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

                                  FORM 10-Q/A

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

               For the quarterly period ended September 30, 2001

                                      OR

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

                       COMMISSION FILE NUMBER: 001-14003

                           OMEGA PROTEIN CORPORATION
            (Exact name of Registrant as specified in its charter)

                STATE OF NEVADA                     76-0562134
        (STATE OR OTHER JURISDICTION OF          (I.R.S. EMPLOYER
        INCORPORATION OR ORGANIZATION)          IDENTIFICATION NO.)

       1717 ST. JAMES PLACE, SUITE 550
               HOUSTON, TEXAS                          77056
   (ADDRESS OF PRINCIPAL EXECUTIVE OFFICES)         (ZIP CODE)

      Registrant's telephone number, including area code: (713) 623-0060

     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 [ ].

     Number of shares outstanding of the Registrant's Common Stock, par value
$0.01 per share, on October 31,  2001:  23,949,315


                           OMEGA PROTEIN CORPORATION
                               TABLE OF CONTENTS


PART I.  FINANCIAL INFORMATION

                                                                                    
ITEM 1.  FINANCIAL STATEMENTS
     Unaudited Condensed Consolidated Balance Sheet as of September 30, 2001
        and December 31, 2000.........................................................    3
     Unaudited Condensed Consolidated Statement of Operations for the
        three months and nine months ended September 30, 2001 and 2000................    4
     Unaudited Condensed Consolidated Statement of Cash Flows for the
        nine months ended September 30, 2001 and 2000.................................    5
     Notes to Unaudited Condensed Consolidated Financial Statements...................    6

ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
         RESULTS OF OPERATIONS........................................................   14

ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK...................   22

PART II. OTHER INFORMATION

ITEM 1.  LEGAL PROCEEDINGS............................................................   22

ITEM 2.  CHANGES IN SECURITIES AND USE OF PROCEEDS....................................   22

ITEM 3.  DEFAULTS UPON SENIOR SECURITIES..............................................   22

ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS..........................   22

ITEM 5.  OTHER INFORMATION............................................................   22

ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K.............................................   22

SIGNATURES............................................................................   23


Explanatory Note
- ----------------
     This amendment to Omega Protein Corporation's quarterly report on Form 10-Q
for the three and nine months ended September 30, 2001 includes changes from the
previous report to reflect:

 .    the re-characterization of a second quarter and third quarter charge as a
     selling, general and administrative expense as opposed to a component of
     inventory production cost, as previously reported. This expense was
     recorded to appropriately value receivables due from a Company insurer as a
     result of that insurer's recent bankruptcy.
 .    the re-characterization of a third quarter charge for abnormal costs
     incurred by the Company as a result of the FAA's ban limiting the use of
     Company's spotter aircraft for a period of nine days to a component of
     inventory production cost as opposed to a period charge increasing cost of
     good sold, as previously reported.

     No attempt has been made in this Form 10-Q/A to modify or update other
disclosures as presented in the original Form 10-Q except as required to reflect
the effects of these restatements.

                                       2


PART I. FINANCIAL INFORMATION

Item 1. Financial Statements and Notes


                           OMEGA PROTEIN CORPORATION
                 UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEET



                                                                               SEPTEMBER 30,           DECEMBER 31,
                                                                                   2001                   2000
                                                                                (RESTATED)
                                                                              -------------          ---------------
                                                                                         (in thousands)
                                                                                              
                                        ASSETS
                                        ------
Current assets:
    Cash and cash equivalents...........................................      $     14,634           $      7,403
    Receivables, net....................................................            18,878                  9,570
    Inventories.........................................................            37,111                 37,032
    Prepaid expenses and other current assets...........................             1,689                    978
                                                                              ------------        ---------------
           Total current assets.........................................            72,312                 54,983
Other assets............................................................             7,314                  9,786
Deferred tax assets, net................................................             6,149                  6,843

Property and equipment, net.............................................            83,283                 88,872
                                                                              ------------        ---------------

                    Total assets........................................      $    169,058           $    160,484
                                                                              ============        ===============
                LIABILITIES AND STOCKHOLDERS' EQUITY
                ------------------------------------
Current liabilities:
    Current maturities of long-term debt................................      $      1,236           $      1,227
    Accounts payable....................................................             2,620                  2,312
    Accrued liabilities.................................................            21,548                 14,600
                                                                              ------------        ---------------

            Total current liabilities...................................            25,404                 18,139
Long-term debt..........................................................            13,972                 14,827
                                                                              ------------        ---------------
            Total liabilities...........................................            39,376                 32,966
                                                                              ------------        ---------------
Minority interest in consolidated subsidiary............................                53                     41
                                                                              ------------        ---------------
Commitments and contingencies

Stockholders' equity:
    Preferred stock, $0.01 par value; authorized 10,000,000 shares; none
        issued..........................................................                -                       -
    Common stock, $0.01 par value; authorized 80,000,000 shares;
        24,355,348 shares and 24,330,277 shares issued and outstanding,
        respectively....................................................              244                     243
    Capital in excess of par value......................................          111,929                 111,884
    Retained earnings...................................................           19,491                  17,385
    Common stock in treasury, at cost - 413,100 shares.............                (2,035)                 (2,035)
                                                                              ------------        ---------------
            Total stockholders' equity..........................                  129,629                 127,477
                                                                              ------------        ---------------
                   Total liabilities and stockholders' equity.......              169,058                 160,484
                                                                              ============        ===============


     The accompanying notes are an integral part of the unaudited condensed
                            consolidated statements.

                                       3


                           OMEGA PROTEIN CORPORATION
            UNAUDITED CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS



                                                              THREE MONTHS ENDED                   NINE MONTHS ENDED
                                                                 SEPTEMBER 30,                        SEPTEMBER 30,
                                                        -----------------------------         ----------------------------
                                                           2001               2000               2001              2000
                                                        (RESTATED)                            (RESTATED)
                                                        ----------         ----------         ----------         ---------
                                                                       (in thousands, except per share amounts)
                                                                                                      
Revenues........................................        $   36,838         $   17,864         $   74,853         $  58,124
Cost of sales...................................            31,069             18,295             66,093            57,321
Inventory write-down............................                 -             13,742                  -            13,742
                                                        ----------         ----------         ----------         ---------
Gross profit (loss).............................             5,769            (14,173)             8,760           (12,939)
Selling, general, and administrative expense....             1,807              1,610              5,948             5,987
                                                        ----------         ----------         ----------         ---------
Operating income (loss).........................             3,962            (15,783)             2,812           (18,926)
Interest expense, net...........................               (69)              (101)              (320)             (115)
Other expense, net..............................               (56)               (30)               (66)             (280)
                                                        ----------         ----------         ----------         ---------
Income (loss) before income taxes...............             3,837            (15,914)             2,426           (19,321)
Provision (benefit) for income taxes............               827             (5,725)               320            (6,952)
                                                        ----------         ----------         ----------         ---------
Net income (loss)...............................        $    3,010         $  (10,189)        $    2,106         $ (12,369)
                                                        ==========         ==========         ==========         =========
Basic earnings (loss) per share.................        $     0.13         $    (0.43)        $     0.09         $   (0.52)
                                                        ==========         ==========         ==========         =========
Average common shares outstanding...............            23,942             23,908             23,934            23,899
                                                        ==========         ==========         ==========         =========
Diluted earnings (loss) per share...............        $     0.13         $    (0.43)        $     0.09         $  (0.52)
Average common shares and common share
  equivalents outstanding.......................            23,982             23,908             23,968            23,899
                                                        ==========         ==========         ==========         =========


