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 October 2, 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  November  15,  2004 was
18,171,173.



                                       1



                           Central Freight Lines, Inc.
                                    Form 10-Q
               Three months and nine months ended October 2, 2004




                                Table of Contents


                                                                                                         Page Number

                                                                                                           

Part I. Financial Information

         Item 1.  Financial Statements

             Consolidated Balance Sheets as of October 2, 2004 (unaudited) and December 31, 2003               3

             Consolidated Statements of Operations (unaudited) for the Three months and Nine months
                        ended  October 2, 2004 and October 4, 2003                                             4

             Consolidated Statements of Cash Flows  (unaudited) for the Nine months
                   ended October 2, 2004 and October 4, 2003                                                   5

             Notes to Consolidated Financial Statements (unaudited)                                            6

         Item 2. Management's Discussion and Analysis of Financial
                     Condition and Results of Operations                                                      12

         Item 3.  Quantitative and Qualitative Disclosures about Market Risk                                  21

         Item 4.  Controls and Procedures                                                                     21

Part II.  Other Information

         Item 1.  Legal Proceedings                                                                           23

         Item 2.  Unregistered Sales of Equity Securities and  Use of Proceeds                                23

         Item 3.  Defaults Upon Senior Securities                                                             24

         Item 4.  Submission of Matters to a Vote of Securities Holders.                                      24

         Item.5. Other Information                                                                            24

         Item 6.  Exhibits                                                                                    24

         Signatures                                                                                           26




                                       2


                         PART I - FINANCIAL INFORMATION

Item 1.  Financial Statements

                  CENTRAL FREIGHT LINES, INC. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                      October 2, 2004 and December 31, 2003
                             (Dollars in thousands)


                                                                           2004
                     Assets                                             (Unaudited)            2003
                                                                                          
                                                                     ------------------ -----------------
Cash and cash equivalents                                            $      4,161       $     41,493
Restricted cash                                                            18,852                -
Accounts receivable less allowance for doubtful accounts and revenue       56,675             51,864
  adjustments of $6,913 in 2004 and $5,353 in 2003
Other current assets                                                        9,326              8,298
Deferred income taxes                                                      13,549              4,588
                                                                     ------------------ -----------------
         Total current assets                                             102,563            106,243
Property and equipment, net                                               129,434            114,693
Goodwill                                                                    4,324              4,324
Other assets                                                                6,826              2,113
                                                                     ------------------ -----------------
         Total assets                                                $    243,147       $    227,373
                                                                     ================== =================

            Liabilities and Stockholders' equity
Current maturities of long-term debt                                 $      8,077       $      6,375
Short-term notes payable                                                   26,323                -
Trade accounts payable                                                     19,242             18,136
Payables for related party transportation services                            987              1,020
Accrued expenses                                                           32,114             27,207
                                                                     ------------------ -----------------
         Total current liabilities                                         86,743             52,738
Long-term debt, excluding current maturities                               11,876             19,988
Related party financing                                                    22,852             23,154
Deferred income taxes                                                      13,976             15,633
Other liabilities                                                           8,992              7,422
                                                                     ------------------ -----------------
         Total liabilities                                                144,439            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,
 18,171,173 and 17,632,545 shares issued and outstanding as of
 October 2, 2004 and December 31, 2003, respectively                           18                 17
Additional paid-in capital                                                109,453            108,143
Unearned compensation                                                        (293)              (822)
Retained earnings (accumulated deficit)                                   (10,470)             1,100
                                                                     ------------------ -----------------
         Total stockholders' equity                                        98,708            108,438
                                                                     ------------------ -----------------
         Total liabilities and stockholders' equity                  $    243,147       $    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                 Nine months ended
                                                                --------------------------------  --------------------------------
                                                                    October 2,       October 4,       October 2,       October 4,
                                                                       2004             2003             2004             2003
                                                                                                               
                                                                ----------------  --------------  ---------------  ---------------
Operating revenues                                              $        98,539   $     101,209   $      301,090   $      300,161
                                                                ----------------  --------------  ---------------  ---------------
Operating expenses:
  Salaries, wages and benefits                                           57,818          49,142          173,558          157,612
  Purchased transportation                                               10,621          11,029           33,313           28,533
  Purchased transportation - related parties                              3,590           3,756           11,832           15,965
  Operating and general supplies and expenses                            22,455          16,691           62,080           50,860
  Operating and general supplies and expenses - related parties              91             224              225              244
  Insurance and claims                                                    8,689           3,875           19,090           12,261
  Building and equipment rentals                                          1,176             979            3,149            2,612
  Building and equipment rentals - related parties                          450             358            1,346            1,130
  Depreciation and amortization                                           4,408           4,303           12,278           12,858
                                                                ----------------  --------------  ---------------  ---------------
      Total operating expenses                                          109,298          90,357          316,871          282,075
                                                                ----------------  --------------  ---------------  ---------------
  (Loss) income from operations                                         (10,759)         10,852          (15,781)          18,086
Other expense:
  Interest expense                                                         (399)           (938)            (972)          (2,937)
  Interest expense - related parties                                     (1,533)         (1,559)          (4,675)          (4,654)
                                                                ----------------  --------------  ---------------  ---------------
      (Loss) income from before income taxes                            (12,691)          8,355          (21,428)          10,495
Income taxes:
  Income tax benefit (expense)                                            4,793            (318)           9,858             (449)
                                                                ----------------  --------------  ---------------  ---------------
      Net (loss) income                                         $        (7,898)  $       8,037   $      (11,570)  $       10,046
                                                                ================  ==============  ===============  ===============
  Net loss per share:
    Basic                                                       $         (0.43)                  $        (0.65)
    Diluted                                                               (0.43)                           (0.65)

Weighted average outstanding shares (in thousands):
  Basic                                                                  18,158                           17,903
  Diluted                                                                18,158                           17,903
Pro forma C corporation data (Note 5):
     Historical income before income taxes                                        $       8,355                    $       10,495
     Pro forma income tax expense                                                        (3,257)                           (4,288)
                                                                                  --------------                   ---------------
       Pro forma net income                                                       $       5,098                    $        6,207
                                                                                  ==============                   ===============
     Net income per share:
      Basic                                                                       $        0.47                    $         0.57
      Diluted                                                                              0.43                              0.52
     Weighted average outstanding shares (in thousands):
      Basic                                                                              10,873                            10,870
      Diluted                                                                            11,875                            11,909


See accompanying notes to consolidated financial statements.

