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

                                    FORM 10-Q
           (MARK ONE)
           |X| QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE
                         SECURITIES EXCHANGE ACT OF 1934

                 For the quarterly period ended August 31, 2006

                                       OR

          |_| TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE
                         SECURITIES EXCHANGE ACT OF 1934


                         COMMISSION FILE NUMBER: 0-28839

                              AUDIOVOX CORPORATION
             (Exact name of registrant as specified in its charter)

          DELAWARE                                13-1964841
(State or other jurisdiction of                (I.R.S. Employer
 incorporation or organization)                Identification No.)

180 MARCUS BLVD., HAUPPAUGE, NEW YORK                  11788
(Address of principal executive office)              (Zip Code)

Registrant's telephone number, including area code:   (631) 231-7750

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days.

        Yes  X                  No
            ---                    ---

Indicate by check mark whether the registrant is a large  accelerated  filer, an
accelerated  filer, or a  non-accelerated  filer as defined in Rule 12b-2 of the
Exchange Act. (Check one):

Large accelerated filer     Accelerated filer X     Non-accelerated filer
                       ---                   ---                         ---

Indicate by check mark whether the  registrant is a shell company (as defined in
Rule 12b-2 of the Exchange Act).

         Yes                    No  X
             ---                   ---

Number of shares of each class of the issuer's  common stock  outstanding  as of
the latest practicable date.



         Class                                       As of October 4, 2006

         Class A Common Stock                          19,964,194 Shares

         Class B Common Stock                          2,260,954 Shares


                                       1







                              AUDIOVOX CORPORATION


                                      INDEX





  PART I -- FINANCIAL INFORMATION                                          PAGE
                                                                           ----

       ITEM 1. FINANCIAL STATEMENTS (unaudited)

               Consolidated Balance Sheets at February 28,
                 2006 and August 31, 2006..................................   3

               Consolidated Statements of Operations for the
                 Three and Six Months Ended August 31, 2005 and 2006.......   5

               Consolidated Statements of Cash Flows for the
                 Six Months Ended August 31, 2005 and 2006.................   6

               Notes to Consolidated Financial Statements..................   8

       ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                  CONDITION AND RESULTS OF OPERATIONS......................  20

       ITEM 3. QUANTATATIVE AND QUALITATIVE DISCLOSURES ABOUT
                  MARKET RISK..............................................  30

       ITEM 4. CONTROLS AND PROCEDURES.....................................  31


  PART II -- OTHER INFORMATION

       ITEM 1. LEGAL PROCEEDINGS...........................................  32

       ITEM 1A. RISK FACTORS...............................................  32

       ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES
                 AND USE OF PROCEEDS.......................................  32

       ITEM 6. EXHIBITS....................................................  33

       SIGNATURES..........................................................  34



                                       2




PART I - FINANCIAL INFORMATION

ITEM 1.  FINANCIAL STATEMENTS

                      AUDIOVOX CORPORATION AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                        (IN THOUSANDS, EXCEPT SHARE DATA)
                                   (UNAUDITED)





                                                                 FEBRUARY 28,                AUGUST 31,
                                                                     2006                       2006
                                                             ---------------------     -----------------------
                                                                                      

ASSETS

Current assets:

 Cash and cash equivalents ...........................                  $ 16,280               $  9,014
 Restricted cash .....................................                     1,488                  --
 Short-term investments ..............................                   160,799                172,862
 Accounts receivable, net ............................                    88,671                 80,246
 Inventory ...........................................                    96,150                103,143
 Receivables from vendors ............................                     9,830                  5,004
 Prepaid expenses and other current assets ...........                     6,023                  9,174
 Deferred income taxes ...............................                     8,218                  8,217
                                                                         --------               --------
  Total current assets ...............................                   387,459                387,660

Investment securities ................................                    14,709                 11,014
Equity investments ...................................                    11,834                 11,917
Property, plant and equipment, net ...................                    18,799                 18,174
Excess cost over fair value of assets acquired .......                    16,067                 17,514
Intangible assets ....................................                    11,002                 11,287
Deferred income taxes ................................                     3,989                  5,455
Other assets .........................................                     2,153                    864
                                                                         --------               --------
  Total assets .......................................                  $466,012               $463,885
                                                                        =========              =========


          SEE ACCOMPANYING NOTES TO CONSOLIDATED FINANCIAL STATEMENTS.


                                       3




                      AUDIOVOX CORPORATION AND SUBSIDIARIES
                     CONSOLIDATED BALANCE SHEETS (CONTINUED)
                        (IN THOUSANDS, EXCEPT SHARE DATA)
                                   (UNAUDITED)



                                                                              FEBRUARY 28,            AUGUST 31,
                                                                                  2006                   2006
                                                                             --------------        --------------
                                                                                              

LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:
 Accounts payable ...................................................          $   13,776            $   15,987
 Accrued expenses and other current liabilities .....................              17,907                17,461
 Accrued sales incentives ...........................................               8,512                 7,405
 Income taxes payable ...............................................                 --                  1,368
 Bank obligations ...................................................               5,329                 4,343
 Current portion of long-term debt ..................................               1,371                 1,482
                                                                                ----------            ----------
  Total current liabilities .........................................              46,895                48,046

Long-term debt ......................................................               5,924                 5,703
Capital lease obligation ............................................               5,892                 5,838
Deferred compensation ...............................................               6,569                 6,711
                                                                                ----------            -----------
  Total liabilities .................................................              65,280                66,298

Commitments and contingencies

Stockholders' equity:
 Preferred  stock, $50 par value; 50,000 shares authoissued and
   outstanding at February 28, 2006 with liquidation preference
   of $2,500. No shares issued or outstanding at August 31, 2006.....               2,500                   --
 Series preferred stock, $.01 par value; 1,500,000 shares authorized,
   no shares issued or outstanding ..................................                 --                    --
 Common stock:
  Class  A, $.01 par value; 60,000,000 shares authorized, 21,520,346
    and 21,640,346 shares issued, 20,131,794 and 20,058,294
    shares outstanding at February 28, 2006 and August 31,
    2006, respectively ..............................................                 215                   216
  Class B, $.01 par value; convertible 10,000,000 shares
    authorized, 2,260,954 shares issued and outstanding .............                  22                    22
 Paid-in capital ....................................................             263,008               266,861
 Retained earnings ..................................................             148,427               147,994
 Accumulated other comprehensive loss ...............................                (608)               (2,123)
 Treasury stock, at cost, 1,388,552 and 1,582,052 shares of Class A
    common stock at February 28, 2006 and August 31, 2006,
    respectively ....................................................             (12,832)              (15,383)
                                                                               -----------           -----------
Total stockholders' equity ..........................................             400,732               397,587
                                                                               -----------           -----------
Total liabilities and stockholders' equity ..........................          $  466,012            $  463,885
                                                                               ===========           ===========



          SEE ACCOMPANYING NOTES TO CONSOLIDATED FINANCIAL STATEMENTS.


                                       4





                      AUDIOVOX CORPORATION AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS
           FOR THE THREE AND SIX MONTHS ENDED AUGUST 31, 2005 AND 2006
                 (IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA)
                                   (UNAUDITED)



                                                                           THREE MONTHS ENDED                SIX MONTHS ENDED
                                                                               AUGUST 31,                       AUGUST 31,
                                                                     ------------------------------   ------------------------------
                                                                         2005              2006           2005              2006
                                                                     -------------    ------------    ------------      ------------

                                                                                                            
Net sales ........................................................    $   122,937     $    97,424     $   267,446       $   208,723
Cost of sales ....................................................        110,672          81,670         232,382           172,870
                                                                      ------------    ------------    ------------      ------------
Gross profit .....................................................         12,265          15,754          35,064            35,853
                                                                      ------------    ------------    ------------      ------------

Operating expenses:
 Selling .........................................................          7,258           6,451          15,573            13,512
 General and administrative ......................................         12,497          11,708          24,626            23,033
 Engineering and technical support ...............................          1,514           1,765           3,285             3,530
                                                                      ------------    ------------    ------------      ------------
  Total operating expenses .......................................         21,269          19,924          43,484            40,075
                                                                      ------------    ------------    ------------      ------------

Operating loss ...................................................         (9,004)         (4,170)         (8,420)           (4,222)
                                                                      ------------    ------------    ------------      ------------

Other income (expense):
 Interest and bank charges .......................................           (552)           (502)         (1,290)           (1,062)
 Equity in income of equity investees ............................            849             816           1,592             1,764
 Other, net ......................................................          2,190           1,788           5,210             3,709
                                                                      ------------    ------------    ------------      ------------
  Total other income, net ........................................          2,487           2,102           5,512             4,411
                                                                      ------------    ------------    ------------      ------------

(Loss) income from continuing operations before income taxes .....         (6,517)         (2,068)         (2,908)              189
Income tax (benefit) expense .....................................         (2,926)           (435)         (5,079)               40
                                                                      ------------    ------------    ------------      ------------
Net (loss) income from continuing operations .....................         (3,591)         (1,633)          2,171               149

Net loss from discontinued operations, net of tax ................           (126)           (322)           (261)             (582)
                                                                      ------------    ------------    ------------      ------------

Net (loss) income ................................................    $    (3,717)    $    (1,955)    $     1,910       $      (433)
                                                                      ============    ============    ============      ============

Net (loss) income per common share (basic):
 From continuing operations ......................................    $     (0.16)    $     (0.07)    $      0.10       $      0.01
 From discontinued operations ....................................          (0.01)          (0.02)          (0.01)            (0.03)
                                                                      ------------    ------------    ------------      ------------
Net (loss) income per common share (basic) .......................    $     (0.17)    $     (0.09)    $      0.09       $     (0.02)
                                                                      ============    ============    ============      ============

Net (loss) income per common share (diluted):
 From continuing operations ......................................    $     (0.16)    $     (0.07)    $      0.10       $      0.01
 From discontinued operations ....................................          (0.01)          (0.02)          (0.01)            (0.03)
                                                                      ------------    ------------    ------------      ------------
Net (loss) income per common share (diluted) .....................    $     (0.17)    $     (0.09)    $      0.09       $     (0.02)
                                                                      ============    ============    ============      ============

Weighted-average common shares outstanding (basic) ...............     22,353,876      22,430,598      22,206,064        22,399,973
                                                                      ============    ============    ============      ============
Weighted-average common shares outstanding (diluted) .............     22,353,876      22,430,598      22,563,527        22,587,530
                                                                      ============    ============    ============      ============


          SEE ACCOMPANYING NOTES TO CONSOLIDATED FINANCIAL STATEMENTS.


