UNITED STATES
                       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 30, 2003

                                       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                        (I.R.S. Employer ID No.)
      of incorporation)

                             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  by check mark  whether  the  registrant  is an  accelerated  filer (as
defined in Rule 12b-2 of the Exchange Act).  Yes  [X]    No  [ ]



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

          Class of Common Stock                      Outstanding at May 13, 2003
      -----------------------------                  ---------------------------
      Common Stock, $0.01 par value                          12,691,398




                                       1





                                TABLE OF CONTENTS


                         PART I - FINANCIAL INFORMATION


Item 1. Condensed Consolidated Financial Statements

                                                                                               
         Condensed Consolidated Balance Sheets
                  As of March 30, 2003 and December 29, 2002 ....................................   3

         Condensed Consolidated Statements of Operations
                  For the 13 Weeks Ended March 30, 2003 and March 31, 2002 ......................   5

         Condensed Consolidated Statements of Cash Flows
                  For the 13 Weeks Ended March 30, 2003 and March 31, 2002 ......................   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

Item 4. Controls and Procedures .................................................................  21



                           PART II - OTHER INFORMATION

Item 1. Legal Proceedings .......................................................................  23

Item 6. Exhibits and Reports on Form 8-K ........................................................  23

Signatures ......................................................................................  24

Certifications ..................................................................................  25





                                       2






PART I - FINANCIAL INFORMATION

Item 1. Condensed Consolidated Financial Statements

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

                                     ASSETS
                                 (in thousands)

                                                       March 30,    December 29,
                                                           2003         2002
                                                       --------     ----------

CURRENT ASSETS
      Cash and cash equivalents                        $    631       $    495
      Accounts receivable, less allowances of
          $851 and $1,031, respectively                  13,694         15,130
      Prepaid expenses and other                          2,220            741
      Income tax receivable                               3,821          3,806
                                                       --------       --------
          Total current assets                           20,366         20,172
                                                       --------       --------

PROPERTY AND EQUIPMENT, at cost
      Computer equipment                                  4,709          4,899
      Office equipment                                    2,855          2,855
      Leasehold improvements and other                      909          1,351
                                                       --------       --------
                                                          8,473          9,105
      Less accumulated depreciation and amortization     (5,910)        (6,182)
                                                       --------       --------
          Total property and equipment, net               2,563          2,923
                                                       --------       --------

OTHER ASSETS
      Intangible assets, net                             17,261         17,340
      Restricted cash                                     1,333          1,333
      Deposits and other assets                           1,152          1,485
                                                       --------       --------
          Total other assets                             19,746         20,158
                                                       --------       --------

          Total assets                                 $ 42,675       $ 43,253
                                                       --------       --------


     See accompanying notes to condensed consolidated financial statements.



                                       3




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

                      LIABILITIES AND SHAREHOLDERS' EQUITY
                                 (in thousands)

                                                              March 30,   December 29,
                                                                2003         2002
                                                             ----------   -----------
                                                                    
CURRENT LIABILITIES
      Current portion of workers' compensation reserve        $  3,606    $  3,713
      Accrued payroll costs                                      1,745       1,766
      Accrued liabilities                                        1,638       1,775
      Current portion of notes payable                           1,374       1,374
      Accounts payable                                             359         666
                                                              --------    --------
          Total current liabilities                              8,722       9,294
                                                              --------    --------

LONG-TERM LIABILITIES
      Notes payable, less current portion                       21,938      21,967
      Line of credit                                             2,481         994
      Workers' compensation reserve, less current portion        1,696       1,747
      Deferred compensation liabilities and other long-term
          liabilities                                              633         719
                                                              --------    --------
          Total long-term liabilities                           26,748      25,427
                                                              --------    --------

COMMITMENTS AND CONTINGENCIES
     (Notes 6 and 8)

SHAREHOLDERS' EQUITY
      Common stock                                                 127         127
      Additional paid-in capital                                91,693      91,693
      Accumulated deficit                                      (84,615)    (83,288)
                                                              --------    --------
          Total shareholders' equity                             7,205       8,532
                                                              --------    --------

          Total liabilities and shareholders' equity          $ 42,675    $ 43,253
                                                              --------    --------


     See accompanying notes to condensed consolidated financial statements.


                                       4






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

                                 (in thousands)
                                 13 Weeks Ended
                                                           March 30,   March 31,
                                                             2003        2002
                                                           --------    --------
                                                                 
REVENUE                                                    $ 35,867    $ 41,939
DIRECT COST OF SERVICES                                      28,860      33,782
                                                           --------    --------
     Gross profit                                             7,007       8,157
                                                           --------    --------

OPERATING EXPENSES:
Selling, general and administrative                           6,970       7,911
Depreciation and amortization                                   491         430
Finance advisory costs                                          171        --
Restructuring charges                                          --           345
                                                           --------    --------
     Total operating expenses                                 7,632       8,686
                                                           --------    --------

LOSS FROM OPERATIONS                                           (625)       (529)
                                                           --------    --------

OTHER INCOME (EXPENSE):
Interest expense                                               (720)       (923)
Interest income                                                   4           7
Other, net                                                       21          10
                                                           --------    --------
     Total, net                                                (695)       (906)
                                                           --------    --------

LOSS FROM CONTINUING OPERATIONS BEFORE INCOME TAXES
                                                             (1,320)     (1,435)

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

 (LOSS) INCOME FROM CONTINUING OPERATIONS                    (1,320)      6,492

LOSS FROM DISCONTINUED OPERATIONS                                (7)       (417)

CUMULATIVE EFFECT OF CHANGE IN ACCOUNTING PRINCIPLE
                                                               --       (16,083)
                                                           --------    --------

NET LOSS                                                   $ (1,327)   $(10,008)
                                                           --------    --------

BASIC AND DILUTED INCOME (LOSS) PER COMMON SHARE:
     (Loss) income from continuing operations              $  (0.10)   $   0.51
     Loss from discontinued operations                        (0.00)      (0.03)
     Loss from cumulative effect of change in accounting
       principle                                               --         (1.27)
                                                           --------    --------
     Net loss                                              $  (0.10)   $  (0.79)
                                                           --------    --------


     See accompanying notes to condensed consolidated financial statements.


