UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549

                                    FORM 10-Q



                QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934
                     For the period ended September 30, 2001



                             THE MORGAN GROUP, INC.
                             2746 Old U. S. 20 West
                           Elkhart, Indiana 46515-1168
                                 (219) 295-2200

  Delaware                     1-13586                         22-2902315
(State of              (Commission File Number)              (IRS Employer
Incorporation)                                           Identification Number)



The  Company  (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.


The  number of shares  outstanding  of each of the  Company's  classes of common
stock at October 31, 2001 was:

     Class A - 1,248,157 shares
     Class B - 2,200,000 shares




                             The Morgan Group, Inc.

                                      INDEX


                                                                           PAGE
                                                                          NUMBER

PART I          FINANCIAL INFORMATION

Item 1          Financial Statements

                      Consolidated Balance Sheets as of
                      September 30, 2001 and December 31, 2000                 3

                      Consolidated Statements of
                      Operations for the Three and Nine Month Periods
                      Ended September 30, 2001 and 2000                        4

                      Consolidated Statements of
                      Cash Flows for the Nine Month Periods
                      Ended September 30, 2001 and 2000                        5

                      Notes to Consolidated Interim Financial
                      Statements as of September 30, 2001                 6 - 11

Item 2          Management's Discussion and Analysis of Financial
                Condition and Results of Operations                        12-16


PART II         OTHER INFORMATION

Item 1          Legal Proceedings                                             17

Item 4          Submission of Matters to a Vote of Security Holders           18
Item 6          Exhibits and Reports on Form 8-K                              19




SIGNATURES                                                                    19






                          PART I FINANCIAL INFORMATION
                          Item 1 - Financial Statements
                     The Morgan Group, Inc. and Subsidiaries
                           Consolidated Balance Sheets
                  (Dollars in thousands, except share amounts)
                                                                             September 30      December 31
                                                                                 2001             2000
                                                                                 ----             ----
ASSETS                                                                       (Unaudited)        (Note 1)
Current assets:
                                                                                          
   Cash and cash equivalents                                                   $ 1,393          $ 2,092
   Investments - restricted                                                      2,623               --
    Trade accounts receivable, less allowances
        of $144 in 2001 and $254 in 2000                                         9,217            7,748
   Accounts receivable, other                                                      448              133
   Refundable taxes                                                                131              499
   Prepaid insurance                                                             2,896               97
   Prepaid expenses and other current assets                                     1,382            1,050
   Deferred income taxes                                                           319              319
                                                                               -------          -------
Total current assets                                                            18,409           11,938
                                                                               -------          -------
Property and equipment, net                                                      3,477            3,688
Goodwill and other intangibles, net                                              6,376            6,727
Deferred income taxes                                                              282              282
Other assets                                                                       170              634
                                                                               -------          -------
Total assets                                                                   $28,714          $23,269
                                                                               =======          =======
LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
   Trade accounts payable                                                      $ 4,806          $ 2,373
   Notes payable, banks                                                          1,369               --
   Accrued liabilities                                                           4,489            3,704
   Accrued claims payable                                                        3,013            3,224
   Refundable deposits                                                           1,154            1,357
   Current portion of long-term debt and capital lease obligations                 147              217
                                                                               -------          -------
Total current liabilities                                                       14,978           10,875
                                                                               -------          -------
Long-term debt and capital lease obligations, less current portion                  16               71
Long-term accrued claims payable                                                 4,821            5,122
Shareholders' equity:
   Common stock, $.015 par value
      Class A: Authorized shares - 7,500,000
      Issued shares - 1,607,303                                                     23               23
      Class B: Authorized shares - 4,400,000
      Issued and outstanding shares - 2,200,000                                     33               18
   Additional paid-in capital                                                   14,318           12,459
   Retained earnings                                                            (2,292)          (2,116)
   Less - treasury stock at cost (359,146 Class A shares)                       (3,183)          (3,183)
                                                                               -------          -------
Total shareholders' equity                                                       8,899            7,201
                                                                               -------          -------
Total liabilities and shareholders' equity                                     $28,714          $23,269
                                                                               =======          =======


See notes to interim consolidated financial statements



                     The Morgan Group, Inc. and Subsidiaries
                      Consolidated Statements of Operations
                (Dollars in thousands, except per share amounts)
                                   (Unaudited)



                                                               Three Months Ended                  Nine Months Ended
                                                                  September 30                       September 30
                                                              2001           2000                 2001           2000
                                                              ----           ----                 ----           ----

                                                                                                  
Operating revenues                                         $24,834        $28,629              $70,954        $87,447

Costs and expenses:
   Operating costs                                          22,666         26,055               64,306         80,445
   Selling, general and administration                       2,127          2,160                6,207          6,792
   Depreciation and amortization                               210            236                  688            817
                                                           -------        -------              -------        -------
                                                            25,003         28,451               71,201         88,054

Operating (loss) income                                       (169)           178                 (247)          (607)
Interest expense, net                                           90             77                  182            210
                                                           -------        -------              -------        -------
Income (loss) before income taxes                             (259)           101                 (429)          (817)