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

                                       4


                           OMEGA PROTEIN CORPORATION
            UNAUDITED CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS



                                                                                           Nine Months Ended
                                                                                             September 30,
                                                                               --------------------------------------
                                                                                  2001                       2000
                                                                               (RESTATED)
                                                                               -----------                -----------
                                                                                           (in thousands)
                                                                                                        
Cash flows provided by (used in) operating activities:
    Net income (loss).......................................................   $     2,106                $   (12,369)
                                                                               -----------                -----------
    Adjustments to reconcile net loss to net cash used in
        operating activities:
        Loss (gain) on disposal of assets, net..............................          (150)                        84
        Depreciation and amortization.......................................         7,273                      7,358
        Deferred income taxes...............................................           694                     (5,778)
        Changes in assets and liabilities:
            Receivables.....................................................        (9,308)                     7,425
            Inventories, net of write-down..................................           (79)                    (3,380)
            Accounts payable and accrued liabilities........................         7,256                      7,954
            Other, net......................................................           911                     (1,812)
                                                                               -----------                -----------
                 Total adjustments..........................................         6,597                     11,851
                                                                               -----------                -----------
                 Net cash provided  by (used in) operating activities.......         8,703                       (518)
                                                                               -----------                -----------
Cash flows used in investing activities:
    Proceeds from sale of assets, net.......................................           387                         55
                                                                               -----------                -----------
    Capital expenditures....................................................        (1,013)                    (7,217)
                                                                               -----------                -----------
                 Net cash used in investing activities......................          (626)                    (7,162)
                                                                               -----------                -----------
Cash flows used in financing activities:
    Principal payments of short and long-term debt obligations..............          (918)                      (867)
    Proceeds from borrowing.................................................            72                          -
                                                                               -----------                -----------
                 Net cash used in financing activities......................          (846)                      (867)
                                                                               -----------                -----------
Net increase (decrease) in cash and cash equivalents........................         7,231                     (8,547)
Cash and cash equivalents at beginning of year..............................         7,403                     15,673
                                                                               -----------                -----------
Cash and cash equivalents at end of period..................................   $    14,634                $     7,126
                                                                               ===========                ===========


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

                                       5


                           OMEGA PROTEIN CORPORATION
                   NOTES TO UNAUDITED CONDENSED CONSOLIDATED
                              FINANCIAL STATEMENTS

  NOTE 1. SIGNIFICANT ACCOUNTING POLICIES
          Summary of Operations and Basis of Presentation

  Business Description

     Omega Protein Corporation ("Omega" or the "Company") produces and markets a
  variety of products produced from menhaden (herring-like fish found in
  commercial quantities in the U.S. coastal waters of the Atlantic Ocean and
  Gulf of Mexico) including regular grade and value added specialty fish meals,
  crude and refined fish oils and fish solubles. The Company's fish meal
  products are used as nutritional feed additives by animal feed manufacturers
  and by commercial livestock producers. Omega operates its own fleet of fishing
  vessels as well as four processing plants.  The Company's crude fish oil is
  sold primarily to food producers in Europe, and its refined fish oil products,
  which are high in nutritionally desirable Omega-3 fatty acids, are used in a
  variety of foods for human consumption, as well as in aquaculture feeds and
  certain industrial applications. Fish solubles are sold as protein additives
  for animal feed and as organic fertilizers.

  Consolidation

     The consolidated financial statements include the accounts of Omega and its
  wholly and majority owned subsidiaries. Investments in affiliated companies
  and joint ventures representing a 20% to 50% voting interest are accounted for
  using the equity method. All significant intercompany accounts and
  transactions have been eliminated in consolidation.

     On April 5, 2000, the Company acquired for a nominal amount an additional
  1% equity interest in a partially owned subsidiary previously accounted for
  under the equity method.  As a result of the transaction, the Company now owns
  51% of the investment and consolidates its operations.

  Revenue Recognition

     The Company recognizes revenue for the sale of its products when title and
  the risk and rewards of ownership are transferred to the customer, which
  occurs upon shipment.

  Cash and Cash Equivalents

     The Company considers cash in banks and short-term investments with
  original maturities of three months or less as cash equivalents.

  Inventories

     Inventory is stated at the lower-of-cost-or market. The Company's fishing
  season runs from mid-April to the first of November in the Gulf of Mexico and
  from the beginning of May into December in the Atlantic. Government
  regulations preclude the Company from fishing during the off-season.

     The Company's inventory cost system considers all costs associated with an
  annual fish catch and its processing, both variable and fixed and including
  both costs incurred during the off-season and during the fishing season. The
  Company's costing system allocates cost to inventory quantities on a per unit
  basis as calculated by a formula that considers total estimated inventoriable
  costs for a fishing season (including off-season costs) to total estimated
  fish catch and the relative fair market value of the individual products
  produced. The Company adjusts the cost of sales, off-season costs and
  inventory balances at the end of each quarter based on revised estimates of
  total inventoriable costs and fish catch. The Company's lower-of-cost-or
  market-value analyses at year-end and at interim periods compares the total
  estimated per unit production cost of the Company's expected production to the
  projected per unit market prices of the products. The impairment analyses
  involve estimates of, among other things, future fish catches and related
  costs, and expected commodity prices for the fish products. These estimates,
  which management believes are reasonable and supportable, involve estimates of
  future activities and events which are inherently imprecise and for which
  actual results may differ.

     During the off-seasons, in connection with the upcoming fishing seasons,
  the Company incurs costs (i.e. plant and vessel related labor, utilities, rent
  and depreciation) that are directly related to the Company's infrastructure.
  These costs accumulate in inventory and are applied as elements of the cost of
  production of the Company's products throughout the fishing season ratably
  based on the Company's monthly fish catch and the expected total fish catch
  for the season.

                                       6


  Advertising Costs

     The costs of advertising are expensed as incurred in accordance with
  Statement of Position 93-7, "Reporting on Advertising Costs."

  Accounting for the Impairment of Long-Lived Assets

     The Company accounts for impairment of long-lived assets in accordance with
  Statement of Financial Accounting Standards ("SFAS") No. 121, "Accounting for
  the Impairment of Long-Lived Assets and for Long-Lived Assets to be Disposed
  of", which was issued in March 1995. SFAS No. 121 requires that long-lived
  assets be reviewed for impairment whenever events or changes in circumstances
  indicate that the book value of the asset may not be recoverable. The Company
  evaluates at each balance sheet date whether events and circumstances have
  occurred that indicate possible operational impairment. In accordance with
  SFAS No. 121, the Company uses an estimate of the future undiscounted net cash
  flows of the related asset or asset grouping over the remaining life in
  measuring whether its operating assets are recoverable

  Income Taxes

     The Company utilizes the liability method to account for income taxes. This
  method requires the recognition of deferred tax assets and liabilities for the
  expected future tax consequences of existing temporary differences between the
  financial reporting and tax reporting basis of assets and liabilities, and
  operating loss and tax credit carryforwards for tax purposes. A valuation
  allowance is provided for deferred tax assets if it is more likely than not
  these items will either expire before the Company is able to realize the
  benefits, or that future deductability is uncertain.