                                        5



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

                                 (in thousands)


                                                               13 Weeks Ended
                                                             March 30,   March 31,
                                                               2003        2002
                                                             --------    --------
                                                                   
CASH FLOWS FROM OPERATING ACTIVITIES:
     Net loss                                                $ (1,327)   $(10,008)
     Adjustments to reconcile net loss
         to net cash used in operating activities:
         Depreciation and amortization                            487         460
         Deferred income taxes                                   --        (4,240)
         Loss on disposition of assets                              4        --
         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                           1,436       4,290
             Workers' compensation deposit                         47        --
             Prepaid expenses and other                        (1,526)       (413)
             Deposits and other assets                            331        (183)
             Accounts payable                                    (307)     (1,102)
             Accrued payroll costs                                (21)     (1,180)
             Workers' compensation reserve                       (158)       (341)
             Accrued liabilities                                 (215)     (1,342)
             Income taxes receivable                              (15)     (3,632)
                                                             --------    --------
                Net cash used in operating activities          (1,264)     (2,329)
                                                             --------    --------

CASH FLOWS FROM INVESTING ACTIVITIES:
     Purchases of property and equipment                          (58)       (251)
     Proceeds from sale of property and equipment                --            10
                                                             --------    --------
                Net cash used in investing activities             (58)       (241)
                                                             --------    --------



     See accompanying notes to condensed consolidated financial statements.

                                       6




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

                                 (in thousands)


                                                                  13 Weeks Ended
                                                             March 30,       March 31,
                                                               2003           2002
                                                            --------        --------
                                                                      
CASH FLOWS FROM FINANCING ACTIVITIES:
     Proceeds from borrowings                               $ 2,100         $ 7,487
     Principal payments on long-term borrowings                (642)           (301)
                                                            -------         -------
                Net cash provided by financing activities
                                                              1,458           7,186
                                                            -------         -------

NET INCREASE IN CASH
   AND CASH EQUIVALENTS                                         136           4,616

CASH AND CASH EQUIVALENTS AT
   BEGINNING OF PERIOD                                          495             879
                                                            -------         -------

CASH AND CASH EQUIVALENTS AT
   END OF PERIOD                                            $   631         $ 5,495
                                                            -------         -------

SUPPLEMENTAL CASH FLOW INFORMATION:
  Cash paid (received) during the period for:
    Interest                                                $   677         $ 1,387
    Income taxes                                                 15             (55)




     See accompanying notes to condensed consolidated financial statements.



                                       7



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

Note 1.  Basis of Presentation

         The accompanying  unaudited  interim 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 29, 2002.

         In  order  to  conform  to the  current  period  presentation,  certain
reclassifications have been made to the prior period financial statements.

         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. Cash

         Bank   overdrafts:   Under  the  Company's  cash   management   system,
outstanding checks pending clearance that are considered for accounting purposes
to be overdraft balances are included as part of the Company's line of credit.

         Restricted  cash:  During the 13-week  period ended March 30, 2003, the
Company  renewed its  workers'  compensation  policy for the first six months of
fiscal 2003. Under the terms of this renewed policy,  the Company is required to
provide  letters of credit not to exceed $10.0 million plus  restricted  cash of
$1.3 million as collateral for future claims  payments under the insurance plan.
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 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 30, 2003                 13 Weeks Ended March 31, 2002
                          -------------------------------------------------------------------------------------------
                            Loss from                                   Income from
                           continuing                   Per Share       continuing                      Per Share
                           operations      Shares         Amount        operations        Shares          Amount
                          -------------------------------------------------------------------------------------------
                                                                                       
Basic                        $  (1,320)        12,691    $   (0.10)      $     6,492          12,691     $      0.51
Effect of stock options                            --                                              3
                          ----------------------------                --------------------------------
Diluted                      $  (1,320)        12,691    $   (0.10)      $     6,492          12,694     $      0.51
                          ----------------------------                --------------------------------


         For the 13-week  period  ended March 30, 2003,  there were  outstanding
options to purchase  1,655,000  shares of common stock that were not included in
the  computation of diluted income from  continuing  operations per common share



                                       8



because of the Company's loss from continuing operations. For 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.

Note 4. Accounting for Stock-Based Compensation

         The Company measures  compensation  cost for employee stock options and
similar equity instruments using the intrinsic  value-based method of accounting
prescribed by Accounting Principles Board Opinion No. 25 ("APB 25"), "Accounting
for Stock Issued to  Employees." No stock-based  employee  compensation  cost is
reflected in net loss, as all options granted had an exercise price equal to the
market value of the underlying common stock on the date of grant.

         Had  compensation  cost been  determined  consistent with SFAS No. 123,
"Accounting  for  Stock-Based  Compensation,"  the Company's  income (loss) from
continuing operations and earnings per share for the 13-week periods ended March
30, 2003 and March 31, 2002 would  approximate  the pro forma  amounts below (in
thousands, except per share data):



                                                              2003             2002
                                                        ----------------- ----------------
                                                                      
     (Loss) income from continuing operations-
       As reported                                          $    (1,320)    $     6,492
       Total fair-value-based option compensation
           expense, net of income tax                               318             706
                                                        ----------------- ----------------
       Pro forma                                                 (1,638)          5,786
                                                        ----------------- ----------------
     Basic and diluted EPS from continuing operations-
       As reported                                          $    (0.10)     $       0.51
       Pro forma                                                 (0.13)             0.44


         In determining the fair-value based option compensation  expense in the
table above,  the fair market value of each option was  estimated on the date of
grant  using  the  Black-Scholes  option-pricing  model  based on the  following
weighted average assumptions:


                                                              2003             2002
                                                        ----------------- ----------------
                                                                         
     Risk free rate of return                                 2.9%             5.1%
     Expected dividend yield                                  0.0%             0.0%
     Volatility                                               93%               93%
     Expected life for director options                     5 years           5 years
     Expected life for employee options                     7 years           7 years


         The weighted-average  fair value of options granted was $0.28 and $0.66
per share for grants made during the  13-week  periods  ended March 30, 2003 and
March 31, 2002, respectively.

