================================================================================

                       SECURITIES AND EXCHANGE COMMISSION
                              Washington, DC 20549
                              ---------------------
                                    FORM 10-Q

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

                For the Quarterly Period Ended November 30, 1998

                                       OR

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

                  For The Transition Period From _____________
                                To _____________
                              ---------------------

                         Commission File Number 0-15295
                          NICHOLS RESEARCH CORPORATION
             (Exact name of registrant as specified in its charter)
                              ---------------------

            DELAWARE                                    63-0713665
            --------                                    ----------
(State or other jurisdiction of                       (I.R.S.Employer 
 incorporation or organization)                      Identification no.)
                                                                

                          4090 Memorial Parkway, South
                         Huntsville, Alabama 35802-1326
                                 (256) 883-1140
    (Address, including zip code, and telephone number of principal offices)
                             ---------------------

                          4040 Memorial Parkway, South
                         Huntsville, Alabama 35802-1326
       (Former name, address and fiscal year if changed since last report)
                             ---------------------

     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 the number of shares  outstanding of each of the issuer's  classes
of common stock, as of the latest practical date.

                          COMMON STOCK, $.01 PAR VALUE
               14,074,693 SHARES OUTSTANDING ON November 30, 1998
                            ---------------------

================================================================================


                                    FORM 10-Q
                          NICHOLS RESEARCH CORPORATION

             QUARTERLY REPORT FOR THE PERIOD ENDED NOVEMBER 30, 1998



                                      INDEX
                                                                                    Page
                                                                                    ----
                                                                                 

Part I.    FINANCIAL INFORMATION

Item 1.    Financial Statements

           Consolidated Statements of Income for the Three Months
           Ended November 30, 1998 and November 30, 1997 (Unaudited).............     1

           Consolidated Balance Sheets as of November 30, 1998 and
           August 31, 1998 (Unaudited)...........................................    2-3

           Consolidated Statements of Changes in Stockholders' Equity
           for the Three Months Ended November 30, 1998 and
           November 30, 1997 (Unaudited).........................................     4

           Consolidated  Statements of Cash Flows for the Three Months
           Ended November 30, 1998 and November 30, 1997
           (Unaudited)...........................................................     5

           Notes to Financial Statements (Unaudited).............................    6-8

Item 2.    Management's Discussion and Analysis of  Financial Condition
           and Results of Operations ............................................    9-19

Item 3.    Quantitative and Qualitative Disclosures About Market Risk............     19

           Part II. OTHER INFORMATION

Item 6.    Exhibits and Reports on Form 8-K......................................     20

           Signatures............................................................     21




                                    FORM 10-Q
                          NICHOLS RESEARCH CORPORATION

PART I - FINANCIAL INFORMATION

Item 1 - Financial Statements

             CONDENSED CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)


                                                               For the Three Months Ended
                                                            November 30,        November 30,
                                                               1998                 1997
                                                                                  Restated
                                                          ---------------------------------------
                                                          (amounts in thousands except share data)
                                                                           

Revenues.............................................     $        101,349     $      88,540

Costs and expenses:
    Direct and allocable costs.......................              84,678             73,944
    General and administrative expenses..............              10,033              7,875
    Amortization of intangibles......................               1,021              1,095
                                                          ---------------------------------------
           Total costs and expenses..................              95,732             82,914
                                                          ---------------------------------------
Operating profit.....................................               5,617              5,626

Other income (expense):
    Interest expense.................................                 (70)               (90)
    Other income, principally interest...............                 146                285
    Equity in earnings of unconsolidated affiliates..                 128                130
    Minority interest in consolidated subsidiaries...                 (66)              (331)
                                                          ---------------------------------------
Income before income taxes...........................               5,755              5,620
Income taxes  .......................................               2,266              2,172
                                                          ---------------------------------------
Net income...........................................     $         3,489   $          3,448
                                                          =======================================
Earnings per common share............................     $         .25     $            .26
                                                          =======================================
Earnings per common share assuming dilution..........     $         .25     $            .25
                                                          =======================================
Weighted average common shares.......................          13,849,824         13,463,386
                                                          =======================================
Weighted average number of common and common equivalent
shares...............................................          14,142,861         14,022,045
                                                          =======================================


NOTE:  The Company  has not  declared  or paid  dividends  in any of the periods
presented.  All prior periods have been restated to reflect the  acquisition  of
Welkin Associates, Ltd., which was accounted for as a pooling of interests.

See accompanying notes.

                                                       1




                                    FORM 10-Q
                          NICHOLS RESEARCH CORPORATION

                      CONDENSED CONSOLIDATED BALANCE SHEETS
                                   (UNAUDITED)




                                                                   November 30,     August 31,
                                                                      1998             1998
                                                                                     Restated
                                                                -----------------------------------
                                                                      (amounts in thousands)
                                                                            
                           ASSETS
Current assets:
     Cash and temporary cash investments..................      $        11,150  $      11,275
     Accounts receivable..................................              121,538        113,392
     Deferred income taxes................................                2,513          2,488
     Other................................................                2,473          3,939
                                                                -----------------------------------
         Total current assets.............................              137,674        131,094

Long-term investments.....................................                1,513          1,519

Property and equipment:
     Computers and related equipment......................               31,443         29,465
     Furniture, equipment and improvements................               12,880         12,210
     Equipment-contracts..................................                5,934          5,771
                                                                -----------------------------------
                                                                         50,257         47,446
Less accumulated depreciation.............................               26,737         25,011
                                                                -----------------------------------
     Net property and equipment...........................               23,520         22,435

Goodwill and other intangibles(net of accumulated
   amortization)..........................................               56,209         57,262
Software development costs (net of accumulated
   amortization)..........................................                4,024          3,928
Investment in affiliates..................................                9,819          9,607
Other assets..............................................                1,457          1,491
                                                                -----------------------------------

Total assets..............................................      $       234,216  $     227,336
                                                                ===================================



NOTE:  The Company  has not  declared  or paid  dividends  in any of the periods
presented.  All prior periods have been restated to reflect the  acquisition  of
Welkin Associates, Ltd., which was accounted for as a pooling of interests.

