1

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-Q

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

         For the quarterly period ended July 1, 2001

         OR

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

         For the transition period from _________to__________

                         Commission File Number 0-26094


                           SOS STAFFING SERVICES, INC.
             (Exact name of registrant as specified in its charter)

                 Utah                                           87-0295503
(State or other jurisdiction of incorporation)          (I.R.S. Employer ID No.)

                             1415 South Main Street
                           Salt Lake City, Utah 84115
                    (Address of principal executive offices)
                                 (801) 484-4400
                               (Telephone number)

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the  Securities  and  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 filings
requirements for the past 90 days.                                Yes [X] No [ ]

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

            Class of Common Stock              Outstanding at August 6, 2001
            ---------------------              -----------------------------
         Common Stock, $0.01 par value                   12,691,398


                                       1


                                TABLE OF CONTENTS


                         PART I - FINANCIAL INFORMATION


Item 1. Financial Statements

         Condensed Consolidated Balance Sheets
                  As of July 1, 2001 and December 31, 2000             3

         Condensed Consolidated Statements of Operations
                  For the 13- and 26-week periods ended
                  July 1, 2001 and July 2, 2000                        5

         Condensed Consolidated Statements of Cash Flows
                  For the 26-week periods ended July 1, 2001
                  and July 2, 2000                                     6

         Notes to Condensed Consolidated Financial Statements          8

Item 2. Management's Discussion and Analysis
         of Financial Condition and Results of Operations             14

Item 3. Qualitative and Quantitative Disclosures About Market Risk    21



                           PART II - OTHER INFORMATION

Item 1. Legal Proceedings                                             22

Item 6. Exhibits and Reports on Form 8-K                              22

Signatures                                                            23


                                       2


         PART I - FINANCIAL INFORMATION

Item 1. Financial Statements



                           SOS STAFFING SERVICES, INC.
                      CONDENSED CONSOLIDATED BALANCE SHEETS
                                   (Unaudited)

                                     ASSETS
                                                  (in thousands)


                                                                July 1,    December 31,
                                                                  2001         2000
                                                               ---------    ---------
                                                                      
CURRENT ASSETS
    Cash and cash equivalents                                  $  17,248    $   1,185
    Accounts receivable, less allowances of
       $2,200 and $2,916, respectively                            28,681       44,488
    Current portion of workers' compensation deposit                 273          213
    Prepaid expenses and other                                     1,335        1,032
    Current portion of notes receivable                              109         --
    Current portion of deferred income tax asset                   7,452        5,852
    Income tax receivable                                            132        8,088
                                                               ---------    ---------
       Total current assets                                       55,230       60,858
                                                               ---------    ---------

PROPERTY AND EQUIPMENT, at cost
    Computer equipment                                             5,718        3,935
    Office equipment                                               4,035        4,009
    Leasehold improvements and other                               1,941        1,834
                                                               ---------    ---------
                                                                  11,694        9,778
    Less accumulated depreciation and amortization                (6,373)      (5,456)
                                                               ---------    ---------
       Total property and equipment, net                           5,321        4,322
                                                               ---------    ---------

OTHER ASSETS
    Intangible assets, less accumulated amortization
       of $15,963 and $14,979, respectively                       93,696       92,007
    Notes receivable, less current portion, less reserves of
       $3,307 and $0, respectively                                  --          1,000
    Deferred income tax asset, less current portion                  114         --
    Deposits and other assets                                      1,746        3,201
                                                               ---------    ---------
       Total other assets                                         95,556       96,208
                                                               ---------    ---------

       Total assets                                            $ 156,107    $ 161,388
                                                               ---------    ---------



           The accompanying notes to condensed consolidated financial
               statements are an integral part of these condensed
                          consolidated balance sheets.

                                       3




                           SOS STAFFING SERVICES, INC.
                CONDENSED CONSOLIDATED BALANCE SHEETS (Continued)
                                   (Unaudited)

                      LIABILITIES AND SHAREHOLDERS' EQUITY
                                 (in thousands)
                                                            July 1,    December 31,
                                                             2001         2000
                                                          ---------    ---------
                                                                 
CURRENT LIABILITIES
    Line of credit                                        $  18,990    $   9,000
    Current portion of notes payable                            607        8,273
    Accounts payable                                          1,270        2,667
    Accrued payroll costs                                     5,032       10,196
    Current portion of workers' compensation reserve          4,270        4,689
    Accrued liabilities                                       3,588        5,966
    Accrued acquisition earnouts                              3,645           55
                                                          ---------    ---------
       Total current liabilities                             37,402       40,846
                                                          ---------    ---------

LONG-TERM LIABILITIES
    Notes payable, less current portion                      29,020       27,000
    Workers' compensation reserve, less current portion         969        1,064
    Deferred income tax liability                              --            652
    Deferred compensation liabilities                           743          941
                                                          ---------    ---------
       Total long-term liabilities                           30,732       29,657
                                                          ---------    ---------

SHAREHOLDERS' EQUITY
    Common stock                                                127          127
    Additional paid-in capital                               91,693       91,693
    Accumulated deficit                                      (3,847)        (935)
                                                          ---------    ---------
       Total shareholders' equity                            87,973       90,885
                                                          ---------    ---------

       Total liabilities and shareholders' equity         $ 156,107    $ 161,388
                                                          ---------    ---------



            Theaccompanying notes to condensed consolidated financial
               statements are an integral part of these condensed
                            consolidated statements.

                                       4




                           SOS STAFFING SERVICES, INC.
                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (Unaudited)

                                 (in thousands)

                                                    13 Weeks Ended           26 Weeks Ended
                                                 July 1,      July 2,     July 1,       July 2,
                                                  2001         2000        2001          2000
                                               ---------    ---------    ---------    ---------
                                                                          
SERVICE REVENUES                               $  67,612    $  85,424    $ 136,314    $ 165,725
DIRECT COST OF SERVICES                           52,829       66,942      107,083      129,027
                                               ---------    ---------    ---------    ---------
    Gross profit                                  14,783       18,482       29,231       36,698
                                               ---------    ---------    ---------    ---------

OPERATING EXPENSES:
    Selling, general and administrative           11,958       15,455       25,001       31,233
    Restructuring charges                            982         --          1,227         --
    Intangible amortization                          975        1,076        1,959        2,155
                                               ---------    ---------    ---------    ---------
       Total operating expenses                   13,915       16,531       28,187       33,388
                                               ---------    ---------    ---------    ---------

INCOME FROM OPERATIONS                               868        1,951        1,044        3,310

OTHER EXPENSE                                       (788)      (1,081)      (1,481)      (2,127)
                                               ---------    ---------    ---------    ---------

INCOME (LOSS) BEFORE INCOME TAXES                     80          870         (437)       1,183

INCOME TAX (PROVISION) BENEFIT                       (14)        (323)         195         (398)
                                               ---------    ---------    ---------    ---------

INCOME (LOSS) FROM CONTINUING OPERATIONS              66          547         (242)         785

LOSS FROM DISCONTINUED OPERATIONS (net of
     income tax benefit) (Note 3)                 (2,144)        (466)      (2,670)        (984)
                                               ---------    ---------    ---------    ---------

NET (LOSS) INCOME                              $  (2,078)   $      81    $  (2,912)   $    (199)
                                               ---------    ---------    ---------    ---------

BASIC (LOSS) INCOME PER COMMON SHARE:
    (Loss) income from continuing operations   $    0.01    $    0.04    $   (0.02)   $    0.06
    Loss from discontinued operations              (0.17)       (0.03)       (0.21)       (0.08)
                                               ---------    ---------    ---------    ---------
       Net (loss) income                       $   (0.16)   $    0.01    $   (0.23)   $   (0.02)
                                               ---------    ---------    ---------    ---------

DILUTED (LOSS) INCOME PER COMMON SHARE:
    (Loss) income from continuing operations   $    0.01    $    0.04    $   (0.02)   $    0.06
    Loss from discontinued operations              (0.17)       (0.03)       (0.21)       (0.08)
                                               ---------    ---------    ---------    ---------
       Net (loss) income                       $   (0.16)   $    0.01    $   (0.23)   $   (0.02)
                                               ---------    ---------    ---------    ---------

WEIGHTED AVERAGE COMMON SHARES:
    Basic                                         12,691       12,691       12,691       12,691
    Diluted                                       12,754       12,691       12,691       12,691



            Theaccompanying notes to condensed consolidated financial
               statements are an integral part of these condensed
                            consolidated statements.


