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 March 31, 2002

                                       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 May 4, 2001
    ---------------------                           --------------------------
Common Stock, $0.01 par value                              12,691,398







                                TABLE OF CONTENTS
                                -----------------

                         PART I - FINANCIAL INFORMATION


Item 1. Financial Statements

         Condensed Consolidated Balance Sheets
                  As of March 31, 2002 and December 30, 2001                   3

         Condensed Consolidated Statements of Operations
                  For the 13-week periods Ended
                  March 31, 2002 and April 1, 2001                             5

         Condensed Consolidated Statements of Cash Flows
                  For the 13-week periods Ended
                  March 31, 2002 and April 1, 2001                             6

         Notes to Condensed Consolidated Financial Statements                  8

Item 2. Management's Discussion and Analysis                                  15

Item 3. Qualitative and Quantitative Disclosures About Market Risk            20



                           PART II - OTHER INFORMATION

Item 1. Legal Proceedings                                                     21

Item 6. Exhibits and Reports on Form 8-K                                      21

Signatures                                                                    22




                                      -2-







4


PART I - FINANCIAL INFORMATION

Item 1. Financial Statements

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

                                     ASSETS
                                     ------
                                 (in thousands)



                                                                March 31, 2002   December 30, 2001
                                                                --------------   -----------------

CURRENT ASSETS
                                                                              
      Cash and cash equivalents                                    $  5,495         $    879
      Restricted cash                                                 1,033             --
      Accounts receivable, less allowances of
          $1,897 and $2,267, respectively                            17,705           21,995
      Prepaid expenses and other                                      1,539            1,126
      Income tax receivable                                           3,999              367
                                                                   --------         --------
          Total current assets                                       29,771           24,367
                                                                   --------         --------

PROPERTY AND EQUIPMENT, at cost
      Computer equipment                                              5,615            6,082
      Office equipment                                                3,492            3,808
      Leasehold improvements and other                                1,795            1,887
                                                                   --------         --------
                                                                     10,902           11,777
      Less accumulated depreciation and amortization)                (6,786)          (7,269)
                                                                   --------         --------
          Total property and equipment, net                           4,116            4,508
                                                                   --------         --------

OTHER ASSETS
      Intangible assets, net                                         31,946           48,060
      Deferred income tax asset                                       4,240             --
      Deposits and other assets                                       1,991            1,808
                                                                   --------         --------
          Total other assets                                         38,177           49,868
                                                                   --------         --------

          Total assets                                             $ 72,064         $ 78,743
                                                                   --------         --------



     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)


                                                                March 31, 2002   December 30, 2001
                                                                --------------   -----------------

CURRENT LIABILITIES
                                                                              
      Line of credit                                              $  7,487          $   --
      Current portion of notes payable                               5,367             5,668
      Accounts payable                                                 469             1,571
      Accrued payroll costs                                          2,312             3,492
      Current portion of workers' compensation reserve               4,198             4,484
      Accrued liabilities                                            3,560             4,799
                                                                  --------          --------
          Total current liabilities                                 23,393            20,014
                                                                  --------          --------

LONG-TERM LIABILITIES
      Notes payable, less current portion                           23,427            23,427
      Workers' compensation reserve, less current portion              963             1,018
      Deferred compensation liabilities                                748               743
                                                                  --------          --------
          Total long-term liabilities                               25,138            25,188
                                                                  --------          --------

COMMITMENTS AND CONTINGENCIES
     (Note 5)

SHAREHOLDERS' EQUITY
      Common stock                                                     127               127
      Additional paid-in capital                                    91,693            91,693
      Accumulated deficit                                          (68,287)          (58,279)
                                                                  --------          --------
          Total shareholders' equity                                23,533            33,541
                                                                  --------          --------

          Total liabilities and shareholders' equity              $ 72,064          $ 78,743
                                                                  --------          --------




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


                                      -4-



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

                                 (in thousands)



                                                                                   13 Weeks Ended
                                                                     March 31, 2002              April 1, 2001
                                                                  ------------------          ------------------
                                                                                         
  SERVICE REVENUES                                                $         42,156             $        52,720
  DIRECT COST OF SERVICES                                                   33,917                      41,268
                                                                  ------------------          ------------------
       Gross profit                                                          8,239                      11,452
                                                                  ------------------          ------------------

  OPERATING EXPENSES:
  Selling, general and administrative                                        8,510                      10,437
  Restructuring charges                                                        345                         245
  Intangibles amortization                                                      30                         557
                                                                  ------------------          ------------------
       Total operating expenses                                              8,885                      11,239
                                                                  ------------------          ------------------

  (LOSS) INCOME FROM OPERATIONS                                               (646)                        213
                                                                  ------------------          ------------------

  OTHER INCOME (EXPENSE):
  Interest expense                                                            (923)                       (820)
  Interest income                                                                7                          55
  Other, net                                                                    22                          23
                                                                  ------------------          ------------------
       Total, net                                                             (894)                       (742)
                                                                  ------------------          ------------------

  LOSS FROM CONTINUING OPERATIONS BEFORE INCOME TAXES                       (1,540)                       (529)

  INCOME TAX BENEFIT                                                         7,927                         205
                                                                  ------------------          ------------------

  INCOME (LOSS) FROM CONTINUING OPERATIONS                                   6,387                        (324)

  DISCONTINUED OPERATIONS:
       Loss from discontinued operations (net of income tax
          benefit of $0 and $268, respectively)                               (312)                       (510)

  CUMULATIVE EFFECT OF CHANGE IN ACCOUNTING PRINCIPLE (net of
     income tax of $0)                                                     (16,083)                        --
                                                                  ------------------          ------------------

  NET LOSS                                                        $        (10,008)           $          ( 834)
                                                                  ==================          ==================

  BASIC AND DILUTED INCOME (LOSS) PER COMMON SHARE:
       Income (loss) from continuing operations                   $           0.50            $          (0.03)
       Loss from discontinued operations                                     (0.02)                      (0.04)
       Loss from cumulative effect of change in accounting
         principle                                                           (1.27)                      --
                                                                  ------------------          ------------------
       Net loss                                                   $          (0.79)           $          (0.07)
                                                                  ==================          ==================


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



                                      -5-



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

                                 (in thousands)




                                                                                  13 Weeks Ended
                                                                    March 31, 2002            April 1, 2001
                                                                 ----------------------   -----------------------
CASH FLOWS FROM OPERATING ACTIVITIES:
                                                                                        