                                                        2




                                    FORM 10-Q
                          NICHOLS RESEARCH CORPORATION

                CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED)
                                    CONTINUED




                                                                   November 30,       August 31,
                                                                      1998              1998
                                                                                      Restated
                                                                ------------------------------------
                                                                      (amounts in thousands)
LIABILITIES AND STOCKHOLDERS' EQUITY
                                                                                   

Current liabilities:
     Accounts payable.......................................       $     20,858      $     24,278
     Accrued compensation and benefits......................             23,881            18,317
     Income taxes payable...................................              3,546             1,681
     Current maturities of long-term debt...................                997               997
     Borrowings on line of credit...........................              5,000             5,000
     Deferred revenue.......................................                797             1,797
     Other..................................................                238             1,040
                                                                ------------------------------------
         Total current liabilities..........................             55,317            53,110

Deferred income taxes.......................................                572               354

Long-term debt:
     Industrial development bonds...........................              1,335             1,335
     Long-term notes........................................              1,484             1,613
                                                                ------------------------------------
         Total long-term debt...............................              2,819             2,948

Minority interest in consolidated subsidiaries..............              1,190             1,177

Stockholders' equity:
     Common stock, par value $.01 per share
         Authorized - 30,000,000 shares
         Issued -14,074,693 and 13,997,455 shares...........                141               140
     Additional paid-in capital.............................             96,712            95,631
     Retained earnings......................................             78,753            75,264
     Less cost of treasury stock - 168,500 shares...........             (1,288)           (1,288)
                                                                ------------------------------------
         Total stockholders' equity.........................            174,318           169,747
                                                                ------------------------------------

Total liabilities and stockholders' equity..................    $       234,216   $       227,336
                                                                ====================================


NOTE:  The Company  has not  declared  or paid  dividends  in any of the periods
presented.  All prior periods have been restated to reflect the  acquisition  of
Welkin Associates, Ltd., which was accounted for as a pooling of interests.

                                                        3



                                    FORM 10-Q
                          NICHOLS RESEARCH CORPORATION

                  CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN
                            STOCKHOLDERS' EQUITY (UNAUDITED)




                                                       Additional                                          Total
                                Common Stock             Paid-In        Retained        Treasury       Stockholders'
                             Shares       Amount         Capital        Earnings          Stock           Equity
                          ---------------------------------------------------------------------------------------------
                                                    (amounts in thousands except share data)

                                                   For the Three Months Ended November 30, 1998
                                                   --------------------------------------------
                                                                                   

Balance, August 31, 1998
(Restated)                  13,997,455    $ 140       $     95,631    $     75,264    $   (1,288)    $       169,747

Exercise of stock options       43,988        1                477              --            --                 478

Employee stock purchases        33,250       --                604              --            --                 604

Net Income                          --       --                 --           3,489            --               3,489
                          ---------------------------------------------------------------------------------------------

Balance, November 30,1998   14,074,693    $ 141       $     96,712    $     78,753    $   (1,288)    $       174,318
                          =============================================================================================

                                              For the Three Months Ended November 30, 1997 - Restated
                                              -------------------------------------------------------

Balance, August 31, 1997    13,533,346    $ 135        $    90,076     $    61,545    $   (1,288)    $       150,468

Exercise of stock options      127,398        1              1,321              --            --               1,322

Employee stock purchases        24,273        1                484              --            --                 485

Adjustment for Welkin               --       --                 --            (479)           --                (479)

Net Income                          --       --                 --           3,448            --               3,448
                          ---------------------------------------------------------------------------------------------

Balance, November 30,1997   13,685,017    $ 137        $    91,881      $   64,514    $   (1,288)    $       155,244
                          =============================================================================================



                                                          4


                                    FORM 10-Q
                          NICHOLS RESEARCH CORPORATION

                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (UNAUDITED)



                                                                          For the Three Months Ended
                                                                        November 30,       November 30,
                                                                            1998               1997
                                                                                             Restated
                                                                     --------------------------------------
                                                                            (amounts in thousands)
                                                                                    
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income....................................................          $      3,489       $       3,448
Adjustments to reconcile net income to net cash provided (used)
     by operating activities:
     Provision for doubtful accounts..........................                   104                  --
     Depreciation ............................................                 1,858               1,303
     Amortization.............................................                 1,021               1,095
     Equity in earnings of unconsolidated affiliates..........                  (128)               (130)
     Minority interest........................................                    66                 331
     Deferred Taxes...........................................                   193                  75
Changes in assets and liabilities net of effects of acquisitions:
     Accounts receivable......................................                (8,250)                820
     Other assets.............................................                 1,663                (716)
     Accounts payable.........................................                (3,420)             (3,846)
     Accrued compensation and benefits........................                 5,564               1,556
     Income taxes payable.....................................                 1,865               1,800
     Other current liabilities................................                (1,802)             (1,151)
                                                                     --------------------------------------
     Total adjustments........................................                (1,266)              1,139
                                                                     --------------------------------------
         Net cash provided/(used) by operating
         activities...........................................                 2,223               4,587

CASH FLOWS FROM INVESTING ACTIVITIES:
Purchase of property and equipment............................                (2,943)             (2,854)
Purchase of long-term investments.............................                    --                (100)
Purchase of capitalized software..............................                  (280)                (62)
Payment for investment in affiliates..........................                   (84)               (500)
Proceeds from maturity of long-term investments...............                     6                 550
                                                                     --------------------------------------
     Net cash provided/(used) by investing activities.........                (3,301)             (2,966)

CASH FLOWS FROM FINANCING ACTIVITIES:
Proceeds from issuance of common stock........................                 1,082               1,807
Payments of long-term debt....................................                  (129)               (135)
Proceeds from line of credit...................................                 5,000                 --
Payments on line of credit borrowings.........................                (5,000)            (10,000)
                                                                     --------------------------------------
     Net cash provided/(used) by financing activities.........                   953              (8,328)
                                                                     --------------------------------------
Net increase/(decrease) in cash and temporary cash
     investments..............................................                  (125)             (6,707)