                                       5




                           SOS STAFFING SERVICES, INC.
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (Unaudited)

                                 (in thousands)


                                                                26 Weeks Ended
                                                             July 1,     July 2,
                                                              2001        2000
                                                            --------    --------
                                                                  
CASH FLOWS FROM OPERATING ACTIVITIES:
     Net loss                                               $ (2,912)   $   (199)
     Adjustments to reconcile net loss
         to net cash provided by operating activities:
         Depreciation and amortization                         2,969       4,279
         Deferred income taxes                                (1,853)       (564)
         Loss (gain) on disposition of assets                     42          (7)
         Loss on disposal of discontinued operations           3,307        --
         Changes in operating assets and liabilities:
             Accounts receivable, net                         15,807      (2,712)
             Workers' compensation deposit                       (60)        361
             Prepaid expenses and other                         (303)       (659)
             Deposits and other assets                             8         204
             Accounts payable                                 (1,397)       (622)
             Accrued payroll costs                            (5,164)      2,816
             Workers' compensation reserve                      (513)        533
             Accrued liabilities                              (2,367)      2,102
             Income taxes receivable                           7,444         432
                                                            --------    --------
                Net cash provided by operating activities     15,008       5,964
                                                            --------    --------

CASH FLOWS FROM INVESTING ACTIVITIES:
     Cash paid for equity investment in common stock            --        (1,250)
     Issuance of notes receivable                             (2,416)       --
     Purchases of property and equipment                        (818)     (1,680)
     Payments on acquisition earnouts                            (55)     (3,104)
                                                            --------    --------
                Net cash used in investing activities         (3,289)     (6,034)
                                                            --------    --------


            Theaccompanying notes to condensed consolidated financial
               statements are an integral part of these condensed
                            consolidated statements.

                                       6





                           SOS STAFFING SERVICES, INC.
           CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)
                                   (Unaudited)

                                 (in thousands)


                                                                 26 Weeks Ended
                                                              July 1,     July 2,
                                                               2001        2000
                                                             --------    --------
                                                                   
CASH FLOWS FROM FINANCING ACTIVITIES:
     Proceeds from borrowings                                $ 26,990    $ 11,587
     Principal payments on borrowings                         (22,646)    (13,174)
                                                             --------    --------
       Net cash provided by (used in) financing activities      4,344      (1,587)
                                                             --------    --------

NET INCREASE (DECREASE) IN CASH
   AND CASH EQUIVALENTS                                        16,063      (1,657)

CASH AND CASH EQUIVALENTS AT
   BEGINNING OF PERIOD                                          1,185       2,577
                                                             --------    --------

CASH AND CASH EQUIVALENTS AT
   END OF PERIOD                                             $ 17,248    $    920
                                                             --------    --------

SUPPLEMENTAL CASH FLOW INFORMATION:
  Cash paid (received) during the period for:
    Interest                                                 $  1,473    $  1,938
    Income taxes                                               (7,444)         84



            Theaccompanying notes to condensed consolidated financial
               statements are an integral part of these condensed
                            consolidated statements.

                                       7


                           SOS STAFFING SERVICES, INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

Note 1.  Basis of Presentation

         The accompanying  condensed consolidated financial statements have been
prepared by the Company, without audit, pursuant to the rules and regulations of
the Securities and Exchange  Commission.  Certain  information  and  disclosures
normally included in financial statements prepared in accordance with accounting
principles  generally  accepted  in the United  States  have been  condensed  or
omitted  pursuant to such rules and  regulations.  These condensed  consolidated
financial  statements  reflect  all  adjustments   (consisting  only  of  normal
recurring  adjustments)  that,  in the opinion of  management,  are necessary to
present  fairly  the  results  of  operations  of the  Company  for the  periods
presented.   It  is  suggested  that  these  condensed   consolidated  financial
statements be read in conjunction with the consolidated financial statements and
the notes thereto included in the Company's Annual Report on Form 10-K.

         The results of  operations  for the interim  periods  indicated are not
necessarily indicative of the results to be expected for the full year.

Note 2.  Earnings Per Share

         The following is a reconciliation of the numerator and denominator used
to calculate  basic and diluted  (loss) income from  continuing  operations  per
common share for the periods presented (in thousands, except per share amounts):



                          -------------------------------------------------------------------------------------------
                                 13 Weeks Ended July 1, 2001                   13 Weeks Ended July 2, 2000
                          -------------------------------------------------------------------------------------------
                           Income from                                  Income from
                           continuing                   Per Share       continuing                      Per Share
                           operations      Shares         Amount        operations        Shares          Amount
                          -------------------------------------------------------------------------------------------
                                                                                       
Basic                        $       66        12,691    $     0.01      $       547          12,691     $      0.04
Effect of Stock Options                            63                                            --
                          ----------------------------                --------------------------------
Diluted                      $       66        12,754    $     0.01      $       547          12,691     $      0.04
                          ----------------------------                --------------------------------

                          -------------------------------------------------------------------------------------------
                                 26 Weeks Ended July 1, 2001                   26 Weeks Ended July 2, 2000
                          -------------------------------------------------------------------------------------------
                            Loss from                                   Income from
                           continuing                   Per Share       continuing                      Per Share
                           operations      Shares         Amount        operations        Shares          Amount
                          -------------------------------------------------------------------------------------------
Basic                        $    (242)        12,691    $   (0.02)      $       784          12,691     $      0.06
Effect of Stock Options                            --                                            --
                          ----------------------------                --------------------------------
Diluted                      $    (242)        12,691    $   (0.02)      $       784          12,691     $      0.06
                          ----------------------------                --------------------------------


         At the end of the 13-week  periods ended July 1, 2001 and July 2, 2000,
there were outstanding options to purchase  approximately 869,000 and 1,222,000,
respectively,  shares of common stock that were not included in the  computation
of diluted  income  from  continuing  operations  per common  share  because the
exercise  price of the option was greater  than the average  market price of the
common shares.  At the end of the 26-week period ended July 1, 2001,  there were
outstanding options to purchase  approximately  1,336,000 shares of common stock
that were not  included  in the  computation  of  diluted  loss from  continuing
operations  per common  share  because  of the  Company's  loss from  continuing
operations.  At the end of the  26-week  period  ended July 2, 2000,  there were
outstanding options to purchase  approximately  1,222,000 shares of common stock
that were not  included in the  computation  of diluted  income from  continuing
operations  per common share  because the  exercise  prices of such options were
greater than the average market price of the common shares.

                                       8


                           SOS STAFFING SERVICES, INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

Note 3.  Discontinued Operations

          On December 29, 2000, Inteliant Corporation, a wholly owned subsidiary
of the  Company,  sold to Herrick  Douglas  ("HD") its  consulting  division and
related  tangible and  intangible  assets.  The  consulting  division sold to HD
consisted of a full suite of information technology  consulting,  e-business and
telecommunication  services,  which  services  were  marketed  to Fortune  1000,
mid-tier  and  early  stage  companies,   government  agencies  and  educational
institutions.

         As part of the sale of the consulting  division,  the Company agreed to
extend a one year  subordinated loan to HD of up to a maximum of $3.5 million to
meet the operating needs of the newly formed business.  The promissory note from
HD  evidencing  the loan  bears  interest  at 10% per  annum on any  outstanding
principal  and is due and payable on or before  December 31, 2001.  The note was
amended in May 2001 to provide for an accumulated  interest  payment on December
31,  2001,  with the  principal  balance to be paid in 36  monthly  installments
beginning  in January  2002 at an interest  rate of 12% per anum.  As of July 1,
2001,  the Company had advanced to HD  approximately  $3.4  million.  During the
13-week  period ended July 1, 2001,  the Company  established a $3.3 million bad
debt  reserve to reflect  the  Company's  belief  that it will not  receive  the
balance due on the note issued by HD.

