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 November 30, 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 offices)                     (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 January 4, 2007

         Class A Common Stock                         20,142,300 Shares

         Class B Common Stock                          2,260,954 Shares



                                       1








                              AUDIOVOX CORPORATION


                                      INDEX






                                                                                                        PAGE
                                                                                                        ----
            PART I -- FINANCIAL INFORMATION
                                                                                                     
                 ITEM 1. FINANCIAL STATEMENTS (unaudited)

                         Consolidated Balance Sheets at February 28,
                           2006 and November 30, 2006..............................................      3

                         Consolidated Statements of Operations for the
                           Three and Nine Months Ended November 30, 2005 and 2006..................      5

                         Consolidated Statements of Cash Flows for the
                           Nine Months Ended November 30, 2005 and 2006............................      6

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

                 ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                            CONDITION AND RESULTS OF OPERATIONS....................................     21

                 ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT
                            MARKET RISK............................................................     32

                 ITEM 4. CONTROLS AND PROCEDURES...................................................     32


            PART II -- OTHER INFORMATION

                 ITEM 1.   LEGAL PROCEEDINGS.......................................................     33

                 ITEM 1A. RISK FACTORS.............................................................     33

                 ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES
                           AND USE OF PROCEEDS.....................................................     33

                 ITEM 6. EXHIBITS..................................................................     34

                 SIGNATURES........................................................................     35



                                       2





PART I - FINANCIAL INFORMATION

ITEM 1.  FINANCIAL STATEMENTS

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




                                                               FEBRUARY 28,            NOVEMBER 30,
                                                                   2006                    2006
                                                           --------------------     -------------------

ASSETS

Current assets:
                                                                                  
 Cash and cash equivalents ..........................           $ 16,280                 $ 13,878
 Restricted cash ....................................              1,488                       --
 Short-term investments .............................            160,799                  135,787
 Accounts receivable, net ...........................             88,671                  135,276
 Inventory ..........................................             96,150                   88,483
 Receivables from vendors ...........................              9,830                    9,578
 Prepaid expenses and other current assets ..........              6,023                   10,188
 Deferred income taxes ..............................              8,218                    8,217
                                                                --------                 --------
  Total current assets ..............................            387,459                  401,407

Investment securities ...............................             14,709                   12,200
Equity investments ..................................             11,834                   11,668
Property, plant and equipment, net ..................             18,799                   18,251
Excess cost over fair value of assets acquired ......             16,067                   17,514
Intangible assets ...................................             11,002                   11,184
Deferred income taxes ...............................              3,989                    5,617
Other assets ........................................              2,153                      650
                                                                --------                 --------
  Total assets ......................................           $466,012                 $478,491
                                                                ========                 ========


          SEE ACCOMPANYING NOTES TO CONSOLIDATED FINANCIAL STATEMENTS.



                                       3




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


                                                                                  FEBRUARY 28,            NOVEMBER 30,
                                                                                      2006                    2006
                                                                               --------------------      ----------------
                                                                               --------------------      ----------------

LIABILITIES AND STOCKHOLDERS' EQUITY

                                                                                                  
Current liabilities:
 Accounts payable ....................................................            $   13,776              $   21,020
 Accrued expenses and other current liabilities ......................                17,907                  22,228
 Accrued sales incentives ............................................                 8,512                   9,932
 Income taxes payable ................................................                    --                     339
 Bank obligations ....................................................                 5,329                   4,346
 Current portion of long-term debt ...................................                 1,371                   1,522
                                                                                  -----------             -----------
  Total current liabilities ..........................................                46,895                  59,387

Long-term debt .......................................................                 5,924                   5,679
Capital lease obligation .............................................                 5,892                   5,810
Deferred compensation ................................................                 6,569                   7,304
                                                                                  -----------             -----------
  Total liabilities ..................................................                65,280                  78,180

Commitments and contingencies

Stockholders' equity:
 Preferred  stock, $50 par value; 50,000 shares authorized, issued
   and outstanding at February 28, 2006 with liquidation preference
   of $2,500. No shares issued or outstanding at November 30, 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 21,662,346 shares issued, 20,131,794 and 19,968,694
    shares outstanding at February 28, 2006 and November 30,
    2006, respectively ...............................................                  215                     217
  Class B convertible, $.01 par value; 10,000,000 shares
       authorized, 2,260,954 shares issued and outstanding ...........                    22                      22
 Paid-in capital .....................................................               263,008                 267,398
 Retained earnings ...................................................               148,427                 151,848
 Accumulated other comprehensive loss ................................                  (608)                 (2,187)
 Treasury stock, at cost, 1,388,552 and 1,693,652 shares of Class A
      common stock at February 28, 2006 and November 30, 2006,
      respectively ...................................................               (12,832)                (16,987)
                                                                                  -----------             -----------
Total stockholders' equity ...........................................               400,732                 400,311
                                                                                  -----------             -----------
Total liabilities and stockholders' equity ...........................            $  466,012              $  478,491
                                                                                  ===========             ===========



          SEE ACCOMPANYING NOTES TO CONSOLIDATED FINANCIAL STATEMENTS.



                                       4





                      AUDIOVOX CORPORATION AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS
         FOR THE THREE AND NINE MONTHS ENDED NOVEMBER 30, 2005 AND 2006
                 (IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA)
                                   (UNAUDITED)



                                                                        THREE MONTHS ENDED                  NINE MONTHS ENDED
                                                                           NOVEMBER 30,                        NOVEMBER 30,
                                                                  --------------------------------     -----------------------------
                                                                         2005            2006               2005            2006
                                                                  --------------    --------------     -------------    ------------

                                                                                                           
Net sales ......................................................    $    156,290     $    151,833     $    423,736     $    360,556
Cost of sales ..................................................         146,586          126,462          378,968          299,332
                                                                    ------------     ------------     ------------     ------------
Gross profit ...................................................           9,704           25,371           44,768           61,224
                                                                    ------------     ------------     ------------     ------------

Operating expenses:
 Selling .......................................................           8,235            8,114           23,808           21,626
 General and administrative ....................................          13,500           13,649           38,126           36,682
 Engineering and technical support .............................           1,438            1,888            4,723            5,418
                                                                    ------------     ------------     ------------     ------------
  Total operating expenses .....................................          23,173           23,651           66,657           63,726
                                                                    ------------     ------------     ------------     ------------

Operating (loss) income ........................................         (13,469)           1,720          (21,889)          (2,502)
                                                                    ------------     ------------     ------------     ------------

Other income (expense):
 Interest and bank charges .....................................            (555)            (429)          (1,845)          (1,491)
 Equity in income of equity investees ..........................             397              659            1,989            2,423
 Other, net ....................................................             (85)           1,118            5,125            4,827
                                                                    ------------     ------------     ------------     ------------
  Total other (loss) income, net ...............................            (243)           1,348            5,269            5,759
                                                                    ------------     ------------     ------------     ------------