Income tax expense (benefit)                                    --             26                 (255)          (293)
                                                           -------        -------              -------        -------
Net income (loss)                                            $(259)         $  75                $(174)         $(524)
                                                           =======        =======              =======        =======
Net income (loss)  per common share:
    Basic                                                   $(0.08)         $0.03               $(0.06)        $(0.21)
                                                           =======        =======              =======        =======
    Diluted                                                 $(0.08)         $0.03               $(0.06)        $(0.21)
                                                           =======        =======              =======        =======
Weighted average shares outstanding (thousands)
    Basic                                                    3,329          2,448                2,745          2,448
                                                           =======        =======              =======        =======
    Diluted                                                  3,329          2,451                2,745          2,452
                                                           =======        =======              =======        =======
Cash dividends declared per common share
    Class A:                                                  $ --         $ 0.01                 $ --         $ 0.05
                                                           =======        =======              =======        =======
    Class B:                                                  $ --        $ 0.005                 $ --        $ 0.025
                                                           =======        =======              =======        =======


See notes to interim consolidated financial statements





                     The Morgan Group, Inc. and Subsidiaries
                      Consolidated Statements of Cash Flows
                             (Dollars in thousands)
                                   (Unaudited)

                                                                                Nine Months Ended
                                                                                  September 30
                                                                                2001           2000
                                                                            -----------     ----------
Operating activities:
                                                                                         
Net income (loss)                                                            $ (174)           $( 524)
Adjustments to reconcile net income (loss)
    To net cash used in operating activities:
   Depreciation and amortization                                                688               817
   Loss on disposal of property and equipment                                    12                60
Changes in operating assets and liabilities:
   Trade accounts receivable                                                 (1,469)             (652)
   Other accounts receivable                                                   (315)              (13)
   Refundable taxes                                                             368                --
   Prepaid insurance                                                         (2,799)               --
   Prepaid expenses and other current assets                                   (332)              429
   Other assets                                                                 464               229
   Trade accounts payable                                                     2,433              (285)
   Accrued liabilities                                                          785              (481)
   Income taxes payable                                                          --              (565)
   Accrued claims payable                                                      (512)             (213)
   Refundable deposits                                                         (203)             (195)
                                                                             -------           -------
   Net cash provided by (used in) operating activities                       (1,054)           (1,393)
                                                                             -------           -------
Investing activities:
   Purchase of restricted investments                                        (2,623)               --
   Purchases of property and equipment                                          (98)             (118)
   Other                                                                         (7)                2
                                                                             -------           ------
   Net cash provided by (used in) investing activities                       (2,728)             (116)
                                                                             -------           -------
Financing activities:
   Net proceeds from note payable to bank                                     1,369                --
   Principal payments on long-term debt                                        (160)             (608)
   Common stock dividends paid                                                   --               (92)
   Proceeds from issuance of common stock                                     1,874                --
                                                                             ------            ------
Net cash provided by (used in) financing activities                           3,083              (700)
                                                                             ------            -------
Net increase (decrease) in cash and equivalents                                (699)           (2,209)

Cash & cash equivalents at beginning of period                                2,092             3,847
                                                                             ------            ------
Cash and cash equivalents at end of period                                   $1,393            $1,638
                                                                             ======            ======



  See notes to interim consolidated financial statements.



                     The Morgan Group, Inc. and Subsidiaries
               Notes to Interim Consolidated Financial Statements
                                   (Unaudited)

                               September 30, 2001
Note 1. Basis of Presentation

        The accompanying  consolidated  interim  financial  statements have been
        prepared by The Morgan Group, Inc. and Subsidiaries (the "Company"),  in
        accordance  with generally  accepted  accounting  principles for interim
        financial  information and with instructions to Form 10-Q and Article 10
        of  Regulation  S-X.  Accordingly,   certain  information  and  footnote
        disclosures normally included for complete financial statements prepared
        in accordance with generally  accepted  accounting  principles have been
        omitted  pursuant to such rules and  regulations.  The balance  sheet at
        December 31, 2000 has been derived from the audited financial statements
        at that date but does not include all of the  information  and footnotes
        required  by  generally  accepted  accounting  principles  for  complete
        financial  statements.  The consolidated  interim  financial  statements
        should  be read in  conjunction  with the  financial  statements,  notes
        thereto and other information included in the Company's Annual Report on
        Form 10-K for the year ended December 31, 2000.

        Net income per common  share  ("EPS")  is  computed  using the  weighted
        average  number of common shares  outstanding  during the period.  Since
        each share of Class B common stock is freely  convertible into one share
        of Class A common  stock,  the total of the weighted  average  number of
        shares for both classes of common stock is considered in the computation
        of EPS.

        The accompanying  unaudited  consolidated  interim financial  statements
        reflect,  in the opinion of management,  all adjustments  (consisting of
        normal  recurring  items)  necessary  for a  fair  presentation,  in all
        material  respects,  of the financial position and results of operations
        for the periods  presented.  The preparation of financial  statements in
        accordance  with  generally  accepted  accounting   principles  requires
        management  to  make  estimates  and  assumptions.  Such  estimates  and
        assumptions  affect the reported amounts of assets and liabilities,  the
        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.  The results of  operations  for the interim  periods are not
        necessarily indicative of the results for the entire year.

        The  consolidated  financial  statements  include  the  accounts  of the
        Company and its  subsidiaries,  Morgan  Drive  Away,  Inc.,  TDI,  Inc.,
        Interstate Indemnity Company, and Morgan Finance, Inc., all of which are
        wholly owned.  Significant  intercompany  accounts and transactions have
        been eliminated in consolidation.

