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


                                   FORM 10-Q/A
                               (Amendment No. 1)


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


                       For the period ended March 31, 2004


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


                         Commission file number: 0-23192


                               CELADON GROUP, INC.
             (Exact name of Registrant as specified in its charter)




                  Delaware                               13-3361050
       (State or other jurisdiction of                  (IRS Employer
        incorporation or organization)              Identification Number)



           One Celadon Drive
      Indianapolis, IN 46235-4207                     (317) 972-7000
   (Address of principal executive offices)   (Registrant's telephone number)



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 an  accelerated  filer (as
defined in Rule 12b-2 of the Act). Yes [X] No [ ]

As of April 27,  2004 (the latest  practicable  date),  7,825,003  shares of the
registrant's common stock, par value $0.033 per share, were outstanding.



                                EXPLANATORY NOTE

     This  Amendment  No.  1 on Form  10-Q/A  ("Amendment  No.  1")  amends  the
Quarterly  Report on Form 10-Q of Celadon  Group,  Inc.  for the fiscal  quarter
ended March 31, 2004, filed with the Securities and Exchange Commission on April
29, 2004 (the "Original  Report"),  by correcting errors in certain  statistical
information set forth in, and making certain other minor revisions to, Item 2 of
Part I of the  Original  Report.  Specifically,  the changes  reflected  in this
Amendment No. 1. are as follows:

     o    On  page  11 the  word  "nearly"  has  been  replaced  with  the  word
          "approximately" as the third word in the second sentence of the second
          paragraph under the subheading "Business Overview";

     o    On page 17, in the second  sentence of the first  paragraph  under the
          subheading  "Comparison  of Nine  Months  Ended March 31, 2004 to Nine
          Months  Ended  March 31,  2003," the  average  revenue per total mile,
          excluding fuel  surcharge,  figure for the nine months ended March 31,
          2003,  has been  changed  from $1.178 to $1.164,  and a  corresponding
          change  has been  made to  reflect  that the  improvement  in  average
          revenue per total mile, excluding fuel surcharge, from the 2003 period
          to the 2004  period was 4.1%,  rather  than 2.9% as  indicated  in the
          Original Report;

     o    On page 17, in the fifth  sentence  of the first  paragraph  under the
          subheading  "Comparison  of Nine  Months  Ended March 31, 2004 to Nine
          Months  Ended  March 31,  2003," the  average  revenue per tractor per
          week, excluding fuel surcharge, figure for the nine months ended March
          31, 2003, has been changed from $2,568 to $2,538,  and a corresponding
          change  has been  made to  reflect  that the  improvement  in  average
          revenue per tractor per week, excluding fuel surcharge,  from the 2003
          period to the 2004 period was 5.3%,  rather than 4.1% as  indicated in
          the Original Report; and

     o    On page 25 the last  sentence  of the  paragraph  entitled  "Commodity
          Price Risk" has been  revised to reflect  that the  Company  estimates
          that a 10% movement in fuel futures prices would have an approximately
          $80,000 impact under the Company's derivative contracts, rather than a
          $75,000 impact as stated in the Original Report.

     In connection  with the filing of this Amendment No. 1 and pursuant to Rule
12b-15 under the Securities and Exchange Act of 1934, as amended, Celadon Group,
Inc. is including as exhibits  certain  currently  dated  certifications  of its
Chief Executive Officer and Chief Financial  Officer.  Item 6 of Part II of this
Amendment No. 1 has been revised to reflect the addition of these exhibits.

     This Amendment No. 1 only reflects the changes  discussed  above,  and does
not amend,  update,  or change any other items or  disclosures  contained in the
Original Report.


                               CELADON GROUP, INC.

                                    Index to

                            March 31, 2004 Form 10-Q



Part I.       Financial Information
                                                                                                               
       Item 1.    Financial Statements

           Condensed Consolidated Balance Sheets at March 31, 2004 (Unaudited)
           and June 30, 2003......................................................................................3

           Condensed Consolidated Statements of Operations for the three and nine months
           ended March 31, 2004 and 2003 (Unaudited)..............................................................4

           Condensed Consolidated Statements of Cash Flows for the nine months
           ended March 31, 2004 and 2003 (Unaudited)..............................................................5

           Notes to Condensed Consolidated Financial Statements (Unaudited) ......................................6

       Item 2.    Management's Discussion and Analysis of Financial Condition
                  and Results of Operations......................................................................11

       Item 3.    Quantitative and Qualitative Disclosures about Market Risk.....................................24

       Item 4.    Controls and Procedures........................................................................25

Part II.      Other Information

       Item 1.    Legal Proceedings..............................................................................26

       Items 2, 3, 4 and 5  .........................................................................Not Applicable

       Item 6.    Exhibits and Reports on Form 8-K...............................................................26





                                       2

                               CELADON GROUP, INC.
                           CONSOLIDATED BALANCE SHEETS
                     (In thousands except par value amounts)

                                                                                       March 31,         June 30,
                                                                                         2004              2003
                                                                                         ----              ----
A S S E T S                                                                           (unaudited)
                                                                                      -----------
                                                                                                 
Current assets:
    Cash and cash equivalents...........................................              $  1,533         $  1,088
    Trade receivables, net of allowance for doubtful accounts of
        $1,235 and $1,065 in 2004 and 2003, respectively................                48,466           44,182
    Drivers advances and other receivables..............................                 3,632            3,432
    Prepaid expenses and other current assets...........................                 6,564            7,101
    Tires in service....................................................                 4,771            4,714
    Income tax receivable...............................................                   350              ---
    Deferred income taxes...............................................                 5,968            2,296
                                                                                      --------         --------
        Total current assets............................................                71,284           62,813
Property and equipment, at cost.........................................               115,252          129,319
    Less accumulated depreciation and amortization......................                45,668           52,352
                                                                                      --------         --------
        Net property and equipment......................................                69,584           76,967
Tires in service........................................................                 2,036            2,207
Goodwill ...............................................................                16,702           16,702
Other assets............................................................                 2,763            3,384
                                                                                      --------         --------
        Total assets....................................................              $162,369         $162,073
                                                                                      ========         ========
L I A B I L I T I E S  A N D  S T O C K H O L D E R S'  E Q U I T Y

Current liabilities:
    Accounts payable....................................................              $  7,877         $  4,204
    Accrued salaries and benefits.......................................                 7,869            6,748
    Accrued insurance and claims........................................                 5,801            5,163
    Accrued independent contractor expense..............................                 2,552            2,728
    Accrued fuel expense................................................                 2,791            3,138
    Other accrued expenses..............................................                13,772           11,074
    Current maturities of long-term debt................................                 6,101            6,156
    Current maturities of capital lease obligations.....................                 9,947           14,960
    Income tax payable..................................................                   ---              299
                                                                                      --------         --------
        Total current liabilities.......................................                56,710           54,470
Long-term debt, net of current maturities...............................                26,664           26,406
Capital lease obligations, net of current maturities....................                 7,801           13,272
Deferred income taxes...................................................                16,162           10,648
Minority interest.......................................................                    25               25
Stockholders' equity:
    Preferred stock, $1.00 par value, authorized 179,985 shares; no
        shares issued and outstanding...................................                   ---              ---
    Common stock, $0.033 par value, authorized 12,000,000 shares
        issued 7,810,836 and 7,789,764 shares in March 31, 2004
        and June 30, 2003...............................................                   257              257
      Additional paid-in capital........................................                60,405           60,092
      Retained deficit..................................................                (3,404)            (761)
      Accumulated other comprehensive loss..............................                (2,251)          (1,947)
      Treasury stock, at cost, 96,001 shares at June 30, 2003...........                   ---             (389)
                                                                                      --------         --------
        Total stockholders' equity......................................                55,007           57,252
                                                                                      --------         --------
        Total liabilities and stockholders' equity......................              $162,369         $162,073
                                                                                      ========         ========


                 The accompanying notes are an integral part of these unaudited consolidated financial statements.

                                       3


                               CELADON GROUP, INC.
                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                     (In thousands except per share amounts)
                                   (Unaudited)


                                                                         For the three months ended       For the nine months ended
                                                                                 March 31,                         March, 31
                                                                             2004            2003            2004            2003
                                                                             ----            ----            ----            ----
                                                                                                               
     Operating revenue.............................................        $98,822         $90,686         $291,610        $275,073

     Operating expenses:
         Salaries, wages and employee benefits.....................         30,540          27,474           91,205          83,814
         Fuel......................................................         15,083          13,604           41,014          35,692
         Operations and maintenance................................          7,990           7,928           24,211          23,710
         Insurance and claims......................................          4,269           3,361           11,877           9,962
         Depreciation, amortization and impairment charge(1).......          3,982           3,768           21,234          10,353
         Revenue equipment rentals.................................          8,227           5,940           22,002          17,987
         Purchased transportation..................................         18,424          20,514           57,773          65,348
         Costs of products and services sold.......................            985             812            4,109           3,342
         Professional and consulting fees..........................            708             736            1,778           1,870
         Communications and utilities..............................          1,070           1,068            3,159           3,069
         Operating taxes and licenses..............................          1,985           1,759            6,005           5,638
         General and other operating...............................          1,650           1,706            5,191           5,184
                                                                           -------         -------         --------        --------
              Total operating expenses.............................         94,913          88,670          289,558         265,969
                                                                           -------         -------         --------        --------

     Operating income..............................................          3,909           2,016            2,052           9,104

     Other (income) expense:
         Interest income...........................................             (7)            (29)             (32)            (67)
         Interest expense(2).......................................            886           1,211            3,047           5,147
         Other (income) expense, net...............................            195              40              235             (25)
                                                                           -------         -------         --------        --------
     Income (loss) before income taxes.............................          2,835             794           (1,198)          4,049
     Provision for income taxes....................................          1,464             340            1,445           1,676
                                                                           -------         -------         --------        --------
              Net income (loss) ...................................        $ 1,371         $   454         $ (2,643)       $  2,373
                                                                           =======         =======         ========        ========

     Earnings (loss) per common share:
         Diluted earnings (loss) per share.........................          $0.17           $0.06           $(0.34)          $0.30
         Basic earnings (loss) per share...........................          $0.18           $0.06           $(0.34)          $0.31
     Average shares outstanding:
         Diluted...................................................          8,248           8,018            7,760           8,049
         Basic.....................................................          7,788           7,693            7,760           7,687

(1)  Includes a $9.8 million pretax impairment charge on trailers in the three months ended September 30, 2003.
(2)  Includes a $914 pretax  write-off of unamortized  loan  origination  costs for  refinancing the Company's line of credit in the
     three months ended September 30, 2002.

                  The accompanying notes are an integral part of these unaudited consolidated financial statements.