                                       4




                  CENTRAL FREIGHT LINES, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
              Nine Months Ended October 2, 2004 and October 4, 2003
                        (Unaudited, dollars in thousands)



                                                                                      2004                 2003
                                                                                -----------------    -----------------
                                                                                                       
Cash flows from operating activities:
     Net (loss) income                                                          $    (11,570)        $     10,046
     Adjustments to reconcile net (loss) income to
       net cash (used in) provided by operating activities:
         Bad debt expense                                                                744                  601
         Non-cash interest expense - related parties                                      -                   500
         Equity in income of affiliate                                                    28                    1
         Depreciation and amortization                                                12,278               12,858
         Deferred income taxes                                                        (9,999)                 276
         Decrease in unearned compensation                                               165                  178
         Gain on curtailment of health plan                                               -                (7,799)
         Change in operating assets and liabilities, net
            of purchase accounting effects:
              Restricted cash                                                        (18,852)                  -
              Accounts receivable                                                     (5,556)              (7,000)
              Accounts receivable - related parties                                       -                   651
              Other assets                                                              (934)              (1,014)
              Trade accounts payable                                                   1,106               (5,732)
              Trade accounts payable - related parties                                   (33)                 700
              Claims and insurance accruals                                            5,902                2,689
              Accrued expenses and other liabilities                                     575                2,047
                                                                                -----------------    -----------------
                  Net cash (used in) provided by operating activities                (26,146)               9,002
                                                                                -----------------    -----------------
Cash flows from investing activities:
     Additions to property and equipment                                             (25,947)              (5,877)
     Proceeds from sale of property and equipment                                      3,876                  477
     Cash paid for acquisition of business                                            (9,058)                  -
                                                                                -----------------    -----------------
                  Net cash used in investing activities                              (31,129)              (5,400)
                                                                                -----------------    -----------------
Cash flows from financing activities:
     Proceeds from long-term debt                                                         -                37,944
     Proceeds from securitization facility                                            25,300                   -
     Repayments of long-term debt                                                     (6,409)             (39,768)
     Exercise of stock options                                                         1,122                   -
     Initial public offering costs                                                       (70)                  -
     Distributions paid                                                                   -                (6,140)
                                                                                -----------------    -----------------
                  Net cash provided by (used in) financing activities                 19,943               (7,964)
                                                                                -----------------    -----------------
                  Net decrease in cash                                               (37,332)              (4,362)
Cash at beginning of period                                                           41,493                7,350
                                                                                -----------------    -----------------
Cash at end of period                                                           $      4,161         $      2,988
                                                                                =================    =================
Supplemental disclosure of cash flow information:
  Cash paid for:
          Interest                                                              $      5,788         $      7,431
          Income taxes                                                          $        179         $        134
    Non-cash transaction:
          Note payable for acquisition of business                              $      1,023         $         -


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 October 2, 2004,  the  consolidated  results of our  operations for the three
months  and nine  months  ended  October  2,  2004 and  October  4, 2003 and our
consolidated cash flows for the nine months ended October 2, 2004 and October 4,
2003.  The results of our  operations  for the nine months ended October 2, 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 net (loss)  income and (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 periods presented.



                                                                    Three months ended                Nine months ended
                                                              -----------------------------   --------------------------------
                                                                October 2,      October 4,       October 2,       October 4,
                                                                  2004            2003             2004             2003
                                                              -------------   -------------   ---------------   --------------
                                                                                                          
Net loss, as reported:                                        $     (7,898)                   $     (11,570)
Add:
     Stock-based employee compensation expense included
     in reported net (loss), net of related tax effects                 46                              165
Deduct:
     Total stock-based employee compensation expense
     determined under fair value based method for all
     awards, net of related tax effects                               (190)                            (502)
                                                              -------------                   ---------------
Pro forma net loss                                            $     (8,042)                   $     (11,907)
                                                              =============                   ===============
Net loss  per share
  Basic
       As reported                                            $      (0.43)                   $       (0.65)
       Pro forma                                                     (0.44)                           (0.67)
  Diluted
       As reported                                                   (0.43)                           (0.65)
       Pro forma                                                     (0.44)                           (0.67)

Net income, as reported:                                                      $     8,037                      $     10,046
Add:
     Stock-based employee compensation expense included
     in reported net income, net of related tax effects                                59                               178
Deduct:
     Total stock-based employee compensation expense
     determined under fair value based method for all
     awards, net of related tax effects                                               (71)                             (209)
                                                                              -------------                     --------------
Adjusted net income                                                                 8,025                            10,015
Pro forma federal income tax adjustment                                            (3,000)                           (3,839)
                                                                              -------------                     --------------
Adjusted pro forma net income                                                 $     5,025                       $     6,176
                                                                              =============                     ==============

Adjusted pro forma net income per share:
  Basic
       As reported                                                            $       0.47                      $      0.57
       Pro forma                                                                      0.46                             0.57
  Diluted
       As reported                                                                    0.43                             0.52
       Pro forma                                                                      0.42                             0.52