Note 5.  Discontinued Operations

IT Consulting

         On December 29, 2000, the Company's wholly owned  subsidiary  Inteliant
Corporation  ("Inteliant") sold to Herrick Douglass,  Inc. ("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.

         In conjunction with the sale of the IT consulting business, the Company
assigned certain lease agreements to different sub-tenants,  with the respective
landlords  reserving their rights against the Company in the event of default by
such sub-tenant. During the 13-week period ended March 30, 2003, the Company was
informed by one of its sub-tenants  that such sub-tenant  would more likely than
not default on its sublease obligation.  Consequently, during the 13-week period
ended March 30,  2003,  the Company  recorded an  additional  $63,000  charge to
discontinued operations for expected losses related to the sublease.

                                       9


IT Staffing and ServCom

         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,  and treated these actions as  discontinued  operations  beginning in
fiscal  2001.  Subsequently,  during  fiscal 2002,  the Company  disposed of its
remaining operations with respect to its discontinued IT staffing business.

         In addition,  during fiscal 2001, the Company formalized a plan to sell
its  wholly  owned  subsidiary  ServCom  Staff  Management,  Inc.,  now known as
Industrial  Specialists,  Inc. ("ServCom"),  and during fiscal 2002, the Company
sold substantially all of the assets of this business to an unrelated entity.

         Contingent  payments  received  relating to the sale of the IT staffing
and ServCom assets were $49,000 for the 13-week period ended March 30, 2003.

Truex

         During the second quarter of fiscal 2002, due to declining revenues and
the continued  economic downturn in the San Francisco,  California,  region, the
Company  determined to sell its Truex  division  ("Truex"),  located in northern
California.  In August 2002, the Company  entered into an agreement  pursuant to
which the Company  transferred the Truex business and trade name to an unrelated
entity for contingent  payments not to exceed $300,000 in the aggregate over one
year following the closing date of the transaction, based on the gross profit of
the  business  acquired.  Any  contingent  consideration  will  be  recorded  in
discontinued operations when received.

         Contingent  payments  received  relating  to the  transfer of the Truex
business were $7,000 for the 13-week period ended March 30, 2003.

         Operating  results  of the  discontinued  operations  for  the  13-week
periods  ended  March  30,  2003 and March 31,  2002  have  been  classified  as
discontinued operations in the accompanying consolidated financial statements as
follows (in thousands):



                                                                      2003             2002
                                                                 ---------------- ---------------
                                                                              
IT Consulting
     Loss on disposal of discontinued operations                   $      (63)      $       --
     Income tax benefit                                                    --               --
                                                                 ---------------- ---------------
     Net loss on disposal of discontinued operations                      (63)              --
                                                                 ---------------- ---------------

IT Staffing and ServCom
     Gain (loss) on disposal of discontinued operations                    49             (312)
     Income tax benefit                                                    --               --
                                                                 ---------------- ---------------
     Net gain (loss) on disposal of discontinued operations                49             (312)
                                                                 ---------------- ---------------

Truex
     Revenue                                                               --              217
     Direct cost of services                                               --              135
                                                                 ---------------- ---------------
     Gross profit                                                          --               82
     Operating and other expenses                                          --              186
                                                                 ---------------- ---------------
     Loss from discontinued operations before income taxes                 --             (104)
     Income tax benefit                                                    --               --
                                                                 ---------------- ---------------
     Loss from discontinued operations                                     --             (104)
                                                                 ---------------- ---------------

     Gain on disposal of discontinued operations                            7               --
     Income tax provision                                                  --               --
                                                                 ---------------- ---------------
     Net gain on disposal of discontinued operations                        7               --
                                                                 ---------------- ---------------

Total loss from discontinued operations, net of income taxes       $       (7)      $     (416)
                                                                 ---------------- ---------------

                                       10


         For the 13-weeks ended March 30, 2003, the total loss from discontinued
operations  was due primarily to the receipt of $56,000 in  contingent  payments
offset by a charge of $63,000  for  anticipated  losses on one of the  Company's
subleased facilities.  At March 30, 2003, the Company's accrual for discontinued
operations was $640,000,  primarily  related to accrued lease costs,  net of any
anticipated  sublease income,  on unused  facilities for which the Company still
has a contractual obligation.

Note 6.  Non-cancelable Operating Leases

         The Company leases office  facilities  under  non-cancelable  operating
leases.  Some of these leases have renewal  options for periods ranging from one
to five years and contain  provisions  for  escalation of rent payments based on
increases in certain costs  incurred by the landlord and on Consumer Price Index
adjustments.  Management expects that, in the normal course of business,  leases
that expire will be renewed or replaced by other leases.