                                       4


                               CELADON GROUP, INC.
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (In thousands)
                                   (Unaudited)

                                                                                       For the nine months ended
                                                                                                 March 31,
                                                                                          2004              2003
                                                                                          ------            ----
                                                                                                    
Cash flows from operating activities:
     Net (loss) income.......................................................           $(2,643)          $ 2,373
     Adjustments to reconcile net (loss) income to net cash provided by
         operating activities:
         Depreciation and amortization.......................................            11,400            10,353
         Impairment charge...................................................             9,834               ---
         Write-off of loan origination cost..................................               ---               914
         Provision for deferred income taxes.................................             1,842             1,048
         Provision for doubtful accounts.....................................               503               572
         Changes in assets and liabilities:
              Trade receivables..............................................            (2,304)            7,401
              Accounts receivable - other....................................               (78)            1,470
              Income tax receivable..........................................              (350)              ---
              Tires in service...............................................               114              (426)
              Prepaid expenses and other current assets......................               852            (2,446)
              Other assets...................................................               646              (175)
              Accounts payable and accrued expenses..........................             6,940             2,584
              Income tax (receivable) payable................................              (299)              608
                                                                                        --------          --------
         Net cash provided by operating activities...........................            26,457            24,276
Cash flows from investing activities:
     Purchase of property and equipment......................................           (15,685)           (4,726)
     Proceeds on sale of property and equipment..............................            11,636             8,234
     Purchase of a business, net of cash acquired............................            (3,594)              ---
                                                                                        --------          --------
         Net cash (used in) provided by investing activities.................            (7,643)            3,508
Cash flows from financing activities:
     Proceeds from issuances of stock........................................               702                75
     Proceeds from bank borrowings and debt..................................             1,957             2,941
     Payments on bank borrowings and debt....................................            (9,195)          (17,080)
     Principal payments under capital lease obligations......................           (11,833)          (13,277)
                                                                                        --------          --------
         Net cash used in financing activities...............................           (18,369)          (27,341)
                                                                                        --------          --------

Increase in cash and cash equivalents........................................               445               443
Cash and cash equivalents at beginning of period.............................             1,088               299
                                                                                        --------          --------

Cash and cash equivalents at end of period...................................           $ 1,533           $   742
                                                                                        ========          ========
Supplemental disclosure of cash flow information:
     Interest paid...........................................................           $ 3,062           $ 4,145
     Income taxes paid.......................................................           $   234           $   200
Supplemental disclosure of cash flow investing activities:
      Lease obligation incurred in the purchase of equipment.................           $ 1,168               ---


                  The accompanying notes are an integral part of these unaudited consolidated financial statements.

                                       5


                               CELADON GROUP, INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                 March 31, 2004
                                   (Unaudited)


1.   Basis of Presentation

     The accompanying  unaudited  consolidated  financial statements include the
accounts  of Celadon  Group,  Inc.  and its  majority  owned  subsidiaries  (the
"Company").  All  material  intercompany  balances  and  transactions  have been
eliminated in consolidation.

     The  unaudited  consolidated  financial  statements  have been  prepared in
accordance with generally accepted accounting  principles ("GAAP") in the United
States of America  pursuant to the rules and  regulations  of the Securities and
Exchange  Commission.  Certain  information and footnote  disclosures  have been
condensed or omitted pursuant to such rules and  regulations.  In the opinion of
management,   the  accompanying   unaudited  financial  statements  reflect  all
adjustments (all of a normal recurring  nature),  which are necessary for a fair
presentation  of the financial  condition  and results of  operations  for these
periods.  The results of operations for the interim  period are not  necessarily
indicative  of  the  results  for a  full  year.  These  consolidated  financial
statements and notes thereto  should be read in  conjunction  with the Company's
consolidated  financial statements and notes thereto,  included in the Company's
Annual Report on Form 10-K for the year ended June 30, 2003.

     The  preparation  of the  financial  statements  in  conformity  with  GAAP
requires  management to make estimates and  assumptions  that affect the amounts
reported in the financial  statements  and  accompanying  notes.  Actual results
could differ from those estimates.


2.   Earnings Per Share

     The difference in basic and diluted  weighted  average shares is due to the
assumed  conversion of outstanding stock options.  A reconciliation of the basic
and diluted earnings per share calculation was as follows:


  (In thousands except share and per share data)          For the three months ended     For the nine months ended
                                                                    March 31,                     March 31,
                                                              2004            2003           2004           2003
                                                              ----            ----           ----           ----
                                                                                               
  Net income (loss)....................................      $1,371          $ 454         $(2,643)        $2,373

  Denominator
    Weighted average number of common shares
        outstanding....................................       7,788           7,693          7,760          7,687
    Equivalent shares issuable upon exercise of
        stock options..................................         460             325            ---            362
                                                             ------          ------        -------         ------

    Diluted shares.....................................       8,248           8,018          7,760          8,049

  Earnings (loss) per share:

    Basic..............................................       $0.18           $0.06         $(0.34)         $0.31

    Diluted............................................       $0.17           $0.06         $(0.34)         $0.30

Diluted loss per share for the nine months ended March 31, 2004 does not include
the  anti-dilutive  effect of 442 thousand  stock options and other  incremental
shares.

                                       6

                               CELADON GROUP, INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                 March 31, 2004
                                   (Unaudited)


3.   Stock Based Compensation

     The Company has elected to follow Accounting Principles Board Opinion (APB)
No. 25, "Accounting for Stock Issued to Employees," and related  interpretations
in accounting for its stock options. Under APB 25, because the exercise price of
the Company's  employee  stock options equals the market price of the underlying
stock on the date of grant,  no  compensation  expense  is  recognized  for such
options.

     Statements of Financial  Accounting Standards ("SFAS") 123, "Accounting for
Stock-Based Compensation," and SFAS 148 "Accounting for Stock-Based Compensation
- Transition and Disclosure"  requires  presentation of pro forma net income and
earnings per share if the Company had accounted  for its employee  stock options
granted  subsequent  to June 30,  1995  under  the  fair  value  method  of that
statement. For purposes of pro forma disclosure, the estimated fair value of the
options is amortized to expense  over the vesting  period.  Under the fair value
method, the Company's net income (loss) and earnings (loss) per share would have
been:

(In thousands except per share data)                            For three months ended        For nine months ended
                                                                        March 31,                     March 31,
                                                                  2004            2003          2004          2003
                                                                  ----            ----          ----          ----
                                                                                                 
Net income (loss)...........................................     $1,371           $454        $(2,643)       $2,373
Stock-based compensation expense (net of tax)...............         84            184            290           621
                                                                 ------           ----        -------        ------
Pro forma net income (loss).................................     $1,287           $270        $(2,933)       $1,752
                                                                 ======           ====        ========       ======

Earnings (loss) per share:
Diluted earnings (loss) per share...........................
  As reported...............................................      $0.17          $0.06         $(0.34)        $0.30
  Pro forma.................................................      $0.16          $0.03         $(0.38)        $0.22
Basic earnings (loss) per share
  As reported...............................................      $0.18          $0.06         $(0.34)        $0.31
  Pro forma.................................................      $0.17          $0.04         $(0.38)        $0.23


                                       7



                               CELADON GROUP, INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                 March 31, 2004
                                   (Unaudited)


4.   Segment Information and Significant Customers

     The Company operates in two segments,  transportation  and e-commerce.  The
Company generates revenue in the  transportation  segment primarily by providing
truckload  transportation  services through its  subsidiaries,  Celadon Trucking
Services,  Inc.  ("CTSI"),  Servicios  de  Transportacion  Jaguar,  S.A de  C.V.
("Jaguar") and Celadon Canada,  Inc.  ("CelCan").  The Company  provides certain
services over the Internet through its e-commerce subsidiary,  TruckersB2B, Inc.
("TruckersB2B").   The  e-commerce   segment   generates  revenue  by  providing
discounted fuel,  tires,  equipment and other products and services to small and
medium-sized  trucking  companies.  The Company evaluates the performance of its
operating segments based on operating income.

  (In thousands)                                                Transportation       E-commerce       Consolidated
                                                                --------------       ----------       ------------
                                                                                              
  Three months ended March 31, 2004
    Operating revenue..................................             $97,180            $1,642           $98,822
    Operating income...................................              $3,639              $270            $3,909

  Three months ended March 31, 2003
    Operating revenue..................................             $89,327            $1,359           $90,686
    Operating income...................................              $1,826              $190            $2,016

  Nine months ended March 31, 2004
    Operating revenue..................................            $285,075            $6,535          $291,610
    Operating income...................................              $857(1)           $1,195            $2,052

  Nine months ended March 31, 2003
    Operating revenue..................................            $269,793            $5,280          $275,073
    Operating income...................................              $8,259              $845            $9,104

(1)  Includes a $9.8 million  pretax  impairment  charge on trailers in the nine
     months ended March 31, 2004.

     Information  as to the Company's  operating  revenue by geographic  area is
allocated based primarily on the country of the customer and summarized below:

  (In thousands)                                 For the three months ended        For the nine months ended
                                                        March 31,                         March 31,
                                                  2004             2003             2004             2003
                                                  ----             ----             ----             ----
                                                                                       
  Operating revenue:
    United States.............................   $80,518          $74,042          $237,013        $226,520
    Canada....................................    13,537           12,300            40,464          34,842
    Mexico....................................     4,767            4,344            14,133          13,711
                                                 -------          -------          --------        --------
    Total.....................................   $98,822          $90,686          $291,610        $275,073
                                                 =======          =======          ========        ========


                                       8

                               CELADON GROUP, INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                 March 31, 2004
                                   (Unaudited)


4.   Segment Information and Significant Customers (continued)

     The Company's largest customer is  DaimlerChrysler.  The Company transports
DaimlerChrysler original equipment automotive parts primarily between the United
States  and  Mexico  and  DaimlerChrysler  after-market  replacement  parts  and
accessories   within  the  United   States.   The   Company's   agreement   with
DaimlerChrysler  is an  agreement  for  international  freight with the Chrysler
division, which expires in October 2006.

                                                     For the three months ended   For the nine months ended
                                                           March 31,                      March 31,
                                                       2004            2003          2004           2003
                                                       ----            ----          ----           ----
                                                                                         
 Percent of revenue from DaimlerChrysler                11%             13%           11%            13%

5.   Income Taxes

     Income tax expense varies from the federal corporate income tax rate of 34%
due to state income taxes, net of the federal income tax effect,  and adjustment
for  permanent   non-deductible   differences.   The  permanent   non-deductible
differences include primarily per diem pay for drivers, meals and entertainment,
and fines.  For the nine months  ended March 31, 2004,  the Company  recorded an
income  tax  benefit  as a result of the  impairment  charge  recognized  on the
planned  disposal of  trailers  (Note 8). The income tax  benefit  recorded  was
partially offset by amounts accrued for certain income tax exposures.

