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 May 31, 2007

                                       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 July 9, 2007
         -----                                       ------------------

         Class A Common Stock                        20,719,499 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 May 31, 2007 and
               February 28, 2007....................................      3

             Consolidated Statements of Operations for the
               Three Months Ended May 31, 2007 and 2006.............      5

             Consolidated Statements of Cash Flows for the
               Three Months Ended May 31, 2007 and 2006.............      6

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

     ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                CONDITION AND RESULTS OF OPERATIONS.................     19

     ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT
                MARKET RISK.........................................     27

     ITEM 4. CONTROLS AND PROCEDURES................................     27


PART II -- OTHER INFORMATION

     ITEM 1.   LEGAL PROCEEDINGS....................................     28

     ITEM 1A. RISK FACTORS..........................................     28

     ITEM 6. EXHIBITS...............................................     29

     SIGNATURES.....................................................     30




                                       2


                      Audiovox Corporation and Subsidiaries
                           Consolidated Balance Sheets
                        (In thousands, except share data)




                                                                                   May 31,              February 28,
                                                                                    2007                    2007
                                                                               ---------------        ---------------
                                                                                 (unaudited)
Assets

Current assets:
                                                                                                    

 Cash and cash equivalents ............................................           $ 15,461                 $ 15,473
 Short-term investments ...............................................            108,658                  140,872
 Accounts receivable, net .............................................            109,833                   86,003
 Inventory ............................................................            116,724                  104,972
 Receivables from vendors .............................................             15,754                   13,935
 Prepaid expenses and other current assets ............................             15,556                   11,427
 Income tax receivable ................................................              2,769                    3,518
 Deferred income taxes ................................................              2,489                    2,492
                                                                                  --------                 --------
  Total current assets ................................................            387,244                  378,692

Investment securities .................................................             14,062                   13,179
Equity investments ....................................................             12,037                   11,353
Property, plant and equipment, net ....................................             19,668                   18,019
Goodwill ..............................................................             24,202                   17,514
Intangible assets .....................................................             57,914                   57,874
Deferred income taxes .................................................              2,438                    1,858
Other assets ..........................................................                616                      631
                                                                                  --------                 --------
  Total assets ........................................................           $518,181                 $499,120
                                                                                  ========                 ========


          See accompanying notes to consolidated financial statements.


                                       3


                      Audiovox Corporation and Subsidiaries
                     Consolidated Balance Sheets (continued)
                        (In thousands, except share data)



                                                                                         May 31,                February 28,
                                                                                          2007                     2007
                                                                                     ----------------         --------------
                                                                                        (unaudited)
Liabilities and Stockholders' Equity
                                                                                                       
Current liabilities:
 Accounts payable ..............................................................        $     38,593          $     34,344
 Accrued expenses and other current liabilities ................................              30,001                26,564
 Accrued sales incentives ......................................................              10,438                 7,410
 Bank obligations ..............................................................               3,533                 2,890
 Current portion of long-term debt .............................................               1,626                 1,524
                                                                                        ------------          ------------
  Total current liabilities ....................................................              84,191                72,732

Long-term debt .................................................................               4,929                 5,430
Other tax liabilities ..........................................................               4,171                 3,347
Capital lease obligation .......................................................               5,660                 5,676
Deferred compensation ..........................................................               8,482                 7,573
                                                                                        ------------          ------------
  Total liabilities ............................................................             107,433                94,758

Commitments and contingencies

Stockholders' equity:
 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, 22,336,546 and
   22,005,346 shares issued, 20,643,499 and 20,312,299 shares outstanding
   at May 31, 2007 and February 28, 2007, respectively .........................                 223                   220
  Class B convertible, $.01 par value; 10,000,000 shares authorized,
   2,260,954 shares issued and outstanding .....................................                  22                    22
 Paid-in capital ...............................................................             274,464               271,056
 Retained earnings .............................................................             153,462               151,363
 Accumulated other comprehensive loss ..........................................                (444)               (1,320)
 Treasury stock, at cost, 1,693,047 shares of Class A common stock .............             (16,979)              (16,979)
                                                                                        ------------          ------------
Total stockholders' equity .....................................................             410,748               404,362
                                                                                        ------------          ------------
Total liabilities and stockholders' equity .....................................        $    518,181          $    499,120
                                                                                        ============          ============




          See accompanying notes to consolidated financial statements.


                                       4

                      Audiovox Corporation and Subsidiaries
                      Consolidated Statements of Operations
                For the Three Months Ended May 31, 2007 and 2006
                 (In thousands, except share and per share data)
                                   (unaudited)


                                                                                          2007                      2006
                                                                                     ---------------          ---------------

                                                                                                          
Net sales ....................................................................         $    128,254             $    111,299
Cost of sales ................................................................              105,065                   91,200
                                                                                       ------------             ------------
Gross profit .................................................................               23,189                   20,099
                                                                                       ------------             ------------

Operating expenses:
 Selling .....................................................................                8,797                    7,061
 General and administrative ..................................................               13,699                   11,325
 Engineering and technical support ...........................................                2,262                    1,765
                                                                                       ------------             ------------
  Total operating expenses ...................................................               24,758                   20,151
                                                                                       ------------             ------------

Operating loss ...............................................................               (1,569)                     (52)
                                                                                       ------------             ------------

Other income (expense):
 Interest and bank charges ...................................................                 (667)                    (560)
 Equity in income of equity investees ........................................                  942                      948
 Other, net ..................................................................                1,467                    1,921
                                                                                       ------------             ------------
  Total other  income ........................................................                1,742                    2,309
                                                                                       ------------             ------------

Income from continuing operations before income taxes ........................                  173                    2,257
Income tax expense ...........................................................                   52                      475
                                                                                       ------------             ------------
Net  income from continuing operations .......................................                  121                    1,782

Net income (loss) from discontinued operations, net of tax ...................                2,111                     (260)
                                                                                       ------------             ------------

Net  income ..................................................................         $      2,232             $      1,522
                                                                                       ============             ============

Net income (loss)  per common share (basic):
 From continuing operations ..................................................         $       0.01             $       0.08
 From discontinued operations ................................................                 0.09                    (0.01)
                                                                                       ------------             ------------
Net  income per common share (basic) .........................................         $       0.10             $       0.07
                                                                                       ============             ============

Net income (loss)  per common share (diluted):
 From continuing operations ..................................................         $       0.01             $       0.08
 From discontinued operations ................................................                 0.09                    (0.01)
                                                                                       ------------             ------------
Net  income per common share (diluted) .......................................         $       0.10             $       0.07
                                                                                       ============             ============

Weighted-average common shares outstanding (basic) ...........................           22,775,052               22,369,348
                                                                                       ============             ============
Weighted-average common shares outstanding (diluted) .........................           22,847,113               22,548,039
                                                                                       ============             ============


          See accompanying notes to consolidated financial statements.