                                       5







                      AUDIOVOX CORPORATION AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                FOR THE SIX MONTHS ENDED AUGUST 31, 2005 AND 2006
                                 (IN THOUSANDS)
                                   (UNAUDITED)



                                                                                              2005                 2006
                                                                                          -----------          -----------

                                                                                                         
Cash flows from operating activities:                                                     (revised)
 Net income (loss) .............................................................           $  1,910             $   (433)
 Net loss from discontinued operations .........................................                261                  582
                                                                                           ---------            ---------
 Net income from continuing operations .........................................              2,171                  149
 Adjustments to reconcile net income (loss) to net cash (used in)
    provided by continuing operating activities:
 Depreciation and amortization .................................................              1,688                1,897
 Bad debt expense (recovery) ...................................................                469                  (48)
 Equity in income of equity investees ..........................................             (1,592)              (1,764)
 Deferred income tax expense ...................................................                214                  --
 Non-cash compensation adjustment ..............................................                134                  150
 Stock based compensation expense ..............................................                --                    38
 Unrealized gain on trading security ...........................................             (2,455)                 --
 Tax benefit on stock options exercised ........................................              1,344                  --
Changes in  operating  assets  and  liabilities
    (net of assets and  liabilities acquired):
 Accounts receivable ...........................................................             (3,867)               9,464
 Inventory .....................................................................             (5,366)              (6,280)
 Receivables from vendors ......................................................             (2,032)               4,848
 Prepaid expenses and other ....................................................             (1,647)              (2,331)
 Investment securities-trading .................................................                (57)                (165)
 Accounts payable, accrued expenses, accrued sales incentives
    and other current liabilities ..............................................              1,849                  313
 Income taxes payable ..........................................................             (9,579)               1,558
 Changes in assets and  liabilities of discontinued operations .................                 11                 --
                                                                                           ---------            ---------
  Net cash  (used in) provided by operating activities .........................            (18,715)               7,829

Cash flows from investing activities:
 Purchases of property, plant and equipment ....................................             (1,144)                (955)
 Proceeds from sale of property, plant and equipment ...........................                  5                   24
 Proceeds from distribution from an equity investee ............................                541                1,681
 Purchase of short-term investments ............................................            (34,000)             (57,405)
 Proceeds from sale of short-term investments ..................................             40,472               45,375
 Purchase of patents ...........................................................                --                  (475)
 Proceeds from sale of Cellular business .......................................             11,070                  --
 Escrow payment for purchase of minority interest ..............................             (1,702)                 --
 Adjustment related to purchase of acquired business ...........................             (1,816)                 --
 Cash provided by discontinued operations ......................................                 14                  --
                                                                                           ---------            ---------
  Net cash provided by (used in) investing activities ..........................             13,440              (11,755)



                                       6


                      AUDIOVOX CORPORATION AND SUBSIDIARIES
                CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)
                FOR THE SIX MONTHS ENDED AUGUST 31, 2005 AND 2006
                                 (IN THOUSANDS)
                                   (UNAUDITED)



                                                                                              2005                 2006
                                                                                          -----------          -----------

                                                                                                           
Cash flows from financing activities:
 Repayments on bank obligations ................................................             (1,678)              (1,310)
 Principal payments on capital lease obligation ................................                (28)                 (42)
 Proceeds from exercise of stock options and warrants ..........................              7,493                1,321
 Principal payments on debt ....................................................               (856)                (836)
 Repurchase of Class A common stock ............................................                --                (2,551)
 Repurchase of preferred stock .................................................                --                   (5)
 Cash used in discontinued operations ..........................................                (61)                 --
                                                                                            --------             --------
  Net cash provided by (used in) financing activities ..........................              4,870               (3,423)
                                                                                            --------             --------
Effect of exchange rate changes on cash ........................................               (120)                  83
                                                                                            --------             --------
Net decrease in cash and cash equivalents ......................................               (525)              (7,266)
Cash and cash equivalents at beginning of period ...............................             18,624               16,280
                                                                                            --------             --------
Cash and cash equivalents at end of period .....................................            $18,099              $ 9,014
                                                                                            ========             ========



          SEE ACCOMPANYING NOTES TO CONSOLIDATED FINANCIAL STATEMENTS.



                                       7






                      AUDIOVOX CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                 AUGUST 31, 2006
             (DOLLARS IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA)
                                   (UNAUDITED)

(1)  Basis of Presentation
     ---------------------

     The accompanying  unaudited interim  consolidated  financial  statements of
     Audiovox  Corporation and  subsidiaries  ("Audiovox" or the "Company") have
     been prepared  pursuant to the rules and  regulations of the Securities and
     Exchange Commission and in accordance with accounting  principles generally
     accepted  in the  United  States of America  and  include  all  adjustments
     (consisting  of normal  recurring  adjustments),  which,  in the opinion of
     management,  are  necessary to present  fairly the  consolidated  financial
     position,  results of operations and cash flows for all periods  presented.
     The results of operations are not necessarily  indicative of the results to
     be  expected  for  the  full  fiscal  year.  These  consolidated  financial
     statements  do not include all  disclosures  associated  with  consolidated
     financial  statements  prepared in accordance  with  accounting  principles
     generally  accepted  in the United  States of America.  Accordingly,  these
     statements  should  be read  in  conjunction  with  the  Company's  audited
     consolidated  financial  statements  and  notes  thereto  contained  in the
     Company's Form 10-K for the fiscal year ended November 30, 2005.

     The  preparation  of financial  statements  in conformity  with  accounting
     principles  generally  accepted  in the United  States of America  requires
     management  to make  estimates and  assumptions  that affect the amounts of
     assets,  liabilities,  revenues  and expenses  reported in those  financial
     statements as well as the disclosure of contingent  assets and  liabilities
     at the date of the consolidated  financial statements.  These judgments can
     be subjective and complex,  and  consequently,  actual results could differ
     from those  estimates and  assumptions.  Significant  estimates made by the
     Company include the allowance for doubtful accounts,  inventory  valuation,
     recoverability  of deferred  tax assets,  valuation of  long-lived  assets,
     accrued sales incentives and warranty reserves.  A summary of the Company's
     significant accounting policies is identified in Note 1 of the Consolidated
     Financial Statements of the Company's Form 10-K for the year ended November
     30,  2005.  There  have  been  no  changes  to  the  Company's  significant
     accounting policies subsequent to November 30, 2005, except as discussed in
     Note 2 below.

     The Company has one reportable  segment,  the Electronics  Group,  which is
     organized  by product  category.  The  Electronics  Group  consists of five
     wholly-owned subsidiaries: Audiovox Electronics Corporation, American Radio
     Corp.,  Code  Systems,  Inc.,  Audiovox  German  Holdings GmbH and Audiovox
     Venezuela,  C.A. The Company markets its products under the Audiovox(R) and
     other brand names. Unless specifically indicated otherwise, all amounts and
     percentages  presented  in the notes below are  exclusive  of  discontinued
     operations.

     In February  2006,  the Company  changed its fiscal year end from  November
     30th to February  28th.  The Company's  current  fiscal year began March 1,
     2006 and ends on February  28,  2007.  This  quarterly  report on Form 10-Q
     supplements  the  transition  report  on  Form  10-Q  for the  three  month
     transition  period ended  February 28, 2006 as well as our first  quarterly
     report  on Form  10-Q for the three  months  ended  May 31,  2006 that were
     previously  filed with the Securities and Exchange  Commission and compares
     the  financial  position as of August 31, 2006 to February 28, 2006 and the
     results of operations for the three and six months ended August 31, 2006 of
     the fiscal year ending February 28, 2007 with the results of operations for
     the three and six months  ended  August 31, 2005 from the fiscal year ended
     November 30, 2005.

     For the  six  months  ended  August  31,  2005,  the  Company  revised  the
     operating,  investing and financing  activities of cash flows attributed to
     discontinued  operations,  to  conform  to  the  appropriate  presentation,
     whereas in the prior  periods  it was  reported  on a  combined  basis as a
     single line within operating activities.

(2)  Accounting for Stock-Based Compensation
     ---------------------------------------

     The Company has various  stock  based  compensation  plans,  which are more
     fully  described in Note 11 of the Company's  Form 10-K for the fiscal year
     ended November 30, 2005.


                                       8




                      AUDIOVOX CORPORATION AND SUBSIDIARIES
              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, CONTINUED
                                 AUGUST 31, 2006


     Prior to December 1, 2005, the Company  accounted for stock-based  employee
     compensation under the intrinsic value method as outlined in the provisions
     of Accounting Principles Board Opinion No. 25, "Accounting for Stock Issued
     to Employees" ("APB No. 25"), and related  interpretations while disclosing
     pro-forma  net  income  and  pro-forma  net income per share as if the fair
     value method had been  applied in  accordance  with  Statement of Financial
     Accounting  Standards No. 123,  "Accounting  for  Stock-Based  Compensation
     ("SFAS No.  123")."  Under the  intrinsic  value  method,  no  compensation
     expense was  recognized  if the exercise  price of the  Company's  employee
     stock options equaled or exceeded the market price of the underlying  stock
     on the date of grant.  The  Company  issued all stock  option  grants  with
     exercise  prices equal to, or greater than,  the market value of the common
     stock on the date of grant. No compensation  expense  relating to the grant
     of such options was recognized in the consolidated statements of operations
     through November 30, 2005.

     Effective   December  1,  2005,  the  Company   adopted  SFAS  No.  123(R),
     "Share-Based  Payment" ("SFAS  123(R)").  SFAS No. 123(R) replaces SFAS No.
     123 and  supersedes APB No. 25. SFAS 123(R)  requires that all  stock-based
     compensation  be recognized as an expense in the financial  statements  and
     that such costs be  measured  at the fair value of the award at the date of
     grant and be recognized as an expense over the  requisite  service  period.
     This  statement was adopted using the modified  prospective  method,  which
     requires the Company to  recognize  compensation  expense on a  prospective
     basis. Therefore, prior period financial statements have not been restated.
     Under this method, in addition to reflecting  compensation  expense for new
     share-based  payment  awards,  expense is also  recognized  to reflect  the
     remaining  vesting  period of awards that had been  included  in  pro-forma
     disclosures in prior periods.  Since all options outstanding as of December
     1,  2005 were  fully  vested  and  exercisable,  there was no  compensation
     expense recognized for options granted prior to the adoption of SFAS 123(R)
     in the  consolidated  statement of operations  for the three and six months
     ended  August 31, 2006.  Prior to  adoptions  of SFAS  123(R),  the Company
     presented  all tax  benefits  related  to  stock-based  compensation  as an
     operating cash inflow, which was $1,344 for the six months ended August 31,
     2005.  SFAS  123(R)  requires  that tax  benefits  related to stock  option
     exercises  be  reflected  as  financing  activities  instead  of  operating
     activities on a prospective basis.

     If the Company had consistently  measured the  compensation  cost for stock
     option  programs  under the fair value method  adopted on December 1, 2005,
     there  would be no effect on net income for the three and six months  ended
     August 31, 2005 as all options were fully vested and  exercisable  prior to
     March 1, 2005.

     On  November  10,  2005,  the FASB  issued  Staff  Position  No.  123(R)-3,
     "Transition   Election  Related  to  Accounting  for  the  Tax  Effects  of
     Share-Based Payment Awards", which provides an alternative (and simplified)
     method  to  calculate  the pool of  excess  income  tax  benefits  upon the
     adoption  of SFAS No.  123(R).  Among  other  things,  Staff  Position  No.
     123(R)-3  provides  guidance on how to present  excess tax  benefits in the
     statement of cash flows when the alternative pool calculation is used. This
     new guidance  became  effective upon its issuance;  however,  companies can
     generally make a one-time  election to adopt the transition method in Staff
     Position No. 123(R)-3 up to one year from the later of (i) initial adoption
     of SFAS No. 123(R) or (ii) November 10, 2005. If a company  elects to adopt
     the  alternative  method after it has already issued  financial  statements
     pursuant to the  provisions  of SFAS No.  123(R),  such  adoption  would be
     considered  a change in  accounting  principle.  The Company  continues  to
     evaluate  Staff  Position  No.  123(R)-3  and,  accordingly,  has  not  yet
     determined whether the alternative method will be utilized.