         Operating results of the discontinued  consulting  division for the 13-
and 26-week  period ended July 1, 2001 and July 2, 2000 have been  classified as
discontinued operations in the accompanying consolidated financial statements as
follows (in thousands):


                                                           13 Weeks Ended                 26 Weeks Ended
                                                     July1, 2001    July 2, 2000    July 1, 2001    July 2, 2000
                                                    -------------- --------------- -------------- ---------------
                                                                                        
Revenues                                               $       --    $    9,179       $       --    $   17,841
Cost of sales                                                  --         6,541               --        12,893
                                                    -------------- --------------- -------------- ---------------
Gross profit                                                   --         2,638               --         4,948
Operating and other expenses                                  169         3,287            1,022         6,383
                                                    -------------- --------------- -------------- ---------------
     Loss from discontinued operations before
       income tax                                            (169)         (649)          (1,022)       (1,435)
     Income tax benefit                                        65           183              392           451
                                                    -------------- --------------- -------------- ---------------
     Loss from discontinued operations                       (104)         (466)            (630)         (984)
                                                    -------------- --------------- -------------- ---------------

Loss on sale of discontinued operations                    (3,307)           --           (3,307)           --
Income tax benefit                                          1,267            --            1,267            --
                                                    -------------- --------------- -------------- ---------------
                                                           (2,040)           --           (2,040)           --
                                                    -------------- --------------- -------------- ---------------
                                                       $   (2,144)   $     (466)      $   (2,670)   $     (984)
                                                    -------------- --------------- -------------- ---------------



Note 4.  Intangible Assets

         Intangible  assets consist of the following  amounts as of July 1, 2001
and December 31, 2000 (in thousands):


                                                                         July 1, 2001       December 31, 2000
                                                                     --------------------- ---------------------
                                                                                         
      Goodwill                                                           $    88,010           $     84,365
      Trademarks and trade names                                              19,260                 19,260
      Non-compete agreements                                                   2,507                  2,507
      Other intangible assets                                                    854                    854
                                                                     --------------------- ---------------------
                                                                             110,631                106,986
      Less:
           Accumulated amortization goodwill                                 (11,724)               (10,361)
           Accumulated amortization trademarks and trade names                (2,453)                (2,135)
           Accumulated amortization non-compete agreements                    (2,119)                (1,956)
           Accumulated amortization other intangible assets                     (639)                  (527)
                                                                     --------------------- ---------------------
                                                                         $    93,696           $     92,007
                                                                     --------------------- ---------------------


                                       9


                           SOS STAFFING SERVICES, INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

         Goodwill  and  trademarks  and  trade  names are  amortized,  using the
straight-line method, over 30 years; non-compete agreements and other intangible
assets are generally being amortized using the  straight-line  method over three
to six years.

         In June 2001 the Financial  Accounting Standards Board issued Statement
of Financial Accounting  Standards No. 142 ("SFAS No. 142"),  Goodwill and Other
Intangible  Assets,  effective  for the  Company's  fiscal  years  ending  after
December 30, 2001.  With the adoption of SFAS No. 142,  goodwill and  intangible
assets with  indefinite  lives are no longer  subject to  amortization.  Rather,
goodwill  and  intangible  assets  with  indefinite  lives  will be  subject  to
assessment  for  impairment by applying a  fair-value-based  test rather than an
undiscounted cash flow approach currently used by the Company.

         Additionally,  under the new rules, an acquired intangible asset should
be  separately  recognized  if the benefit of the  intangible  asset is obtained
through  contractual or other legal rights,  or if the  intangible  asset can be
sold, transferred,  licensed, rented or exchanged;  unless the intangible assets
identified  have an indefinite  life,  those assets will be amortized over their
useful life. Assets of the Company that have been separately identified include,
but are not limited to, trademarks and trade names,  non-compete  agreements and
customer lists.

         Under SFAS No. 142 the  Company  will  continue  to  amortize  existing
goodwill  and  intangible  assets  through the end of its current  fiscal  year.
However,  any new  goodwill  acquired  subsequent  to June 30,  2001 will not be
amortized.  Other separately identified intangible assets acquired subsequent to
June 30, 2001 may be amortized  over their useful life depending on whether they
have a definite  life.  In addition to  discontinuing  amortization  of existing
goodwill  and  other  intangible  assets  with  indefinite  lives,  the  Company
anticipates  adoption  of SFAS  No.  142  could  result  in an  impairment  of a
significant  portion of the existing goodwill and assets with an indefinite life
currently  carried on the balance  sheet when  subjected  to a  fair-value-based
test. However,  the Company is assessing SFAS No. 142 and has not yet quantified
the  impact  adoption  will  have on its  results  of  operations  or  financial
position. For the 26 weeks ended July 1, 2001,  amortization related to goodwill
was approximately $1.3 million.

Note 5.  Credit Facility and Notes Payable

         As of June 29,  2001,  the Company  entered  into a Third  Amendment to
Amended and Restated Credit Agreement (the "Credit  Amendment") with Wells Fargo
Bank   Northwest,   N.A.   ("Wells   Fargo")  and  Bank  One,  NA  ("Bank  One")
(collectively,  the  "Lenders")  to extend the Company's  line of credit,  which
expired July 1, 2001.  Pursuant to the Credit  Amendment,  the Company's line of
credit  was  reduced  from $30  million to $18  million,  $8 million of which is
available for borrowing in cash,  with a maturity date of June 30, 2002, and $10
million of which is  available  under  letters of credit to be issued  solely as
required by the Company's  workers'  compensation  insurance  providers,  with a
maturity date of January 1, 2003. Also pursuant to the Credit Amendment, certain
financial  covenants of the credit facility were modified.  The Credit Amendment
provides for  borrowings  at a federal  reserve  prime rate (6.75% as of July 1,
2001) plus 2.5  percentage  points.  The  credit  agreement  contains  an annual
commitment fee of  three-eighths  of one percent on any unused portion,  payable
quarterly.  As of July  1,  2001  the  Company  had  approximately  $19  million
outstanding under the credit  agreement.  The Company also had letters of credit
of $6.7 million  outstanding for purposes of securing its workers'  compensation
premium  obligation.  On July 5,  2001,  the  Company  paid $12.5  million  (the
"Payment")  to the  Lenders to reduce the amount of debt  outstanding  under the
credit  facility in order to comply with the cash  borrowing  provisions  of the
Credit Amendment.  Additionally,  the credit facility provides for an additional
fee of  approximately  $250,000  unless the  Lenders  are paid in full and their
credit commitment is terminated on or before June 15, 2002.

         In  conjunction  with the  Payment,  the Company  entered into a letter
agreement  dated July 5, 2001 with the  Lenders  pursuant  to which the  Lenders
waived  default  under  certain  financial  covenants  of the Credit  Amendment,
including  the  provision  that  outstanding  cash  borrowings  under the credit
facility  not exceed $8 million  in the  aggregate  as of the date of the Credit
Amendment.

         As a condition to the  execution of the Credit  Amendment,  the Company
agreed to grant to the Lenders and to holders of the Company's  senior unsecured
notes (the  "Noteholders")  a security  interest in all of the Company's  assets
including,  without limitation, all accounts receivable.  Pursuant to the Credit
Amendment,  the  collateralization  of the Company's assets, which would include
allocation of such collateral  between the Lenders and the  Noteholders,  was to
have been completed on or before July 30, 2001, and the Lenders and  Noteholders

                                       10


                           SOS STAFFING SERVICES, INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

were to have entered into an intercreditor agreement on or before such date. The
Company had previously  been informed by the Lenders that they were unwilling to
renew the credit facility, which had been unsecured,  upon its expiration unless
the Company granted to the Lenders a security  interest in its assets.  In order
to complete the transactions  set forth in this paragraph,  the Noteholders must
consent to a waiver or amendment of certain financial covenants set forth in the
Note Purchase  Agreement dated September 1, 1998, as amended (the "Note Purchase
Agreement").  The Company is currently in the process of seeking such Noteholder
consent.  Although  the  Lenders  and the  Noteholders  have yet to  execute  an
intercreditor  agreement,  the  Lenders  and the  Noteholders  have both  waived
default and agreed to extend the deadline for  completion  of the  intercreditor
agreement and the  collateralization  transaction set forth in this paragraph to
August 31, 2001.

         As of July 1, 2001 the Company also has outstanding approximately $29.5
million  of senior  unsecured  notes  consisting  of two  components.  The first
component  consists of senior  unsecured notes in the aggregate  amount of $25.3
million with a final  nine-year  maturity and an average  maturity of six years.
The second component  consists of senior unsecured notes in the aggregate amount
of $4.2  million due in a single  payment in 2003.  As a condition  to obtaining
approval  from  the  Noteholders  to  the  execution  of the  Credit  Amendment,
effective July 1, 2001 the effective rate on the notes  outstanding  was changed
as follows:  the effective rate on the first  component was increased from 6.95%
to 8.95% while the effective  rate on the second  component  was increased  from
6.72% to 8.72%. The change in the interest rate charged on the senior notes will
have an annual impact of approximately  $0.6 million on the Company's  financial
operations.