6.   Comprehensive Income (Loss)

     Comprehensive  income (loss) consisted of the following  components for the
three and nine months ended March 31, 2004 and 2003, respectively:

(In thousands)                                           Three months ended           Nine months ended
                                                             March 31,                    March 31,
                                                        2004           2003           2004          2003
                                                        ----           ----           ----          ----
                                                                                      
Net income (loss)                                      $1,371          $454        $(2,643)       $2,373

Foreign currency translations adjustments                  19          (251)          (304)         (343)
                                                       ------         ------       --------       -------

Total comprehensive income (loss)                      $1,390          $203        $(2,947)       $2,030
                                                       ======         ======       ========       =======


                                       9


                               CELADON GROUP, INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                 March 31, 2004
                                   (Unaudited)


7.   Commitments and Contingencies

     There are various claims,  lawsuits and pending actions against the Company
and its  subsidiaries  in the normal course of the  operations of its businesses
with respect to cargo and auto  liability.  The Company  believes  many of these
proceedings  are covered in whole or in part by insurance and accrued amounts on
the Company's balance sheet for the self-insured retention amount of outstanding
claims.  The  Company  also  believes  that  none of these  matters  will have a
materially  adverse effect on its consolidated  financial position or results of
operations in any given period.


8.   Impairment of Equipment Values

     In September 2003, the Company initiated a plan to dispose of approximately
1,600 trailers and recognized a pretax impairment charge of $9.8 million. Due to
shipper compatibility issues, the Company plans to dispose of all of its 48-foot
trailers,  as well as 53-foot  trailers  over 9 years old.  The  majority of the
Company's  customers require 53-foot trailers,  and management  anticipates that
the  disposal  of 48-foot  trailers  will  reduce  logistical  issues with those
customers.  The Company is in the process of replacing the  approximately  1,600
trailers with approximately  1,300 new 53-foot trailers.  This replacement cycle
is expected to be completed  by the end of the fiscal  year.  This change in the
trailer  fleet  is  expected  to  increase  operating  efficiencies  and  reduce
out-of-route  miles. The pretax  impairment  charge consisted of a write-down of
revenue equipment by $8.4 million (net of accumulated depreciation), a write-off
of tires in-service of $0.9 million and an accrual for costs of disposal of $0.5
million.  As a result,  the Company has equipment  held for sale of $3.0 million
included in property and  equipment on its March 31, 2004  consolidated  balance
sheet.


9.   Acquisition

     In August 2003, the Company  acquired  certain  assets of Highway  Express,
Inc.  ("Highway").  The results of  operations  of Highway  are  included in the
Company's  financial  statements from August 1, 2003 through March 31, 2004. The
Company has  preliminarily  assigned  values to the  acquired  assets of Highway
consisting primarily of $8.6 million of property and equipment,  $2.4 million of
trade  receivables and $0.4 million of cash. The purchase price of approximately
$11.4  million  consisted of $4.0 million of cash and a $7.4 million  thirty-six
month note  payable.  The Company will  finalize the  allocation of the purchase
price upon the  valuation  of  intangible  assets  acquired.  The  Company  used
borrowings  under its existing  credit  facility to fund the cash portion of the
purchase  price.  Highway's  revenue  for fiscal  2002 was  approximately  $27.0
million.


10.  Reclassification

     Certain  reclassifications  have been made to the March 31, 2003  financial
statements to conform to the March 31, 2004 presentation.

                                       10


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

Introduction

Disclosure Regarding Forward-Looking Statements

     The  Private  Securities  Litigation  Reform  Act of 1995  provides a "safe
harbor" for  forward-looking  statements.  Certain information in this Form 10-Q
constitutes  forward-looking  statements  within  the  meaning  of  the  Private
Securities  Litigation  Reform  Act of 1995  and,  as such,  involves  known and
unknown  risks,  uncertainties,  and other  factors  which may cause the  actual
results,  performance, or achievements of the Company to be materially different
from any future results, performance, or achievements expressed in or implied by
such  forward-looking  statements.  You can identify such statements by the fact
that  they  do not  relate  strictly  to  historical  or  current  facts.  These
statements  generally  use  words  such as  "believe,"  "expect,"  "anticipate,"
"project,"  "forecast,"  "should,"  "estimate,"  "plan,"  "outlook," "goal," and
similar  expressions.  Because  forward-looking  statements  involve  risks  and
uncertainties,  the  Company's  actual  results may differ  materially  from the
results expressed in or implied by the forward-looking  statements.  While it is
impossible to identify all factors that may cause actual  results to differ from
those  expressed  in or implied  by  forward-looking  statements,  the risks and
uncertainties that may affect the Company's business,  performance,  and results
of operations include the factors listed on Exhibit 99.1 to this report.

     All such forward-looking  statements speak only as of the date of this Form
10-Q.  You are  cautioned  not to place undue  reliance on such  forward-looking
statements.  The Company  expressly  disclaims any  obligation or undertaking to
release  publicly  any updates or revisions  to any  forward-looking  statements
contained herein to reflect any change in the Company's expectations with regard
thereto or any change in the events,  conditions,  or circumstances on which any
such statement is based.

     References to the "Company," "we," "us," "our," and words of similar import
refer to Celadon Group, Inc. and its consolidated subsidiaries.

Business Overview

     We are  one of  North  America's  fifteen  largest  truckload  carriers  as
measured by revenue. We generated $367.1 million in operating revenue during our
fiscal year ended June 30,  2003.  We have grown  significantly  throughout  our
history through  internal  growth and a series of acquisitions  since 1995. As a
dry van truckload carrier,  we generally transport full trailer loads of freight
from origin to destination without intermediate stops or handling.  Our customer
base includes Fortune 500 shippers such as  DaimlerChrysler,  General  Electric,
Phillip Morris,  Wal-Mart,  Procter & Gamble,  and Target. At March 31, 2004, we
operated 2,798 tractors and 7,498 trailers.  None of our employees is subject to
a union contract.

     We operate in two main market sectors. In our international  operations, we
offer  time-sensitive  transportation in and between the United States,  Mexico,
and Canada.  We generated  approximately  one-half of our revenue in fiscal 2003
from international  movements,  and we believe our approximately  150,000 annual
border  crossings  make  us the  largest  provider  of  international  truckload
movements in North America. We believe that our strategically  located terminals
and experience with the language,  culture, and border crossing  requirements of
each North American country provide a competitive advantage in the international
trucking marketplace.

     In  addition  to our  international  business,  we  offer a broad  range of
truckload  transportation services within the United States, including regional,
long-haul,  dedicated, and logistics. With the acquisitions of certain assets of
Zipp Express in 1999,  Burlington Motor Carriers in 2002, and Highway Express in
2003, we expanded our operations and service  offerings within the United States
and  significantly  improved  our  lane  density,   freight  mix,  and  customer
diversity. The Highway Express

                                       11

acquisition was particularly  important to us, and we believe it has contributed
to our recent  operating  improvements.  We also  operate  TruckersB2B,  Inc., a
profitable  marketing  business that affords volume  purchasing  power for items
such as fuel,  tires,  and equipment to more than 16,300 member  trucking fleets
representing approximately 435,000 tractors.

     We generate  substantially  all of our revenue by transporting  freight for
our  customers.  Generally,  we are paid by the mile for our  services.  We also
derive revenue from fuel surcharges, loading and unloading activities, equipment
detention,  other  trucking-related  services,  and from  TruckersB2B.  The main
factors  that affect our  revenue  are the revenue per mile we receive  from our
customers,  the  number  of  miles  we  generate  with  our  equipment,  and the
percentage of miles for which we are compensated. These factors are affected by,
among  other  things,  the  United  States,  Mexican,  and  Canadian  economies,
customers' inventory levels, the level of capacity in our industry, and customer
demand.  Going forward, we believe that our revenue also may be affected to some
extent by the recently effective revised  hours-of-service  requirements adopted
by the Department of Transportation,  which could reduce the amount of time that
our drivers can spend driving.  To reduce the effect of these new  requirements,
we have  imposed  fees on customers  that detain our  equipment  or drivers.  We
cannot assure you, however, that our customers will pay these fees.

     The main factors that impact our  profitability on the expense side are the
variable costs of  transporting  freight for our customers.  These costs include
fuel expense,  driver-related  expenses, such as wages, benefits,  training, and
recruitment,  and  independent  contractor  costs,  which we record as purchased
transportation.  Expenses that have both fixed and variable  components  include
maintenance  and tire expense and our total cost of insurance and claims.  These
expenses  generally vary with the miles we travel,  but also have a controllable
component based on safety,  fleet age,  efficiency,  and other factors. Our main
fixed cost is the  acquisition  and  financing  of long-term  assets,  primarily
revenue  equipment  and operating  terminals.  We have other mostly fixed costs,
such as our  non-driver  personnel.  Competitive  rate  pressures,  coupled with
significant  increases in the costs of fuel,  insurance,  and equipment over the
last few years, have created a difficult  operating  environment for most of the
industry.

Strategic Plan

     In fiscal 2002, we began to implement a strategic  plan designed to improve
our  profitability.  The primary  components of our strategic plan are improving
our  freight  mix by  replacing  lower  yielding  freight  with more  profitable
freight;   diversifying  our  customer  base;  upgrading  our  equipment  fleet;
emphasizing  discipline  in all  aspects  of our  operations;  and  successfully
identifying  and  acquiring  suitable  acquisition  candidates  and  integrating
acquired operations. The processes we have undertaken included the following:

     o    We analyzed our customers,  lanes, and loads for profitability,  based
          on revenue per mile,  length of time for  completion  of the movement,
          attractiveness of positioning for the next load, driver  friendliness,
          and total cost.  We then  sought  rate  increases  and  implemented  a
          continuous  process  of  attempting  to  improve  our  freight  mix by
          replacing less profitable freight with more attractive freight.

     o    Our operations  group routed trucks to serve more profitable lanes and
          customers  and  maintained   disciplined   equipment   positioning  in
          favorable lanes, while striving to provide safe, dependable service to
          control  our costs and  justify a rate  structure  based on service in
          addition to price.

     o    We established customer guidelines that included reducing our exposure
          to the automotive  industry;  increasing our amount of higher yielding
          freight from less cyclical industries,  such as consumer non-durables;
          and seeking  freight in targeted  geographic  areas that would improve
          our backhaul lanes and maintain  compatibility  with driver  domiciles
          and our overall traffic patterns.

                                       12

     o    We  shortened  the trade cycle of our tractor  fleet from five to four
          years to obtain cost  savings in the  maintenance  area and decided to
          replace the remaining  48-foot  trailers and older 53-foot trailers in
          our fleet to obtain operating efficiencies.

     o    We  targeted  acquisitions  as a method  to  replace  the  freight  we
          discontinued as part of our yield  management  efforts,  as well as to
          grow our regional  operations,  balance lane flows, and add density in
          selected lanes. Our acquisitions of certain assets of Burlington Motor
          Carriers  in 2002 and  Highway  Express in 2003 were  consistent  with
          these goals.

     The  implementation  of our strategic plan still is ongoing,  and we expect
significant   additional   improvements   in  our  operating   performance   and
profitability  as we  continue  to  execute  the plan.  Specifically,  we expect
further  improvements in asset  productivity  and substantial  benefits from our
revenue equipment upgrade.

Recent Results of Operations

     For the quarter ended March 31, 2004, our results of operations improved as
follows versus the same quarter of the prior year:

     o    Operating revenue increased 8.9%, to $98.8 million from $90.7 million;

     o    Net income increased 180.0%, to $1.4 million from $0.5 million; and

     o    Diluted earnings per share increased to $0.17 from $0.06.