                                       9


                      AUDIOVOX CORPORATION AND SUBSIDIARIES
              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, CONTINUED
                                 AUGUST 31, 2006


     (a)  Stock-Based Compensation Expense

          The Company uses the  Black-Scholes  option  pricing model to estimate
          the fair value of stock based  compensation  awards with the following
          weighted-average  assumptions  for the three  months  ended August 31,
          2006:

          Dividend yield..................................      0%
          Expected volatility.............................  48.80%
          Risk-free interest rate.........................   4.97%
          Expected life of options (in years).............   2.00

          The  expected  dividend  yield is based on  historical  and  projected
          dividend  yields.  The Company  estimates  expected  volatility  based
          primarily on historical  daily price  changes of the Company's  stock.
          The risk free  interest  rate is based on the U.S.  Treasury  yield in
          effect  at the time of the  grant.  The  expected  option  term is the
          number of years the Company  estimates the options will be outstanding
          prior  to  exercise  based  on  employment  termination  behavior  and
          expected future exercising patterns.

          Information  regarding  the  Company's  stock  options and warrants is
          summarized below:



                                                                                           WEIGHTED           WEIGHTED
                                                                                           AVERAGE            AVERAGE
                                                                                           EXERCISE          REMAINING
                                                                  NUMBER OF SHARES          PRICE         CONTRACTUAL LIFE
                                                                  ----------------      --------------    -----------------
                                                                                                     

          Outstanding at February 28, 2006 .....................       2,197,152            $ 12.04
            Granted ............................................          10,000              12.24
            Exercised ..........................................        (120,000)             11.02
            Forfeited/expired ..................................         (17,500)             14.34
                                                                       ----------           -------
          Outstanding and exercisable at August 31, 2006........       2,069,652            $ 12.08                 2.06
                                                                       ==========           =======               ======


          The per share  weighted-average  fair value of stock  options  granted
          during the three months ended August 31, 2006 was $3.75.  Compensation
          expense of $38 was included in general and administrative  expenses in
          the accompanying  consolidated  statements of operations for the three
          months ended August 31, 2006.  At August 31, 2006,  the Company had no
          unrecognized compensation cost as all stock options were fully vested.


(3)  Discontinued Operations
     -----------------------

     On February  25,  2005,  the  Company  entered  into a plan to  discontinue
     ownership of Audiovox  Malaysia  ("AVM") due to increased  competition from
     non local OEM's and  deteriorating  credit quality of local customers.  The
     Company  completed  the sale of AVM on November 7, 2005.  The net loss from
     discontinued  operations for the three and six months ended August 31, 2006
     is primarily due to legal and related costs  associated with  contingencies
     pertaining to the Company's discontinued Cellular business (see Note 16).


                                       10


                      AUDIOVOX CORPORATION AND SUBSIDIARIES
              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, CONTINUED
                                 AUGUST 31, 2006


     The  following  is  a  summary  of  financial   results   included   within
     discontinued operations:



                                                                  THREE MONTHS ENDED        SIX MONTHS ENDED
                                                                      AUGUST 31,               AUGUST 31,
                                                                ---------------------    -------------------------
                                                                  2005         2006        2005        2006
                                                                --------     --------    --------    --------
                                                                                          
     Net sales from discontinued operations .................   $ 1,323      $   --      $ 2,066      $  --
                                                                ========     ========    ========     ========

     Loss from discontinued operations before income
     taxes ..................................................      (254)        (409)       (430)        (738)
     Recovery of income taxes ...............................       128           87         169          156
                                                                --------     --------    --------     --------
     Net loss from discontinued operations ..................   $  (126)     $  (322)    $  (261)     $  (582)
                                                                ========     ========    ========     ========


(4)  Net Income (Loss) Per Common Share
     ----------------------------------

     Basic net income (loss) per common share is based upon the weighted-average
     common shares outstanding during the period.  Diluted net income (loss) per
     common share reflects the potential dilution that would occur if securities
     or other  contracts to issue common stock were  exercised or converted into
     common stock.

     There are no  reconciling  items which  impact the  numerator  of basic and
     diluted net income (loss) per common share.  A  reconciliation  between the
     denominator  of basic and diluted net income  (loss) per common share is as
     follows:



                                                                         THREE MONTHS ENDED                 SIX MONTHS ENDED
                                                                             AUGUST 31,                         AUGUST 31,
                                                                   ------------------------------      -----------------------------
                                                                      2005               2006             2005               2006
                                                                   ------------      ------------      ------------      -----------

                                                                                                             
Weighted-average common shares .............................        22,353,876        22,430,598        22,206,064       22,399,973
    outstanding (basic)
Effect of dilutive securities:
 Stock options and warrants ................................              --                --             357,463          187,557
                                                                    ----------        ----------        ----------       ----------
Weighted-average common shares and potential
common shares outstanding (diluted).........................        22,353,876        22,430,598        22,563,527       22,587,530
                                                                    ==========        ==========        ==========       ==========


     Stock options and warrants  totaling  2,222,852 and 2,098,913 for the three
     months  ended  August 31,  2005 and 2006,  respectively,  and  721,400  and
     1,307,952 for the six months ended August 31, 2005 and 2006,  respectively,
     were not included in the net income  (loss) per diluted  share  calculation
     because these options and warrants were anti-dilutive or the exercise price
     of these options and warrants was greater than the average  market price of
     the Company's common stock during these periods.

(5)  Accumulated Other Comprehensive Loss
     ------------------------------------

     Accumulated  other  comprehensive  loss of $608 and $2,123 at February  28,
     2006 and  August  31,  2006,  respectively,  includes  the net  accumulated
     unrealized  gain  (loss)  on the  Company's  available-for-sale  investment
     securities  of $331 and  $(2,064) at February 28, 2006 and August 31, 2006,
     respectively,  and  foreign  currency  translation  loss of $939 and $59 at
     February 28, 2006 and August 31, 2006, respectively.



                                       11



                      AUDIOVOX CORPORATION AND SUBSIDIARIES
              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, CONTINUED
                                 AUGUST 31, 2006


     The Company's total comprehensive income (loss) was as follows:



                                                                             THREE MONTHS ENDED              SIX MONTHS ENDED
                                                                                  AUGUST 31,                     AUGUST 31,
                                                                           --------------------------     --------------------------
                                                                               2005           2006           2005           2006
                                                                           -----------    -----------     -----------    -----------

                                                                                                                
     Net income (loss) ............................................          $(3,717)       $(1,955)        $ 1,910         $  (433)

     Other comprehensive (loss) income:
      Foreign currency translation adjustments ....................               32            (88)           (906)            880
      Unrealized holding loss on available-for-sale
      investment securities arising during the period,
       net of tax .................................................              (37)        (2,004)           (349)         (2,395)
                                                                             --------       --------         -------        --------
     Other comprehensive (loss) income, net of tax ................               (5)        (2,092)         (1,255)         (1,515)
                                                                             --------       --------         -------        --------

     Total comprehensive income (loss) ............................          $(3,722)       $(4,047)        $   655         $(1,948)
                                                                             ========       ========        ========        ========


     The changes in the net  unrealized  holding loss arising during the periods
     presented  above are net of tax  benefits  of $23 and  $1,228 for the three
     months ended August 31, 2005 and 2006, respectively and $214 and $1,468 for
     the six months ended August 31, 2005 and 2006, respectively.

(6)  Supplemental Cash Flow Information/Changes in Stockholders' Equity
     ------------------------------------------------------------------

     Supplemental Cash Flow Information
     ----------------------------------



                                                                                   SIX MONTHS ENDED
                                                                                      AUGUST 31,
                                                                                ---------------------
                                                                                  2005         2006
                                                                                ---------    --------
                                                                                        
     Cash paid during the period:
      Interest (excluding bank charges) ................................         $  472       $  929
      Income taxes (net of refunds) ....................................         $3,293       $   53


     Non-Cash Transactions
     ---------------------

     During the six months ended August 31, 2005 and 2006, the Company  recorded
     a non-cash compensation charge of $134 and $150,  respectively,  related to
     the rights under call/put options  previously  granted to certain employees
     of Audiovox German Holdings GmbH ("Audiovox Germany").

     During the six months  ended  August 31,  2006,  the Company  released  its
     restricted cash balance for the purchase of Audiovox  Venezuela's  minority
     interest (see Note 16).

     Changes in Stockholders Equity
     ------------------------------

     During the six months ended August 31, 2006, the Company  purchased 193,500
     shares of treasury stock for $2,551.

     During the six months  ended  August 31,  2006,  120,000  shares of Class A
     common stock were issued in connection  with the exercise of stock warrants
     resulting in proceeds of $1,321.


                                       12


                      AUDIOVOX CORPORATION AND SUBSIDIARIES
              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, CONTINUED
                                 AUGUST 31, 2006

     In August 2006, the Company  repurchased all 50,000  outstanding  shares of
     preferred  stock (the  "shares") from the original  shareholder  for $5 and
     retired  the shares  upon  repurchase.  The $2,495  difference  between the
     repurchase  price  and book  value of the  shares  is  included  in paid in
     capital in the accompanying consolidated balance sheet at August 31, 2006.

(7)  Business Acquisition
     --------------------

     On January 4, 2005, the Company entered into an asset purchase agreement to
     purchase  certain assets of Terk  Technologies  Corp.  ("Terk") for a total
     purchase price of $15,274, as adjusted. The purchase price was subject to a
     working capital adjustment based on the working capital of Terk at the time
     of closing, plus contingent debentures with a maximum value of $9,280 based
     on the achievement of future revenue  targets.  No amount has been recorded
     with  respect to the  debentures  and any amount paid under the  debentures
     would be recorded as additional goodwill. The results of operations of this
     acquisition  have been included in the  consolidated  financial  statements
     from  the  date of  acquisition.  The  purpose  of this  acquisition  is to
     increase the Company's market share for satellite radio products as well as
     accessories for antennas and HDTV products.

(8)  Goodwill and Other Intangible Assets
     ------------------------------------

     The change in goodwill is as follows:

     Balance at February 28, 2006.................................      $16,067
     Purchase of Venezuela minority interest (see Note 16)........        1,447
                                                                       ---------
     Balance at August 31, 2006...................................      $17,514
                                                                       =========

     At February 28, 2006, intangible assets consisted of the following:


                                                                     GROSS
                                                                    CARRYING          ACCUMULATED            TOTAL NET
                                                                     VALUE            AMORTIZATION           BOOK VALUE
                                                                ---------------    ------------------    ------------------

                                                                                                     
     Patents subject to amortization ........................      $   150              $    18               $   132
     Trademarks/Tradenames not subject to
     amortization ...........................................       10,042                   --                10,042
     Contract subject to amortization .......................        1,104                  276                   828
                                                                   -------              -------               -------
       Total ................................................      $11,296              $   294               $11,002
                                                                   =======              =======               =======


     At August 31, 2006, intangible assets consisted of the following:



                                                                    GROSS
                                                                   CARRYING           ACCUMULATED            TOTAL NET
                                                                    VALUE            AMORTIZATION           BOOK VALUE
                                                                ---------------    ------------------    ------------------

                                                                                                     
     Patents subject to amortization ........................      $   625              $    98               $   527
     Trademarks/Tradenames not subject to
     amortization ...........................................       10,042                   --                10,042
     Contract subject to amortization .......................        1,104                  386                   718
                                                                   -------              -------               -------
       Total ................................................      $11,771              $   484               $11,287
                                                                   =======              =======               =======



                                       13


                      AUDIOVOX CORPORATION AND SUBSIDIARIES
              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, CONTINUED
                                 AUGUST 31, 2006

     During the six months ended August 31, 2006, the Company  purchased $475 of
     patents  subject to amortization  with estimated  useful lives ranging from
     twenty-four to forty-five months.