         In connection with the sale of certain assets,  as described in Note 3,
the Company  entered  into an Amendment to Note  Purchase  Agreement  (the "Note
Amendment")  to  amend  the  Note  Purchase  Agreement  pursuant  to  which  the
Noteholders  consented to the asset sale. Under the Note Amendment,  the Company
agreed to amend the Note Purchase  Agreement to reduce the minimum  Consolidated
Net  Worth  (as  defined  in the Note  Purchase  Agreement)  requirement  of the
Company. As consideration for the Note Amendment,  the Company agreed to pay the
Noteholders 50% of: (i) the proceeds of the accounts receivable of approximately
$9.0 million,  retained in the transaction,  of which approximately $7.1 million
had been collected as of July 1, 2001; (ii) contingent payments of approximately
$3.5 million as provided in the purchase  agreement  concerning  the asset sale;
and (iii) estimated tax refunds, associated with the sale, of approximately $7.2
million,  of which  approximately  $7.1 million had been  received as of July 1,
2001.  However,  under  terms of the Note  Amendments,  the  Company may use the
accounts  receivable  received to fund disbursements by it under the loan to HD,
in which case the  Company  will make the agreed  prepayment  in the  quarter in
which HD repays  the loan.  During  the  26-week  period  ended July 1, 2001 the
Company  advanced to HD  approximately  $2.4 million.  Under the Note Amendment,
such  prepayments  are to be applied to reduce the principal  amount of the last
required  payments  under  the  Note  Purchase  Agreement.  As of July 2,  2001,
approximately  $5.5 million had been paid to the  Noteholders in accordance with
terms of the Note  Amendment.  Subsequent  to July 1,  2001 an  additional  $0.4
million was paid to the  Noteholders  in  accordance  with the terms of the Note
Amendment.

         The Company's revolving credit facility and the Note Purchase Agreement
contain certain restrictive covenants including certain debt ratios, maintenance
of a minimum net worth and restrictions on the sale of capital assets. Except as
otherwise  noted herein,  as of July 1, 2001, the Company was in compliance with
such covenants.

         In  connection   with  the  terms  and  conditions  of  an  acquisition
consummated  in 1998,  the Company  also has a  promissory  note  payable with a
balance of approximately $0.1 million. The note bears interest at an annual rate
of 8%. The  principal  amount of the note,  together with  interest,  is due and
payable in September 2001.

Note 6.  Segment Reporting

         Based on the types of services  offered to  customers,  the Company has
identified  two  reportable   operating   segments:   commercial   staffing  and
information technology ("IT"). The commercial staffing segment provides staffing
solutions  to   companies  by   furnishing   temporary   clerical,   industrial,
light-industrial  and professional  services.  The IT segment provides temporary
and contract-to-hire  staffing services (including computer programming,  system
design, analysis and administration, network and systems management and software
and documentation development).

                                       11


                           SOS STAFFING SERVICES, INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

         Information  concerning  continuing operations by operating segment for
the 13- and  26-week  periods  ended July 1, 2001 and July 2, 2000 is as follows
(in thousands):



Segment Operations
(unaudited)
                                       13 Weeks Ended                           26 Weeks Ended
                            --------------------------------------   -------------------------------------
                              July 1, 2001        July 2, 2000         July 1, 2001        July 2, 2000
                            ------------------  ------------------   -----------------   -----------------
                                                                               
Service Revenues
    Commercial                $      59,109       $      72,159        $     117,719       $     139,195
    IT                                8,503              13,265               18,595              26,544
    Other                                --                  --                   --                 (14)
                            --------------------------------------   -----------------   -----------------
                              $      67,612       $      85,424        $     136,314       $     165,725
                            --------------------------------------   -----------------   -----------------

Income from Operations
    Commercial                $       1,391       $       3,316        $       2,515       $       5,568
    IT                                  (43)               (204)                 (14)                123
    Other (unallocated)                (480)             (1,161)              (1,457)             (2,381)
                            --------------------------------------   -----------------   -----------------
                              $         868       $       1,951        $       1,044       $       3,310
                            --------------------------------------   -----------------   -----------------

Segment Assets
                              July 1, 2001       December 31, 2000
                            ------------------  ---------------------
Identifiable Assets
    Commercial                $      91,768       $      94,901
    IT                               56,500              60,423
    Other (unallocated)               7,839               6,064
                            ------------------  ---------------------
                              $     156,107       $     161,388
                            ------------------  ---------------------



Note 7.  Restructuring Charges

         To align staff costs and branch office requirements with existing sales
volume,  the Company is streamlining its corporate  structure and  consolidating
and/or  eliminating  branch  offices  in  under-performing  markets.  During the
13-week period ended July 1, 2001, the Company recorded a pre-tax  restructuring
charge of  approximately  $1.0  million  related  primarily  to the  closure  or
consolidation of five unprofitable branch offices, and the Company's estimate of
future  lease  costs to be  incurred  in  relation  to those  offices as well as
severance  charges related to the elimination of various  operational and senior
level  positions.  During the  26-week  period  ended July 1, 2001,  the Company
recorded a pre-tax  restructuring  charge of approximately  $1.2 million related
primarily to the closure or consolidation of 13 unprofitable  branch offices, as
well as severance charges related to the elimination of various  operational and
senior level  positions.  The future expected net lease payments and the accrued
severance  payments,  totaling  approximately  $535,000,  are  reflected  in the
condensed  consolidated  balance  sheet as accrued  liabilities.  The Company is
endeavoring to reduce  potential  future lease payments by (i)  transferring the
lease liability to other tenants,  (ii)  subleasing the abandoned  facilities or
(iii) negotiating discounted buyouts of the lease contracts.  Consequently,  the
Company's  estimates may change based on its ability to effectively  reduce such
future lease payments.

Note 8.  Deferred Income Taxes

         The  components of the deferred  income tax assets and  liabilities  at
July 1, 2001 and December 31, 2000 are as follows (in thousands):

                                       12


                           SOS STAFFING SERVICES, INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)



                                                             July 1, 2001      December 31, 2000
                                                            ---------------- ----------------------
                                                                               
     Deferred income tax assets:
        Workers' compensation reserves                          $   2,054            $     2,068
        Allowance for doubtful accounts                             2,304                  1,339
        Government sponsored tax credits carryforward               1,484                  1,300
        Accrued liabilities                                           694                    912
        Net operating loss carryforwards                            2,172                    900
        Other                                                       1,366                  1,231
                                                            ---------------- ----------------------
                                                                   10,074                  7,750
                                                            ---------------- ----------------------
     Deferred income tax liabilities:
        Depreciation and amortization                              (2,034)                (2,050)
        Other                                                        (474)                  (500)
                                                            ---------------- ----------------------
                                                                   (2,508)                (2,550)
                                                            ---------------- ----------------------
     Net deferred income tax asset                              $   7,566            $     5,200
                                                            ---------------- ----------------------

     Balance sheet classification:
        Current asset                                           $   7,452            $     5,852
        Long-term asset                                               114                     --
        Long-term liability                                                                 (652)
                                                            ---------------- ----------------------
                                                                $   7,566            $     5,200
                                                            ---------------- ----------------------


         The Company has determined that no valuation allowance is required with
respect to its  deferred  income tax assets as of July 1, 2001 and  December 31,
2000. The Company  believes that its future taxable income will be sufficient to
realize the net deferred tax assets. The Company's net deferred tax assets as of
July 1, 2000 are $7.6  million.  Assuming an effective  rate of 40%, the minimum
amount of  future  taxable  income  that  would  have to be  generated  would be
approximately  $19.0 million.  However,  the Company's estimates could change in
the near term and it may become  necessary  to record a valuation  allowance  in
future  periods,   which  would  adversely  affect  the  Company's   results  of
operations.

Note 9.  Non-Cash Transactions

         During fiscal 2000, the Company paid  approximately $1.2 million for an
investment  of  12.5%  of  the  outstanding   common  stock  of  BioLynx,   Inc.
("BioLynx"),  an early stage  enterprise that is developing a system of time and
attendance reporting through the Internet.  The investment was included as other
long-term assets in the Company's  consolidated balance sheet as of December 31,
2000 using the cost method.  During the 26-week  period ended July 1, 2001, as a
result of a strategic shift in market  development by the management of BioLynx,
the Company  determined to divest its investment in BioLynx.  In exchange and as
consideration  for the  Company's  common stock  holdings,  BioLynx  agreed to a
perpetual royalty-free license for certain technology (including all proprietary
software  and  related  intellectual  property  and all source and object  codes
utilized to develop the product) used by the Company.  Management  has estimated
the  technology  value to approximate  its  investment in BioLynx.  As such, the
investment was reclassified  from other long-term assets to property,  plant and
equipment and is being amortized over three years.