(Loss) income from continuing operations before taxes ..........         (13,712)           3,068          (16,620)           3,257
Income tax benefit .............................................           5,406              780           10,485              740
                                                                    ------------     ------------     ------------     ------------
Net (loss) income from continuing operations ...................          (8,306)           3,848           (6,135)           3,997

Net (loss) income from discontinued operations, net of tax .....          (1,990)               6           (2,251)            (576)
                                                                    ------------     ------------     ------------     ------------

Net (loss) income ..............................................    $    (10,296)    $      3,854     $     (8,386)    $      3,421
                                                                    ============     ============     ============     ============

Net (loss) income per common share (basic):
 From continuing operations ....................................    $      (0.37)    $       0.17     $      (0.28)    $       0.18
 From discontinued operations ..................................           (0.09)            --              (0.10)           (0.03)
                                                                    ------------     ------------     ------------     ------------
Net (loss) income per common share (basic) .....................    $      (0.46)    $       0.17     $      (0.38)    $       0.15
                                                                    ============     ============     ============     ============

Net (loss) income per common share (diluted):
 From continuing operations ....................................    $      (0.37)    $       0.17     $      (0.28)    $       0.18
 From discontinued operations ..................................           (0.09)              --            (0.10)           (0.03)
                                                                    ------------     ------------     ------------     ------------
Net (loss) income per common share (diluted) ...................    $      (0.46)    $       0.17     $      (0.38)    $       0.15
                                                                    ============     ============     ============     ============

Weighted-average common shares outstanding (basic) .............      22,649,819       22,234,399       22,352,866       22,345,183
                                                                    ============     ============     ============     ============
Weighted-average common shares outstanding (diluted) ...........      22,649,819       22,445,164       22,352,866       22,540,476
                                                                    ============     ============     ============     ============


          SEE ACCOMPANYING NOTES TO CONSOLIDATED FINANCIAL STATEMENTS.



                                       5







                      AUDIOVOX CORPORATION AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
              FOR THE NINE MONTHS ENDED NOVEMBER 30, 2005 AND 2006
                                 (IN THOUSANDS)
                                   (UNAUDITED)



                                                                                                 2005              2006
                                                                                              -----------       ----------
                                                                                               (revised)
                                                                                                           
Cash flows from operating activities:
 Net (loss) income .........................................................................    $ (8,386)        $  3,421
 Net loss from discontinued operations .....................................................       2,251              576
                                                                                                --------         --------
 Net (loss) income from continuing operations ..............................................      (6,135)           3,997
 Adjustments to reconcile net (loss) income to net cash used in continuing operating
activities:
  Depreciation and amortization ............................................................       2,878            2,863
  Bad debt expense (recovery) ..............................................................       1,389              (51)
  Equity in income of equity investees .....................................................      (1,989)          (2,423)
  Other than temporary impairment charge in investment .....................................       1,758               --
  Deferred income tax expense ..............................................................      (4,874)              --
  Non-cash compensation adjustment .........................................................         123              231
  Stock based compensation expense .........................................................          --              432
  Unrealized gain on trading security ......................................................      (2,455)              --
  Loss on disposal of property, plant and equipment ........................................           3               33
  Tax benefit on stock options exercised ...................................................       1,353              (22)
 Changes in  operating  assets and  liabilities  (net of assets and  liabilities
acquired):
  Accounts receivable ......................................................................     (38,309)         (44,996)
  Inventory ................................................................................      12,624            8,562
  Receivables from vendors .................................................................      (2,818)             274
  Prepaid expenses and other ...............................................................      (1,804)          (2,502)
  Investment securities-trading ............................................................        (346)            (757)
  Accounts payable, accrued expenses, accrued sales incentives and other current
liabilities ................................................................................       3,143           12,412
  Income taxes payable .....................................................................     (10,827)             518
  Changes in assets and  liabilities of discontinued operations ............................         526               --
                                                                                                --------         --------
  Net cash  used in operating activities ...................................................     (45,760)         (21,429)

Cash flows from investing activities:
 Purchases of property, plant and equipment ................................................      (1,493)          (1,917)
 Proceeds from sale of property, plant and equipment .......................................           6               24
 Proceeds from distribution from an equity investee ........................................         969            2,589
 Purchase of short-term investments ........................................................     (62,000)         (66,905)
 Proceeds from sale of short-term investments ..............................................      92,747           91,900
 Purchase of patents .......................................................................          --             (475)
 Purchase of long term investment ..........................................................          --           (1,000)
 Proceeds from sale of Cellular business ...................................................      11,070               --
 Escrow payment for purchase of minority interest ..........................................      (1,702)              --
 Adjustment related to purchase of acquired business .......................................      (1,714)              --
 Cash provided by discontinued operations ..................................................          15               --
                                                                                                --------         --------
  Net cash provided by investing activities ................................................      37,898           24,216






                                       6







                      AUDIOVOX CORPORATION AND SUBSIDIARIES
                CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)
              FOR THE NINE MONTHS ENDED NOVEMBER 30, 2005 AND 2006
                                 (IN THOUSANDS)
                                   (UNAUDITED)




                                                                                              2005             2006
                                                                                           -----------       ----------
                                                                                                        
Cash flows from financing activities:
 Borrowings from bank obligations ..................................................           1,100              --
 Repayments on bank obligations ....................................................          (1,765)           (1,425)
 Principal payments on capital lease obligation ....................................             (52)              (64)
 Proceeds from exercise of stock options and warrants ..............................           7,584             1,444
 Principal payments on debt ........................................................          (1,159)           (1,089)
 Repurchase of Class A common stock ................................................          (2,037)           (4,155)
 Repurchase of preferred stock .....................................................              --                (5)
 Tax benefit on stock options exercised ............................................              --                22
 Cash used in discontinued operations ..............................................             (61)               --
                                                                                            --------          --------
  Net cash provided by (used in) financing activities ..............................           3,610            (5,272)
                                                                                            --------          --------
Effect of exchange rate changes on cash ............................................            (208)               83
                                                                                            --------          --------
Net decrease in cash and cash equivalents ..........................................          (4,460)           (2,402)
Cash and cash equivalents at beginning of period ...................................          18,624            16,280
                                                                                            --------          --------
Cash and cash equivalents at end of period .........................................        $ 14,164          $ 13,878
                                                                                            ========          ========



          SEE ACCOMPANYING NOTES TO CONSOLIDATED FINANCIAL STATEMENTS.


                                       7






                      AUDIOVOX CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                NOVEMBER 30, 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 in 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 and  compares  the  financial
     position  as of November  30, 2006 to February  28, 2006 and the results of
     operations  for the three and nine months  ended  November  30, 2006 of the
     fiscal year ending February 28, 2007 with the results of operations for the
     three and nine months  ended  November  30, 2005 from the fiscal year ended
     November 30, 2005.