     Net loss                                                       $      (10,008)           $        (834)
     Adjustments to reconcile net loss
         to net cash (used in)provided by operating activities:
         Depreciation and amortization                                         460                    1,417
         Deferred income taxes                                              (4,240)                      29
         Loss on disposition of assets                                        --                         14
         Loss on disposal of discontinued operations                           312                     --
         Loss on cumulative change in accounting principle                  16,083
         Changes in operating assets and liabilities:
             Restricted Cash                                                (1,033)                    --
             Accounts receivable, net                                        4,290                   14,552
             Workers' compensation deposit                                    --                        (60)
             Prepaid expenses and other                                       (413)                    (143)
             Deposits and other assets                                        (183)                     (44)
             Accounts payable                                               (1,102)                    (570)
             Accrued payroll costs                                          (1,180)                  (5,061)
             Workers' compensation reserve                                    (341)                    (246)
             Accrued liabilities                                            (1,342)                  (1,046)
             Income taxes receivable                                        (3,632)                   6,508
                                                                 ----------------------   -----------------------
                Net cash (used in) provided by operating
                   activities                                               (2,329)                  14,516
                                                                 ----------------------   -----------------------
CASH FLOWS FROM INVESTING ACTIVITIES:
     Issuance of notes receivable                                             --                     (2,277)
     Purchases of property and equipment                                      (251)                    (439)
     Proceeds from sale of property and equipment                               10                     --
     Payments of acquisition costs and earnouts                               --                        (55)
                                                                 ----------------------   -----------------------
                Net cash used in investing activities                         (241)                  (2,771)
                                                                 ----------------------   -----------------------


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




                                      -6-





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

                                                (in thousands)



                                                                                  13 Weeks Ended
                                                                    March 31, 2002            April 1, 2001
                                                                 ----------------------   -----------------------
                                                                                        
CASH FLOWS FROM FINANCING ACTIVITIES:
     Proceeds from borrowings                                       $        7,487            $        --
     Principal payments on long-term borrowings                               (301)                  (9,089)
                                                                 ----------------------   -----------------------
                Net cash provided by (used in) financing
                  activities                                                 7,186                   (9,089)
                                                                 ----------------------   -----------------------

NET INCREASE IN CASH
   AND CASH EQUIVALENTS                                                      4,616                    2,656

CASH AND CASH EQUIVALENTS AT
   BEGINNING OF PERIOD                                                         879                    1,185
                                                                 ----------------------   -----------------------

CASH AND CASH EQUIVALENTS AT
   END OF PERIOD                                                    $        5,495            $       3,841
                                                                 ======================   =======================
SUPPLEMENTAL CASH FLOW INFORMATION:
  Cash paid (received) during the period for:
    Interest                                                        $        1,387            $       1,456
    Income taxes                                                               (55)                  (7,073)



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


                                      -7-



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

Note 1.  Basis of Presentation

         The accompanying  unaudited 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 for the
fiscal year ended December 30, 2001.

         In  order  to  conform  to the  current  period  presentation,  certain
reclassifications  have been made to the prior period financial statements.  Due
to the  presentation of discontinued  operations for the sale of Inteliant,  all
periods in the accompanying  consolidated  condensed  financial  statements have
been presented on a comparable basis.

         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. Restricted Cash

         During the 13-week period ended March 31, 2002, the Company renewed its
workers'  compensation  policy.  Under the  terms of this  renewed  policy,  the
Company is  required  to provide a letter of credit of $10.0  million  plus $1.0
million in cash to  collateralize  future claims payments under the policy.  The
cash amount is carried at fair value and is  restricted  as to  withdrawal.  The
restricted   cash  is  held  in  the  Company's  name  with  a  major  financial
institution.

Note 3. Earnings Per Share

         Basic  earnings  (loss) per share ("EPS") is calculated by dividing net
income (loss) by the  weighted-average  number of common shares  outstanding for
the period.  Diluted EPS is  calculated  by  dividing  net income  (loss) by the
weighted-average  number of common shares  outstanding plus the assumed exercise
of all dilutive securities using the treasury stock method or the "as converted"
method, as appropriate.  During periods of net loss from continuing  operations,
all common stock equivalents are excluded from the diluted EPS calculation.

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



                                13 Weeks Ended March 31, 2002                  13 Weeks Ended April 1, 2001
                          -------------------------------------------------------------------------------------------
                           Income from                                   Loss from
                           continuing                   Per Share       continuing                      Per Share
                           operations      Shares         Amount        operations        Shares          Amount
                          -------------------------------------------------------------------------------------------
                                                                                       
Basic                        $    6,387        12,691    $     0.50      $     (324)          12,691     $    (0.03)
Effect of stock options                             3                                            --
                          ----------------------------                --------------------------------
Diluted                      $    6,387        12,694    $     0.50      $     (324)          12,691     $    (0.03)
                          ============================                ================================


         At the end of the  13-week  period  ended  March 31,  2002  there  were
outstanding options to purchase  approximately  1,140,000 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.  At the end of the
13-week period ended April 1, 2001, there were  outstanding  options to purchase
approximately  940,000  shares of common  stock  that were not  included  in the


                                      -8-


computation  of diluted  income  from  continuing  operations  per common  share
because of the Company's loss from continuing operations.

Note 4.  Discontinued Operations

          In November,  2001, the Company resolved to sell or abandon the assets
of its IT staffing business, which represented the remaining assets and business
of  Inteliant.  During the  13-week  period  ended  March 31,  2002 the  Company
consummated  the  following  transactions  in  relation to its  discontinued  IT
businesses:

o    On February 25, 2002, the Company entered into an asset purchase  agreement
     with Abacab Software,  Inc.  ("Abacab")  pursuant to which the Company sold
     certain assets of Inteliant's Northern California operations for contingent
     payments not to exceed $600,000 in the aggregate over three years following
     the  closing  date of the  transaction  based on the  gross  profit  of the
     business   acquired  by  Abacab.   Abacab  also  assumed   liabilities   of
     approximately   $40,000.   The  Company  retained  accounts  receivable  of
     approximately $1.1 million, of which approximately $680,000 was outstanding
     as of March 31,  2002.  The  Company  originally  acquired a portion of the
     assets sold in the  transaction  from Abacab.  The  principal of Abacab was
     engaged by the Company as an  independent  contractor  and was managing the
     Company's Northern California  operations at the time of the closing of the
     transaction.

o    Effective March 11, 2002, the Company settled a dispute with NeoSoft,  Inc.
     ("NeoSoft"),  whose  assets had been  acquired by  Inteliant  in July 1998.
     During fiscal 2001,  Neosoft and its principal had alleged that the Company
     owed more than the final  earnout  payment paid by the Company  pursuant to
     the  purchase  agreement  with  Neosoft.  Pursuant  to  the  terms  of  the
     settlement,  the Company paid NeoSoft  $550,000 and transferred the NeoSoft
     operations  back to NeoSoft.  In return,  the Company  retained  all of the
     accounts  receivable and unbilled  revenue of  approximately  $639,000,  of
     which approximately $433,000 was outstanding as of March 31, 2002; however,
     the Company  will pay NeoSoft 15% of all accounts  receivable  collected as
     consideration  for  NeoSoft's  assistance in  collecting  the  receivables.
     Additionally,  NeoSoft assumed  approximately  $53,000 in accrued paid time
     off liability and assumed all operating  leases.  Furthermore,  the parties
     released all claims including, without limitation, any claims arising under
     the original asset purchase  agreement and under the  principal's  original
     employment agreement.  The principal of Neosoft was employed by the Company
     at the  time  of the  closing  of the  transaction  and  was  managing  the
     Company's Neosoft operations.

o    Subsequent to March 31, 2002,  the Company sold certain  assets  related to
     the  Kansas  City,   Missouri  and  Denver,   Colorado  ("Central  States")
     operations of Inteliant for contingent payments not to exceed $1,000,000 in
     the  aggregate  over  three  years   following  the  closing  date  of  the
     transaction  based on the gross  profit  of the  business  acquired  by the
     buyer.  The  buyer  also  assumed  liabilities  of  approximately  $40,000.
     Additionally,  the Company  retained  accounts  receivable of approximately
     $500,000.  The  Company  employed  the buyer as the  manager of the Central
     States operations at the time of the closing of the transaction.