                                       5


                      Audiovox Corporation and Subsidiaries
                      Consolidated Statements of Cash Flows
                For the Three Months Ended May 31, 2007 and 2006
                                 (In thousands)
                                   (unaudited)



                                                                                             2007            2006
                                                                                          -----------     -----------
                                                                                                    
Cash flows from operating activities:
 Net  income .......................................................................       $  2,232        $  1,522
 Net (income) loss from discontinued operations ....................................         (2,111)            260
                                                                                           --------        --------
 Net income from continuing operations .............................................            121           1,782
 Adjustments to reconcile net  income to net cash (used in) provided by
  continuing operating  activities:
  Depreciation and amortization ....................................................          1,167             981
  Bad debt expense (recovery) ......................................................            110            (104)
  Equity in income of equity investees .............................................           (942)           (948)
  Non-cash compensation adjustment .................................................           (998)            131
  Tax benefit on stock options exercised ...........................................           (865)           --
 Changes in operating assets and liabilities (net of assets and liabilities acquired
  Accounts receivable ..............................................................        (21,166)          4,420
  Inventory ........................................................................         (9,133)          5,024
  Receivables from vendors .........................................................         (1,778)          3,625
  Prepaid expenses and other .......................................................           (901)         (1,266)
  Investment securities-trading ....................................................           (910)            (69)
  Accounts payable, accrued expenses, accrued sales incentives and
  other current liabilities ........................................................          7,359           3,993
  Income taxes payable .............................................................            839           1,762
                                                                                           --------        --------
  Net cash  (used in) provided by operating activities .............................        (27,097)         19,331

Cash flows from investing activities:
 Purchases of property, plant and equipment ........................................         (2,401)           (421)
 Proceeds from sale of property, plant and equipment ...............................             66            --
 Proceeds from distribution from an equity investee ................................            257             737
 Purchase of short-term investments ................................................         (5,600)        (38,605)
 Proceeds from sale of short-term investments ......................................         37,750          13,000
 Purchase of patents ...............................................................           --              (475)
 Purchase of acquired businesses ...................................................         (6,699)           --
                                                                                           --------        --------
  Net cash provided by (used in) investing activities ..............................         23,373         (25,764)


                                       6



                      Audiovox Corporation and Subsidiaries
                Consolidated Statements of Cash Flows (continued)
                For the Three Months Ended May 31, 2007 and 2006
                                 (In thousands)
                                   (unaudited)





                                                                                             2007            2006
                                                                                        ------------     -----------
                                                                                                    

Cash flows from financing activities:
 Borrowings from bank obligations ..................................................            662            --
 Repayments on bank obligations ....................................................           --            (1,314)
 Principal payments on capital lease obligation ....................................            (16)            (21)
 Proceeds from exercise of stock options ...........................................          2,546            --
 Principal payments on debt ........................................................           (478)           (464)
 Repurchase of Class A Common Stock ................................................           --              (308)
 Tax benefit on stock options exercised ............................................            865            --
                                                                                           --------        --------
  Net cash provided by (used in) financing activities ..............................          3,579          (2,107)
                                                                                           --------        --------
Effect of exchange rate changes on cash ............................................            133              85
                                                                                           --------        --------
Net decrease in cash and cash equivalents ..........................................            (12)         (8,455)
Cash and cash equivalents at beginning of period ...................................         15,473          16,280
                                                                                           --------        --------
Cash and cash equivalents at end of period .........................................       $ 15,461        $  7,825
                                                                                           ========        ========



          See accompanying notes to consolidated financial statements.

                                       7



                      Audiovox Corporation and Subsidiaries
                   Notes to Consolidated Financial Statements
                                  May 31, 2007
             (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  February 28, 2007.  Certain
     reclassifications  have been made to prior year amounts on the accompanying
     balance  sheet in order to conform to the current year  presentation  (Note
     10).

     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,
     fair  value  of  stock  based  compensation,  income  taxes,  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 fiscal year ended February 28, 2007.  There have been no changes to
     the Company's  significant  accounting  policies subsequent to February 28,
     2007, except for the accounting for uncertain tax positions (Note 10).

     The Company has one reportable  segment,  the Electronics  Group,  which is
     organized  by product  category.  The  Electronics  Group  consists  of six
     wholly-owned  subsidiaries:  American  Radio  Corp.,  Audiovox  Electronics
     Corporation,  Audiovox  Accessories  Corp.,  Audiovox German Holdings GmbH,
     Audiovox  Venezuela,  C.A. and Code Systems,  Inc. 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.

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

     The Company has various  stock  based  compensation  plans,  which are more
     fully  described in Note 1 of the  Company's  Form 10-K for the fiscal year
     ended February 28, 2007.

     No stock option awards vested or were granted during the periods presented,
     accordingly no stock-based  compensation  expense has been recorded for the
     three months ended May 31, 2007 and 2006. At May 31, 2007,  the Company had
     no unrecognized compensation cost as all stock options were fully vested.


                                       8


                      Audiovox Corporation and Subsidiaries
              Notes to Consolidated Financial Statements, continued
                                  May 31, 2007

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




                                                                                                      Weighted-Average
                                                                            Number of Shares           Exercise Price
                                                                            ----------------          ----------------

                                                                                                  
Outstanding and exercisable at February 28, 2007 ........................      1,784,652                 $   12.97
  Granted ...............................................................           --                         --
  Exercised .............................................................       (331,200)                     7.69
  Forfeited/expired .....................................................         (5,000)                    13.54
                                                                              ----------                    ------
Outstanding and exercisable at May 31, 2007 .............................      1,448,452                 $   14.19
                                                                              ==========                    ======


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

     The net income  (loss) from  discontinued  operations  for the three months
     ended  May 31,  2007 and 2006 is  primarily  due to legal  settlements  and
     related  legal  and  administrative  costs  associated  with  contingencies
     pertaining to the Company's discontinued Cellular business (see Note 15).

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


                                                                                    Three Months Ended May 31,
                                                                                    --------------------------
                                                                                      2007            2006
                                                                                    ----------     -----------

                                                                                               
Net sales from discontinued operations .........................................      $ --           $ --
                                                                                      ======         ======

Income (loss) from discontinued operations before income taxes .................      $3,247         $ (329)
Income tax expense (benefit) ...................................................       1,136            (69)
                                                                                      ------         ------
Net income (loss) from discontinued operations .................................      $2,111         $ (260)
                                                                                      ======         ======


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

     Basic net income per common share is based upon the weighted-average common
     shares outstanding  during the period.  Diluted net income 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.