     For the nine months  ended  November  30,  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
                                NOVEMBER 30, 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 (loss) and pro-forma net income (loss) 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 underlying  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 for all unvested stock options outstanding.  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 nine months ended November 30, 2006.  Prior
     to adopting SFAS 123(R),  the Company presented all tax benefits related to
     stock-based  compensation as an operating cash inflow, which was $1,353 for
     the nine months ended November 30, 2005.  SFAS 123(R) requires tax benefits
     related to stock based  compensation be presented as an operating  activity
     outflow and finance activity inflow on a prospective  basis,  which was $22
     for the nine months ended November 30, 2006.

     The  following  table  illustrates  the effect on net loss and net loss per
     common share as if the Company had measured the  compensation  cost for the
     Company's  stock option  programs  under the fair value  method  during the
     three and nine months ended November 30, 2005.



                                                                        THREE MONTHS ENDED            NINE MONTHS ENDED
                                                                         NOVEMBER 30, 2005            NOVEMBER 30, 2005
                                                                      ------------------------      -----------------------
                                                                                                    
Net loss
  As reported ...................................................            $(10,296)                      $ (8,386)
  Stock based compensation expense ..............................                (490)                          (490)
                                                                             --------                       --------
  Pro-forma .....................................................            $(10,786)                      $ (8,876)
                                                                             ========                       ========

Net loss per common share (basic and diluted)
  As reported ...................................................            $  (0.46)                      $  (0.38)
  Pro-forma .....................................................            $  (0.48)                      $  (0.40)



     The per share fair value of stock options  granted  during the three months
     ended November 30, 2005 was $2.51 on the date of grant. This fair value was
     determined using the Black-Sholes  option-pricing  model with the following
     assumptions:



                                       9


                      AUDIOVOX CORPORATION AND SUBSIDIARIES
              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, CONTINUED
                                NOVEMBER 30, 2006

Expected dividend yeild ........................................       0%
Expected weighted average volatility yield .....................    19.4%
Risk-free interest rate ........................................    4.70%
Expected life (years) ..........................................     2.6

     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.

     (a)  Stock-Based Compensation Expense
          --------------------------------

          The Company  recognized  stock-based  compensation  for awards  issued
          under the Company's  Stock Option Plans in the following line items in
          the Consolidated Statement of Operations:



                                                              THREE MONTHS ENDED   NINE MONTHS ENDED
                                                               NOVEMBER 30, 2006   NOVEMBER 30, 2006
                                                              ------------------   -----------------
                                                                                  
Cost of sales ............................................          $ 21                $ 21
Selling expenses .........................................           156                 156
General and administrative expenses ......................           207                 245
Engineering and technical support ........................            10                  10
                                                                    ----                ----
Stock-based compensation expense before income
tax benefit...............................................          $394                $432
                                                                    ====                ====


          The Company uses the  Black-Scholes  option  pricing model to estimate
          the fair value of stock based  compensation  awards with the following
          assumptions for the three months ended November 30, 2006:

                                                              THREE MONTHS ENDED
                                                               NOVEMBER 30, 2006
                                                              ------------------

Dividend yield .............................................               0%
Weighted-average expected volatility .......................           49.90%
Risk-free interest rate ....................................            4.67%
Expected life of options (in years) ........................             2.00

          Options  granted  during the three and nine months ended  November 30,
          2006 vested immediately,  had exercise prices equal to the fair market
          value of the stock on the date of grant and a contractual  term of two
          years.  The per share fair value of stock options  granted  during the
          three months ended November 30, 2006 was $4.15.

          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
          equal to the expected life of the option.  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

                                       10


                      AUDIOVOX CORPORATION AND SUBSIDIARIES
              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, CONTINUED
                                NOVEMBER 30, 2006

          years the Company  estimates the options will be outstanding  prior to
          exercise based on employment termination behavior.

          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 and exercisable at
February 28, 2006 ..................................         2,197,152             $   12.04
  Granted ..........................................           105,000                 13.42
  Exercised ........................................          (142,000)                10.16
  Forfeited/expired ................................           (17,500)                14.34
                                                                                   ---------
Outstanding and exercisable at
November 30, 2006 ..................................         2,142,652             $   12.21                1.84
                                                             ==========            =========                ====


          At November 30,  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 nine months ended  November 30,
     2006  is  primarily  due  to  legal  and  related  costs   associated  with
     contingencies  pertaining to the Company's  discontinued  Cellular business
     offset by associated income tax benefits (see Note 17).

     The following is a summary of the results of the discontinued operations:



                                                                  THREE MONTHS ENDED          NINE MONTHS ENDED
                                                                     NOVEMBER 30,               NOVEMBER 30,
                                                               ---------------------     -------------------------
                                                                  2005       2006           2005         2006
                                                               ---------   ---------     ---------    ----------
                                                                                          
Net sales from discontinued operations .....................    $   624          --       $ 2,690          --
                                                                =======     =======       =======      =======

Loss from discontinued operations before income taxes ......    $   (63)    $  (148)      $  (493)     $  (886)
Recovery of income taxes ...................................        152         154           321          310
                                                                -------     -------       -------      -------
                                                                     89           6          (172)        (576)
Loss on sale of business, net of tax .......................     (2,079)         --        (2,079)          --
                                                                -------     -------       -------      -------
Net (loss) income from discontinued operations .............    $(1,990)    $     6       $(2,251)     $  (576)
                                                                =======     =======       =======      =======


(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 common
     stock  equivalent  securities or other contracts to issue common stock were
     exercised or converted into common stock.


                                       11


                      AUDIOVOX CORPORATION AND SUBSIDIARIES
              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, CONTINUED
                                NOVEMBER 30, 2006

     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                  NINE MONTHS ENDED
                                                                        NOVEMBER 30,                       NOVEMBER 30,
                                                              ---------------------------------    ------------------------------
                                                                  2005               2006              2005             2006
                                                              --------------    ---------------    -------------    -------------
                                                                                                         
Weighted-average common shares outstanding (basic) ........     22,649,819        22,234,399        22,352,866       22,345,183
Effect of dilutive securities:
 Stock options and warrants ...............................             --           210,765                --          195,293
                                                                ----------        ----------        ----------       ----------
Weighted-average common shares and potential common
shares outstanding (diluted) ..............................     22,649,819        22,445,164        22,352,866       22,540,476
                                                                ==========        ==========        ==========       ==========


     Stock options and warrants  totaling  1,004,890 and 1,013,000 for the three
     months  ended  November  30, 2005 and 2006,  respectively,  and 815,897 and
     1,209,635   for  the  nine  months  ended   November  30,  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 $2,187 at February  28,
     2006 and  November  30, 2006,  respectively,  includes the net  accumulated
     unrealized  gain  (loss)  on the  Company's  available-for-sale  investment
     securities of $331 and $(2,328) at February 28, 2006 and November 30, 2006,
     respectively,  and foreign currency  translation  (loss) gain of $(939) and
     $141 at February 28, 2006 and November 30, 2006, respectively.