  Property, Equipment and Depreciation

     Property and equipment additions are recorded at cost. Depreciation of
  property and equipment is computed by the straight-line method at rates
  expected to amortize the cost of property and equipment, net of salvage value,
  over their estimated useful lives. Estimated useful lives of assets acquired
  new, determined as of the date of acquisition are as follows:

                                                                 USEFUL LIVES
                                                                    (YEARS)
                                                                ---------------
        Fishing vessels and fish processing plants............       15-20
        Furniture and fixtures................................        3-10

     Replacements and major improvements are capitalized; maintenance and
  repairs are charged to expense as incurred. Upon sale or retirement of an
  asset, the costs and related accumulated depreciation are eliminated from the
  accounts. Any resulting gains or losses are included in the statement of
  operations.

                                       7


  Pension Plans

     Annual costs of pension plans are determined actuarially based on SFAS
  No. 87, "Employers' Accounting for Pensions." The Company's policy is to
  fund U.S. pension plans at amounts not less than the minimum requirements of
  the Employee Retirement Income Security Act of 1974. In Fiscal 1999, the
  Company adopted SFAS No. 132, "Employers' Disclosures about Pensions and Other
  Post-Retirement Benefits." SFAS No. 132 revised and standardized the
  disclosure requirements for pensions and other post-retirement benefit plans
  to the extent practicable. It does not change the measurement or recognition
  of these plans.

  Concentrations of Credit Risk

     Financial instruments that potentially subject the Company to concentration
  of credit risk consist principally of cash and trade accounts receivable. The
  Company's customer base generally remains consistent from year to year. The
  Company performs ongoing credit evaluations of its customers and generally
  does not require material collateral. The Company maintains reserves for
  potential credit losses and such losses have historically been within
  management's expectations.

     At September 30, 2001 and December 31, 2000, the Company had cash deposits
  concentrated primarily in one major bank. In addition, the Company had
  Certificates of Deposit and commercial quality grade A2P2 rated or better
  securities paper with companies and financial institutions. As a result of the
  foregoing, the Company believes that credit risk in such investments is
  minimal.

  Earnings Per Share

     Basic earnings per share were computed by dividing income by the weighted
  average number of common shares outstanding. Diluted earnings per share were
  computed by dividing income by the sum of the weighted average number of
  common shares outstanding and the effect of any dilutive stock options.

  Recently Issued Accounting Standards

     In June 1998, the Financial Accounting Standards Board ("FASB") issued SFAS
  No. 133, "Accounting for Derivative Instruments and Hedging Activities" which,
  as amended, is effective for fiscal years beginning after June 15, 2000. SFAS
  No. 133 establishes standards requiring all derivatives to be recognized in
  the statement of financial position as either assets or liabilities and
  measured at fair value. The Company adopted the provisions of the statement in
  Fiscal 2001. The Company's implementation of the provisions of SFAS No.133 did
  not have an impact on the Company's existing operations.

     The Company adopted the provisions of Staff Accounting Bulletin ("SAB")
  No. 101, "Revenue Recognition in Financial Statements," on January 1, 2001.
  The implementation of the provisions of SAB No. 101 did not have an impact on
  the Company's financial position or results of operations.

     At the end of June 2001, the FASB issued SFAS No. 143, "Accounting for
  Asset Retirement Obligations." SFAS No. 143 requires that obligations
  associated with the retirement of a tangible long-lived asset be recorded as a
  liability when those obligations are incurred, with the amount of the
  liability initially measured at fair value. Upon initially recognizing a
  liability for an asset retirement obligation, an entity must capitalize the
  cost by recognizing an increase in the carrying amount of the related long-
  lived asset. Over time, the liability is accreted to its present value each
  period, and the capitalized cost is depreciated over the useful life of the
  related asset. Upon settlement of the liability, an entity either settles the
  obligation for its recorded amount or incurs a gain or loss upon settlement.
  The provisions of SFAS No. 143 will be required to be adopted by the Company
  in fiscal 2003. The Company has not determined what impact, if any, this
  statement will have on the Company's operations.

                                       8


  Use of Estimates

     The preparation of financial statements in conformity with accounting
  principles generally accepted in the United States of America requires
  management to make estimates and assumptions that affect the reported amounts
  of assets and liabilities and disclosure of contingent assets and liabilities
  at the date of the financial statements and the reported amounts of revenues
  and expenses during the reporting period. Actual results could differ from
  those estimates.


  NOTE 2. ACCOUNTS RECEIVABLE

     Accounts receivable as of September 30, 2001 and December 31, 2000 are
summarized as follows:




                                                          SEPTEMBER 30,   DECEMBER 31,
                                                             2001            2000
                                                           -------          ------
                                                                (IN THOUSANDS)
                                                              
        Trade.......................................       $16,964          $6,714
        Insurance...................................           254             740
        Employee....................................            97              43
        Income tax..................................         1,150           2,019
        Other.......................................           653             272
                                                           -------          ------
        Total accounts receivable...................        19,118           9,788
        Less: allowance for doubtful accounts.......          (240)           (218)
                                                           -------          ------
        Receivables, net............................       $18,878          $9,570
                                                           =======          ======


  NOTE 3. INVENTORY

     Inventory as of September 30, 2001 and December 31, 2000 is summarized as
follows:



                                                                SEPTEMBER 30,             DECEMBER 31,
                                                                   2001                      2000
                                                                (RESTATED)
                                                               -----------                ----------
                                                                           (IN THOUSANDS)
                                                                                    
        Fish meal.......................................       $    21,518                $   19,474
        Fish oil........................................            10,053                     7,590
        Fish solubles...................................               828                       938
        Off season cost.................................               345                     3,982
        Other materials & supplies......................             4,367                     5,048
                                                               -----------                ----------
        Total inventory.................................       $    37,111                $   37,032
                                                               ===========                ==========


     During the third and fourth quarter of Fiscal 2000, the Company
  provided $18.1 million in write-downs of the value of its fish meal and fish
  oil product inventories.  Those inventory write-downs were made necessary due
  to market prices the Company either had received or expected to receive for
  its products which had declined to a level below the Company's costs basis in
  those products.  Product inventories at September 30, 2001 were stated at the
  lower of cost or market (no write-downs were required).