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


                                                                                       Three Months Ended May 31,
                                                                                     ------------------------------
                                                                                         2007              2006
                                                                                     -------------     ------------

                                                                                                  
Weighted-average common shares outstanding (basic) ..............................      22,775,052       22,369,348
Effect of dilutive securities:
 Stock options ..................................................................          72,061          178,691
                                                                                       ----------       ----------
Weighted-average common shares and potential common shares outstanding ..........      22,847,113       22,548,039
(diluted)
                                                                                       ==========       ==========


     Stock options  totaling  1,000,000 and 1,315,422 for the three months ended
     May 31, 2007 and 2006,  respectively,  were not  included in the net income
     per diluted share  calculation  because the exercise price of these options
     was greater  than the average  market price of the  Company's  common stock
     during these periods.


                                       9


                      Audiovox Corporation and Subsidiaries
              Notes to Consolidated Financial Statements, continued
                                  May 31, 2007

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

     Accumulated other comprehensive loss of $444 and $1,320 at May 31, 2007 and
     February 28, 2007,  respectively,  includes the net accumulated  unrealized
     loss on the Company's  available-for-sale  investment  securities of $1,570
     and $1,561 at May 31, 2007 and February 28, 2007, respectively, and foreign
     currency  translation gains of $1,126 and $241 at May 31, 2007 and February
     28, 2007, respectively.

     The Company's total comprehensive income was as follows:


                                                                                      Three Months Ended May 31,
                                                                                      --------------------------
                                                                                         2007           2006
                                                                                       ---------     ----------

                                                                                                
Net income (loss) ..............................................................        $ 2,232       $ 1,522

Other comprehensive  income (loss):
 Foreign currency translation adjustments ......................................            885           968
 Unrealized holding loss on available-for-sale investment
  securities arising during the period, net of tax .............................             (9)         (391)
                                                                                        -------       -------
Other comprehensive  income,  net of tax .......................................            876           577
                                                                                        -------       -------

Total comprehensive income .....................................................        $ 3,108       $ 2,099
                                                                                        =======       =======


     The  changes  in the net  unrealized  holding  loss  on  available-for-sale
     investment securities arising during the periods presented above are net of
     tax  benefits  of $6 and $240 for the three  months  ended May 31, 2007 and
     2006, respectively.

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

     The  following is  supplemental  information  relating to the  consolidated
     statements of cash flows:


                                                           Three Months Ended May 31,
                                                           --------------------------
                                                              2007          2006
                                                            --------     ---------
                                                                    
Cash paid during the period:
 Interest (excluding bank charges) ...................         $615         $498
 Income taxes (net of refunds) .......................          357          152


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

     During the three months ended May 31, 2007 and 2006, the Company recorded a
     non-cash  compensation  (benefit)  charge of $(998) and $131  respectively,
     related to the rights under call/put options  previously granted to certain
     employees.  The benefit recorded during the three months ended May 31, 2007
     was due to a reduction in the call/put liability calculation as a result of
     the Oehlbach acquisition (Note 7).

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

     During the three  months  ended May 31, 2007,  331,200  stock  options were
     exercised  yielding  proceeds of $2,546 to the Company.  In  addition,  the
     Company recorded an $865 increase to paid in capital as a result of the tax
     benefit  realized upon  exercise of stock  options  during the three months
     ended May 31, 2007.

     As a result of the implementation of FASB Interpretation 48, Accounting for
     Uncertainty  in Income Taxes ("FIN 48"), an adjustment of $133 was recorded
     to decrease the beginning  balance of retained earnings at March 1, 2007 in
     connection  with a cumulative  effect of a change in  accounting  principle
     (Note 10).

                                       10


                      Audiovox Corporation and Subsidiaries
              Notes to Consolidated Financial Statements, continued
                                  May 31, 2007

(7)  Business Acquisitions
     ---------------------

     Thomson Accessories
     -------------------

     On January 29,  2007,  the Company  acquired  Thomson's  Americas  consumer
     electronics  accessory  business  as well as  rights  to the RCA,  Recoton,
     Spikemaster,   Ambico  and  Discwasher  brands  for  consumer   electronics
     accessories for $60,427.

     As part of the acquisition price, the Company agreed to pay Thomson a 0.75%
     fee  related  to future  net sales of the RCA brand for five years from the
     date of  acquisition.  This fee amounted to $142 for the three months ended
     May 31, 2007 and has been  preliminarily  allocated  to  intangible  assets
     (Note 8).

     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  enhance  the  Company's  market  share  in the
     accessory business,  which includes rights to the RCA brand and other brand
     names.

     The following  summarizes the preliminary  allocation of the purchase price
     to the fair value of the assets  acquired  and  liabilities  assumed at the
     date of acquisition:

             Assets acquired:
               Inventory ................................   $31,664
               Prepaid expenses and other current assets.     2,312
               Tradename ................................    46,735
                                                            -------
                Total assets acquired ...................   $80,711
                                                            -------

             Liabilities assumed:
               Accounts payable .........................   $17,489
               Accrued expenses and other liabilities ...     2,795
                Total liabilities assumed ...............   $20,284
                                                            -------
             Cash paid ..................................   $60,427
                                                            -------

     The allocation of the purchase price and liabilities assumed is preliminary
     (Note 8).

     Oehlbach
     --------

     On March 1,  2007,  Audiovox  German  Holdings  GmbH  completed  the  stock
     acquisition of Oehlbach Kabel GmbH  ("Oehlbach"),  a European market leader
     in the accessories  field. As consideration for Oehlbach,  the Company paid
     the following:

     Purchase Price (net of cash acquired).   $6,411
     Acquisition related costs ............      146
                                              ------
     Total Purchase Price .................   $6,557

     In  addition,  a  contingent  payment  may be due by the Company if certain
     earning targets are generated by Oehlbach for a period of three years after
     the  acquisition  date (March 1, 2010).  The  earnings  target  calculation
     requires that if the accumulated  Oehlbach  operating income,  including or
     excluding  certain items exceeds 3,290 Euros over the cumulative three year
     period,  the  Company is liable to pay the excess of the  operating  income
     amount (as defined in the purchase  agreement)  over 3,290 Euros but not to
     exceed 1,000  Euros.  As of May 31, 2007 no amount has been accrued for the
     contingency payment as the earnings target was not reached.

     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 enhance the Company's  international market share
     in the accessory business.

