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



                                    Form 10-Q

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

                   For the quarterly period ended July 2, 2005

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

      For the transition period from ________________ to ________________.

                        Commission file number 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.)
   X    Yes              No
   --------           -------
The  number  of  shares  of  common  stock  outstanding  at  August  9, 2005 was
18,228,188.











                                                                                                   


                           Central Freight Lines, Inc.
                                    Form 10-Q
                 Three months and six months ended July 2, 2005




                              Table of Contents

                                                                                                         Page Number

Part I. Financial Information

        Item 1. Financial Statements

        Consolidated Balance Sheets as of July 2, 2005 (Unaudited) and December 31, 2004                      2

        Consolidated Statements of Operations (Unaudited) for the Three Months and Six Months
              ended July 2, 2005 and July 3, 2004                                                             3

        Consolidated Statements of Cash Flows  (Unaudited) for the Six Months
              ended July 2, 2005 and July 3, 2004                                                             4

        Notes to Consolidated Financial Statements (Unaudited)                                                5

        Item 2. Management's Discussion and Analysis of Financial
                    Condition and Results of Operations                                                      14

        Item 3.  Quantitative and Qualitative Disclosures about Market Risk                                  28

        Item 4.  Controls and Procedures                                                                     29

Part II.  Other Information

        Item 1.  Legal Proceedings                                                                           30

        Item 2.  Unregistered Sales of Equity Securities and Use
                 of Proceeds                                                                                 31

        Item 3.  Defaults Upon Senior Securities                                                             31

        Item 4.  Submission of Matters to a Vote of Security Holders                                         31

        Item.5.  Other Information                                                                           32

        Item 6.  Exhibits                                                                                    33

        Signatures                                                                                           34




                                     Page 1





                                                                                                    


                         PART I - FINANCIAL INFORMATION

Item 1.  Financial Statements

                                  CENTRAL FREIGHT LINES, INC. AND SUBSIDIARIES
                                           CONSOLIDATED BALANCE SHEETS
                                      July 2, 2005 and December 31, 2004
                                      (In thousands, except share data)

                                                                                        2005
                                   Assets                                            (Unaudited)              2004
                                                                                  ------------------  -----------------

Cash and cash equivalents                                                          $           312     $         2,144
Restricted cash                                                                                 --              20,825
Accounts receivable less allowance for doubtful accounts and revenue                        52,743              51,582
   adjustments of $9,892 in 2005 and $7,854 in 2004
Other current assets                                                                         9,299               8,655
Deferred income taxes                                                                        9,901               6,689
                                                                                   -----------------  -----------------
          Total current assets                                                              72,255              89,895
Property and equipment, net                                                                126,464             135,274
Goodwill                                                                                     4,324               4,324
Other assets                                                                                 7,617               7,761
                                                                                   ------------------  -----------------
          Total assets                                                             $       210,660     $       237,254
                                                                                   ==================  =================

                                   Liabilities and stockholders' equity

        Liabilities:
Current maturities of long-term debt                                               $         9,171     $        10,958
Short-term notes payable                                                                    16,769              28,108
Trade accounts payable                                                                      16,697              23,835
Trade accounts payable - related parties                                                     2,006                 988
Accrued expenses                                                                            28,269              23,050
                                                                                   -----------------  -----------------
          Total current liabilities                                                         72,912              86,939

Long-term debt, excluding current maturities                                                19,738              21,884
Related party financing                                                                     22,716              22,852
Deferred income taxes                                                                       11,587               8,375
Claims and insurance accruals                                                               10,362               9,646
                                                                                   -----------------  -----------------
          Total liabilities                                                                137,315             149,696
                                                                                   -----------------  -----------------

    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,
  18,228,188 and 18,188,894 shares issued and outstanding as of
  July 2, 2005 and December 31, 2004                                                            19                  18
Additional paid-in capital                                                                 109,662             109,554
Unearned compensation                                                                         (213)               (266)
Accumulated deficit                                                                        (36,123)            (21,748)
                                                                                   -----------------  -----------------
Total stockholders' equity                                                                  73,345              87,558
                                                                                   -----------------  -----------------

         Total liabilities and stockholders' equity                                 $      210,660      $      237,254
                                                                                   ==================  ================

See accompanying notes to consolidated financial statements.


                                     Page 2




                                                                                                            

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

                                                                       Three months ended                 Six months ended
                                                                 -------------------------------   --------------------------------
                                                                     July 2,          July 3,         July 2,          July 3,
                                                                      2005             2004             2005             2004
                                                                 ---------------  ---------------  ---------------  ---------------
Operating revenues                                               $       99,518  $       105,513  $      188,840   $      202,551
                                                                 ---------------  ---------------  ---------------  ---------------
Operating expenses:
  Salaries, wages and benefits                                           53,982           60,084         104,946          115,740
  Purchased transportation                                                9,129           11,387          17,947           22,692
  Purchased transportation - related parties                              4,482            5,965           7,953            8,242
  Operating and general supplies and expenses                            23,099           20,821          43,704           39,152
  Operating and general supplies and expenses - related parties              35               39             197              134
  Insurance and claims                                                    6,736            6,881          11,761           10,874
  Building and equipment rentals                                          1,007            1,044           2,026            1,973
  Building and equipment rentals - related parties                          449              376             898              896
  Depreciation and amortization                                           4,127            3,951           9,004            7,870
                                                                 ---------------  --------------- ---------------  ---------------
Total operating expenses                                                103,046          110,548         198,436          207,573
                                                                 ---------------  --------------- ---------------  ---------------

  Loss from operations                                                   (3,528)          (5,035)         (9,596)          (5,022)
Other expense:
  Interest expense                                                       (1,038)            (368)         (1,653)            (573)
  Interest expense - related parties                                     (1,545)          (1,537)         (3,126)          (3,142)
                                                                ----------------  ---------------  --------------- ---------------

      Loss before income taxes                                           (6,111)          (6,940)        (14,375)          (8,737)

Income taxes:
  Income tax benefit                                                        ---            4,397             ---            5,065
                                                                ----------------  ---------------  ---------------  ---------------


      Net loss                                                  $        (6,111)  $       (2,543) $      (14,375)  $       (3,672)
                                                                ================  =============== ===============  ===============
  Net loss per share:
    Basic                                                       $         (0.34)  $        (0.14) $        (0.79)  $        (0.21)
    Diluted                                                               (0.34)           (0.14)          (0.79)           (0.21)

Weighted average outstanding shares:
  Basic                                                                  18,215           17,842          18,203           17,777

  Diluted                                                                18,215           17,842          18,203           17,777


See accompanying notes to consolidated financial statements.



                                     Page 3






                                                                                                      

                  CENTRAL FREIGHT LINES, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                 Six Months Ended July 2, 2005 and July 3, 2004
                            (Unaudited, in thousands)

                                                                                       2005                 2004
                                                                                -----------------    -----------------
Cash flows from operating activities:
     Net loss                                                                   $       (14,375)     $      (3,672)
     Adjustments to reconcile net loss to
       net cash used in operating activities:
         Bad debt expense                                                                 1,611                184
         Equity in (loss) income of affiliate                                                (3)                25
         Depreciation and amortization                                                    9,004              7,870
         Amortization of deferred financing fees                                            362                 --
         Deferred income taxes                                                               --             (5,189)
         Decrease in unearned compensation                                                   53                119
         Change in operating assets and liabilities, net
            of purchase accounting effects:
              Accounts receivable                                                        (2,772)            (5,856)
              Other assets                                                                 (819)            (1,543)
              Trade accounts payable                                                     (7,138)             4,318
              Trade accounts payable - related parties                                    1,018              2,360
              Claims and insurance accruals                                                (334)               846
              Accrued expenses                                                            6,270             (2,596)
                                                                                -----------------    -----------------
                  Net cash used in operating activities                                  (7,123)            (3,134)
                                                                                -----------------    -----------------

Cash flows from investing activities:
     Additions to property and equipment                                                 (1,601)           (16,310)
     Proceeds from sale of property and equipment                                         3,068              2,997
     Cash paid for acquisition of business                                                   --             (8,058)
                                                                                -----------------    -----------------
                  Net cash provided by (used in) investing activities                     1,467            (21,371)
                                                                                -----------------    -----------------

Cash flows from financing activities:
     Restricted cash                                                                     20,825                 --
     Proceeds from long-term debt                                                         1,160                 --
     Repayments of long-term debt                                                        (5,173)            (4,969)
     Proceeds from (repayments of) short-term debt                                       15,905                 --
     Repayment of securitization facility                                               (27,300)                --
     Exercise of stock options                                                              109                973
     Payment of deferred financing fees                                                  (1,702)                --
                                                                                -----------------    -----------------
                   Net cash provided by (used in) financing activities                    3,824             (3,996)
                                                                                -----------------    -----------------
                  Net decrease in cash                                                   (1,832)            28,501)
Cash at beginning of period                                                               2,144             41,493
                                                                                -----------------    -----------------
Cash at end of period                                                           $           312      $      12,992
                                                                                =================    =================
Supplemental disclosure of cash flow information:
    Cash paid for:
                     Interest                                                   $         4,576      $       3,768
                     Income taxes                                               $             -      $         164
    Non-cash transaction:
                      Note payable for acquisition of business                  $             -      $       2,024



See accompanying notes to consolidated financial statements.



                                     Page 4




                  CENTRAL FREIGHT LINES, INC. AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
                    (In thousands, except 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,  2004.  Accordingly,  significant  accounting  policies  and other
disclosures  normally  provided  have been  omitted  since such  information  is
provided therein.

In the opinion of management,  the accompanying unaudited consolidated financial
statements  reflect all adjustments  (including  normal  recurring  adjustments)
necessary to present fairly our  consolidated  financial  position as of July 2,
2005,  the  consolidated  results of our operations for the three months and six
months ended July 2, 2005 and July 3, 2004 and our  consolidated  cash flows for
the six  months  ended  July 2,  2005  and  July 3,  2004.  The  results  of our
operations for the six months ended July 2, 2005 are not necessarily  indicative
of the results that may be expected for the year ending December 31, 2005.

(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.





                                     Page 5



                  CENTRAL FREIGHT LINES, INC. AND SUBSIDIARIES
        NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) -continued
                    (In thousands, except 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 and loss per share as if the  Company  had  applied  the fair  value
recognition   provisions  of  Financial   Accounting  Standards  Board  ("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.



                                                                                                         

                                                                      Three months ended                Six months ended
                                                               -----------------------------   --------------------------------

                                                                 July 2,         July 3,          July 2,           July 3,
                                                                   2005            2004             2005             2004
                                                               -------------   -------------   ---------------   --------------

Net loss, as reported:                                       $     (6,111)  $      (2,543)  $     (14,375)    $      (3,672)
Add:
     Stock-based employee compensation expense included
     in reported net loss, net of related tax effects                  26              60              53               119
Deduct:
     Total stock-based employee compensation expense
         determined under fair value based method for all
         awards, net of related tax effects (see below)            (2,221)           (156)         (2,425)             (312)
                                                               -------------   -------------   ---------------   --------------
Pro forma net loss                                           $     (8,306)  $      (2,639)  $     (16,747)    $      (3,865)
                                                               =============   =============   ===============   ==============

Net loss per share:
  Basic
       As reported                                           $      (0.34)   $      (0.14)   $      (0.79)     $      (0.21)
       Pro forma                                                    (0.46)          (0.15)          (0.92)            (0.22)
  Diluted
       As reported                                                  (0.34)          (0.14)          (0.79)            (0.21)
        Pro forma                                                   (0.46)          (0.15)          (0.92)            (0.22)




In December 2004, the FASB issued Statement No. 123R,  Share-Based Payment. This
Statement is a revision of FASB Statement No. 123,  Accounting  for  Stock-Based
Compensation. This Statement supersedes APB Opinion No. 25, Accounting for Stock
Issued to Employees  and its related  implementation  guidance.  This  Statement
establishes  standards for the  accounting for  transactions  in which an entity
exchanges  its  equity  instruments  for goods or  services.  It also  addresses
transactions  in which an entity  incurs  liabilities  in exchange  for goods or
services that are based that are based on the fair value of the entity's  equity
instruments or that may be settled by the issuance of those equity  instruments.
This  Statement  focuses  primarily on accounting for  transactions  in which an
entity obtains  employee  services in  share-based  payment  transactions.  This
Statement does not change the accounting  guidance for share-based  transactions
with parties  other than  employees  provided in Statement No. 123 as originally
issued and EITF Issue No.  96-18,  Accounting  for Equity  Instruments  That Are
Issued to Other Than  Employees for Acquiring,  or in Conjunction  with Selling,
Goods or Services.  This  Statement does not address the accounting for employee
share  ownership  plans,  which are subject to AICPA Statement of Position 93-6,
Employers'  Accounting for Employee Stock Ownership  Plans.  The Company will be
required to adopt  Statement  No. 123R in fiscal  2006.  The Company has not yet
determined  the method of adoption or the effect of adopting  Statement No. 123R
(see below).