         In addition,  during fiscal 2001, the Company formalized a plan to sell
its wholly owned  subsidiary,  ServCom Staff  Management,  Inc., a  professional
employee organization.  On December 31, 2001, the Company sold substantially all
of the assets of this  business to an  unrelated  entity.  The Company  retained
accounts receivable of approximately  $480,000, of which approximately  $149,000
was  outstanding  as of  March  31,  2002.  The  terms of the  transaction  were
immaterial to the financial results of the Company.

         Operating  results  of the  discontinued  operations  for  the  13-week
periods  ended  March  31,  2002 and  April 1,  2001  have  been  classified  as
discontinued operations in the accompanying consolidated financial statements as
follows (in thousands):



                                                                         2002            2001
                                                                   ----------------- --------------
                                                                                 
Revenues                                                             $    2,361        $   15,982
Cost of sales                                                             1,898            12,986
                                                                   ----------------- --------------
Gross profit                                                                463             2,996
Operating and other expenses                                              1,031             2,985
                                                                   ----------------- --------------
(Loss) income from discontinued operations before income tax               (568)               11
Income tax provision                                                         --                (3)
                                                                   ----------------- --------------
(Loss) income from discontinued operations                                 (568)                8
Amount  charged to reserves at the initial  measurement  date for
    discontinued operations                                                 256                --
                                                                   ----------------- --------------
                                                                     $     (312)       $        8
                                                                   ================= ==============


                                      -9-


         The loss from  discontinued  operations is due primarily to a change in
the  estimate of operating  activity  from the  measurement  date to the planned
disposition date. Additionally,  for the 13-week period ended April 1, 2001, the
Company  recorded an  approximate  $510,000,  net of income tax, loss on sale of
discontinued operations related to the sale, in fiscal 2000, of the Company's IT
consulting business. The additional loss on sale of discontinued  operations was
related primarily to the greater than expected write-off of receivables retained
in that transaction.

Note 5.  Intangible Assets

         At the beginning of fiscal  quarter  ended March 31, 2002,  the Company
adopted the provisions of Statement of Financial  Accounting  Standards ("SFAS")
No. 142, "Goodwill and Other Intangible  Assets." The provisions of SFAS No. 142
prohibit the  amortization  of goodwill and certain  intangible  assets that are
deemed to have  indefinite  lives and  require  that such  assets be tested  for
impairment  annually,  or more frequently if events or changes in  circumstances
indicate  that the asset might be impaired,  and written down to fair value.  In
order to assess the fair value of its goodwill and  indefinite-lived  intangible
assets as of the adoption  date, the Company  engaged an  independent  valuation
firm to assist in determining the fair value.  The valuation  process  appraised
the Company's  assets and  liabilities  using a combination of present value and
multiple  of  earnings  valuation  techniques.  Based  upon the  results  of the
valuation,  the Company  wrote-off $8 million of  goodwill,  and $8.1 million in
trademarks  and trade names as a cumulative  effect of the change in  accounting
principle.  As of March  31,  2002 and  December  30,  2001,  intangible  assets
consisted of the following:


                                                                      March 31, 2002         December 30, 2001
                                                                   -------------------    ----------------------

                                                                                          
          Goodwill                                                     $   24,480               $    37,119
          Trademarks and trade names-indefinite-lived                       7,333                    18,046
          Other definite-lived intangibles                                  2,134                     2,426
                                                                   -------------------    ----------------------
                                                                           33,947                    57,591
            Less accumulated amortization                                  (2,001)                   (9,531)
                                                                   -------------------    ----------------------
          Net intangible assets                                        $   31,946               $    48,060
                                                                   ===================    ======================


         In  conjunction  with  SFAS  No.142  the  following  table  provides  a
reconciliation  of reported  income (loss) from  continuing  operations  for the
13-week  periods ended March 31, 2002 and April 1, 2001, to the adjusted  income
(loss) from continuing  operations  excluding  amortization  expense relating to
goodwill and trademarks and tradenames:


                                                                    March 31, 2002       April 1, 2001
                                                                 ---------------------  -----------------
                                                                                     
          Reported income (loss) from continuing operations          $     6,387           $      (324)
          Add back: Goodwill amortization, net of income taxes               --                    189
          Add back: Trademark and tradenames amortization, net
              of income taxes                                                --                     91
                                                                 ---------------------  -----------------
          Adjusted income (loss) from continuing operations          $     6,387           $       (44)
                                                                 =====================  =================

          Basic and diluted income (loss) from continuing
              operations per common share:
              Reported net income                                    $      0.50             $   (0.03)
              Goodwill amortization net of income taxes                      --                   0.02
              Trademark and tradename amortization, net of
                income taxes                                                 --                   0.01
                                                                 ---------------------  -----------------
              Adjusted income (loss) from continuing operations      $      0.50             $    0.00
                                                                 =====================  =================


                                      -10-


Note 6.  Legal Matters

         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.

         On April 11, 2001,  Royalty  Carpet  Mills,  Inc.  ("Royalty")  filed a
complaint  against  Inteliant for breach of contract for services to be provided
by Inteliant and for professional  negligence (the  "Complaint") in the state of
California.   The  Complaint  requests  damages,   consequential   damages,  and
attorneys' fees and costs. To date,  Royalty has informed Inteliant that it will
be  seeking  damages  of  approximately  $1.9  million.   Inteliant  denies  the
allegations  set forth in the  Complaint  and is seeking to recover in excess of
$150,000 that Inteliant claims Royalty owes to Inteliant. The case is proceeding
with discovery, with the trial rescheduled to commence in December 2002.

         Inteliant  believes that it is insured against any potential  liability
for the claims  filed by Royalty  under its general  liability  coverage and has
tendered  defense of  Royalty's  lawsuit  to its  insurance  carrier.  While its
insurance  carrier has reserved its right to assert  certain  policy  exclusions
against  Inteliant,  which the insurance  carrier  contends exclude claims based
upon an (i) express or implied  warranty or  guarantee,  (ii) breach of contract
with respect to any  agreement  to perform  work for a specified  fee, and (iii)
claims for bodily injury or property damage,  Inteliant  presently believes that
the claims asserted by Royalty against Inteliant are not only without merit, but
that any judgment that potentially might be entered against Inteliant is covered
in whole or in substantial part by its policy with the insurance carrier.