     We believe these improvements are attributable  primarily to higher average
revenue per tractor per week  (excluding  fuel  surcharge),  our main measure of
asset  productivity,  which improved 7.4%, to $2,696 from $2,510, as a result of
higher  rates per mile and miles per tractor.  This  improvement  was  partially
offset by a higher Canadian dollar exchange ratio.

Revenue Equipment Upgrade

     We are in the process of  undertaking a significant  upgrade of our tractor
and trailer fleets,  which has had and will continue to have significant effects
on our balance sheet, statements of operations, and statement of cash flows. See
"Liquidity and Capital Resources." We recently have shortened our normal tractor
replacement  cycle to four years of service from five years of service.  We also
intend to replace all of our 48-foot trailers,  as well as 53-foot trailers over
nine years old, with new units. We anticipate that operating a more modern fleet
will result in a decrease in our maintenance and tire expense as a percentage of
operating revenue, in addition to enhancing driver recruiting and retention.  We
also believe that we will improve trailer  utilization and ultimately be able to
operate a smaller trailer fleet by using a uniform fleet of 53-foot trailers.

     We  intend  to  finance  most  of  the  new  tractors  and  trailers  under
off-balance  sheet operating leases.  Financing  revenue equipment  acquisitions
with  operating  leases,  rather than  borrowings or capital  leases,  moves the
interest component of our financing activities into  "above-the-line"  operating
expenses on our statements of operations.  Consequently,  we believe that pretax
margin  (income  before income taxes as a percentage of operating  revenue) is a
more useful measure of our operating performance than operating ratio (operating
expenses as a percentage of operating  revenue) because it eliminates the effect
of our revenue equipment financing decisions.

Recent Developments Affecting Our Results of Operations

     Our  financial  results for the nine  months  ended  March 31,  2004,  were
affected by two events in the first  quarter of fiscal 2004.  In August 2003, we
purchased  the assets of Highway  Express and incurred the costs of  acquisition
and integration, including some short-term disruption in freight patterns within
our system.  We also recognized a $9.8 million pretax impairment charge relating
to approximately 1,600

                                       13

trailers in our fleet,  consisting  of  approximately  1,400  remaining  48-foot
trailers and  approximately 200 53-foot trailers over nine years old. During the
first quarter of fiscal 2004,  we initiated a plan to dispose of those  trailers
and expect operating benefits from a uniform fleet of 53-foot trailers following
replacement.

     In  addition,  our results for the quarter and nine months  ended March 31,
2004,  were adversely  affected by a historically  high Canadian dollar exchange
rate during the period. Historically,  the exchange rate for the Canadian dollar
has been relatively  stable at  approximately  $0.65 per U.S.  dollar.  However,
during the nine months ended March 31, 2004, the Canadian  dollar  exchange rate
averaged $0.75 per U.S. dollar,  compared to an average of $0.65 per U.S. dollar
during the same period in the prior year.  For the quarter ended March 31, 2004,
the Canadian dollar exchange rate averaged $0.76 per U.S. dollar, compared to an
average  of $0.65 per U.S.  dollar  during the same  quarter in the prior  year.
While a significant  portion of the revenue generated by our Canadian operations
is billed in U.S. dollars because most customers are U.S. shippers  transporting
freight to or from Canada,  virtually all of our expenses  associated with these
operations,  such as independent  contractor costs, Company driver compensation,
and  administrative   costs,  are  paid  in  Canadian  dollars.  We  expect  our
profitability  will  continue to be adversely  affected if the  Canadian  dollar
exchange rate remains at higher than historical levels.

Results of Operations

     The following table sets forth the percentage relationship of expense items
to operating revenue for the periods indicated:

                                                         For the three months ended   For the nine months ended
                                                                  March 31,                  March 31,
                                                              2004            2003         2004         2003
                                                             ------          ------       ------       ------
                                                                                           
  Operating revenue..................................        100.0%          100.0%       100.0%       100.0%

  Operating expenses:
    Salaries, wages, and employee benefits...........         30.9%           30.3.%       31.3%        30.5%
    Fuel.............................................         15.3%           15.0%        14.1%        13.0%
    Operations and maintenance.......................          8.1%            8.7%         8.3%         8.6%
    Insurance and claims.............................          4.3%            3.7%         4.1%         3.6%
    Depreciation, amortization and impairment                                                            3.8%
      charges........................................          4.0%            4.2%         7.3%(1)
    Revenue equipment rentals........................          8.3%            6.6%         7.5%         6.5%
    Purchased transportation.........................         18.6%           22.6%        19.8%        23.8%
    Costs of products and services sold..............          1.0%            0.9%         1.4%         1.2%
    Professional and consulting fees.................          0.7%            0.8%         0.6%         0.7%
    Communications and utilities.....................          1.1%            1.2%         1.1%         1.1%
    Operating taxes and licenses.....................          2.0%            1.9%         2.1%         2.0%
    General and other operating......................          1.7%            1.9%         1.7%         1.9%
                                                             ------          ------       ------       ------

  Total operating expenses...........................         96.0%           97.8%        99.3%        96.7%
                                                             ------          ------       ------       ------

  Operating income ..................................          4.0%            2.2%         0.7%         3.3%
                                                             ------          ------       ------       ------
  Other (income) expense:
    Interest income..................................          0.0%            0.0%         0.0%         0.0%
    Interest expense.................................          0.9%            1.3%         1.0%         1.8%(2)
    Other (income) expense, net......................          0.2%            0.0%         0.1%         0.0%
                                                             ------          ------       ------       ------

  Income (loss) before income taxes..................          2.9%            0.9%        (0.4)%        1.5%
  Provision for income taxes.........................          1.5%            0.4%         0.5%         0.6%
                                                             ------          ------       ------       ------

  Net income (loss)..................................          1.4%            0.5%        (0.9)%        0.9%
                                                             ======          ======       =======      ======

(1)  Includes a $9.8 million pretax  impairment charge in the three months ended
     September 30, 2003.
(2)  Includes a $914,000 pretax write-off of unamortized loan origination  costs
     for  refinancing  the  Company's  line of credit in the three  months ended
     September 30, 2002.

                                       14

Comparison of Three Months Ended March 31, 2004 to Three Months
Ended March 31, 2003

     Operating revenue increased by $8.1 million,  or 8.9%, to $98.8 million for
the third  quarter of fiscal  2004,  from $90.7  million  for the same period in
fiscal 2003. This increase was primarily  attributable to a 4.6%  improvement in
average revenue per total mile, excluding fuel surcharge, from $1.178 to $1.232,
a 2.7% increase in average miles per tractor per week, from 2,131 to 2,188,  and
a 4.9% increase in average  tractors  from 2,182 to 2,289.  The  improvement  in
average  revenue per total mile resulted  primarily from better overall  freight
rates in the fiscal 2004  period,  a decrease in the  percentage  of our freight
comprised of automotive parts and a corresponding  increase in the percentage of
our  freight  comprised  of  consumer  non-durables,  and to a  lesser  extent a
reduction in our  percentage  of  non-revenue  miles.  The increase in miles per
tractor per week was primarily  attributable to stronger  overall freight demand
in the 2004  period.  Revenue  per  seated  tractor  per  week,  excluding  fuel
surcharge, which is our primary measure of asset productivity, increased 7.4% to
$2,696 in the third  quarter of fiscal 2004,  from $2,510 for the same period in
fiscal 2003, as a result of increases in revenue per mile and miles per tractor.
The increase in average  tractors was primarily  related to our  acquisition  of
certain assets of Highway  Express in the first quarter of fiscal 2004.  Revenue
for TruckersB2B  was $1.6 million in the third quarter of fiscal 2004,  compared
to $1.4  million for the same period in fiscal  2003.  The  TruckersB2B  revenue
increase  resulted  from an  increase  in  member  usage  of  various  programs,
including the fuel and tire discount programs.

     Salaries,  wages,  and employee  benefits were $30.5  million,  or 30.9% of
operating  revenue,  for the third  quarter of fiscal  2004,  compared  to $27.5
million, or 30.3% of operating revenue,  for the same period in fiscal 2003. The
increase in the overall dollar amount primarily was related to an 18.1% increase
in company  miles,  which in turn increased  driver wages.  The 0.6% increase in
this  expense  category as a  percentage  of  operating  revenue  was  primarily
attributable  to an increase in the percentage of our fleet comprised of company
trucks,  an increase in driver  compensation,  and an increase in administrative
payroll and related expenses for the Highway Express  employees.  We expect this
line item to  increase  as a  percentage  of revenue in the near term  primarily
because of a driver pay increase implemented during March 2004.

     Fuel expenses  increased to $15.1 million,  or 15.3% of operating  revenue,
for the third  quarter of fiscal 2004,  compared to $13.6  million,  or 15.0% of
operating  revenue,  for the same  period  in fiscal  2003.  This  increase  was
primarily  attributable  to an 18.1%  increase in Company miles which  increased
fuel  expense,  partially  offset  by a  decrease  in  average  fuel  prices  of
approximately  $0.07 per gallon.  Fuel expense also was partially  offset by the
collection of $3.1 million in fuel surcharge  revenue in the fiscal 2004 period,
compared to $3.2  million in the fiscal 2003  period.  We expect fuel prices may
remain at  relatively  high levels due to low inventory and unrest in the Middle
East.  Higher fuel prices will increase our operating  expenses to the extent we
cannot offset them with surcharges.

     Operations and maintenance expenses increased to $8.0 million for the third
quarter of fiscal 2004,  from $7.9 million for the third quarter of fiscal 2003.
This dollar  amount  increase  was  primarily  the result of our larger fleet of
company-operated  equipment  in the  fiscal  2004  period.  As a  percentage  of
revenue,  operations and maintenance  decreased to 8.1% of revenue for the third
quarter of fiscal 2004, compared to 8.7% for the same period in fiscal 2003. The
decrease in  maintenance  expense as a percentage  of revenue in the fiscal 2004
period  was  primarily  the  result of our fleet  upgrade  initiative,  as newer
tractors and trailers  generally require less  maintenance,  which was partially
offset by a larger  percentage of our fleet being comprised of  company-operated
equipment  in the fiscal 2004  period.  Operations  and  maintenance  consist of
direct operating expense, maintenance and tire expense.

     Insurance  and  claims  expense  was  $4.3  million,  or 4.3% of  operating
revenue, for the third quarter of fiscal 2004, compared to $3.4 million, or 3.7%
of operating revenue, for the same period in fiscal 2003. Our insurance expenses
consist of premiums for liability,  physical damage and cargo damage  insurance.
Our insurance program involves  self-insurance at various risk retention levels.
Claims in excess of these risk  levels are  covered by  insurance  in amounts we
consider to be adequate.  We accrue for the uninsured portion of claims based on
known claims and  historical  experience.  We regularly

                                       15

evaluate  our  insurance  program  in an effort to  maintain  a balance  between
premium  expense and the risk  retention  we are willing to assume.  The primary
reason for the  increase  in  insurance  and claims  expense  was  adverse  loss
development principally related to two claims from prior years.