                                     Page 6


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


In June 2005, the Company  accelerated  the vesting of  substantially  all stock
options outstanding under the Company's  stock-based employee  compensation plan
that had exercise prices higher than the closing price of the Company's stock on
June 14, 2005, which was $2.38. Options to purchase  approximately 624 shares of
the Company's common stock became exercisable immediately.

The  primary  purpose  of  the  accelerated  vesting  was  to  eliminate  future
compensation  expense,  which resulted in approximately $1,841 of additional pro
forma compensation  expense as reflected in the table above for the three months
and six months  ended  July 2, 2005,  beginning  in the 2006 first  quarter  and
ending  in  2013,  that the  Company  would  have  otherwise  recognized  in its
consolidated  statement of operations  with respect to the  accelerated  options
upon the adoption of FASB  Statement of Financial  Accounting  Standards No. 123
(Revised 2004),  Share-Based  Payment ("SFAS 123R"). SFAS 123R will require that
compensation  expense  associated  with  stock  options  be  recognized  in  the
consolidated  statement of operations,  rather than as a footnote  disclosure in
the Company's consolidated financial statements. The acceleration of the vesting
of these  options  did not  result in a charge  based on  accounting  principles
generally accepted in the United States of America.


(4) Acquisition

In March 2004,  the Company  expanded  into the  Pacific  Northwest  through the
purchase of selected  terminal  network and rolling stock of Eastern Oregon Fast
Freight ("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  $10,000,  with the purchase  price paid from cash  reserves.  The
assets  acquired  were recorded at fair market value as determined by management
based  on  information  currently  available  and on  assumptions  as to  future
operations.


 (5) Loss Per Share

The basic loss per share is  calculated  using the  weighted  average  number of
shares  outstanding.  The  weighted  average  shares  outstanding  used  in  the
calculation  of the  diluted  loss per share  includes  the  dilutive  effect of
options to purchase common stock,  calculated using the treasury stock method as
may be applicable. All outstanding options were considered anti-dilutive at July
2, 2005 and July 3, 2004.

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



                                                                                                   

                                                            Three months ended                 Six months ended
                                                       -----------------------------     -----------------------------
                                                         July 2,          July 3,          July 2,          July 3,
                                                          2005             2004             2005             2004
                                                       ------------     ------------     ------------     ------------
Net loss                                             $      (6,111)   $      (2,543)   $     (14,375)     $    (3,672)
                                                       ============     ============     ============     ============

Weighted average shares outstanding - basic                 18,215           17,842           18,203           17,777
Common stock equivalents                                         -                -                -                -
                                                       ------------     ------------     ------------     ------------

Weighted average shares outstanding - diluted               18,215           17,842           18,203           17,777
                                                       ============     ============     ============     ============
Basic loss per share                                         (0.34)           (0.14)           (0.79)           (0.21)
Diluted loss per share                                       (0.34)           (0.14)           (0.79)           (0.21)
Anti-dilutive  unexercised options excluded
        from calculation                                     1,545            1,581            1,545            1,581


                                     Page 7


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

(6) Debt and Related Party Financing

(a) Long-term Debt

Long-term debt consists of the following at July 2, 2005 and December 31, 2004:

                                                      2005             2004
                                                      ----             ----

              Capital lease obligations            $ 28,534         $ 32,842
              Notes Payable (Autos)                     375               --
              Less:  Current portion                  9,171           10,958
                                                      -----           ------
                                                   $ 19,738         $ 21,884
                                                   ========         ========

(b) Short-term Notes Payable and Liquidity

On April  30,  2002,  the  Company  entered  into a $40,000  revolving  accounts
receivable  securitization  facility  (the  "Securitization   Facility")  and  a
revolving credit facility (the "Revolving  Facility").  Under the Securitization
Facility,  the Company, on a revolving basis, sold its interests in its accounts
receivable to Central Receivables,  a wholly-owned,  special purpose subsidiary.
The Company could receive up to $40,000 of proceeds. The Company paid commercial
paper interest  rates plus an applicable  margin on the proceeds  received.  The
Securitization Facility included certain restrictions and financial covenants.

On July 28,  2004,  the Company and  SunTrust  Bank  entered into an amended and
restated   revolving  credit  facility  (the  "Amended  and  Restated  Revolving
Facility"),  to  increase  borrowing  capacity  to  $30,000,  and to extend  the
maturity  date to April 30, 2006.  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
could  receive up to an  aggregate of $30,000 of proceeds in the form of letters
of credit, only. The Amended and Restated Revolving Facility accrued 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 Amended  and  Restated  Revolving  Facility  was secured by certain  revenue
equipment,  and  letters  of  credit  that  were  issued  were  secured  by cash
collateral  which was recorded as restricted cash on the Company's  consolidated
balance sheet at December 31, 2004. The facility contained,  among other things,
certain financial and non-financial covenants.

On January  31,  2005,  the Company  entered  into a  four-year  senior  secured
revolving  credit  facility and letter of credit  sub-facility  (the "New Credit
Facility") with Bank of America,  N.A., as Agent, and certain other lenders from
time to time party to the New Credit Facility, in the aggregate principal amount
of up to $70,000. The New Credit Facility replaced both the Amended and Restated
Revolving  Facility and the  Securitization  Facility.  The New Credit  Facility
terminates on January 31, 2009.

Subject to the terms of the New Credit Facility, the maximum revolving borrowing
limit under the New Credit Facility was the lesser of (a) $70,000, or (b) 85% of
the  Company's  eligible  accounts  receivable,  plus  85%  of the  net  orderly
liquidation  value of the Company's  eligible  rolling stock owned as of January
31, 2005,  plus 85% of the cost of eligible  rolling stock  acquired by Borrower
after  January 31,  2005.  Letters of Credit  under the New Credit  Facility are
subject to a  sub-limit  of $40,000  and are not  required to be secured by cash
collateral.

Borrowings  under the New Credit  Facility  bear  interest at the base rate,  as
defined,  plus an  applicable  margin  of  0.00%  to  1.00%,  or  LIBOR  plus an
applicable margin of 1.50% to 2.75%, based on the average quarterly availability
under the New Credit  Facility.  Letters of credit under the New Credit Facility
are subject to an applicable letter of credit margin of 1.25% to 2.50%, based on
the average quarterly availability under the New Credit Facility. The New Credit
Facility also prescribes additional fees for letter of credit transactions,  and
an unused  line of credit fee of 0.25% to  0.375%,  based on  aggregate  amounts
outstanding.
                                     Page 8


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

The New Credit Facility is  collateralized by substantially all of the Company's
assets,  other than certain revenue equipment and real estate that is (or may in
the future become) subject to other financing.

The New Credit Facility contains certain restrictions and covenants relating to,
among other things,  minimum EBITDA levels,  fixed charge coverage  ratio,  cash
flow,  capital  expenditures,  acquisitions  and  dispositions,   sale-leaseback
transactions,   additional   indebtedness,   additional  liens,   dividends  and
distributions,   investment  transactions,  and  transactions  with  affiliates.
However,  if our  borrowing  availability  is in  excess of  $15,000,  financial
covenants will not apply.  The New Credit Facility  includes usual and customary
events of default  for a facility  of this nature and  provides  that,  upon the
occurrence  and  continuation  of an event of  default,  payment of all  amounts
payable  under the New Credit  Facility  may be  accelerated,  and the  lenders'
commitments may be terminated.

Although it is a four-year  credit  facility,  draws on the line are  considered
current based on evolving  interpretations  of Emerging  Issues Task Force 95-22
Balance Sheet  Classifications,  Borrowings  Outstanding  Under Revolving Credit
Agreements  that include both a  Subjective  Acceleration  Clause and a Lock-Box
Arrangement ("EITF 95-22"). EITF 95-22 requires revolving credit agreements with
a required lock-box arrangement that include subjective  acceleration clauses to
be  classified  as  current  liabilities.  The New  Credit  Facility  includes a
lock-box  agreement  and  also  allows  the  lender,  in its  reasonable  credit
judgment,  to assess additional  reserves against the borrowing base calculation
and take certain  other  discretionary  actions.  For example,  certain  reserve
requirements may result in an over advance borrowing position that could require
an  accelerated  repayment of the over advance  portion.  Since the inception of
this  facility,  the lender  has not  applied  any  additional  reserves  to the
borrowing  base  calculation.  However,  the lender,  in its  reasonable  credit
judgment,  can assess  additional  reserves to the borrowing base calculation to
account for changes in our business or the underlying  value of the  collateral.
The Company  does not  anticipate  any changes that would result in any material
adjustments to the borrowing base calculation, but the Company cannot be certain
that additional  reserves will not be assessed by the bank to the borrowing base
calculation.  The Company believes the provisions in the New Credit Facility are
relatively common for credit facilities of this type and, while the Company does
not believe that this accounting  requirement  accurately reflects the long-term
nature of the facility, the Company acknowledges the requirements of EITF 95-22.
Accordingly, the Company has classified borrowings under the New Credit Facility
as a short-term obligation.

The line of credit  established  with Bank of America on January 31, 2005 had no
financial covenants until the end of May 2005. In lieu of covenants through May,
a $5,000  restriction on availability  was in place.  After May 2005, the $5,000
restriction  would have been  eliminated and no financial  covenants  would have
existed as long as excess  availability  on the line remained above $15,000.  If
excess  availability  had dropped  below  $15,000  the  Company was  required to
maintain minimum EBITDA levels.

On May 12, 2005,  the Company  entered into a first  amendment to the New Credit
Facility.  Under this  amendment,  the  maximum  revolving  borrowing  limit was
reduced from $70,000 to $60,000 to more closely reflect the Company's  borrowing
base of $55,000 as of July 2, 2005  (thereby  reducing  fees on unused  amounts)
with an option to increase the borrowing  limit to $70,000 at a later date. This
amendment has no financial covenants until August 15, 2005. In lieu of covenants
through August 15, 2005, a $5,000 restriction on availability is in place. After
August 15, 2005, the $5,000 restriction is eliminated and no financial covenants
exist as long as excess  availability  on the line  remains  above  $15,000.  If
excess  availability  drops below  $15,000,  the Company is required to maintain
minimum EBITDA levels or a fixed charge  coverage ratio. As of July 2, 2005, the
Company had  approximately  $17,461 in availability  under the revolving  credit
facility  before the $5,000  restriction.  Loans drawn under the credit facility
amounted to $15,905,  and letters of credit outstanding amounted to $21,692.

See also Note 11.