                                    FORM 10-Q
                          NICHOLS RESEARCH CORPORATION

                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                              (UNAUDITED)CONTINUED




                                                                          For the Three Months Ended
                                                                        November 30,       November 30,
                                                                            1998               1997
                                                                                             Restated
                                                                     --------------------------------------
                                                                            (amounts in thousands)
                                                                                    
Cash and temporary cash investments at
     beginning of period......................................                11,275              23,964
                                                                     --------------------------------------
Cash and temporary cash investments at end of period..........         $      11,150         $    17,257
                                                                     ======================================


                                                         5


                                    FORM 10-Q
                          NICHOLS RESEARCH CORPORATION

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)

                                November 30, 1998
Note 1 - Basis of Presentation
         ----------------------

The condensed  consolidated  financial  statements (and all other information in
this report) have not been examined by independent auditors,  but in the opinion
of the Company,  all adjustments,  consisting of the normal  recurring  accruals
necessary for a fair presentation of the results for the period, have been made.
The condensed  consolidated financial statements include the accounts of Nichols
Research Corporation and its majority-owned subsidiaries and joint ventures. All
significant  intercompany  balances and  transactions  have been  eliminated  in
consolidation.  The Company's  earnings in  unconsolidated  affiliates and joint
ventures are accounted for using the equity method.

Note 2 - Accounting Pronouncements
         -------------------------

In February  1997,  the  Financial  Accounting  Standards  Board  (FASB)  issued
Statement No. 128,  Earnings Per Share.  The overall  objective of Statement No.
128 is to  simplify  the  calculation  of  earnings  per share (EPS) and achieve
comparability  with recently  issued  international  accounting  standards.  The
Company first reported on the new EPS basis in the second quarter ended February
28, 1998. All prior period EPS amounts (including  information  regarding EPS in
interim financial statements,  earnings summaries,  and selected financial data)
have been restated to conform to the provisions of Statement No. 128.

In June 1997, the FASB issued Statement No. 130, Reporting  Comprehensive Income
(SFAS  130).  Statement  No. 130  establishes  new rules for the  reporting  and
display of  comprehensive  income and its components.  Adoption of Statement No.
130  by  the  Company  on  September  1, 1998  had  no  impact on the  Company's
consolidated results of operations or stockholders' equity.

In June 1997, the FASB issued Statement No. 131,  Disclosures  About Segments of
an Enterprise and Related Information (SFAS 131).  Statement No. 131 changes the
method of determining  segments from that currently  required,  and requires the
reporting  of certain  information  about such  segments.  The  Company  has not
finalized  how its  segments  will be  reported  or whether  and to what  extent
segment information will differ from that currently presented.

Note 3 - Reclassification
         ----------------

Certain prior period amounts have been  reclassified to conform with the current
period's presentation and the final purchase price allocation for TXEN, Inc.

                                        6


                                    FORM 10-Q
                          NICHOLS RESEARCH CORPORATION

Note 4 - Investment in affiliates
         ------------------------

         As of  November   30,  1998  the  Company   holds   a 50%  interest  in
NCCIM, LLC. at an aggregate cost of $1,345,000. Undistributed equity earnings of
$652,000  are  included in the  November  30,  1998  Retained  Earnings  balance
reported in the Consolidated Balance Sheet.

Note 5 - Line of Credit
         --------------

      The  Company  has a bank  line of  credit  which  provides  for  unsecured
borrowings up to  $100,000,000.  The credit  agreement  provides for interest at
London  Interbank  Offered  Rate  (LIBOR)  plus a margin  ranging from 0.325% to
0.450% and a facility fee, payable  quarterly,  of  approximately  0.125% on the
unused  portion  of the line of  credit.  The  short-term  commitment  agreement
($50,000,000) expired  in November, 1998  and was  renewed  for  one  year.  The
100,000,000 line of credit continues to be renewable  annually and the long-term
commitment agreement  ($50,000,000) is renewable in November,  2000. At November
30,  1998,  there  was  $5,000,000  outstanding  on this  line of  credit  at an
effective interest rate of 5.62 percent.

Note 6 - Earnings Per Share
         ------------------

The following  table sets forth the computation of earnings per common share and
earnings per common share assuming dilution:


                                   FORM 10-Q
                          NICHOLS RESEARCH CORPORATION





                                                              For the Three Months Ended
                                                             November 30,     November 30,
                                                                 1998              1997
                                                                                 Restated
                                                           ------------------------------------
                                                                           
  Numerator:
       Net income and income available to
           common stockholders and income
           available to common stockholders
           after assumed conversions....................   $    3,489,000     $    3,448,000
                                                           ====================================
  Denominator:
       Denominator for earnings per common
           share - weighted average common shares.......      13,849,824         13,463,386

       Effect of dilutive securities:
           Employee stock options.......................         293,037            558,659

       Denominator for earnings per common  share  
           assuming  dilution - adjusted
           weighted average common shares
           and assumed coversions.......................      14,142,861         14,022,045
                                                           ====================================

  Earnings per common share.............................   $         .25      $         .26
                                                           ====================================
  Earnings per common share assuming
       dilution.........................................   $         .25      $         .25
                                                           ====================================