                                       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  $10,000  in cash  ($7,000 of the  purchase  price was paid in the
first quarter,  $1,000 was paid in each of the second and third quarters and the
remainder  will be paid before the end of 2004).  Included in the purchase price
was a $600 non-compete  agreement that will be amortized over fifteen 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 $10,000 purchase price was allocated as follows:
         Property and equipment     $9,400
         Non-compete agreement         600
                                   -------
Total                              $10,000
                                   =======
(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 nine months ended  October 2, 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                 Nine months ended
                                                       -----------------------------     ------------------------------
                                                       October 2,       October 4,       October 2,        October 4,
                                                          2004             2003             2004              2003
                                                       ------------     ------------     ------------     -------------
                                                                                                   
Net (loss) income                                      $    (7,898)     $     8,037      $   (11,570)     $     10,046
                                                       ============                      ============

Pro forma federal tax adjustment                                             (2,939)                            (3,839)
                                                                        ------------                      -------------
Pro forma net (loss) income                                             $     5,098                       $      6,207
                                                                        ============                      =============
      (Shares in thousands)
Weighted average shares outstanding - basic                 18,158           10,873           17,903            10,870
Common stock equivalents                                        -             1,002               -              1,039
                                                       ------------     ------------     ------------     -------------

Weighted average shares outstanding - diluted               18,158           11,875           17,903            11,909
                                                       ============     ============     ============     =============
Basic loss per share                                         (0.43)                            (0.65)
Pro forma basic (loss) income per share                                        0.47                               0.57
Diluted loss per share                                       (0.43)                            (0.65)
Pro forma diluted (loss) income per share                                      0.43                               0.52
Anti-dilutive  unexercised options excluded
        from calculation                                     1,810              303            1,810               303




                                       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) Long term debt

     Long-term debt consists of the following at October 2, 2004 and December
31, 2003:

                                               2004               2003
                                               ----               ----

        Notes payable                        $   131           $   169
        Capital lease obligations             19,822            26,194
                                              ------            ------
                                              19,953            26,363
        Less: Current portion                  8,077             6,375
                                              ------            ------
                                             $11,876           $19,988
                                              ======            ======

     The Company has a note  agreement  with a third  party.  The balance of the
note was $131 and $169 at October 2, 2004 and December  31, 2003,  respectively.
The note  has a fixed  interest  rate of  8.75%  and  matures  January  2006 and
requires monthly principal and interest payments through maturity.

(b) Short term notes payable

     On April 30, 2002, the Company  entered into a $40,000  revolving  accounts
receivable securitization facility (the Securitization Facility) that expires on
April 27, 2005. 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
October 2, 2004 there were borrowings of $25,300 and at December 31, 2003, there
were no borrowings outstanding under the Securitization Facility.

     On July 28,  2004,  the Company and  SunTrust  Bank  entered into a $30,000
amended and  restated  revolving  credit  facility  (the  Amended  and  Restated
Revolving Facility). On November 5, 2004, the Company executed a first amendment
to the Amended and Restated Revolving Credit Facility. Under the first amendment
to the Amended and Restated Revolving Facility, the Company can receive up to an
aggregate  of $30,000 of  proceeds in the form of letters of credit,  only.  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,  and matures on April 30, 2006.
The  Company  must pay a  commitment  fee  equal to 0.50% 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.
The Company must also cash  collateralize its outstanding  letters of credit. At
October 2, 2004, the Company had restricted cash of $18,852,  as reported on the
Company's  consolidated  balance sheet  related to these  letters of credit.  At
October 2, 2004, the Company had letters of credit of $16,771  outstanding and $
13,229 available under the Amended and Restated Revolving Facility.

     The Company has a note  agreement  with a third  party.  The balance of the
note was $131 and $169 at October 2, 2004 and December  31, 2003,  respectively.
The note  has a fixed  interest  rate of  8.75%  and  matures  January  2006 and
requires monthly principal and interest payments through maturity.


                                       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 and $1,000 in the third  quarter of 2004.  The remaining
$1,000 is recorded on the consolidated balance sheet as short-term notes payable
at October 2, 2004.

 (c) Related-Party Financing

     In 1998,  the Company  entered into an  agreement  with  Southwest  Premier
Properties, L.L.C., 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, $302 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 $22,852 and $23,154 at
October 2, 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 nine months ended
October 4, 2003 do not include the effects of federal  income taxes,  and income
taxes consist solely of state income taxes.

     The income tax benefit for the nine months ended October 2, 2004 includes 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 has 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)

     On August 9 and 10,  2004,  two  purported  derivative  actions  were filed
against the Company, as nominal defendant,  and against certain of the Company's
officers,  directors,  and former  directors.  These  actions  were filed in the
District  Court of  McLennan  County,  Texas  and  generally  allege  breach  of
fiduciary  duty,  abuse of  control,  gross  mismanagement,  waste of  corporate
assets,  and unjust  enrichment on the part of certain of the Company's  present
and former  officers and directors in the period  between  December 12, 2003 and
the present. The purported derivative actions seek declaratory,  injunctive, and
other relief.

     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 nine months  ended  October 2, 2004 and October
4, 2003 the Company incurred  approximately $3,590, $3,756, $11,832 and $15,965,
respectively,  for  transportation  services provided by companies for which the
Company's principal stockholder is the Chairman. At October 2, 2004 and December
31, 2003, the Company had payables of $987 and $1,020,  respectively,  for these
transportation services.

     During the three months and nine months  ended  October 2, 2004 and October
4, 2003, the Company  incurred $91, $224,  $225, and $244,  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 nine months  ended  October 2, 2004 and October
4, 2003, the Company incurred $450, $358, $1,346, and $1,130, respectively,  for
building rental expense with related parties.

(10) Employee Benefit Plan

     During August 2004, the Company  initiated its Employee Stock Purchase Plan
(the "Plan") as approved  under a Form S-8 filed on August 9, 2004.  The Plan is
limited to benefits eligible employees.  Employees may acquire shares under this
Plan at a 10%  discount  to the  market  based  upon  the  closing  price of the
Company's  shares on the last  trading  day of each month.  The total  number of
shares allocated to the Plan is 1,000,000.