                                       13


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

         The following  discussion  and analysis  should be read in  conjunction
with the condensed  consolidated  financial  statements of the Company and notes
thereto appearing  elsewhere in this report.  The Company's fiscal year consists
of a 52- or 53-week period ending on the Sunday closest to December 31.

Business Segments

         Based on the types of services  offered to  customers,  the Company has
identified  two  reportable   operating   segments:   commercial   staffing  and
information technology ("IT"). The commercial staffing segment provides staffing
solutions  to   companies  by   furnishing   temporary   clerical,   industrial,
light-industrial  and professional  services.  The IT segment provides temporary
and contract-to-hire  staffing services (including computer programming,  system
design, analysis and administration, network and systems management and software
and documentation development).

Results of Operations

         The  following  table  sets  forth,  for  the  periods  indicated,  the
percentage  relationship to service  revenues of selected income statement items
for the Company on a consolidated basis and by operating segment:



                                                               13 Weeks Ended                         26 Weeks Ended
                                                      ---------------------------------- ----------------------------------
Consolidated                                            July 1, 2001     July 2, 2000     July 1, 2001      July 2, 2000
                                                      ----------------- ---------------- ---------------- -----------------
                                                                                                      
    Service revenues                                           100.0%           100.0%            100.0%           100.0%
    Direct cost of services                                     78.1              78.4             78.6             77.9
                                                      ----------------- ---------------- ---------------- -----------------
    Gross profit                                                21.9              21.6             21.4             22.1
                                                      ----------------- ---------------- ---------------- -----------------
    Operating expenses:
      Selling, general and administrative expenses              17.7              18.1             18.3             18.8
      Restructuring charges                                      1.5              --                0.9            --
      Intangible amortization                                    1.4               1.3              1.4              1.3
                                                      ----------------- ---------------- ---------------- -----------------
        Total operating expenses                                20.6              19.4             20.6             20.1
                                                      ----------------- ---------------- ---------------- -----------------
    Income from operations                                       1.3%              2.2%             0.8%             2.0%
                                                      ----------------- ---------------- ---------------- -----------------

Commercial Staffing Segment
    Service revenues                                           100.0%            100.0%           100.0%           100.0%
    Direct cost of services                                     79.6              79.1             79.9             78.9
                                                      ----------------- ---------------- ---------------- -----------------
    Gross profit                                                20.4              20.9             20.1             21.1
                                                      ----------------- ---------------- ---------------- -----------------
    Operating expenses:
      Selling, general and administrative expenses              15.4              15.3             15.9             16.0
      Restructuring charges                                      1.7              --                1.0             --
      Intangible amortization                                    0.9               0.9              1.0              1.0
                                                      ----------------- ---------------- ---------------- -----------------
        Total operating expenses                                18.0              16.2             17.9             17.0
                                                      ----------------- ---------------- ---------------- -----------------
    Income from operations                                       2.4%              4.7%             2.2%             4.1%
                                                      ----------------- ---------------- ---------------- -----------------

IT Segment
    Service revenues                                           100.0%            100.0%           100.0%           100.0%
    Direct cost of services                                     67.9              74.0             69.8             72.4
                                                      ----------------- ---------------- ---------------- -----------------
    Gross profit                                                32.1              26.0             30.2             27.6
                                                      ----------------- ---------------- ---------------- -----------------
    Operating expenses:
      Selling, general and administrative expenses              27.6              24.5             25.7             24.0
      Intangible amortization                                    5.0               3.1              4.6              3.1
                                                      ----------------- ---------------- ---------------- -----------------
        Total operating expenses                                32.6              27.6             30.3             27.1
                                                      ----------------- ---------------- ---------------- -----------------
    (Loss) Income from operations                               (0.5%)            (1.6%)           (0.1%)            0.5%
                                                      ----------------- ---------------- ---------------- -----------------


                                       14


Discontinued Operations

         On December 29, 2000, Inteliant Corporation,  a wholly owned subsidiary
of the Company,  sold to Herrick  Douglass  ("HD") its  consulting  division and
related  tangible and  intangible  assets.  The  consulting  division sold to HD
consisted of a full suite of information technology  consulting,  e-business and
telecommunication  services,  which  services  were  marketed  to Fortune  1000,
mid-tier  and  early  stage  companies,   government  agencies  and  educational
institutions.

         As part of the sale of the consulting  division,  the Company agreed to
extend a one year  subordinated loan to HD of up to a maximum of $3.5 million to
meet the operating needs of the newly formed business.  The promissory note from
HD  evidencing  the loan  bears  interest  at 10% per  annum on any  outstanding
principal  and is due and payable on or before  December 31, 2001.  The note was
amended in May 2001 to provide for an accumulated  interest  payment on December
31,  2001,  with the  principal  balance to be paid in 36  monthly  installments
beginning  in January  2002 at an interest  rate of 12% per anum.  As of July 1,
2001,  the Company had advanced to HD  approximately  $3.4  million.  During the
13-week  period ended July 1, 2001,  the Company  established a $3.3 million bad
debt  reserve to reflect  the  Company's  belief  that it will not  receive  the
balance  due on the note  issued by HD.  Additionally,  as of July 1, 2001,  the
Company has  reserved  approximately  $1.0 million for  un-collectible  accounts
receivable retained in the transaction.



Consolidated

         Service Revenues: Service revenues for the 13-week period ended July 1,
2001 were $67.6  million,  a decrease of $17.8  million,  or 20.8%,  compared to
service revenues of $85.4 million for the 13-week period ended July 2, 2000. For
the 26-week period ended July 1, 2001, service revenues were $136.3, compared to
service revenues of $165.7 for the 26-week period ended July 2, 2001, a decrease
of $29.4 million,  or 17.7%. The Company experienced an overall reduction in all
revenue categories due primarily to a general economic  slowdown.  Additionally,
the Company has experienced  significant  underperformance  in markets servicing
predominately  IT-oriented  clients and expects to see a continued  softening in
these markets through the remainder of the year.

         Gross Profit: The Company defines gross profit as service revenues less
the cost of providing  services,  which includes  wages and permanent  placement
commissions,  employer  payroll  taxes  (FICA,  unemployment  and other  general
payroll taxes),  workers'  compensation  costs related to staffing employees and
permanent  placement  counselors and other  temporary  payroll  benefits;  costs
related to  independent  contractors  utilized by the Company;  and other direct
costs.  Gross profit for the 13-week periods ended July 1, 2001 and July 2, 2000
was $14.8 million and $18.5 million,  respectively,  a decrease of $3.7 million,
or 20%.  For the  13-week  periods  ended July 1, 2001 and July 2,  2000,  gross
profit margin was 21.9% and 21.6%, respectively.  The margin percentage increase
over the comparable periods was primarily the result of increased margins in the
Company's IT segment.  This, in turn, was primarily due to increased utilization
of that segment's resources, rather than reliance on more costly subcontractors.
Gross  profit for the  26-week  periods  ended July 1, 2001 and July 2, 2000 was
$29.2 million and $36.7 million,  respectively,  a decrease of $7.5 million,  or
20.4%. For the 26-week periods ended July 1, 2001 and July 2, 2000, gross profit
margin  was  21.4%  and  22.1%,  respectively.  The  decrease  in  gross  margin
percentage  between  the  comparable  periods  was  primarily  the  result  of a
reduction  in higher  margin  permanent  placement  business  in the  commercial
staffing segment as well as increased pricing competition for staffing services.

         Operating  Expenses:  Operating  expenses include,  among other things,
staff compensation, rent, recruitment and retention of consultants and temporary
staffing  employees,  costs  associated with opening new offices,  depreciation,
intangible amortization and advertising.