                                                            
                                       7



                                    FORM 10-Q
                          NICHOLS RESEARCH CORPORATION

Note 7 - Restatement
         -----------

         In  connection  with the  Company's  filing of a Form S-3  registration
statement   unrelated to TXEN, the Company engaged in discussions with the Staff
of the Securities  and Exchange  Commission  (SEC)  regarding the purchase price
allocation  related to its acquisition of TXEN. These  discussions  included the
amount  allocated to in-process  research and  development.  The Company and its
independent auditors,  Ernst & Young LLP, believed the purchase price allocation
recorded  and  related  amortization  charges,  were in  accordance  with widely
recognized  appraisal  practices and generally accepted  accounting  principles.
However,  the SEC Staff has recently expressed views on in-process  research and
development  as set forth in a letter dated  September  15, 1998 to the American
Institute of Certified Public Accountants. The Company, in consultation with its
independent  auditor and based  on its discussions with the Staff,  has adjusted
the amount originally  allocated to acquired in-process research and development
and,  accordingly,  has  restated  its  1997  and  1998  consolidated  financial
statements. As a result, the 1997 write-off of acquired research and development
was decreased $3.5 million from the $12.0 million amount previously  recorded to
$8.5 million.  Intangible  assets and net income were increased by a like amount
because the write-off  was not tax  deductible.  Accordingly,  1997 earnings per
common  share and earnings per common share  assuming  dilution  were  increased
$0.29 and $0.28 to $0.39 and  $0.37,  respectively.  For 1998,  amortization  of
intangibles  increased  $225  thousand  or $0.02 per common  share and $0.01 per
common share assuming  dilution,  respectively.  Accordingly,  1998 earnings per
share and earnings per common share assuming  dilution were reduced by $0.02 and
$0.01  to  $1.04  and  $1.01,  respectively.  For the  first  quarter  of  1999,
amoritzation of intangibles increased $56 thousand but had no effect on earnings
per common share assuming dilution.




                                        8

                                   FORM 10-Q
                          NICHOLS RESEARCH CORPORATION

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

EXCEPT FOR  HISTORICAL  INFORMATION  CONTAINED  HEREIN,  THIS  QUARTERLY  REPORT
CONTAINS FORWARD-LOOKING  STATEMENTS AS DEFINED IN SECTION 21E OF THE SECURITIES
EXCHANGE ACT OF 1934.  SUCH  FORWARD-LOOKING  STATEMENTS  ARE SUBJECT TO VARIOUS
RISKS AND  UNCERTAINTIES  THAT COULD CAUSE ACTUAL  RESULTS TO DIFFER  MATERIALLY
FROM  THOSE  PROJECTED  IN  THE  FORWARD-LOOKING  STATEMENTS.  THESE  RISKS  AND
UNCERTAINTIES  ARE  DISCUSSED IN MORE DETAIL IN THE  COMPANY'S  ANNUAL REPORT ON
FORM 10-K FOR THE  FISCAL  YEAR  ENDED  AUGUST 31,  1998,  AND IN THE  FOLLOWING
MANAGEMENT'S  DISCUSSION  AND  ANALYSIS OF  FINANCIAL  CONDITION  AND RESULTS OF
OPERATIONS SECTION OF THIS QUARTERLY REPORT.  THESE  FORWARD-LOOKING  STATEMENTS
CAN BE GENERALLY  IDENTIFIED AS SUCH BECAUSE THE CONTENT OF THE STATEMENTS  WILL
USUALLY   CONTAIN   SUCH  WORDS  AS  THE  COMPANY  OR   MANAGEMENT   "BELIEVES,"
"ANTICIPATES,"  "EXPECTS,"  "PLANS,"  OR WORDS  OF  SIMILAR  IMPORT.  SIMILARLY,
STATEMENTS  THAT  DESCRIBE THE  COMPANY'S  FUTURE  PLANS,  OBJECTIVES,  GOALS OR
STRATEGIES ARE FORWARD-LOOKING STATEMENTS.

Overview and Business Environment
- ---------------------------------

      The Company is a leading provider of technical and information  technology
(IT) services, including information processing, systems development and systems
integration.  The Company  provides  these  services to a wide range of clients,
including the Department of Defense  (DOD),  other federal  agencies,  state and
local  governments,  healthcare  and  insurance  organizations,  and  commercial
enterprises. The Company's business strategy consists of three key elements: (i)
maintain  the  Company's  leadership  in  technology;  (ii) apply the  Company's
technology  to  create  solutions  for new  clients;  and (iii)  make  strategic
acquisitions  and  investments  to expand the  business  of the Company and gain
industry knowledge. 

      The Company is organized into four strategic  business  units,  reflecting
the  particular  market  focus  of  each  line  of  business.  The  Defense  and
Intelligence  unit,  formerly  Nichols  Federal,   provides  technical  services
primarily  to U.S.  Government  defense  agencies.  The  Government  Information
Technology unit, formerly Nichols InfoFed,  provides  information and technology
solutions and services to a variety of  governmental  agencies.  The  Commercial
Information Technology unit, formerly Nichols InfoTec,  provides information and
technology  services  to  various  commercial  clients,  other  than  healthcare
clients.  The Healthcare  Information  Technology unit, formerly Nichols SELECT,
provides  information and  administrative  services to clients in the healthcare
and  insurance  industries.  For  the  quarter  ended  November  30,  1998,  the
percentage  of total  revenues  attributable  to the  four  business  units  was
approximately 60% for Defense and  Intelligence,  18% for Government IT, 10% for
Commercial IT, and 12% for Healthcare IT.

Risk Factors
- ------------
     The Company's  business and financial  performance are subject to risks and
uncertainties, including those discussed below.


                                   FORM 10-Q
                          NICHOLS RESEARCH CORPORATION


      ACQUISITION STRATEGY

      Expansion through  acquisitions is an important component of the Company's
overall business strategy.  The Company has successfully completed ten strategic
acquisitions  and alliances since September 1, 1994, most of which have centered
on IT and healthcare information services markets. Since the respective dates of
the acquisitions, the Company has integrated these acquired entities in order to
draw on the Company's base of technical  expertise and capabilities in designing
solutions for  government,  commercial,  and healthcare  clients.  The Company's
continued  ability to grow by acquisitions is dependent upon, and may be limited
by, the availability of compatible  acquisition candidates at reasonable prices,
the Company's  ability to fund or finance  acquisitions on acceptable terms, and
the Company's  ability to maintain or enhance the  profitability of any acquired
business.