        Certain  2000  amounts  have been  reclassified  to  conform to the 2001
        presentation.

Note 2. Impairment of Long-Lived Assets and Recent Accounting Pronouncements

        As  disclosed  in the  accounting  policy note in the audited  financial
        statements for the year ended December 31, 2000,  periodic assessment of
        the  net   realizable   value  of  its  long-lived   assets,   including
        intangibles,  and  evaluation  of such  assets for  impairment  are made
        whenever events or changes in circumstances indicate the carrying amount
        of the assets may not be recoverable.  Impairment is determined to exist
        if estimated  undiscounted  future cash flows are less than the carrying
        amount of the intangible asset.

        Significant   negative  indicators  currently  exist  for  the  Company,
        including,  but not limited to,  significant  revenue declines of 26% in
        fiscal 2000 and 13% in year-to-date 2001, operating and cash flow losses
        in those periods and the loss of a significant customer as of October 1,
        2001.  As a  result,  management  deemed  it  appropriate  to  obtain an
        independent valuation of the Company's intangible assets to determine if
        impairment existed as of September 30, 2001. This valuation was done for
        the current accounting  pronouncement relating to goodwill as prescribed
        by Statements of Financial  Accounting Standards No. 121, Accounting for
        the  Impairment of  Long-Lived  Assets and for  Long-Lived  Assets to be
        Disposed  Of  (Statement  121) under  which the  Company  has adopted an
        accounting  policy to  utilize an  undiscounted  cash flow  approach  to
        estimate any potential impairment.

        Additionally  in July 2001,  the Financial  Accounting  Standards  Board
        issued Statements of Financial Accounting  Standards,  No. 141, Business
        Combination  (Statement 141), and No. 142, Goodwill and Other Intangible
        Assets  (Statement  142).  These  Statements  change the  accounting for
        business combinations,  goodwill,  and intangible assets.  Statement 142
        requires  a  discounted   cash  flow  approach  to  estimate   potential
        impairment of intangible assets.

        Under Statement 142, goodwill and indefinite lived intangible assets are
        no longer  amortized  but are reviewed for  impairment  annually or more
        frequently if impairment  indicators arise.  Separable intangible assets
        that are deemed to have  definite  lives will  continue to be  amortized
        over their useful lives.  The  amortization  provisions of Statement 142
        apply to both goodwill and  intangible  assets  acquired  after June 30,
        2001.  With respect to goodwill and intangible  assets acquired prior to
        July 1, 2001,  companies  are required to adopt  Statement  142 in their
        fiscal year beginning after December 15, 2001.  Because of the different
        transition  dates for  goodwill  and  intangible  assets  acquired on or
        before June 30, 2001 and those  acquired  after that date,  pre-existing
        goodwill and intangibles will be amortized during this transition period
        until  adoption.  New goodwill and indefinite  lived  intangible  assets
        acquired  after June 30, 2001 will be recorded  in  accordance  with the
        Statement 142 requirements.

        The Company is required to, and will,  adopt  Statements  141 and 142 in
        the third  quarter of 2001  except  with  respect to the  provisions  of
        Statement  142 relating to goodwill and  intangibles  acquired  prior to
        July 1,  2001.  Statements  141 and 142  will be  adopted  in the  first
        quarter of 2002 for those assets.

        Key assumptions  utilized in the independent  valuation are discussed in
        the following paragraphs.

        In accordance  with the  requirements  of Statement 142, the Company has
        identified  two reporting  units,  manufactured  housing and drive away,
        that contain material  intangible  assets that are subject to impairment
        analysis.  The Company  does not  maintain  or have access to  accurate,
        supportable and reliable financial data at lower operating levels within
        these  segments  which  management  relies upon in making its  operating
        decisions.  The  forecasts,   valuations  and  impairment  analyses  for
        Statement 142 were made at these two reporting unit levels.

        Another  key  assumption  is the time  frame for which the  Company  has
        estimated its cash flows for the projections.  The valuation is based on
        cash flow projected  over a five-year  period after which time cash flow
        is  normalized  and  projected  to grow at a constant  rate.  Management
        believes that five years is the appropriate  period to forecast prior to
        normalized   cash  flows  based  on  the  current   industry   cycle  in
        manufactured housing and the Company's long term market strategy.

        The Company is  projecting,  and the  valuation  analysis  assumes,  net
        earnings  in all  periods  from  2002 to  2006.  For the  valuation,  we
        projected  average  net  earnings  in the  periods  from 2002 to 2006 of
        $799,000  for the  manufactured  housing unit and $230,000 for the drive
        away unit.  Management  believes the  projected  period and earnings are
        appropriate for the valuation based on historical operating results, the
        current  state  of the  manufactured  housing  industry,  the  Company's
        business model and long-term market strategy.

        The valuation  uses a discount rate of 15.5% based on the estimated rate
        of return expected by an investor  considering the perceived  investment
        risk. The discount rate reflects a risk-free rate of return and industry
        adjusted  equity  premium,  a premium for small size and the  industry's
        level of leverage.  The capitalization  rate of 8.4 was derived from the
        discount rate and the long-term growth rate.