                                       9


  NOTE 4. OTHER ASSETS

     Other assets as of September 30, 2001 and December 31, 2000 are summarized
  as follows:



                                                                             SEPTEMBER 30,      DECEMBER 31,
                                                                                  2001               2000
                                                                              ------------       ------------
                                                                                        (IN THOUSANDS)
                                                                                           
        Fishing nets...................................................       $        626       $      1,134
        Prepaid pension cost...........................................              3,198              3,425
        Insurance receivable, net of allowance for doubtful accounts...              2,877              4,196
        Title XI loan origination fee..................................                358                396
        Note receivable................................................                110                369
        Deposits.......................................................                131                140
        Investments in unconsolidated affiliates.......................                  1                  1
        Miscellaneous..................................................                 13                125
                                                                              ------------       ------------
        Total other assets.............................................       $      7,314       $      9,786
                                                                              ============       ============


     Amortization expense for fishing nets amounted to approximately $603,000
  and $720,000 for the nine months ended September 30, 2001 and September 30,
  2000, respectively.

     The Company carries insurance for certain losses relating to its vessels
  and Jones Act liability for employees aboard its vessels (collectively,
  "Vessel Claims Insurance").  The typical Vessel Claims Insurance policy
  contains an annual aggregate deductible ("AAD") for which the Company remains
  responsible, while the insurance carrier is responsible for all applicable
  amounts which exceed the AAD.  It is the Company's policy to accrue current
  amounts due and record amounts paid out on each claim.  Once payments exceed
  the AAD the Company records an insurance receivable for a given policy year.

     For the period from October 1, 1998 to March 31, 2000, the Company placed
  its Vessel Claims Insurance coverage with HIH Casualty and General Insurance,
  Ltd., an insurance company that is part of HIH Insurance Limited, the second
  largest insurance company in Australia ("HIH").  In April 2001, HIH petitioned
  a court in Australia to place it in provisional liquidation.  The Company
  estimates, based on previous payments made by the Company and its existing
  reserves for open claims for the period covered by HIH, that HIH owes
  approximately $1.6 million either to the Company or on the Company's behalf.
  This amount could be adjusted upward or downward as additional claims and
  their corresponding reserves become finalized.

     The Company has put the trustees in the Australian liquidation proceedings
  on notice of its $1.6 million claim. However, based on the early nature of the
  proceedings, the Company believes that the ultimate outcome of the recovery
  against HIH cannot be assured at this time and that it is probable that a
  portion of these receivables will not be collectible.  Accordingly, at
  September 30, 2001, the allowance for doubtful accounts applicable to the HIH
  receivable was $966,000 and the provision is reflected in selling, general,
  and administrative expense. (Restated)

                                       10


NOTE 5. PROPERTY AND EQUIPMENT

     Property and equipment at September 30, 2001 and December 31, 2000 are
  summarized as follows:


                                                           SEPTEMBER 30,         DECEMBER 31,
                                                                2001                  2000
                                                          --------------        --------------
                                                                      (IN THOUSANDS)
                                                                          
        Land........................................      $        5,390        $        5,390
        Plant assets................................              69,319                69,772
        Fishing vessels.............................              72,926                72,933
        Furniture and fixtures......................               1,811                 1,837
        Other.......................................                 918                     -
                                                          --------------        --------------
        Total property and equipment................             150,364               149,932
        Less: accumulated depreciation..............             (67,081)              (61,060)
                                                          --------------        --------------
        Property and equipment, net.................      $       83,283        $       88,872
                                                          ==============        ==============


     Depreciation expense for the nine months ended September 30, 2001 and
  September 30, 2000 was $6.3 million and $6.6 million, respectively.

  NOTE 6. NOTES PAYABLE AND LONG-TERM DEBT

     At September 30, 2001 and December 31, 2000, the Company's long-term debt
  consisted of the following:



                                                                                         SEPTEMBER 30,       DECEMBER 31,
                                                                                              2001               2000
                                                                                          -----------        ------------
                                                                                                      
  U.S. government guaranteed obligations (Title XI loan) collateralized by
    a first lien on certain vessels and  certain plant assets:
      Amounts due in installments through 2014, interest from 6.63% to 8.25%........      $    13,971       $      14,678
      Amounts due in installments through 2014,  interest at Eurodollar rates
        plus 4.5%; 4.16% and 7.17% at September 30, 2001 and December 31, 2000,
        respectively................................................................            1,032               1,092
Other debt at 2.9% to 8.0% at September 30, 2001 and December 31, 2000..............              205                 284
                                                                                          -----------        ------------
Total debt..........................................................................           15,208              16,054
                Less current maturities.............................................           (1,236)             (1,227)
                                                                                          -----------        ------------
Long-term debt......................................................................      $    13,972        $     14,827
                                                                                          ===========        ============


     At September 30, 2001 and December 31, 2000, the estimated fair value of
  debt obligations approximated book value.

     On December 22, 1999, the Company closed on its Fiscal 1999 Title XI
  application and received $5.6 million of Title XI borrowings for qualified
  Title XI projects.  Originally, the Company was authorized to receive up to
  $20.6 million in loans under the Title XI program, and has used the entire
  amount authorized under such program. The Title XI loans are secured by liens
  on certain of the Company's fishing vessels and mortgages on the Company's
  Reedville, Virginia and Abbeville, Louisiana plants. Loans are now available
  under similar terms pursuant to the Title XI program without intervening
  lenders.  In May 2001, the Company applied for an additional loan of $1.9
  million under this new program to be used for qualified Title XI projects, and
  on November 6, 2001 closed on its application and received $1.9 million of
  Title XI funds for qualified Title XI projects.

                                       11


     On December 20, 2000 the Company entered into a three year $20.0 million
  revolving credit agreement with Bank of America N.A. (the "Credit Facility").
  Borrowings under this facility may be used for working capital and capital
  expenditures.  Borrowings under the Credit Facility bears interest at a rate
  equal to (i) LIBOR plus 250 basis points or (ii) at the Company's option, the
  Bank's prime rate.  The Credit Facility requires a per annum commitment fee of
  one-half of a percent (0.5%) on the daily average unused portion of the
  commitment of the Lender.  The Credit Facility is collateralized by all of the
  Company's trade receivables, inventory and equipment.  The Company and its
  subsidiaries are required to comply with certain financial covenants,
  including maintenance of a minimum tangible net worth and minimum EBITDA.  In
  addition, the Credit Facility does not allow for the payment of cash dividends
  or stock repurchases and also limits capital expenditures and investments.  As
  of September 30, 2001 the Company had no borrowings outstanding under the
  Credit Facility.  The Credit Facility expires on December 20, 2003.

  NOTE 7. ACCRUED LIABILITIES

     Accrued liabilities as of September 30, 2001 and December 31, 2000 are
  summarized as follows:



                                                 SEPTEMBER 30,     DECEMBER 31,
                                                     2001             2000
                                                 -------------     ------------
                                                         (IN THOUSANDS)
                                                             
        Salary and benefits.................     $      10,051     $      4,695
        Insurance...........................             8,232            7,793
        Taxes, other than income tax........             1,070               79
        Trade creditors.....................             1,982            1,908
        Other...............................               213              125
                                                 -------------     ------------
        Total accrued liabilities...........     $      21,548     $     14,600
                                                 =============     ============


   NOTE 8. COMMITMENTS AND CONTINGENCIES

   Litigation

     The Company is defending various claims and litigation arising from its
   operations. In the opinion of management, uninsured losses, if any (including
   those losses that may become uninsured due to the insolvency of HIH as
   described in Note 4) resulting from these matters will not have a material
   adverse effect on the Company's results of operations, cash flows or
   financial position.