     The  Company  recorded  amortization  expense  of $3 and $102 for the three
     months ended August 31, 2005 and 2006, respectively and $7 and $190 for the
     six months  ended  August 31, 2005 and 2006,  respectively.  The  estimated
     aggregate  amortization expense for the cumulative five years ending August
     31, 2011 amounts to $1,195.

(9)  Equity Investments
     ------------------

     As of  February  28,  2006 and  August  31,  2006,  the  Company  had a 50%
     non-controlling  ownership interest in Audiovox  Specialized  Applications,
     Inc.  ("ASA")  which  acts as a  distributor  to  specialized  markets  for
     specialized vehicles, such as RV's and van conversions,  of televisions and
     other automotive sound, security and accessory products.

     The following presents summary financial  information for ASA. Such summary
     financial  information  has been provided  herein based upon the individual
     significance  of ASA  to  the  consolidated  financial  information  of the
     Company.

                                                     FEBRUARY 28,     AUGUST 31,
                                                        2006            2006
                                                     ------------     ----------

     Current assets ..........................         $24,007          $25,526
     Non-current assets ......................           4,339            4,464
     Current liabilities .....................           4,678            6,156
     Members' equity .........................          23,668           23,834


                                                             SIX MONTHS ENDED
                                                               AUGUST 31,
                                                      --------------------------
                                                        2005              2006
                                                      -----------      ---------

     Net sales .............................           $27,113          $31,109
     Gross profit ..........................             8,717            9,339
     Operating income ......................             2,633            2,908
     Net income ............................           $ 3,183          $ 3,528

     The Company's  share of income from ASA for the six months ended August 31,
     2005 and 2006,  was $1,592  and  $1,764,  respectively.  In  addition,  the
     Company  received  distributions  from ASA totaling  $1,681  during the six
     months ended  August 31, 2006,  which was recorded as a reduction to equity
     investments in the accompanying consolidated balance sheet.

(10) Bliss-tel Investment
     --------------------

     On December 13, 2004, Bliss-tel Public Company Limited ("Bliss-tel") issued
     230,000,000  shares  on the SET  (Security  Exchange  of  Thailand)  for an
     offering  price of 6.20  baht per  share.  Prior to the  issuance  of these
     shares,  the Company was a 20% shareholder in Bliss-tel and,  subsequent to
     the offering,  the Company owns 30,000,000 shares (or approximately 13%) of
     Bliss-tel's  outstanding stock. In addition,  on July 21, 2005, the Company
     received  9,000,000  warrants  ("the  warrants")  which  may  be  exercised
     beginning on September 29, 2006, and expire on July 17, 2012.  Each warrant
     is  ecercisable  into one share of  Bliss-tel  common  stock at an exercise
     price of 8 baht per share.  Beginning  in the quarter  ended  February  28,
     2005,  the Company  accounted  for the  Bliss-tel  investment  as a trading
     security in accordance  with FASB Statement No. 115 "Accounting for Certain
     Investments in Debt and Equity Securities" whereby the unrealized holding

                                       14



                      AUDIOVOX CORPORATION AND SUBSIDIARIES
              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, CONTINUED
                                 AUGUST 31, 2006

     gains and losses of Bliss-tel stock were included in earnings.  As a result
     of this transaction, the Company recorded a net gain of $597 and $2,455 for
     the three and six months  ended  August 31,  2005,  respectively,  which is
     included in other income on the  accompanying  consolidated  statements  of
     operations.

     The   Company    re-characterized    the   Bliss-tel   investment   to   an
     available-for-sale  security on September 1, 2005,  as a result of a change
     in the Company's  strategy  regarding  selling the  Bliss-tel  stock as the
     Company  was  unable  to  find a  buyer  in the  short  term.  Accordingly,
     beginning on September 1, 2005, the unrealized  holding gains and losses on
     the Bliss-tel  investment are included as a component of accumulated  other
     comprehensive loss in the accompanying consolidated balance sheets.

(11) Income Taxes
     ------------

     Interim period tax provisions are generally based upon an estimated  annual
     effective tax rate per taxable  entity,  including  evaluations of possible
     future events and transactions, and are subject to subsequent refinement or
     revision.  When the  Company  is unable to  estimate  a part of its  annual
     income or loss,  or the related tax expense or benefit,  the tax expense or
     benefit  applicable to that item is reported in the interim period in which
     the income or loss occurs.  A valuation  allowance  is provided  when it is
     more likely than not that some portion,  or all, of the deferred tax assets
     will not be realized.

     The  effective  tax rate for the three and six months ended August 31, 2006
     was a tax benefit of 21% compared to 45% and 175% in the  comparable  prior
     periods.  The  Company's  effective  tax rate for the three and six  months
     ended  August 31, 2006 is less than the  statutory  rate as a result of tax
     exempt interest income earned on short term investments.  The effective tax
     rate for the six months  ended  August 31, 2005 was  favorably  impacted by
     $3,307 in tax  accrual  reductions  due to the  completion  of certain  tax
     examinations for the years 1994 through 2000.

(12) Accrued Sales Incentives
     ------------------------

     A summary of the activity with respect to the Company's sales incentives is
     provided below:



                                                             THREE MONTHS ENDED                    SIX MONTHS ENDED
                                                                 AUGUST 31,                           AUGUST 31,
                                                            ----------------------------------    -------------------------------
                                                                2005                 2006            2005                2006
                                                            -------------        -------------    ------------        -----------

                                                                                                           
     Opening balance .....................................     $  5,890           $  6,945         $  5,450            $  8,512
     Accruals ............................................        4,555              3,182           10,331 *             6,183
     Payments and credits ................................       (2,342)            (2,466)          (7,015)             (6,026)
     Reversals for unearned sales incentive ..............           (4)               (72)              (4)               (701)
     Reversals for unclaimed sales incentives ............         (180)              (184)            (843)               (563)
                                                               ---------          ---------        ---------           ---------
     Ending balance ......................................     $  7,919           $  7,405         $  7,919            $  7,405
                                                               =========          =========        =========           =========


     * Includes $1,255 of accrued sales incentives acquired from Terk.

(13) Product Warranties and Product Repair Costs
     -------------------------------------------

     The following  table provides a summary of the activity with respect to the
     Company's product warranties and product repair costs:



                                       15



                      AUDIOVOX CORPORATION AND SUBSIDIARIES
              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, CONTINUED
                                 AUGUST 31, 2006




                                                                  THREE MONTHS ENDED                 SIX MONTHS ENDED
                                                                      AUGUST 31,                        AUGUST 31,
                                                             ------------------------------     ----------------------------
                                                                  2005             2006            2005            2006
                                                             ---------------    -----------     ------------    ------------

                                                                                                      
     Opening balance ....................................       $ 11,304         $  9,023         $ 11,394        $  9,947
     Liabilities accrued for warranties
      issued during the period ..........................          1,491            1,773            2,599           3,155
     Warranty claims paid during the period .............         (1,481)          (2,220)          (2,679)         (4,526)
                                                                ---------        ---------        ---------       ---------
     Ending balance .....................................       $ 11,314         $  8,576         $ 11,314        $  8,576
                                                                =========        =========        =========       =========


(14) Financing Arrangements
     ----------------------

     The Company has the following financing arrangements:



                                                                                 FEBRUARY 28,         AUGUST 31,
                                                                                     2006                2006
                                                                                ---------------     --------------
                                                                                              
     Bank Obligations
     ----------------

     Domestic bank obligation (a) ..........................................        $    --            $    --
     Venezuela bank obligations (b) ........................................            956                876
     Euro Asset-Based lending obligation (c) ...............................          4,373              3,467
                                                                                    -------            -------
     Total bank obligations ................................................        $ 5,329            $ 4,343
                                                                                    =======            =======

     Debt
     ----

     Euro term loan agreement (d) ..........................................        $ 6,282            $ 6,053
     Other debt (e) ........................................................          1,013              1,132
                                                                                    -------            -------
     Total debt ............................................................        $ 7,295            $ 7,185
                                                                                    =======            =======


     (a)  Domestic Bank Obligations
          -------------------------

          At August 31, 2006,  the Company has an unsecured  credit line to fund
          the  temporary  short-term  working  capital  needs  of  the  domestic
          operations.  This  line  expires  on  November  30,  2006  and  allows
          aggregate borrowings of up to $25,000 at an interest rate of Prime (or
          similar  designations) plus 1%. As of February 28, 2006 and August 31,
          2006,  no direct  amounts are  outstanding  under this  agreement.  At
          August 31,  2006,  the Company had $16,240 in  commercial  and standby
          letters of credit  outstanding,  which  reduces  the amount  available
          under the unsecured credit line.

     (b)  Venezuela Bank Obligations
          --------------------------

          In October 2005,  Audiovox  Venezuela  entered into a credit  facility
          borrowing  arrangement  which allows for  principal  borrowings  up to
          $1,000 plus accrued  interest.  The facility  requires minimum monthly
          interest  payments  at an  annual  interest  rate  of  13%  until  the
          expiration of the facility on February 20, 2007. Audiovox  Corporation
          has secured this facility with a $1,000 standby letter of credit.


                                       16



                      AUDIOVOX CORPORATION AND SUBSIDIARIES
              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, CONTINUED
                                 AUGUST 31, 2006


     (c)  Euro Asset-Based Lending Obligation
          -----------------------------------

          The  Company  has  a  16,000  Euro   accounts   receivable   factoring
          arrangement and a 6,000 Euro  Asset-Based  Lending  ("ABL")  (finished
          goods inventory and non factored accounts  receivable) credit facility
          for the  Company's  subsidiary,  Audiovox  Germany,  which  expires on
          October  25,  2006  and is  renewable  on an  annual  basis.  Selected
          accounts  receivable  are purchased from the Company on a non-recourse
          basis at 85% of face  value  and  payment  of the  remaining  15% upon
          receipt from the customer of the balance of the receivable  purchased.
          In respect of the ABL credit  facility,  selected  finished  goods are
          advanced  at a 60%  rate and non  factored  accounts  receivables  are
          advanced  at a 50%  rate.  The rate of  interest  is the  three  month
          Euribor  plus 2.5%,  and the Company pays 0.4% of its gross sales as a
          fee for the accounts receivable  factoring  arrangement.  As of August
          31,  2006,  the  amount of  accounts  receivable  and  finished  goods
          available for factoring  exceeded the amounts  outstanding  under this
          obligation.