                                       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  including
improvements  in  productivity,  service,  safety,  yield,  and tonnage  growth;
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,
future   liquidity,   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 $98.5 and $301.1 million, respectively,
in revenue  during the third  quarter and first three  quarters of 2004.  In our
operations,  we pick up and deliver multiple shipments for multiple customers on
each  trailer.  In 2003 and the  first  three-quarters  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 a
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
nine months ended October 4, 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,
another $1.0 million paid in the second quarter of 2004 and another $1.0 million
paid in the third 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 and the nine months ended October 2, 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,  9.7% in the nine months ended October 2, 2004
compared to the same period in 2003. However, our LTL revenue per hundredweight,
excluding fuel surcharge revenue,  has increased only 0.4%. Total tons hauled in
the nine months ended  October 2, 2004 are lower by 1.4% per day compared to the
same period in 2003, and total tons hauled in the 2004 third quarter are down by
1.5% per day compared to the 2003 third quarter.

                                       13


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 $106,000 annually through June of 2007.

     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 22 active properties we lease from a
related party that are considered to be a financing arrangement.

Net Loss

     We incurred a net loss of $(7.9) million, or $(0.43) per diluted share, for
the third  quarter of 2004,  compared to pro forma C  corporation  net income of
$5.1 million, or $0.43 per diluted share, for the third quarter of 2003. For the
nine months ended October 2, 2004, we incurred a net loss of $(11.6) million, or
$(0.65) per diluted  share,  compared to pro forma C  corporation  net income of
$6.2 million,  or $0.52 per diluted share,  for the comparable 2003 period.  The
net loss in the 2004 periods resulted primarily from increased salaries,  wages,
and benefits,  operating and general supplies and expenses (including  increased
fuel and vehicle  repairs),  insurance and claims  expense,  and other costs, as
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               Nine months ended
                                                    -------------------------------   ----------------------------
                                                      October 2,      October 4,       October 2,    October 4,
                                                          2004           2003             2004          2003
                                                    ---------------- --------------   ------------- --------------
                                                                                               

   Operating revenues....................................  100.0%          100.0%         100.0%         100.0%
                                                           -----           -----          -----          -----
   Operating expenses:
     Salaries, wages, and benefits.......................   58.7            48.6           57.6           52.5
     Purchased transportation............................   14.4            14.6           15.0           14.8
     Operating and general supplies and
        expenses.........................................   22.9            16.7           20.7           17.1
     Insurance and claims................................    8.8             3.8            6.3            4.1
     Building and equipment rentals......................    1.6             1.3            1.5            1.2
     Depreciation and amortization.......................    4.5             4.3            4.1            4.3
                                                           -----           -----          -----          -----
        Total operating expenses(1)......................  110.9            89.3          105.2           94.0
                                                           -----           -----          -----          -----
   (Loss) income from operations.........................  (10.9)           10.7           (5.2)           6.0
   Interest expense......................................    2.0             2.4            1.9            2.5
                                                           -----           -----          -----          -----
   (Loss) income before income taxes.....................  (12.9)            8.3           (7.1)           3.5
                                                           -----           -----          -----          -----
   Income tax (expense) benefit..........................    4.9            (0.3)           3.3           (0.2)
                                                           -----           -----          -----          -----
   Net (loss) income.....................................   (8.0)%           8.0           (3.8)%          3.3
                                                           =====           -----          =====          -----
   Pro Forma Data:
   Income before income taxes............................    -               8.3            -              3.5
   Pro forma income tax benefit (expense) (2)............    -              (3.2)           -             (1.4)
                                                                           -----                         -----
   Pro forma income (2)..................................    -               5.1%           -              2.1%
                                                                           =====                         =====
<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 October 2, 2004, to Three Months Ended October
4, 2003

     Operating  revenues.  Operating revenues  decreased $2.7 million,  or 2.7%,
from  $101.2  million for the third  quarter of 2003 to $98.5  million for third
quarter of 2004. The decrease in operating revenues is partially due to one less
working day in the 2004 quarter (the 2004 quarter had 63 working days,  compared
to 64 working  days in the 2003  quarter).  Revenue  per  working  day was $1.56
million in the 2004  quarter,  which was 1.3% lower than the $1.58  million  per
working day in the 2003 quarter.  LTL revenue per  hundredweight  increased 2.2%
from  $11.57 in the 2003  quarter  to $11.83 in the 2004  quarter as a result of
increased  fuel   surcharge   revenue  and  length  of  haul.  LTL  revenue  per
hundredweight  in the third quarter of 2004,  excluding fuel surcharge  revenue,
decreased by 1.6%  compared to the third  quarter of 2003 despite an increase in
the average length of haul of 8.1%. Total tonnage  decreased 15.2 thousand tons,
or 3.1%,  from 496.2 thousand tons in the 2003 quarter to 481.0 thousand tons in
the 2004  quarter  partially  due to the one less  working day in the 2004 third
quarter. Total tons per working day decreased 1.5%.

     Salaries, wages, and benefits. Salaries, wages, and benefits increased $8.7
million,  or 17.7%,  from $49.1  million for the third  quarter of 2003 to $57.8
million for the third quarter of 2004.  Included in the 2003 third quarter was a
$5.3 million gain from curtailment of a postretirement health plan. The increase
in  salaries,  wages,  and  benefits,  before  the  curtailment  gain,  resulted
primarily from an increase in health insurance and workers  compensation  costs.
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 48.6% for
the 2003  quarter  to 58.7% for the 2004  quarter,  with the  impact of the 2003
curtailment  gain  accounting  for  5.2  percentage  points  of  this  increase.
Purchased  transportation.