                                     Page 9



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

In May 2005,  the Company  contracted to sell  approximately  14 excess acres in
Phoenix for $1,200. This transaction closed in June and the Company recognized a
gain of $474 on the sale. In addition,  in July 2005,  the Company  closed on an
agreement  for the  sale and  leaseback  of one of its  terminals.  The sale and
leaseback  transaction generated $6,223 in net proceeds and the Company signed a
ten-year lease with a ten-year option.  In July 2005, the Company also closed on
mortgage financing with respect to three other terminal properties. The mortgage
financing  generated  $7,860 in net  proceeds.  All of the  proceeds  from these
transactions  were used to repay  existing  debt under the  Company's New Credit
Facility with Bank of America.

After the closing of these  financings and the  continuation  of improvements in
the  Company's  operating  results,   the  Company  expects  to  have  borrowing
availability  in excess of $15,000 such that the minimum EBITDA levels  required
by the New Credit Facility will not apply.

Although there can be no assurance,  the Company  believes cash from operations,
borrowing  available  under  its new  credit  facility,  and  other  sources  of
liquidity will be sufficient to fund its  operations.  To the extent that actual
results or events differ from the Company's  financial  projections  or business
plans, our liquidity may be adversely  affected and the Company may be unable to
meet its  financial  covenants.  Specifically,  the  Company's  liquidity may be
adversely affected by one or more of the following factors:  weak freight demand
or a loss  in  customer  relationships  or  volume,  the  Company's  success  in
executing its turnaround  plans, the Company's ability to improve the collection
of its accounts receivable, elevated fuel prices and the ability to collect fuel
surcharges, costs associated with insurance and claims, an inability to maintain
compliance  with, or negotiate  amendments  to, loan  covenants,  the ability to
finance tractors and trailers, and the possibility of shortened payment terms by
the Company's  suppliers  and vendors  worried about our ability to meet payment
obligations.

In March 2004, the Company  acquired  certain  assets of EOFF for  approximately
$10,000.  The remaining  $864 is recorded on the  consolidated  balance sheet as
short-term  notes  payable.  The  Company  expects to  finalize  and settle this
remaining  liability before the end of 2005.  Under terms of the agreement,  the
Company  paid  approximately  $7,000 of the  purchase  price at closing,  and an
additional  $2,200  during  2004. A remaining  $864  (including  purchase  price
adjustments  of  $56)  is  recorded  on the  consolidated  balance  sheet  under
short-term notes payable at July 2, 2005.


 (c) Related-Party Financing

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

                                    Page 10


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

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 2005 and 2004, $136 and $301, respectively,  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
$22,716 and $22,852 at July 2, 2005 and December 31, 2004  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

At July 2, 2005 and December 31, 2004,  the Company had a federal net  operating
loss carry forward of approximately $30,740 and $24,258, respectively, available
to reduce future  taxable  income.  The net operating loss generated in the 2005
first half and all of 2004  amounted to $6,482 and  $20,945,  respectively,  and
expires in varying amounts beginning in 2023 if not utilized.

Income taxes are accounted for under the asset and  liability  method.  Deferred
tax assets  and  liabilities  are  recognized  for the  future tax  consequences
attributable to differences  between the financial statement carrying amounts of
existing assets and liabilities and their respective tax bases.

Significant  management  judgment is required in  determining  the provision for
income taxes and in determining  whether deferred tax assets will be realized in
full or in part.  Deferred tax assets and liabilities are measured using enacted
tax rates that are  expected  to apply to  taxable  income in years in which the
temporary  differences  are  expected  to be  reversed.  Under  SFAS No. 109 and
applicable interpretations,  in 2004, the Company established a $4,864 valuation
allowance for deferred tax assets.  As of July 2, 2005, the valuation  allowance
for deferred tax assets was approximately $10,426.

(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 the claims and pending litigation will not
have a material adverse effect on the consolidated  financial position,  results
of operations or liquidity of the Company.

                                    Page 11

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

In June and July 2004,  three  stockholder  class actions were filed against the
Company and certain 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 initial public  offering
registration statement and prospectus, during the period surrounding the initial
public  offering  and up to the press  release  dated June 16,  2004.  The class
actions were  subsequently  consolidated  in the United States  District Court -
Western District of Texas under the title In re Central Freight Lines Securities
Litigation.  The Oklahoma  Firefighters  Pension and Retirement  System has been
named lead plaintiff in the  consolidated  action,  and a  Consolidated  Amended
Class Action Complaint was filed on May 9, 2005. The Consolidated  Amended Class
Action  Complaint  generally  alleges that false and misleading  statements were
made in our initial  public  offering  registration  statement  and  prospectus,
during the period  surrounding  the initial public  offering and up to March 17,
2005. On July 8, 2005, the Company  responded to the Consolidated  Amended Class
Action  Complaint by filing a motion to dismiss.  On August 9 and 10, 2004,  two
purported  derivative  actions  were  filed  against  the  Company,  as  nominal
defendant, and against certain 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  August  2004.  The  purported  derivative  actions  seek  declaratory,
injunctive,  and other relief. The Company does not believe there is any factual
or legal basis for the allegations, and the Company intends to vigorously defend
against the suits.  The  Company  has  informed  its  insurance  carrier and has
retained outside counsel to assist in the Company's  defense.  Prior to December
12, 2004, the Company  maintained a $5,000  directors'  and officers'  insurance
policy with a $350 deductible.  On December 12, 2004, the Company  increased its
directors' and officers' insurance  coverage.  The Company currently maintains a
$15,000 directors' and officers' insurance policy with a $350 deductible. In the
2004 third quarter, in connection with this litigation,  the Company recorded an
expense of $350,  representing  the full  deductible  amount  under its  current
directors' and officers' insurance policy.

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 except for the insurance deductible.

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

(9) Related-Party Transactions

During the three  months and six months  ended July 2, 2005 and July 3, 2004 the
Company incurred approximately $4,482, $5,965, $7,953 and $8,242,  respectively,
for  transportation  services  provided  by  companies  for which the  Company's
principal  stockholder was the Chairman.  At July 2, 2005 and December 31, 2004,
the  Company  had  payables  of  $2,006  and  $988,   respectively,   for  these
transportation services.

                                    Page 12

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

During the three months and six months ended July 2, 2005 and July 3, 2004,  the
Company incurred $35, $39, $197, and $134, for legal expenses  respectively,  to
an entity owned by a stockholder of the Company.

During the three months and six months ended July 2, 2005 and July 3, 2004,  the
Company incurred $449, $376, $898, and $896,  respectively,  for building rental
expense with related parties.

See also note 6(c).

(10) Employee Benefit Plan

The Company  initiated an Employee  Stock  Purchase  Plan ("the Plan") in August
2004 whose  purpose is to allow  qualified  employees  to acquire  shares of the
Company at a 10%  discount  to the  closing  market  price as of the end of each
calendar  month.  These shares are issued from authorized but unissued shares of
the Company. The Plan qualifies as an Employee Stock Purchase Plan under Section
423 of the Internal  Revenue Code of 1986, as amended.  One million total shares
have been authorized under the Plan.

(11) Subsequent Events

In July 2005,  the Company  closed on an agreement for the sale and leaseback of
one of its terminals. The sale and leaseback transaction generated $6,223 in net
proceeds,  and the Company signed a ten-year lease with a ten-year option.  Rent
for the first 12 months  amounts to $607, and annual rent for the following nine
years is subject to a 2% annual  escalation  factor.  In July 2005,  the Company
also  closed  on  mortgage  financing  with  respect  to  three  other  terminal
properties.  The mortgage financing generated $7,860 in net proceeds. All of the
proceeds  from these  transactions  were used to repay  existing  debt under the
Company's New Credit  Facility.  The mortgage  financing is to be repaid by July
12, 2010 based on a 20 year  amortization  schedule with an annual interest rate
of 9.15%. Total payments per year are approximately $900 with a final payment of
$7,176.



                                    Page 13



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
report contains "forward-looking statements," which include information relating
to  future  events,  future  financial  performance,  strategies,  expectations,
competitive  environment,  regulation,  and  availability  of  resources.  These
forward-looking  statements include,  without limitation,  statements regarding:
expectations  as to operational  improvements;  expectations as to cost savings,
revenue  growth,  and  income;  the time by  which  certain  objectives  will be
achieved;  proposed  new  products  and  services;   expectations  that  claims,
lawsuits,   commitments,   contingent   liabilities,   labor  negotiations,   or
agreements,  or other matters will not have a materially  adverse  effect on our
consolidated financial position, results of operations, or liquidity; statements
concerning projections, predictions, expectations, estimates, or forecasts as to
our  business,   financial,   and   operational   results  and  future  economic
performance;  and statements of  management's  goals and  objectives,  and other
similar expressions concerning matters that are not historical facts. Words such
as  "may,"  "will,"  "should,"   "could,"  "would,"   "predicts,"   "potential,"
"continue," "expects,"  "anticipates," "future," "intends," "plans," "believes,"
"estimates,"  and similar  expressions,  as well as  statements in future tense,
identify forward-looking  statements.  These statements are made pursuant to the
safe harbor provisions of Section 21E of the Securities Exchange Act of 1934, as
amended,   and  Section  27A  of  the   Securities  Act  of  1933,  as  amended.
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 31, 2005, 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.

Business Overview

We are one of the ten largest  regional LTL carriers in the United  States based
on revenues,  according to Transport  Topics,  generating  approximately  $386.6
million in revenue during fiscal 2004. In our operations, we pick up and deliver
multiple shipments for multiple customers on each trailer.

The history of the name Central  Freight Lines and its  franchise  dates back to
1925,  when  Central  Freight  Lines was  founded in Waco,  Texas and served the
intrastate  Texas LTL market  for  decades.  Our  company  began its  operations
effective  June 30, 1997,  when our former  Chairman of the Board,  Jerry Moyes,
organized  our company and acquired  the Central  Freight  Lines name,  terminal
network,  and physical assets from the  Southwestern  Division of Viking Freight
Lines, whose corporate group acquired our predecessor in 1993.

                                    Page 14


Prior to 2002, we conducted our operations almost exclusively in our eight-state
Southwest  region,  which is anchored  by Texas and  California.  Since 2002,  a
significant  portion of our business has  continued  to be  concentrated  in our
Southwest  region.  Through  the  following  two  expansions,  however,  we have
increased the geographic scope of our business:

o    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 year  ended  December  31,  2003,  reflect  the  costs of this  Midwest
     expansion,  primarily  consisting  of  purchased  transportation,  employee
     training, and relocation expenses.


o    In March 2004, we expanded into the Pacific  Northwest through the purchase
     of  selected  terminal  network and  rolling  stock of Eastern  Oregon Fast
     Freight  ("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 the purchase price paid from cash
     reserves.  The assets  acquired  included  six owned  terminal  properties,
     fifteen leased terminal properties, 160 tractors, and 644 trailers.

Recent Results of Operations and Quarter-End Financial Condition

A pre-tax loss of $6.1 million was realized in the 2005 second quarter  compared
to a pre-tax  loss of $6.9  million in the 2004  second  quarter.  A net loss of
$6.1 million was realized in the second quarter of 2005. The $6.1 million pretax
loss in the second quarter of 2005 generated a tax benefit of approximately $2.3
million which was offset by the increase in the valuation allowance for deferred
tax assets. This resulted in no tax benefit being recorded in the second quarter
of 2005. The net loss in the second  quarter of 2004 was $2.5 million,  or $0.14
per diluted share. (See Results of Operations Below.)

At July 2, 2005, our consolidated  balance sheet reflected $0.3 million in cash,
$51.6 million in long-term debt and capital lease obligations, including current
portion,  and $16.8 million in short-term debt.  Stockholders'  equity was $73.3
million at July 2, 2005. As of that date, we had approximately  $17.5 million in
availability,  subject  to a $5.0  million  block  under  our  revolving  credit
facility with Bank of America, although availability fluctuates from day to day.
We have idle  assets  held for sale  with an  estimated  net book  value of $4.5
million that are planned to be disposed of in 2005.