   Environmental Matters

     The Company may be subject to various possible claims and lawsuits
   regarding environmental matters from time to time. Management believes that
   costs, if any, related to these matters will not have a material adverse
   effect on the results of operations, cash flows or financial position of the
   Company.

                                       12


   NOTE 9. RESTATEMENT

     The Company's financial statements as of and for the three months and nine
     months periods September 30, 2001 have been restated from amounts
     previously reported to reflect (1) the re-characterization of a second
     quarter charge as a selling, general and administrative expense as opposed
     to a component of inventory production cost, as previously reported, which
     expense was recorded to appropriately value receivables due from a Company
     insurer as a result of that insurer's recent bankruptcy; and (2) the re-
     characterization of a third quarter charge for abnormal costs incurred by
     the Company as a result of the FAA's ban limiting the use Company's spotter
     aircraft for a period of nine days to a component of inventory production
     cost as opposed to a period charge increasing cost of good sold, as
     previously reported. The following tables show the income statement and
     balance sheet line items that have been restated:




Unaudited Condensed Consolidated Statement of Operations
Three Months Ended September 30, 2001
                                                                                     
                                                         As Previously
                                                           Reported          Restatements        As Restated
                                                      ----------------    ---------------     --------------

Cost of sales.....................................    $         30,895    $           174     $       31,069
Selling, general and administrative expense.......               1,697                110              1,807
Provision for income taxes........................                 506                321                827
Net income........................................               2,438                572              3,010
Earnings per share (basic & diluted)..............                0.10               0.03               0.13


Unaudited Condensed Consolidated Statement of Operations
Nine Months Ended September 30, 2001
                                                         As Previously
                                                           Reported          Restatements        As Restated
                                                      ----------------    ---------------     --------------

Cost of sales.....................................    $         65,985    $           108     $       66,093
Selling, general and administrative expense.......               4,982                966              5,948
Provision for income taxes........................                 283                 37                320
Net income........................................               2,040                 66              2,106
Earnings per share (basic & diluted)..............                0.09               0.00               0.09


Unaudited Condensed Consolidated Balance Sheet
 at September 30, 2001
                                                         As Previously
                                                           Reported          Restatements        As Restated
                                                      ----------------    ---------------     --------------

Inventories                                           $         37,008    $           103     $       37,111
Deferred tax asset, net                                          6,186                (37)             6,149
Retained earnings                                               19,425                 66             19,491


                                      13


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

     Forward-looking statements in this Form 10-Q, future filings by the Company
  with the Securities and Exchange Commission (the "Commission"), the Company's
  press releases and oral statements by authorized officers of the Company are
  intended to be subject to the safe harbor provisions of the Private Securities
  Litigation Reform Act of 1995. Investors are cautioned that all forward-
  looking statements involve risks and uncertainty, including without
  limitation, the risks set forth under the caption "Significant Factors that
  May Affect Forward Looking Statements" appearing in Item 2. "Management's
  Discussion and Analysis of Financial Condition and Results of Operations." The
  Company believes that forward-looking statements made by it are based on
  reasonable expectations; however, no assurances can be given that actual
  results will not differ materially from those contained in such forward-
  looking statements. Forward-looking statements involve statements that are
  predictive in nature, which depend upon or refer to future events or
  conditions, which include the words "estimate," "project," "anticipate,"
  "expect," "predict," "assume," "believe" and similar expressions.

  GENERAL

     As used herein, the term "Omega" or the "Company" refers to Omega Protein
  Corporation and its consolidated subsidiaries, as applicable. All references
  herein to a "fiscal" year mean the 12-month period ended December 31 of such
  year. The Company's principal executive offices are located at 1717 St. James
  Place, Suite 550, Houston, Texas 77056, Telephone: (713) 623-0060.

     Omega is the nation's largest producer of fish meal and fish oil. The
  Company's products are produced from menhaden (a fish found in commercial
  quantities), and includes regular grade and value-added specialty fish meals,
  crude and refined fish oils and fish solubles. The Company's fish meal
  products are used as high-protein feed additives by animal feed manufacturers
  and by commercial livestock and poultry farmers. The Company's crude fish oil
  is sold to food producers in Europe and its refined fish oil products, which
  are high in nutritionally desirable Omega-3 fatty acids, are used in a variety
  of foods for human consumption, as well as in aquaculture feeds and certain
  industrial applications. Fish solubles are sold as protein additives for
  animal feed and as organic fertilizers.

     The fish catch is processed into regular grade fish meal, specialty fish
  meals, fish oils and fish solubles at the Company's four processing plants
  located in Virginia, Mississippi and Louisiana. The Company owns 65 fishing
  vessels (40 of which are directly involved in the harvesting operations during
  Fiscal 2001) and owns 32 and leases 7 spotter aircraft (of which 38 are
  directly involved in the Fiscal 2001 harvesting operations) that are used to
  harvest menhaden in coastal waters along the U.S. mid-Atlantic and Gulf of
  Mexico coasts. The Company also owns an additional processing plant in
  Louisiana (located near Morgan City, Louisiana) in which its in-line
  processing operations were halted during Fiscal 2000 due to high operating
  costs. The Company did not reopen the processing operations of this plant for
  the Fiscal 2001 fishing season due to continuing depressed pricing received
  for the Company's products. Warehousing operations are being conducted at the
  facility until market conditions improve or other opportunities develop for
  the property. Certain processing equipment at this facility has been removed
  and scrapped. The closure of this plant did not impact the Company's ability
  to process its products because the Company had excess production capacity at
  its other three Gulf Coast plants.

                                       14


     The Company's harvesting season generally extends from May through December
  on the mid-Atlantic coast and from April through the first of November on the
  Gulf coast. During the off season, the Company fills purchase orders from the
  inventory it has accumulated during the fishing season. Prices for the
  Company's products tend to be lower during the fishing season when product is
  more abundant than in the off season. Throughout the entire year, prices are
  significantly influenced by supply and demand in world markets for competing
  products, particularly soybean meal for its fish meal products and vegetable
  oils and fats for its fish oil products when used as an alternative to
  vegetable oils and fats. Beginning early in Fiscal 1999 and continuing through
  Fiscal 2000, world grain and oilseed markets were burdened by excess supplies
  which, in turn, resulted in prices for most major commodities being sharply
  lower than in previous years. Correspondingly, the Company's product prices
  were adversely impacted during these periods, resulting in decreased gross
  margins, and the recording of $18.1 million in inventory write-downs during
  Fiscal 2000.