     (d)  Euro Term Loan Agreement
          ------------------------

          On September 2, 2003, Audiovox Germany borrowed 12 million Euros under
          a new term loan  agreement.  This agreement was for a 5-year term loan
          with a financial institution consisting of two tranches.  Tranche A is
          for 9 million  Euros and Tranche B is for 3 million  Euros.  Tranche B
          has been fully  repaid.  Payments  under  Tranche A are due in monthly
          installments  and interest accrues at 2.75% over the Euribor rate. Any
          amount repaid may not be reborrowed. The term loan becomes immediately
          due and payable if a change of control  occurs  without  permission of
          the  financial  institution.  In April 2005,  the maturity of the term
          loan was prolonged to August 30, 2010 with a pre-payment option.

          Audiovox Corporation guarantees 3 million Euros of this term loan. The
          term loan is secured by the pledge of the stock of Audiovox Germany on
          all brands and trademarks of Audiovox Germany.  The term loan requires
          the  maintenance  of  certain  yearly  financial  covenants  that  are
          calculated according to German Accounting Standards. Should any of the
          financial covenants not be met, the financial institution may charge a
          higher  interest rate on any  outstanding  borrowings  and/or call the
          loan. The short and long term amounts outstanding under this agreement
          were $1,371 and $4,911, respectively,  at February 28, 2006 and $1,482
          and $4,571, respectively, at August 31, 2006.

     (e)  Other Debt
          ----------

          This amount  represents a call put/option owed to certain employees of
          Audiovox Germany.

(15) Other Income
     ------------

     Other income (loss) is comprised of the following:



                                                           THREE MONTHS ENDED           SIX MONTHS ENDED
                                                               AUGUST 31,                  AUGUST 31,
                                                         ---------------------       ---------------------
                                                           2005         2006           2005         2006
                                                         --------     --------       --------     --------

                                                                                   
     Bliss-tel (see Note 10) ........................        597      $    --        $ 2,455      $    --
          Interest income ...........................      1,063        1,696          2,077        3,284
     Rental income ..................................        141          138            294          276
     Miscellaneous ..................................        389          (46)           384          149
                                                         -------      --------       -------      -------
     Total other, net ...............................    $ 2,190      $ 1,788        $ 5,210      $ 3,709
                                                         =======      ========       =======      =======



                                       17



                      AUDIOVOX CORPORATION AND SUBSIDIARIES
              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, CONTINUED
                                 AUGUST 31, 2006

(16) Commitments and Contingencies
     -----------------------------

     The  Company is  currently,  and has in the past  been,  a party to various
     routine legal proceedings  incident to the ordinary course of business.  If
     management  determines,  based on the underlying  facts and  circumstances,
     that it is probable a loss will result from a  litigation  contingency  and
     the amount of the loss can be reasonably  estimated,  the estimated loss is
     accrued  for.  The Company  believes  its  outstanding  litigation  matters
     disclosed  below will not have a material  adverse  effect on the Company's
     financial statements, individually or in the aggregate; however, due to the
     uncertain  outcome of these matters,  the Company  disclosed these specific
     matters below:

     During 2005,  several purported  derivative and class actions were filed in
     the Court of  Chancery of the State of  Delaware,  New Castle  County.  The
     complaint  seeks (a)  rescission  of:  agreements;  amendments to long-term
     incentive  awards;  and  severance  payments  of $5,000  pursuant  to which
     Audiovox and Audiovox  Communications  Corp.  ("ACC")  executives were paid
     from the net  proceeds of the sale of certain  assets of ACC to  UTStarcom,
     Inc. ("UTSI") (b) disgorgement to ACC of $16,000 paid to Philip Christopher
     pursuant to a Personally Held Intangibles  Purchase Agreement in connection
     with the UTStarcom transaction, (c) disgorgement to Audiovox of $4,000 paid
     to Philip  Christopher as  compensation  for  termination of his Employment
     Agreement  and  Award  Agreement  with ACC and (d)  disgorgement  to ACC of
     $1,916  paid to John  Shalam  pursuant  to an  Award  Agreement  with  ACC.
     Discovery  for this case has  commenced and trial is scheduled for December
     2006.  The Company  understands  that the individual  defendants  intend to
     vigorously defend this matter; however, no assurances regarding the outcome
     of this  matter can be given at this point in the  litigation.  The Company
     anticipates that defense costs, in excess of any applicable retention, will
     be covered by the Company's  insurance  policies.  Any damages recovered by
     plaintiffs will be paid to the Company.  Accordingly, no estimated loss has
     been recorded for the aforementioned case.

     Certain   consolidated  class  actions   transferred  to  a  Multi-District
     Litigation  Panel of the United  States  District  Court of the District of
     Maryland  against  the  Company  and  other  suppliers,  manufacturers  and
     distributors of hand-held wireless  telephones alleging damages relating to
     exposure to radio frequency  radiation from hand-held  wireless  telephones
     are still pending.  No assurances  regarding the outcome of this matter can
     be given,  as the Company is unable to assess the degree of  probability of
     an unfavorable outcome or estimated loss or liability, if any. Accordingly,
     no estimated loss has been recorded for the aforementioned case.

     During fiscal 2004, an arbitration  proceeding was commenced by the Company
     and several of its subsidiaries  against certain  Venezuelan  employees and
     two Venezuelan  companies  ("Respondents")  before the American Arbitration
     Association.  The matter was  submitted to mediation  and settled in fiscal
     2005. The agreement provided for a payment (to be made upon satisfaction of
     certain  pre-closing  conditions)  from the Company to the  Respondents  of
     $1,700  in   consideration  of  which  the  Company  will  acquire  all  of
     Respondents'  ownership.  In  addition,  the Company and  Respondents  will
     release  all  claims.  As of  February  28,  2006,  $250  was  paid  to the
     Respondents and the remaining  balance (which includes  accrued  interest),
     was included in restricted cash on the  accompanying  consolidated  balance
     sheets.  In April  2006,  all closing  conditions  were  satisfied  and the
     remaining  balance in  restricted  cash was paid to the  Respondents.  This
     purchase of minority  interest was recorded as goodwill on the accompanying
     consolidated  balance sheet in accordance with FASB Statement 141 "Business
     Combinations" (see Note 8). As such, this matter has been completed and the
     Company has full ownership of Audiovox Venezuela.

     The  products  the Company  sells are  continually  changing as a result of
     improved  technology.  As a result,  although the Company and its suppliers
     attempt to avoid infringing known  proprietary  rights,  the Company may be
     subject to legal  proceedings  and claims for alleged  infringement  by its
     suppliers  or  distributors,   of  third  party  patents,   trade  secrets,
     trademarks  or  copyrights.  Any claims  relating  to the  infringement  of
     third-party  proprietary rights,  even if not meritorious,  could result in
     costly litigation,  divert management's attention and resources, or require
     the Company to either  enter into royalty or license  agreements  which are
     not advantageous to the Company or pay material amounts of damages.


                                       18



                      AUDIOVOX CORPORATION AND SUBSIDIARIES
              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, CONTINUED
                                 AUGUST 31, 2006


     Under the asset purchase  agreement for the sale of the Company's  Cellular
     business to UTSI,  the Company  agreed to indemnify  UTSI for any breach or
     violation  by  ACC  and  its  representations,   warranties  and  covenants
     contained in the asset purchase agreement and for other matters, subject to
     certain limitations.  Significant indemnification claims by UTSI could have
     a material adverse effect on the Company's  financial condition and results
     of  operation.   The  Company  is  not  aware  of  any  such  claim(s)  for
     indemnification.

     In July 2006, the Company  extended an existing  operating  lease agreement
     with its principal stockholder until November 30, 2016. The lease extension
     requires  125  monthly  installments  for an  aggregate  total of $7,701 in
     payments.

(17) New Accounting Pronouncements
     -----------------------------

     In  July  2006,  the  Financial  Accounting  Standards  Board  issued  FASB
     Interpretation  No. 48.  "Accounting for Uncertainty in Income Taxes" ("FIN
     48"). FIN 48 clarifies the  accounting  for uncertain  income tax positions
     that are  recognized  in the Company's  financial  statements in accordance
     with the  provisions  of FASB  Statement  No. 109,  "Accounting  for Income
     Taxes".  FIN 48 also provides  guidance on the  derecognition  of uncertain
     positions, financial statement classification,  accounting for interest and
     penalties,   accounting  for  interim   periods  and  adds  new  disclosure
     requirements. FIN 48 is effective for fiscal years beginning after December
     15, 2006.  The Company is currently  evaluating the impact that FIN 48 will
     have on its financial position and results of operations.

     In September 2006, the FASB issued SFAS No. 157, "Fair Value Measurements."
     This  statement  clarifies  the  definition  of fair value,  establishes  a
     framework  for  measuring  fair value and expands the  disclosures  on fair
     value  measurements.  SFAS No. 157 is effective for fiscal years  beginning
     after  November 15, 2007.  The Company his currently  evaluating the impact
     that of this statement will have on the Company's  results of operations or
     financial position.


                                       19








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

     We begin  Management's  Discussion and Analysis of Financial  Condition and
Results  of  Operations  ("MD&A")  with an  overview  of the  business.  This is
followed by a discussion of the Critical  Accounting Policies and Estimates that
we  believe  are  important  to  understanding  the  assumptions  and  judgments
incorporated in our reported financial results.  In the next section, we discuss
our results of  operations  for the three and six months  ended  August 31, 2005
compared to the three and six months ended  August 31, 2006.  We then provide an
analysis  of changes in our  balance  sheets and cash  flows,  and  discuss  our
financial   commitments  in  the  sections   entitled   "Liquidity  and  Capital
Resources."   We  conclude  this  MD&A  with  a  discussion  of  "Related  Party
Transactions" and "Recent Accounting Pronouncements".

     In February  2006,  we changed our fiscal  year end from  November  30th to
February  28th. Our current fiscal year began March 1, 2006 and ends on February
28,  2007.  This  second  quarterly  report on Form 10-Q for our new fiscal year
supplements  our transition  report on Form 10-Q for the three month  transition
period  ended  February 28, 2006 as well as our first  quarterly  report on Form
10-Q for the three months ended May 31, 2006 that were previously filed with the
Securities  and Exchange  Commission  and compares our financial  position as of
August 31, 2006 to February 28, 2006 and the results of operations for the three
and six months ended August 31, 2006 of our new fiscal year ending  February 28,
2007 with the results of  operations  for the three and six months  ended August
31, 2005 from the fiscal year ended November 30, 2005.

     Unless  specifically  indicated  otherwise,  all  amounts  and  percentages
presented in our MD&A below are exclusive of our discontinued operations.


BUSINESS OVERVIEW

     We operate through one reportable  segment,  the Electronics  Group,  which
consists of five wholly-owned  subsidiaries:  Audiovox Electronics  Corporation,
American Radio Corp.,  Code Systems,  Inc.,  Audiovox  German  Holdings GmbH and
Audiovox  Venezuela,  C.A. and market our products under the  Audiovox(R)  brand
name and other brand  names,  such as  Jensen(R),  Acoustic  Research(R),  Phase
Linear(R),  Advent(R),  Prestige(R),  Pursuit(R),  Code-Alarm(R),  Car  Link(R),
Movies 2 Go(R),  Terk(R),  Magnate(R),  Mac  Audio(R),  and Heco(R),  as well as
private labels through a large domestic and international  distribution network.
Our products are broken down into two major categories:  Mobile  Electronics and
Consumer Electronics.