         The Company has subleased some of the  facilities  that are not used by
the  Company  for which the lease is still in effect and in some  instances  has
reduced  the  amount of the  liability  carried  on the  Company's  books by the
anticipated  sublease payments relating to such properties.  However,  if any of
the sublessees  defaults on its lease  obligations,  the Company would be liable
for any  outstanding  lease  payments.  Certain  defaults  could have a material
impact on the  Company's  results of  financial  operations.  In addition to the
$126,000 of accrued obligations  discussed in Note 10, the Company has $595,000,
net of future  lease  obligations,  accrued  at March 30,  2003 for  offices  of
discontinued operations,  which amount is included in accrued liabilities in the
accompanying condensed consolidated balance sheets. The following table presents
the Company's  future lease  obligations and the expected  sublease  payments by
year for its subleased facilities (in thousands):



                        Lease                            Lease obligations
  Fiscal Year     obligations on    Lease obligations     on discontinued        Total lease       Expected sublease
    Ending        active offices    on closed offices       operations           obligations           payments
- ---------------- ------------------ ------------------- -------------------- -------------------- --------------------
                                                                                        
2003                 $      1,124       $        181        $        583         $      1,888          $        404
2004                          850                 99                 286                1,235                   203
2005                          375                 20                 203                  598                   128
2006                          123                 --                  71                  194                    60
2007                           58                 --                  71                  129                    10
Beyond                         --                 --                  12                   12                    --
                 ------------------ ------------------- -------------------- -------------------- --------------------
                     $      2,530       $        300        $      1,226         $      4,056          $        805
                 ------------------ ------------------- -------------------- -------------------- --------------------

Note 7.  Intangible Assets

         As of March 30, 2003 and December 29, 2002, intangible assets consisted
of the following:


                                                                    March 30, 2003         December 29, 2002
                                                                   -------------------    ----------------------
                                                                                          
          Goodwill                                                     $   14,724               $    14,724
          Trademarks and trade names                                        2,569                     2,569
          Other definite-lived intangibles                                  1,994                     1,994
                                                                   -------------------    ----------------------
                                                                           19,287                    19,287
            Less accumulated amortization                                  (2,026)                   (1,947)
                                                                   -------------------    ----------------------
          Net intangible assets                                        $   17,261               $    17,340
                                                                   -------------------    ----------------------


Note 8.  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.

                                       11


         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.

Note 9.  Credit Facility and Notes Payable

         On March 31, 2003, the Company entered into the Sixth Credit  Amendment
to the Amended  and  Restated  Credit  Agreement  and Waiver (the "Sixth  Credit
Amendment") with its lenders to extend the Company's line of credit. Pursuant to
the Sixth Credit  Amendment,  the maturity date of the Company's  line of credit
was extended to April 30, 2004. In addition,  certain financial  covenants under
the Company's  credit  facility were  modified.  As provided in the Sixth Credit
Amendment,  the Company will pay to its lenders four equal  payments of $156,500
in successive months beginning in September 2003. Such payments will permanently
reduce the line of credit  available to the Company in cash.  However,  any such
reductions in the aggregate  commitment shall not apply if they would reduce the
cash  available for  borrowing  below $2.5  million.  As of March 30, 2003,  the
Company  had  outstanding  borrowings  under the  revolving  credit  facility of
approximately $2.5 million.

         Additionally, under the terms of the Company's amended credit facility,
the Company has  letters of credit  available  of up to $10 million to be issued
solely as required by the Company's workers'  compensation  insurance  provider,
with a maturity date of January 1, 2004.  As of March 30, 2003,  the Company had
outstanding letters of credit of $9.9 million.

         Also on March 31, 2003, the Company  entered into an Amendment No. 4 to
Note Purchase Agreement ("Amendment No. 4") with its senior noteholders, whereby
the  noteholders  modified  certain  financial  covenants  under  the  Company's
existing  note  purchase  agreements.  Amendment No. 4 provides that the Company
will pay to the noteholders four equal payments of $343,500 in successive months
beginning  in  September  2003,  to be applied pro rata among the holders of the
Series A and Series B notes.  Additionally,  the  maturity  date of the Series A
notes was extended to April 30, 2004. As consideration  for Amendment No. 4, the
Company will pay all fees and expenses of the noteholders' special counsel.

         Amendment No. 4 and the Sixth Credit Agreement provide that the Company
shall 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 March 31,  2003 among State
Street Bank and Trust Company,  as collateral agent, Wells Fargo Bank,  National
Association,  as administrative  agent and as a lender, and the noteholders (the
"Amended  Intercreditor  Agreement").  However,  if the Company receives any tax
refund arising from the Job Creation and Work  Assistance Act of 2002 (the "2002
Job Act") relating to net operating loss carrybacks, the Company will be able to
retain $3.8 million of such refund for working  capital  purposes and collateral
requirements  arising under its credit facility and letters of credit.  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.

         As  required  by  both  the  credit  facility  and  the  note  purchase
agreements,   the  Company  has  retained  a  financial  advisor  to  assist  in
refinancing,  restructuring  or  recapitalizing  the  Company.  As  required  by
Amendment No. 4 and the Sixth Credit Amendment, the Company has prepared and has
distributed   to   prospective   investors  an  offering   memorandum   for  the
recapitalization of the Company's debt obligations. Additionally, the Company is
required to use its best efforts to obtain a firm commitment or signed letter of
intent regarding such recapitalization  prior to July 31, 2003. In the event the
Company does not have a firm commitment or signed letter of intent by such date,
the Company will be required to pay $250,000,  to be distributed pursuant to the
Amended Intercreditor Agreement. Additionally, the Company is required to pay on
September 1, 2003 a supplemental  fee of $250,000 to each of the lenders and the
noteholders, which amount will be waived if the Company has paid all amounts due
and outstanding under its financing agreements prior to such date.

Note 10.  Restructuring

         At March 30, 2003, the Company's accrued  restructuring charges totaled
approximately   $126,000  and  are  included  in  accrued   liabilities  in  the
accompanying  condensed  consolidated  balance sheet. The activity impacting the
accrual  for  restructuring  charges  is  summarized  in  the  table  below  (in
thousands):

                                       12


                                        Contractual
                                           lease
                                        obligations
                                      ----------------
Balance at December 29, 2002                    155
    Charges utilized                            (29)
                                      ----------------
Balance at March 30, 2003                $      126
                                      ----------------

Note 11.  Income Taxes

         Subsequent  to the 13-week  period  ended March 30,  2003,  the Company
filed its fiscal 2002 federal tax refund  claim,  and, as a result,  the Company
anticipates  receiving  $3.8  million in federal and state income tax refunds in
fiscal 2003 with  respect to the 2002 fiscal year.  The refunds are  primarily a
result of the Company's recognition, during the first quarter of fiscal 2002, of
a federal tax benefit of $7.9  million,  due  primarily to the  enactment of 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 was  accounted  for in the first
quarter of fiscal 2002, the period in which the law became effective.