                                       15


     Purchased  transportation  decreased  $0.6  million,  or 4.1%,  from  $14.8
million for the third  quarter of 2003 to $14.2 million for the third quarter of
2004. The decrease in purchased  transportation expenses resulted primarily from
a decreased usage of third party purchased  transportation due to improvement in
our lane  balance,  which  shifted  more  linehaul  costs  away  from  purchased
transportation to company linehaul. The existence of one less working day in the
2004 quarter also contributed to the decrease in purchased transportation.  As a
percentage of operating revenues,  purchased transportation decreased from 14.6%
for the 2003 quarter to 14.4% for the 2004 quarter.

     Operating and general supplies and expenses. Operating and general supplies
and expenses increased $5.6 million,  or 33.1%, from $16.9 million for the third
quarter of 2003 to $22.5 million for the third quarter of 2004.  The increase in
operating and general supplies and expenses resulted  primarily from an increase
in the cost of fuel. Also,  vehicle repairs,  fuel and property taxes, and audit
and professional services relating to Sarbanes-Oxley  compliance increased. As a
percentage of operating  revenues,  operating and general  supplies and expenses
increased from 16.7% for the 2003 quarter to 22.9% for the 2004 quarter.

     Insurance and claims.  Insurance  and claims  increased  $4.8  million,  or
123.1%,  from $3.9 million for the third quarter of 2003 to $8.7 million for the
third  quarter of 2004.  The increase in insurance and claims  expense  resulted
primarily  from  increases in our third party  accident  claims and cargo claims
expense.  The current quarter included a $750,000 charge for an August accident.
As a percentage of operating revenues,  insurance and claims increased from 3.8%
for the 2003 quarter to 8.8% for the 2004 quarter.

     Building and equipment  rentals.  Building and equipment  rentals increased
approximately $0.3 million, or 23.1%, from $1.3 million for the third quarter of
2003 to $1.6 million for the third 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  1.3% for the 2003
quarter to 1.6% for the 2004 quarter.

     Depreciation  and  amortization.   Depreciation  and  amortization  expense
increased  approximately $0.1 million,  or 2.3%, from $4.3 million for the third
quarter  of 2003 to $4.4  million  for the third  quarter  of 2004,  mainly as a
result of adding new revenue equipment. Gains on sales amounted to approximately
$0.2 million in the 2004 quarter,  mainly from the sale of excess land, compared
to $6 thousand in the 2003  quarter.  As a  percentage  of  operating  revenues,
depreciation and  amortization  increased from 4.3% for the 2003 quarter to 4.5%
for the 2004 quarter.

     Operating  ratio.  Our operating  ratio  increased from 89.3% for the third
quarter of 2003 to 110.9% for the third quarter of 2004.  The 2003 third quarter
operating  ratio was 94.5%  excluding the $5.3 million gain from the curtailment
of a postretirement health plan.

     Interest expense.  Total interest expense decreased $0.6 million, or 24.0%,
from $2.5  million for the third  quarter of 2003 to $1.9  million for the third
quarter  of 2004.  As a  percentage  of  operating  revenues,  interest  expense
decreased  from 2.4%for the 2003 quarter to 2.0% 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 $4.8 million  income tax benefit in the third
quarter of 2004 on a pre-tax  loss of $12.7  million.  Our pro forma  income tax
expense in the third quarter of 2003 was  approximately  $3.3 million on pre-tax
income of $8.4  million.  The  effective  tax rate in the 2004 third quarter was
37.8% compared to pro forma 39.0% in the same quarter last year.


                                       16

Comparison of Nine Months Ended October 2, 2004, to Nine Months Ended October 4,
2003

     Operating  revenues.  Operating revenues  increased $0.9 million,  or 0.3%,
from $300.2  million for the 2003 period to $301.1  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 offset by one less  working day in
the 2004 period.  Revenue per working day was $1.56  million in the 2004 period,
which was 0.6% higher than the $1.55 million per working day in the 2003 period.
LTL revenue per  hundredweight  increased 2.4% from $11.25 in the 2003 period to
$11.52 in the 2004 period due in part to an increase in fuel  surcharge  revenue
and average  length of haul. LTL revenue per  hundredweight  in the 2004 period,
excluding fuel surcharge revenue,  increased 0.4% compared to the 2003 period on
an increase in the average length of haul of 10.0%. Total tonnage decreased 28.9
thousand tons, or 1.9%, from 1,528.3 thousand tons in the 2003 period to 1,499.4
thousand tons in the 2004 period. Total tons per working day decreased 1.4%.

     Salaries,  wages, and benefits.  Salaries,  wages,  and benefits  increased
$16.0  million,  or 10.2%,  from  $157.6  million  for the 2003 period to $173.6
million for the 2004 period due  partially  to a $7.8 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 health insurance and
workers  compensation  costs,  increased  length  of  haul  and  lower  employee
productivity.  As a  percentage  of operating  revenues,  salaries,  wages,  and
benefits increased from 52.5% for the 2003 period, to 57.6% for the 2004 period,
with the  impact of the 2003  curtailment  gain  accounting  for 2.6  percentage
points of this increase.

     Purchased transportation.  Purchased transportation increased $0.6 million,
or 1.3%,  from $44.5  million for the 2003 period to $45.1  million for the 2004
period.  The increase in purchased  transportation  expenses resulted  primarily
from an increased usage of third party purchased transportation in the first two
quarters of 2004 due to an increase in our average  length of haul.  Higher fuel
surcharge  costs  paid to the third  party  providers  also  contributed  to the
increase in purchased  transportation.  As a percentage  of operating  revenues,
purchased  transportation  increased from 14.8% for the 2003 period to 15.0% for
the 2004 period.

     Operating and general supplies and expenses. Operating and general supplies
and expenses increased $11.2 million,  or 21.9%, from $51.1 million for the 2003
period to $62.3  million for the 2004  period.  The  increase in  operating  and
general supplies and expenses resulted primarily from an increase in the cost of
fuel. Also, vehicle repairs, fuel and property taxes, and audit and professional
services relating to  Sarbanes-Oxley  compliance  increased.  As a percentage of
operating  revenues,  operating and general supplies and expenses increased from
17.1% for the 2003 period to 20.7% for the 2004 period.

