The Auto Channel
The Largest Independent Automotive Research Resource
The Largest Independent Automotive Research Resource
Official Website of the New Car Buyer

Lund International Holdings Announces Q2 2001 Financial Results

    DULUTH, Ga., Aug. 13 Lund International Holdings, Inc.
(OTC Bulletin Board: LUND) announced results of operations for the second
quarter ended July 1, 2001.

    Net sales for the second quarter of 2001 were $43,864,000, compared to
$51,064,000 for the same period in 2000.  The decrease is primarily
attributable to volume declines across most of the Company's product lines.
The Company continued to experience softness in demand for its product,
impacted in part from the escalating cost of fuel and general economic
uncertainty.  On a year-to-date basis for the six-month period ended July 1,
2001, net sales were $83,191,000 compared to $97,463,000 for the same period
last year.

    Income from operations was $1,924,000 in the second quarter of 2001,
compared to income from operations of $3,924,000 for the same period in 2000.
The decrease was primarily the result of the 14% decline in sales volume when
compared to the second quarter in 2000.  On a year-to-date basis, the 68%
decline in operating income resulted from the lower sales volume, offset in
part by reductions in selling, general, and administrative expenses.

    Lund International recorded a net loss of $863,000, or $0.08 per share,
for the second quarter of 2001, compared to net income of $302,000, or
$0.04 per share, in the second quarter of 2000.  For the six month period
ended July 1, 2001, the Company recorded a net loss of $3,972,000, compared to
a net loss of $540,000 for the same period in 2000.  The year-to-date results
in 2001 include a $233,000 interest fee and consulting fees of $299,000
incurred as a result of the Company restructuring its loan agreements'
financial covenants.    The results also include restructuring charges of
$1,327,000 related to the relocation of the Company's Anoka, Minnesota
distribution center to Lawrenceville, Georgia.  The year-to-date results in
2000 include consulting fees and restructuring charges of $612,000, a $225,000
loss, net of tax benefit, on the early extinguishment of debt, and a $410,000
loss, net of tax benefit, from the cumulative effect of an accounting change.

    Dennis W. Vollmershausen, President and Chief Executive Officer, stated
that, "Our second quarter net sales decline of 14% compared to the same period
in 2000 is attributable to an approximate 10% decline in Light Truck
Automotive Accessories and a 40% decline in Heavy Truck Accessories sales.
Compared to the first quarter of 2001, net sales improved by almost 12% as
consumer purchases of Light Truck and Automotive Accessories picked up and
distribution channels firmed up inventory levels.  Although this is the second
consecutive quarter to quarter sales improvement, market conditions are
expected to remain unsettled over the balance of the year.  Our efforts to
both anticipate and respond to this difficult market environment has lead to
significant cost reductions as well as more effective use of working capital."

    Lund International is a leading designer, manufacturer and marketer of a
broad line of accessories for the automotive aftermarket.  Its products are
sold under the trade names "Lund(R)," "Deflecta-Shield(R)," "Deflecta-
Shield(R)" Aluminum, "Autotron(TM)," "Belmor(R)," "Trail Master(R)," "Auto
Ventshade(R)," and "Smittybilt(R)."  The corporate headquarters are at 3700
Crestwood Parkway, N.W., Suite 1000, Duluth, Georgia, 30096.
    

                        LUND INTERNATIONAL HOLDINGS, INC.
                              CONDENSED CONSOLIDATED
                                INCOME STATEMENTS
                      (in thousands, except per share data)

                           Three months ended          Six months ended
                      July 1,    July 2,    %    July 1,   July 2,      %
                       2001      2000     change   2001      2000    change

    Net sales       $ 43,864    $51,064   -14.1  $83,191   $97,463    -14.6
    Cost of goods
     sold             31,772     36,554   -13.1   60,976    69,768    -12.6
     Gross profit     12,092     14,510   -16.7   22,215    27,695    -19.8
    Operating expenses
     General and
      administrative   3,803      3,640     4.5    8,045     7,450      8.0
     Selling and
      marketing        4,342      5,053   -14.1    8,076     9,528    -15.2
     Research and
      development        688        557    23.5    1,275     1,282     -0.5
     Amortization of
      intangibles      1,335      1,336    -0.1    2,670     2,653      0.6
      Total operating
       expenses       10,168     10,586    -3.9   20,066    20,913     -4.1

    Income from
     operations        1,924      3,924   -50.1    2,149     6,782    -68.3
    Other expense,
     net              (2,757)    (3,214)  -14.2   (6,061)   (6,462)    -6.2

    (Loss) income
     before income
     taxes, extraordinary
     item, and cumulative
     effect of accounting
     change             (833)       710  -217.3   (3,912)      320      ---
    Income tax
     expense (benefit)    30        408  -116.4       60       225    -73.3
    (Loss) income before
     extraordinary item
     and cumulative
     effect of
     accounting change  (863)       302     ---   (3,972)       95      ---
    Extraordinary item,
     less tax benefit
     of $130             ---        ---     ---      ---      (225)     ---

    (Loss) income
      before cumulative
      effect of accounting
      change            (863)       302     ---   (3,972)     (130)     ---

    Cumulative effect of
     accounting change
     less tax benefit
     of $237             ---        ---     ---      ---      (410)     ---

    Net (loss) income  $(863)      $302     ---  $(3,972)    $(540)     ---

    Basic net (loss)
     income per share:
     (Loss) income
      before extraordinary
      item and cumulative
      effect of accounting
      change          $(0.08)     $0.04           $(0.42)    $0.01
     Extraordinary item  ---        ---              ---     (0.03)
     Cumulative effect
      of accounting
      change             ---        ---              ---     (0.05)

     Net (loss)
      income          $(0.08)     $0.04           $(0.42)   $(0.07)

    Diluted net (loss)
     income per share:
     (Loss) income
      before extraordinary
      item and cumulative
      effect of accounting
      change          $(0.08)     $0.03           $(0.42)    $0.01
     Extraordinary item  ---        ---              ---     (0.03)
     Cumulative effect
      of accounting
      change             ---        ---              ---     (0.05)

     Net (loss)
      income          $(0.08)     $0.03           $(0.42)   $(0.07)

    Weighted average
     common shares    10,267      7,868            9,532     7,836

    Weighted average
     common and common
     equivalent
     shares           10,267     11,623            9,532     7,836


                        LUND INTERNATIONAL HOLDINGS, INC.
                              CONDENSED CONSOLIDATED
                                  BALANCE SHEETS
                                  (in thousands)

                                                     July 1,     December 31,
                                                      2001           2000

    ASSETS
    Current assets                                  $ 59,674       $ 58,670
    Non-current assets
     Property and equipment, net                      27,094         27,828
     Intangibles, net                                116,535        119,178
      Other assets, net                                2,633          2,960
      Total assets                                  $205,936       $208,636

    LIABILITIES AND STOCKHOLDERS' EQUITY
    Current liabilities                            $ 114,833       $ 40,186
    Long-term liabilities                              4,477         82,853
    Stockholders' equity                              86,626         85,597
      Total liabilities and stockholders' equity    $205,936       $208,636