                                        9



                                    FORM 10-Q
                          NICHOLS RESEARCH CORPORATION

      PERFORMANCE OF LARGE SYSTEMS INTEGRATION CONTRACTS

      As part of the  Company's  business  strategy  to enter new  markets,  the
Company  continues to pursue  large  systems  integration  contracts in both the
government and commercial  markets,  although  competition for such contracts is
intense and many of the Company's  competitors  have greater  resources than the
Company.  While such contracts are working  capital  intensive,  requiring large
equipment and software purchases to be funded by the Company before payment from
the customer,  the Company  believes such  contracts  offer  attractive  revenue
growth and margin expansion  opportunities  for the Company's range of technical
expertise and capabilities.

      VARIABILITY OF QUARTERLY EARNINGS OR OPERATING RESULTS

      The Company's  revenues and earnings may fluctuate from quarter to quarter
based on such  factors as the number,  size,  and scope of projects in which the
Company is  engaged,  the  contractual  terms and degree of  completion  of such
projects, expenditures required by the Company in connection with such projects,
any delays  incurred in  connection  with such  projects,  employee  utilization
rates,  the  adequacy of  provisions  for losses,  the  accuracy of estimates of
resources   required  to  complete  ongoing   projects,   and  general  economic
conditions.  Under  certain  contracts,  the Company is  required  to  purchase,
integrate  and deliver to the  customer  large  amounts of  computer  processing
systems and other  equipment.  Revenues  are  accrued as costs to deliver  these
systems are incurred,  and as a result,  quarterly  revenues will be impacted by
fluctuations  related to  equipment  purchases  which occur on a periodic  basis
depending on contract terms and modifications.

      UNCERTAINTIES ASSOCIATED WITH GOVERNMENT CONTRACTS

      The Company  performs its services  under U.S.  Government  contracts that
usually  require  performance  over a  period  of one to five  years.  Long-term
contracts  may be  conditioned  upon  continued  availability  of  Congressional
appropriations.   Variances  between   anticipated   budgets  and  Congressional
appropriations may result in delay, reduction, or termination of such contracts.
Contractors  can  experience  revenue  uncertainties  with  respect to available
contract  funding  during the first  quarter  of the  government's  fiscal  year
beginning   October  1,  until   differences   between   budget   requests   and
appropriations are resolved.  The Company's  contracts with the U.S.  Government
and its prime  contractors  are  subject  to  termination,  in whole or in part,
either upon default by the Company or at the convenience of the government.  The
termination for convenience  provisions generally entitle the Company to recover
costs  incurred,  settlement  expenses,  and profit on work  completed  prior to
termination.  Because the Company  contracts to supply goods and services to the
U.S.  Government,  it  is  also  subject  to  other  risks,  including  contract
suspensions,  audit  adjustments,  protests by disappointed  bidders of contract
awards which can result in the re-opening of the bidding  process and changes in
government policies or regulations.


                                       10

                                    FORM 10-Q

                          NICHOLS RESEARCH CORPORATION

      CONTRACT PROFIT EXPOSURE

      The  Company's  services are  provided  primarily  through  three types of
contracts:  fixed-price,  time-and-materials and  cost-reimbursement  contracts.
Fixed-price  contracts  require the Company to perform services under a contract
at a stipulated price.  Time-and-materials  contracts  reimburse the Company for
the number of labor hours expended at an established  hourly rate  negotiated in
the  contract,  plus the cost of materials  incurred.  Under  cost-reimbursement
contracts, the Company is reimbursed for all actual costs incurred in performing
the contract to the extent that such costs are within the  contract  ceiling and
allowable under the terms of the contract, plus a fee or profit.

     The Company assumes greater financial risk on fixed-price contracts than on
either  time-and-materials  or  cost-reimbursement  contracts.  As  the  Company
increases its commercial business,  it believes that an increasing percentage of
its contracts will be fixed-priced.  Failure to anticipate  technical  problems,
estimate costs accurately,  or control costs during performance of a fixed-price
contract, may reduce the Company's profit or cause a loss. In addition,  greater
risks   are   involved   under    time-and-materials    contracts   than   under
cost-reimbursement  contracts because the Company assumes the responsibility for
the delivery of specified  skills at a fixed  hourly rate.  Although  management
believes that  adequate  provision for its  fixed-price  and  time-and-materials
contracts is reflected in the Company's financial  statements,  no assurance can
be given that this  provision  is  adequate or that  losses on  fixed-price  and
time-and-materials contracts will not occur in the future.

      
                                       11


                                    FORM 10-Q
                          NICHOLS RESEARCH CORPORATION

Results of Operations
- ---------------------

      The following tables set forth, for the periods indicated, the percentages
which  certain  items  in  the   consolidated   statements  of  income  bear  to
consolidated  revenues,  and the percentage change of such items for the periods
indicated:




                                                                 Percentage of Revenues
                                                               for the Three Months Ended
                                                  November 30,      November 30,     Percentage
                                                      1998            1997             Change
                                                                    Restated
                                                --------------------------------------------------
                                                                               

Revenues                                              100.0%            100.0%         14.5%

Costs and expenses:
     Direct and allocable costs.............           83.6              83.5          14.5
     General and administrative expenses....            9.9               8.9          27.4
     Amortization of intangibles............            1.0               1.2          (6.8)
                                                -----------------------------------
         Total costs and expenses...........           94.5              93.6          15.5
                                                -----------------------------------
Operating profit............................            5.5               6.4          (0.2)

Other income (expense):
Interest expense............................           (0.1)             (0.1)         22.2
Other income, principally interest..........            0.2               0.3         (48.8)
Equity in earnings of unconsolidated 
   affiliates...............................            0.2               0.1          (1.5)
Minority interest in consolidated 
   subsidiaries.............................           (0.1)             (0.4)        (80.1)
                                                -----------------------------------
Income before income taxes..................            5.7               6.3           2.4
Income taxes................................            2.2               2.4           4.3
                                                -----------------------------------
Net income..................................            3.5%              3.9%          1.2%
                                                ===================================


The table  below  presents  contract  award  and  backlog  data for the  periods
indicated:

                                                 Quarter Ended November 30,
                                                     1998          1997
                                              ----------------------------------
                                                     (amounts in thousands)

Contract award amount.....................      $    32,684     $    42,428
Backlog (with options)....................      $ 1,197,816     $ 1,227,338
Backlog (without options).................      $   330,568     $   380,574

                                       12

                                    FORM 10-Q
                          NICHOLS RESEARCH CORPORATION

COMPARISON OF OPERATING RESULTS FOR FIRST FISCAL  QUARTER 1999 WITH FIRST FISCAL
QUARTER 1998

      REVENUES:  Revenues increased $12.8 million (14.5%) for the fiscal quarter
ended  November 30, 1998 as compared to the fiscal  quarter  ended  November 30,
1997.  The  revenues  of  the  Defense  and  Intelligence   unit,   representing
approximately  60% of the  Company's  consolidated  revenues  for  the  quarter,
increased $ 7.7 million  (14.6%),  primarily  the result of continued  growth in
existing  contracts.  The  revenues  of the  Government  IT  unit,  representing
approximately 18% of the Company's  consolidated  revenues for the quarter,  was
$18.0  million as compared to $17.9  million in the prior year.  The revenues of
the  Commercial  IT  unit,  representing  approximately  10%  of  the  Company's
consolidated  revenues  for  the  quarter,  increased  $  2.3  million  (28.4%),
primarily  the  result  of its  expanded  business  base.  The  revenues  of the
Healthcare  IT,  representing  approximately  12% of the Company's  consolidated
revenus for the quarter,  increased $ 2.7 million (28.5%),  primarily the result
of continued growth in number of clients.

      OPERATING PROFIT: Operating profit was $5.6 million for the fiscal quarter
ended  November 30, 1998 as compared  $5.6 million for the fiscal  quarter ended
November 30, 1997.  Direct and allocable  costs  increased $10.7 million (14.5%)
for the fiscal quarter ended November 30, 1998 as compared to the fiscal quarter
ended  November  30, 1997, as a result of the  increase in revenues. General and
administrative  expenses  increased $2.2 million  (27.4%) for the fiscal quarter
ended  November 30, 1998 as compared to the fiscal  quarter  ended  November 30,
1997,  primarily  the result of  acquisition  of Mnemonic  System,  Incorporated
completed in April 1998. Total costs and expenses were 94.5% of revenues for the
fiscal  quarter ended November 30, 1998 as compared 93.6% for the fiscal quarter
ended November 30, 1997.

      OPERATING  MARGINS:  The operating  margin was 5.5% for the fiscal quarter
ended  November 30, 1998 as compared to 6.4% the fiscal  quarter ended  November
30, 1997. The Defense and Intelligence unit realized a 6.4% operating margin for
the fiscal  quarter  ended  November  30,  1998 as  compared  to 4.7% the fiscal
quarter ended November 30, 1997. These improved margins are primarily the result
of increased  margins on  time-and-material  contracts.  The  Government IT unit
realized a 5.7% operating  margin for the fiscal quarter ended November 30, 1998
as compared to 7.8% the fiscal quarter ended November 30, 1997. This decrease in
margins is  primarily  the result of a decrease  in high margin  contracts.  The
Commercial  IT unit  realized a -6.6%  operating  margin for the fiscal  quarter
ended  November 30, 1998 as compared to 9.2% the fiscal  quarter ended  November
30,  1997.  The  decrease  in margins is  primarily  the result of the  expenses
associated with  overstaffing.  Healthcare IT realized an 11.8% operating margin
for the fiscal  quarter ended  November 30, 1998 as compared to 11.6% the fiscal
quarter ended November 30, 1997.
                                       13


                                    FORM 10-Q
                          NICHOLS RESEARCH CORPORATION

      OTHER INCOME (EXPENSE).  Other income (expense) increased $0.1 million for
the fiscal  quarter  ended  November 30, 1998 as compared to the fiscal  quarter
ended  November  30,  1997.   Other  income   includes  equity  in  earnings  of
unconsolidated  affiliates and interest income;  other expense includes interest
expense and minority interest in consolidated  subsidiaries.  Substantially  all
available  cash  is  invested  in  interest-bearing  accounts  or  fixed  income
instruments.  Interest  expense  includes the cost of long-term  and  short-term
borrowings of the Company and the commitment fee on its unused line of credit.

      Equity in earnings of  unconsolidated  affiliates for the fiscal  quarters
ended November 30, 1998 and 1997 primarily represents the Company's share of the
earnings of NCCIM, LLC a joint venture, 50% of which is owned by the Company.

      Minority  interest in consolidated subsidiaries primarily  represents  the
minority partner's share of earnings of Nichols ENTEC, LLC a joint venture,  60%
of which is owned by the  Company.  The  decrease in  minority  interest of $0.3
million for the fiscal quarter ended November 30, 1998 as compared to the fiscal
quarter ended  November 30, 1997 is primarily the result of expenses  associated
with overstaffing.

      INCOME  TAXES.  Income  taxes as a percentage  of income  before taxes was
39.4% in the fiscal  quarter ended November 30, 1998 as compared to 38.7% in the
fiscal quarter ended November 30, 1997.

      NET  INCOME.  Net income  increased  $0.04  million  (1.2%) for the fiscal
quarter ended November 30, 1998 as compared to the fiscal quarter ended November
30, 1997. The increase is a result of the items discussed.

      EARNINGS PER COMMON  SHARE  ASSUMING  DILUTION.  Earnings per common share
assuming  dilution for the fiscal  quarter ended  November 30, 1998 were $.25 as
compared  to $.25 for  fiscal  quarter  ended  November  30,  1997.  Net  income
increased  1.2% ($0.04  million),  while  weighted  average number of common and
common equivalent shares outstanding  increased 0.9% (120,816 shares) for fiscal
quarter ended November 30, 1998 as compared to fiscal quarter ended November 30,
1997.