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



                                                                              THREE MONTHS ENDED            NINE MONTHS ENDED
                                                                                  NOVEMBER 30,                 NOVEMBER 30,
                                                                          ---------------------------    ------------------------
                                                                              2005            2006           2005          2006
                                                                          ------------    -----------    -----------    ---------

                                                                                                             
Net income (loss) ..................................................       $(10,296)       $  3,854        $ (8,386)     $  3,421

Other comprehensive (loss) income:
 Foreign currency translation adjustments (see disclosure
  below) ...........................................................          1,012             200             106         1,080
 Unrealized holding gain (loss) on available-for-sale
  investment securities arising during the period, net of tax ......            173            (264)           (176)       (2,659)
                                                                           --------        --------        --------      --------
Other comprehensive  income (loss), net of tax .....................          1,185             (64)            (70)       (1,579)
                                                                           --------        --------        --------      --------

Total comprehensive (loss) income ..................................       $ (9,111)       $  3,790        $ (8,456)     $  1,842
                                                                           ========        ========        ========      ========




                                       12

                      AUDIOVOX CORPORATION AND SUBSIDIARIES
              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, CONTINUED
                                NOVEMBER 30, 2006



                                                                               THREE MONTHS ENDED    NINE MONTHS ENDED
                                                                                NOVEMBER 30, 2005    NOVEMBER 30, 2005
                                                                               ------------------    -----------------
                                                                                                     
Disclosure of reclassification amount:
  Unrealized foreign currency translation loss ..............................         $  (353)              $(1,259)
  Less: reclassification adjustments for realized foreign
   currency translation loss included in net income (loss)
   from discontinued operations .............................................          (1,365)               (1,365)
                                                                                      -------               -------
Net unrealized foreign currency translation gain ............................         $ 1,012               $   106
                                                                                      -------               -------


     The changes in the net unrealized holding gain (loss) on available-for-sale
     investment securities arising during the periods presented above are net of
     tax  provisions  (benefits)  of $106 and $(162) for the three  months ended
     November  30, 2005 and 2006,  respectively  and $(108) and $(1,630) for the
     nine months ended November 30, 2005 and 2006, respectively.

(6)  Inventory Writedown
     -------------------

     The Company recorded a $9,972 inventory  write-down during the three months
     ended  November 30, 2005,  which was primarily  related to an $8,775 charge
     due to the  discontinuance of certain products within select product lines.
     This write-down was the result of the Company  completing its review of: a)
     holiday season inventory and sales  projections,  b) products which were at
     the end of their product life cycle and c) market information obtained from
     industry  competitors and customers regarding pricing and product demand at
     a Consumer Electronics trade show.

(7)  Non-Cash Transactions/Changes in Stockholders' Equity
     -----------------------------------------------------

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

     During the nine  months  ended  November  30,  2005 and 2006,  the  Company
     recorded a non-cash compensation  adjustment of $123 and $231 respectively,
     related to the rights under call/put options  previously granted to certain
     employees.

     During the nine months ended  November 30, 2006,  the Company  released its
     restricted cash balance for the purchase of Audiovox  Venezuela's  minority
     interest (see Note 17).

     During the three months  ended  November  30,  2005,  the Company  recorded
     an-other-than  temporary  impairment charge of $1,758 for its investment in
     CellStar  common  stock and such charge has been  included in other  income
     (expense) on the accompanying consolidated statement of operations.

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

     During the nine months  ended  November  30,  2006,  the Company  purchased
     305,100 shares of treasury stock for $4,155.

     During the nine months ended  November 30, 2006,  142,000 shares of Class A
     common stock were issued in  connection  with the exercise of stock options
     and warrants resulting in proceeds of $1,444.

     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 November  30,
     2006.



                                       13


                      AUDIOVOX CORPORATION AND SUBSIDIARIES
              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, CONTINUED
                                NOVEMBER 30, 2006


(8)  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.

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

     The change in goodwill for the period is as follows:

Balance at February 28, 2006 .....................................       $16,067
Purchase of Venezuela minority interest (see Note 17) ............         1,447
                                                                         -------
Balance at November 30, 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 November 30, 2006, intangible assets consisted of the following:

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

                                                                                                   
Patents subject to amortization ..........................         $   625            $   145               $   480
Trademarks/Tradenames  not subject to
amortization .............................................          10,042                 --                10,042
Contract subject to amortization .........................           1,104                442                   662
                                                                   -------            -------               -------
  Total ..................................................         $11,771            $   587               $11,184
                                                                   =======            =======               =======


     During the nine months ended November 30, 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 $244 and $103 for the three
     months ended November 30, 2005 and 2006, respectively and $232 and $225 for
     the nine  months  ended  November  30,  2005 and  2006,  respectively.  The
     estimated  aggregate  amortization  expense for the  cumulative  five years
     ending November 30, 2011 amounts to $1,096.


                                       14



                      AUDIOVOX CORPORATION AND SUBSIDIARIES
              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, CONTINUED
                                NOVEMBER 30, 2006

(10) Equity Investments
     ------------------

     As of  February  28,  2006 and  November  30,  2006,  the Company had a 50%
     non-controlling  ownership interest in Audiovox  Specialized  Applications,
     Inc.  ("ASA")  which  acts  as  a  distributor  of  televisions  and  other
     automotive sound, security and accessory products for specialized vehicles,
     such as RV's and van conversions.

     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,        NOVEMBER 30,
                                                    2006                2006
                                                ------------        ------------

Current assets .............................       $24,007           $24,309
Non-current assets .........................         4,339             4,501
Current liabilities ........................         4,678             5,474
Members' equity ............................        23,668            23,336

                                                         NINE MONTHS ENDED
                                                            NOVEMBER 30,
                                                         -----------------
                                                     2005              2006
                                                    -------          -------

Net sales ..................................       $38,927           $45,072
Gross profit ...............................         8,616            13,480
Operating income ...........................         4,019             4,058
Net income .................................       $ 4,034           $ 4,846

     The Company's  share of income from ASA for the nine months ended  November
     30, 2005 and 2006,  was $2,017 and $2,423  respectively.  In addition,  the
     Company  received  distributions  from ASA totaling  $2,589 during the nine
     months ended November 30, 2006, which was recorded as a reduction to equity
     investments in the accompanying consolidated balance sheet.

(11) 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  exercisable  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
     gains and losses of Bliss-tel stock were included in earnings.  As a result
     of this transaction, the Company recorded a net gain of $2,455 for the nine
     months ended  November  30, 2005,  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.