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

Note 7.  Credit Facility and Notes Payable

         On April 15,  2002,  the  Company  entered  into a Fifth  Amendment  to
Amended and Restated Credit Agreement and Waiver (the "Fifth Credit  Amendment")
with the Lenders to extend the Company's  line of credit.  Pursuant to the Fifth
Credit Amendment, the Company's line of credit was reduced from $18.0 million to
$16.0 million, $6.0 million of which is available for borrowing in cash, reduced
as provided below,  with a maturity date of September 1, 2003, and $10.0 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, 2004. The Fifth Credit Amendment provides for borrowings at the prime
rate  (4.75%  as of March 31,  2002)  plus 3.0  percentage  points  through  and
including June 30, 2003,  after which time borrowings under the facility will be
charged  an  interest  rate  equal  to the  then-current  prime  rate  plus  3.5
percentage  points.  Additionally,  the Fifth Credit  Amendment  provides for an
amendment fee of approximately $78,000, payable to the Lenders upon execution of
the Fifth  Credit  Amendment  plus a  supplemental  fee of  $250,000  payable on
September  1,  2003,  unless  the  Lenders  are  paid in full and  their  credit
commitment is  terminated on or before such date. In addition,  the Company paid
$313,000 of the outstanding  borrowings under the revolving credit facility upon
execution of the Fifth  Credit  Amendment.  The Company  will pay an  additional
$470,000 and $559,000 of the outstanding  borrowings  under the revolving credit
facility on  September  15,  2002 and  December  15,  2002,  respectively.  Such
payments will permanently reduce the line of credit available to the Company for
borrowing in cash to less than the $6.0 million  stated above.  The Fifth Credit
Amendment  also waives any  violations of financial  covenants  under the credit
facility that may have existed at March 31, 2002. In addition, certain financial
covenants of the Company have been  modified.  As of April 30, 2002, the Company
had outstanding  borrowings under the revolving credit facility of approximately
$2.1 million.

         Also on April 15, 2002, the Company  entered into an Amendment No. 3 to
Note Purchase  Agreement  ("Amendment No. 3") with the Noteholders,  whereby the
Noteholders waived the Company's  noncompliance with certain financial covenants
under  the  Company's  bank  credit  facility  and the  existing  note  purchase
agreements  with the  Noteholders  as of March 31, 2002.  The  Noteholders  also
consented  to the Company  entering  into the Fifth Credit  Amendment  described
above.  Pursuant to Amendment No. 3, the Series A Notes bear  interest,  payable
monthly,  at the rate of 9.22% per annum  beginning as of April 1, 2002 through,


                                      -11-


but  excluding,  June 30, 2003, and at the rate of 9.72% per annum from June 30,
2003 until the Series A Notes  become due and  payable.  The Series B Notes bear
interest,  payable monthly, at the rate of 9.45% per annum beginning as of April
1, 2002  through,  but  excluding,  June 30, 2003,  and at the rate of 9.95% per
annum from June 30, 2003 until the Series B Notes become due and payable.

         Pursuant to Amendment No. 3, any overdue payments on the Series A Notes
bear interest at the greater of 2% over the interest rate currently in effect as
stated  above or 2% over the prime rate of The First  National  Bank of Chicago.
The change in the interest rate charged on the senior notes is estimated to have
an  annual  impact  of  approximately   $142,000  on  the  Company's   financial
operations.  The Company  paid  $687,000 of the  principal  amount of the senior
notes upon  execution of Amendment No. 3, and will pay an additional  $1,030,500
and $1,227,000 of the principal amount of the senior notes on September 15, 2002
and December 15, 2002, respectively.

         Amendment No. 3 also provides for optional or mandatory prepayments, as
the case may be,  upon the  occurrence  of  certain  events  including,  but not
limited  to, a change of  control,  transfer  of  property or issuance of equity
securities  of the  Company.  In  addition,  Amendment  No. 3 provides  that the
Company pay to the Lenders and the Noteholders  any federal,  state or local tax
refund or repayment,  which amount shall be distributed  pursuant to the Amended
and  Restated  Intercreditor  Agreement  dated as of April  15,  2002  among the
Collateral  Agent,  the Lenders  and the  Noteholders;  however,  if the Company
receives any refund arising from the 2002 Job Act relating to net operating loss
carrybacks,  the Company will be able to retain for working capital purposes the
lesser of  $2,000,000  or 50% of the refund.  Any such  prepayments  paid to the
Lenders  also will be treated  as a  permanent  reduction  in the line of credit
available  to the  Company  for  borrowing  in cash under the  revolving  credit
facility.

         As consideration for Amendment No. 3 and the waiver by the Noteholders,
the Company paid an amendment  fee to the  Noteholders  of $145,000,  as well as
fees and expenses of the Noteholders' special counsel. In addition,  the Company
paid to each  Noteholder  accrued but unpaid interest on such holder's notes for
the period  beginning  March 1, 2002 through and including  March 31, 2002. Also
pursuant to Amendment No. 3, the Company is required to pay on September 1, 2003
a supplemental note fee of $250,000,  which amount will be waived if the Company
has paid all  amounts due and  outstanding  under the note  purchase  agreements
prior to such date.  Also,  certain  financial  covenants  of the  Company  were
modified.  In the  event the  Company  fails to comply  with such  covenants  as
modified, Amendment No. 3 provides that the Noteholders may, at their discretion
and at the expense of the  Company,  retain a financial  advisor to review,  and
advise  the  Noteholders  and the  Company  upon,  the  financial  status of the
Company.  The  security  agreement  dated as of July 30,  2001  remains in place
pursuant to Amendment No. 3.