On July 14,  2005,  we  announced  that we had  closed on  several  real  estate
transactions with net proceeds of approximately $15.2 million. These real estate
transactions  included the sale of approximately 14 excess acres in Phoenix, the
sale-leaseback  of one  terminal,  and the  mortgage  financing  of three  other
properties.  The proceeds from the real estate  transactions  were used to repay
amounts drawn on our revolving  credit facility with Bank of America.  Following
this repayment,  and as of July 27, 2005, we had approximately  $35.3 million in
availability,  subject  to a $5.0  million  block  under  our  revolving  credit
facility with Bank of America, although availability fluctuates from day to day.

                                    Page 15


Operating Strategy for 2005

Our main goals for 2005 are to achieve quarter-by-quarter sequential improvement
in our  operating  performance  and to return  to  profitability  in the  fourth
quarter of 2005. We believe that both the first  quarter and the second  quarter
of 2005 were positive steps in that direction.  Our operating ratio improved 240
basis  points from 109.2% to 106.8%  between the fourth  quarter of 2004 and the
first quarter of 2005, and our operating  ratio  improved 330  additional  basis
points from 106.8% to 103.5%  between  the first  quarter and second  quarter of
2005.

We have  identified  five  specific  areas of focus in our  efforts  to  improve
results:

o        Improving revenue yield and total tonnage.

o        Reducing our cost structure to better align controllable costs with
         our expected revenue base.

o        Streamlining freight movements to consolidate movements and reduce the
         use of third-party purchased transportation.

o        Improving employee efficiency.

o        Reducing insurance and claims expense.

We believe that much work remains to be done to return our results to acceptable
levels,  particularly  in the area of revenue  yield and  tonnage.  However,  we
believe  the  results  for the first and  second  quarters  of 2005  demonstrate
measurable improvement.

Revenues

Our revenues vary with the revenue per  hundredweight we charge to customers and
the volume of freight we transport:

o    Revenue per hundredweight  measures the rates we receive from customers and
     varies with the type of goods being  shipped and the  distance  these goods
     are transported. Our LTL revenue per hundredweight increased from $11.31 in
     the second  quarter of 2004 to $11.75 in the  second  quarter of 2005,  due
     mainly  to  increases  in  fuel  surcharge  revenue.  Our LTL  revenue  per
     hundredweight,  without fuel surcharge  revenue,  declined to $10.61 in the
     second  quarter of 2005 from $10.77 in the second  quarter of 2004 due to a
     4.2% increase in average weight per LTL shipment. Effective May 2, 2005, we
     enacted a general rate  increase of 6.0% for  customers on our  proprietary
     rate base.  Partly as a result of this rate  increase,  our LTL revenue per
     hundredweight, without fuel surcharge revenue improved slightly from $10.56
     in the first quarter of 2005 to $10.61 in the second quarter of 2005.

o    Volume  depends on the number of customers  we have,  the amount of freight
     those customers ship,  geographic  coverage,  and the general economy.  Our
     total  tonnage  decreased  by 10.8% from the second  quarter of 2004 to the
     second quarter of 2005.  However,  total tonnage per day in the 2005 second
     quarter increased by approximately  10.4% compared to total tonnage per day
     in the 2005 first quarter.

                                    Page 16


Historically,  most of our  revenue has been  generated  from  transporting  LTL
shipments from customers within our operating regions. In the first half of 2005
and all of 2004, approximately 8.5% and 9.9%,  respectively,  of our revenue was
derived from  shipments  that  originated or  terminated in regions  outside our
network, where a portion of the freight movement was handled by another carrier.
We refer to this as "interline  freight." Most of this revenue was obtained from
carriers  with which we maintain  transportation  alliances.  The  revenue  from
interline freight in the second quarter of 2005 was lower compared to the second
quarter of 2004, due in large part to our geographic  expansion.  Because of the
geographic  expansion of our network,  our need to rely upon other  carriers for
freight movements declined. In addition, some of our relationships with carriers
handling interline freight were negatively affected by our geographic expansion.
We do not recognize  the portion of revenue (or the  associated  expenses)  that
relate to the portion of shipments hauled by our alliance partners.  In addition
to  transportation  revenue,  we also recognize  revenue from fuel surcharges we
receive from our customers when the national average diesel fuel price published
by the U.S.  Department  of Energy  exceeds  prices  listed in our contracts and
tariffs.

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 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 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, gains and losses on sales of assets, and 29 properties
we lease from Southwest Premier Properties, a related party, that are considered
to be a financing arrangement.

                                    Page 17


Results of Operations

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


                                                                                                 

                                                                Three months ended              Six months ended
                                                           ------------------------------   --------------------------
                                                              July 2,         July 3,         July 2,       July 3,
                                                                2005            2004           2005          2004
                                                           ---------------  -------------   ------------  ------------

       Operating revenues........................................ 100.0%          100.0%        100.0%         100.0%
                                                                  -----           -----         -----          -----
       Operating expenses:
         Salaries, wages, and benefits...........................  54.2            56.9          55.6           57.2
         Purchased transportation................................  13.7            16.4          13.7           15.3
         Operating and general supplies and
            expenses.............................................  23.2            19.7          23.2           19.3
         Insurance and claims....................................   6.8             6.6           6.2            5.4
         Building and equipment rentals..........................   1.5             1.4           1.6            1.4
         Depreciation and amortization...........................   4.1             3.8           4.8            3.9
                                                                    ---             ---           ---            ---
            Total operating expenses(1).......................... 103.5           104.8         105.1          102.5
                                                                  -----           -----         -----          -----
       Loss from operations......................................  (3.5)           (4.8)         (5.1)          (2.5)
       Interest expense..........................................   2.6             1.8           2.5            1.8
                                                                    ---             ---           ---            ---
       Loss before income taxes..................................  (6.1)           (6.6)         (7.6)          (4.3)
                                                                   ----            ----          ----           ----
       Income tax benefit........................................   0.0             4.2           0.0            2.5
                                                                    ---             ---           ---            ---
       Net loss..................................................  (6.1)%          (2.4)%        (7.6)%         (1.8)%
                                                                 ========        ========      ========       ========


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


Comparison  of Three  Months  Ended July 2, 2005,  to Three Months Ended July 3,
2004

Operating  revenues.  Operating revenues  decreased $6.0 million,  or 5.7%, from
$105.5  million  for the  second  quarter  of 2004 to $99.5  million  for second
quarter of 2005.  The decrease in  operating  revenues was mainly due to a 10.8%
decrease in total tonnage and 12.6% decrease in total shipments  hauled,  offset
in part by a $4.7 million increase in fuel surcharge due to higher cost of fuel.
LTL revenue per hundredweight  increased 3.9% from $11.31 in the 2004 quarter to
$11.75 in the 2005 quarter as a result of increased fuel surcharge revenue.  LTL
revenue per hundredweight, excluding fuel surcharge revenue, decreased 1.5% from
$10.77 in the 2004 second quarter to $10.61 in the 2005 second quarter due to an
increase of 4.2% in average weight per LTL shipment.  The average length of haul
increased  1.9% from 479 miles in the 2004  second  quarter  to 488 miles in the
2005 second quarter.  Total tonnage decreased 58.2 thousand tons, or 10.8%, from
536.2  thousand  tons in the 2004  quarter  to 478.0  thousand  tons in the 2005
quarter.

                                    Page 18


Salaries,  wages, and benefits.  Salaries,  wages,  and benefits  decreased $6.1
million,  or 10.1%,  from $60.1 million for the second  quarter of 2004 to $54.0
million for the second  quarter of 2005.  The decrease in salaries,  wages,  and
benefits resulted  primarily from an overall reduction in business volumes and a
reduction in headcount of approximately 12.1% from the second quarter of 2004 to
the  second  quarter  of 2005.  A general  increase  in salary and wage rates of
approximately   2.5%  partially  offset  the  effects  of  reduced  volumes  and
headcount.  Further,  group health expense  decreased only 4.9% between the 2004
quarter  and the 2005  quarter,  despite  the 12.1%  reduction  in the number of
employees.  Line mileage pay decreased  only 4.5% as more shipments were handled
by company  drivers and less by purchased  transportation.  As a  percentage  of
operating revenues,  salaries,  wages, and benefits decreased from 56.9% for the
2004 quarter, to 54.2% for the 2005 quarter.

Purchased  transportation.  Purchased  transportation decreased $3.8 million, or
21.8%,  from $17.4  million for the second  quarter of 2004 to $13.6 million for
the second  quarter of 2005. The decrease in purchased  transportation  resulted
primarily from a decreased usage of third-party contractors handling portions of
our shipments.  The decreased use of third-party contractors in the 2005 quarter
was due to both the  decrease  in total  tonnage  hauled  and to  improved  lane
balance in our network,  which  allowed more  shipments to be handled by company
drivers.  As  a  percentage  of  operating  revenues,  purchased  transportation
decreased from 16.4% for the 2004 quarter to 13.7% for the 2005 quarter.

Operating and general supplies and expenses.  Operating and general supplies and
expenses  increased  $2.2 million,  or 10.6%,  from $20.9 million for the second
quarter of 2004 to $23.1 million for the second quarter of 2005. The increase in
operating and general supplies and expenses resulted primarily from increases in
fuel expense,  bad debt expense and related  collection costs,  license expenses
and  internal  control  consulting  fees  (relating  to  Sarbanes-Oxley).  These
increased  costs were  offset in part by  improvements  in vehicle  repairs  and
maintenance,  which we attribute to our  investment in new tractors and trailers
in late 2004.  As a percentage  of  operating  revenues,  operating  and general
supplies and expenses increased from 19.7% for the 2004 quarter to 23.2% for the
2005 quarter.

Insurance and claims. Insurance and claims decreased $0.2 million, or 2.9%, from
$6.9  million  for the  second  quarter of 2004 to $6.7  million  for the second
quarter of 2005. The decrease in insurance and claims expense resulted primarily
from a reduction in our cargo claims  expense  that was  partially  offset by an
increase in third party accident claims  expense.  We also included in insurance
and  claims  expense  for the 2004  quarter  our  $0.4  million  deductible  for
directors and officer  insurance in connection with the class action  complaints
filed  against us and certain of our  officers  and  directors  in late June and
early  July.  As a  percentage  of  operating  revenues,  insurance  and  claims
increased from 6.6% for the 2004 quarter to 6.8% for the 2005 quarter.

Building  and  equipment  rentals.  Building  and  equipment  rentals  increased
approximately $0.1 million, or 7.1%, from $1.4 million for the second quarter of
2004 to $1.5  million  for the  second  quarter  of  2005.  As a  percentage  of
operating  revenues,  building and equipment rentals increased from 1.4% for the
2004 quarter to 1.5% for the 2005 quarter.

                                    Page 19

Depreciation and amortization.  Depreciation and amortization  expense increased
approximately $0.1 million, or 2.5%, from $4.0 million for the second quarter of
2004 to $4.1 million for the second  quarter of 2005, due mainly to increases in
depreciation  expense from new tractors and trailers acquired in late 2004. As a
percentage of operating revenues,  depreciation and amortization  increased from
3.8% for the 2004 quarter to 4.1% for the 2005 quarter.

Operating  ratio. Our operating ratio improved from 104.8% in the second quarter
of 2004 to 103.5% for the second quarter of 2005.