         Excluding  restructuring  costs  incurred  in the  commercial  staffing
segment,  total operating expenses, as a percentage of revenues, for the 13-week
period ended July 1, 2001 decreased slightly to 19.1% from 19.4% for the 13-week
period ended July 2, 2000.  Restructuring  charges added  approximately  1.5% in
additional  operating  expenses.  For the  26-week  period  ended  July 1, 2001,
operating expenses,  excluding  restructuring  charges, as a percentage of sales
was  19.7%  compared  to  20.1%  for the  26-week  period  ended  July 2,  2000.
Restructuring charges added approximately 0.9% in additional operating expenses.
The  restructuring  charges were the result of the closure or  consolidation  of
unprofitable branch offices and related costs,  including additional lease costs
incurred with terminating the Company's  contractual  lease obligations on those
facilities,  as well as severance  charges related to the elimination of various
operational and senior level management positions.

                                       15


         Income from  Operations:  Income from operations for the 13-week period
ended  July 1,  2001 was $0.9  million,  a  decrease  of $1.1  million,  or 55%,
compared to income from  operations of $2.0 million for the 13-week period ended
July 2, 2000.  Operating margin,  as a percentage of revenues,  was 1.3% for the
13-week period ended July 1, 2001, compared to 2.2% for the 13-week period ended
July 2, 2000. The decrease in operating margin was due primarily to the decrease
in the  Company's  gross  margins  coupled  with  the  additional  restructuring
charges.  Income from  operations  for the 26-week period ended July 1, 2001 was
approximately  $1.0  million,  a decrease of $2.3 million,  or 68%,  compared to
income from  operations  of $3.3  million for the 26-week  period  ended July 2,
2000.  Operating margin,  as a percentage of revenues,  was 0.8% for the 26-week
period ended July 1, 2001, compared to 2.0% for the 26-week period ended July 2,
2000.

         Other Expense:  Other expense decreased  approximately 27.1%, from $1.1
million  for the  13-week  period  ended  July 2, 2000 to $0.8  million  for the
13-week  period ended July 1, 2001.  For the 26-week  period ended July 1, 2001,
other expense was approximately  $1.5 million,  a decrease of approximately $0.6
million,  or 30.4% from  approximately $2.1 million for the 26-week period ended
July 2, 2000. The decrease was due primarily to a decline in interest expense as
a result of an overall reduction in interest rates.

         Income  Taxes:  During the  13-week  period  ended  July 1,  2001,  the
Company's  effective  combined  federal and state income tax rate on income from
continuing operations was approximately 17.5%, compared to an effective combined
tax rate of 37.1% for the 13-week period ended July 2, 2000. The decrease in the
effective  combined  income  tax rate was due  primarily  to the  non-deductible
portion of intangible amortization . During the 26 weeks ended July 1, 2001, the
Company recognized a tax benefit of approximately 44.7%. The tax benefit was due
primarily to the net loss from operations incurred by the Company.

Commercial Staffing Segment

         Service Revenues: Service revenues generated from temporary assignments
are recognized as income at the time service is provided, while service revenues
generated  from  permanent  placement  services are  recognized  at the time the
customer agrees to hire a candidate  supplied by the Company.  Service  revenues
for the  commercial  staffing  segment were $59.1 million for the 13-week period
ended July 1, 2001,  compared to $72.2 million for the 13-week period ended July
2, 2000, a decrease of $13.1  million,  or 18.1%.  For the 26-week  period ended
July 1, 2001,  service revenues for the commercial  staffing segment were $117.7
million, a decrease of $21.5 million, or 15.4%, compared to services revenues of
$139.2  million  for the  26-week  period  ended July 2, 2001.  The  decrease in
revenues was generally  consistent  with the general  economic  slowdown and the
resulting lower demand for the Company's  services.  The Company also has seen a
significant decrease in permanent placement revenues.

         Gross  Profit:  Gross  profit  margin was 20.4% for the 13-week  period
ended July 1, 2001, compared to 20.9% for the 13-week period ended July 2, 2000.
Gross  profit  margin  was 20.1% for the  26-week  period  ended  July 1,  2001,
compared to 21.1% for the 26-week  period  ended July 2, 2000.  The  decrease in
gross  profit  margin was  primarily  related to a  reduction  in higher  margin
permanent  placement  business  coupled with increased  pricing  competition for
staffing services due to the general economic slowdown.

         Operating Expenses:  Selling,  general and administrative expenses as a
percentage  of service  revenues  were 15.4 % and 15.3% for the 13-week  periods
ended July 1, 2001 and July 2, 2000, respectively;  intangible amortization as a
percentage  of service  revenues was 0.9% for each of the 13-week  periods ended
July 1, 2001 and July 2, 2000.

                                       16


         During the 13- and  26-week  periods  ended July 1, 2001,  the  Company
continued  to  evaluate  under-performing  offices  and  markets in an effort to
eliminate  additional operating expenses.  The Company recognized  restructuring
charges of approximately $1.0 million and $1.2 million, respectively,  primarily
related  to  additional   lease  costs   incurred  with  exiting  the  Company's
contractual lease obligations on closed facilities, as well as severance charges
related to the  elimination  of several  operational  positions and senior level
management positions.  The Company anticipates that it will continue to evaluate
under-performing operations and make additional changes as needed.

         Income from  Operations:  Operating margin for the 13-week period ended
July 1, 2001 was 2.4%,  compared  to 4.7% for the 13-week  period  ended July 2,
2000. The decrease in operating  margin was due largely to the decrease in gross
profit margin,  coupled with the increase in operating expenses  associated with
restructuring charges.

IT Segment

         Service Revenues: Service revenues for the 13-week period ended July 1,
2001 were $8.5  million,  a decrease  of $4.8  million,  or 36.1%,  compared  to
service  revenues of $13.3  million for the 13-week  period  ended July 2, 2000.
Service revenues for the 26-week period ended July 1, 2001 were $18.6 million, a
decrease  of $7.9  million,  or 29.8%,  compared  to service  revenues  of $26.5
million  for the  26-week  period  ended July 2, 2000.  The  decrease in service
revenues was generally  consistent with the general  economic  slowdown and more
specifically  with the sharper  downturn in the IT sector of the economy and the
resulting lower demand for the segment's services.

         Gross Profit:  Gross profit margin for the 13-week period ended July 1,
2001 was 32.1%,  compared  to 26.0% for the 13-week  period  ended July 2, 2000.
Gross  profit  margin  for the  26-week  period  ended  July 1, 2001 was  30.2%,
compared to 27.6% for the 26-week  period  ended July 2, 2000.  The  increase in
gross profit  percentage  was due  primarily to  increased  utilization  of that
segment's resources, rather than reliance on more costly subcontractor labor.

         Operating   Expenses:    Operating   expenses,   excluding   intangible
amortization,  as a percentage of service revenues were 27.6 % and 24.5% for the
13-week  periods  ended July 1, 2001 and July 2, 2000,  respectively.  Operating
expenses, excluding intangible amortization, as a percentage of service revenues
were 25.7 % and 24.0% for the  26-week  periods  ended  July 1, 2001 and July 2,
2000,  respectively.  The increase was due primarily to increased  credit losses
due to the downturn in the IT sector.

         Intangible  amortization  as a percentage of revenues was 5.0 % for the
13-week  period ended July 1, 2001 and 3.1% for the 13-week period ended July 2,
2000.  Intangible  amortization  as a  percentage  of revenues was 4.6 % for the
26-week  period ended July 1, 2001 and 3.1% for the 26-week period ended July 2,
2000. The change was due primarily to increased  goodwill related to payments on
acquisition earnouts.

         Loss from  Operations:  The operating margin was (0.5%) for the 13-week
period  ended July 1, 2001,  compared to an  operating  margin of (1.6%) for the
13-week  period  ended July 2,  2000.  The  operating  margin was (0.1%) for the
26-week period ended July 1, 2001,  compared to an operating  margin of 0.5% for
the 26-week  period ended July 2, 2000.  The decrease in income from  operations
was due primarily to the reduction in gross profit.

Liquidity and Capital Resources

         For the  26-week  period  ended  July 1,  2001,  net cash  provided  by
operating activities was $15.0 million, compared to $6.0 million for the 26-week
period  ended July 2, 2000.  The change in operating  cash flow was  primarily a
result  of a  net  increase  in  cash  provided  from  certain  working  capital
components, primarily accounts receivable and income tax receivable.