          Management  has  concluded  that it is more  likely  than not that the
Company  will not have  sufficient  taxable  income  within  the  carryback  and
carryforward  period  permitted by current law to allow for the  realization  of
certain  carryforwards and other tax attributes  generating the net deferred tax
asset.  Therefore,  a  valuation  allowance  has been  provided  against the net
deferred tax asset of $24.0 million.



                                       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.

Critical Accounting Policies

         The  Company's   critical   accounting   policies  for  its  continuing
operations include the following:

         o    allowance for doubtful accounts receivable;

         o    reserves for workers' compensation costs;

         o    impairment of goodwill and intangibles; and

         o    reserves for leased facility obligations.

         The  Company  provides  customary  credit  terms to its  customers  and
generally  does not require  collateral.  The Company  performs  ongoing  credit
evaluations  of the  financial  condition  of its  customers  and  maintains  an
allowance for doubtful  accounts  receivable  based upon  historical  collection
experience and expected  collectibility  of accounts.  As of March 30, 2003, the
Company had recorded an  allowance  for  doubtful  accounts of  $851,000,  which
represents  5.9% of the Company's total  outstanding  accounts  receivable.  The
actual bad debts may exceed such  allowance and the  difference  from  estimates
could be significant.

         The Company  maintains  workers'  compensation  insurance with ACE, USA
("ACE"), an insurance carrier,  with a deductible of $300,000 per occurrence and
no aggregate cap. Under the terms of the insurance  policy with ACE, the Company
also has deposited,  and is required to maintain on deposit,  with ACE an amount
equal to eleven  days of claims  expenses  based on actual  expenditures  by ACE
during the prior three-month  period.  The Company also is required to fund into
an account,  on a weekly basis,  an amount equal to the actual  payments made by
ACE on  claims  during  the  previous  week as  reimbursement  to ACE  for  such
payments.  If claims payments on any specific claim exceed the deductible amount
of  $300,000,  the  Company  is not  required  to  reimburse  the fund for those
payments  over and  above the  deductible.  Some  states  in which  the  Company
operates do not permit private insurance for workers'  compensation;  where this
is the case, the Company is covered by appropriate state insurance funds.

         The Company has  established  reserve  amounts  based upon  information
provided by ACE as to the status of claims plus development factors for incurred
but not yet reported  claims and  anticipated  future changes in underlying case
reserves.  On an annual basis,  the Company's  claims history is subjected to an
independent actuarial review to determine appropriate development factors, which
are used in developing the Company's  reserve  estimates.  As of March 30, 2003,
the workers'  compensation  reserve  totaled $5.3  million.  If the  development
factors  used by the Company were to increase by 10%,  the  Company's  indicated
reserves  would  increase  approximately  $271,000  while  a  reduction  in  the
development  factors of 10% would reduce the indicated reserves by approximately
$172,000. Such reserve amounts are only estimates; the Company's future workers'
compensation  obligations  may  exceed  the  amount  of  its  reserves  and  the
difference could be significant.

         In  accordance  with  SFAS No.  142,  "Goodwill  and  Other  Intangible
Assets,"  the Company does not amortize  goodwill  and  identifiable  intangible
assets that have  indefinite  useful lives.  Intangible  assets that have finite
useful lives,  such as non-compete  agreements,  are amortized over their useful
lives.  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.  The  valuation  process  employed by the Company to
determine  fair  value  uses a  combination  of present  value and  multiple  of
earnings  valuation  techniques.  Such  valuation  methods  contain  significant
assumptions  regarding  future  financial  performance of the Company as well as
assumptions  regarding  the  Company's  performance  with  respect  to  existing
competitors.  There can be no assurance that the Company will be able to achieve
such  financial  performance  and,   consequently,   future  valuations  may  be
significantly  different from the Company's  current  expectations.  Such future
valuations  could  have a  significant  impact on the  financial  results of the
Company.

                                       14


         The Company  leases office  facilities  under  noncancelable  operating
leases. With respect to offices the Company has vacated while the lease is still
in effect,  the Company records its estimated  liability in the period it leaves
the office space.  In some  instances,  the Company has subleased the facilities
that  currently  are not used by the  Company and has reduced the amount of such
liability  carried on the  Company's  books by the estimated  sublease  payments
relating to such properties.  However,  if the subleasees  defaults on its lease
obligations,  the Company is liable for any outstanding  lease  payments.  As of
March 30, 2003,  the Company had reduced its lease  liability for closed offices
by approximately $805,000 as a result of estimated sublease income. Although the
Company does not  anticipate  that any of its  subleasees  will default on their
lease obligations, no assurance can be given that such a default will not occur.
Certain  defaults  could  have a  material  impact on the  Company's  results of
financial operations.

Recent Developments

         The Company has renewed its workers' compensation insurance policy with
ACE for fiscal 2003. As part of the renewal,  the Company was required to pay in
advance $1.8 million in premium and administrative costs for a six-month policy.
In July 2003,  the Company  will be required  to pay an  additional  $660,000 to
renew the policy through December 2003. The Company also may be required to post
additional collateral in order to renew the policy. Additionally,  the aggregate
cap was  eliminated.  The Company also is required to pay higher  premium  costs
under the  renewed  policy;  however,  the rates  cannot be  adjusted  from July
through December 2003.