Interest expense.  Total interest expense increased $0.7 million, or 36.8%, from
$1.9  million  for the  second  quarter of 2004 to $2.6  million  for the second
quarter  of 2005.  As a  percentage  of  operating  revenues,  interest  expense
increased  from 1.8% for the 2004 quarter to 2.6% for the 2005  quarter.  In the
2005 second quarter,  we elected to reduce the maximum revolving borrowing limit
under our credit  agreement  to more  closely  reflect our  borrowing  base.  In
connection  with that  reduction,  and consistent with EITF 98-14, we incurred a
$0.2  million  non-cash  charge in the 2005  quarter.  Our average  (non-related
party) debt for the 2005  quarter  amounted to $45.7  million  compared to $24.6
million  for the 2004  quarter.  In the  fourth  quarter of 2004,  we  increased
capital leases by approximately $16.0 million to fund the acquisition of revenue
equipment.  Our related party interest  expense  remained  virtually the same at
$1.5  million in each  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.  A pre-tax  loss of $6.1  million was realized in the 2005 second
quarter.  The $6.1 million pretax loss in the second quarter of 2005 generated a
tax benefit of approximately  $2.3 million,  which was offset by the increase in
the valuation allowance for deferred tax assets. This resulted in no tax benefit
being recorded in the second quarter of 2005. The total  valuation  allowance as
of July 2, 2005  amounted to  approximately  $10.4  million.  In the 2004 second
quarter,  we  recorded a $4.4  million  income tax benefit  due  partially  to a
pre-tax loss of $6.9 million.  Also,  included in the $4.4 million  benefit is a
$1.8 million  benefit from the  reversal of a previously  recorded  deferred tax
liability as a result of an IRS review.

Despite  the  valuation  allowances  established  above,  we  believe  that  the
remaining  net  deferred  tax assets will be  realized  through  future  taxable
income.


Comparison of Six Months Ended July 2, 2005, to Six Months Ended July 3, 2004

Operating  revenues.  Operating revenues decreased $13.8 million,  or 6.8%, from
$202.6  million for the 2004 period to $188.8  million for the 2005 period.  The
decrease  in  operating  revenues  was  mainly due to a 9.9%  decrease  in total
tonnage and a 12.8% decrease in total shipments hauled, offset in part by a $9.2
million increase in fuel surcharge  revenue due to higher cost of fuel.  Revenue
per working day was $1.46 million in the 2005 period,  which was 6.4% lower than
the  $1.56  million  per  working  day in  the  2004  period.  LTL  revenue  per
hundredweight  increased  2.4% from  $11.37 in the 2004  period to $11.64 in the
2005 period as a result of increased  fuel  surcharge  revenue.  LTL revenue per
hundredweight,  excluding fuel surcharge revenue,  decreased 3.2% from $10.93 in
the 2004 period to $10.58 in the 2005 period partially due to a 4.3% increase in
average weight per LTL shipment.  The average length of haul increased 3.2% from
473  miles in the 2004  period to 488 miles in the 2005  period.  Total  tonnage
decreased 100.4 thousand tons, or 9.9%,  from 1,018.4  thousand tons in the 2004
period to 918.0 thousand tons in the 2005 period.

                                    Page 20


Salaries,  wages, and benefits.  Salaries,  wages, and benefits  decreased $10.8
million,  or 9.3%, from $115.7 million for the 2004 period to $104.9 million for
the 2005  period.  The  decrease  in  salaries,  wages,  and  benefits  resulted
primarily  from an overall  reduction  in business  volumes  and a reduction  in
headcount  of  approximately  12.0% from the 2004 period to the 2005  period.  A
general  increase  in salary and wage rates in March 2005  partially  offset the
effects of reduced  volumes and headcount.  Further,  the 2005 period included a
large workers' compensation  accident,  for which the maximum deductible of $1.0
million was expensed in the 2005 first  quarter.  As a  percentage  of operating
revenues,  salaries,  wages,  and  benefits  decreased  from  57.2% for the 2004
period, to 55.6% for the 2005 period.

Purchased  transportation.  Purchased  transportation decreased $5.0 million, or
16.2%,  from $30.9  million  for the 2004  period to $25.9  million for the 2005
period. The decrease in purchased transportation expenses resulted mainly from a
reduction  in usage of  third-party  contractors  in  handling  portions  of our
shipments.  The decreased used of third-party contractors in the 2005 period was
due both to the decrease in total tonnage hauled and to improved lane balance in
our network,  which allowed more shipments to be hauled by company drivers. As a
percentage of operating revenues,  purchased transportation decreased from 15.3%
for the 2004 period to 13.7% for the 2005 period.

Operating and general supplies and expenses.  Operating and general supplies and
expenses  increased  $4.6  million,  or 11.7%,  from $39.3  million for the 2004
period to $43.9  million for the 2005  period.  The  increase in  operating  and
general supplies and expenses resulted primarily from increases in fuel expense,
bad debt expense and related  collection costs,  license expenses,  and internal
control consulting fees (relating to Sarbanes-Oxley). These increased costs were
offset in part by  improvements  in vehicle  repairs and  maintenance,  which we
attribute to our  investment  in new  tractors  and trailers in late 2004.  As a
percentage of operating  revenues,  operating and general  supplies and expenses
increased from 19.3% for the 2004 period to 23.2% for the 2005 period.

Insurance and claims. Insurance and claims increased $0.9 million, or 8.3%, from
$10.9  million for the 2004 period to $11.8  million  for the 2005  period.  The
increase in insurance and claims expense resulted  primarily from an increase in
our third party  accident  claims (our first  quarter 2004 expense was unusually
low) that were  partially  offset by a reduction in cargo claims  expense.  As a
percentage of operating  revenues,  insurance and claims increased from 5.4% for
the 2004 period to 6.2% for the 2005 period.

Building  and  equipment  rentals.   Building  and  equipment  rentals  remained
virtually  the same at $2.9  million  in each of the six  months  periods.  As a
percentage of operating revenues,  building and equipment rentals increased from
1.4% for the 2004 period to 1.6% for the 2005 period.

Depreciation and amortization.  Depreciation and amortization  expense increased
approximately  $1.1 million,  or 13.9%, from $7.9 million for the 2004 period to
$9.0 million for the 2005 period,  mainly as a result of revenue equipment added
late  in the  2004  fourth  quarter.  As a  percentage  of  operating  revenues,
depreciation  and  amortization  increased from 3.9% for the 2004 period to 4.8%
for the 2005 period.

Operating  ratio.  Our operating ratio increased from 102.5% for the 2004 period
to 105.1% for the 2005 period.

                                    Page 21


Interest expense.  Total interest expense increased $1.1 million, or 29.7%, from
$3.7  million for the 2004  period to $4.8  million  for the 2005  period.  As a
percentage of operating  revenues,  interest expense increased from 1.8% for the
2004 period to 2.5% for the 2005 period. Our average  non-related party debt for
the first half of 2005 amounted to $53.3  million  compared to $24.9 million for
the first half of 2004.  In the fourth  quarter of 2004,  we  increased  capital
leases  by  approximately  $16.0  million  to fund the  acquisition  of  revenue
equipment.  Our related party interest  expense was unchanged at $3.1 million in
both the 2004 and 2005  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.  For the six months ended July 2, 2005,  the pre-tax loss of $14.4
million generated an income tax benefit of approximately  $5.5 million which was
offset by an increase in the valuation for deferred tax assets. This resulted in
no tax benefit  being  recorded in the first half of 2005.  The total  valuation
allowance  as of July 2,  2005  amounted  to  approximately  $10.4  million.  We
recorded an income tax benefit in the 2004 period of $5.1 million,  which yields
an  effective  tax rate of  58.0%  (including  a $1.8  million  benefit  for the
reversal of a previously  recorded  deferred tax liability due to an IRS review)
on a pre-tax  loss of $8.7  million.  Excluding  the $1.8 million  benefit,  the
effective tax rate would have been 37.9%.

Despite  the  valuation  allowances  established  above,  we  believe  that  the
remaining  net  deferred  tax assets will be  realized  through  future  taxable
income.

Liquidity and Capital Resources

Our business has required 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 and secured borrowings.
During the remainder of 2005 our gross capital  expenditures  are expected to be
approximately   $1.5 million  to   $7.5 million.   Included  in  this  range  is
approximately $6.0 million for the possible replacement of revenue equipment. If
we decide to purchase the $6.0 million in  replacement  equipment,  we expect to
obtain financing independent from our Bank of America led credit facility.

We continue  to execute a  turnaround  plan that is  designed to reverse  recent
negative  cash  flows.  During  2004 and into early 2005 we have  experienced  a
period of negative  cash flow  attributable  primarily to  operating  losses and
approximately $7.0 million of un-financed  purchases of revenue equipment during
late 2004 and early  2005.  During the third and fourth  quarters  of 2004,  our
management  began  implementing  several  steps that are intended to improve our
operating results and maintain  compliance with our financial  covenants.  These
steps include:  reducing our cost structure to better align  controllable  costs
with our expected revenue base,  streamlining  freight  movements to consolidate
movements and reduce the use of third-party purchased transportation,  improving
employee  efficiency,  reducing  insurance  and claims  expense,  and  improving
revenue yield and total tonnage.  These steps  contributed to a 740  basis-point
improvement  in our operating  ratio between the third quarter of 2004 (when the
steps were  implemented)  and the second  quarter of 2005. We expect  additional
improvement  in our operating  ratio between the second  quarter of 2005 and the
third  quarter of 2005.  Although our  management  believes  that these  actions
should  generate the required  improvements,  there can be no assurance that the
improvements will occur as planned. Our ability to fund our cash requirements in
future periods will depend on our ability to improve  operating results and cash
flow and our  ability  to  comply  with  covenants  contained  in our  financing
arrangements.  Our  ability  to achieve  required  improvements  will  depend on
general  shipping  demand by our customers,  insurance and claims  expense,  and
other factors.

                                    Page 22


On July 14,  2005,  we  announced  that we had  closed on  several  real  estate
transactions with net proceeds of approximately $15.2 million. These real estate
transactions  included the sale of approximately 14 excess acres in Phoenix, the
sale-leaseback  of one  terminal,  and the  mortgage  financing  of three  other
properties.  The proceeds from the real estate  transactions  were used to repay
amounts drawn on our revolving  credit facility with Bank of America.  Following
this repayment,  and as of July 27, 2005, we had approximately  $35.3 million in
availability,  subject  to a $5.0  million  block  under  our  revolving  credit
facility with Bank of America, although availability fluctuates from day to day.
In addition,  we currently have  approximately  $5.0 million of idle assets held
for sale that may be disposed of in the remainder of 2005.

Assuming the continuation of improvements in our operating results, we expect to
have  borrowing  availability  in excess of $15.0  million such that the minimum
EBITDA levels required by the New Credit Facility will not apply.

Subsequent to these transactions, annual rent expense is expected to increase by
approximately  $0.6 million subject to a 2% escalation  factor beginning in July
2006. Annual  depreciation  expense is expected to decline by approximately $0.3
million.  Interest expense is expected to increase by approximately $0.7 million
between July 2005 and June 2006 and decrease thereafter.

Although there can be no assurance,  we believe cash from operations,  borrowing
available under our new credit facility,  and other sources of liquidity will be
sufficient to fund our  operations.  To the extent that actual results or events
differ from management's  financial projections or business plans, our liquidity
may be adversely affected and we may be unable to meet our financial  covenants.
Specifically,  our  liquidity  may be  adversely  affected by one or more of the
following  factors:  weak freight demand or a loss in customer  relationships or
volume, our success in executing management's  turnaround steps described above,
our ability to improve the collection of our accounts receivable,  elevated fuel
prices  and the  ability to  collect  fuel  surcharges,  costs  associated  with
insurance  and claims,  an inability to maintain  compliance  with, or negotiate
amendments to, loan covenants, the ability to finance tractors and trailers, and
the possibility of shortened  payment terms by our suppliers and vendors worried
about our ability to meet payment obligations.