                                       14

                                    FORM 10-Q
                          NICHOLS RESEARCH CORPORATION

Liquidity And Capital Resources
- -------------------------------

      Historically,  the  Company's  positive  cash  flow  from  operations  and
available credit facilities have provided adequate liquidity and working capital
to fully  fund the  Company's  operational  needs and  support  the  acquisition
program.  Working  capital was $82.4  million and $73.2  million at November 30,
1998 and 1997, respectively.  Operating activities provided cash of $2.2 million
for the quarter ended November 30, 1998 and cash of $4.6 million for the quarter
ended November 30, 1997.  Investing activities used cash of $3.3 million for the
quarter ended  November 30, 1998 and $3.0 million for the quarter ended November
30, 1997.  Financing  activities  provided  cash of $1.0 million for the quarter
ended  November  30, 1998 and used cash of $8.3  million  for the quarter  ended
November 30, 1997.

      Cash  provided by  operating  activities  decreased  $2.4  million for the
quarter ended  November 30, 1998 as compared to the quarter  ended  November 30,
1997. The primary difference is changes in operating assets and liabilities.

      Cash used for investing  activities was $3.3 million for the quarter ended
November 30, 1998.  Purchases  of property and  equipment  were $3.0 million and
$2.9  million  for the  fiscal  quarters  ended  November  30,  1998  and  1997,
respectively.

      Cash  provided from financing activities  was $1.0 million for the quarter
ended November 30, 1998. The Company  realized  proceeds from the sale of common
stock of $1.1  million  and  $1.8  million  for the the  fiscal  quarters  ended
November 30, 1998 and 1997, respectively.

      The Company  renegotiated  its bank line of credit in November,  1998. The
agreement  provides for  unsecured  borrowings  up to  $100,000,000.  The credit
agreement  provides for interest at London Interbank Offered Rate (LIBOR) plus a
margin ranging from 0.325% to 0.450% and a facility fee, payable  quarterly,  of
approximately 0.125% on the unused portion of the line of credit. The short-term
commitment  agreement  ($50,000,000)  is renewable  annually  and the  long-term
commitment  agreement  ($50,000,000)  is renewable in November,  2000. There was
$5,000,000  in  outstanding  borrowings  on this line of credit at November  30,
1998.

      The Company is regularly evaluating potential  acquisition  candidates and
expects to complete other transactions in fiscal year 1999.

                                       15

                                    FORM 10-Q
                          NICHOLS RESEARCH CORPORATION

      The Company continues to actively pursue contracts for information  system
development and computer system integration activities,  which could require the
Company to acquire  substantial amounts of computer hardware for resale or lease
to customers.  The timing of payments to suppliers  and payments from  customers
under the Company's  system  integration  contracts  could cause cash flows from
operations to fluctuate from period to period.

      The Company believes that, for the next four fiscal quarters, its existing
capital  resources,   together  with  available  borrowing  capacity,   will  be
sufficient  to fund  operating  needs,  finance  acquisitions  of  property  and
equipment, and make strategic acquisitions, if appropriate.

EFFECTS OF INFLATION

      Substantially  all  contracts  awarded to the  Company  have been based on
proposals which reflect estimated cost increases due to inflation. Historically,
inflation has not had a significant impact on the Company.

YEAR 2000

Overview

         Historically,  certain  computerized systems have had two digits rather
than  four  digits  to  define  the  applicable  year,  which  could  result  in
recognizing  a date using "00" as the year 1900 rather than the year 2000.  This
could cause significant  software failures or  miscalculations  and is generally
referred to as the "Year 2000" problem.

         The Company recognizes that the impact of the Year 2000 problem extends
beyond  its  computer   hardware  and  software  and  may  affect   utility  and
telecommunication services, as well as the systems of customers and suppliers.

         In response  to the Year 2000  problem,  the  Company  has  developed a
compliance  program to  evaluate  and address  date  related  problems  with the
Company's internal systems, services,  products, and the systems and products of
the Company's  vendors and suppliers.  The compliance  program is managed by the
Vice President of Corporate  Information Systems and Services,  and is patterned
after the United States General Accounting Office (GAO) and Office of Management
and Budget project  management model. The Company's Year 2000 compliance program
includes five major phases:

         Awareness  Phase.  The Year 2000 problem is defined and managers at the
executive  level are educated  about  potential  date  related  problems and the
potential  impact to the Company and its customers  from Year 2000 date handling
errors.  A Year 2000  program  team is  established  and an overall  strategy is
developed.

                                       16


         Assessment  Phase.  The Year 2000 program  team  assesses the Year 2000
impact on the Company by: (i)  identifying  core business  areas and  processes;
(ii)  performing  an  inventory  and  analysis  of systems  supporting  the core
business areas;  (iii)contacting third party service providers, and software and
hardware vendors to determine Year 2000 issues and their plans for becoming Year
2000 compliant; and (iv) prioritizing conversion or replacement of systems.

         Renovation  Phase.  The Year  2000  program  team  corrects  Year  2000
problems  identified  in the  Assessment  Phase by modifying  program  software,
updating databases, replacing systems or utilizing other appropriate methods.


         Implementation Phase. The Year 2000 program team tests,  verifies,  and
validates converted or replaced systems,  applications,  databases and utilities
within a limited operational environment.

         Validation Phase. The Year 2000 program team fully implements converted
or  replaced  systems,  applications,  databases  and  utilities.  The Year 2000
program team also performs extensive testing of all system changes.

         As part of the awareness phase the Company has reviewed

          -  Mission Essential Software Systems
          -  Mission Essential Computational Systems (hardware)
          -  Mission Essential Facilities Systems, including elevators, heating
and air  conditioning  systems,  photocopying  machines and utility services  
          -  Mission  Essential  Network  Systems 
          -  Customer Software Services,provided by the Company's business units
          -  Mission Essential Vendor-Supplied Software and Services

     The Company  considers a system  "mission  essential"  if a failure in that
system  would  materially   disrupt  the  ability  of  the  Company  to  perform
contractual  services or to process business information in a timely manner. The
Company  monitors the status of its Year 2000  compliance  program and routinely
updates its Intranet to provide compliance data to its managers and employees.