                                       11


                      Audiovox Corporation and Subsidiaries
              Notes to Consolidated Financial Statements, continued
                                  May 31, 2007

     The following  summarizes  the allocation of the purchase price to the fair
     value  of the  assets  acquired  and  liabilities  assumed  at the  date of
     acquisition:

             Assets acquired:
               Accounts receivable, net .................   $ 2,215
               Inventory ................................     1,939
               Prepaid expenses and other current assets.        60
               Property, plant and equipment ............       337
               Goodwill .................................     6,688
                                                            -------
                Total assets acquired ...................   $11,239

             Liabilities assumed:
               Accounts payable .........................   $   601
               Accrued expenses and other liabilities ...     2,383
               Income taxes payable .....................       891
               Long-term debt ...........................       807
                                                            -------
                Total liabilities assumed ...............   $ 4,682
                                                            -------
             Cash paid ..................................   $ 6,557

     The allocation of the purchase price and liabilities assumed is preliminary
     (Note 8).

     The  following  unaudited  pro-forma  financial  information  for the three
     months ended May 31, 2006 represents the combined  results of the Company's
     operations  as if the  Oehlbach  and Thomson  acquisitions  had occurred on
     March 1, 2006.  The  unaudited  pro-forma  financial  information  does not
     necessarily  reflect the results of operations that would have occurred had
     the Company constituted a single entity during such period.

                                                Three Months Ended May 31, 2006
                                                -------------------------------
                                                         (unaudited)

     Net sales .............................              $159,624
     Net income ............................                 1,640
     Net income  per share-diluted .........                  0.07


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

     The change in goodwill is as follows:

     Balance at February 28, 2007....    $17,514
     Purchase of Oehlbach (Note 7)....     6,688
                                         -------
     Balance at May 31, 2007 .........   $24,202
                                         =======


     At February 28, 2007, intangible assets consisted of the following:



                                                                                  Gross
                                                                                 Carrying         Accumulated         Total Net
                                                                                  Value          Amortization         Book Value
                                                                               -------------    ---------------     ------------

                                                                                                             
Patents subject to amortization .....................................              $   625          $   193           $   432
Trademarks/Tradenames  not subject to
 amortization .......................................................               56,835             --              56,835
Contract subject to amortization (5 years) ..........................                1,104              497               607
                                                                                   -------          -------           -------
  Total .............................................................              $58,564          $   690           $57,874
                                                                                   =======          =======           =======


                                       12


                      Audiovox Corporation and Subsidiaries
              Notes to Consolidated Financial Statements, continued
                                  May 31, 2007

     At May 31, 2007, intangible assets consisted of the following:


                                                                                  Gross
                                                                                 Carrying         Accumulated         Total Net
                                                                                  Value           Amortization        Book Value
                                                                               -------------    ---------------     ------------

                                                                                                             
Patents subject to amortization ...........................................        $   625          $   240           $   385
Trademarks/Tradenames  not subject to amortization ........................         56,977             --              56,977
Contract subject to amortization  (5 years) ...............................          1,104              552               552
                                                                                   -------          -------           -------
  Total ...................................................................        $58,706          $   792           $57,914
                                                                                   =======          =======           =======


     During the three months  ended May 31, 2007,  the Company made a contingent
     payment  of  $142  in  connection  with  the  RCA  brand,  which  has  been
     preliminarily allocated to trademarks not subject to amortization (Note 7).

     The  Company  recorded  amortization  expense of $102 and $88 for the three
     months ended May 31, 2007 and 2006,  respectively.  The estimated aggregate
     amortization  expense  for the  cumulative  five years  ending May 31, 2012
     amounts to $898.

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

     As  of  May  31,  2007  and  February  28,  2007,  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.

                                                    May 31,         February 28,
                                                     2007               2007
                                                 -------------     -------------

Current assets ...........................           $25,275         $23,409
Non-current assets .......................             4,781           4,716
Current liabilities ......................             5,981           5,420
Members' equity ..........................            24,075          22,705

                                                    Three Months Ended May 31,
                                                    --------------------------
                                                       2007            2006
                                                     --------        --------

Net sales ................................           $19,506         $15,884
Gross profit .............................             5,304           4,902
Operating income .........................             1,646           1,642
Net income ...............................             1,884           1,896

     The  Company's  share of income from ASA for the three months ended May 31,
     2007 and 2006,  was $942 and $948  respectively.  In addition,  the Company
     received distributions from ASA totaling $257 during the three months ended
     May 31, 2007,  which was recorded as a reduction to equity  investments  in
     the accompanying consolidated balance sheet.

                                       13


                      Audiovox Corporation and Subsidiaries
              Notes to Consolidated Financial Statements, continued
                                  May 31, 2007

(10) Income Taxes
     ------------

     Quarterly Tax Provision
     -----------------------

     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 months
     ended May 31,  2007 was 30.1%,  compared  to 21.0% in the prior  year.  The
     increase  in the  effective  tax rate is due to lower tax  exempt  interest
     income  earned on  short-term  investments,  which results in the Company's
     effective tax rate being less than the statutory rate.

     FIN 48
     ------

     In June 2006, the Financial Accounting Standards Board ("FASB") issued FASB
     Interpretation  No. 48,  "Accounting  for  Uncertainty in Income Taxes - an
     interpretation  of FASB  Statement  No. 109,  Accounting  for Income Taxes"
     ("FIN 48").  FIN 48  addresses  the  determination  of whether tax benefits
     claimed or expected to be claimed on a tax return should be recorded in the
     financial  statements.  Under FIN 48, the  Company  may  recognize  the tax
     benefit from an uncertain  tax position  only if it is more likely than not
     that the tax  position  will be  sustained  on  examination  by the  taxing
     authorities,  based  on the  technical  merits  of the  position.  The  tax
     benefits  recognized in the financial  statements from such position should
     be measured  based on the  largest  benefit  that has a greater  than fifty
     percent likelihood of being realized upon ultimate settlement.  FIN 48 also
     provides guidance on derecognition, classification, interest and penalties,
     accounting in interim periods and requires increased disclosures.

     The  Company  adopted  the  provisions  of FIN 48 on  March 1,  2007  which
     resulted in a $133 adjustment to decrease  retained  earnings in connection
     with a cumulative effect of a change in accounting principle. The amount of
     unrecognized  tax  benefits at May 31, 2007 was $4,171,  all of which would
     impact  the  Company's  effective  tax rate,  if  recognized.  The  Company
     recognizes accrued interest and penalties  associated with unrecognized tax
     benefits  as part of the  income tax  provision.  As of May 31,  2007,  the
     Company had $629 of accrued  interest  and  penalties  in  connection  with
     unrecognized tax benefits.