        The projections  also assume future capital  expenditures of $170,000 to
        $280,000 per year for each of the  forecasted  years 2002 through  2006.
        Actual  capital  expenditures  incurred in the previous  five years were
        significantly  higher than these  projections.  The  Company's  business
        model and strategy for the future is not asset intensive and the Company
        has no plans  to  acquire  significant  transportation  equipment,  real
        estate or other business  property.  Capital  expenditures for the first
        nine  months  of  2001  have  been  approximately  $100,000.  Management
        believes that future capital  expenditures  used in the  projections are
        appropriate to carry out the Company's strategic plan.

        The independent valuation based upon the Company's estimated future cash
        flow concluded  that  currently  there is no impairment of the Company's
        intangible assets under Statement 121 as of September 30, 2001. However,
        there is a projected  impairment  under  Statement 142 of  approximately
        $300,000 to $500,000 for  intangible  assets in the drive away  division
        and  approximately  $25,000 to  $100,000  for  intangible  assets in the
        manufactured  housing division.  These intangible asset impairments will
        be required to be recorded  on January 1, 2002,  when  Statement  142 is
        adopted for those assets.

        The  Company  will be  required  to perform an  updated  analysis  under
        Statement  142 as of January 1, 2002.  There can be no assurance at this
        time that the projections or any of the key assumptions  will remain the
        same as  business  conditions  may  dictate  significant  changes in the
        estimated cash flows or other key  assumptions.  The Company will update
        the analysis of intangible  asset impairment on at least an annual basis
        as required by Statement 142 as long as material  goodwill exists on the
        balance sheet.




Note 3. Notes Payable, Banks

        Credit Facility

        On July 27, 2001, the Company  obtained a new  three-year  $12.5 million
        Credit Facility.

        The Credit  Facility  will be used for working  capital  purposes and to
        post letters of credit for  insurance  contracts.  As of  September  30,
        2001,  the  Company had  outstanding  borrowings  of  $869,000  and $7.6
        million  outstanding  letters of credit.  Borrowings  bear interest at a
        rate per annum  equal to  either  Bank of New York  Alternate  Base Rate
        ("ABR") plus  one-half  percent or, at the option of Company,  absent an
        event of default,  the one month London Interbank Offered Rate ("LIBOR")
        as published in The Wall Street Journal,  averaged  monthly,  plus three
        percent.  Borrowings and posted letters of credit on the Credit Facility
        are  limited  to a  borrowing  base  calculation  that  includes  85% of
        eligible receivables and 95% of eligible investments, and are subject to
        certain  financial  covenants  including  minimum  tangible  net  worth,
        maximum funded debt, minimum fixed interest coverage and maximum capital
        expenditures.   The   facility  is  secured  by   accounts   receivable,
        investments,  inventory, equipment and general intangibles. The facility
        may be prepaid anytime with  prepayment  being subject to a 3%, .75% and
        .25% prepayment penalty during year 1, 2 and 3, respectively.

        The prior Credit Facility matured on January 28, 2001, at which time the
        Company had no outstanding debt and $6.6 million  outstanding letters of
        credit. The Company was in default of the financial covenants.  The bank
        decided not to renew the prior Credit  Facility;  and, as a result,  the
        Company had a payment default.

        Real Estate Loan

        On July 31, 2001, the Company  closed on a new real estate  mortgage for
        $500,000 that is secured by the Company's land and buildings in Elkhart,
        Indiana.  The loan will be used for short-term working capital purposes.
        The  mortgage  bears  interest  at prime rate plus  0.75%,  and is for a
        six-month term with  outstanding  principal due on February 1, 2002. The
        loan may be prepaid at any time with no penalties, and is subject to the
        same covenants as the Credit  Facility.  The Company's  application  for
        additional capacity under this facility is under consideration.

Note 4. Credit Risk

        With the downturn in the national  economy,  management  is  continually
        reviewing  credit  worthiness of its  customers  and taking  appropriate
        steps to ensure the  quality of the  receivables.  As of  September  30,
        2001, 35% of the open trade accounts  receivable was with five customers
        of which over 97% was within 60 days of  invoice.  In total,  96% of the
        open trade receivables are also within 60 days of invoice.

        Effective  October 1, 2001,  the  Company  will no longer be the primary
        carrier for its largest customer, Oakwood Homes Corporation. The Company
        has reduced the Oakwood open accounts  receivable  from $1,776,000 as of
        December  31, 2000,  to $792,000 and $579,000 as of September  30, 2001,
        and October 31, 2001,  respectively.  At this time,  Company  management
        believes the receivable is fully collectible.


Note 5. Stockholders' Equity

        Capital Infusion

        On July 12, 2001,  the Company  received a $2 million  capital  infusion
        from its majority stockholder Lynch Interactive Corporation. The Company
        issued one  million new Class B shares of common  stock in exchange  for
        the $2 million cash investment,  thereby  increasing  Lynch's  ownership
        position  in  the  Company  from  55.6%  to  68.5%.  Proceeds  from  the
        transaction  are invested in U.S.  Treasury  backed  instruments and are
        pledged as collateral for the Credit Facility.

        Lynch Spin Off

        On  August  17,  2001,  Lynch  Interactive  Corporation,   the  majority
        stockholder of the Company,  announced  plans to spin off its investment
        in the Company to Lynch Interactive stockholders.  The proposed spin off
        of the Company will allow Lynch Interactive  stockholders to continue to
        own  the  Company   through  a  new  entity  instead  of  through  Lynch
        Interactive.