         The Company's investing activities for the 26-week period ended July 1,
2001 used approximately  $3.3 million,  compared to $6.0 million for the 26-week
period ended July 2, 2000. The Company's investing activities used approximately
$0.8 million to purchase property and equipment and  approximately  $2.4 million
for notes  receivable  issued  during the 26-week  period ended July 1, 2001. By
comparison,  the Company  used  approximately  $1.2  million to purchase a 12.5%
equity interest in BioLynx, Inc. common stock, $1.7 million to purchase property
and equipment and approximately $3.1 million in acquisition  earnouts during the
26-week period ended July 2, 2000.

                                       17


         The Company's financing activities for the 26-week period ended July 1,
2001 provided approximately $4.3 million, compared to using $1.6 million for the
26-week period ended July 2, 2000, primarily from borrowings under the Company's
revolving credit facility.

         As of June 29,  2001,  the Company  entered  into a Third  Amendment to
Amended and Restated Credit  Agreement (the  "Amendment")  with Wells Fargo Bank
Northwest, N.A. ("Wells Fargo") and Bank One, NA ("Bank One") (collectively, the
"Lenders") to extend the Company's  line of credit,  which expired July 1, 2001.
Pursuant to the  Amendment,  the  Company's  line of credit was reduced from $30
million to $18 million,  $8 million of which is available for borrowing in cash,
with a maturity  date of June 30,  2002,  and $10 million of which is  available
under  letters  of credit  to be issued  solely  as  required  by the  Company's
workers'  compensation  insurance providers,  with a maturity date of January 1,
2003. Also pursuant to the Amendment,  certain financial covenants of the credit
facility  were  modified.  The  Amendment  provides for  borrowings at a federal
reserve prime rate (6.75% as of July 1, 2001) plus 2.5  percentage  points.  The
credit  facility  contains  an annual  commitment  fee of  three-eighths  of one
percent on any unused portion, payable quarterly. As of July 1, 2001 the Company
had approximately $19 million outstanding under the credit facility. The Company
also had letters of credit of $6.7 million  outstanding for purposes of securing
its workers' compensation premium obligation.  On July 5, 2001, the Company paid
$12.5  million  (the  "Payment")  to the  Lenders  to reduce  the amount of debt
outstanding under the credit facility in order to comply with the cash borrowing
provisions of the Amendment.  Additionally,  the credit facility provides for an
additional fee of approximately $250,000 unless the Lenders are paid in full and
their credit commitment is terminated on or before June 15, 2002.

         As a condition to the execution of the Amendment, the Company agreed to
grant to the Lenders and to holders of the Company's senior unsecured notes (the
"Noteholders")  a security  interest in all of the Company's  assets  including,
without  limitation,  all accounts  receivable.  Pursuant to the Amendment,  the
collateralization  of the Company's  assets,  which would include  allocation of
such  collateral  between  the  Lenders  and the  Noteholders,  was to have been
completed on or before July 30, 2001,  and the Lenders and  Noteholders  were to
have entered into an intercreditor agreement on or before such date. The Company
had  previously  been informed by the Lenders that they were  unwilling to renew
the credit facility,  which had been unsecured,  upon its expiration  unless the
Company  granted to the Lenders a security  interest in its assets.  In order to
complete the  transactions  set forth in this paragraph,  the  Noteholders  must
consent to a waiver or amendment of certain financial covenants set forth in the
Note Purchase  Agreement  dated  September 1, 1998,  as amended.  The Company is
currently  in the  process of seeking  such  Noteholder  consent.  Although  the
Lenders and the Noteholders have yet to execute an intercreditor  agreement, the
Lenders and the  Noteholders  have both waived  default and agreed to extend the
deadline for completion of the intercreditor agreement and the collateralization
transaction set forth in this paragraph to August 31, 2001.

         In  conjunction  with the  Payment,  the Company  entered into a letter
agreement  dated July 5, 2001 with the  Lenders  pursuant  to which the  Lenders
waived default under certain financial covenants of the Amendment, including the
provision that  outstanding cash borrowings under the credit facility not exceed
$8 million in the aggregate as of the date of the Amendment.

         The Company also has outstanding  approximately $29.5 million of senior
unsecured notes  consisting of two components.  The first component  consists of
senior  unsecured  notes in the  aggregate  amount of $25.3 million with a final
nine-year  maturity and an average  maturity of six years.  The second component
consists of senior  unsecured notes in the aggregate  amount of $4.2 million due
in a single  payment in 2003.  As a condition  to  obtaining  approval  from the
Noteholders  to the  execution  of the  Amendment,  effective  July 1,  2001 the
effective rate on the notes  outstanding  was changed as follows:  the effective
rate on the  first  component  was  increased  from  6.95%  to 8.95%  while  the
effective rate on the second  component was increased  from 6.72% to 8.72%.  The
change in the  interest  rate  charged on the  senior  notes will have an annual
impact of approximately $0.6 million on the Company's financial operations .

         In connection with the sale of certain assets,  as described in Note 3,
the Company  entered  into an Amendment to Note  Purchase  Agreement  (the "Note
Amendment") to amend the Note Purchase Agreement (the "Note Purchase Agreement")
dated  September 1, 1998 by and among the Company and certain  noteholders  (the

                                       18


"Noteholders"),  pursuant to which the Noteholders  consented to the asset sale.
Under  the  Note  Amendment,  the  Company  agreed  to amend  the Note  Purchase
Agreement to reduce the minimum  Consolidated  Net Worth (as defined in the Note
Purchase  Agreement)  requirement of the Company.  As consideration for the Note
Amendment,  the  Company  agreed to pay the holders of the notes 50% of: (i) the
proceeds of the accounts  receivable of approximately $9.0 million,  retained in
the transaction,  of which  approximately  $7.1 million had been collected as of
July 1, 2001; (ii) contingent payments of approximately $3.5 million as provided
in the purchase  agreement  concerning the asset sale;  and (iii)  estimated tax
refunds,  associated  with the sale, of  approximately  $7.2  million,  of which
approximately $7.1 million had been received as of July 1, 2001. However,  under
terms  of the Note  Amendments,  the  Company  may use the  accounts  receivable
received  to fund  disbursements  by it under the loan to HD, in which  case the
Company  will make the agreed  prepayment  in the quarter in which HD repays the
loan.  For the 26-week  period ended July 1, 2001 the Company had advanced to HD
approximately $2.4 million. Under the Note Amendment, such prepayments are to be
applied to reduce the principal  amount of the last required  payments under the
Note Purchase Agreement. As of July 2, 2001, approximately $5.5 million had been
paid  to the  noteholders  in  accordance  with  terms  of the  Note  Amendment.
Subsequent  to  July  2,  2001  an  additional  $0.4  million  was  paid  to the
Noteholders in accordance with the terms of the Note Amendment.

         To align staff costs and branch office requirements with existing sales
volume,  the Company is streamlining its corporate  structure and  consolidating
and/or  eliminating  branch  offices  in  under-performing  markets.  During the
13-week period ended July 1, 2001, the Company recorded a pre-tax  restructuring
charge of  approximately  $1.0  million  related  primarily  to the  closure  or
consolidation of five under-performing branch offices and the Company's estimate
of future  lease costs to be incurred in relation to those  offices,  as well as
severance  charges related to the elimination of several  operational and senior
level  positions.  During the  26-week  period  ended July 1, 2001,  the Company
recorded a pre-tax  restructuring  charge of approximately  $1.2 million related
primarily to the closure or consolidation of under-performing branch offices, as
well as severance charges related to the elimination of several  operational and
senior level  positions.  The future expected net lease payments and the accrued
severance  payments,  totaling  approximately  $535,000,  are  reflected  in the
condensed  consolidated  balance  sheet as accrued  liabilities.  The Company is
endeavoring to lessen  potential  future lease payments by (i)  transferring the
lease liability to other tenants,  (ii)  subleasing the abandoned  facilities or
(iii) negotiating discounted buyouts of the lease contracts.  Consequently,  the
Company's  estimates may change based on its ability to effectively  lessen such
future lease payments.

         Restructuring   costs   incurred   to  date  and   future   anticipated
restructuring  charges  have  not had and are not  expected  to have a  material
impact on the liquidity or capital resources of the Company.

Seasonality

         The Company's  business  follows the seasonal  trends of its customers'
businesses.  Historically, the commercial staffing segment has experienced lower
revenues in the first quarter with revenues  accelerating  during the second and
third quarters and then slowing again during the fourth quarter.  The IT segment
does not experience the same level of seasonality  generally associated with the
commercial staffing segment.