Net cash used in operating  activities was  approximately  $7.1 million and $3.1
million  for the six months  ended July 2, 2005 and July 3, 2004,  respectively.
Net cash used in the 2005 period resulted  mainly from a $7.1 million  reduction
in trade  accounts  payable  and an  increase  in  accounts  receivable  of $2.8
million,  offset by an  increase  in accrued  expenses.  In 2004,  net cash used
resulted  mainly  from an  increase  in  accounts  receivable  of $5.9  million,
payments on accrued expenses and other liabilities of $2.6 million,  an increase
in other  assets  (mainly  licenses)  of $1.5 million and offset by increases in
trade accounts payable of $6.7 million.

                                    Page 23


Net cash  provided by investing  activities  in the 2005 first half  amounted to
$1.5 million due mainly to proceeds from the sales of excess land in Phoenix and
sales of revenue  equipment.  Net cash used in the 2004 first half  amounted  to
$21.4 million. Our gross capital expenditures were approximately $1.6 million in
the 2005 period and $16.3 million in the 2004 period. In the 2004 first half, we
paid  approximately $8.3 million for new terminals in Phoenix and Fresno. In the
2004 first half, we also paid $8.1 million (of the total purchase price of $10.0
million)  for the  terminal  network and rolling  stock of EOFF - our  Northwest
expansion.  The remaining  capital  expenditures  in the 2004 first half and the
2005  first half were for  replacement  revenue  equipment.  We expect our gross
capital  expenditures for the remainder of 2005 to be approximately $1.5 million
to $7.5 million.  Included in this range is  approximately  $6.0 million for the
possible  replacement  of revenue  equipment.  If we decide to purchase the $6.0
million in replacement equipment, we expect to obtain financing independent from
our Bank of America led credit facility.

Net cash provided by financing activities was approximately $3.8 million for the
six months ended July 2, 2005 due mainly to net  borrowings  from our new credit
facility  of  $15.9   million.   During  the   transition   from  our   previous
securitization  facility to the  current  credit  facility,  we  liquidated  our
restricted  cash  investment of $20.8 million and used it to pay off part of the
$27.3 million debt under the  securitization  facility.  In the six months ended
July 3, 2004,  net cash used  amounted to $4.0 million due mainly to payments of
long-term debt.


On April 30, 2002, we entered into a $40.0 million revolving accounts receivable
securitization  facility (the "Securitization  Facility") and a revolving credit
facility (the "Revolving Facility"). Under the Securitization Facility, we, on a
revolving  basis,  sold our  interests  in our  accounts  receivable  to Central
Receivables, a wholly-owned,  special purpose subsidiary. We could receive up to
$40.0  million of proceeds.  We paid  commercial  paper  interest  rates plus an
applicable margin on the proceeds received. The Securitization Facility included
certain restrictions and financial covenants.

On July 28,  2004,  SunTrust  Bank and we entered  into an amended and  restated
revolving credit facility (the "Amended and Restated  Revolving  Facility"),  to
increase borrowing capacity to $30.0 million, and to extend the maturity date to
April 30,  2006.  On November  5, 2004,  we  executed a first  amendment  to the
Amended and Restated Revolving Credit Facility. Under the first amendment to the
Amended and Restated Revolving Facility,  we could 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  accrued interest at a variable rate equal, at
our option,  to either (a) the bank's  prime  lending  rate minus an  applicable
margin,  or (b) LIBOR  plus an  applicable  margin.  The  Amended  and  Restated
Revolving  Facility  was secured by certain  revenue  equipment,  and letters of
credit that were issued were secured by cash collateral. The facility contained,
among other things, certain financial and non-financial covenants.

On January  31,  2005,  the Company  entered  into a  four-year  senior  secured
revolving  credit  facility with Bank of America,  N.A.,  as Agent,  and certain
other  lenders  from  time to time  party  to the New  Credit  Facility,  in the
aggregate  principal  amount of up to $70.0  million.  The New  Credit  Facility
replaced both the Amended and Restated Revolving Facility and the Securitization
Facility. The New Credit Facility terminates on January 31, 2009.

                                    Page 24


Subject to the terms of the New Credit Facility, the maximum revolving borrowing
limit under the New Credit Facility was the lesser of (a) $70.0 million,  or (b)
85% of our eligible accounts receivable, plus 85% of the net orderly liquidation
value of our eligible  rolling  stock owned as of January 31, 2005,  plus 85% of
the cost of eligible  rolling stock acquired by Borrower after January 31, 2005.
Letters of Credit  under the New Credit  Facility  are subject to a sub-limit of
$40.0 million and were not required to be secured by cash collateral.

Borrowings  under the New Credit  Facility  bear  interest at the base rate,  as
defined,  plus an  applicable  margin  of  0.00%  to  1.00%,  or  LIBOR  plus an
applicable margin of 1.50% to 2.75%, based on the average quarterly availability
under the New Credit  Facility.  Letters of credit under the New Credit Facility
are subject to an applicable letter of credit margin of 1.25% to 2.50%, based on
the average quarterly availability under the New Credit Facility. The New Credit
Facility also prescribes additional fees for letter of credit transactions,  and
an unused line fee of 0.25% to 0.375%, based on aggregate amounts outstanding.

The New Credit Facility is  collateralized  by substantially  all of our assets,
other than  certain  revenue  equipment  and real  estate that is (or may in the
future become) subject to other financing.

The New Credit Facility contains certain restrictions and covenants relating to,
among other things,  minimum EBITDA levels,  fixed charge coverage  ratio,  cash
flow,  capital  expenditures,  acquisitions  and  dispositions,   sale-leaseback
transactions,   additional   indebtedness,   additional  liens,   dividends  and
distributions,   investment  transactions,  and  transactions  with  affiliates.
However, if our borrowing availability is in excess of $15.0 million,  financial
covenants will not apply.  The New Credit Facility  includes usual and customary
events of default  for a facility  of this nature and  provides  that,  upon the
occurrence  and  continuation  of an event of  default,  payment of all  amounts
payable  under the New Credit  Facility  may be  accelerated,  and the  lenders'
commitments may be terminated.

Although it is a four-year  credit  facility,  draws on the line are  considered
current based on evolving  interpretations  of Emerging  Issues Task Force 95-22
Balance Sheet  Classifications,  Borrowings  Outstanding  Under Revolving Credit
Agreements  that include both a  Subjective  Acceleration  Clause and a Lock-Box
Arrangement ("EITF 95-22"). EITF 95-22 requires revolving credit agreements with
a required lock-box arrangement that include subjective  acceleration clauses to
be  classified  as  current  liabilities.  The New  Credit  Facility  includes a
lock-box  agreement  and  also  allows  the  lender,  in its  reasonable  credit
judgment,  to assess additional  reserves against the borrowing base calculation
and take certain  other  discretionary  actions.  For example,  certain  reserve
requirements may result in an over advance borrowing position that could require
an  accelerated  repayment of the over advance  portion.  Since the inception of
this  facility,  the lender  has not  applied  any  additional  reserves  to the
borrowing  base  calculation.  However,  the lender,  in its  reasonable  credit
judgment,  can assess  additional  reserves to the borrowing base calculation to
account for changes in our business or the underlying  value of the  collateral.
We do not anticipate  any changes that would result in any material  adjustments
to the  borrowing  base  calculation,  but we cannot be certain that  additional
reserves will not be assessed by the bank to the borrowing base calculation.  We
believe the  provisions  in the New Credit  Facility are  relatively  common for
credit facilities of this type and, while we do not believe that this accounting
requirement  accurately  reflects  the  long-term  nature  of the  facility,  we
acknowledge  the  requirements  of EITF 95-22.  Accordingly,  we have classified
borrowings under the New Credit Facility as a short-term obligation.

                                    Page 25


The line of credit  established  with Bank of America on January 31, 2005 had no
financial  covenants until the end of May 2005. In lieu of covenants through May
2005, a $5.0 million  restriction on availability was in place.  After May 2005,
the $5.0  million  restriction  would  have  been  eliminated  and no  financial
covenants would have existed as long as excess availability on the line remained
above $15.0 million.  If excess  availability had dropped below $15.0 million we
were  required to maintain  minimum  EBITDA  levels or a  fixed-charge  coverage
ratio.

On May 12, 2005, we entered into an amendment to the New Credit Facility.  Under
this  amendment,  the maximum  revolving  borrowing limit was reduced from $70.0
million to $60.0  million to more closely  reflect our  borrowing  base (thereby
reducing fees on unused  amounts) with an option to increase the borrowing limit
to $70.0  million at a later date.  This  amendment  has no financial  covenants
until August 15,  2005.  In lieu of  covenants  through  August 15, 2005, a $5.0
million restriction on availability is in place. After August 15, 2005, the $5.0
million  restriction is eliminated and no financial  covenants  exist as long as
excess  availability  on  the  line  remains  above  $15.0  million.  If  excess
availability  drops below  $15.0  million we are  required  to maintain  minimum
EBITDA  levels  and  other  covenants.  As of  July 2,  2005,  the  Company  had
approximately $17,461 in availability under the revolving credit facility before
the $5,000  restriction,  loans  drawn  under the credit  facility  amounted  to
$15,905, and letters of credit outstanding amounted to $21,692.

In 1998, we entered into an agreement with Southwest Premier Properties,  L.L.C.
("Southwest Premier"),  an entity controlled by our principal  stockholder,  for
the sale and leaseback of the land,  structures and  improvements of some of the
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  sheets.  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,  we have 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 2005 and 2004, $0.2 million and $0.3 million ,respectively,  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 $22.7 and $22.9 million respectively at July 2, 2005 and
December 31, 2004. If we exercise 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.

                                    Page 26


Off-Balance Sheet Arrangements

Certain of our terminals and revenue  equipment are financed  off-balance  sheet
through  operating  leases.  As of July 2, 2005, 47 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 consolidated balance sheets, and lease payments in respect of such terminals
and revenue equipment are reflected in our consolidated statements of operations
in the line items  "Building and equipment  rentals" and "Building and equipment
rentals - related  parties."  Our total  rental  expense  related  to  operating
leases,  including rent paid to related parties,  was $2.9 million for the first
six months of 2005,  compared to $2.9  million for the first six months of 2004.
The total amount of remaining payments under operating leases as of July 2, 2005
was $24.5 million, with $6.0 million due in the next 12 months.

Critical Accounting Policies

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

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

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 is an aggregate  $1.0 million 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  non-collectible
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.

                                    Page 27


Income Taxes.  Significant  management  judgment is required in determining  the
provision for income taxes and in determining  whether  deferred tax assets will
be realized in full or in part. Deferred tax assets and liabilities are measured
using enacted tax rates that are expected to apply to taxable income in years in
which the temporary differences are expected to be reversed.  Under SFAS No. 109
and applicable interpretations,  in 2004, the Company established a $4.9 million
valuation  allowance for deferred tax assets.  Despite the requirements for such
allowance,  the Company believes that the remaining net deferred tax assets will
be realized  through  future taxable  income.  As of July 2, 2005, the valuation
allowance for deferred tax assets was approximately $10.4 million.

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.  Quantitative and Qualitative Disclosures About Market Risk.

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

Our market risk is also affected by changes in interest rates. Historically,  we
have used a combination  of fixed rate and variable rate  obligations  to manage
our interest rate exposure.  Fixed rate  obligations  expose us to the risk that
interest rates might fall.  Variable rate obligations expose us to the risk that
interest  rates might rise.  We did not have any interest  rate swaps at July 2,
2005,  although  we  may  enter  into  such  swaps  in  the  future  if we  deem
appropriate.

Our  variable  rate  obligation  consists  of our  credit  facility.  Our credit
facility,  provided there has been no default,  carries a variable interest rate
based on either  the prime rate or LIBOR.  We  currently  have $15.9  million in
drawings under our New Credit  Facility at July 2, 2005, a one percentage  point
increase in LIBOR rates would increase our annual interest expense by $159,000.

                                    Page 28


Item 4.  Controls and Procedures.