Note 6. Income Taxes

        In  assessing  the  realization  of  deferred  tax  assets,   Management
        considers whether it is more likely than not that some portion or all of
        the deferred tax assets will not be realized.  The ultimate  realization
        of  deferred  tax  assets is  dependent  upon the  generation  of future
        taxable  income  during  the period in which the  temporary  differences
        become deductible. A valuation allowance of $3.2 million was recorded in
        2000 to reduce the deferred tax assets,  as the Company has  experienced
        cumulative  losses for  financial  reporting  for the last three  years.
        Management  considered,  in  reaching  the  conclusion  on the  required
        valuation  allowance,  given  the  cumulative  losses,  that it would be
        inconsistent with applicable  accounting rules to rely on future taxable
        income  to  support  full   realization  of  the  deferred  tax  assets.
        Accordingly,  the remaining deferred tax assets relate to federal income
        tax carry backs available to the Company.

Note 7. Segment Reporting

        Description of Services by Segment

        The Company operates in four business  segments:  Manufactured  Housing,
        Driver Outsourcing,  Specialized Outsourcing Services, and Insurance and
        Finance. The Manufactured Housing segment primarily provides specialized
        transportation  to companies,  which produce new manufactured  homes and
        modular  homes  through a network of terminals  located in  twenty-eight
        states.   The   Driver   Outsourcing   segment   provides    outsourcing
        transportation  primarily to  manufacturers  of  recreational  vehicles,
        commercial trucks,  and other specialized  vehicles through a network of
        service  centers in six states.  The  Specialized  Outsourcing  Services
        segment  consists of large trailer,  travel and small trailer  delivery.
        The  last  segment,   Insurance  and  Finance,  provides  insurance  and
        financing to the Company's drivers and independent owner-operators. This
        segment also acts as a cost center whereby all property  damage,  bodily
        injury  and  cargo  costs  are  captured.  The  Company's  segments  are
        strategic  business units that offer different  services and are managed
        separately based on the differences in these services.




        Measurement of Segment (Loss) Income

        The Company  evaluates  performance  and  allocates  resources  based on
        several  factors,  of which the  primary  financial  measure is business
        segment  operating income,  defined as earnings before interest,  taxes,
        depreciation and amortization  (EBITDA).  The accounting policies of the
        segments are the same as those described in the Company's  Annual Report
        on Form 10-K.

        The following table presents the financial information for the Company's
        reportable segments for the three and nine-month periods ended September
        30, (in thousands):



                                                      Three Months Ended             Nine Months Ended
                                                        September 30,                  September 30,
                                                      2001          2000             2001         2000
                                                  ------------- -------------     ------------ ------------
         Operating revenues
                                                                                     
            Manufactured Housing                    $13,947       $18,730         $ 39,411       $56,931
            Driver Outsourcing                        4,532         5,152           13,759        16,584
            Specialized Outsourcing Services          5,728         4,023           15,831        11,662
            Insurance and Finance                       627           724            1,953         2,273
            All Other                                     -             -                -            (3)
                                                    -------       -------          -------       --------
         Total operating revenues                   $24,834       $28,629          $70,954       $87,447
                                                    =======       =======          =======       =======
         Segment profit - EBITDA
            Manufactured Housing                    $ 1,146       $ 1,716          $ 3,266       $ 5,354
            Driver Outsourcing                          283           194            1,003         1,100
            Specialized Outsourcing Services            400            82              747           (37)
            Insurance and Finance                    (1,879)       (1,471)          (4,012)       (5,435)
            All Other                                    91          (107)            (563)         (772)
                                                    -------       --------         --------      --------
                                                         41           414              441           210
         Depreciation and amortization                 (210)         (236)            (688)         (817)
         Interest expense                               (90)          (77)            (182)         (210)
                                                    --------      --------         --------      --------
         (Loss) income before taxes                 $  (259)      $   101          $  (429)      $  (817)
                                                    ========      =======          ========      ========





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

RESULTS OF OPERATIONS

For the Quarter Ended September 30, 2001

Consolidated Results

For  third-quarter  2001,  revenues were down 13 percent to $24.8 million versus
the $28.6 million reported in the year-ago quarter. The Company reported revenue
improvements of 51 percent in the towaway  division and 26 percent in the pickup
division.  These  increases were offset by a 27 percent  decline in revenue from
the manufactured housing division.

Revenues for September  were  negatively  impacted for all four divisions by the
September 11 terrorist attacks.  Shippers  experienced work slowdowns and demand
fell as some customers cancelled orders. In addition,  continued weakness in the
manufactured  housing sector  resulted in reduced  revenues in the  manufactured
housing division, although the industry continues to make progress since hitting
bottom in February 2001.

To offset the lower revenue, the Company has implemented  cost-cutting  programs
designed to match company expenses with reduced revenue levels. In the Company's
business  model,  86% of expenses are variable on a load-by-load  basis,  11% of
expenses are variable within a 60-day period,  and only 3% are fixed in the long
term.  The  Company  has  continued  to  eliminate  or reduce  costs to maximize
operating profit on overall lower revenues.

The Company renewed its liability and workers compensation  insurance on July 1,
2001 resulting in increased expense. The liability insurance market for trucking
companies has been negatively  impacted by increased loss ratios,  higher credit
risk and a decrease in available capacity in the excess reinsurance  market. The
Company will attempt to recover much of the increased insurance cost in the form
of apportioned insurance charges (AIC) to customers.