     Depreciation  and  amortization,  consisting  primarily of  depreciation of
revenue equipment, increased to $4.0 million in the third quarter of fiscal 2004
from $3.8  million  for the same  period  of  fiscal  2003.  This  increase  was
primarily  attributable to losses on disposition of certain tractors acquired in
the purchase of certain assets of Burlington Motor Carriers.  As a percentage of
revenue,  depreciation  and  amortization  decreased  to 4.0% of revenue for the
third  quarter of fiscal  2004,  compared  to 4.2% for the same period in fiscal
2003.  This  decrease  primarily  resulted  from our  increased use of operating
leases to finance  acquisitions  of revenue  equipment.  Revenue  equipment held
under  operating  leases is not  reflected on our balance sheet and the expenses
related to such  equipment  are  reflected on our  statements  of  operations in
revenue  equipment  rentals,  rather than in depreciation  and  amortization and
interest  expense,  as is the case for revenue  equipment  that is financed with
borrowings  or capital  leases.  We expect most of the new tractors and trailers
acquired in connection with our fleet upgrade will be financed under off-balance
sheet operating  leases. In such event, we expect a decrease in depreciation and
amortization going forward, excluding the impact of the impairment charge.

     Revenue equipment rentals were $8.2 million,  or 8.3% of operating revenue,
for the third  quarter of fiscal  2004,  compared  to $5.9  million,  or 6.6% of
operating  revenue  for the same  period  in  fiscal  2003.  This  increase  was
attributable  to a higher  proportion of our tractor fleet held under  operating
leases  during the 2004  period.  During the third  quarter of fiscal  2004,  an
average of 1,678  tractors,  or 73.4% of our average total Company  tractors for
the period,  were held under  operating  leases  compared to an average of 1,358
tractors,  or 68.1% of our  average  total  tractors,  during the same period in
fiscal 2003. As we expect to finance most of our new tractors and trailers under
off-balance  sheet operating  leases,  we expect revenue  equipment rentals will
increase going forward.

     Purchased  transportation decreased to $18.4 million, or 18.6% of operating
revenue for the third quarter of fiscal 2004,  from $20.5  million,  or 22.6% of
operating  revenue,  for the same  period  in fiscal  2003.  This  decrease  was
primarily related to reduced  independent  contractor expense, as the percentage
of  our  fleet  comprised  of  independent  contractors  decreased.  Independent
contractors  are drivers who cover all their operating  expenses  (fuel,  driver
salaries,  maintenance,  and  equipment  costs) for a fixed payment per mile. We
expect the majority of our equipment  additions to come in our  company-operated
fleet.  As a result,  the  percentage  of our  fleet  comprised  of  independent
contractors  may  continue to  decline,  with a  corresponding  decrease in this
expense  category.  It has become  difficult  to recruit  and train  independent
contractors.

     All of our other  operating  expenses are relatively  minor in amount,  and
there were no significant changes in these expenses.

     Net interest  expense  decreased 25.6% to $0.9 million in the third quarter
of fiscal  2004,  from $1.2  million  for the same period in fiscal  2003.  This
decrease  was a result of reduced  bank  borrowings,  which  decreased  to $21.0
million at March 31, 2004,  from $26.9  million at March 31,  2003,  and capital
lease  obligations,  which  decreased to $17.7  million at March 31, 2004,  from
$32.0  million at March 31, 2003.  The reduction in our  borrowings  and capital
lease  obligations  has  resulted  largely from our  increased  use of operating
leases to finance acquisitions of revenue equipment.  Our trend toward financing
revenue  equipment with operating leases instead of borrowing moves the interest
component  of the leases into  revenue  equipment  rentals,  an "above the line"
operating expense,  with a corresponding  decrease in this expense category.  We
expect  this trend to continue as we finance new  tractors  and  trailers  under
operating leases versus borrowings.

     Our pretax  margin,  which we believe is a useful  measure of our operating
performance because it is neutral with regard to the method of revenue equipment
financing  that a company uses,  improved 200 basis points to 2.9% for the third
quarter  of fiscal  2004,  from 0.9% for the same  period  in  fiscal  2003.  In
addition to other factors  described above,  Canadian exchange rate fluctuations
principally  impact salaries,

                                       16

wages,  and benefits and purchased  transportation  and,  therefore,  impact our
pretax margin and results of operations.

     Income taxes  increased  to $1.5  million,  with an  effective  tax rate of
51.6%,  for the  third  quarter  of fiscal  2004,  from  $0.3  million,  with an
effective tax rate of 42.8%,  for the same period in fiscal 2003.  The effective
tax rate increased as a result of an increase in non-deductible expenses related
to our  driver  per  diem  pay  structure.  As per diem  charges  are  partially
non-deductible for income tax purposes, our effective tax rate will fluctuate as
our net income fluctuates.

     As a result of the factors  described  above,  net income increased to $1.4
million for the third  quarter of fiscal  2004,  from $0.5  million for the same
period in fiscal 2003.

Comparison of Nine Months Ended March 31, 2004 to Nine Months
Ended March 31, 2003

     Operating  revenue  increased by $16.5 million,  or 6.0%, to $291.6 million
for the nine months  ended  March 31,  2004,  from  $275.1  million for the same
period in fiscal  2003.  This  increase  was  primarily  attributable  to a 4.1%
improvement  in average  revenue per total mile,  excluding fuel  surcharge,  to
$1.212 from $1.164;  an increase in average miles per tractor per week, to 2,205
from 2,181;  and a 3.8%  increase in average  tractors to 2,254 from 2,172.  The
improvement  in average  revenue per total mile resulted  primarily  from better
overall freight rates in the fiscal 2004 period, a decrease in the percentage of
our freight  comprised of automotive  parts and a corresponding  increase in the
percentage of our freight  comprised of consumer  non-durables,  and to a lesser
extent a reduction in our percentage of non-revenue miles. The increase in miles
per tractor per week  primarily was  attributable  to stronger  overall  freight
demand  in the 2004  period.  Revenue  per  tractor  per  week,  excluding  fuel
surcharge, which is our primary measure of asset productivity, increased 5.3% to
$2,673 in the nine months ended March 31, 2004,  from $2,538 for the same period
in fiscal  2003,  as a result of  increases  in  revenue  per mile and miles per
tractor.  The  increase  in  average  tractors  was  primarily  related  to  our
acquisition  of certain assets of Highway  Express in August 2003.  Revenue from
TruckersB2B was $6.5 million for the nine months ended March 31, 2004,  compared
to $5.3  million for the same period in fiscal  2003.  The  TruckersB2B  revenue
increase  resulted  from an  increase  in  member  usage  of  various  programs,
including the fuel and tire discount programs.

     Salaries,  wages,  and benefits were $91.2  million,  or 31.3% of operating
revenue, for the nine months ended March 31, 2004, compared to $83.8 million, or
30.5% of operating revenue,  for the same period in fiscal 2003. The increase in
the overall  dollar amount was primarily  related to a 15.5% increase in company
miles,  which in turn  increased  driver  wages.  The  increase in this  expense
category as a percentage of operating  revenue was primarily  attributable to an
increase in the percentage of our fleet comprised of company trucks, an increase
in driver compensation, and an increase of approximately 64% in expenses related
to  employer-paid  health  insurance.  We expect this line item to increase as a
percentage  of  revenue  in the near  term  primarily  because  of a driver  pay
increase implemented during March 2004.

     Fuel expenses  increased to $41.0 million,  or 14.1% of operating  revenue,
for the nine months ended March 31, 2004, compared to $35.7 million, or 13.0% of
operating  revenue,  for the nine months of fiscal 2003. This increase primarily
was  attributable  to a 15.5%  increase in company miles,  which  increased fuel
expense,  partially  offset  by a slight  decrease  in  average  fuel  prices of
approximately  $0.006 per gallon.  Fuel expense also partially was offset by the
collection of $7.8 million in fuel surcharge  revenue in the fiscal 2004 period,
compared to $6.7  million in the fiscal 2003  period.  We expect fuel prices may
remain at  relatively  high levels due to low inventory and unrest in the Middle
East.  Higher fuel prices will increase our operating  expenses to the extent we
cannot offset them with surcharges.

     Operations and maintenance expenses increased to $24.2 million for the nine
months of fiscal  2004,  from $23.7  million for the nine months ended March 31,
2003. This dollar amount  increase  primarily was the result of our larger fleet
of  company-operated  equipment  in the fiscal 2004 period.  As a percentage  of
revenue,  operations and maintenance  decreased  slightly to 8.3% of revenue for
the nine

                                       17

months ended March 31, 2004,  from 8.6% for the same period in fiscal 2003.  The
decrease in  maintenance  expense as a percentage  of revenue in the fiscal 2004
period  primarily  was the  result of our  fleet  upgrade  initiative,  as newer
tractors and trailers  generally require less  maintenance,  which partially was
offset by a larger  percentage of our fleet being comprised of  company-operated
equipment  in the fiscal 2004  period.  Operations  and  maintenance  consist of
direct operating expense, maintenance and tire expense.

     Insurance  and  claims  expense  was $11.9  million,  or 4.1% of  operating
revenue,  for the nine months of fiscal 2004, compared to $10.0 million, or 3.6%
of operating revenue, for the same period in fiscal 2003. Our insurance expenses
consist of premiums for liability,  physical damage, and cargo damage insurance.
Our insurance program involves  self-insurance at various risk retention levels.
Claims in excess of these risk  levels are  covered by  insurance  in amounts we
consider to be adequate.  We accrue for the uninsured portion of claims based on
known claims and  historical  experience.  We regularly  evaluate our  insurance
program in an effort to maintain a balance  between premium expense and the risk
retention  we are  willing to assume.  The  primary  reason for the  increase in
insurance and claims expense was adverse loss development principally related to
two claims from prior years.

     Depreciation  and  amortization,  consisting  primarily of  depreciation of
revenue equipment,  increased to $21.2 million, or 7.3% of operating revenue, in
the nine months ended March 31, 2004,  from $10.4 million,  or 3.8% of operating
revenue,  for the same  period of  fiscal  2003.  This  increase  primarily  was
attributable  to the  pretax  impairment  charge  of  $9.8  million,  or 3.4% of
operating  revenue,  that we recognized in the first quarter of fiscal 2004 as a
result of our decision to dispose of all of our remaining  48-foot  trailers and
our 53-foot  trailers over nine years old. We also incurred higher  depreciation
due to the equipment we acquired in the Highway  Express  acquisition and losses
on disposition of some of the tractors  acquired from Burlington Motor Carriers.
These items were  partially  offset by our increased use of operating  leases to
finance  acquisitions  of  revenue  equipment.   Revenue  equipment  held  under
operating leases is not reflected on our balance sheet, and the expenses related
to this  equipment  are  reflected  on our  statement of  operations  in revenue
equipment  rentals,  rather than in depreciation  and  amortization and interest
expense,  as is the case for revenue  equipment that is financed with borrowings
or capital leases.  We expect most of the new tractors and trailers  acquired in
connection  with our fleet  upgrade  will be financed  under  off-balance  sheet
operating  leases.  In such  event,  we expect a decrease  in  depreciation  and
amortization going forward, excluding the impact of the impairment charge.