     Mobile Electronics products include:

     o    mobile multi-media products, including in-dash, overhead, headrest and
          portable mobile video systems,
     o    autosound  products  including  radios,  speakers,  amplifiers  and CD
          changers,
     o    satellite radios including plug and play and direct connect models,
     o    automotive security and remote start systems,
     o    car to car portable navigation systems,
     o    rear observation and collision avoidance systems, and
     o    automotive power accessories.

     Consumer Electronics products include:

     o    LCD and Plasma flat panel televisions,
     o    portable DVD players,
     o    Two-way radios,  digital  multi-media  products such as personal video
          recorders and MP3 products,
     o    home speaker systems and home theater in a box,
     o    home and portable stereos,
     o    HDTV Antennas, WiFi Antennas and HDMI accessories,
     o    flat panel TV mounting systems, and
     o    home electronic  accessories such as cabling and performance enhancing
          electronics.

     We believe the  Electronics  Group has an  expanding  market with a certain
level of volatility  related to both domestic and  international  new car sales,
discretionary  consumer spending and general economic  conditions.  Also, all of


                                       20


our products are subject to price  fluctuations  which could affect the carrying
value of inventories and gross margins in the future.

CRITICAL ACCOUNTING POLICIES AND ESTIMATES

     As disclosed in our Form 10-K for the fiscal year ended  November 30, 2005,
the discussion and analysis of our financial condition and results of operations
are based upon our consolidated  financial statements,  which have been prepared
in conformity with accounting principles generally accepted in the United States
of America.  The  preparation of these financial  statements  require us to make
estimates  and  assumptions   that  affect  the  reported   amounts  of  assets,
liabilities, revenues and expenses reported in those financial statements. These
judgments can be subjective and complex, and consequently,  actual results could
differ from those estimates. Our most critical accounting policies and estimates
relate to revenue recognition; sales incentives; accounts receivable; inventory,
goodwill  and other  intangible  assets;  warranties  and  income  taxes.  Since
November  30,  2005,  there  have been no  changes  in our  critical  accounting
policies or changes to the assumptions and estimates related to them, except for
the adoption of SFAS 123(R),  Share-Based Payment, as discussed in note 2 in the
accompanying consolidated financial statements.

RESULTS OF OPERATIONS

     As you  read  this  discussion  and  analysis,  refer  to the  accompanying
consolidated  statements  of  operations,  which  present  the  results  of  our
operations  for the three and six  months  ended  August 31,  2005 and 2006.  We
analyze and explain the  differences  between periods based on the specific line
items of the consolidated statements of operations.

THREE MONTHS ENDED AUGUST 31, 2005 COMPARED TO THE THREE MONTHS ENDED
---------------------------------------------------------------------
     AUGUST 31, 2006
     ---------------

Continuing Operations
---------------------

     The  following  tables  set  forth,  for  the  periods  indicated,  certain
statement  of  operations  data for the three  months  ended August 31, 2005 and
2006.

Net Sales



                                                                               $               %
                                                2005          2006           CHANGE          CHANGE
                                             ----------    -----------    -------------    -----------

                                                                                   
Mobile Electronics ..................         $ 78,573       $ 67,388      $(11,185)          (14.2)%
Consumer Electronics ................           44,364         30,036       (14,328)          (32.3)%
                                              --------       --------      ---------          -------
  Total net sales ...................         $122,937       $ 97,424      $(25,513)          (20.8)%
                                              ========       ========      =========          =======


     Mobile  Electronics  sales,  which  represented 69.2% of net sales in 2006,
decreased  primarily due to a decline in select  satellite  radio sales as we no
longer sell Sirius plug and play units and the voluntary suspension of the sales
of the Audiovox XM Express  product during the quarter pending the resolution of
a Federal  Communications  Commission ("FCC") compliance issue.  Shipments of XM
Express  products  resumed in September 2006 upon  resolution of that model with
the FCC.  In  addition,  mobile  sales  were  also  negatively  impacted  by the
continued  decline of SUV sales due to rising fuel costs and the  insolvency  of
one of the Company's  vendors,  which was unable to supply certain sales orders.
These declines were partially offset by an increase in Jensen mobile multi media
sales due to new product introductions.


                                       21



     Consumer Electronics sales, which represented 30.8% of net sales, decreased
as a result of price  erosion  for LCD TV's and  portable  DVD's.  In  addition,
during the early part of 2006,  the  Company  elected  to  eliminate  low margin
retail programs which resulted in reduced DVD sales volume.

     Sales  incentive  expense  decreased  $1,445 to $2,926 for the three months
ended August 31, 2006 as a result of a decline in sales and increased reversals.
The increase in  reversals  is  primarily  due to a $68 increase in reversals of
unearned  sales  incentives  as a result of large retail  customers not reaching
minimum sales targets  required to earn sales  incentive  funds.  We believe the
reversal of earned but unclaimed  sales  incentives  upon the  expiration of the
claim period is a disciplined,  rational,  consistent  and systematic  method of
reversing  unclaimed  sales  incentives.  These  sales  incentive  programs  are
expected to continue and will either increase or decrease based upon competition
and customer demands.

Gross Profit

                                                   2005           2006
                                                ---------       ---------

     Gross profit........................        $12,265        $15,754
     Gross margins.......................          10.0%          16.2%

     Gross margins increased to 16.2% for the three months ended August 31, 2006
as compared to 10.0% for the prior period. Gross margins were favorably impacted
by a $3,667  (or  3.8%)  decrease  in  inventory  write  downs as a result of an
inventory  adjustment of $3,789  recorded in the prior year related to satellite
radio  inventory.  The increase in gross margins is also due to improved margins
in mobile video products,  our focus on increasing margins throughout our brands
and improved buying programs and inventory management. In addition, reversals of
sales  incentive  expense  favorably  impacted  gross margins by 0.01% and 0.03%
during the three months ended August 31, 2005 and 2006, respectively.

Operating Expenses and Operating Loss



                                                                                            $                %
                                                         2005            2006            CHANGE            CHANGE
                                                      -----------     -----------      ----------       -----------

                                                                                              
Operating Expenses:
Selling ...........................................     $  7,258       $  6,451        $   (807)           (11.1)%
General and administrative ........................       12,497         11,708            (789)            (6.3)
Engineering and technical support .................        1,514          1,765             251             16.6
                                                        ---------      ---------       ---------           -------
 Operating expenses ...............................       21,269         19,924          (1,345)            (6.3)

Operating loss ....................................     $ (9,004)      $ (4,170)       $ (4,834)           (53.7)



     Operating  expenses  decreased  $1,345, or 6.3%, for the three months ended
August 31, 2006, as compared to 2005.  As a percentage  of net sales,  operating
expenses  increased to 20.5% for the three  months  ended August 31, 2006,  from
17.3% in 2005 due to the decline in sales during the period.

     Selling  expenses  decreased  $807  or  11.1%  due  to a $647  decrease  in
commission  expense as a result of the  decline  in  commissionable  sales.  The
remaining  decline in selling  expenses is primarily due to reduced  amounts for
consumer and print media advertisements based on changes in marketing programs.

     General  and  administrative  expenses  decreased  $789 or 6.3%  due to the
following:

     o    a decline in  salaries as a result of a one-time  severance  charge of
          $393 recorded in the prior year related to staff reductions,

                                       22


     o    a $392 decline in professional  fees due to reduced audit fees,  legal
          costs and consulting costs, and
     o    increased  MIS billings of $246 for services  performed in  connection
          with a transition service agreement.

     The above  decreases were  partially  offset by a $306 increase in employee
benefits  primarily  due to  increased  medical  costs  and  increased  employer
contributions to the Company's 401(k) plan.

     Engineering and technical  support expenses  increased $251 or 16.6% due to
an increase in direct labor as a result of wage  increases and  increased  labor
costs in Germany.

     As a result of increased gross margins and a decline in operating expenses,
operating loss for the three months ended August 31, 2006 decreased to $4,170 as
compared to $9,004 in 2005.

Other Income (Expense)



                                                                                            $              %
                                                           2005            2006          CHANGE        CHANGE
                                                        -----------    -----------    -----------    -----------

                                                                                             
Interest and bank charges ..........................     $  (552)        $  (502)      $    50           (9.1)%
Equity in income of equity investees ...............         849             816           (33)          (3.9)
Other, net .........................................       2,190           1,788          (402)         (18.4)
                                                         --------        --------      --------         ------
Total other income, net ............................     $ 2,487         $ 2,102       $  (385)         (15.5)%
                                                         ========        ========      ========         =======


     Interest and bank charges  decreased due to reductions in outstanding  bank
obligations and long term debt. Interest and bank charges represent expenses for
debt and bank  obligations of Audiovox  Germany and Venezuela and interest for a
capital lease.

     Other  income  declined  due to a one time $597  unrealized  gain  recorded
during the three months  ended August 31, 2005 as a result of an initial  public
offering of Bliss-tel (a former equity  investment).  This decline was partially
offset  by  increased  interest  income  as a  result  of  increased  short-term
investments and higher interest rates as compared to the prior year.

Income Taxes (Benefit)

     The  effective  tax rate for the three  months  ended August 31, 2006 was a
benefit of 21% compared to 45% in the prior period.  The interest  income earned
on our short-term  investments is tax exempt, which results in our effective tax
rate being less than the statutory rate.

Loss from Discontinued Operations

     The  following  is  a  summary  of  financial   results   included   within
discontinued operations:

                                                                 AUGUST 31,
                                                             -------------------
                                                               2005       2006
                                                             --------   --------

Net sales from discontinued operations ...................   $1,323      $   --
                                                             =======     =======
Loss from discontinued operations before income taxes ....     (254)       (409)
Recovery of income taxes .................................      128          87
                                                             -------     -------
Net loss from discontinued operations ....................   $ (126)     $ (322)
                                                             =======     =======


                                       23


     Included in loss from  discontinued  operations  for the three months ended
August 31, 2005 is the financial  results of Audiovox Malaysia which was sold on
November 7, 2005.  The loss from  discontinued  operations  for the three months
ended August 31, 2006 is  primarily  due to legal and related  costs  associated
with contingencies pertaining to our discontinued Cellular business.

Net Loss

     Net loss for the three months ended August 31, 2005 was $3,717  compared to
$1,955 in 2006.  Loss per share for the three  months  ended August 31, 2005 was
$0.17  (diluted) as compared to $0.09 (diluted) for 2006. Net loss was favorably
impacted by sales incentive  reversals of $184 ($101 after taxes) and $256 ($202
after taxes) for the three months ended August 31, 2005 and 2006, respectively.



                                       24




SIX MONTHS  ENDED AUGUST 31, 2005 AS COMPARED TO THE SIX MONTHS ENDED
---------------------------------------------------------------------
     AUGUST 31,2006
     --------------

Continuing Operations
---------------------

     The  following  tables  set  forth,  for  the  periods  indicated,  certain
statement of operations data for the six months ended August 31, 2005 and 2006.