Operating  costs were 91.3% of total revenues for the quarter  compared to 91.0%
in prior year. Selling, general and administrative expenses were 8.6% of revenue
compared to 7.5% of revenue in the third quarter of 2000.

The reduced  revenue and increased  insurance  expense  resulted in an operating
loss of $169,000 in the third quarter  compared to operating  income of $178,000
in 2000.

Segment Results

The following discussion sets forth certain information about segment results.

Manufactured Housing

Revenues for the manufactured  housing division decreased by $4.8 million or 27%
in the third quarter compared to prior year.

The  manufactured  housing  market  continues  to rebound  slowly  from a severe
two-year slump.  Shipments of manufactured homes in July and August of 2001 were
down 17% compared to the prior year. This compares to year-over-year declines of
41% in the first quarter and 29% in the second quarter of 2001 compared to 2000.

Effective  October 1, 2001,  the  Company is no longer the  primary  carrier for
Oakwood Homes Corporation  (NYSE: OH). In past years,  Oakwood was the Company's
largest customer, generating revenues in excess of $25 million for the Company's
manufactured  housing  division.  A weakened market for  manufactured  homes and
reductions in capacity at Oakwood had reduced the Company's  revenue stream from
Oakwood to a $12  million  annualized  base.  The Company  will  continue as the
primary backup carrier for Oakwood.  Revenues for September manufactured housing
were  negatively  impacted by a loss of drivers that  primarily  hauled  Oakwood
homes.

Management is currently  implementing  marketing and sales programs  directed at
successfully replacing the Oakwood revenue. The Company has obtained significant
new contracts with New Flyer  Industries,  Monaco Coach,  Union Pacific,  Wabash
Trailers  and others that in the  aggregate  are  expected  to  generate  annual
revenue offsetting the Oakwood decline.

In September the Company filed a lawsuit  alleging that one of its former senior
officers  had  conspired  with a  competitor  to  misappropriate  the  Company's
drivers,  employees,  customers  and trade  secrets  both during that  officer's
employment  with the Company and after she left the Company.  The court issued a
preliminary  injunction  in favor of the  Company  on  September  28,  2001.  In
addition  the  company  is  seeking  monetary  damages  as well  as a  permanent
injunction  against  unfair  competition  and  unlawful  interference  with  the
Company's contracts. See Part II, Item 1 "Legal Proceedings."

Driver Outsourcing

Operating revenues for the driver outsourcing  division in the quarter decreased
by $0.6  million  or 12% from  prior  year as a result  of  reduced  demand  for
recreational vehicles.

The driver  outsourcing  division has acquired  several new contracts  that will
increase revenue beginning in October 2001.

Specialized Outsourcing Services

Operating  revenues for the specialized  outsourcing  division increased by $1.7
million  or 42%  compared  to the prior  year  third  quarter.  Revenues  of the
Company's  towaway  division that leases  independent  contractors  with Class 8
tractors  grew by 51% compared to the prior year.  The towaway  division has 113
owner-operators  leased on and  continues to grow its brokerage  function  which
contracts customer loads to other carriers. The pickup division,  which utilizes
independent  contractors  with dual-axle  pick-up trucks to move travel trailers
and boats,  reported 26% revenue growth  compared to prior year despite the down
market in recreational vehicles.

Insurance and Finance

Our Insurance and Finance segment provides  insurance and financing  services to
our drivers and  independent  owner-operators.  This segment also acts as a cost
center because the Company  accounts for all bodily injury,  property damage and
cargo loss costs under this segment.  Insurance and Finance  operating  revenues
decreased  $97,000 or 13% in the third  quarter of 2001 as a result of decreases
in the number of drivers and independent owner-operators.




For the Nine Months Ended September 30, 2001

Consolidated Results

Revenues  for the first nine months of 2001  decreased  by $16.5  million or 19%
compared to 2000. The decrease is primarily related to the previously  discussed
weak market for shipments of new manufactured homes.

As a result of comprehensive cost reduction initiatives, the Company was able to
reduce the  operating  loss to $247,00 from $607,000 in the first nine months of
2000.

Segment Results

The  following  discussion  sets forth  certain  information  about our  segment
results.

Manufactured Housing

Manufactured  housing  revenues  declined  by $17.5  million or 31% for the nine
months ended September 30, 2001 compared to 2000.  According to the Manufactured
Housing  Institute,  shipments of new  manufactured  homes from January  through
August of 2001 decreased by 33% compared to the same period in 2000.

Driver Outsourcing

Operating  revenues  for the first nine  months of 2001  declined by 17% or $2.8
million  compared to 2000. This decline is primarily a result of weak demand for
recreational vehicles in 2001 compared to 2000. In addition,  the general demand
for  commercial  trucks,  buses,  step-out  vans,  trams and  other  specialized
equipment declined in step with the slowdown in the national economy.

Specialized Outsourcing Services

Operating  revenues in specialized  outsourcing  services  increased 36% or $4.2
million  during the first nine  months of 2001  compared  to 2000.  The  towaway
division has expanded revenues by 43% by adding to the number of owner-operators
leased on to the Company and by expanding  its brokerage  operation.  The pickup
division  has grown by 27% by  recruiting  new  employees,  business and drivers
throughout the year.