Note 8.  Restructuring Charges

         For the period ended March 31, 2002, the Company continued streamlining
its  corporate   structure  by   consolidating  or  closing  branch  offices  in
under-performing  markets.  During the 13-week  period ended March 31, 2002, the
Company  recorded a restructuring  charge of  approximately  $345,000  primarily
related  to a change  in the  estimate  of future  lease  payment  reserves  and
severance  costs  associated  with  reductions  in work  force.  The  Company is
endeavoring  to  reduce  potential  future  lease  payments  by  subleasing  the
abandoned  facilities or 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.  At March 31, 2002, the remaining
accrued  restructuring  charges  totaled  approximately  $0.6  million,  and are
recorded in the balance sheet as an accrued  liability.  The activity  impacting
the  accrual  for  restructuring  charges is  summarized  in the table below (in
thousands):




                                          Balance at         Charges to                                 Balance at
                                       December 30, 2001     Operations        Charges Utilized       March 31, 2001
                                     -------------------- -------------------- -------------------- --------------------
                                                                                            
   Contractual lease obligations         $       561          $        206         $      (154)         $       613
   Reductions in workforce                        --                   132                (132)                  --
   Other costs                                    --                     7                  (7)                  --
                                     -------------------- -------------------- -------------------- --------------------
   Total                                 $       561          $        345         $      (293)         $       613
                                     ==================== ==================== ==================== ====================


                                      -12-


Note 9.  Income Taxes

         On March 9, 2002, the Job Creation and Work Assistance Act of 2002 (the
"2002 Job Act"),  which includes certain  provisions that will provide favorable
tax treatment for the Company, was signed into law. Among such provisions is the
extension  of the net  operating  loss  carryback  period from two years to five
years for net  operating  losses  arising in tax years  ending in 2001 and 2002.
These  provisions  also allow companies to use the net operating loss carrybacks
and  carryforwards to offset 100 percent of alternative  minimum taxable income.
In accordance  with SFAS No. 109,  "Accounting  for Income Taxes," the effect of
the  change in the law has been  accounted  for in the first  quarter  of fiscal
2002,  the  period in which the law became  effective.  In  accordance  with the
provisions  of the 2002 Job Act,  the  Company has  recognized  a tax benefit of
approximately $7.9 million related to expected loss carrybacks.

         The  components of the deferred  income tax assets and  liabilities  at
March 31, 2002 and December 30, 2001 are as follows (in thousands):


                                                                 2002              2001
                                                            ---------------- -----------------
                                                                           
     Deferred income tax assets:
        Intangible amortization                                 $  17,444        $  12,139
        Depreciation                                                  715              682
        Workers' compensation reserves                              2,076            2,133
        Allowance for doubtful accounts                             2,279            2,423
        Government sponsored tax credits carryforward               2,048            2,048
        Accrued liabilities                                         1,189            1,576
        Net operating loss carryforwards                            6,239            4,299
                                                            ---------------- -----------------
                                                                   31,990           25,300

     Less: Income tax valuation allowance                         (27,035)         (24,585)
                                                            ---------------- -----------------
                                                                    4,955              715
                                                            ---------------- -----------------

     Other deferred income tax liabilities:                          (715)            (715)
                                                            ---------------- -----------------

     Net deferred income tax asset                              $   4,240        $      --
                                                            ================ =================

     Balance sheet classification:
        Current asset                                           $      --        $      --
        Long-term asset                                             4,240               --
                                                            ---------------- -----------------
                                                                $   4,240        $      --
                                                            ================ =================


         The  Company's  net  deferred  tax  assets  as of March  31,  2002 were
approximately  $4.2 million.  This was recorded  during the 13-week period ended
March 31, 2002, as a result of the Company's ability to carryback taxable losses
under the provisions of the 2002 Job Act. The Company expects,  that as a result
of the  completion  of the sale of its IT  operations,  that it will  generate a
taxable loss for fiscal 2002, a portion of which will be available for carryback
against its 1997 tax year.  Although  realization of the net deferred tax assets
is not  assured,  the Company  believes  that it is more likely than not that it
will be able to realize the net  deferred  tax assets.  It is possible  that the
Company's estimates could change in the near term and it may become necessary to
increase the valuation allowance in future periods, which would adversely affect
the Company's results of operations.


Note 10.  Recent Accounting Pronouncements

        In August 2001, the FASB issued SFAS No. 144, "Accounting for Impairment
of Long-lived Assets." The new standard supercedes SFAS No. 121, "Accounting for
the  Impairment of Long-lived  Assets and for  Long-lived  Assets to be Disposed
of." The new standard also  supercedes the  provisions of Accounting  Principles
Board No. 30,  "Reporting  the Results of  Operations--Reporting  the Effects of
Disposal of a Segment of a Business, and Extraordinary, Unusual and Infrequently
Occurring Events and  Transactions,"  and will require expected future operating
losses from discontinued  operations to be displayed in discontinued  operations
in the  period(s)  in which  the  losses  are  incurred,  rather  than as of the


                                      -13-


measurement  date as  presently  required.  The  provisions  of SFAS No. 144 are
effective for financial  statements  beginning after December 15, 2001 but allow
for earlier application.  The Company does not anticipate that SFAS No. 144 will
have a material impact on its financial operations for fiscal 2002.


                                      -14-


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. The
Company's  critical  accounting  policies are  described in its Annual Report on
Form 10-K for the fiscal year ended December 30, 2001.

Recent Developments

         On April 22, 2002, the Company received  notification  from Nasdaq that
the  Company is not in  compliance  with the minimum  closing-bid-price  listing
requirements,  and that,  unless prior to July 22, 2002 the minimum  closing bid
price of the common stock is at or above $1.00 for 10 consecutive  trading days,
the common stock will be delisted from the Nasdaq National  Market  ("NNM").  If
the Company  receives  notification  that its securities  will be delisted,  the
Company, at that time, may appeal the delisting determination.  If the Company's
common  stock is delisted  from the NNM,  the Company may apply to transfer  its
securities to the Nasdaq  SmallCap  Market,  or the Company's  securities may be
quoted in the non-Nasdaq over-the-counter market on either Nasdaq's OTC Bulletin
Board or the "Pink  Sheets."  The  Company  would then be subject to an SEC rule
regarding "penny stocks" where  broker-dealers  who sell relevant  securities to
persons who are not  established  customers or  accredited  investors  must make
specified  suitability  determinations and must receive the purchaser's  written
consent to the transaction prior to the sale. No assurance can be given that the
Company will be able to maintain  eligibility for listing of the common stock on
the NNM or any alternative exchange or association. Delisting could make trading
shares of the Company's common stock difficult, potentially leading to a further
decline  in the  stock  price.  In  addition,  it would  make it  difficult  for
investors to sell the Company's common stock or to obtain accurate quotations of
the share price of the common stock.

         Effective  December  31,  2001,  the  Company  adopted  SFAS  No.  142,
"Goodwill and Other  Intangible  Assets." In  accordance  with SFAS No. 142, the
Company  discontinued the  amortization of goodwill and identifiable  intangible
assets that have  indefinite  useful lives.  Intangible  assets that have finite
useful lives, such as no-compete agreements,  will continue to be amortized over
their useful lives.  Pursuant to the  conditions  set forth in SFAS No. 142, the
Company has recorded an  impairment  loss of  approximately  $16.1  million as a
cumulative  effect of a change  in  accounting  principle  in its  statement  of
operations.