     The Company provides services and products to the U.S.  Government pursuant
to specific  contractual  terms and exact  specifications.  The Company believes
that it will be  responsible  for upgrading only those services or products that
specify Year 2000 compliance and do not yet meet this  requirement.  The Company
is not currently aware of any such services or products.

Status and Timetable for Year 2000 Compliance

     Nichols  Research  has  developed  a master  timetable  for its  year  2000
compliance  program.  The  updated  status of each  major  category  of  mission
essential systems is as follows:

                                       17





                                   
                   SYSTEM CATEGORY                               PHASE          ESTIMATED DATE FOR COMPLIANCE
      ------------------------------------------------------- ----------------- ------------------------------
                                                                                
      Mission Essential Software Systems                      Renovation             April 1999
      ------------------------------------------------------- ----------------- ------------------------------
      Mission Essential Computational Systems                 Renovation             April 1999
      ------------------------------------------------------- ----------------- ------------------------------
      Mission Essential Network Systems                       Validation             Completed
      ------------------------------------------------------- ----------------- ------------------------------
      Mission Essential Facilities Systems                    Validation             Completed
      ------------------------------------------------------- ----------------- ------------------------------
      Mission Essential Customer Systems                      Renovation             April 1999
      ------------------------------------------------------- ----------------- ------------------------------
      Mission Essential Vendor-Supplied Services              Validation             Unknown
      ------------------------------------------------------- ----------------- ------------------------------


     The phases  listed above  represent  the status of the majority of products
within each category.  There may be, within each "system," components at a lower
or higher phase in the Year 2000 assessment.

     While the Mission  Essential Vendor Supplied Services category is listed as
having an Unknown  estimated date for  compliance,  many of the Services  within
this category have had their validation phase completed.

Contingency Plans

         Because  the  Company's  Year  2000  conversions  are  expected  to  be
completed  prior to any  potential  disruption to the  Company's  business,  the
Company has not yet  completed  the  development  of a  comprehensive  Year 2000
contingency plan.  However,  the Company has minimized its exposure to Year 2000
failures  of vendor  supplied  products  by adding  Year  2000  compliance  as a
standard  condition to its  purchase  orders.  These  contracts  also  reference
Federal  Acquisition  Regulation  39.106,  which  addresses Year 2000 compliance
issues. The Company is currently  negotiating a Risk Management Insurance Policy
designed to protect  the Company in the event that it is involved in  litigation
arising from errors and omissions  relating to Year 2000 issues.  If the Company
determines  that its business is at material risk of disruption  due to the Year
2000  problem,  or  anticipates  that  its  Year  2000  conversions  will not be
completed  in a timely  fashion,  the  Company  will work to  develop a detailed
contingency plan.

Cost for Year 2000 Compliance

         The Company  believes  that the total cost of its Year 2000  compliance
activity will not be material to the Company's operation,  liquidity and capital
resources.  The  Company  estimates  that  the  total  cost  for its  Year  2000
compliance  will  be  $688,500  which  represents   11,475  hours  of  analysis,

                                       18


modification and testing, and $34,500 for new equipment purchases.  To date, the
Company has completed  6,850 hours of Year 2000  compliance  work, and purchased
new equipment valued at $27,000, for a total cost of $438,000.

Year 2000 Risks Faced by the Company

         Although the Company believes that its Year 2000 compliance  program is
comprehensive,  the Company may not be able to identify,  successfully remedy or
assess all date-handling problems in its business systems or operations or those
of its customers and suppliers.  As a result, the Year 2000 problem could have a
materially  adverse  affect on the  Company's  business  financial  condition or
results of operations.
                                                                                
Item 3 - Quantitative and Qualitative Disclosures About Market Risk

      Not Applicable.

                                      19


                                    FORM 10-Q
                          NICHOLS RESEARCH CORPORATION

PART II - OTHER INFORMATION

Item 6 - Exhibits and Reports on Form 8-K

(a)    Exhibits.

       Exhibit No.                           Description
       -----------                           -----------

          10.1                     Employment Agreement of Charles A. Leader*

          10.2                     Supplemental Retirement Benefit Plan
                                   between the Registrant and Charles A. Leader*

          10.3                     Form of Indemnification Agreement between
                                   Registrant and Its Directors

          27                       Financial Data Schedule
           
           

(b) No reports on  Form 8-K  were filed during the fiscal quarter ended November
    30, 1998.

- -----------------
* Denotes management contract or compensatory plan or arrangement required to be
filed as an exhibit to this report.


                                       20


                                    FORM 10-Q

                          NICHOLS RESEARCH CORPORATION

                                   SIGNATURES

                            MANAGEMENT REPRESENTATION
                            -------------------------

           The accompanying  unaudited  Consolidated  Balance Sheets at November
30,  1998  as  well  as the  Consolidated  Statements  of  Income,  Consolidated
Statements of Changes in  Stockholders'  Equity and  Consolidated  Statements of
Cash Flows for the three  months  ended  November  30, 1998 and 1997,  have been
prepared in accordance with  instructions to Form 10-Q and do not include all of
the  information  and  footnotes  required  by  generally  accepted   accounting
principles for complete financial statements. In the opinion of management,  all
adjustments,  consisting only of normal recurring accruals, considered necessary
for a fair presentation have been included.





  January 14 , 1998                                    Allen E. Dillard
  -----------------                                    ----------------
  Date                                                 Allen E. Dillard
                                                       Corporate Vice President,
                                                       Chief Financial Officer 
                                                       and Corporate Treasurer 
                                                       (Principal Financial and 
                                                       Accounting Officer)


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.


                                                   NICHOLS RESEARCH CORPORATION



  January 14 , 1998                                    Allen E. Dillard
  -----------------                                    ----------------
  Date                                                 Allen E. Dillard
                                                       Corporate Vice President,
                                                       Chief Financial Officer 
                                                       and Corporate Treasurer 
                                                       (Principal Financial and 
                                                       Accounting Officer)




                                       21