LIQUIDITY AND CAPITAL RESOURCES

On July 12,  2001,  the Company  completed  a  previously  announced  $2 million
capital infusion from its majority  stockholder Lynch  Interactive  Corporation.
Morgan  issued one million new Class B shares of common  stock in exchange for a
$2 million cash investment, thereby increasing Lynch's ownership position in the
Company from 55.6% to 68.5%.  The proceeds from the  transaction are invested in
U.S.  Treasury  backed  instruments and are pledged as collateral for the Credit
Facility.

On July 27, 2001,  the Company  obtained a new  three-year  $12.5 million Credit
Facility.  The Credit Facility replaces the Company's  previous credit line that
had expired on January 28, 2001 and was not renewed.

The  Credit  Facility  will be used for  working  capital  purposes  and to post
letters of credit for insurance contracts. As of September 30, 2001, the Company
had outstanding  borrowing of $869,000 and $7.6 million  outstanding  letters of
credit.  Borrowings  will bear interest at a rate per annum equal to either Bank
of New York Alternate Base Rate ("ABR") plus one-half  percent or, at the option
of Company,  absent an event of default,  the one month London Interbank Offered
Rate ("LIBOR") as published in The Wall Street Journal,  averaged monthly,  plus
three percent.  Borrowings  and posted letters of credit on the Credit  Facility
are  limited to a  borrowing  base  calculation  that  includes  85% of eligible
receivables  and  95% of  eligible  investments,  and  are  subject  to  certain
financial covenants  including minimum tangible net worth,  maximum funded debt,
minimum fixed interest coverage and maximum capital  expenditures.  The facility
is secured by accounts receivable, investments, inventory, equipment and general
intangibles.  The facility may be prepaid anytime with prepayment  being subject
to a 3%, .75% and .25% prepayment penalty during year 1, 2 and 3, respectively.

The prior Credit Facility matured on January 28, 2001, at which time the Company
had no outstanding debt and $6.6 million of outstanding  letters of credit.  The
Company was in default of the financial covenants. The bank decided not to renew
the prior Credit Facility; and, as a result, the Company had a payment default.

On July 31, 2001, the Company closed on a new real estate  mortgage for $500,000
that is secured by the  Company's  land and buildings in Elkhart,  Indiana.  The
loan will be used for short-term  working capital  purposes.  The mortgage bears
interest at prime rate plus 0.75%,  and is for a six-month term with outstanding
principal  due on February 1, 2002.  The loan may be prepaid at any time with no
penalties,  and is subject to the same  covenants  as the Credit  Facility.  The
Company's  application  for  additional  capacity  under this  facility is under
consideration.

In  addition,  in the August 2001 the  Company  received an income tax refund of
$664,000 from filing a federal net operating loss carry-back return for the 2000
tax year.

Effective July 1, 2001,  the Company  renewed its primary  liability  insurance,
workers  compensation,  cargo, and property insurance.  Acquisition of liability
insurance in the trucking  industry has become  increasingly  more difficult and
expensive  over the past year.  As a result,  the Company's  insurance  premiums
effective July 1, 2001 increased significantly. The Company will recover much of
this increase from customers in the form of apportioned insurance charges (AIC).
The net impact on the Company's  operating results for the next 12 months cannot
be determined at this time.

The Company has posted  increased  letters of credit to the  insurance  carriers
through  the new  credit  facility  as  collateral  for  the  payment  of  claim
reimbursements.  Management  believes  the  combination  of the above  financial
transactions  will be adequate to allow the Company to post all required letters
of credit for insurance contracts.

On August 17, 2001, Lynch Interactive  Corporation,  the majority stockholder of
the Company,  announced plans to spin off its investment in the Company to Lynch
Interactive stockholders.  The proposed spin off of the Company will allow Lynch
Interactive  stockholders  to continue  to own the Company  through a new entity
instead of through Lynch Interactive.

Our  financial  statements  were  prepared  on  a  going  concern  basis,  which
contemplates  the  realization of assets and the  satisfaction of liabilities in
the normal  course of  business.  Our ability to continue as a going  concern is
dependent upon our ability to successfully  maintain our financing  arrangements
and to comply with the terms thereof.

Management  believes that  internally  generated  funds together with the recent
equity  infusion  and  resources  available  under the  replacement  credit  and
mortgage  facilities  will be sufficient  to provide the  Company's  capital and
liquidity requirements for the next 12 months.


Impact of Seasonality

Shipments of  manufactured  homes tend to decline in the winter  months in areas
where poor weather conditions inhibit transport.  This usually reduces operating
revenues in the first and fourth  quarters of the year. Our operating  revenues,
therefore, tend to be stronger in the second and third quarters.

FORWARD LOOKING DISCUSSION

This report contains a number of forward-looking  statements. From time to time,
the Company may make other oral or written forward-looking  statements regarding
its  anticipated  operating  revenues,  costs and  expenses,  earnings and other
matters affecting its operations and condition. Such forward-looking  statements
are subject to a number of material factors, which could cause the statements or
projections  contained  therein,  to  be  materially  inaccurate.  Such  factors
include,   without  limitation,   the  risk  of  declining   production  in  the
manufactured housing industry; the risk of losses or insurance premium increases
from  traffic  accidents;  the risk of loss of major  customers;  risks that the
Company will not be able to attract and  maintain  adequate  capital  resources;
risks of competition in the  recruitment  and retention of qualified  drivers in
the transportation  industry generally;  risks of acquisitions or expansion into
new business  lines that may not be  profitable;  risks of changes in regulation
and seasonality of the Company's business. Such factors are discussed in greater
detail in the Company's  Annual Report on Form 10-K for the year ended  December
31, 2000.