     Insurance and claims.  Insurance  and claims  increased  $6.8  million,  or
55.3%,  from $12.3  million  for the 2003  period to $19.1  million for the 2004
period.  The increase in insurance and claims expense resulted primarily from an
increase in cargo claims and premiums expense (including our deductible expensed
in the 2004 second  quarter  under our  directors  and  officers  policy).  As a
percentage of operating  revenues,  insurance and claims increased from 4.1% for
the 2003 period to 6.3% for the 2004 period.

     Building and equipment  rentals.  Building and equipment  rentals increased
approximately  $0.8 million,  or 21.6%, from $3.7 million for the 2003 period to
$4.5 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 1.5% for the
2004 period.

     Depreciation  and  amortization.   Depreciation  and  amortization  expense
decreased  approximately $0.6 million,  or 4.6%, from $12.9 million for the 2003
period to $12.3  million for the 2004 period.  The decrease  resulted  primarily
from equipment becoming fully depreciated during 2003 and sales of non-essential
equipment  late in 2003  offset  to some  degree  by  increases  in new  revenue
equipment depreciation beginning in the 2004 third quarter. We reported gains on
sales of $0.6  million in the 2004 period  compared to only $21  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 4.1% for the 2004 period.

                                       17



     Operating  ratio.  Our operating  ratio  increased  from 94.0% for the 2003
period to 105.2% for the 2004 period.  The 2003 period operating ratio was 96.6%
excluding the $7.8 million gain from the curtailment of a postretirement  health
plan.

     Interest expense.  Total interest expense decreased $2.0 million, or 26.3%,
from $7.6 million for the 2003 period to $5.6 million for the 2004 period.  As a
percentage of operating  revenues,  interest expense decreased from 2.5% for the
2003  period  to 1.9%  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 $4.7 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 $9.9
million,  which yields an effective tax rate of 46.0%  (including a $1.8 million
benefit for the reversal of a previously  recorded  deferred tax  liability as a
result of an IRS review) on a pre-tax loss of $21.4 million.  Excluding the $1.8
million  benefit,  the effective  tax rate would have been 37.8%.  Our pro forma
income  taxes in the 2003 period were  approximately  $4.3  million on a pre-tax
income of $10.5 million.  The effective tax rate was 40.9%.  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
for 2004 and 2005.

     Net cash (used in)  provided  by  operating  activities  was  approximately
$(26.1)  million and $9.0 million for the nine months ended  October 2, 2004 and
October 4, 2003, respectively.  Net cash used in the 2004 period resulted mainly
from $18.9 million being invested under a restricted cash financial covenant, an
increase in accounts receivable of $5.6 million, and an increase in other assets
of $0.9 million (mainly prepaid  licenses).  Our net income, for the nine months
ended October 4, 2003 amounted to $10.0 million  including  non-cash expenses of
$12.9 million for  depreciation.  Other  significant items affecting net cash of
$9.0 million provided in the 2003 period were a $2.0 million increase in accrued
expenses and other liabilities, an increase in trade accounts receivable of $7.0
million,  a $5.7 million  decrease in trade accounts  payable and an increase of
$2.7 million in claims and insurance accruals.

     Net cash used in investing  activities was approximately  $31.1 million and
$5.4 million for the nine months ended October 2, 2004 and October 4, 2003.  Our
capital  expenditures  were  approximately  $25.9 million in the 2004 period and
$5.9  million in the 2003  period.  In 2004,  we paid $9.0 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
last quarter of 2004 to be approximately $13.0 million,  consisting primarily of
the acquisition of new tractors and trailers.

     Net cash provided by (used in) financing activities was approximately $19.9
million for the nine months ended October 2, 2004 due mainly to borrowings  from
the  securitization  facility of $25.3 million  (primarily to cash collateralize
outstanding letters of credit) offset by payments on long-term debt amounting to
$6.4 million.  In the nine months ended October 4, 2003,  net cash used amounted
to $8.0 million due mainly to a $6.1 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. 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 October 2, 2004, we had borrowings
$25.3  million  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,  the  Company and  SunTrust  Bank  entered  into a $30.0
million amended and restated revolving credit facility (the Amended and Restated
Revolving Facility). On November 5, 2004, the Company executed a first amendment
to the Amended and Restated Revolving Credit Facility. Under the first amendment
to the Amended and Restated Revolving Facility, the Company can receive up to an
aggregate of $30.0  million of proceeds in the form of letters of credit,  only.
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,  and matures on April 30, 2006.
The  Company  must pay a  commitment  fee  equal to 0.50% 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.
The Company must also cash  collateralize its outstanding  letters of credit. At
October 2, 2004, the Company had restricted  cash of $18.9 million,  as reported
on the Company's  consolidated balance sheet related to these letters of credit.
At  October  2,  2004,  the  Company  had  letters  of credit  of $16.8  million
outstanding and $13.2 million available under the Amended and Restated Revolving
Facility.

     The Company has a note  agreement  with a third  party.  The balance of the
note was  $131,000  and  $169,000  at October  2, 2004 and  December  31,  2003,
respectively.  The note has a fixed  interest rate of 8.75% and matures  January
2006 and requires monthly principal and interest payments through maturity.

     In 1998, we entered into an agreement  with Southwest  Premier  Properties,
L.L.C.,  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  October  2,  2004  and   December  31,  2003,
respectively.