                                       15


                      AUDIOVOX CORPORATION AND SUBSIDIARIES
              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, CONTINUED
                                NOVEMBER 30, 2006

(12) 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 from  continuing  operations  for the three and nine
     months  ended  November  30,  2006 was a tax  benefit  of 25.4%  and  22.7%
     respectively,  compared to 39.4% and 63.1% in the comparable prior periods.
     The  Company's  effective  tax rate for the  three  and nine  months  ended
     November 30, 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 nine  months  ended  November  30, 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.

(13) Accrued Sales Incentives
     ------------------------

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


                                                               THREE MONTHS ENDED                   NINE MONTHS ENDED
                                                                  NOVEMBER 30,                        NOVEMBER 30,
                                                        ----------------------------------    ------------------------------
                                                             2005                 2006           2005               2006
                                                        ----------------       -----------    ------------        ----------

                                                                                                      
Opening balance .....................................       $  7,919            $  7,405        $  5,450          $  8,512
Accruals ............................................          6,418               5,614          16,749 *          11,797
Payments and credits ................................         (3,843)             (2,559)        (10,858)           (8,585)
Reversals for unearned sales incentive ..............           (270)               (451)           (275)           (1,152)
Reversals for unclaimed sales incentives ............           (398)                (77)         (1,240)             (640)
                                                            --------             --------        --------          --------
Ending balance ......................................       $  9,826            $  9,932        $  9,826          $  9,932
                                                            ========             ========        ========          ========

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

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

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



                                                                            THREE MONTHS ENDED                NINE MONTHS ENDED
                                                                                 NOVEMBER 30,                    NOVEMBER 30,
                                                                          -------------------------        -------------------------
                                                                             2005            2006            2005            2006
                                                                          ----------      ---------        ---------       ---------

                                                                                                               
Opening balance ....................................................       $ 11,314        $  8,576        $ 11,394        $  9,947
Liabilities accrued for warranties issued during the
period .............................................................          2,099           2,864           4,698           6,019
Warranty claims paid during the period .............................         (3,084)         (2,283)         (5,763)         (6,809)
                                                                           --------        --------        --------        --------
Ending balance .....................................................       $ 10,329        $  9,157        $ 10,329        $  9,157
                                                                           ========        ========        ========        ========


(15) Financing Arrangements
     ----------------------

     The Company has the following financing arrangements:


                                       16

                      AUDIOVOX CORPORATION AND SUBSIDIARIES
              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, CONTINUED
                                NOVEMBER 30, 2006


                                                     FEBRUARY 28,   NOVEMBER 30,
                                                         2006           2006
                                                     ------------   ------------
Bank Obligations

Domestic bank obligation (a) ......................    $ --             $ --
Venezuela bank obligations (b) ....................       956            372
Euro Asset-Based lending obligation (c) ...........     4,373          3,974
                                                       ------         ------
Total bank obligations ............................    $5,329         $4,346
                                                       ======         ======

Debt

Euro term loan agreement (d) ......................    $6,282         $5,835
Other (e) .........................................     1,013          1,366
                                                       ------         ------
Total debt ........................................    $7,295         $7,201
                                                       ======         ======


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

          At November 30, 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 August 31, 2007 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 November 30, 2006,
          no direct amounts are outstanding  under this  agreement.  At November
          30, 2006, the Company had $9,197 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.

     (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,  2007  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 November
          30,  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

                                       17


                      AUDIOVOX CORPORATION AND SUBSIDIARIES
              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, CONTINUED
                                NOVEMBER 30, 2006

          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 $1,522
          and $4,313 respectively, at November 30, 2006.

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

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

(16) Other Income (Loss)
     -------------------

     Other income (loss) is comprised of the following:



                                                            THREE MONTHS ENDED                   NINE MONTHS ENDED
                                                               NOVEMBER 30,                        NOVEMBER 30,
                                                     ----------------------------------    ------------------------------
                                                          2005               2006               2005             2006
                                                     ---------------    ---------------    ---------------   ------------

                                                                                                    
CellStar Impairment (see Note 7) ................          $(1,758)         $    --            $(1,758)         $    --
Bliss-tel (see Note 11) .........................             --                 --              2,455               --
Interest income .................................              873            1,397              2,950            4,681
Rental income ...................................              163              138                457              414
Miscellaneous ...................................              637             (417)             1,021             (268)
                                                           -------          -------            -------          -------
Total Other, net ................................          $   (85)         $ 1,118            $ 5,125          $ 4,827
                                                           =======          =======            =======          =======


(17) 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:

     In November 2004, several purported double derivative, derivative and class
     actions were filed in the Court of Chancery of the State of  Delaware,  New
     Castle County challenging  approximately  $27,000 made in payments from the
     proceeds  of  the  Asset  Sale  to  UTStarcom,   Inc.  These  actions  were
     subsequently   consolidated  into  a  single   derivative   complaint  (the
     "Complaint"),   In  re  Audiovox  Corporation  Derivative  Litigation.  The
     Complaint  challenges the payment of $16,000 to Mr. Christopher pursuant to
     a  Personally  Held  Intangibles  Agreement,  an  additional  $4,000 to Mr.
     Christopher  pursuant to an Agreement  and General  Release,  $1,916 to Mr.
     Shalam pursuant to an amendment to his Long-Term  Incentive  Award,  $5,000
     distributed to ACC employees  other than Mr.  Christopher and the extension
     of certain options to Mr. Christopher.  The Complaint alleges that: (i) the
     payments  should be rescinded on grounds  including,  inter alia,  material
     misrepresentation,   breach  of  fiduciary  duty  and  mistake,   (ii)  the
     recipients of the various  payments were unjustly  enriched,  and (iii) the
     directors of Audiovox  breached their fiduciary  duties to Audiovox and its
     shareholders.  This matter has been settled in  principle  for an estimated
     payment of $6,750 to the Company  (less  plaintiffs'  legal fees,  costs of
     notice and mailing,  etc.,  all to be  determined).  The parties  expect to
     submit  settlement  papers to the Court of Chancery not later than February
     of 2007. The settlement will not become final until notice to stockholders,
     a  hearing  and  Court of  Chancery  approval.  As this  represents  a gain
     contingency,  these  amounts will not be recorded  until  received and such
     amount will be recorded with in discontinued operations when received.


                                       18


                      AUDIOVOX CORPORATION AND SUBSIDIARIES
              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, CONTINUED
                                NOVEMBER 30, 2006

     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
     sheet.  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 9). 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.

     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.

(18) 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.



                                       19


                      AUDIOVOX CORPORATION AND SUBSIDIARIES
              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, CONTINUED
                                NOVEMBER 30, 2006




(19) Subsequent Event
     ----------------

     On December 21, 2006, the Company entered into a definitive  agreement (the
     "Agreement")  with Thomson  ("Thomson").  Under the Agreement,  the Company
     will acquire Thomson's Americas consumer electronics  accessory business as
     well as rights to the RCA brand for consumer electronics  accessories.  The
     Company anticipates that the transaction will close in early 2007.