         On March 31, 2003, the Company entered into the Sixth Credit  Amendment
with its lenders to extend the Company's  line of credit.  Pursuant to the Sixth
Credit Amendment, the maturity date of the Company's line of credit was extended
to April 30, 2004. In addition,  certain financial covenants under the Company's
credit facility were modified.  As provided in the Sixth Credit  Amendment,  the
Company  will pay to its lenders four equal  payments of $156,500 in  successive
months  beginning in September 2003. Such payments will  permanently  reduce the
line of credit available to the Company in cash. However, any such reductions in
the aggregate commitment shall not apply if they would reduce the cash available
for  borrowing  below  $2.5  million.  As of March 30,  2003,  the  Company  had
outstanding borrowings under the revolving credit facility of approximately $2.5
million.

         Also on March 31, 2003,  the Company  entered into Amendment No. 4 with
its noteholders,  whereby the noteholders  modified certain financial  covenants
under the Company's existing note purchase agreements.  Amendment No. 4 provides
that the Company will pay to its noteholders  four equal payments of $343,500 in
successive  months beginning in September 2003, to be applied pro rata among the
holders of the Series A and Series B notes.  Additionally,  the maturity date of
the  Series A notes  was  extended  to April  30,  2004.  As  consideration  for
Amendment No. 4, the Company will pay all fees and expenses of the  noteholders'
special counsel

         Amendment No. 4 and the Sixth Credit Amendment provide that the Company
shall 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
Intercreditor Agreement. However, if the Company receives any tax refund arising
from the 2002 Job Act relating to net  operating  loss  carrybacks,  the Company
will be able to retain $3.8 million of such refund for working capital  purposes
and  collateral  requirements  arising under its credit  facility and letters of
credit.  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.

         As  required  by  both  the  credit  facility  and  the  note  purchase
agreements,   the  Company  has  retained  a  financial  advisor  to  assist  in
refinancing,  restructuring  or  recapitalizing  the  Company.  As  required  by
Amendment No. 4 and the Sixth Credit Amendment, the Company has prepared and has
distributed   to   prospective   investors  an  offering   memorandum   for  the
recapitalization of the Company's debt obligations. Additionally, the Company is
required to use its best efforts to obtain a firm commitment or signed letter of
intent regarding such recapitalization  prior to July 31, 2003. In the event the
Company does not have a firm commitment or signed letter of intent by such date,
the Company will be required to pay $250,000,  to be distributed pursuant to the
Amended Intercreditor Agreement. Additionally, the Company is required to pay on
September 1, 2003 a supplemental  fee of $250,000 to each of the lenders and the
noteholders, which amount will be waived if the Company has paid all amounts due
and outstanding under its financing agreements prior to such date.

                                       15


Discontinued Operations

IT Consulting

         On December 29, 2000,  Inteliant sold to 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.

         In conjunction with the sale of the IT consulting business, the Company
assigned certain lease agreements to different sub-tenants,  with the respective
landlords  reserving their rights against the Company in the event of default by
such sub-tenant. During the 13-week period ended March 30, 2003, the Company was
informed by one of its sub-tenants  that such sub-tenant  would more likely than
not default on its sublease obligation.  Consequently, during the 13-week period
ended March 30,  2003,  the Company  recorded an  additional  $63,000  charge to
discontinued operations for expected losses related to the sublease.

IT Staffing and ServCom

         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,  and treated these actions as  discontinued  operations  beginning in
fiscal 2001.  Subsequently,  during the 52-week  period ended December 29, 2002,
the  Company   disposed  of  its  remaining   operations  with  respect  to  its
discontinued IT staffing business.

         In addition,  during fiscal 2001, the Company formalized a plan to sell
ServCom and during fiscal 2002, the Company sold substantially all of the assets
of this business to an unrelated entity.

         Contingent  payments  received  relating to the sale of the IT staffing
and ServCom assets were $49,000 for the 13-week period ended March 30, 2003.

Truex

         During the second quarter of fiscal 2002, due to declining revenues and
the continued  economic downturn in the San Francisco,  California,  region, the
Company  determined to sell Truex.  In August 2002, the Company  entered into an
agreement pursuant to which the Company transferred the Truex business and trade
name to an unrelated  entity for contingent  payments not to exceed  $300,000 in
the aggregate over one year following the closing date of the transaction, based
on the gross profit of the business acquired. Any contingent  consideration will
be recorded in discontinued operations when received.

         Contingent  payments  received  relating  to the  transfer of the Truex
business were $7,000 for the 13-week period ended March 30, 2003.

         For the 13-week  period  ended  March 30,  2003,  the Company  received
contingent  payments  of  $54,000,  in  the  aggregate,   for  its  discontinued
operations.

Results of Continuing Operations

         The  following  table  sets  forth,  for  the  periods  indicated,  the
percentage  relationship to service revenues of selected  continuing  operations
items for the Company on a consolidated basis:


                                                                   13 Weeks Ended
                                                        -------------------------------------
                                                         March 30, 2003     March 31, 2002
                                                        ------------------ ------------------
                                                                             
     Service revenues                                            100.0%            100.0%
     Direct cost of services                                      80.5              80.6
                                                        ------------------ ------------------
     Gross profit                                                19.5               19.4
                                                        ------------------ ------------------
     Operating expenses:
       Selling, general and administrative expenses               19.4              18.9
       Depreciation and amortization                               1.4               1.0
       Finance advisory costs                                      0.4              --
       Restructuring charges                                      --                 0.8
                                                        ------------------ ------------------
         Total operating expenses                                21.2               20.7
                                                        ------------------ ------------------
     Loss from operations                                        (1.7%)             (1.3%)
                                                        ------------------ ------------------

                                       16


         Revenues:  Revenues  for the 13-week  period  ended March 30, 2003 were
$35.9  million,  a decrease of $6.0 million,  or 14.3%,  compared to revenues of
$41.9  million  for the 13-week  period  ended  March 31,  2002.  The decline in
revenue   was   attributable   to  the   economic   downturn,   the  closing  of
under-performing  offices over the past two years and a slowdown in construction
labor requirements within key operating areas.