     Product pricing for the Company's products experienced modest increases
  during the first nine months of Fiscal 2001, compared with the first nine
  months of Fiscal 2000.  These price increases for the Company's products
  resulted from diminished global fish meal and fish oil inventories during the
  first nine months of Fiscal 2001 as opposed to a stronger world demand for
  other competing products. Management believes that these moderate price
  increases will continue throughout the remainder of Fiscal 2001 and possibly
  plateau during the first quarter of 2002.  Future product price volatility
  will depend upon the perceived international availability of fish meal and
  fish oil inventories.  Accordingly, gross profit margins may vary in the
  future.

     In an effort to reduce price volatility and to generate higher, more
  consistent profit margins, the Company is continuing its efforts towards the
  production and marketing of specialty meal products, which generally have
  higher margins than the Company's regular grade meal product.  Additionally,
  the Company is introducing its refined fish oil into the U.S. food market
  where initial marketing efforts have indicated significantly increased margin
  opportunities and more stable demand requirements than the Company's
  traditional crude fish oil markets.

     The Company implemented several cost-cutting measures during Fiscal 2000,
  which included, among other items, a reduction in its fishing fleet and
  spotter planes, closure of in-line processing facilities at its highest cost
  plant and implementation of a carry-vessel concept.  Despite such cost-cutting
  measures, the decline in product pricing outpaced the cost-cutting efforts
  which resulted in further inventory write-downs towards the end of Fiscal
  2000.  Subsequent to the completion of the 2000 fishing season, the Company
  implemented additional cost reduction measures in anticipation of the 2001
  fishing season which included, among other things, a further reduction in the
  number of fishing vessels and spotter planes and a corresponding reduction in
  off-season maintenance expenses for the rest of the fleet.  Additionally, the
  Company reduced its off-season personnel associated with those maintenance
  programs and suspended the Company's matching contribution to the Omega 401(k)
  Savings and Retirement Plan for Fiscal 2001.  Given the Company's current
  projections of harvesting assumptions and assuming no significant changes in
  product market prices, the Company expects that positive gross margins should
  be attainable for Fiscal 2001.

                                       15


     LIQUIDITY AND CAPITAL RESOURCES (RESTATED)

     The Company's primary resources of liquidity and capital resources have
  been cash flows from operations, bank credit facilities and term loans from
  various lenders provided pursuant to Title XI of the Marine Act of 1936
  ("Title XI"). These sources of cash flows have been used for capital
  expenditures and payment of long-term debt. The Company expects to finance
  future expenditures through internally generated cash flows and, if necessary,
  through funds available from the Credit Facility and/or Title XI facilities
  described below.

     Under a program offered through National Marine Fisheries Services ("NMFS")
  pursuant to Title XI, the Company has secured loans through lenders with terms
  generally ranging between 12 and 20 years at interest rates between 6.0% and
  8.0% per annum which are enhanced with a government guaranty to the lender for
  up to 80.0% of the financing. The Company's current Title XI borrowings are
  secured by liens on 17 fishing vessels and mortgages on the Company's
  Reedville, Virginia and Abbeville, Louisiana plants. In 1996, Title XI
  borrowing was modified to permit use of proceeds from borrowings obtained
  through this program for shoreside construction. To date, the Company has used
  the entire $20.6 million amount originally authorized under the program. Loans
  are now available under similar terms pursuant to the Title XI program without
  intervening lenders. The Company made application for an additional loan of
  $1.9 million under this new program, which was funded on November 6, 2001.

     Omega had an unrestricted cash balance of $14.6 million at September 30,
  2001, an increase of $7.2 million from December 31, 2000. This increase was
  primarily due to an $8.7 million increase in cash provided by operating
  activities during the first nine months of Fiscal 2001.

     Investing activities used $626,000 during the nine months ended September
  30, 2001 and $7.2 million during the nine months ended September 30, 2000. The
  Company's investing activities consisted mainly of the sale of assets and
  capital expenditures for equipment purchases and equipment replacements in the
  nine month periods ended September 30, 2001 and 2000.

     If the Company elects to re-establish normal production at its Morgan City
  plant operations for fish meal, fish oil and fish solubles, then various
  components of the in-line processing equipment will have to be upgraded or
  replaced. Such equipment would include the driers, cookers and presses. It is
  estimated that replacement of this equipment would cost an estimated $2.0 to
  $3.0 million.

     Net financing activities used $846,000 and $867,000 to repay debt
  obligations during the nine month periods ended September 30, 2001 and
  September 30, 2000, respectively. The Company's long-term debt at September
  30, 2001 and December 31, 2000, was $14.0 million and $14.8 million,
  respectively. Current maturities attributable to the Company's long-term debt
  were $1.2 million at both September 30, 2001 and December 31, 2000. The
  Company has not utilized its working capital credit facility during Fiscal
  2001 and Fiscal 2000.

     The Company's principal raw material is menhaden, a species of fish that
  inhabits coastal and inland tidal waters in the United States. Menhaden are
  undesirable for human consumption due to their small size, boniness and high
  oil content. Certain state agencies impose resource depletion restrictions on
  menhaden pursuant to fisheries management legislation. To date, the Company
  has not experienced any material adverse impact on its fish catch or results
  of operations as a result of these restrictions.

     The Company believes that its existing cash, cash equivalents, short-term
  investments and funds available through its credit facility will be sufficient
  to meet its working capital and capital expenditure requirements through at
  least the end of 2002.

                                       16


  RESULTS OF OPERATIONS

     The following table sets forth as a percentage of revenues certain items of
  the Company's operations for each of the indicated periods (Restated)



                                                    THREE MONTHS ENDED           NINE MONTHS ENDED
                                                       SEPTEMBER 30,                SEPTEMBER 30,
                                                   ---------------------       ---------------------
                                                    2001          2000          2001          2000
                                                   -------       -------       -------       -------
                                                                                 
Revenues.....................................        100.0%        100.0%        100.0%        100.0%
Cost of sales................................         84.3         102.4          88.3          98.6
Inventory write-down.........................          0.0          76.9           0.0          23.6
                                                   -------       -------       -------       -------
Gross profit (loss)..........................         15.7         (79.3)         11.7         (22.2)
Selling, general and administrative expense..          4.9           9.0           8.0          10.3
                                                   -------       -------       -------       -------
Operating income (loss)......................         10.8         (88.3)          3.7         (32.5)
Interest expense, net........................         (0.2)         (0.6)         (0.4)         (0.2)
Other expense, net...........................         (0.2)         (0.1)         (0.1)         (0.5)
                                                   -------       -------       -------       -------
Income (loss) before income taxes............         10.4         (89.0)          3.2         (33.2)
Provision (benefit) for income taxes.........          2.2         (32.0)          0.4         (12.0)
                                                   -------       -------       -------       -------
Net income (loss)............................          8.2         (57.0)          2.8         (21.2)
                                                   =======       =======       =======       =======



  INTERIM RESULTS FOR THE THIRD QUARTER ENDED SEPTEMBER 30, 2001 AND
  SEPTEMBER 30, 2000

     REVENUES.  For the current quarter ended September 30, 2001,
  revenues increased $18.9 million, or 105.6% from $17.9 million in the quarter
  ended September 30, 2000, to $36.8 million in the quarter ended September 30,
  2001.  The increase in revenues was attributable to a 28.1% and a 577.0%
  increase in the sales volumes of fish meal and fish oil respectively, along
  with a 14.2% and 26.8% increase in fish meal and fish oil selling prices
  respectively, during the current quarter ended September 30, 2001 as compared
  to the quarter ended September 30, 2000.