     As consideration  for Thomson's  Americas  consumer  electronics  accessory
     business , the Company  agreed to pay Thomson  $50,000 plus a five (5) year
     fee related to the RCA brand in  connection  with future  sales of consumer
     electronics accessories.


                                       20







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 nine months ended November 30, 2005
compared to the three and nine months ended  November 30, 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 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 and compares our financial position as of November 30, 2006 to
February  28, 2006 and the results of  operations  for the three and nine months
ended November 30, 2006 of our new fiscal year ending February 28, 2007 with the
results of operations for the three and nine months ended November 30, 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 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 and original equipment manufacturers 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.


                                       21



     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
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 nine months ended  November 30, 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 NOVEMBER 30, 2005 COMPARED TO THE THREE MONTHS ENDED
-----------------------------------------------------------------------
NOVEMBER 30, 2006
-----------------

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

     The  following  tables  set  forth,  for  the  periods  indicated,  certain
statement of  operations  data for the three months ended  November 30, 2005 and
2006.

Net Sales

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

Mobile Electronics ...........    $ 93,151    $ 88,545    $(4,606)      (4.9)%
Consumer Electronics .........      63,139      63,288        149        0.2 %
                                  --------    --------    -------       -----
  Total net sales ............    $156,290    $151,833    $(4,457)      (2.9)%
                                  ========    ========    =======       =====

     Mobile  Electronics,  which represented 58.3% of net sales, was impacted by
the absence of Prestige and  Video-in-a-Bag  sales, which were the result of our
decision to exit those product lines at the end of 2005.  Mobile sales were also
adversely  affected by lower  average  selling  prices in our mobile multi media
line due to the  maturing  of the  category  and  increased  competition  in the
market.  This decrease was partially offset by increases in our Phase Linear and
Satellite radio product lines as well as Audiovox Germany and Code Systems.

     Consumer  Electronics  sales  represented  41.7% of net sales for the three
months  ended  November  30,  2006.  Unit sales in both the portable DVD and LCD
categories  increased  however,  the increases  were  partially  offset by lower
average selling prices, which continue to affect these categories.



                                       22



     Sales incentive expense decreased $664 to $5,086 for the three months ended
November 30, 2006 as a result of a decline in sales  partially  offset by a $140
decline in  reversals.  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 ........................     $  9,704       $  25,371
Gross margins .......................         6.2%           16.7%

     Gross  margins  increased to 16.7% for the three months ended  November 30,
2006 as compared to 6.2% for the prior  period.  Gross  margins  were  favorably
impacted by a $9,012  decrease (or 5.9%  favorable  impact) in  inventory  write
downs as a result of an  inventory  adjustment  of $8,775  recorded in the prior
year related to the  discontinuance  of certain  products  within select product
lines.  The increase in gross  margins is also due to reduced  freight  charges,
improved  margins in the mobile  electronics  category  and  improved  inventory
management.

Operating Expenses and Operating (Loss) Income



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

                                                                                            
Operating expenses:
 Selling .........................................     $  8,235        $  8,114         $   (121)         (1.5)%
 General and administrative ......................       13,500          13,649              149           1.1
 Engineering and technical support ...............        1,438           1,888              450          31.3
                                                                       --------         --------         -----
  Total operating expenses .......................     $ 23,173        $ 23,651         $    478           2.1 %
                                                                       --------         --------         -----

Operating (loss) income ..........................     $(13,469)       $  1,720         $ 15,189         112.8 %


     Operating  expenses  increased  $478 or 2.1%  for the  three  months  ended
November 30, 2006, as compared to 2005. As a percentage of net sales,  operating
expenses  increased to 15.6% for the three months ended November 30, 2006,  from
14.8% in 2005. Stock-based compensation expense of $373 and legal settlements of
$1,588 is included in operating expenses for the three months ended November 30,
2006.

     Selling  expenses  decreased  $121  or  1.5%  due  to a  $566  decrease  in
advertising as a result of reduced consumer and print media advertisements based
on changes in marketing  programs.  This decrease was partially offset by a $443
increase in salesman  salaries due to stock based  compensation  expense of $156
and increased fixed compensation for salesmen.

     General  and  administrative  expenses  increased  $149 or 1.1%  due to the
following:

     o    a  $1,106  increase  in  professional  fees  due to  $1,588  in  legal
          settlements  from claims by  licensors  during the three  months ended
          November 30, 2006 partially offset by a reduction in audit,  legal and
          consulting costs, and
     o    a $222  increase  in  employee  benefits  primarily  due to  increased
          medical costs and increased  employer  contributions  to the Company's
          401(k) plan.

                                       23


     The above increases were partially offset by:

     o    A $927 decline in bad debt expense due to improved  collectibility  of
          accounts receivable and a reduction in the accounts receivable balance
          as a result of the decline in sales, and
     o    increased  MIS billings of $236 for services  performed in  connection
          with a third party service agreement.

     Engineering and technical  support expenses  increased $450 or 31.3% due to
an increase in direct labor as a result of wage  increases and  increased  labor
costs.

     As a result of increased  gross margins,  we recorded  operating  income of
$1,720 for the three  months ended  November  30, 2006  compared to an operating
loss of $13,469 in 2005.

Other (Expense) Income



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

                                                                                                
Interest and bank charges ...........................     $  (555)         $  (429)       $   126           22.7%
Equity in income of equity investees ................         397              659            262           66.0
Other, net ..........................................         (85)           1,118          1,203        1,415.3
                                                          -------          -------        -------        -------
Total other (expense) income, net ...................     $  (243)         $ 1,348        $ 1,591          654.7%
                                                          =======          =======        =======        =======


     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 gross margins in the Jensen Audio and Voyager product lines.

     Other  income  increased  due to a $1,758 other than  temporary  impairment
charge  recorded  for the  CellStar  investment  during the three  months  ended
November  30,  2005 as a result of the  extended  decline in stock price of this
investment.  In  addition,  other  income was  favorably  impacted by  increased
interest  income as a result of  increased  short-term  investments  and  higher
interest rates as compared to the prior year.

Income Tax Benefit

     The effective  tax rate for the three months ended  November 30, 2006 was a
benefit  of 25.4%  compared  to a  benefit  of 39.4% 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.