         Gross  Profit:  The Company  defines  gross profit as 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 temporary associates and
permanent  placement  counselors and other  temporary  payroll  benefits;  costs
related to  independent  contractors  utilized by the Company;  and other direct
costs related to placement of temporary associates. Gross profit for the 13-week
periods  ended  March  30,  2003 and March 31,  2002 was $7.0  million  and $8.2
million,  respectively,  a decrease of $1.2 million,  or 14.6%.  For the 13-week
periods  ended March 30, 2003 and March 31, 2002,  gross profit margin was 19.5%
and 19.4%,  respectively.  The increase in the Company's gross profit margin was
due  primarily  to lower  labor  costs  offset  somewhat  by  increased  workers
compensation  costs and increased  unemployment  insurance costs. As part of the
Company's renewed workers'  compensation  insurance for fiscal 2003, the Company
was required to pay higher premium costs.  Although some of the increased  costs
are expected to be passed through as price increases to its customers, given the
competitive nature of the staffing industry, the Company may not be able to pass
through all cost increases.  In addition, the Company anticipates that increases
in workers'  compensation  rates and  unemployment tax rates in states where the
Company is doing  business  will  continue  to have a  negative  impact on gross
profit through the remainder of fiscal 2003.

         Operating  Expenses:  Operating  expenses include,  among other things,
staff employee  compensation,  facility  costs,  information  and  communication
systems,  depreciation,  amortization  of  intangibles  and  advertising.  Total
operating  expenses  as a  percentage  of  revenues  increased  to 21.2% for the
13-week  period ended March 30, 2003,  compared to 20.7% for the 13-week  period
ended March 31, 2002. The increase was attributable primarily to the reasons set
forth below.

         -    Selling,  general and  administrative  expenses  ("SG&A")  for the
              13-week period ended March 30, 2003 were $7.0 million, compared to
              $7.9  million for the 13-week  period  ended March 31,  2002.  The
              decrease in SG&A was primarily the result of the cost  containment
              efforts of the Company, including the closing and/or consolidation
              of a  number  of  underperforming  branches.  As a  percentage  of
              revenues,  SG&A  increased  slightly for the 13-week  period ended
              March 30, 2003 to 19.4%,  compared to 18.9% for the 13-week period
              ended March 31,  2002.  The  increase in SG&A as a  percentage  of
              revenues was due  primarily to the  Company's  revenues  declining
              more rapidly than the corresponding reduction in selling,  general
              and administrative expenses.

         -    Depreciation  and  amortization for the 13-week period ended March
              30, 2003 was 1.4%,  compared to 1.0% for the 13-week  period ended
              March 31,  2002.  As of December  29,  2002,  the Company made the
              determination   to  replace  the   Century   trade  with  the  SOS
              Staffing(R) trade name.  Consequently,  the remaining value of the
              Century trade name will be amortized  over the first six months of
              fiscal  2003.  As  of  March  30,  2003,  the  Company   amortized
              approximately $71,000 of the value of the Century trade name.

         -    As  required  by both the credit  facility  and the note  purchase
              agreements, the Company has retained a financial advisor to assist
              in refinancing,  restructuring or recapitalizing  the Company.  As
              required by the Company's amended credit facility and amended note
              purchase agreements,  the Company has prepared and has distributed
              to   prospective   investors  an  offering   memorandum   for  the
              recapitalization of the Company's debt obligations.  Additionally,
              the Company is  required to use its best  efforts to obtain a firm
              commitment   or   signed   letter   of   intent   regarding   such
              recapitalization  prior to July 31, 2003.  The cost to the Company
              of  such  financial  advisor  and  preparation  of  such  offering
              memorandum  added an additional  0.4% to operating  expenses.  The
              Company  expects to incur similar  finance  advisory costs through
              the second quarter of fiscal 2003.

          Loss from  Operations:  Loss from  operations  for the 13-week  period
ended March 30, 2003 was  ($625,000),  compared  to  ($529,000)  for the 13-week
period ended March 31, 2002. Operating margin was (1.7%), compared to (1.3%) for
the comparable  period of the prior year. The decrease in operating  margin as a
percentage of revenues was due primarily to the additional costs associated with
the  preparation  and  distribution  of the  Company's  offering  memorandum  as
previously  discussed,  as well as the Company's revenues declining more rapidly
than the corresponding reduction in operating expenses.

                                       17


         Interest  Expense:  Interest expense for the 13-week period ended March
30, 2003 was $720,000,  compared to $923,000 for the 13-week  period ended March
31, 2002, a decrease of $203,000,  or 22%. The decrease in the interest  expense
was due primarily to reduced debt carried by the Company.

         Income  Taxes:  As of March 30,  2003,  the Company had  recorded a tax
valuation  allowance  for its  entire  net  deferred  income tax assets of $24.0
million.  The  valuation  allowance  was recorded  given the  cumulative  losses
incurred by the Company and the Company's belief that it is more likely than not
that the Company will be unable to recover the net deferred tax assets.

Liquidity and Capital Resources

         For the 13-week period ended March 30, 2003, net cash used by operating
activities  was  approximately  $1.2  million,  compared  to net  cash  used  by
operating  activities of approximately $2.3 million for the 13-week period ended
March 31, 2002.  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,   primarily   collections  on  accounts
receivable.