Evaluation of Disclosure Controls and Procedures

Our Chief  Executive  Officer and Chief  Financial  Officer have  evaluated  our
disclosure  controls and  procedures,  as defined by the Securities and Exchange
Commission  (the  "SEC"),  as of the end of the period  covered by this  report.
Based upon this  evaluation,  our Chief  Executive  Officer and Chief  Financial
Officer  have  concluded  that  our  disclosure  controls  and  procedures  were
effective at the reasonable  assurance level to ensure that information required
to be  disclosed  by us in reports  filed with the SEC is  recorded,  processed,
summarized, and reported on a timely basis.

Changes in Internal Controls

In our Annual  Report on Form 10-K for the year ended  December  31,  2004,  our
management  identified three material  weaknesses in our internal  controls over
financial  reporting  related to our  accounting for revenue,  inventory,  and a
deferred  tax asset.  Specifically,  as of December  31,  2004:  (a) our billing
process lacked  controls to ensure the accuracy of entries to the billing system
and to ensure that changes to customer  contracts  were reflected in the billing
system accurately and timely, (b) we did not reconcile,  pursuant to our policy,
physical  counts of tire and spare parts  inventories  to our  year-end  general
ledger, and (c) we did not provide for an effective review of deferred tax asset
amounts for purposes of evaluating realizability.

Subsequent to December 31, 2004, we have  undertaken  the following  measures to
remediate the material  weaknesses in internal control over financial  reporting
discussed above:

o    Our rate  auditor,  who was hired in the fourth  quarter of 2004,  is being
     trained  to   effectively   audit  a   representative   sample  of  revenue
     transactions  on a daily basis, in order to monitor the accuracy of billing
     entries being made to our billing system.  Our traffic  manager,  to ensure
     additional  accuracy,  is auditing a sample of the rate auditor's  work. In
     addition, our pricing personnel are comparing changes in customer contracts
     and tariffs to the billing system in order to ensure such changes are being
     made timely and  accurately.  We continue to monitor the rate audit process
     and assess its effectiveness. While we believe that as of July 2, 2005 this
     control is remediated, nevertheless we have not yet tested it to ensure its
     full remediation. We expect to begin testing in the third quarter of 2005.

o    Physical  inventories  of tires and spare parts will be  completed by us at
     least semi-annually. Our accounting department has implemented a control to
     reconcile physical counts of tires and spare parts to the general ledger on
     a quarterly basis. We conducted a physical inventory at the end of the 2005
     first and second  quarters  that  resulted  in no  material  changes to our
     consolidated balance sheet.

o    We developed a detailed analysis of our future  utilization of deferred tax
     assets  and  liabilities  to ensure the  valuation  allowance  is  properly
     stated.

                                    Page 29


Other than as discussed  above,  during the last fiscal  quarter,  there were no
changes in our internal  controls over financial  reporting that have materially
affected,  or that are  reasonably  likely to  materially  affect,  our internal
control over financial reporting.

Limitations on the Effectiveness of Controls

Our  management,  including  the Chief  Executive  Officer  and Chief  Financial
Officer,  do 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.

Notwithstanding  the foregoing  limitations,  our  management  believes that our
disclosure  controls  and  procedures  provide  reasonable  assurances  that the
objectives of our control system are met.


                           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  alleged
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 press  release  dated  June 16,  2004.  The class
actions were  subsequently  consolidated  in the United States  District Court -
Western District of Texas under the title In re Central Freight Lines Securities
Litigation.  The Oklahoma  Firefighters  Pension and Retirement  System has been
named lead plaintiff in the  consolidated  action,  and a  Consolidated  Amended
Class Action Complaint was filed on May 9, 2005. The Consolidated  Amended Class
Action  Complaint  generally  alleges 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 March 17,
2005.  On July 8, 2005,  we responded to the  Consolidated  Amended Class Action
Complaint by filing a motion to dismiss.  We do not believe there is any factual
or legal basis for the  allegations  and we intend to vigorously  defend against
the suits.  We have  informed our insurance  carrier and have  retained  outside
counsel to assist in our defense.  Prior to December 12, 2004,  we  maintained a
$5.0  million  directors'  and  officers'   insurance  policy  with  a  $350,000
deductible.  On December 12, 2004,  we increased  our  directors'  and officers'
insurance  coverage.  We  currently  maintain  a $15.0  million  directors'  and
officers'  insurance  policy  with a  $350,000  deductible.  In the  2004  third
quarter, in connection with this litigation, we recorded an expense of $350,000,
representing  the full  deductible  amount  under  our  current  directors'  and
officers' insurance policy.

                                    Page 30


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 August 2004. The purported derivative actions seek
declaratory, injunctive, and other relief.

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.

         Not applicable.

Item 3.  Defaults Upon Senior Securities.

         Not applicable.

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

The Annual Meeting of Stockholders  of Central  Freight Lines,  Inc. was held on
May 3, 2005,  for the purposes of electing five  directors  for one-year  terms.
Proxies  for the  meeting  were  solicited  pursuant  to  Section  14(a)  of the
Securities  Exchange Act of 1934, and there was no solicitation in opposition to
management's  nominees for director.  Each of management's nominees for director
as listed in the Proxy Statement was elected.

    The voting tabulation on the election of directors was as follows:

                                 Shares Voted                      Shares Voted
                                     "FOR"                            "ABSTAIN"

Robert V. Fasso                  13,932,176                             199,123
Jerry Moyes                      13,344,306                             786,993
John Breslow                     13,899,541                             231,758
John Campbell Carruth            13,942,481                             188,818
Porter J. Hall                   13,898,491                             232,808

                                    Page 31


Item 5.  Other Information.

On August 9, 2005,  the Company's  Board of Directors  approved the amendment of
certain provisions of the Company's form of Stock Option Agreement for use under
the  Company's  Incentive  Stock  Plan.  Previously,  the form of  Stock  Option
Agreement   provided  for  termination  of  vested  options   immediately   upon
involuntary  termination of employment,  thirty days after voluntary termination
of  employment,  three years after  termination  of employment due to retirement
with the consent of the Board of Directors or  disability,  twelve  months after
death, and in all events ten years after the grant date. As amended, the form of
Stock  Option   Agreement  will  provide  for   termination  of  vested  options
immediately  upon  involuntary  termination  of  employment  on account of gross
misconduct,  ninety days after  involuntary  termination  of employment  for any
other reason, thirty days after voluntary termination of employment, three years
after  termination of employment due to retirement with the consent of the Board
of Directors or  disability,  twelve  months after death,  and in all events ten
years after the grant date.  A copy of the form of Stock  Option  Agreement,  as
amended, is filed as Exhibit 10.28 to this report on Form 10-Q.

On August 9, 2005, the Company's  Board of Directors also approved the amendment
of all existing  Stock Option  Agreements  signed by the Company with respect to
options  previously  granted in order to conform  with the above  changes to the
provisions  regarding  termination of vested options in the form of Stock Option
Agreement.  The existing  Stock Option  Agreements  thus amended  included Stock
Option Agreements between the Company and certain of its executive officers.


                                    Page 32





                                                                                                         


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.)

             10.27                  First Amendment to Amended and Restated Credit Agreement,  dated May 12, 2005, by and among
                                    Central Freight Lines,  Inc., a Texas  corporation,  Required Lenders under the Credit
                                    Agreement,  Bank of America,  N.A., in its capacity as Agent for Lenders under the Credit
                                    Agreement.  (Incorporated by reference to Exhibit  10.27 to the  Company's  Report on Form 10-Q
                                    for the  quarterly  period ended April 2, 2005.)

             10.28*                 Form of Stock Option Agreement.

             11.1                   Schedule of  Computation  of Net Income Per Share  (Incorporated  by  reference to Note 5, Loss
                                    Per Share, in the Notes to Consolidated Financial Statements contained in this Report on Form
                                    10-Q.)

             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.




                                    Page 33






                                   SIGNATURES

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


August 10, 2005

                               Central Freight Lines, Inc.





                               /s/ Jeffrey A. Hale
                              ____________________
                              Jeffrey A. Hale
                              Senior Vice President and Chief Financial Officer

















                                    Page 34



                                  EXHIBIT 10.28


                         FORM OF STOCK OPTION AGREEMENT


THIS STOCK OPTION AGREEMENT (this  "Agreement") is made as of ____________  (the
"Grant  Date") to  document a stock  option  grant  effective  ___________  (the
"Effective Date") between Central Freight Lines, Inc., a Nevada corporation (the
"Company"),  and   ______________________,   a  key  employee  of  an  operating
subsidiary of the Company (the "Optionee").

                                   BACKGROUND


By this  Agreement,  the Company and the Optionee  desire to establish the terms
upon which the Company is willing to grant to the  Optionee,  and upon which the
Optionee is willing to accept from the Company,  an option to purchase shares of
Class A Common  Stock of the  Company  ("Common  Stock").  The option is granted
under the Company's  Incentive  Stock Plan (the "Plan")  adopted by the Board of
Directors and  Stockholders  effective  May 6, 1997,  and assumed by the Company
from Central  Freight Lines,  Inc., a Texas  corporation,  on December 31, 2000.
Capitalized  terms used herein and not otherwise  defined  herein shall have the
meanings ascribed in the Plan.

                                   AGREEMENTS

1.   Grant of Stock Option.  Subject to the terms and  conditions  herein and in
     the Plan,  the  Company  grants to the  Optionee  the right and option (the
     "Option")  to purchase  from the  Company  all or any part of an  aggregate
      Address2   shares of Common  Stock,  authorized  but  unissued  or, at the
     option of the Company,  treasury stock if available (the "Option  Shares").
     To the extent allowable,  the grant of Option Shares is intended to qualify
     as an incentive stock option ("ISO"), as such term is defined under Section
     422 of the Internal  Revenue Code of 1986,  as amended  (the  "Code").  The
     exercise  price  of the  Option  Shares  shall be  $_____  per  share  (the
     "Purchase Price").

2.   Exercise of Option.  Subject to the terms and  conditions of this Agreement
     and the Plan,  the vested  portion of the Option may be  exercised  only by
     completing  and signing a written  notice in  substantially  the  following
     form:

                                    Page 35


I hereby  exercise  [all/part  of] the Option  granted to me by Central  Freight
Lines, Inc.,  a Nevada corporation,  and elect to purchase  ____________________
(__________) shares of the Company's Class A Common Stock for $_____ per share.

3.   Payment of Purchase  Price.  Payment of the  Purchase  Price may be made as
     follows:

a.   In United States  dollars in cash or by check,  bank draft,  or money order
     payable to the Company.

b.   At the sole  discretion  of the Board,  through  the  delivery of shares of
     Common  Stock  with an  aggregate  Fair  Market  Value  at the date of such
     delivery equal to the Purchase Price.

c.   At the sole  discretion of the Board,  through the surrender of part of the
     Option or other  exercisable  options  having a difference  between (i) the
     exercise price of such  surrendered  Options and (ii) the Fair Market Value
     of the Common Stock equal to the Purchase Price.

d.   At the sole  discretion of the Board,  in any combination of Sections 3.a.,
     3.b., and 3.c. above.

The  Board  in its  sole  discretion  shall  determine  acceptable  methods  for
surrendering  Common Stock or options as payment upon exercise of the Option and
may impose such limitations and conditions on the use of Common Stock or options
to exercise the Option as it deems appropriate.  Among other factors,  the Board
will  consider  the  restrictions  of  Rule 16b-3  of  the  Exchange  Act or any
successor rule.

4.   Vesting  and  Exercisability  of  Option.  Subject  to  the  provisions  of
     Sections 5,  7, and 8 hereof, the Option shall vest and may be exercised by
     the Optionee in whole or in part from time to time,  but only in accordance
     with the following schedule:


                                                                              

                    Date                                     Cumulative Percentage of Option Shares Vested and as to which Option
                                                                                    may be Exercised
First Anniversary of Effective Date                                                         20%
Second Anniversary of Effective Date                                                        40%
Third Anniversary of Effective Date                                                         60%
Fourth Anniversary of Effective Date                                                        80%
Fifth Anniversary of Effective Date                                                        100%


                                    Page 36


Not withstanding  anything herein to the contrary, no vesting shall occur in the
event of  termination of Optionee's  Continuous  Status as an Employee or if the
Option has otherwise terminated under this Agreement prior to such date.