Discontinued Operations

          In November,  2001, the Company resolved to sell or abandon the assets
of its IT staffing business, which represented the remaining assets and business
of Inteliant.

o    On February 25, 2002, the Company entered into an asset purchase  agreement
     with Abacab Software,  Inc.  ("Abacab")  pursuant to which the Company sold
     certain assets of Inteliant's Northern California operations for contingent
     payments not to exceed $600,000 in the aggregate over three years following
     the  closing  date of the  transaction  based on the  gross  profit  of the
     business   acquired  by  Abacab.   Abacab  also  assumed   liabilities   of
     approximately   $40,000.   The  Company  retained  accounts  receivable  of
     approximately $1.1 million, of which approximately $680,000 was outstanding
     as of March 31,  2002.  The  Company  originally  acquired a portion of the
     assets sold in the  transaction  from Abacab.  The  principal of Abacab was
     engaged by the Company as an  independent  contractor  and was managing the
     Company's Northern California  operations at the time of the closing of the
     transaction. The Company believes that the terms of the transaction were no
     less favorable than it would have received from an unrelated third party.

o    Effective March 11, 2002, the Company settled a dispute with NeoSoft,  Inc.
     ("NeoSoft"),  whose  assets had been  acquired by  Inteliant  in July 1998.
     During fiscal 2001,  Neosoft and its principal had alleged that the Company
     owed more than the final  earnout  payment paid by the Company  pursuant to
     the  purchase  agreement  with  Neosoft.  Pursuant  to  the  terms  of  the
     settlement,  the Company paid NeoSoft  $550,000 and transferred the NeoSoft
     operations  back to NeoSoft.  In return,  the Company  retained  all of the
     accounts  receivable and unbilled  revenue of  approximately  $639,000,  of
     which approximately $433,000 was outstanding as of March 31, 2002; however,
     the Company  will pay NeoSoft 15% of all accounts  receivable  collected as
     consideration  for  NeoSoft's  assistance in  collecting  the  receivables.
     Additionally,  NeoSoft assumed  approximately  $53,000 in accrued paid time
     off liability and assumed all operating  leases.  Furthermore,  the parties
     released all claims including, without limitation, any claims arising under


                                      -15-


     the original asset purchase  agreement and under the  principal's  original
     employment agreement.  The principal of Neosoft was employed by the Company
     at the  time  of the  closing  of the  transaction  and  was  managing  the
     Company's  Neosoft  operations.  The Company believes that the terms of the
     transaction  were no less  favorable  than it would have  received  from an
     unrelated third party.

o    Subsequent to March 31, 2002,  the Company sold certain  assets  related to
     the  Kansas  City,   Missouri  and  Denver,   Colorado  ("Central  States")
     operations of Inteliant for contingent payments not to exceed $1,000,000 in
     the  aggregate  over  three  years   following  the  closing  date  of  the
     transaction  based on the gross  profit  of the  business  acquired  by the
     buyer.  The  buyer  also  assumed  liabilities  of  approximately  $40,000.
     Additionally,  the Company  retained  accounts  receivable of approximately
     $500,000.  The  Company  employed  the buyer as the  manager of the Central
     States  operations  at the  time of the  closing  of the  transaction.  The
     Company  believes that the terms of the transaction  were no less favorable
     than it would have received from an unrelated third party.

         In addition,  during fiscal 2001, the Company formalized a plan to sell
its wholly owned  subsidiary,  ServCom Staff  Management,  Inc., a  professional
employee organization.  On December 31, 2001, the Company sold substantially all
of the assets of this  business to an  unrelated  entity.  The Company  retained
accounts receivable of approximately  $480,000, of which approximately  $149,000
was  outstanding  as of  March  31,  2002.  The  terms of the  transaction  were
immaterial to the financial results of the Company.

Results of Continuing 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:


                                                                  13 Weeks Ended
                                                        ------------------------------------
                                                         March 31, 2002     April 1, 2001
                                                        ------------------ -----------------
                                                                             
     Service revenues                                            100.0%            100.0%
     Direct cost of services                                      80.5              78.3
                                                        ------------------ -----------------
     Gross profit                                                19.5               21.7
                                                        ------------------ -----------------
     Operating expenses:
       Selling, general and administrative expenses               20.2              19.8
       Restructuring charges                                       0.8               0.5
       Intangible amortization                                     0.0               1.0
                                                        ------------------ -----------------
         Total operating expenses                                21.0               21.3
                                                        ------------------ -----------------
     (Loss) income from operations                               (1.5%)             0.4%
                                                        ================== =================


         Service  Revenues:  Service revenues for the 13-week period ended March
31, 2002 were $42.2 million, a decrease of $10.5 million, or 19.9%,  compared to
revenues  of $52.7  million  for the 13-week  period  ended  April 1, 2001.  The
decrease was due primarily to reduced demand for temporary  services as a result
of the broad  downturn  in the  economy.  The  Company  also has  experienced  a
significant decrease in permanent placement revenues.

         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 March 31, 2002 and April 1,
2001 was $8.2  million  and $11.5  million,  respectively,  a  decrease  of $3.3
million,  or 28.7%.  For the 13-week  periods  ended March 31, 2002 and April 1,
2001, gross profit margin was 19.5% and 21.7%, respectively.  The margin decline
from the comparable period of the prior year was primarily a result of increased
pricing  competition  for  staffing  services,   higher  workers'   compensation
insurance  costs  and a  reduction  in the  higher  margin  permanent  placement
business. The Company has renewed its workers' compensation insurance for fiscal
2002.  As part of the  renewal,  the Company is  required to pay higher  premium
costs.  The Company  believes  that some of the increase in costs will be passed
through as price  increases to its  customers.  However,  given the  competitive
nature of the  staffing  industry,  the  Company  is unsure  whether  it will be
successful  in passing  through  all cost  increases.  Accordingly,  the Company
believes that its gross margin could be negatively  impacted  throughout  fiscal
2002.

                                      -16-


         Operating  Expenses:  Operating  expenses include,  among other things,
staff  employee  compensation,  rent,  recruitment  and  retention  of temporary
associates,  depreciation,   intangibles  amortization  and  advertising.  Total
operating  expenses as a percentage  of service  revenues  declined  slightly to
21.0% for the 13-week  period  ended March 31,  2002,  compared to 21.3% for the
13-week  period ended April 1, 2001,  due  primarily to reduction in  recognized
intangible amortization related to adoption of SFAS No. 142.

         Selling,  general  and  administrative  expenses,  as a  percentage  of
service  revenues,  for the  13-week  period  ended  March 31,  2002 were 20.2%,
compared to 19.8% for the 13-week  period ended April 1, 2001. The increase as a
percentage  of service  revenues  is due  primarily  to the  Company's  revenues
declining more rapidly than the corresponding reduction in selling,  general and
administrative expenses.

         Restructuring charges for the 13-week period ended March 31, 2002 added
approximately 0.8% in additional operating expenses.  The restructuring  charges
were  primarily  the  result of a change in the  estimated  future  lease  costs
associated with closed branch offices,  as well as severance  charges related to
the elimination of an additional 36 full-time equivalent employees.  The Company
is  endeavoring  to reduce  potential  future lease  payments by subleasing  the
abandoned  facilities or 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.