                                       24




Income (Loss) from Discontinued Operations

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

                                                                 NOVEMBER 30,
                                                           ---------------------
                                                              2005        2006
                                                           ---------   ---------
Net sales from discontinued operations ..................   $   624     $    --
                                                            =======     =======

Loss from discontinued operations before income taxes ...   $   (63)    $  (148)
Recovery of income taxes ................................       152         154
                                                            -------     -------
                                                                 89           6
Loss on sale of business, net of tax ....................    (2,079)         --
                                                            -------     -------
Net income (loss) from discontinued operations ..........   $(1,990)    $     6
                                                            =======     =======

     Included in loss from  discontinued  operations  for the three months ended
November 30, 2005 is the financial  results of Audiovox  Malaysia which was sold
on  November  7, 2005.  The income from  discontinued  operations  for the three
months  ended  November  30, 2006 is  primarily  due to legal and related  costs
offset by associated income tax benefits pertaining to our discontinued Cellular
business.

Net Income (Loss)

     Net loss for the three months ended November 30, 2005 was $10,296  compared
to net  income  of $3,854 in 2006.  Loss per  share for the three  months  ended
November  30, 2005 was $0.46  (diluted) as compared to income per share of $0.17
(diluted) for 2006. Net income (loss) was favorably  impacted by sales incentive
reversals  of $668 ($405 after  taxes) and $528 ($343 after taxes) for the three
months ended November 30, 2005 and 2006, respectively.


                                       25




NINE MONTHS ENDED NOVEMBER 30, 2005 AS COMPARED TO THE NINE MONTHS ENDED
------------------------------------------------------------------------
NOVEMBER 30, 2006
-----------------

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

     The  following  tables  set  forth,  for  the  periods  indicated,  certain
statement of  operations  data for the nine months  ended  November 30, 2005 and
2006.

Net Sales


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

                                                                                    
Mobile Electronics ......................        $264,677         $238,990      $(25,687)       (9.7)%
Consumer Electronics ....................         159,059          121,566       (37,493)      (23.6)%
                                                 --------         --------      ---------      -------
  Total net sales .......................        $423,736         $360,556      $(63,180)      (14.9)%
                                                 ========         ========      =========      =======


     Mobile Electronics, which represented 66.3% of net sales, were impacted
by the absence of Prestige and  Video-in-a-Bag  sales,  which were the result of
our  decision  to exit  those  product  lines at the end of 2005.  In  addition,
insolvency of one of the Company's  vendors and decline in satellite radio sales
as a result of a Federal  Communications  Commission  ("FCC")  compliance issue,
which was resolved in September  2006,  caused  Mobile sales to decline.  Mobile
sales were also adversely impacted by lower average selling prices in our mobile
multi-media  line due to the maturing of the category and increased  competition
in the market.  This decrease was partially  offset by increased  sales in Phase
Linear, Audiovox Germany and Code Systems.

     Consumer  Electronics  sales  represented  33.7% of net  sales for the nine
months  ended  November  30,  2006.  Unit sales in both the portable DVD and LCD
categories  increased  however,  the increases  were  partially  offset by lower
selling average selling prices,  which continue to affect these  categories.  In
addition, during fiscal 2006, the Company elected to eliminate low margin retail
programs which adversely impacted Consumer sales.

     Sales  incentive  expense  decreased  $3,974 to $10,005 for the nine months
ended  November  30,  2006 as a  result  of a  decline  in sales  and  increased
reversals of $277.  The increase in reversals is primarily due to an 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 .........................           $  44,768       $  61,224
Gross margins ........................               10.6%           17.0%

     Gross  margins  increased to 17.0% for the nine months  ended  November 30,
2006 as compared to 10.6% for the prior  period.  Gross  margins were  favorably
impacted by an $11,980  decrease (or 3.3% favorable  impact) in inventory  write
downs as a result of a $3,789  inventory  adjustment  related to satellite radio
inventory  and an $8,775  adjustment  related to the  discontinuance  of certain
products within select product lines recorded in the prior year. The increase in
gross  margins  is also due to  improved  margins  in the  mobile  category  and
improved inventory management.


                                       26


Operating Expenses and Operating Loss


                                                                                               $                %
                                                                 2005           2006         CHANGE            CHANGE
                                                             -----------    ------------   -----------      -----------
                                                                                                    
Operating expenses:
 Selling .............................................         $ 23,808       $ 21,626       $ (2,182)           (9.2)%
 General and administrative ..........................           38,126         36,682         (1,444)           (3.8)
 Engineering and technical support ...................            4,723          5,418            695            14.7
                                                                              --------       --------            -----
  Total operating expenses ...........................         $ 66,657       $ 63,726       $ (2,931)           (4.4)%
                                                                              --------       --------            ------

Operating loss .......................................         $(21,889)      $ (2,502)      $ 19,387           (88.6)%


     Operating  expenses  decreased  $2,931  or 4.4% for the nine  months  ended
November 30, 2006, as compared to 2005. As a percentage of net sales,  operating
expenses  increased to 17.7% for the nine months ended  November 30, 2006,  from
15.7% in 2005  due to the  decline  in  sales  during  the  period.  Stock-based
compensation  expense of $411 and legal  settlements  of $1,588 is  included  in
operating expenses for the nine months ended November 30, 2006.

     Selling  expenses  decreased  $2,182  or  9.2%  primarily  due to a  $1,643
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  $1,444 or 3.7% due to the
following:

     o    $217 decrease in  professional  fees due to reduced  audit,  legal and
          consulting costs, partially offset by $1,588 in legal settlements from
          claims by licensors during the three months ended November 30, 2006,

     o    $1,440  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 a  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 $526 for services  performed in  connection
          with a transition service agreement.

     The above decreases were partially  offset by a $1,286 increase in employee
benefits due to increased medical costs and increased employer  contributions to
the  Company's  401(k)  plan,  and a $400  reduction in the prior year for legal
costs as a result of a Venezuela legal claim that was withdrawn from the court.

     Engineering and technical  support expenses  increased $695 or 14.7% due to
an increase in direct labor as a result of wage  increases and  increased  labor
costs.




                                       27






Other Income (Expense)


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

                                                                                                   
Interest and bank charges ...............................    $(1,845)         $(1,491)      $   354            19.2%
Equity in income of equity investees ....................      1,989            2,423           434            21.8
Other, net ..............................................      5,125            4,827          (298)           (5.8)
                                                                              -------       -------            -----
Total other income, net .................................    $ 5,269          $ 5,759       $   490             9.3%
                                                             =======          =======       =======            =====


     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 nine months ended November 30, 2005 in connection  with the Bliss-tel
investment  partially  offset by an other than  temporary  impairment  charge of
$1,758  recorded  for the  CellStar  investment  during  the nine  months  ended
November 30, 2005.  The decline in other income was further  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 Tax Benefit

     The effective tax rate for the nine months ended  November 30, 2006,  was a
benefit  of 22.7%  compared  to a  benefit  of 63.1% 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 positively  impacted by 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:


                                                                               NINE MONTHS ENDED
                                                                                 NOVEMBER 30,
                                                                      ------------------------------------
                                                                           2005                2006
                                                                      ----------------    ----------------
                                                                                       
Net sales from discontinued operations ............................       $ 2,690            $    --
                                                                          =======            =======

Loss from discontinued operations before income taxes .............       $  (493)           $  (886)
Recovery of income taxes ..........................................           321                310
                                                                          -------            -------
                                                                             (172)              (576)
Loss on sale of business, net of tax ..............................        (2,079)                --
                                                                          -------            -------
Net loss from discontinued operations .............................       $(2,251)           $  (576)
                                                                          =======            =======


     Included in loss from  discontinued  operations  for the nine months  ended
November 30, 2005 is the financial  results of Audiovox  Malaysia which was sold
on November 7, 2005. The loss from  discontinued  operations for the nine months
ended  November 30, 2006 is primarily due to legal and related costs  associated
with contingencies pertaining to our discontinued Cellular business.