PART II - OTHER INFORMATION

Item 1 - Legal Proceedings

On September  26,  2001,  the Company  filed suit in a federal  court in Georgia
against  one of its former  senior  officers,  a  competitor  and certain of its
affiliates,  alleging that the parties had secretly  conspired to misappropriate
drivers, employees,  customers and trade secrets of the Company through unlawful
means at a time  when the  senior  officer  was  still a senior  officer  of the
Company.  The lawsuit further alleges that, while on the Company's payroll,  the
senior officer and some of her  subordinates  worked with the competitor,  using
false information,  to convince drivers under contract with the Company to leave
and work for the competitor  instead. It is also alleged that the senior officer
and  others  working  on  behalf  of the  competitor  sent  more  than 20  faxes
(including  some from the Company's own facilities)  encouraging  retail dealers
under false pretenses to instruct  manufacturers  to have their homes shipped by
the competitor rather than the Company in interference with those manufacturers'
written agreements with the Company. The lawsuit further alleges that the senior
officer and others  acting for the  competitor  improperly  removed trade secret
information  and files from two offices of the Company,  including  confidential
pricing data that the competitor allegedly is using to unfairly compete with the
Company's price structure.

At a hearing on September 28, 2001, the competitor and the senior officer denied
many of the allegations and any wrongdoing.  Despite their denials,  the federal
court issued a  preliminary  injunction  against the  competitor  and the senior
officer,  under which the court invalidated contracts between the competitor and
the drivers the competitor  had recruited  from the Company.  Those drivers were
freed from their contracts with the competitor and given 10 days to choose among
the Company,  the  competitor  and another  carrier based on full  disclosure of
information.  The court also  invalidated  the letters  from  retail  dealers to
manufacturers  that the competitor and the senior officer allegedly  instigated,
and confirmed  that retail  dealers  should not be improperly  induced to use an
alternate  carrier.  The  competitor  and the  senior  officer  also  have  been
prohibited by the court from keeping or using any  confidential  information and
files allegedly taken from the Company.

Since the  issuance  of the  preliminary  injunction,  the Company has been very
successful in its efforts to bring these  employees,  drivers and customers back
to the Company.  Our Southeast  region has recovered  admirably from the initial
departures  and is posting solid  improvements  each week.  The alleged  illegal
actions described above obviously  negatively impacted the manufactured  housing
business in the third quarter.

In addition to the preliminary  injunction  issued by the court on September 28,
the Company is also seeking  monetary damages from the competitor and the senior
officer,  as well as a  permanent  injunction  against  unfair  competition  and
unlawful  interference  with the  Company's  contracts.  Over  the  competitor's
objection, the court ruled on September 28 that the parties could take immediate
discovery in the case on these remaining issues.

The  competitor  has filed certain  counterclaims  against the Company which the
Company plans to defend vigorously.


Item 4 -  Submission of Matters to a Vote of Security Holders

          On July 12, 2001, the Company held its Annual Meeting of Stockholders,
          the results of which follow:

          Report of proxies received and shares voted July 12, 2001



                                                  Total             Voted          % of Total
                                                  -----             -----          ----------

                                                                             
Number of shares of Class A                     1,248,157         1,055,162           85%
common stock

Number of shares of Class B
common stock                                    1,200,000         1,200,000           100%



1.  Election of directors elected by
     all shareholders (1-year term), shares
     of Class B common stock are entitled
     to two votes



                                                                   Against or
                                                     For            Withheld         Abstained        Non-Votes
                                                     ---           ----------        ---------        ---------

                                                                                           
     Charles C. Baum                              3,455,162          - 0 -             - 0 -           192,995
     Richard B. Black                             3,455,162          - 0 -             - 0 -           192,995
     Anthony T. Castor, III                       3,455,162          - 0 -             - 0 -           192,995
     Richard L. Haydon                            3,455,162          - 0 -             - 0 -           192,995

     Election of director by holders of
     Class A common stock (1-year term)

     Robert S. Prather, Jr.                       1,055,162          - 0 -             - 0 -           192,995

2.  Issuance of additional Class B
    Common Stock--1,000,000 shares                3,455,162          - 0 -             - 0 -           192,995

3.  Amendment of Certificate of                   3,455,162          - 0 -             - 0 -           192,995
    Incorporation  to allow  the
    transfer  of the  Class B shares  to a
    commonly  controlled  entity  without
    conversion  to Class A and to
    increase authorized Class B to 4,400,000 shares.






Item 6 - Exhibits and Reports on Form 8-K

          (a) Exhibits:

               4.1  Amendment to Revolving  Credit and  Security  Agreement  for
                    Credit Facility dated as of November 8, 2001
               4.2  Letter of Credit  Financing  Supplement to Revolving  Credit
                    Agreement, dated July 27, 2001

          (b)  Report on Form 8-K:

          No reports on Form 8-K were filed  during the  quarter  for which this
          report is filed.



                                   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.


                                                     THE MORGAN GROUP, INC.



                                                     BY:  /s/ Gary J. Klusman
                                                        Chief Financial Officer


                                                     DATE:   November 13, 2001