         (Loss) Income from  Operations:  Loss from  operations  for the 13-week
period ended March 31, 2002 was approximately ($0.6) million, compared to income
from operations for the 13-week period ended April 1, 2001 of approximately $0.2
million, a decrease of approximately $0.8 million.  Operating margin was (1.5%),
compared to 0.4% for the  comparable  period of the prior year.  The decrease in
operating margin was due largely to the decrease in gross profit.

         Income Taxes:  For the 13-week period ended March 31, 2002, the Company
recognized a tax benefit of  approximately  $7.9  million,  due primarily to the
enactment  of the Job Creation  and Work  Assistance  Act of 2002 (the "2002 Job
Act"),  which was signed  into law on March 9, 2002.  The 2002 Job Act  contains
certain  provisions that provide favorable tax treatment for the Company.  Among
such provisions is the extension of the net operating loss carryback period from
two years to five years for net operating  losses arising in tax years ending in
2001 and 2002.  These  provisions  also allow companies to use the net operating
loss carrybacks to offset 100 percent of alternative  minimum taxable income. In
accordance  with SFAS No. 109,  "Accounting for Income Taxes," the effect of the
change in the law has been  accounted  for in the first  quarter of fiscal 2002,
the period in which the law became effective.

Liquidity and Capital Resources

         For the 13-week period ended March 31, 2002, net cash used by operating
activities  was  approximately  $2.3  million,  compared to net cash provided by
operating activities of approximately $14.5 million for the 13-week period ended
April 1, 2001.  The change in operating  cash flow was primarily a result of the
net loss of the  Company  coupled  with a net  decrease  in cash  provided  from
certain  working  capital  components,  consisting  primarily of  collections on
accounts  receivable  and  collection of income tax  receivables.  Additionally,
during the 13-week period ended March 31, 2002, the Company renewed its workers'
compensation  policy.  Under the terms of this  renewed  policy,  the Company is
required  to provide a letter of credit of $10.0  million  plus $1.0  million in
cash to collateralize  future claims payments under the policy.  The cash amount
is carried at fair value and is restricted as to withdrawal. The restricted cash
is held in the Company's name with a major financial institution

         The Company's  investing  activities for the 13-week period ended March
31, 2002 used  approximately  $0.2  million,  compared  to $2.8  million for the
13-week  period ended April 1, 2001.  The Company's  investing  activities  used
approximately $0.2 million to purchase property and equipment during the 13-week
period ended March 31, 2002. By comparison,  the Company used approximately $0.4
million to purchase  property  and  equipment,  approximately  $0.1  million for
payments  on  acquisition  earnouts  and  approximately  $2.3  million for notes
receivable issued during the 13-week period ended April 1, 2001.

         Net cash provided by the Company's financing activities for the 13-week
period ended March 31, 2002 was  approximately  $7.2  million,  primarily due to
borrowings  on the  Company's  credit  facility.  Net cash used in the Company's
financing  activities for the comparable  prior year period ended April 1, 2001,
was  approximately  $9.1  million,  primarily  for  payments  on  the  Company's
revolving credit facility.

                                      -17-


         As of March 31, 2002 the Company had outstanding  borrowings  under its
revolving credit facility,  as amended,  of approximately  $7.5 million,  with a
maturity  date  of  June  30,  2002.  Additionally,  the  Company's  outstanding
borrowings on the senior notes, as amended,  were  approximately  $28.8 million.
Under terms of both the existing senior note agreements and the revolving credit
facility, the Company was in violation of certain covenants.

         On April 15,  2002,  the  Company  entered  into a Fifth  Amendment  to
Amended and Restated Credit Agreement and Waiver (the "Fifth Credit  Amendment")
with the Lenders to extend the Company's  line of credit.  Pursuant to the Fifth
Credit Amendment, the Company's line of credit was reduced from $18.0 million to
$16.0 million, $6.0 million of which is available for borrowing in cash, reduced
as provided below,  with a maturity date of September 1, 2003, and $10.0 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, 2004. The Fifth Credit Amendment provides for borrowings at the prime
rate  (4.75%  as of March 31,  2002)  plus 3.0  percentage  points  through  and
including June 30, 2003,  after which time borrowings under the facility will be
charged  an  interest  rate  equal  to the  then-current  prime  rate  plus  3.5
percentage  points.  Additionally,  the Fifth Credit  Amendment  provides for an
amendment fee of approximately $78,000, payable to the Lenders upon execution of
the Fifth  Credit  Amendment  plus a  supplemental  fee of  $250,000  payable on
September  1,  2003,  unless  the  Lenders  are  paid in full and  their  credit
commitment is  terminated on or before such date. In addition,  the Company paid
$313,000 of the outstanding  borrowings under the revolving credit facility upon
execution of the Fifth  Credit  Amendment.  The Company  will pay an  additional
$470,000 and $559,000 of the outstanding  borrowings  under the revolving credit
facility on  September  15,  2002 and  December  15,  2002,  respectively.  Such
payments will permanently reduce the line of credit available to the Company for
borrowing in cash to less than the $6.0 million  stated above.  The Fifth Credit
Amendment  also waives any  violations of financial  covenants  under the credit
facility  that may have  existed  as of March 31,  2002.  In  addition,  certain
financial covenants of the Company have been modified. As of April 30, 2002, the
Company  had  outstanding  borrowings  under the  revolving  credit  facility of
approximately $2.1 million.

         Also on April 15, 2002, the Company  entered into an Amendment No. 3 to
Note Purchase  Agreement  ("Amendment No. 3") with the Noteholders,  whereby the
Noteholders waived the Company's  noncompliance with certain financial covenants
under  the  Company's  bank  credit  facility  and the  existing  note  purchase
agreements  with the  Noteholders  as of March 31, 2002.  The  Noteholders  also
consented  to the Company  entering  into the Fifth Credit  Amendment  described
above. Pursuant to Amendment No. 3, the Series A Notes bear interest at the rate
of 9.22% per annum  beginning as of April 1, 2002 through,  but excluding,  June
30, 2003, and at the rate of 9.72% per annum from June 30, 2003 until the Series
A Notes become due and payable.  The Series B Notes bear interest at the rate of
9.45% per annum beginning as of April 1, 2002 through,  but excluding,  June 30,
2003,  and at the rate of 9.95% per annum from June 30,  2003 until the Series B
Notes become due and payable.

         Pursuant to Amendment No. 3, any overdue payments on the Series A Notes
bear interest at the greater of 2% over the interest rate currently in effect as
stated  above or 2% over the prime rate of The First  National  Bank of Chicago.
The change in the interest rate charged on the senior notes is estimated to have
an  annual  impact  of  approximately   $142,000  on  the  Company's   financial
operations.  In addition,  the Company paid $687,000 of the principal  amount of
the senior  notes upon  execution  of  Amendment  No. 3. The Company will pay an
additional $1,030,500 and $1,227,000 of the principal amount of the senior notes
on September 15, 2002 and December 15, 2002, respectively.