Recent Accounting Pronouncements

         In June 2001 the Financial  Accounting Standards Board issued Statement
of Financial Accounting  Standards No. 142 ("SFAS No. 142"),  Goodwill and Other
Intangible  Assets,  effective  for the  Company's  fiscal  years  ending  after
December 30, 2001.  With the adoption of SFAS No. 142,  goodwill and  intangible
assets with  indefinite  lives are no longer  subject to  amortization.  Rather,
goodwill  and  intangible  assets  with  indefinite  lives  will be  subject  to
assessment  for  impairment by applying a  fair-value-based  test rather than an
undiscounted cash flow approach currently used by the Company.

         Additionally,  under the new rules, an acquired intangible asset should
be  separately  recognized  if the benefit of the  intangible  asset is obtained
through  contractual or other legal rights,  or if the  intangible  asset can be
sold, transferred,  licensed, rented or exchanged;  unless the intangible assets
identified  have an indefinite  life,  those assets will be amortized over their
useful life. Assets of the Company that have been separately identified include,
but are not limited to, trademarks and trade names,  non-compete  agreements and
customer lists.

                                       19


         Under SFAS No. 142 the  Company  will  continue  to  amortize  existing
goodwill  and  intangible  assets  through the end of its current  fiscal  year.
However,  any new  goodwill  acquired  subsequent  to June 30,  2001 will not be
amortized.  Other separately identified intangible assets acquired subsequent to
June 30, 2001 may be amortized  over their  useful life  depending on whether or
not they have a definite  life.  In addition to  discontinuing  amortization  of
existing goodwill and other intangible assets with indefinite lives, the Company
anticipates  adoption  of SFAS  No.  142  could  result  in an  impairment  of a
significant  portion of the existing goodwill and assets with an indefinite life
currently  carried on the balance  sheet when  subjected  to a  fair-value-based
test. However,  the Company is assessing SFAS No. 142 and has not yet quantified
the  impact  adoption  will  have on its  results  of  operations  or  financial
position. For the 26 weeks ended July 1, 2001,  amortization related to goodwill
was approximately $1.3 million.

Forward-looking Statements

Statements  contained  in this  report  which  are  not  purely  historical  are
"forward-looking  statements"  within  the  meaning  of the  Private  Securities
Litigation Reform Act of 1995. All forward-looking  statements involve risks and
uncertainties.  Forward-looking  statements  contained  in this  report  include
statements regarding the Company's opportunities,  existing and proposed service
offerings,  market  opportunities,   expectations,  goals,  revenues,  financial
performance,  strategies  and intentions for the future and are indicated by the
use of words such as  "believe,"  "expect,"  "intend,"  "anticipate,"  "likely,"
"plan"  and other  words of  similar  meaning.  All  forward-looking  statements
included  in this  report  are  made as of the  date  hereof  and are  based  on
information  available  to the Company as of such date.  The Company  assumes no
obligation to update any forward-looking  statement.  Readers are cautioned that
all  forward-looking  statements involve risks,  uncertainties and other factors
that could cause the Company's  actual results to differ  materially  from those
anticipated  in such  statements,  including  but not  limited to the  Company's
ability to implement its business strategy,  which, in turn, is dependent upon a
number of factors,  including:  the  availability  of working capital to support
growth;  failure of the Company to secure adequate financing to continue to fund
its current operations;  plans to integrate and expand the Company's offering of
IT services;  the  Company's  ability to integrate  the  operations  of acquired
businesses;  management's  ability  and  resources  to  implement  its  business
strategy;  the Company's ability to attract and retain the staff,  temporary and
other  employees  needed  to  implement  the  Company's  business  plan and meet
customer needs; and the successful  hiring,  training and retention of qualified
field  management.  Future  results  also  could be  affected  by other  factors
associated  with  the  operation  of  the  Company's  business,  including:  the
Company's  response  to  existing  and  emerging  competition;  demand  for  the
Company's services; the Company's ability to maintain profit margins in the face
of pricing pressures; the Company's efforts to develop and maintain customer and
employee relationships;  economic fluctuations;  employee-related costs; and the
unanticipated results of future litigation.


                                       20


Item 3.  Qualitative and Quantitative Disclosures About Market Risk

The Company is exposed to interest  rate  changes  primarily  in relation to its
revolving credit facility and its senior unsecured notes. The Company's interest
rate risk  management  objective is to limit the impact of interest rate changes
on  earnings  and cash  flows  and to lower its  overall  borrowing  costs.  The
Company's  senior debt  placement  bears  interest at a fixed interest rate. For
fixed rate debt,  interest rate changes  generally  affect the fair value of the
debt,  but not the  earnings or cash flows of the  Company.  Changes in the fair
market value of fixed rate debt generally will not have a significant  impact on
the Company unless the Company is required to refinance such debt.

Revolving  Credit  Facility:  The Company's  credit facility bears interest at a
federal  reserve  prime  rate plus 2.5%;  at July 1,  2001,  such prime rate was
6.75%. For the 13-week period ended July 1, 2001, the Company had  approximately
$19.0  million in advances  outstanding  under the  revolving  credit  facility.
Subsequent  to July 1, 2001,  the Company  paid $12.5  million to its lenders to
reduce the amount of debt  outstanding  under the  credit  facility  in order to
comply with the cash borrowing provisions of the Amendment

Senior  Notes:  For the  26-week  period  ended  July  1,  2001,  the  Company's
outstanding  borrowings on the senior notes were $29.6 million,  with a weighted
average  fixed  interest  rate  of  6.92%.  The  estimated  fair  value  of  the
obligations  on the  senior  notes,  using a  discount  rate of  8.75%  over the
expected maturities of the obligations, is approximately $27.6 million. The fair
value of the Company's  senior notes is estimated by  discounting  expected cash
flows at a federal  reserve prime rate,  (6.75% at July 1, 2001) plus 2%. If the
discount rate were to increase by 10% to 9.6%,  the estimated  fair value of the
obligation on the unsecured notes would be approximately  $26.9 million.  If the
discount rate were to decrease by 10% to 7.9%,  the estimated  fair value of the
obligation on the unsecured notes would be approximately $28.3 million.

         Effective  July 1, 2001, as a condition to obtaining  approval from the
Noteholders  in the execution of the Note  Amendment,  the effective rate on the
notes  outstanding  was  changed as  follows:  the  effective  rate on the first
component of  approximately  $25.3  million,  was increased  from 6.95% to 8.95%
while the effective rate on the second component of approximately  $4.3 million,
was increased from 6.72% to 8.72%. The estimated fair value of the notes,  based
on the  modified  rate  changes  and using a  discount  rate of 8.75% (a federal
reserve prime rate plus 2%) over the expected maturities of the obligations,  is
approximately  $29.2  million.  If the discount  rate were to increase by 10% to
9.6%, the estimated fair value of the obligation on the unsecured notes would be
approximately  $28.5  million.  If the discount  rate were to decrease by 10% to
7.9%, the estimated fair value of the obligation on the unsecured notes would be
approximately  $30.0  million.  As  discussed in Note 5,  however,  although the
Lenders and the Noteholders have yet to execute an intercreditor  agreement, the
Lenders and the  Noteholders  have both waived  default and agreed to extend the
deadline   for   completion   for   the   intercreditor    agreement   and   the
collateralization transaction, referred to in Item 2 hereof, to August 31, 2001.


                                       21


                           PART II - OTHER INFORMATION

Item 1.  Legal Proceedings

         In the ordinary  course of its  business,  the Company is  periodically
threatened  with or named as a defendant in various  lawsuits or  administrative
proceedings.  The  Company  maintains  insurance  in such  amounts and with such
coverage and  deductibles  as management  believes to be reasonable and prudent.
The principal risks covered by insurance include workers' compensation, personal
injury, bodily injury,  property damage, errors and omissions,  fidelity losses,
employer practices liability and general liability.

         There is no pending  litigation that the Company currently  anticipates
will have a material  adverse  effect on the  Company's  financial  condition or
results of operations.


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

a)       None.

b)       Current Report on Form 8-K dated July 5, 2001,  filed January 12, 2001.
         Items reported included Item 5, Other Events.


                                       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.


                                       SOS STAFFING SERVICES, INC.



         Dated: August 15, 2001         /s/ JoAnn W. Wagner
                                        -------------------
                                            JoAnn W. Wagner
                                            Chairman, President and
                                            Chief Executive Officer



         Dated: August 15, 2001        /s/ Kevin Hardy
                                       ---------------
                                           Kevin Hardy
                                           Senior Vice President and
                                           Chief Financial Officer



                                       23