     COST OF SALES. Cost of sales, including depreciation and
  amortization for the current quarter ended September 30, 2001 was $31.1
  million, a $12.8 million increase, or 69.8% from $18.3 million in the quarter
  ended September 30, 2000.  Cost of sales as a percentage of revenues was 84.3%
  in the current quarter ended September 30, 2001 as compared to 102.4% in the
  quarter ended September 30, 2000.  The 18.1% decrease in cost of sales, as a
  percentage of revenues, during the current quarter ended September 30, 2001
  was due primarily to a 28.1% and 577.0% increase in the sales volumes of the
  Company's fish meal and fish oil, respectively along with a 14.2% and 26.8%
  increase in the Company's selling prices for fish meal and fish oil,
  respectively.  (Restated)

     GROSS PROFIT. Gross profit increased $20.0 million or 140.7%, from a
  $14.2 million loss in the quarter ended September 30, 2000 to $5.8 million in
  the current quarter ended September 30, 2001.  As a percentage of revenues,
  the Company's gross profit margin increased 95.0% in the current quarter ended
  September 30, 2001 as compared to the same period in the prior fiscal year.
  The increase in gross profit was primarily due to a 28.1% and 577.0% increase
  in the sales volumes of the Company's fish meal and fish oil respectively,
  along with a 14.2% and 26.8% increase in the Company's selling prices for fish
  meal and fish oil, respectively.  The Company attributes the higher fish meal
  and fish oil sales prices and volumes in the third quarter ending September
  30, 2001 to diminished global fish meal and fish oil inventories during the
  first nine months of Fiscal 2001 as opposed to a general strengthening in
  world markets for other competing products.  (Restated)

                                       17


     SELLING, GENERAL AND ADMINISTRATIVE EXPENSES.  Selling, general and
  administrative expenses increased $197,000 or 12.2% from $1.6 million in the
  quarter ended September 30, 2000 to $1.8 million in the quarter ended
  September 30, 2001.  The increase in expense was due primarily to the timing
  of employee administrative costs and the recognition of $110,000 of
  receivables due from an insurance company as uncollectible due to the
  insurance carrier's bankruptcy filing.  (Restated)

     OPERATING INCOME (LOSS).  As a result of the factors discussed
  above, the Company's operating income increased $19.8 million from a $15.8
  million loss in the quarter ended September 30, 2000 to a $4.0 million profit
  in the quarter ended September 30, 2001.  As a percentage of revenues,
  operating income increased 99.1% in the current quarter ended September 30,
  2001 as compared to the same period in the prior fiscal year.  (Restated)

     INTEREST EXPENSE, NET. Interest expense, net decreased by $32,000 in
  the current quarter ended September 30, 2001 as compared to the quarter ended
  September 30, 2000.  The decrease in interest expense, net was the result of
  an increase in interest income due to an increase in cash and cash equivalents
  available for investment purposes during the quarter ended September 30, 2001
  as compared to the quarter ended September 30, 2000.

     OTHER EXPENSE, NET.  Other expense, net increased $26,000 in the
  current quarter ended September 30, 2001 as compared to the quarter ended
  September 30, 2000.  This increase in other expense was the result of fees
  related to the non-use of Company's credit facility.

     PROVISION (BENEFIT) FOR INCOME TAXES.  The Company recorded a $827,000
  provision for income taxes on a $3.8 million profit before taxes for the
  quarter ended September 30, 2001.  This is compared to a $5.7 million benefit
  for taxes on a $15.9 million loss for the quarter ended September 30, 2000.
  The provision for income taxes for the current nine months ended September 30,
  2001 reflects a year to date deferred state tax benefit of approximately
  $750,000.  During the quarter ended September 30, 2001, the Company completed
  their 2000 state income tax returns and also successfully completed several
  years of state income tax audits.  Based on the completed tax returns and
  audits, the Company recorded deferred tax assets for the resulting state net
  operating loss carryforwards and believes that it is more probable than not
  that the estimated tax benefits of the state net operating losses will be
  realized.  The effective tax rate of 34% for U.S. federal taxes was unchanged
  between the periods. (Restated)

                                       18


  INTERIM RESULTS FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2001 AND SEPTEMBER 30,
  2000

     REVENUES. For the nine months ended September 30, 2001, revenues increased
  $16.8 million or 28.9% from $58.1 million for the nine months ended September
  30, 2000 to $74.9 million for the nine months ended September 30, 2001. This
  increase was attributable to a 102.3% increase in sales volume of the
  Company's fish oil and an increase of 15.2% and 14.3% in the selling price of
  the Company's fish meal and fish oil respectively, for the nine months ended
  September 30, 2001.

     COST OF SALES. Cost of sales, including depreciation and amortization, for
  the nine months ended September 30, 2001 was $66.1 million, a $8.8 million
  increase from $57.3 million for the comparable nine month period ended
  September 30, 2000. Cost of sales as a percentage of revenues was 88.3% in the
  current nine month period as compared to 98.6% for the nine month period ended
  September 30, 2000. The 10.3% decrease in cost of sales, as a percentage of
  revenues, during the current nine month period ended September 30, 2001 is due
  primarily to a 102.3% increase in sales volume for the Company's fish oil and
  an increase of 15.2% and 14.3% in the selling price of the Company's fish meal
  and fish oil, respectively, as compared to the nine months ended September 30,
  2000. (Restated)

     GROSS PROFIT. Gross profit increased $21.7 million or 167.7% from a $12.9
  million loss in the nine month period ended September 30, 2000 to a $8.8
  million gross profit for the nine month period ended September 30, 2001. As a
  percentage of revenues the Company's gross profit margin increased 33.9% in
  the current nine month period ended September 30, 2001. The increase in gross
  profit was due primarily to a 102.3% increase in sales volume for the
  Company's fish oil and an increase of 15.2% and 14.3% in the selling price of
  the Company's fish meal and fish oil respectively. The Company attributes the
  higher fish meal and fish oil sales prices for the nine months ending
  September 30, 2001, to diminished global fish meal and fish oil inventories
  during the first nine months of Fiscal 2001 as opposed to a general
  strengthening in world markets for other competing products. (Restated)

     SELLING, GENERAL, AND ADMINISTRATIVE EXPENSES. Selling, general and
  administrative expenses decreased $39,000 or 0.7% from $6.0 million for the
  nine months ended September 30, 2000 to $5.9 million for the nine months ended
  September 30, 2001. This decrease was primarily due to a reduction in staff
  and related employee costs, partially offset by the recognition of $966,000 of
  receivables due from an insurance company as uncollectible due to the
  insurance carrier's bankruptcy filing. (Restated)

     OPERATING INCOME (LOSS). As a result of the factors discussed above, the
  Company's operating income increased $21.7 million from an $18.9 million loss
  for the nine months ended September 30, 2000 to a $2.8 million operating
  income for the nine months ended September 30, 2001. As a percentage of
  revenues, operating income increased 36.2% for the current nine months ended
  September 30, 2001 as compared to the nine months ended September 30, 2000.
  (Restated)

     INTEREST EXPENSE, NET. Interest expense net increased by $205,000 from net
  interest expense of $115,000 for the nine months ended September 30, 2000 to
  $320,000 for the nine months ended September 30, 2001. The increase in net
  interest expense was primarily due to a reduction of interest income as a
  result of lower returns on investments.