     Our results for the nine months ended  October 2, 2004,  included a loss of
$15.8  million,  and we have needed to amend our revolving  credit  facility and
amended and restated revolving credit facility following each of the first three
quarters of 2004 to prevent a default.  We are  presently  attempting to replace
our amended and restated  revolving credit facility.  In addition,  our accounts
receivable  securitization  facility  expires on April 27, 2005, and we have not
been informed whether, or on what basis, it may be renewed. However, on November
5, 2004, we secured $10.6 million from a lender in a sale-leaseback transaction.
In addition,  we had  stockholders'  equity of $98.7 million at October 2, 2004,
and had  significant  assets  available  for  financing.  And,  based on  recent
negotiations  with  potential  lenders,  we believe  alternative  or  additional
financing would be available to us. Moreover, management has implemented certain
cost  reductions and revenue  enhancement  programs that are expected to improve
our  operations  in  future  periods.  Accordingly,  we  believe  that  we  have
sufficient liquidity to fund our operations for the next twelve months.

Off-Balance Sheet Arrangements

     Certain of our  terminals and revenue  equipment  are financed  off-balance
sheet through  operating  leases.  As of October 2, 2004,  49 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  $4.5  million  for  the  first
three-quarters of 2004, compared to $3.7 million for the first three quarters of
2003.  The total  amount of  remaining  payments  under  operating  leases as of
October 2, 2004 was $21.4 million, with $5.4 million due in the next 12 months.

                                       19
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.

     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.

                                       20


     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 October 2, 2004, although we may enter into such swaps in the future if
we deem appropriate.

     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 $25.3
million in drawings under our securitization  facility at October 2, 2004, and a
one  percentage  point  increase in  commercial  paper rates would  increase our
annual interest expense by $253,000.

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 three 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.

                                       21


     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.


                                       22

                           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.

     On August 9 and 10,  2004,  two  purported  derivative  actions  were filed
against  us,  as  nominal  defendant,  and  against  certain  of  our  officers,
directors, and former directors.  These actions were filed in the District Court
of McLennan  County,  Texas and generally allege breach of fiduciary duty, abuse
of  control,  gross  mismanagement,   waste  of  corporate  assets,  and  unjust
enrichment  on the part of  certain  of our  present  and  former  officers  and
directors in the period between December 12, 2003 and the present. The purported
derivative actions seek declaratory, injunctive, and other relief.

     We believe there is no factual or legal basis for the allegations contained
in the class  actions  and  purported  derivative  actions.  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. Unregistered Sales of Equity Securities and Use of Proceeds.

     (a)  Not applicable.

     (b)  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 October 2, 2004,
we had used  approximately $9.0 million for the acquisition of certain assets of
EOFF.  We expect to use an  additional  $1.0  million  in  connection  with this
acquisition.  We have also used another $10.6 million,  in the first nine months
of 2004, to acquire two terminals and purchase used and new revenue equipment.

                                       23


     (c)  Not applicable.

Item 3.  Defaults Upon Senior Securities.

         Not applicable.

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

         Not applicable.

Item 5.  Other Information.

         Not applicable.

Item 6. 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. (Incorporated by reference to Exhibit 10.4(a) to the
               Company's Report on Form 10-Q for the quarterly period ended July
               3, 2004,  filed with the  Securities  and Exchange  Commission on
               August 13, 2004.)

       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.  (Incorporated by reference to
               Exhibit  10.4(b)  to the  Company's  Report  on Form 10-Q for the
               quarterly  period ended July 3, 2004,  filed with the  Securities
               and Exchange Commission on August 13, 2004.)

       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.  (Incorporated by reference to Exhibit 10.5
               to the  Company's  Report on Form 10-Q for the  quarterly  period
               ended  July 3,  2004,  filed  with the  Securities  and  Exchange
               Commission on August 13, 2004.)

       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.  (Incorporated by reference to
               Exhibit  10.6  to the  Company's  Report  on  Form  10-Q  for the
               quarterly  period ended July 3, 2004,  filed with the  Securities
               and Exchange Commission on August 13, 2004.)

                                       24


       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.

  *  Filed herewith.


                                       25


                                   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.


November 16, 2004

                           Central Freight Lines, Inc.
                           /s/ Jeffrey A. Hale

                           Jeffrey A. Hale
                           Senior Vice President and Chief Financial Officer


                                       26


                                                                   Exhibit 31.1
                                  CERTIFICATION

I, Robert V. Fasso, certify that:

     1.   I have reviewed this quarterly  report on Form 10-Q of Central Freight
          Lines, Inc.;

     2.   Based on my  knowledge,  this  report  does  not  contain  any  untrue
          statement  of a  material  fact  or  omit to  state  a  material  fact
          necessary to make the statements  made, in light of the  circumstances
          under which such  statements were made, not misleading with respect to
          the period covered by this report;

     3.   Based on my knowledge,  the financial statements,  and other financial
          information  included in this report,  fairly  present in all material
          respects the financial condition, results of operations and cash flows
          of the  registrant  as of,  and for,  the  periods  presented  in this
          report;

     4.   The registrant's  other  certifying  officer and I are responsible for
          establishing  and maintaining  disclosure  controls and procedures (as
          defined  in  Exchange  Act  Rules  13a-15(e)  and  15d-15(e))  for the
          registrant and have:

          (a)  Designed such disclosure controls and procedures,  or caused such
               disclosure  controls  and  procedures  to be  designed  under our
               supervision,  to ensure that material information relating to the
               registrant,  including  its  consolidated  subsidiaries,  is made
               known to us by others within those entities,  particularly during
               the period in which this report is being prepared;

          (b)  Evaluated  the  effectiveness  of  the  registrant's   disclosure
               controls  and   procedures  and  presented  in  this  report  our
               conclusions  about the  effectiveness of the disclosure  controls
               and  procedures,  as of the  end of the  period  covered  by this
               report based on such evaluation; and

          (c)  Disclosed in this report any change in the registrant's  internal
               control  over  financial   reporting  that  occurred  during  the
               registrant's most recent fiscal quarter (the registrant's  fourth
               fiscal  quarter  in  the  case  of an  annual  report)  that  has
               materially  affected,  or  is  reasonably  likely  to  materially
               affect,   the   registrant's   internal  control  over  financial
               reporting; and

     5.   The registrant's other certifying officer and I have disclosed,  based
          on our most recent  evaluation  of  internal  control  over  financial
          reporting, to the registrant's auditors and the audit committee of the
          registrant's  board of directors (or persons performing the equivalent
          functions):

          (a)  All  significant  deficiencies  and  material  weaknesses  in the
               design or operation of internal control over financial  reporting
               which are reasonably  likely to adversely affect the registrant's
               ability  to  record,  process,  summarize  and  report  financial
               information; and

          (b)  Any fraud,  whether or not material,  that involves management or
               other employees who have a significant  role in the  registrant's
               internal control over financial reporting.