     There was no  material  change  in the  amount of  uncertain  tax  benefits
     recognized  during the three months ended May 31, 2007. It is possible that
     the amount of unrecognized tax benefits could change in the next 12 months,
     however,  the  Company  does not expect  the  change to have a  significant
     impact on its results of operations or financial position.

     The Internal  Revenue  Service  ("IRS") is conducting an examination of the
     Company's U.S.  federal income tax returns for the fiscal years 2004,  2005
     and 2006 as part of the IRS's  Compliance  Assurance  Process  program.  In
     addition,  the Company  files in numerous  state and foreign  jurisdictions
     with varying statutes of limitations.


                                       14


                      Audiovox Corporation and Subsidiaries
              Notes to Consolidated Financial Statements, continued
                                  May 31, 2007


(11) Accrued Sales Incentives
     ------------------------

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


                                                                                  Three Months Ended May 31,
                                                                              ----------------------------------
                                                                                  2007                   2006
                                                                              -------------          -----------

                                                                                                
Opening balance ...................................................             $  7,410              $  8,512
Accruals ..........................................................                7,714 *               3,001
Payments and credits ..............................................               (3,323)               (3,560)
Reversals for unearned sales incentive ............................                 (347)                 (629)
Reversals for unclaimed sales incentives ..........................               (1,016)                 (379)
                                                                                --------              --------
Ending balance ....................................................             $ 10,438              $  6,945
                                                                                ========              ========


     * Includes $325 of sales incentives acquired from the Oehlbach  acquisition
     (Note 7).

(12) 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 May 31,
                                                                                        -----------------------------
                                                                                           2007              2006
                                                                                        ------------      -----------

                                                                                                      
Opening balance ..............................................................             $ 9,586          $ 9,947
Liabilities accrued for warranties issued during the period ..................               2,691            1,382
Warranty claims paid during the period .......................................              (2,953)          (2,306)
                                                                                           -------          -------
Ending balance ...............................................................             $ 9,324          $ 9,023
                                                                                           =======          =======


(13) Financing Arrangements
     ----------------------

     The Company has the following financing arrangements:



                                                                                May 31,      February 28,
                                                                                 2007            2007
                                                                              -----------    ------------
Bank Obligations
----------------

                                                                                          
Domestic bank obligations (a) .............................................      $ --           $ --
Venezuela bank obligations (b) ............................................         219           --
Euro Asset-Based lending obligation (c) ...................................       3,314          2,890
                                                                                 ------         ------
Total bank obligations ....................................................      $3,533         $2,890
                                                                                 ======         ======

Debt
----

                                                                                          
Euro term loan agreement (d) ..............................................      $5,179         $5,461
Oehlbach (e) ..............................................................         850           --
Other (f) .................................................................         526          1,493
                                                                                 ------         ------
Total debt ................................................................      $6,555         $6,954
                                                                                 ======         ======


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

          At May 31, 2007, 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 May 31, 2007 and February  28, 2007,  no
          direct amounts are outstanding under this agreement.  At May 31, 2007,
          the Company  had $3,586 in  commercial  and standby  letters of credit
          outstanding,  which reduces the amount  available  under the unsecured
          credit line.

                                       15


                      Audiovox Corporation and Subsidiaries
              Notes to Consolidated Financial Statements, continued
                                  May 31, 2007

     (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 14, 2008. Audiovox  Corporation
          has secured this facility with a $1,200 standby  letter of credit.  At
          February  28, 2007,  no direct  amounts  were  outstanding  under this
          agreement.

     (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 May 31,
          2007, the amount of accounts  receivable and finished goods  available
          for factoring exceeded the amounts outstanding under this obligation.

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

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

          Audiovox Corporation guarantees 3 million Euros of this term loan. The
          term loan is secured by the pledge of the stock of Audiovox Germany on
          all brands and trademarks of Audiovox Germany.  The term loan requires
          the  maintenance  of  certain  yearly  financial  covenants  that  are
          calculated according to German Accounting Standards. Should any of the
          financial covenants not be met, the financial institution may charge a
          higher  interest rate on any  outstanding  borrowings  and/or call the
          loan. The short and long term amounts outstanding under this agreement
          were  $1,554 and $3,625  respectively,  at May 31, 2007 and $1,524 and
          $3,937, respectively, at February 28, 2007.

     (e)  Oehlbach
          --------

          In  connection  with the  Oehlbach  acquisition  (Note 7), the Company
          acquired  short and long term debt payable to various  third  parties.
          The interest  rate on the debt ranges from 4.2% to 6.1% and is payable
          from May 2008 to March 2011.

                                       16


                      Audiovox Corporation and Subsidiaries
              Notes to Consolidated Financial Statements, continued
                                  May 31, 2007

     (f)  Other Debt
          ----------

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

(14) Other Income
     -------------

     Other income is comprised of the following:

                                                    Three Months Ended May 31,
                                                    -------------------------
                                                       2007         2006
                                                    ---------     ---------

Interest income .........................            $ 1,411        $ 1,588
Rental income ...........................                138            138
Miscellaneous ...........................                (82)           195
                                                     -------        -------
Total Other, net ........................            $ 1,467        $ 1,921
                                                     =======        =======

(15) Contingencies and Derivative Settlement
     ---------------------------------------

     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 there has been no material change to the
     matters disclosed in Note 17 of the Company's Form 10-K for the fiscal year
     ended February 28, 2007, however,  due to the uncertainty of these matters,
     the company disclosed the following:

     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.

     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.

     Derivative Settlement
     ---------------------

     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.

                                       17


                      Audiovox Corporation and Subsidiaries
              Notes to Consolidated Financial Statements, continued
                                  May 31, 2007

     This  matter was  settled in May 2007 and  received  final  Chancery  court
     approval  in June 2007.  As a result of the  settlement,  the Company is to
     receive  $6,750 in gross  proceeds,  of which $1,500 was received as of May
     31,  2007.  The  remaining  gross  proceeds  of $5,250 is recorded in other
     current assets on the accompanying consolidated balance sheet as of May 31,
     2007 and was  subsequently  collected in June 2007. The gross proceeds were
     partially  offset by $2,378 in  plaintiff  legal fees which was recorded in
     accrued expenses on the accompanying  consolidated  balance sheet as of May
     31,  2007 and  subsequently  paid in June 2007.  In  addition,  the Company
     accrued  $1,023 in legal and  administrative  costs as of May 31,  2007 for
     defending all  outstanding  ACC legal  claims.  The items  discussed  above
     resulted in a pre-tax  benefit of $3,349  being  recorded  in  discontinued
     operations for the three months ended May 31, 2007.