     Revenue equipment rentals were $22.0 million, or 7.5% of operating revenue,
for the nine  months of  fiscal  2004,  compared  to $18.0  million,  or 6.5% of
operating  revenue  for the same  period  in  fiscal  2003.  This  increase  was
attributable  to a higher  proportion of our tractor fleet held under  operating
leases during the 2004 period. During the nine months of fiscal 2004, an average
of 1,551 tractors,  or 71.1% of our average total tractors for the period,  were
held under operating  leases compared to an average of 1,306 tractors,  or 65.2%
of our average  total  tractors,  during the same period in fiscal  2003.  As we
expect to finance most of our new tractors and trailers under  off-balance sheet
operating  leases,  we expect  revenue  equipment  rentals will  increase  going
forward.

     Purchased  transportation decreased to $57.8 million, or 19.8% of operating
revenue,  for the nine months ended March 31, 2004, from $65.3 million, or 23.8%
of  operating  revenue,  for the same period in fiscal 2003.  This  decrease was
primarily related to reduced  independent  contractor expense, as the percentage
of  our  fleet  comprised  of  independent  contractors  decreased.  Independent
contractors  are drivers who cover all their operating  expenses  (fuel,  driver
salaries,  maintenance,  insurance, and equipment costs) for a fixed payment per
mile.  We  expect  the  majority  of our  equipment  additions  to  come  in our
company-operated  fleet.  As a result,  the percentage of our fleet comprised of
independent  contractors may continue to decline, with a corresponding  decrease
in this  expense  category.  It has  become  difficult  to  recruit  and  retain
independent contractors.

     All of our other  operating  expenses are relatively  minor in amount,  and
there were no significant changes in these expenses.

                                       18

     Net  interest  expense  decreased  40.7% to $3.0 million in the nine months
ended March 31, 2004, from $5.1 million for the same period in fiscal 2003. This
decrease  was a result of reduced  bank  borrowings,  which  decreased  to $21.0
million at March 31, 2004,  from $26.9  million at March 31,  2003,  and capital
lease  obligations,  which  decreased to $17.7  million at March 31, 2004,  from
$32.0  million  at March  31,  2003,  as well as the  pretax  write-off  of loan
origination  costs of  approximately  $914,000  in the fiscal 2003  period.  The
reduction in our borrowings and capital lease  obligations has resulted  largely
from our increased use of operating  leases to finance  acquisitions  of revenue
equipment.  Our trend toward financing  revenue  equipment with operating leases
instead of  borrowing  moves the  interest  component of the leases into revenue
equipment rentals,  an "above the line" operating expense,  with a corresponding
decrease  in this  expense  category.  We expect  this trend to  continue  as we
finance new tractors and trailers under operating leases versus borrowings.

     Our pretax  margin,  which we believe is a useful  measure of our operating
performance because it is neutral with regard to the method of revenue equipment
financing that we use,  improved 120 basis points to 3.0% for the nine months of
fiscal 2004, from 1.8% for the same period of fiscal 2003. These margins exclude
the impact of both the $9.8 million pretax  impairment charge in the fiscal 2004
period and a one-time, pretax write-off of unamortized loan origination costs of
approximately  $914,000  related to the refinancing of our line of credit in the
fiscal 2003  period.  In addition to other  factors  described  above,  Canadian
exchange rate fluctuations principally impact salaries,  wages, and benefits and
purchased transportation and, therefore, impact our pretax margin and results of
operations.

     Income taxes  decreased to $1.4 million for the nine months ended March 31,
2004,  from $1.7  million,  for the same period in fiscal 2003.  The decrease in
income  tax  expense  resulted  from the tax  benefit  associated  with the $9.8
million pretax impairment charge in the fiscal 2004 period,  partially offset by
an  increase  in  non-deductible  expenses  related  to our  driver per diem pay
structure.  As per diem  charges  are  partially  non-deductible  for income tax
purposes, our effective tax rate will fluctuate as our net income fluctuates.

     As a result of the factors  described above, we incurred a net loss of $2.6
million  for the nine  months of fiscal  2004,  compared  to net  income of $2.4
million in the same period in fiscal 2003. Excluding the impact of both the $9.8
million  pretax  impairment  charge in the fiscal  2004  period and a  one-time,
pretax write-off of unamortized loan origination costs of approximately $914,000
related to the refinancing of our line of credit in the fiscal 2003 period,  net
income  would have  increased by 48.3% to $4.3 million for the nine months ended
March 31, 2004, from $2.9 million for the same period in fiscal 2003.

Liquidity and Capital Resources

     Trucking  is a  capital-intensive  business.  We  require  cash to fund our
operating expenses (other than depreciation and  amortization),  to make capital
expenditures  and  acquisitions,  and to repay  debt,  including  principal  and
interest payments.  Other than ordinary operating  expenses,  we anticipate that
capital  expenditures  for the acquisition of revenue  equipment will constitute
our primary cash requirement over the next twelve months.  Our principal sources
of liquidity are cash generated from operations,  bank  borrowings,  capital and
operating lease financing of revenue  equipment,  proceeds from the sale of used
revenue  equipment,  and to a lesser  extent,  the sale of shares of our  common
stock.

     For the nine months of fiscal 2004,  net cash  provided by  operations  was
$26.5 million, compared to $24.3 million for the same period in fiscal 2003.

     Net cash used in investing  activities was $7.6 million for the nine months
of fiscal 2004,  compared to net cash  provided by investing  activities of $3.5
million for the same period in fiscal  2003.  Approximately  $3.6 million of the
cash used in investing  activities for the fiscal 2004 period was related to our
purchase of certain  assets of Highway  Express in August of 2003.  In addition,
cash used in (provided by) investing  activities includes the net cash effect of
acquisitions and dispositions of revenue  equipment during each period.  Capital
expenditures (excluding the assets purchased from Highway Express) totaled

                                       19

$15.7  million in the nine months of fiscal  2004 and $4.7  million for the same
period in fiscal  2003.  We  generated  proceeds  from the sale of property  and
equipment of $11.6  million  during the nine months of fiscal 2004,  compared to
$8.2 million in proceeds for the same period in fiscal 2003.

     Net cash used in financing activities was $18.4 million for the nine months
of fiscal  2004,  compared to $27.3  million for the same period in fiscal 2003.
Financing activity represents bank borrowings (new borrowings, net of repayment)
and payment of the principal component of capital lease obligations.

     As of March 31,  2004,  we had on order 414  tractors  and 850 trailers for
delivery  through  December 2004.  These revenue  equipment  orders  represent a
capital  commitment of  approximately  $50.6  million,  before  considering  the
proceeds of equipment  dispositions.  In connection  with our fleet upgrade,  we
have financed most of the new tractors and new trailers we have acquired to date
under  off-balance  sheet operating leases. A portion of the used equipment that
has been or will be  replaced  by these new units was or is owned or held  under
capital leases and, therefore,  carried on our balance sheet. As a result of our
increased use of operating leases to finance  acquisitions of revenue equipment,
we have reduced our balance  sheet debt.  At March 31, 2004,  our total  balance
sheet debt, including capital lease obligations,  was $50.5 million, compared to
$69.6 million at March 31, 2003. Our debt-to-capitalization ratio (total balance
sheet debt as a percentage of total balance sheet debt plus total  stockholders'
equity) decreased to 47.9% at March 31, 2004, from 55.4% at March 31, 2003.

     Over the past several years,  we have financed most of our new tractors and
trailers under operating  leases,  which are not reflected on our balance sheet.
The use of operating leases also affects our statement of cash flows. For assets
subject to these operating leases, we do not record  depreciation as an increase
to net cash provided by  operations,  nor do we record any entry with respect to
investing activities or financing activities.

     Our operating leases include some under which we do not guarantee the value
of the asset at the end of the lease term  ("walk-away  leases")  and some under
which we do  guarantee  the value of the asset at the end of the lease term.  We
were obligated for residual value payments  related to operating leases of $33.7
million and $40.1 million at March 31, 2003 and 2004, respectively. A portion of
these amounts is covered by repurchase  and/or trade agreements we have with the
equipment  manufacturer.  We believe that any residual payment  obligations that
are not covered by the manufacturer will be satisfied,  in the aggregate, by the
value of the related  equipment at the end of the lease.  We anticipate that our
continued  reliance on operating leases,  rather than bank borrowings or capital
leases,  to finance the acquisition of revenue  equipment in connection with our
fleet upgrade will allow us to use our cash flows to further  reduce our balance
sheet debt.

     The  tractors  on order  are not  protected  by  manufacturers'  repurchase
arrangements and are not subject to "walk-away" leases under which we can return
the equipment  without  liability  regardless of its market value at the time of
return. Therefore, we are subject to the risk that equipment values may decline,
in which case we would  suffer a loss upon  disposition  and be required to make
cash  payments  because  of the  residual  value  guarantees  we  provide to our
equipment lessors.

     On September 26, 2002, we entered into our current  primary credit facility
with Fleet Capital  Corporation,  Fleet Capital Canada  Corporation  and several
other  lenders.   This  $55.0  million  facility   consists  of  revolving  loan
facilities,  approximately  $10.8  million  in term  loan  subfacilities,  and a
commitment  to issue and  guaranty  letters of credit.  Repayment of the amounts
outstanding  under the  credit  facility  is  secured  by a lien on our  assets,
including  the stock or other  equity  interests  of our  subsidiaries,  and the
assets of certain of our subsidiaries.  In addition, certain of our subsidiaries
that are not party to the  credit  facility  have  guaranteed  repayment  of the
amount  outstanding  under the credit  facility and have granted a lien on their
respective  assets to secure  such  repayment.  The credit  facility  expires on
September 26, 2005.

                                       20

     Amounts  available  under the credit  facility are determined  based on our
accounts receivable borrowing base. The facility contains restrictive covenants,
which,  among other  things,  limit our ability to pay cash  dividends  and make
capital  expenditures and lease payments,  and require us to maintain compliance
with certain financial ratios,  including a minimum fixed charge coverage ratio.
We were in  compliance  with these  covenants at March 31,  2004,  and expect to
remain in  compliance  for the  foreseeable  future.  At March 31,  2004,  $21.0
million of our credit  facility was utilized as outstanding  borrowings and $6.8
million was utilized  for standby  letters of credit,  and we had  approximately
$17.1 million in remaining availability under the facility.