Date:    November 16, 2004

                                     /s/ Robert V. Fasso
                                     Robert V. Fasso
                                     Chief Executive Officer

                                       27

                                                                   Exhibit 31.2
                                  CERTIFICATION

I, Jeffrey A. Hale, certify that:

     1.   I have reviewed this quarterly  report on Form 10-Q of Central Freight
          Lines, Inc.;

     2.   Based on my  knowledge,  this  report  does  not  contain  any  untrue
          statement  of a  material  fact  or  omit to  state  a  material  fact
          necessary to make the statements  made, in light of the  circumstances
          under which such  statements were made, not misleading with respect to
          the period covered by this report;

     3.   Based on my knowledge,  the financial statements,  and other financial
          information  included in this report,  fairly  present in all material
          respects the financial condition, results of operations and cash flows
          of the  registrant  as of,  and for,  the  periods  presented  in this
          report;

     4.   The registrant's  other  certifying  officer and I are responsible for
          establishing  and maintaining  disclosure  controls and procedures (as
          defined  in  Exchange  Act  Rules  13a-15(e)  and  15d-15(e))  for the
          registrant and have:

          (a)  Designed such disclosure controls and procedures,  or caused such
               disclosure  controls  and  procedures  to be  designed  under our
               supervision,  to ensure that material information relating to the
               registrant,  including  its  consolidated  subsidiaries,  is made
               known to us by others within those entities,  particularly during
               the period in which this report is being prepared;

          (b)  Evaluated  the  effectiveness  of  the  registrant's   disclosure
               controls  and   procedures  and  presented  in  this  report  our
               conclusions  about the  effectiveness of the disclosure  controls
               and  procedures,  as of the  end of the  period  covered  by this
               report based on such evaluation; and

          (c)  Disclosed in this report any change in the registrant's  internal
               control  over  financial   reporting  that  occurred  during  the
               registrant's most recent fiscal quarter (the registrant's  fourth
               fiscal  quarter  in  the  case  of an  annual  report)  that  has
               materially  affected,  or  is  reasonably  likely  to  materially
               affect,   the   registrant's   internal  control  over  financial
               reporting; and

     5.   The registrant's other certifying officer and I have disclosed,  based
          on our most recent  evaluation  of  internal  control  over  financial
          reporting, to the registrant's auditors and the audit committee of the
          registrant's  board of directors (or persons performing the equivalent
          functions):

          (a)  All  significant  deficiencies  and  material  weaknesses  in the
               design or operation of internal control over financial  reporting
               which are reasonably  likely to adversely affect the registrant's
               ability  to  record,  process,  summarize  and  report  financial
               information; and

          (b)  Any fraud,  whether or not material,  that involves management or
               other employees who have a significant  role in the  registrant's
               internal control over financial reporting.

Date:    November 16, 2004

                                     /s/ Jeffrey A. Hale
                                     Jeffrey A. Hale
                                     Chief Financial Officer


                                       28

                                                                   Exhibit 32.1


                            CERTIFICATION PURSUANT TO
                             18 U.S.C. SECTION 1350,
                             AS ADOPTED PURSUANT TO
                  SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

     In connection  with the Annual Report of Central  Freight Lines,  Inc. (the
"Company")  on Form 10-Q for the period ended October 2, 2004, as filed with the
Securities and Exchange Commission on the date hereof (the "Report"),  I, Robert
V. Fasso, Chief Executive Officer of the Company, certify, pursuant to 18 U.S.C.
Section 1350, as adopted  pursuant to Section 906 of the  Sarbanes-Oxley  Act of
2002, that to the best of my knowledge:

     (1)  The Report fully  complies with the  requirements  of Section 13(a) or
          15(d) of the Securities Exchange Act of 1934; and

     (2)  The  information  contained  in the  Report  fairly  presents,  in all
          material respects,  the financial  condition and results of operations
          of the Company.



                                     /s/ Robert V. Fasso
                                     Robert V. Fasso
                                     Chief Executive Officer
                                     November 16, 2004


                                       29


                                                                   Exhibit 32.2


                            CERTIFICATION PURSUANT TO
                             18 U.S.C. SECTION 1350,
                             AS ADOPTED PURSUANT TO
                  SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

     In connection  with the Annual Report of Central  Freight Lines,  Inc. (the
"Company")  on Form 10-Q for the period ended October 2, 2004, as filed with the
Securities and Exchange Commission on the date hereof (the "Report"), I, Jeffrey
A. Hale, Chief Financial Officer of the Company,  certify, pursuant to 18 U.S.C.
Section 1350, as adopted  pursuant to Section 906 of the  Sarbanes-Oxley  Act of
2002, that to the best of my knowledge:

     (1)  The Report fully  complies with the  requirements  of Section 13(a) or
          15(d) of the Securities Exchange Act of 1934; and

     (2)  The  information  contained  in the  Report  fairly  presents,  in all
          material respects,  the financial  condition and results of operations
          of the Company.



                                     /s/ Jeffrey A. Hale
                                     Jeffrey A. Hale
                                     Chief Financial Officer
                                     November 16, 2004

                                       30