Net Sales



                                                                                    $               %
                                               2005               2006            CHANGE          CHANGE
                                          ----------------    -------------    -------------    -----------

                                                                                       
Mobile Electronics ...................       $171,526            $150,445        $(21,081)        (12.3)%
Consumer Electronics .................         95,920              58,278         (37,642)        (39.2)%
                                             --------            --------        ---------        -------
  Total net sales ....................       $267,446            $208,723        $(58,723)        (22.0)%
                                             ========            ========        =========        =======


     Mobile Electronics  sales, which represented 72.1% of net sales,  decreased
primarily due to a decline in select  satellite radio sales as we no longer sell
Sirius  plug and play  units and the  voluntary  suspension  of the sales of the
Audiovox XM Express  product  during the six month period pending the resolution
of a Federal Communications Commission ("FCC") compliance issue. Shipments of XM
Express  products  resumed in September  upon  resolution of that model with the
FCC. In addition,  mobile sales were also  negatively  impacted by the continued
decline of SUV sales due to rising fuel costs and the  insolvency  of one of the
Company's vendors, which was unable to supply certain sales orders.

     Consumer Electronics sales, which represented 27.9% of net sales, decreased
as a result of price  erosion  for LCD TV's and  portable  DVD's.  In  addition,
during the first half of 2006,  the  Company  elected  to  eliminate  low margin
retail programs which resulted in reduced DVD sales volume.

     Sales incentive expense decreased $3,310 to $4,919 for the six months ended
August 31, 2006 as a result of a decline in sales and increased  reversals.  The
increase in  reversals  is  primarily  due to a $697  increase in  reversals  of
unearned  sales  incentives  as a result of large retail  customers not reaching
minimum sales targets  required to earn sales  incentive  funds.  We believe the
reversal of earned but unclaimed  sales  incentives  upon the  expiration of the
claim period is a disciplined,  rational,  consistent  and systematic  method of
reversing  unclaimed  sales  incentives.  These  sales  incentive  programs  are
expected to continue and will either increase or decrease based upon competition
and customer demands.

Gross Profit

                                                 2005            2006
                                              -----------     ----------

     Gross profit..........................     $35,064        $35,853
     Gross margins.........................       13.1%          17.2%

     Gross  margins  increased to 17.2% for the six months ended August 31, 2006
as  compared to 13.1% for the prior  period.  The  increase in gross  margins is
primarily  due to  improved  margins  in  mobile  video  products,  our focus on
increasing  margins  throughout  our brands and  improved  buying  programs  and
inventory  management.  Gross  margins were  favorably  impacted by a $4,980 (or
2.4%)  decrease  in  inventory  write  downs as a result  of a $3,789  inventory
adjustment  recorded in the prior year related to satellite  radio inventory and
improved inventory management. In addition, reversals of sales incentive expense
favorably  impacted gross margins by 0.01% and 0.01% during the six months ended
August 31, 2005 and 2006, respectively.


                                       25



Operating Expenses and Operating Loss



                                                                                                  $                 %
                                                                 2005           2006            CHANGE            CHANGE
                                                              ----------     -----------      ----------       -----------

                                                                                                        
Operating Expenses:
   Selling ...........................................         $ 15,573          $ 13,512          $ (2,061)          (13.2)%
   General and administrative ........................           24,626            23,033            (1,593)           (6.5)
   Engineering and technical support .................            3,285             3,530               245             7.5
                                                               ---------         ---------         ---------          -------
    Operating expenses ...............................           43,484            40,075            (3,409)           (7.8)
   Operating loss ....................................         $ (8,420)         $ (4,222)         $ (4,198)          (49.9)


     Operating  expenses  decreased  $3,409 or 7.8%,  for the six  months  ended
August 31, 2006, as compared to 2005.  As a percentage  of net sales,  operating
expenses increased to 19.2% for the six months ended August 31, 2006, from 16.3%
in 2005 due to the decline in sales during the period.

     Selling  expenses  decreased  $2,061  or  13.2%  primarily  due to a $1,613
decrease  in  commission  expense as a result of the  decline in  commissionable
sales.  The remaining  decline in selling expenses is primarily due to a decline
in consumer and print media advertisements.

     General and  administrative  expenses  decreased  $1,593 or 6.5% due to the
following:

     o    $1,323 decrease in professional  fees due to reduced audit fees, legal
          costs and consulting costs,

     o    $517  decrease in bad debt  expense  due to a decline in the  accounts
          receivable balance and improved  collectibility  efforts.  The Company
          does  not  consider  this  to be the  trend  in the  overall  accounts
          receivable,

     o    a decline in salaries and  headcount as a result of the 2005  overhead
          reduction plan which resulted in a one-time  severance  charge of $471
          recorded in the prior year, and

     o    increased  MIS billings of $290 for services  performed in  connection
          with a transition service agreement.

     The above decreases were partially  offset by a $1,065 increase in employee
benefits  due to a $400  reduction in the prior year for legal costs as a result
of a Venezuela legal claim that was withdrawn from the court,  increased medical
costs and increased employer contributions to the Company's 401(k) plan.

     Engineering and technical support expenses increased $245 or 7.5% due to an
increase in direct labor as a result of wage increases and increased labor costs
in Germany.



                                       26



Other Income (Expense)



                                                                                                     $              %
                                                                   2005             2006           CHANGE        CHANGE
                                                               ------------      -----------    -----------    -----------

                                                                                                       
Interest and bank charges ...............................         $(1,290)         $(1,062)       $   228          17.7 %
Equity in income of equity investees ....................           1,592            1,764            172          10.8
Other, net ..............................................           5,210            3,709         (1,501)        (28.8)
                                                                  --------         --------       --------        -------
Total other income, net .................................         $ 5,512          $ 4,411        $(1,101)        (20.0)%
                                                                  ========         ========       ========        =======


     Interest and bank charges  decreased due to reductions in outstanding  bank
obligations and long term debt. Interest and bank charges represent expenses for
debt and bank  obligations of Audiovox  Germany and Venezuela and interest for a
capital lease.

     Equity in income of equity  investees  increased  due to  increased  equity
income  of  Audiovox  Specialized  Applications,  Inc.  ("ASA")  as a result  of
increased sales and gross margins in the Jensen Audio and Voyager product lines.

     Other income  declined due to a one time $2,455  unrealized  gain  recorded
during the six months ended  August 31, 2005 in  connection  with the  Bliss-tel
investment.  This decline was partially offset by increased interest income as a
result of increased short-term  investment holdings and higher interest rates as
compared to the prior year.

Income Taxes (Benefit)

     The  effective  tax rate for the six months ended  August 31,  2006,  was a
provision of 21% compared to a benefit of 175% in the prior period. The interest
income earned on our short-term  investments is tax exempt, which results in our
effective tax rate being less than the statutory  rate. The tax benefit for 2005
was primarily due to the favorable  outcome of $3,307 in tax accrual  reductions
due to the completion of certain tax examinations.

Loss from Discontinued Operations

     The  following  is  a  summary  of  financial   results   included   within
discontinued operations:

                                                                  AUGUST 31,
                                                              ------------------
                                                                2005       2006
                                                              -------    -------
Net sales from discontinued operations ...................    $2,066     $   --
                                                              =======    =======
Loss from discontinued operations before income taxes ....      (430)      (738)
Recovery of income taxes .................................       169        156
                                                              -------    -------
Net loss from discontinued operations ....................    $ (261)    $ (582)
                                                              =======    =======

     Included in loss from  discontinued  operations  for the three months ended
August 31, 2005 is the financial  results of Audiovox Malaysia which was sold on
November 7, 2005.  The loss from  discontinued  operations  for the three months
ended August 31, 2006 is  primarily  due to legal and related  costs  associated
with contingencies pertaining to our discontinued Cellular business.


                                       27



Net Income (Loss)

     Net income for the six months ended August 31, 2005 was $1,910  compared to
a net loss of $433 in 2006. Income per share for the six months ended August 31,
2005 was $0.09  (diluted)  as compared to net loss per share of $0.02  (diluted)
for 2006. Net income was favorably impacted by sales incentive reversals of $847
($331 after taxes) and $1,264 ($999 after taxes) for the six months ended August
31, 2005 and 2006, respectively.

LIQUIDITY AND CAPITAL RESOURCES
-------------------------------

Cash Flows, Commitments and Obligations
---------------------------------------

     As of August 31, 2006, we had working  capital of $339,614,  which includes
cash and  short-term  investments of $181,876  compared with working  capital of
$340,564 at February 28, 2006, which included cash and short-term investments of
$177,079.  The  increase  in  short-term  investments  is  primarily  due to the
collection of accounts receivable.  We plan to utilize our current cash position
as well as collections from accounts  receivable to fund the current  operations
of the  business.  However,  we may utilize all or a portion of current  capital
resources to pursue other business opportunities, including acquisitions.

     As of  August  31,  2006,  we have a  credit  line to  fund  the  temporary
short-term  working capital needs of the Company.  This line expires on November
30, 2006 and allows aggregate borrowings of up to $25,000 at an interest rate of
Prime (or similar  designations)  plus 1%. In addition,  Audiovox  Germany has a
16,000  Euro  accounts  receivable  factoring   arrangement  and  a  6,000  Euro
Asset-Based  Lending ("ABL") credit facility facility and Audiovox Venezuela has
a $1,000 credit facility borrowing arrangement with an interest rate of 13%.

     Operating  activities  provided  cash of $7,829  for the six  months  ended
August 31, 2006  compared to cash used of $18,715 in 2005.  The increase in cash
provided by operating  activities as compared to the prior year is primarily due
to the  collection of accounts and vendor  receivable  balances and a decline in
income tax payments.

The following  significant  fluctuations in the balance sheet accounts  impacted
cash flows from operations:

     o    Cash flows from  operating  activities for the six months ended August
          31, 2006 were favorably impacted by a decrease in accounts  receivable
          primarily  from  collections  as a result of lower sales and  improved
          collection  efforts.  Accounts  receivable  turnover  approximated 4.9
          during for the six months ended August 31, 2006 compared to 5.0 in the
          prior year.

     o    Cash flows from operations was reduced by an increase in inventory due
          to increased  purchasing for future  holiday season orders.  Inventory
          turnover  approximated 3.5 during the six months ended August 31, 2006
          compared to 3.2 in the prior year.

     o    In addition,  cash flows from operating  activities for the six months
          ended August 31, 2006 was impacted by an increase in accounts  payable
          due to the  timing  of  payments.  The  timing  of  payments  made can
          fluctuate and are often impacted by the timing of inventory  purchases
          and amount of inventory on hand.

     Investing  activities  used $11,755  during the six months ended August 31,
2006,  primarily due to the purchase  (net of sales) of short-term  investments.
The  usage  of  cash  from  investing  activities  was  partially  offset  by  a
distribution  received from an equity investee.  Investing  activities  provided
cash of $13,440  during the six months ended August 31, 2005,  primarily  due to
proceeds  from the sale of the cellular  business and sales (net of purchase) of
short-term investments.

     Financing  activities  used $3,423  during the six months  ended August 31,
2006,  primarily  from the  purchase  of  treasury  stock  and  payment  of bank
obligations and debt partially offset by proceeds  received from the exercise of
stock  warrants.  Financing  activities for the six months ended August 31, 2005
provided  cash of $4,870 due to  proceeds  received  from the  exercise of stock

                                       28


options partially offset by payments of bank obligations and debt.