     We believe we will be able to fund our operating  expenses,  as well as our
current  commitments for the acquisition of revenue equipment in connection with
our fleet  upgrade,  over the next  twelve  months  with a  combination  of cash
generated  from  operations,  borrowings  available  under  our  primary  credit
facility, and lease financing arrangements. We will continue to have significant
capital  requirements  over the long term,  and the  availability  of the needed
capital  will depend upon our  financial  condition  and  operating  results and
numerous  other  factors  over which we have  limited or no  control,  including
prevailing market conditions and the market price of our common stock.  However,
based on our improving operating results, anticipated future cash flows, current
availability under our credit facility, and sources of equipment lease financing
that  we  expect  will  be  available  to us,  we do not  expect  to  experience
significant liquidity constraints in the foreseeable future.

Contractual Obligations and Commercial Commitments

     As of March 31, 2004, our bank loans,  capital  leases,  operating  leases,
other debts and future  commitments  have stated  maturities  or minimum  annual
payments as follows:

                                                                        Annual Cash Requirements
                                                                          as of March 31, 2004
                                                                             (in thousands)
                                                                          Amounts Due by Period
                                                               Less than           One to       Three to          Over
                                                      Total     One Year      Three Years     Five Years    Five Years
                                                      -----    ---------      -----------     ----------    ----------
                                                                                                
  Operating leases(1).........................     $153,662      $39,305          $64,586        $27,957       $21,814
  Capital leases obligations(1)...............       17,749        9,947            6,708            465           629
  Long-term debt..............................       32,766        6,101           24,427            313         1,925
                                                   --------      -------          -------        -------       -------

  Sub-total...................................      204,177       55,353           95,721         28,735        24,368

  Future purchase of revenue equipment........       50,629        3,736           14,944         23,092         8,857
  Employment and consulting agreements(2).....        1,306          818              488            ---           ---
  Standby letters of credit...................        6,766        6,766              ---            ---           ---
                                                   --------      -------          -------        -------       -------

  Total.......................................     $262,878      $66,673         $111,153        $51,827       $33,225
                                                   ========      =======         ========        =======       =======

(1)  Included in these balances are residual equipment value guarantees of $50.4
     million in total and $12.9  million  coming  due in less than one year.  We
     believe the majority of these  amounts  will be  satisfied by  manufacturer
     commitments.

(2)  The amounts reflected in the table do not include amounts that could become
     payable to our Chief Executive Officer,  Chief Financial  Officer,  and our
     Executive Vice President under certain circumstances if their employment by
     the Company is terminated.

Critical Accounting Policies

     The  preparation of our financial  statements in conformity with accounting
principles generally accepted in the United States requires us to make estimates
and assumptions that impact the amounts  reported in our consolidated  financial
statements and accompanying  notes.  Therefore,  the reported amounts of assets,
liabilities,  revenues, expenses and associated disclosures of contingent assets
and
                                       21

liabilities are affected by these estimates and  assumptions.  We evaluate these
estimates and assumptions on an ongoing basis,  utilizing historical experience,
consultation  with  experts,  and other  methods  considered  reasonable  in the
particular circumstances.  Nevertheless, actual results may differ significantly
from our estimates and assumptions, and it is possible that materially different
amounts would be reported using differing estimates or assumptions.  We consider
our  critical  accounting  policies  to be those  that  require  us to make more
significant  judgments and estimates  when we prepare our financial  statements.
Our critical accounting policies include the following:

     Revenue  Recognition.  Upon  delivery of a load,  we recognize  all revenue
related to that load,  including  revenue  from  detention  charges and our fuel
surcharge  program.  In  this  connection,  we  make  estimates  concerning  the
collectibility  of our accounts  receivable and the required amounts of reserves
for uncollectible accounts. We also recognize direct operating expenses, such as
drivers' wages and fuel, on the date of delivery of the relevant load.

     Depreciation  of Property and  Equipment.  We  depreciate  our property and
equipment  using the straight line method over the estimated  useful life of the
asset. We generally use estimated useful lives of 4 to 12 years for tractors and
trailers, and estimated salvage values for tractors and trailers generally range
from 25% to 40% of the  capitalized  cost.  Gains and losses on the  disposal of
revenue  equipment  are included in  depreciation  expense in our  statements of
operations.

     We periodically review the reasonableness of our estimates regarding useful
lives and salvage values of our revenue  equipment and other  long-lived  assets
based upon, among other things,  our experience with similar assets,  conditions
in the used equipment market, and prevailing  industry practice.  Changes in our
useful life or salvage value  estimates,  or  fluctuations in market values that
are not reflected in our estimates,  could have a material effect on our results
of operations.

     Revenue  equipment and other  long-lived  assets are tested for  impairment
whenever an event occurs that indicates an impairment may exist. Expected future
cash flows are used to analyze whether an impairment has occurred. If the sum of
expected  undiscounted  cash  flows  is less  than  the  carrying  value  of the
long-lived  asset,  then  an  impairment  loss is  recognized.  We  measure  the
impairment  loss by comparing the fair value of the asset to its carrying value.
Fair  value is  determined  based on a  discounted  cash  flow  analysis  or the
appraised value of the asset, as appropriate.

     Operating leases.  We recently have financed a substantial  majority of our
revenue  equipment  acquisitions  with operating  leases,  rather than with bank
borrowings  or  capital  lease  arrangements.  These  leases  generally  contain
residual value guarantees, which provide that the value of equipment returned to
the  lessor at the end of the  lease  term  will be no lower  than a  negotiated
amount.  To the extent that the value of the  equipment is below the  negotiated
amount,  we are liable to the lessor for the shortage at the  expiration  of the
lease.  For  approximately  75% of our current  tractors  and 30% of our current
trailers,  we have residual value guarantees from manufacturers at amounts equal
to our residual  obligation to the lessors.  For all other  equipment (or to the
extent  we  believe  any  manufacturer  will  refuse  or be  unable  to meet its
obligation),  we are  required to  recognize  additional  rental  expense to the
extent we believe the fair market  value at the lease  termination  will be less
than our obligation to the lessor.

     In accordance with SFAS 13, "Accounting for Leases," property and equipment
held under operating leases, and liabilities related thereto,  are not reflected
on our balance sheet. All expenses related to revenue equipment operating leases
are reflected on our statements of operations in the line item entitled "Revenue
equipment  rentals." As such,  financing revenue equipment with operating leases
instead of bank  borrowings  or capital  leases  effectively  moves the interest
component of the financing arrangement into operating expenses on our statements
of operations. Consequently, we believe that pretax margin (income before income
taxes as a percentage of operating revenue) may provide a more useful measure of
our  operating  performance  than  operating  ratio  (operating  expenses  as  a
percentage of operating  revenue)  because it  eliminates  the impact of revenue
equipment financing decisions.

                                       22

     Claims Reserves and Estimates. The primary claims arising for us consist of
cargo liability,  personal injury, property damage, collision and comprehensive,
workers' compensation, and employee medical expenses. We maintain self-insurance
levels for these  various areas of risk and have  established  reserves to cover
these self-insured liabilities.  We also maintain insurance to cover liabilities
in excess of these  self-insurance  amounts.  Claims reserves represent accruals
for the  estimated  uninsured  portion of  reported  claims,  including  adverse
development  of  reported  claims,  as well as  estimates  of  incurred  but not
reported  claims.  Reported  claims and related loss  reserves are  estimated by
third party administrators,  and we refer to these estimates in establishing our
reserves. Claims incurred but not reported are estimated based on our historical
experience and industry trends,  which are continually  monitored,  and accruals
are  adjusted  when  warranted  by  changes  in  facts  and  circumstances.   In
establishing  our  reserves  we must  take into  account  and  estimate  various
factors,  including,  but not limited to, assumptions  concerning the nature and
severity  of  the  claim,  the  effect  of the  jurisdiction  on  any  award  or
settlement,  the length of time until ultimate  resolution,  inflation  rates in
health care and in general,  interest rates, legal expenses,  and other factors.
Our  actual   experience  may  be  different   than  our  estimates,   sometimes
significantly.  Changes in assumptions  as well as changes in actual  experience
could cause these  estimates  to change in the near term.  Insurance  and claims
expense will vary from period to period  based on the severity and  frequency of
claims incurred in a given period.

     Impairment of Goodwill.  Our consolidated  balance sheets at June 30, 2003,
and March 31, 2004,  included  goodwill of acquired  businesses of approximately
$16.7  million.  This  amount has been  recorded  as a result of prior  business
acquisitions  accounted for under the purchase  method of  accounting.  Prior to
July 1, 2001,  goodwill  from each  acquisition  was  generally  amortized  on a
straight-line  basis.  Under FASB No. 142, Goodwill and Other Intangible Assets,
which we adopted as of July 1, 2001,  goodwill is tested for impairment annually
(or more often,  if an event or  circumstance  indicates that an impairment loss
has been  incurred)  in lieu of  amortization.  The  provisions  of FASB No. 142
required the completion of a transitional  impairment  test within six months of
adoption.  We completed this transitional test and there was no impairment as of
July 1, 2001.  During the fourth  quarter of fiscal 2003,  we completed our most
recent annual  impairment test for that fiscal year and concluded that there was
no indication of impairment.

     A  significant  amount of  judgment  is  required  in  performing  goodwill
impairment tests. Such tests include  estimating the fair value of our reporting
units.  As required by FASB No. 142, we compare the estimated  fair value of our
reporting units with their respective  carrying amounts including  goodwill.  We
define a reporting unit as an operating segment.  Under FASB No. 142, fair value
refers to the  amount  for which the  entire  reporting  unit could be bought or
sold.  Our  methods  for   estimating   reporting  unit  values  include  market
quotations,  asset and liability fair values,  and other  valuation  techniques,
such as  discounted  cash flows and  multiples  of earnings,  revenue,  or other
financial  measures.  With the  exception  of  market  quotations,  all of these
methods involve  significant  estimates and assumptions,  including estimates of
future financial performance and the selection of appropriate discount rates and
valuation multiples.

     Accounting for Income Taxes.  Deferred income taxes represent a substantial
liability  on  our  consolidated  balance  sheet.   Deferred  income  taxes  are
determined  in  accordance  with SFAS No. 109,  "Accounting  for Income  Taxes."
Deferred tax assets and  liabilities  are recognized for the expected future tax
consequences   attributable  to  differences  between  the  financial  statement
carrying  amounts of existing assets and  liabilities  and their  respective tax
bases,  and operating  loss and tax credit  carry-forwards.  We evaluate our tax
assets  and  liabilities  on a  periodic  basis and  adjust  these  balances  as
appropriate.  We believe  that we have  adequately  provided  for our future tax
consequences  based upon current  facts and  circumstances  and current tax law.
However,  should our tax  positions be  challenged  and not  prevail,  different
outcomes could result and have a significant  impact on the amounts  reported in
our consolidated financial statements.

     The carrying value of our deferred tax assets (tax benefits  expected to be
realized  in the  future)  assumes  that we will be able to  generate,  based on
certain  estimates and assumptions,  sufficient future taxable income in certain
tax jurisdictions to utilize these deferred tax benefits. If these estimates and

                                       23

related assumptions change in the future, we may be required to reduce the value
of the  deferred  tax assets  resulting in  additional  income tax  expense.  We
believe  that it is more likely than not that the  deferred  tax assets,  net of
valuation  allowance,  will be realized,  based on forecasted  income.  However,
there can be no assurance that we will meet our forecasts of future  income.  We
evaluate  the  deferred  tax assets on a periodic  basis and assess the need for
additional valuation allowances.