(16) New Accounting Pronouncements
     -----------------------------

     In September 2006, the FASB issued SFAS No. 157, "Fair Value  Measurements"
     ("SFAS  157").  SFAS 157 defines  fair value,  establishes  guidelines  for
     measuring  fair  value  and  expands   disclosures   regarding  fair  value
     measurement. SFAS 157 does not require any new fair value measurements, but
     rather  eliminates  inconsistencies  in  guidance  found in  various  prior
     accounting pronouncements. SFAS 157 is effective for fiscal years beginning
     after November 15, 2007. The Company is currently  evaluating the impact of
     SFAS 157, but does not expect the adoption of this  pronouncement to have a
     material  impact  on  the  Company's   financial  position  or  results  of
     operations.


     In February  2007,  the FASB  released SFAS No. 159, "The Fair Value Option
     for  Financial  Assets and Financial  Liabilities"  ("SFAS 159") to provide
     companies  with  an  option  to  report  selected   financial   assets  and
     liabilities at fair value.  The objective of SFAS 159 is to reduce both the
     complexity in accounting  for financial  instruments  and the volatility in
     earnings caused by measuring  related assets and  liabilities  differently.
     SFAS 159 is effective for fiscal years  beginning  after  November 15, 2007
     with early  adoption  permitted.  The Company is currently  evaluating  the
     impact of SFAS 159, but does not expect the adoption of this  pronouncement
     to have a material impact on the Company's financial position or results of
     operations.



                                       18


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

     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 months ended May 31, 2007  compared to
the three months  ended May 31, 2006.  We then provide an analysis of changes in
our balance sheets and cash flows, and discuss our financial  commitments in the
sections entitled  "Liquidity and Capital Resources." We conclude this MD&A with
a  discussion   of  "Related   Party   Transactions"   and  "Recent   Accounting
Pronouncements".

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


Business Overview

     Audiovox  Corporation  ("Audiovox",  "We",  "Our",  "Us" or "Company") is a
leading  international  distributor  and value  added  service  provider  in the
accessory,  mobile and consumer electronics industries.  We conduct our business
through  six   wholly-owned   subsidiaries:   American  Radio  Corp.,   Audiovox
Electronics  Corporation ("AEC"),  Audiovox  Accessories Corp.,  Audiovox German
Holdings GmbH ("Audiovox  Germany"),  Audiovox Venezuela,  C.A and Code Systems,
Inc. ("Code"). We market our products under the Audiovox(R) brand name and other
brand names, such as Acoustic Research(R),  Advent(R),  Ambico(R),  Car Link(R),
Chapman(R),  Code-Alarm(R),  Discwasher(R),  Heco(R),  Jensen(R),  Mac Audio(R),
Magnate(R), Movies 2 Go(R), Phase Linear(R),  Prestige(R),  Pursuit(R),  RCA(R),
Recoton(R), Road Gear(R) and Spikemaster(R), as well as private labels through a
large domestic and international  distribution  network.  We also function as an
OEM  ("Original  Equipment  Manufacturer")  supplier  to several  customers  and
presently have one reportable segment ("Electronics  Group"), which is organized
by product category.

     We have  recently  integrated  and  continue  to  integrate  the  following
acquisitions, discussed below, into our existing business structure:

     In March 2007,  Audiovox  German Holdings GmbH completed the acquisition of
Oehlbach,  a  European  market  leader  in the  accessories  field,  for a total
purchase price of $6,557,  in addition to a contingent earn out payment,  not to
exceed 1 million  euros.  The  purpose  of this  acquisition  was to expand  our
electronics accessory product line to international markets.

     In January  2007,  we  completed  the  acquisition  of  Thomson's  Americas
consumer   electronics   accessory  business  for  a  total  purchase  price  of
approximately  $60,427  plus  a five  year  fee  related  to the  RCA  brand  in
connection with future sales. The purpose of this acquisition was to enhance our
market share in the  accessory  business,  which  includes the rights to the RCA
brand for consumer electronics accessories as well as the Recoton,  Spikemaster,
Ambico and  Discwasher  brands for use on any product  category  and the Jensen,
Advent,  Acoustic  Research  and  Road  Gear  brands  for  consumer  electronics
accessories.

                                       19


     We  continue  to  monitor  economic  and  industry  conditions  in order to
evaluate  potential  synergistic  business  acquisitions  that would allow us to
leverage  overhead,  penetrate  new  markets  or expand  our  existing  business
distribution.

     Effective March 1, 2007, the Company  reported  "accessories" as a separate
product  category due to the growth in the accessories  product line as a result
of the Thomson and Oehlbach  acquisitions.  In addition,  the  Company's  former
mobile and  consumer  product  categories  are now  combined and recorded in the
"Electronics"  product category.  As such, certain  reclassifications  have been
made to prior year amounts as the Company  currently  reports sales data for the
following two product categories:

     Electronics products include:

     o    mobile  multi-media  video  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 models and direct  connect
          models,
     o    automotive security and remote start systems,
     o    automotive power accessories,
     o    car to car portable navigation systems,
     o    rear observation and collision avoidance systems,
     o    LCD and Plasma flat panel televisions,
     o    home and portable stereos,
     o    HDTV Antennas, WiFi Antennas and HDMI accessories,
     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    portable DVD players, and
     o    flat panel TV mounting systems.

     Accessories products include:

     o    antennas,
     o    home  electronic   accessories  such  as  cabling,   power  cards  and
          performance enhancing electronics, and
     o    remotes,  iPod  specialized  products,  wireless  headphones and other
          connectivity products.

     We believe the  Electronics  Group has an  expanding  market with a certain
level of volatility  related to both domestic and  international  new car sales,
increased    competition   by   manufacturers,    technological    advancements,
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.

Segment

     We have  determined that we operate in one segment,  the Electronics  Group
based on review of SFAS No. 131 "Disclosures about Segments of an Enterprise and
Related  Information".  Characteristics of our operations which are relied on in
making  and  reviewing  business  decisions  include  the  similarities  in  our
products,  the commonality of our customers across brands, our unified marketing
strategy,  and the nature of the  financial  information  used by our  Executive
Officers.  Management  reviews the financial results of the Company based on the
performance of the Electronics Group.


                                       20


Critical Accounting Policies and Estimates

     As disclosed in our Form 10-K for the fiscal year ended  February 28, 2007,
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,  stock-based compensation and
income  taxes.  Since  February  28,  2007,  there  have been no  changes in our
critical accounting policies or changes to the assumptions and estimates related
to them, except for the accounting for uncertain tax positions.

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  months  ended May 31,  2007 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 May 31, 2007 compared to the three months ended May 31, 2006
-------------------------------------------------------------------------------

     The  following  tables  set  forth,  for  the  periods  indicated,  certain
statement of operations data for the three months ended May 31, 2007 and 2006.