5.   Termination  of Option.  The Option,  to the extent not already  exercised,
     shall terminate upon the first to occur of the following dates:

a.   The date on which the Optionee's employment by the Company is involuntarily
     terminated for gross  misconduct.  For purposes of this  Agreement,  "gross
     misconduct"  means any act by the Optionee which  deliberately or willfully
     violates  the  Company's  rules,  deliberately  or  willfully  threatens or
     violates  the  Company's  interests,  shows a  repeated  disregard  for the
     Optionee's  obligations to the Company, or disregards standards of behavior
     which the Company has a right to expect of the Optionee.

b.   Ninety (90) days after  involuntary  termination  for any reason other than
     gross misconduct;

c.   Thirty (30) days after voluntary termination;
d.   Three years after  termination  due to  retirement  with the consent of the
     Board or disability (provided,  that Optionee recognizes that he or she may
     not receive ISO tax treatment as to any part of the Option  exercised  more
     than twelve (12) months after  termination  of employment due to disability
     or three (3) months after termination due to retirement);

e.   Twelve (12) months after the Optionee's death; or

f.   Notwithstanding  any other provision  herein,  the date ten years after the
     Grant Date.

6.   Adjustments.  In the event of any stock split,  reverse stock split,  stock
     dividend,  business  combination,  reclassification,  or similar event, the
     number of Optioned Shares  (including any Option Shares  outstanding  after
     termination  of employment or death) and the Purchase Price per share shall
     be  proportionately  and  appropriately  adjusted without any change in the
     aggregate  Purchase  Price to be paid therefor upon exercise of the Option.
     The  determination  by the  Board as to the  terms of any of the  foregoing
     adjustments shall be final, binding, and conclusive.

7.   Liquidation,  Sale  of  Assets,  or  Merger.  In the  event  of a  proposed
     dissolution  or  liquidation  of the Company,  the Option  shall  terminate
     immediately  prior to the  consummation  of such  proposed  action,  unless
     otherwise  provided by the Board. In the event of a proposed sale of all or
     substantially  all of the  assets  of the  Company,  or the  merger  of the
     Company  with  or  into  another  corporation,   the  Option  shall  become
     immediately  exercisable with respect to all then outstanding Option Shares
     (whether  or not  vested)  and the  Optionee  may elect,  during the period
     commencing on the date that such sale or merger is  consummated  and ending
     at the closing of business on the  thirtieth  (30th) day following the date
     of such sale or merger,  to exercise the Option in whole or in part. In the
     event the thirtieth  (30th) day referred to in this Section shall fall on a
     day that is not a  business  day,  then the  thirtieth  (30th) day shall be
     deemed to be the next following business day.

                                    Page 37


8.   Acquisition.  If any person,  corporation, or other entity or group thereof
     other than Jerry Moyes,  Ronald Moyes, and entities or trusts controlled by
     either (the "Acquiror"), acquires (an "Acquisition"),  other than by merger
     or consolidation or purchase from the Company, the beneficial ownership (as
     that term is used in Section 13(d)(1) of the Exchange Act and the rules and
     regulations promulgated thereunder) of shares of the Company's stock which,
     when added to any other shares,  the beneficial  ownership of which is held
     by the  Acquiror,  shall  have the right to cast more than 51% of the votes
     that are  entitled to be cast at meetings of  stockholders,  any portion of
     the  Option  that was not  currently  exercisable  prior to the date of the
     Acquisition  shall  become  immediately  exercisable  and the  Optionee may
     elect,  during the period  commencing  on the date of the  Acquisition  and
     ending at the closing of business on the thirtieth (30th) day following the
     date of the Acquisition, to exercise the Option in whole or in part. In the
     event the thirtieth  (30th) day referred to in this Section 8 shall fall on
     a day that is not a business day,  then the  thirtieth  (30th) day shall be
     deemed to be the next following business day.

9.   Notices. Any notice to be given under the terms of the Agreement ("Notice")
     shall be addressed to the Company in care of its President at  5601 W. Waco
     Drive, Waco,  Texas 76710,  or at its then current corporate  headquarters.
     Notice to be given to the Optionee shall be addressed to him or her by hand
     delivery or at his or her then current  residential address as appearing on
     the payroll  records.  Notice shall be deemed duly given when enclosed in a
     properly sealed  envelope and deposited by certified  mail,  return receipt
     requested,  in a post office or branch post office regularly  maintained by
     the United States Government.

10.  Transferability  of Option.  The Option  shall not be  transferable  by the
     Optionee and may be exercised  during the life of the Optionee  only by the
     Optionee, unless otherwise set forth in the Plan.

11.  Optionee  Not a  Stockholder.  The  Optionee  shall not be  deemed  for any
     purposes  to be a  stockholder  of the Company  with  respect to any of the
     Option  Shares  except to the extent  that the  Option has been  exercised,
     payment made, and a stock certificate issued.

12.  Disputes  or  Disagreements.  The  Optionee  agrees,  for  himself  and his
     personal  representatives,  that any disputes or disagreements  which arise
     under or as a result of or pursuant to this  Agreement  shall be determined
     by the Board in its sole  discretion,  and that any  interpretation  by the
     Board  of the  terms  of  this  Agreement  shall  be  final,  binding,  and
     conclusive.

13.  Withholding.  The Optionee  acknowledges that under certain  circumstances,
     including but not limited to a "disqualifying  disposition" of an ISO under
     Section 422(a)(i)  of the Code,  Optionee may  recognize  ordinary  income,
     which, for tax purposes,  is considered payment of wages for services. As a
     result,  the  Company  may  have  certain  tax  withholding  and  reporting
     obligations.  The  Company  shall  not be  obligated  to  issue  any  stock
     certificate upon the exercise of the right to purchase, or the transfer of,
     Option  Shares until the Optionee has delivered  sufficient  funds to cover
     all income, FICA, FUTA and other applicable tax withholding. Optionee shall
     notify  the  Company  of any  disqualifying  disposition  of Option  Shares
     (currently,  any disposition within two years of the Grant Date or one year
     of the  exercise  date) and take all actions  necessary  for the Company to
     obtain a tax deduction if compensation  income is deemed to result from any
     exercise or  disposition.  Optionee  shall  indemnify  and hold the Company
     harmless  against  any loss it may  experience  as a result  of  Optionee's
     failure to comply with this Section 13. At the Board's sole discretion,  to
     satisfy the Company's withholding obligations,  the Company may retain such
     number of shares of Common Stock subject to the exercised Option which have
     an  aggregate  Fair  Market  Value  on the  date of  exercise  equal to the
     Company's  aggregate  federal,  state,  local,  and foreign tax withholding
     obligations  as a result of the  exercise  of the Option by  Optionee.  The
     Board may consider the Optionee's  preference in making such determination,
     but the  Optionee  acknowledges  that the Board is under no  obligation  to
     follow or even  consider  Optionee's  preference,  and that the Board  will
     consider the Section 16  restrictions  of the Exchange  Act,  including the
     holding  period,  advance  notice and  election  windows  required  for any
     withholding of shares to be exempt.

                                    Page 38


14.  Right of First Refusal. The Optionee may sell or transfer any or all of the
     Common Stock owned by him or her to any person who makes a good faith, bona
     fide offer therefor,  but prior to an initial public offering of the Common
     Stock of the Company,  the Company shall have the right of first refusal to
     purchase  such  Common  Stock from the  Optionee  as set forth  below.  The
     Optionee  shall give prior  notice in writing  (the "Offer  Notice") to the
     Company of each intended sale or transfer, which Offer Notice shall contain
     all the terms of the proposed transfer or disposition,  including,  without
     limitation,  the  name  and  address  of the  prospective  transferee,  the
     purchase price and other terms and conditions of payment, and the number of
     shares of Common Stock to be disposed of by the Optionee (such shares being
     referred to herein as the "Offered Stock"). The Optionee shall specifically
     represent  and warrant in such Offer Notice that the above terms reflect an
     actual  bona fide offer  that the  Optionee  intends to accept,  subject to
     compliance with the terms of this Agreement. The Company shall have a prior
     right to purchase the Offered Stock on the terms and  conditions  set forth
     in this Section 14. The price and terms to the Company  under this right of
     first refusal shall be the price and terms set forth in the Offer Notice.

a.   By notice (the "Company Notice") to the Optionee given not more than thirty
     (30) days after the date of the  mailing of the Offer  Notice,  the Company
     shall  specify if it desires to purchase all, but not less than all, of the
     Offered Stock.

b.   If, after following the procedures  outlined in  Section 14.a.  above,  the
     Offered Stock is not  subscribed  for by the Company,  the Optionee,  for a
     period of sixty  (60) days  following  expiration  of the  thirty  (30) day
     period  provided in Section  14.a.,  shall then be free to sell the Offered
     Stock, free and clear of all the restrictions  contained in this Agreement,
     but only to the purchaser named in the Offer Notice and only upon the terms
     specified  therein.  If the Optionee fails to consummate  such sale to such
     purchaser on such terms and  conditions  within such sixty (60) day period,
     any sale or other  transfer by the  Optionee  to any person  shall again be
     subject to the right of first refusal specified in this Section 14.

c.   If the Company  subscribes for the Offered  Stock,  then such Offered Stock
     shall be sold to the  Company.  On a date no later than  fifteen  days (15)
     days  following the date of the Company Notice the Company shall deliver to
     the  Secretary of the Company for delivery to the Optionee upon delivery of
     the  certificates  provided  herein,  together  with stock powers  attached
     thereto, the amount of the purchase price for the Offered Stock.

d.   The  Company's  right of first  refusal with  respect to the Offered  Stock
     shall expire on the date of the initial public offering of the Common Stock
     of the Company,  and  thereafter any right of the Company to repurchase its
     outstanding stock shall be governed by federal and state securities laws.

IN WITNESS WHEREOF, the Company has caused this instrument to be executed by its
duly  authorized  officer,  and the  Optionee  has  hereunto  affixed his or her
signature.


CENTRAL FREIGHT LINES, INC.,                                      OPTIONEE
a Nevada corporation


By:      ________________________________________               ____________
         Robert V. Fasso, Chief Executive Officer


                                    Page 39



                                  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))  and internal  control over
     financial  reporting  (as  defined  in  Exchange  Act Rules  13a-15(f)  and
     15d-15(f) 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)  Designed such internal  control over  financial  reporting,  or caused such
     internal  control  over  financial  reporting  to  be  designed  under  our
     supervision,  to provide reasonable  assurance regarding the reliability of
     financial  reporting  and  the  preparation  of  financial  statements  for
     external  purposes  in  accordance  with  generally   accepted   accounting
     principles;

(c)  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

(d)  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:    August 10, 2005

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

                                    Page 40



                                  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))  and internal  control over
     financial  reporting  (as  defined  in  Exchange  Act Rules  13a-15(f)  and
     15d-15(f) 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)  Designed such internal  control over  financial  reporting,  or caused such
     internal  control  over  financial  reporting  to  be  designed  under  our
     supervision,  to provide reasonable  assurance regarding the reliability of
     financial  reporting  and  the  preparation  of  financial  statements  for
     external  purposes  in  accordance  with  generally   accepted   accounting
     principles;

(c)  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

(d)  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:    August 10, 2005

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


                                    Page 41


                                  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  July 2, 2005,  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
                                                August 10, 2005








                                    Page 42



                                  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  July 2, 2005,  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
                                                August 10, 2005




                                    Page 43