     OTHER (EXPENSE), NET. Other expense, net decreased by $214,000 in the
  current nine month period ended September 30, 2001 as compared to the nine
  month period ended September 30, 2000. This decrease was the result of gains
  during the nine months ended September 30, 2001 on the disposal of assets
  which was netted against other expenses.

                                       19


     PROVISION (BENEFIT) FOR INCOME TAXES. The Company recorded a $320,000
  provision for income taxes for the current nine months ended September 30,
  2001. The provision for income taxes for the current nine months ended
  September 30, 2001 reflects a year to date deferred state tax benefit of
  approximately $750,000. During the quarter ended September 30, 2001, the
  Company completed their 2000 state income tax returns and also successfully
  completed several years of state income tax audits. Based on the completed tax
  returns and audits, the Company recorded deferred tax assets for the resulting
  state net operating loss carryforwards and believes that it is more probable
  than not that the estimated tax benefits of the state net operating losses
  will be realized. The effective tax rate of 34% for U.S. federal taxes was
  unchanged between the periods. (Restated)

  SEASONAL AND QUARTERLY RESULTS

     The Company's menhaden harvesting and processing business is
  seasonal in nature. The Company generally has higher sales during the menhaden
  harvesting season (which includes the three-month periods ending June 30 and
  September 30) due to increased product availability, but prices during the
  fishing season tend to be lower than during the off-season, although this
  general pricing trend has not persisted during Fiscal 2001 when compared to
  Fiscal 2000.  Prices received throughout Fiscal 2000 were the lowest the
  industry had experienced in recent years. As a result, the Company's quarterly
  operating results have fluctuated in the past and may fluctuate in the future.
  In addition, from time to time the Company defers sales of inventory based on
  worldwide prices for competing products that affect prices for the Company's
  products which may affect comparable period comparisons.

                                       20


  SIGNIFICANT FACTORS THAT MAY AFFECT FORWARD-LOOKING STATEMENTS

     The Company cautions investors that the following significant factors, and
  those factors described elsewhere in this Report, in other filings by the
  Company with the SEC from time to time and in press releases issued by the
  Company, could affect the Company's actual results of operations and thereby
  cause such results to differ materially from those expressed in any forward-
  looking statements made by or on behalf of the Company:

  1.  The Company's ability to meet its raw material requirements through its
      annual menhaden harvest, which is subject to fluctuation due to natural
      conditions over which the Company has no control, such as varying fish
      population, adverse weather conditions and disease.

  2.  The impact on the prices for the Company's products caused by worldwide
      supply and demand relationships over which the Company has no control and
      which tend to fluctuate to a significant extent over the course of a year
      and from year to year. The products that influence the supply and demand
      relationship are world supplies of fish meal made from other fish species,
      palm oil, soy meal and oil, and other edible oils.

  3.  The impact of a violation by the Company of federal, state and local laws
      and regulations relating to menhaden fishing and the protection of the
      environment and the health and safety of its employees or of the adoption
      of new laws and regulations, or stricter interpretations of existing laws
      or regulations that materially adversely affect the Company's business.

  4.  The impact on the Company if it cannot harvest menhaden in U.S.
      jurisdictional waters if the Company fails to comply with the U.S.
      citizenship ownership requirements.

  5.  Risks inherent with the Company's venture into the sale of refined, non-
      hydrogenated menhaden oil for consumption in the U.S., including the
      unproven market for this product.

  6.  Fluctuations in the Company's quarterly operating results due to the
      seasonality of the Company's business and the Company's deferral of sales
      of inventory based on worldwide prices for competing products.

  7.  The ability of the Company to retain and recruit key officers and
      qualified personnel, vessel captains and crew members.

  8.  Risks associated with the strength of local currencies of the countries in
      which the Company's products are sold, changes in social, political and
      economic conditions inherent in foreign investment and international trade
      in such countries, changes in U.S. laws and regulations relating to
      foreign investment and trade, changes in tax or other laws, partial or
      total expatriation, currency exchange rate fluctuations and restrictions
      on currency repatriation, the disruption of labor, political disturbances,
      insurrection or war and the effect of requirements of partial local
      ownership of operations in certain countries.

  9.  Risks related to unanticipated material adverse outcomes in any pending
      litigation or any other unfavorable outcomes or settlements. There can be
      no assurance that the Company will prevail in any pending litigation and
      to the extent that the Company sustains losses growing out of any pending
      litigation which are not presently reserved or otherwise provided for or
      insured against, its business, results of operations and financial
      condition could be adversely affected.

  10. In the future the Company may undertake acquisitions, although there is no
      assurance this will occur. Further, there can be no assurance that the
      Company will be able to profitably manage future businesses it may acquire
      or successfully integrate future businesses it may acquire into the
      Company

                                       21


      without substantial costs, delays or other problems which could have a
      material adverse effect on the Company's business, results of operations
      and financial condition.

  ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.

     In the normal course of business, the financial condition of the Company is
  exposed to minimal market risk associated with interest rate movements on the
  Company's borrowings.  A one percent increase or decrease in the levels of
  interest rates on variable rate debt would not result in a material change to
  the Company's results of operations.

     Although the Company sells products in foreign countries, all of the
  Company's revenues are billed and paid for in US dollars.  As a result,
  management does not believe that the Company is exposed to any significant
  foreign country currency exchange risk, and the Company does not utilize
  market risk sensitive instruments to manage its exposure to this risk.

  PART II.  OTHER INFORMATION

  ITEM 1.  LEGAL PROCEEDINGS

     The Company is involved in various claims and disputes arising in the
  normal course of business, including claims made by employees under the Jones
  Act which generally are covered by the Company's insurance. The Company
  believes that it has adequate insurance coverage for all existing matters and
  that the outcome of all pending proceedings, individually and in the
  aggregate, will not have a material adverse effect upon the Company's
  business, results of operations, cash flows or financial position.  See also
  Note 5 to Consolidated Financial Statements in Part I - Item 1.

  ITEM 2.  CHANGES IN SECURITIES AND USE OF PROCEEDS

        None

  ITEM 3.  DEFAULTS UPON SENIOR SECURITIES

        None

  ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

        None

  ITEM 5.  OTHER INFORMATION

        None

  ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K

     (a)   Exhibits:

           None

     (b)   Reports on Form 8-K:

           None

                                       22


                                   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.

                                     OMEGA PROTEIN CORPORATION
                                          (Registrant)



March 26, 2002                  By:           /s/ ROBERT W. STOCKTON
                                   ---------------------------------------------
                                      (Executive Vice President, Chief Financial
                                            Officer and Corporate Secretary)

                                       23