Net Sales


                                                     Three Months Ended May 31,
                                                  ------------------------------                $                 %
                                                      2007                2006                Change           Change
                                                  ------------      --------------         -----------       -----------

                                                                                                   
Electronics ............................            $ 94,984            $107,356            $(12,372)          (11.5)%
Accessories ............................              33,270               3,943            $ 29,327           743.8 %
                                                    --------            --------            --------           ------
  Total net sales ......................            $128,254            $111,299            $ 16,955            15.2 %
                                                                        ========            ========           ======


Electronics  sales,  which  represented  74.1% of net sales for the three months
ended May 31, 2007, decreased primarily due to the following:

o    reduced  consumer  goods  sales of  approximately  $11,590  as a result  of
     declining prices and product volume sales of flat panel TV's throughout the
     electronics industry coupled with a delay in receipt of LCD panel shipments
     from suppliers.

o    an  approximate  $4,689  decline in video sales as a result of a decline in
     mobile video and shuttle system sales.

o    The above  decreases  were partially  offset by a $7,212  increase in audio
     sales as a result of improved sales in the Jensen Mobile,  Phase Linear and
     Satellite radio product lines.

Accessories  sales,  which  represented  25.9% of net sales for the three months
ended  May 31,  2007  increased  due to  incremental  sales  generated  from the
recently acquired Thomson and Oehlbach operations. The Company expects accessory
sales to  represent  a higher  percentage  of total net sales as compared to the
prior year due to the  acquisitions  of  Oehlbach  and Thomson in March 2007 and
January 2007, respectively.


                                       21



     Sales  incentive  expense  increased  $4,033 to $6,026 for the three months
ended May 31,  2007 as a result of an increase  in  accessories  net sales which
historically  offer  more  sales  incentive  programs.  The  increase  in  sales
incentive  expense was  partially  offset by a $355  increase 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

                                                   Three Months Ended May 31,
                                                 ------------------------------
                                                    2007                2006
                                                 ----------          -----------

Gross profit .........................           $  23,189            $  20,099
Gross margins ........................               18.1%                18.1%

     Gross margins  remained  consistent  with the prior period at 18.1%.  Gross
margins were favorably  impacted by margins generated from the recently acquired
accessories  companies as well as improved margins in electronic products due to
focusing  sales effects on more  profitable  product  lines.  Gross margins were
adversely  impacted by increased  warehouse  and  assembly  costs as a result of
transition  costs  necessary  to  facilitate  the  newly  acquired   accessories
companies as well as increased  inventory  provisions  as a result of fincreased
accessories sales due to acquisitions and increased warranty and repair costs.


Operating Expenses and Operating Loss



                                                           Three Months Ended May 31,
                                                         -------------------------------             $                 %
                                                             2007               2006               Change            Change
                                                         -------------     --------------       ------------       -----------
                                                                                                        
Operating expenses:
 Selling ............................................      $  8,797            $  7,061            $  1,736            24.6%
 General and administrative .........................        13,699              11,325               2,374            21.0%
 Engineering and technical support ..................         2,262               1,765                 497            28.2%
                                                           --------            --------            --------           -------
  Total operating expenses ..........................        24,758              20,151               4,607            22.9%

Operating loss ......................................      $ (1,569)           $    (52)           $ (1,517)        2,917.3%


     Operating expenses increased $4,607 or 22.9% for the three months ended May
31, 2007, as compared to the prior year. As a percentage of net sales, operating
expenses  increased to 19.3% for the three months ended May 31, 2007, from 18.1%
in the prior  year.  The  increase  in total  operating  expenses  is due to the
recently  acquired  Thomson and Oehlbach  operations  which had total  operating
expense of $5,511 for the three months ended May 31, 2007.

     Selling  expenses  increased  $1,736  or 24.6%  due to  $2,215  of  selling
expenses  during the three months  ended May 31, 2007 for the recently  acquired
operations  of Thomson and Oehlbach.  This  increase was  partially  offset by a
decrease in advertising due to a decline in the budgeted amounts for print media
advertising.

     General and administrative expenses increased $2,374 or 21.0% due to:

     o    $2,912 of expenses  during the three months ended May 31, 2007 for the
          recently acquired operations of Thomson and Oehlbach, and
     o    $214  increase  in bad debt  expense  due to an  increase in sales and
          accounts receivable balances.
     o    The above increases were partially offset by a $998 benefit related to
          a call/put option previously granted to certain employees. The benefit
          recorded  for  the  three  months  ended  May  31,  2007  was due to a
          reduction in the  call/put  liability  calculation  as a result of the
          Oehlbach acquisition.

                                       22


     Engineering and technical  support expenses  increased $497 or 28.2% due to
$382 of expenses  during the three  months  ended May 31, 2007 for the  recently
acquired operations of Thomson and Oehlbach,  and an increase in domestic direct
labor as a result of wage increases.

Other (Expense) Income


                                                                 Three Months Ended May 31,
                                                               ------------------------------         $                 %
                                                                   2007             2006            Change            Change
                                                               -------------     ------------     -----------       ----------

                                                                                                           
Interest and bank charges ...............................         $  (667)         $  (560)         $  (107)           19.1 %
Equity in income of equity investees ....................             942              948               (6)           (0.6)
Other, net ..............................................           1,467            1,921             (454)          (23.6)
                                                                  -------          -------          -------            -----
Total other income ......................................         $ 1,742          $ 2,309          $  (567)          (24.6)%
                                                                  =======          =======          =======           =====


     Interest  and bank charges  increased  as a result of acquiring  additional
debt in connection with the acquisition of Oehlbach as well as increased working
capital  needs of foreign  subsidiaries.  Interest  and bank  charges  represent
expenses for debt and bank  obligations  of Audiovox  Germany and  Venezuela and
interest for a capital lease.

     Other income decreased due to a decline in interest income as a result of a
decline in short-term  investment holdings due to cash utilized for acquisitions
as well as additional working capital needs for.

Income Tax Provision

     The  effective  tax rate for the three  months ended May 31, 2007 was 30.1%
compared to 21.0% in the prior period. The increase in the effective tax rate is
due to lower tax exempt  interest  income earned on our short-term  investments,
which results in our effective tax rate being less than the statutory rate.