     Certain contractual cash obligations and other commercial  commitments will
impact our short and long-term  liquidity.  At August 31, 2006, such obligations
and commitments are as follows:



                                                                          PAYMENTS DUE BY PERIOD
                                               -----------------------------------------------------------------------------
                                                                LESS THAN           1-3             4-5            AFTER
CONTRACTUAL CASH OBLIGATIONS                      TOTAL           1 YEAR           YEARS           YEARS          5 YEARS
------------------------------------------     -----------    --------------    ------------    ------------    ------------

                                                                                               
Capital lease obligation (1) .................   $ 12,159       $    572         $  1,145       $  1,140         $  9,302
Operating leases (2) .........................     14,353          2,947            4,514          2,887            4,005
                                                 --------       --------         --------       --------         --------
Total contractual cash obligations ...........   $ 26,512       $  3,519         $  5,659       $  4,027         $ 13,307


                                                                AMOUNT OF COMMITMENT EXPIRATION PER PERIOD
                                                 ---------------------------------------------------------------------------
                                                  TOTAL
                                                   AMOUNTS      LESS THAN           1-3             4-5            AFTER
OTHER COMMERCIAL COMMITMENTS                      COMMITTED       1 YEAR           YEARS           YEARS          5 YEARS
----------------------------------------------   ----------   -------------     ------------    -----------     ------------

                                                       
Bank obligations (3) .........................   $  4,343       $  4,343              --             --               --
Stand-by letters of credit (4) ...............      2,048          2,048              --             --               --
Commercial letters of credit (4) .............     14,192         14,192              --             --               --
Debt (5) .....................................      7,185          1,482            4,179          1,524
Unconditional purchase obligations (6) .......    133,013        133,013              --             --               --
                                                 --------       --------         --------       --------         --------
Total commercial commitments .................   $160,781       $155,078         $  4,179       $  1,524              --
                                                 ========       ========         ========       ========         ========


1.   Represents  total  payments  (interest and  principal)  due under a capital
     lease   obligation   which  has  a  current   (included  in  other  current
     liabilities)   and  long  term  principal   balance  of  $101  and  $5,838,
     respectively at August 31, 2006.

2.   We enter into operating leases in the normal course of business.

3.   Represents  amounts   outstanding  under  the  Audiovox  Germany  factoring
     agreement and Venezuela bank obligation at August 31, 2006.

4.   Commercial  letters  of credit are issued  during  the  ordinary  course of
     business through major domestic banks as requested by certain suppliers. We
     also issue standby letters of credit to secure certain bank obligations and
     insurance requirements.

5.   Represents amounts outstanding under a loan agreement for Audiovox Germany.
     This amount also includes  amounts due under a call-put option with certain
     employees of Audiovox Germany.

6.   Open  purchase   obligations   represent   inventory   commitments.   These
     obligations are not recorded in the consolidated financial statements until
     commitments are fulfilled and such  obligations are subject to change based
     on negotiations with manufacturers.

     We regularly review our cash funding requirements and attempt to meet those
requirements through a combination of cash on hand, cash provided by operations,
available  borrowings  under bank lines of credit and possible  future public or
private  debt  and/or  equity   offerings.   At  times,  we  evaluate   possible
acquisitions of, or investments in,  businesses that are  complementary to ours,
which  transactions may require the use of cash. We believe that our cash, other
liquid  assets,  operating  cash flows,  credit  arrangements,  access to equity
capital markets,  taken together,  provides  adequate  resources to fund ongoing

                                       29


operating expenditures. In the event that they do not, we may require additional
funds in the future to support our  working  capital  requirements  or for other
purposes and may seek to raise such additional  funds through the sale of public
or private  equity  and/or debt  financings  as well as from other  sources.  No
assurance can be given that additional financing will be available in the future
or that if available,  such financing will be obtainable on terms favorable when
required.

Off-Balance Sheet Arrangements
------------------------------

     We do  not  maintain  any  off-balance  sheet  arrangements,  transactions,
obligations or other  relationships with  unconsolidated  entities that would be
expected  to have a  material  current  or  future  effect  upon  our  financial
condition or results of operations.

RELATED PARTY TRANSACTIONS
--------------------------

     During 1998,  we entered into a 30-year  capital  lease for a building with
our  principal  stockholder  and  chairman,  which was the  headquarters  of the
discontinued  Cellular operation.  Payments on the capital lease were based upon
the construction costs of the building and the then-current  interest rates. The
effective  interest rate on the capital  lease  obligation is 8%. On November 1,
2004,  we entered into an agreement to sublease the building to UTSI for monthly
payments of $46 until November 1, 2009. We also lease another  facility from our
principal stockholder.  In July 2006, the Company extended an existing operating
lease  agreement  with its principal  stockholder  until  November 30, 2016. The
lease  extension  requires 125 monthly  installments  for an aggregate  total of
$7,701 in  payments.  Total  lease  payments  required  under the leases for the
five-year period ending August 31, 2011 are $6,253.

NEW ACCOUNTING PRONOUNCEMENTS
-----------------------------

     In  July  2006,  the  Financial  Accounting  Standards  Board  issued  FASB
Interpretation  No. 48. "Accounting for Uncertainty in Income Taxes" ("FIN 48").
FIN 48 clarifies  the  accounting  for uncertain  income tax positions  that are
recognized  in  the  company's  financial  statements  in  accordance  with  the
provisions of FASB Statement No. 109, "Accounting for Income Taxes". FIN 48 also
provides  guidance  on  the  derecognition  of  uncertain  positions,  financial
statement classification,  accounting for interest and penalties, accounting for
interim periods and new disclosure requirements.  FIN 48 is effective for fiscal
years beginning after December 15, 2006. The Company is currently evaluating the
impact that the adoption of FIN 48 will have on its  financial  position and the
results of operations.

     In September 2006, the FASB issued SFAS No. 157, "Fair Value Measurements."
This statement  clarifies the definition of fair value,  establishes a framework
for measuring fair value and expands the disclosures on fair value measurements.
SFAS No. 157 is effective for fiscal years  beginning  after  November 15, 2007.
The Company is currently  evaluating the impact that this statement will have on
the Company's results of operations or financial position.

FORWARD-LOOKING STATEMENTS

     Certain  information in this Quarterly Report on Form 10-Q would constitute
forward-looking  statements,  including but not limited to, information relating
to the future performance and financial condition of the Company,  the plans and
objectives of the Company's management and the Company's  assumptions  regarding
such  performance  and plans  that are  forward-looking  in nature  and  involve
certain risks and  uncertainties.  Actual results could differ  materially  from
such forward-looking information.

ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
-------------------------------------------------------------------

     There  has  been  no  significant  change  in  our  market  risk  sensitive
instruments since February 28, 2006.



                                       30




ITEM 4.  CONTROLS AND PROCEDURES
--------------------------------

     Under  the  supervision  and  with  the  participation  of our  management,
including  our Chief  Executive  Officer and Chief  Financial  Officer,  we have
evaluated  the  effectiveness  of the design  and  operation  of our  disclosure
controls and procedures  pursuant to Exchange Act Rules  13a-15(e) and 15d-15(e)
as of the end of the period  covered by this report.  Based on that  evaluation,
the Chief Executive  Officer and Chief Financial Officer have concluded that, as
of the end of the period covered by this report,  these disclosure  controls and
procedures are effective at a "reasonable assurance" level.

     There were no  material  changes in our  internal  control  over  financial
reporting  (as  such  term is  defined  in  Exchange  Act  Rules  13a-15(f)  and
15d-15(f))  during  the three  month  period  ended  August  31,  2006 that have
materially affected, or are reasonably likely to materially affect, our internal
controls over financial reporting.



                                       31




PART II - OTHER INFORMATION

ITEM 1.    LEGAL PROCEEDINGS
----------------------------

See Note 16 of the Notes to the  Consolidated  Financial  Statements  in Part I,
Item 1 of this Form10-Q for information regarding legal proceedings.

ITEM 1A.  RISK FACTORS
----------------------

     There  have  been no  material  changes  from the risk  factors  previously
disclosed  in the  Company's  Form 10-K for the fiscal year ended  November  30,
2005.

ITEM 2.   UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
---------------------------------------------------------------------

Treasury Stock/Share Repurchase Program
---------------------------------------

     In  September  2000,  we were  authorized  by the  Board  of  Directors  to
repurchase  up to  1,563,000  shares of Class A Common  Stock in the open market
under a share  repurchase  program (the  "Program").  In July 2006, the Board of
Directors  authorized  an additional  repurchase up to 2,000,000  Class A Common
Stock in the open  market.  As of  August  31,  2006,  the  cumulative  total of
acquired  shares  pursuant to the program was  1,582,052  reducing the remaining
authorized  share repurchase  balance to 1,980,948.  During the six months ended
August 31,  2006,  we  purchased  193,500  shares for $2,551 as  outlined in the
following table:




                                                                                         TOTAL NUMBER              MAXIMUM
                                                                                          OF SHARES               NUMBER OF
                                                                                         PURCHASED AS            SHARES THAT
                                                  TOTAL                                    PART OF               MAY YET BE
                                                NUMBER OF             AVERAGE             ANNOUNCED               PURCHASED
                                                 SHARES             PRICE PAID            UNDER THE               UNDER THE
PERIOD                                          PURCHASED            PER SHARE             PROGRAM               PROGRAM (1)

                                                                                                        
As of February 28, 2006 ...............               --              $ 9.24              1,388,552                 174,448
March 2006 purchases ..................           23,400               13.15              1,411,952                 151,048
April 2006 ............................               --                  --                     --                      --
May 2006 ..............................               --                  --                     --                      --
June 2006 .............................               --                  --                     --                      --
July 2006 (2) .........................               --                  --                     --               2,151,048
August 2006 purchases .................          170,100               13.16              1,582,052               1,980,948
                                                ---------
Total purchases .......................          193,500



(1) Prior to the purchases  made during the six months ended August 31, 2006, we
had 1,388,552 shares of treasury stock purchased as part of a publicly announced
program.  As of August 31,  2006,  we had  1,582,052  shares of  treasury  stock
purchased with an average paid price per share of $9.72.



(2) In  July  2006,  an  additional  2  million  shares  were  authorized  to be
repurchased under the program.






                                       32





ITEM 6. EXHIBITS







  Exhibit Number     Description
  --------------     -----------
                  
     31.1            Certification  of Chief Executive  Officer Pursuant to Rule 13a-14(a) and rule
                     15d-14(a) of the Securities Exchange Act of 1934 (filed herewith)


     31.2            Certification  of Chief Financial  Officer Pursuant to Rule 13a-14(a) and rule
                     15d-14(a) of the Securities Exchange Act of 1934 (filed herewith).


     32.1            Certification of Chief Executive  Officer Pursuant to 18 U.S.C.  Section 1350,
                     as Adopted  Pursuant to Section 906 of the  Sarbanes-Oxley  Act of 2002 (filed
                     herewith).


     32.2            Certification of Chief Financial  Officer Pursuant to 18 U.S.C.  Section 1350,
                     as Adopted  Pursuant to Section 906 of the  Sarbanes-Oxley  Act of 2002 (filed
                     herewith).






                                       33







SIGNATURES

Pursuant  to the  requirements  of the  Securities  Exchange  Act of  1934,  the
Registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned thereunto duly authorized.

                                        AUDIOVOX CORPORATION




                                        By: /s/Patrick M. Lavelle
                                           ----------------------
                                           Patrick M. Lavelle
                                           President and Chief
                                              Executive Officer

Dated: October 10, 2006

                                        By: /s/Charles M. Stoehr
                                           ----------------------
                                           Charles M. Stoehr
                                           Senior Vice President and
                                              Chief Financial Officer




                                       34