         Amendment No. 3 also provides for optional or mandatory prepayments, as
the case may be,  upon the  occurrence  of  certain  events  including,  but not
limited  to, a change of  control,  transfer  of  property or issuance of equity
securities  of the  Company.  In  addition,  Amendment  No. 3 provides  that the
Company pay to the Lenders and the Noteholders  any federal,  state or local tax
refund or repayment,  which amount shall be distributed  pursuant to the Amended
and  Restated  Intercreditor  Agreement  dated as of April  15,  2002  among the
Collateral  Agent,  the Lenders  and the  Noteholders;  however,  if the Company
receives any refund arising from the 2002 Job Act relating to net operating loss
carryforwards,  the Company will be able to retain for working capital  purposes
the lesser of $2,000,000 or 50% of the refund.  Any such prepayments paid to the
Lenders  also will be treated  as a  permanent  reduction  in the line of credit
available  to the  Company  for  borrowing  in cash under the  revolving  credit
facility.

                                      -18-


         Pursuant  to  Amendment  No.  3,  the  Company  shall  deliver  to  the
Noteholders  certain  financial  statements  within  30  days of the end of each
calendar  month  certified by the senior  financial  officer of the Company.  As
consideration for Amendment No. 3 and the waiver by the Noteholders, the Company
paid an  amendment  fee to the  Noteholders  of  $145,475,  as well as fees  and
expenses of the Noteholders'  special counsel. In addition,  the Company paid to
each  Noteholder  accrued  but unpaid  interest on such  holder's  notes for the
period  beginning  March 1, 2002  through and  including  March 31,  2002.  Also
pursuant to Amendment No. 3, the Company is required to pay on September 1, 2003
a supplemental note fee of $250,000,  which amount will be waived if the Company
has paid all  amounts due and  outstanding  under the note  purchase  agreements
prior to such date.  Also,  certain  financial  covenants  of the  Company  were
modified.  In the  event the  Company  fails to comply  with such  covenants  as
modified, Amendment No. 3 provides that the Noteholders may, at their discretion
and at the expense of the  Company,  retain a financial  advisor to review,  and
advise  the  Noteholders  and the  Company  upon,  the  financial  status of the
Company.  The  security  agreement  dated as of July 30,  2001  remains in place
pursuant to Amendment No. 3.

         For the period ended March 31, 2002,  the Company  continued  reforming
its  corporate   structure  and  consolidating  or  closing  branch  offices  in
under-performing  markets.  During the 13-week  period ended March 31, 2002, the
Company  recorded a restructuring  charge of  approximately  $345,000  primarily
related  to a change  in the  estimate  of future  lease  payment  reserves  and
severance  costs  related  to  the  reduction  in  workforce.   The  Company  is
endeavoring  to  reduce  potential  future  lease  payments  by  subleasing  the
abandoned  facilities or 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.  At March 31, 2002, the remaining
accrued  restructuring  charges  totaled  approximately  $0.6  million,  and are
recorded in the balance sheet as an accrued liability.

         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 Company's business 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.


Forward-looking Statements

         Statements  contained in this report that 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 attract and retain  staff,  temporary and other  employees  needed to
implement the Company's business plan and to meet customer needs; failure of the
Company to secure adequate finances to continue to fund its current  operations;
the Company's  ability to integrate the operations of acquired  businesses;  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: economic fluctuations,  existing
and emerging  competition,  changes in demands for the Company's  services,  the
Company's  ability to maintain  profit margins in the face of pricing  pressures
and the  unanticipated  results of future or pending  litigation.  Risk factors,
cautionary  statements and other conditions,  including  economic,  competitive,
governmental  and  technology  factors that could cause actual results to differ
from the Company's  current  expectations  are discussed in the Company's Annual
Report on Form 10-K.

                                      -19-


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 secured  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  revolving  credit  facility  bears
interest  at the prime rate plus 3.0%;  at March 31,  2002,  such prime rate was
4.75%.   For  the  13-week   period  ended  March  31,  2002,  the  Company  had
approximately  $7.5 million in advances  outstanding  under the revolving credit
facility.

Senior  Notes:  For the 13-week  period  ended  March 31,  2002,  the  Company's
outstanding  borrowings on the senior notes were $28.8 million,  with a weighted
average fixed interest rate of 8.92%.  As stated above,  any changes in the fair
value of the senior notes  generally  will not have a significant  impact on the
Company  unless the Company is required to refinance the senior notes.  The fair
value of the Company's  senior notes is estimated by  discounting  expected cash
flows at the prime rate, 4.75% at March 31, 2002, plus 3.0%. Using such discount
rate over the expected  maturities of the senior notes,  the Company  calculates
that the estimated fair value of the  obligations  on the senior notes,  using a
discount  rate of 7.75% over the  expected  maturities  of the  obligations,  is
approximately  $30.1  million.  If the discount  rate were to increase by 10% to
8.5%, the estimated fair value of the obligation on the unsecured notes would be
approximately  $29.6  million.  If the discount  rate were to decrease by 10% to
7.0%, the estimated fair value of the obligation on the unsecured notes would be
approximately $30.6 million.


                                      -20-




                           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.

         On April 11, 2001,  Royalty  Carpet  Mills,  Inc.  ("Royalty")  filed a
complaint  against  Inteliant for breach of contract for services to be provided
by Inteliant and for professional  negligence (the  "Complaint") in the state of
California.  The Complaint requests unspecified damages,  consequential damages,
and attorneys' fees and costs.  To date,  Royalty has not quantified the precise
amount of damages it is seeking from Inteliant,  but has informed Inteliant that
it will be seeking damages of approximately  $1.9 million.  Inteliant denies the
allegations  set forth in the  Complaint  and is seeking to recover in excess of
$150,000 that Inteliant claims Royalty owes to Inteliant. The case is proceeding
with discovery, with the trial rescheduled to commence in December 2002.

         Inteliant  believes that it is insured against any potential  liability
for the claims  filed by Royalty  under its general  liability  coverage and has
tendered  defense of  Royalty's  lawsuit  to its  insurance  carrier.  While its
insurance  carrier has reserved its right to assert  certain  policy  exclusions
against  Inteliant,  which the insurance  carrier  contends exclude claims based
upon an (i) express or implied  warranty or  guarantee,  (ii) breach of contract
with respect to any  agreement  to perform  work for a specified  fee, and (iii)
claims for bodily injury or property damage,  Inteliant  presently believes that
the claims asserted by Royalty against Inteliant are not only without merit, but
that any judgment that potentially might be entered against Inteliant is covered
in whole or in substantial part by its policy with the insurance carrier.

         There  is no  other  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)       None.


                                      -21-






                                   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: May 10, 2002                   /s/ JoAnn W. Wagner
                                                   --------------------------
                                                   JoAnn W. Wagner
                                                   Chairman, President and
                                                   Chief Executive Officer



         Dated: May 10, 2002                   /s/ Kevin Hardy
                                                   --------------------------
                                                   Kevin Hardy
                                                   Senior Vice President and
                                                   Chief Financial Officer


                                      -22-