                                       28


Net Income (Loss)

     Net loss for the nine months ended November 30, 2005 was $8,386 compared to
net income of $3,421 in 2006.  Loss per share for the nine months ended November
30, 2005 was $0.38  (diluted) as compared to income per share of $0.15 (diluted)
for 2006. Net income (loss) was favorably impacted by sales incentive  reversals
of $1,515 ($954 after taxes) and $1,792 ($1,165 after taxes) for the nine months
ended November 30, 2005 and 2006, respectively.

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

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

     As of November 30, 2006, we had working capital of $342,020, which includes
cash and  short-term  investments of $149,665  compared with working  capital of
$340,564 at February 28, 2006, which included cash and short-term investments of
$177,079.  The decrease in short-term  investments is primarily due to increased
inventory  purchases  to fulfill  holiday  season  sales  orders  and  increased
accounts  receivable  which are expected to be collected during the three months
ended February 28, 2007. 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.  We expect to
utilize approximately $50,000 of our cash and short-term  investments to acquire
the Thomson  Americas  electronics  accessory  business  during the three months
ended February 28, 2007.

     Operating  activities  used  cash of  $21,429  for the  nine  months  ended
November  30,  2006  compared  to $45,760 in 2005.  Net income  from  continuing
operations for the nine months ended November 30, 2006 was $3,997  compared to a
net loss of $6,135 in the prior year.  The  decrease  in cash used by  operating
activities  as  compared to the prior year was also due to a decline in payments
for accounts payable and income taxes.

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

     o    Cash  flows  from  operating  activities  for the  nine  months  ended
          November 30, 2006 were unfavorably impacted by an increase in accounts
          receivable primarily from holiday season sales during the three months
          ended November 30, 2006. Accounts receivable turnover approximated 4.2
          during the nine months ended  November 30, 2006 compared to 4.4 in the
          prior year.

     o    Cash flows from  operations  were favorably  impacted by a decrease in
          inventory due to improved  inventory  management.  Inventory  turnover
          approximated  4.1 during  the nine  months  ended  November  30,  2006
          compared to 3.4 in the prior year.

     o    In addition,  cash flows from operating activities for the nine months
          ended  November  30,  2006 were  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 provided cash of $24,216 during the nine months ended
November 30, 2006,  primarily  due to the sales (net of purchases) of short-term
investments.  Investing  activities  provided  cash of  $37,898  during the nine
months  ended  November 30,  2005,  primarily  due to sales (net of purchase) of
short-term investments and proceeds from the sale of the cellular business.

     Financing  activities used $5,272 during the nine months ended November 30,
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  options and  warrants.  Financing  activities  for the nine months  ended
November  30, 2005  provided  cash of $3,610 due to proceeds  received  from the
exercise of stock options  partially  offset by payments of bank obligations and
debt.

                                       29



     As of  November  30,  2006,  we have a  domestic  credit  line to fund  the
temporary short-term working capital needs of the Company.  This line expires on
August 31, 2007 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 and Audiovox Venezuela has a $1,000
credit facility borrowing arrangement with an interest rate of 13%.

     Certain contractual cash obligations and other commercial  commitments will
impact our short and long-term liquidity. At November 30, 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) .............        $11,945         $   578         $ 1,156         $ 1,159         $ 9,052
Operating leases (2) .....................         13,360           2,848           4,144           2,537           3,831
                                                  -------         -------         -------         -------         -------
Total contractual cash obligations .......        $25,305         $ 3,426         $ 5,300         $ 3,696         $12,883


                                                                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) .....................       $  4,346        $  4,346        $     --          $   --          $   --
Stand-by letters of credit (4) ...........          2,047           2,047              --              --              --
Commercial letters of credit (4) .........          7,150           7,150              --              --              --
Debt (5) .................................          7,201           1,522           4,503           1,176              --
Unconditional purchase obligations (6) ...         83,959          83,959              --              --              --
                                                 --------        --------        --------        --------          ------
Total commercial commitments .............       $104,703        $ 99,024        $  4,503        $  1,176          $   --


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  $107  and  $5,810,
     respectively at November 30, 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 November 30, 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.


                                       30



     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
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 UTStarcom  for
monthly  payments of $46 until November 1, 2009. We also lease another  facility
from our principal stockholder.  In July 2006, we extended an existing operating
lease  agreement  with our 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 all related party leases
for the five-year period ending November 30, 2011 are $6,286.

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.

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.



                                       31





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.

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  November  30, 2006 that have
materially affected, or are reasonably likely to materially affect, our internal
controls over financial reporting.


                                       32



PART II - OTHER INFORMATION

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

See Note 17 of the Notes to the  Consolidated  Financial  Statements  in Part I,
Item 1 of this Form 10-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 in  connection  with the  Program.  As of November  30,
2006,  the  cumulative  total of  acquired  shares  pursuant  to the program was
1,693,652  reducing  the  remaining   authorized  share  repurchase  balance  to
1,869,348.  During the nine months ended November 30, 2006, we purchased 305,100
shares for $4,155 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             PUBLICLY             PURCHASED
                                                  SHARES          PRICE PAID            ANNOUNCED            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 ...................................              --                --                   --                      --
May .....................................              --                --                   --                      --
June ....................................              --                --                   --                      --
July (2) ................................              --                --                   --                 2,151,048
August ..................................         170,100             13.16            1,582,052               1,980,948
September ...............................          94,100             14.63            1,676,152               1,886,848
October .................................          17,500             12.66            1,693,652               1,869,348
November ................................              --                --                   --                      --
                                                  -------
Total purchases .........................         305,100



(1) Prior to the purchases  made during the nine months ended November 30, 2006,
we had  1,388,552  shares of  treasury  stock  purchased  as part of a  publicly
announced program.  As of November 30, 2006, we had 1,693,652 shares of treasury
stock purchased with an average paid price per share of $10.03.

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




                                       33





ITEM 6. EXHIBITS





  Exhibit Number               Description
  --------------               -----------

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


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


                               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
       32.1                    herewith).


                               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
       32.2                    herewith).





                                       34







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: January 9, 2007

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