     Federal  income taxes are provided on that portion of the income of foreign
subsidiaries that is expected to be remitted to the United States.

Seasonality

     We have substantial  operations in the Midwestern and Eastern United States
and  Canada.  In those  geographic  regions,  our  tractor  productivity  may be
adversely affected during the winter season because inclement weather may impede
our operations.  Moreover,  some shippers reduce their shipments  during holiday
periods as a result of curtailed  operations or vacation shutdowns.  At the same
time,  operating expenses  generally  increase,  with fuel efficiency  declining
because of engine idling and harsh weather  creating higher accident  frequency,
increased claims, and more equipment repairs.

Inflation

     Many of our operating  expenses,  including fuel costs,  revenue equipment,
and driver compensation are sensitive to the effects of inflation, which results
in higher operating costs and reduced operating income, unless offset by revenue
increases.  The effects of inflation on our business during the past three years
were most significant in fuel. However,  the effect of higher fuel prices on our
revenue was not  material in the past three years  because of  increases  in our
freight rates and fuel surcharges.

Item 3.  Quantitative and Qualitative Disclosures about Market Risk

     We experience  various market risks,  including  changes in interest rates,
foreign  currency  exchange  rates,  and  fuel  prices.  We do  not  enter  into
derivatives or other financial  instruments for trading or speculative purposes,
nor when there are no underlying related exposures.

     Interest Rate Risk. We are exposed to interest rate risk  principally  from
our primary credit  facility.  The credit  facility  carries a maximum  variable
interest  rate of either the bank's  base rate plus 3.0% or LIBOR plus 3.5%.  At
March 31, 2004,  we had variable rate  borrowings  of $21.0 million  outstanding
under the credit  facility.  At March 31, 2004,  the interest rate for revolving
borrowings  under our credit  facility was LIBOR plus 2.25%.  Assuming  variable
rate  borrowings  under  the  credit  facility  at  March  31,  2004  levels,  a
hypothetical  10%  increase in the bank's  base rate and LIBOR would  reduce our
annual net income by  approximately  $120,000.  In the event of a change of this
magnitude,  management  would likely  consider  actions to further  mitigate our
exposure.

     Foreign  Currency  Exchange Rate Risk.  We are subject to foreign  currency
exchange rate risk,  specifically  in connection  with our Canadian  operations.
While  virtually all of the expenses  associated  with our Canadian  operations,
such  as  independent   contractor  costs,  company  driver  compensation,   and
administrative costs, are paid in Canadian dollars, a significant portion of our
revenue  generated from those  operations is billed in U.S. dollars because many
of our customers are U.S.  shippers  transporting  goods to or from Canada. As a
result,  increases in the Canadian  dollar  exchange rate  adversely  affect the
profitability of our Canadian operations.  Assuming revenue and expenses for our
Canadian  operations  identical  to that in the nine months ended March 31, 2004
(both in terms of amount and currency mix), we estimate that a $0.01 increase in
the  Canadian  dollar  exchange  rate  would  reduce  our  annual  net income by
approximately  $250,000.  We generally do not face the same magnitude of foreign
currency  exchange  rate risk in  connection  with our  intra-Mexico  operations
conducted through our Mexican subsidiary,  Jaguar,  because our foreign currency
revenues are generally  proportionate to our foreign currency expenses for those
operations. For purposes of consolidation, however, the operating results earned
by our subsidiaries,  including Jaguar, in foreign currencies are converted into
United States
                                       24

dollars.  As a  result,  a  decrease  in the  value of the  Mexican  peso  could
adversely  affect our consolidated  results of operations.  Assuming revenue and
expenses for our Mexican  operations  identical to that in the nine months ended
March 31, 2004 (both in terms of amount and currency  mix),  we estimate  that a
$0.01  decrease in the Mexican  peso  exchange  rate would reduce our annual net
income by approximately  $45,000. In response to the increase in Canadian dollar
exchange rates, we entered into derivative  financial  instruments to reduce our
exposure  to  currency  fluctuations.  In June 1998,  the FASB  issued SFAS 133,
"Accounting for Derivative  Instruments and Certain Hedging Activities." In June
2000, the FASB issued SFAS 138,  "Accounting for Certain Derivative  Instruments
and Certain Hedging  Activity,  an Amendment of SFAS 133." SFAS 133 and SFAS 138
require  that all  derivative  instruments  be recorded on the balance  sheet at
their  respective fair values.  Derivatives that are not hedges must be adjusted
to  fair  value  through  earnings.  As of  March  31,  2004,  we had 25% of our
estimated currency exposure hedged through July 2004. These derivative contracts
resulted in a $165,000 expense for the nine months ended March 31, 2004.

     Commodity Price Risk.  Shortages of fuel, increases in prices, or rationing
of petroleum products can have a materially adverse effect on our operations and
profitability.  Fuel is subject to economic,  political and market  factors that
are outside of our control. Historically, we have sought to recover a portion of
short-term  increases in fuel prices from  customers  through the  collection of
fuel surcharges.  However,  fuel surcharges do not always fully offset increases
in fuel prices.  In addition,  from  time-to-time  we may enter into  derivative
financial  instruments  to reduce our  exposure to fuel price  fluctuations.  In
accordance  with SFAS 133, we adjust our  derivative  instruments  to fair value
through  earnings  on a  monthly  basis.  As of  March  31,  2004,  we had 9% of
estimated fuel purchases hedged through June 2004.  These  derivative  contracts
had no material  impact on our results of  operations  for the nine months ended
March 31, 2004.  We estimate a 10%  movement in the price of fuel futures  would
have an approximately $80,000 impact related to these derivative contracts.

Item 4.  Controls and Procedures

     As required by Rules 13a-15 and 15d-15 under the Securities Exchange Act of
1934, as amended (the "Exchange Act"), the Company has carried out an evaluation
of the  effectiveness  of the design and operation of the  Company's  disclosure
controls and procedures as of the end of the period covered by this report. This
evaluation was carried out under the supervision and with the  participation  of
the Company's  management,  including our Chief Executive  Officer and our Chief
Financial Officer.  Based upon that evaluation,  our Chief Executive Officer and
Chief Financial  Officer  concluded that our disclosure  controls and procedures
were effective as of the end of the period covered by this report. There were no
changes in the Company's internal control over financial reporting that occurred
during the quarter ended March 31, 2004 that have materially  affected,  or that
are reasonably likely to materially  affect, the Company's internal control over
financial reporting.

     Disclosure  controls and procedures are controls and other  procedures that
are  designed  to  ensure  that  information  required  to be  disclosed  in the
Company's  reports  filed or  submitted  under  the  Exchange  Act is  recorded,
processed,  summarized,  and reported  within the time periods  specified in the
rules and forms of the Securities and Exchange  Commission  (the  "Commission").
Disclosure  controls and procedures include controls and procedures  designed to
ensure that information  required to be disclosed in Company reports filed under
the Exchange Act is accumulated and  communicated  to management,  including the
Company's Chief Executive Officer and Chief Financial Officer as appropriate, to
allow timely decisions regarding disclosures.

     The Company has  confidence  in its  disclosure  controls  and  procedures.
Nevertheless,  the Company's  management,  including the Chief Executive Officer
and Chief Financial  Officer,  does not expect that our disclosure  controls and
procedures  will prevent all errors or intentional  fraud.  An internal  control
system, no matter how well conceived and operated,  can provide only reasonable,
not absolute,  assurance that the objectives of such internal  controls are met.
Further,  the design of an internal  control  system must  reflect the fact that
there are resource constraints,  and the benefits of controls must be considered
relative to their  costs.  Because of the inherent  limitations  in all internal
control systems,  no evaluation of controls can provide absolute  assurance that
all control issues and instances of fraud,  if any, within the Company have been
detected.

                                       25

                           Part II - Other Information

Item 1.  Legal Proceedings

     There are various claims,  lawsuits and pending actions against the Company
and its  subsidiaries  which arose in the normal course of the operations of its
business. The Company believes many of these proceedings are covered in whole or
in part by insurance and that none of these matters will have a material adverse
effect on its  consolidated  financial  position or results of operations in any
given period.

Item 6.  Exhibits and Reports on Form 8-K

     (a) Exhibits -

          3.1  Certificate  of  Incorporation  of the Company.  Incorporated  by
               reference  to Exhibit 3.1 to  Registration  Statement on Form S-1
               filed with the Commission on November 24, 1993 (No. 33-72128).
          3.2  Certificate of Amendment of Certificate  of  Incorporation  dated
               February 2, 1995 decreasing aggregate number of authorized shares
               to 12,179,985. Incorporated by reference to Exhibit 3.2 to Annual
               Report on Form 10-K for the fiscal year ended June 30, 1995 filed
               with the Commission on December 1, 1995.
          3.3  Certificate  of  Designation  for  Series A Junior  Participating
               Preferred  Stock.  Incorporated  by  reference  to Exhibit 3.3 to
               Annual  Report on Form 10-K for the  fiscal  year  ended June 30,
               2000 filed with the Commission on September 28, 2000.
          3.4  By-laws of the Company.  Incorporated by reference to Exhibit 3.2
               to  Registration  Statement on Form S-1 filed with the Commission
               on November 24, 1993 (No. 33-72128).
        10.21  Fourth  Amendment to Credit  Agreement,  dated  January 16, 2004,
               among the Company,  certain of its  subsidiaries,  Fleet  Capital
               Corporation,  Fleet Capital Canada Corporation, and certain other
               lenders.*
         31.1  Certification  pursuant to Section 302 of the  Sarbanes-Oxley Act
               of 2002.
         31.2  Certification  pursuant to Section 302 of the  Sarbanes-Oxley Act
               of 2002.
         32.1  Certification  pursuant  to 18 U.S.C.  Section  1350,  as adopted
               pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
         32.2  Certification  pursuant  to 18 U.S.C.  Section  1350,  as adopted
               pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
         99.1  Private  Securities  Litigation  Reform  Act of 1995 Safe  Harbor
               Compliance Statement for Forward-Looking Statements.

----------------------------
*     Previously filed with the Original Report.

     (b) During the quarter  ended March 31, 2004,  the Company  filed with,  or
furnished  to, the  Commission  the  following  Current  Reports on Form 8-K. On
January 20, 2004, the Company  furnished to the Commission a Current Report Form
8-K, dated January 14, 2004, to report information regarding the Company's press
release announcing its fiscal second quarter financial and operating results.

                                       26



                                   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.


                                            Celadon Group, Inc.
                                               (Registrant)


Date: May 14, 2004                           /s/Stephen Russell
                                            -------------------
                                               Stephen Russell
                                            Chief Executive Officer


Date: May 14, 2004                           /s/Paul A. Will
                                            -----------------
                                               Paul A. Will
                                            Chief Financial Officer







                                       27