Income (Loss) from Discontinued Operations

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



                                                                                       Three Months Ended May 31,
                                                                                     -----------------------------
                                                                                      2007                 2006
                                                                                     -------             --------

                                                                                                    
Net sales from discontinued operations .........................................      $ --                $ --
                                                                                      ======              ======

Income (loss) from discontinued operations before income taxes .................      $3,247              $ (329)
Income tax expense (benefit) ...................................................       1,136                 (69)
                                                                                      ------              ------
Net income (loss) from discontinued operations .................................      $2,111              $ (260)
                                                                                      ======              ======


     Net income (loss) from  discontinued  operations for the three months ended
May 31, 2007 and 2006 is primarily  due to legal  settlements  and related costs
pertaining to our discontinued  Cellular  business.  The increase in income from
discontinued  operations  for the three  months  ended May 31,  2007 is due to a
derivative legal settlement which resulted in pre-tax income of $3,349 (see Note
15 of Notes to the Consolidated Financial Statements).

                                       23


Net Income

     Net income for the three months  ended May 31, 2007 was $2,232  compared to
$1,522 in the prior year.  Income per share for the three  months  ended May 31,
2007 was $0.10  (diluted) as compared to income per share of $0.07 (diluted) for
the prior year. Net income was favorably  impacted by sales incentive  reversals
of $1,363  ($831 after taxes) and $1,008 ($796 after taxes) for the three months
ended May 31, 2007 and 2006, respectively. Net income for the three months ended
May 31, 2007 was also favorably  impacted by $2,111 in income from  discontinued
operations as a result of a derivative legal settlement.

Liquidity and Capital Resources
-------------------------------

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

     As of May 31, 2007, we had working capital of $303,053, which includes cash
and short-term investments of $124,119 compared with working capital of $305,960
at  February  28,  2007,  which  included  cash and  short-term  investments  of
$156,345.  The  decrease  in  short-term  investments  is  primarily  due to the
acquisition of Oehlbach as well as additional  working capital needs. We plan to
utilize  our  current  cash  position  and  short-term  investments  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.

     Operating  activities  used cash of $27,097 for the three  months ended May
31,  2007  compared  to cash  provided  of  $19,331  in 2006.  Net  income  from
continuing  operations for the three months ended May 31, 2007 was $121 compared
to $1,782 in the prior year.  The increase in cash used by operating  activities
as  compared  to the prior year was  primarily  due to an  increase  in accounts
receivable and inventory balances.

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

     o    Cash flows from  operating  activities  for the three months ended May
          31, 2007 were impacted by an increase in accounts receivable primarily
          due to  increased  sales  and  the  timing  of  collections.  Accounts
          receivable turnover approximated 5.3 during the three months ended May
          31, 2007 compared to 5.1 in the prior year.

     o    Cash flows from  operations  were impacted by an increase in inventory
          due to increased  purchases  for future sales  projections.  Inventory
          turnover  approximated  3.8 during the three months ended May 31, 2007
          compared to 3.9 in the prior year.

     o    In addition, cash flows from operating activities for the three months
          ended May 31, 2007 were favorably  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,
          operating expenses and the amount of inventory on hand.

     Investing activities provided cash of $23,373 during the three months ended
May 31,  2007,  primarily  due to the sales  (net of  purchases)  of  short-term
investments  partially  offset by the  Oehlbach  acquisition  and  purchases  of
property, plant and equipment.  Investing activities used cash of $25,764 during
the three months ended May 31, 2006, primarily due to purchase (net of sales) of
short-term investments.

     Financing  activities provided $3,579 during the three months ended May 31,
2007,  primarily from the exercise of stock options  partially offset by payment
of bank  obligations and debt.  Financing  activities for the three months ended
May 31, 2006 used cash of $2,107,  primarily from the purchase of treasury stock
and payment of bank obligations and debt.

     As of May 31, 2007,  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%.


                                       24


     Certain contractual cash obligations and other commercial  commitments will
impact our short and long-term liquidity.  At May 31, 2007, 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) .....................   $11,841       $   522      $ 1,043     $ 1,069     $ 9,207
Operating leases (2) .............................    20,375         3,322        4,740       3,337       8,976
                                                     -------       -------      -------     -------     -------
Total contractual cash obligations ...............   $32,216       $ 3,844      $ 5,783     $ 4,406     $18,183


                                                                   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) .............................     $  3,533        $  3,533          --             --             --
Stand-by letters of credit (4) ...................        2,265           2,265          --             --             --
Commercial letters of credit (4) .................        1,321           1,321          --             --             --
Debt (5) .........................................        6,555           1,626         3,997            932           --
Unconditional purchase obligations (6) ...........      107,163         107,163          --             --             --
                                                       --------        --------      --------       --------           --
Total commercial commitments .....................     $120,837        $115,908      $  3,997       $    932           --


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  $66  and  $5,660,
     respectively at May 31, 2007.

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 May 31, 2007.

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

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

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

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


                                       25


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
current  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  which expires on November 30,
2016.  Total lease  payments  required  under all related  party  leases for the
five-year period ending May 31, 2012 are $6,170.

New Accounting Pronouncements
-----------------------------

     In September 2006, the FASB issued SFAS No. 157, "Fair Value  Measurements"
("SFAS 157"). SFAS 157 defines fair value,  establishes guidelines for measuring
fair value and expands  disclosures  regarding fair value measurement.  SFAS 157
does  not  require  any new  fair  value  measurements,  but  rather  eliminates
inconsistencies  in guidance found in various prior  accounting  pronouncements.
SFAS 157 is effective for fiscal years beginning after November 15, 2007. We are
currently  evaluating  the impact of SFAS 157, but we do not expect the adoption
of this  pronouncement  will have a material impact on our financial position or
results of operations.

     In February  2007,  the FASB  released SFAS No. 159, "The Fair Value Option
for  Financial  Assets and  Financial  Liabilities"  ("SFAS No. 159") to provide
companies with an option to report selected  financial assets and liabilities at
fair value.  The  objective of SFAS No. 159 is to reduce both the  complexity in
accounting for financial  instruments  and the volatility in earnings  caused by
measuring related assets and liabilities differently.  SFAS No. 159 is effective
for  fiscal  years  beginning  after  November  15,  2007  with  early  adoption
permitted. We are currently evaluating the impact of SFAS 159, but do not expect
the adoption of this  pronouncement  to have a material  impact on our financial
position or results of operations.



                                       26


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

     There  has  been  no  significant  change  in  our  market  risk  sensitive
instruments since February 28, 2007.

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 May 31, 2007 that have materially
affected,  or are reasonably likely to materially  affect, our internal controls
over financial reporting.




                                       27


PART II - OTHER INFORMATION

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

     See Note 15 of the Notes to the Consolidated  Financial  Statements in Part
I, Item 1 of this Form  10-Q and Note 17 of the Form  10-K for the  fiscal  year
ended February 28, 2007 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  February  28,
2007.





                                       28



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).






                                       29




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: July 10, 2007

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




                                       30