         Additionally,  during the  13-week  period  ended March 30,  2003,  the
Company  renewed its  workers'  compensation  policy for the first six months of
fiscal 2003.  Under the terms of the renewed policy,  the Company is required to
maintain $1.3 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.  Additionally, as part of the renewal, during the 13-week
period  ended  March 30, 2003 the Company  prepaid  $1.8  million in premium and
administrative  costs for a six-month  policy. In July 2003, the Company will be
required to pay an additional  $660,000 to continue  coverage  through  December
2003.  Pursuant  to the policy  renewal in July 2003,  the  Company  also may be
required  to post  additional  collateral  in  addition  to any  cash  payments.
However,  there can be no assurance that the Company will be able to post all of
the  collateral  that might be required by ACE to  continue  the policy  through
December  2003. In the event the policy is not renewed by ACE, the Company would
be  required  to  seek  workers'  compensation  coverage  from  other  carriers,
including carriers of last resort which typically have higher premium costs. The
Company anticipates that increasing workers' compensation costs will continue to
have a negative impact on future operating capital.

         The  Company  has  subleased  some of the  facilities  for  which it is
contractually  obligated  and in such  instances  has  reduced the amount of the
liability  carried on the Company's books by the anticipated  sublease  payments
from  such  properties.   However,  if  any  sublessee  defaults  on  its  lease
obligations, the Company is liable for any remaining lease payments, which could
have a negative impact on the Company's  future  profitability.  Currently,  the
Company has entered into sublease  agreements with respect to seven  facilities,
which represents $805,000 in sublease payments to the Company.

         Subsequent  to the 13-week  period  ended March 30,  2003,  the Company
filed its fiscal 2002 federal tax refund  claim,  and, as a result,  the Company
anticipates receiving an additional $3.8 million in federal and state income tax
refunds in fiscal  2003 with  respect to the 2002 fiscal  year.  The refunds are
primarily a result of the  Company's  recognition,  during the first  quarter of
fiscal  2002,  of a federal tax benefit of $7.9  million,  due  primarily to the
enactment of the 2002 Job Act. 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
was accounted  for in the first quarter of fiscal 2002,  the period in which the
law became effective.

         The Company's  investing  activities for the 13-week period ended March
30, 2003 used approximately $58,000, compared to $241,000 for the 13-week period
ended March 31, 2002.  The Company's  investing  activities  were related to the
purchase of property and equipment.

         Net cash provided by the Company's financing activities for the 13-week
period ended March 30, 2003 was  approximately  $1.5  million,  primarily due to
borrowings on the Company's revolving credit facility.  Net cash provided by the
Company's  financing  activities for the comparable period ended March 31, 2002,
was  approximately  $7.2  million,  primarily due to borrowings on the Company's
revolving credit facility.

                                       18


         As of March 30, 2003, the Company had outstanding  borrowings under its
revolving credit facility,  as amended,  of approximately  $2.5 million,  with a
maturity date of April 30, 2004.  Furthermore,  under the terms of the Company's
revolving credit facility,  the Company has letters of credit available of up to
$10  million  to  be  issued  solely  as  required  by  the  Company's  workers'
compensation insurance provider,  with a maturity date of January 1, 2004. As of
March 30, 2003, the Company had  outstanding  letters of credit of $9.9 million.
Additionally,  the Company's  outstanding  borrowings  on the senior  notes,  as
amended, were approximately $23.3 million. As of March 31, 2003, the Company was
in compliance with all covenants under the terms of both the amended senior note
agreements and the revolving credit facility.

         On March 31, 2003, the Company entered into the Sixth Credit  Amendment
with its lenders to extend the Company's  line of credit.  Pursuant to the Sixth
Credit Amendment, the maturity date of the Company's line of credit was extended
to April 30, 2004. In addition,  certain financial covenants under the Company's
credit facility were modified.  As provided in the Sixth Credit  Amendment,  the
Company  will pay to its lenders four equal  payments of $156,500 in  successive
months  beginning in September 2003. Such payments will  permanently  reduce the
line of credit available to the Company in cash. However, any such reductions in
the aggregate commitment shall not apply if they would reduce the cash available
for  borrowing  below  $2.5  million.  As of March 30,  2003,  the  Company  had
outstanding borrowings under the revolving credit facility of approximately $2.5
million.

         Also on March 31, 2003,  the Company  entered into Amendment No. 4 with
its noteholders,  whereby the noteholders  modified certain financial  covenants
under the Company's existing note purchase agreements.  Amendment No. 4 provides
that the Company will pay to the noteholders  four equal payments of $343,500 in
successive  months beginning in September 2003, to be applied pro rata among the
holders of the Series A and Series B notes.  Additionally,  the maturity date of
the  Series A notes  was  extended  to April  30,  2004.  As  consideration  for
Amendment No. 4, the Company will pay all fees and expenses of the  noteholders'
special counsel.

         Amendment No. 4 and the Sixth Credit Agreement provide that the Company
shall 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
Intercreditor Agreement. If the Company receives any tax refund arising from the
2002 Job Act relating to net operating loss carrybacks, the Company will be able
to  retain  $3.8  million  of such  refund  for  working  capital  purposes  and
collateral requirements arising under its credit facility and letters of credit.
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.

         As required by both the  lenders and the  noteholders,  the Company has
retained  a  financial  advisor  to  assist  in  refinancing,  restructuring  or
recapitalizing the Company.  As required by Amendment No. 4 and the Sixth Credit
Amendment,  the Company has prepared and distributed to prospective investors an
offering memorandum for the  recapitalization of the Company's debt obligations.
Additionally,  the Company is required to use its best  efforts to obtain a firm
commitment or signed letter of intent regarding such  recapitalization  no later
than July 31, 2003.  Although  the Company is  aggressively  pursuing  alternate
sources  of  capital,  there  can be no  assurance  that  such  capital  will be
available or, if available,  will be extended on terms  favorable to the Company
and in amounts  adequate  to fund the  continuing  capital  requirements  of the
Company.  In the event the  Company  does not have a firm  commitment  or signed
letter of intent by such date, the Company will be required to pay $250,000,  to
be  distributed  to the  lenders  and the  noteholders  pursuant  to the Amended
Intercreditor  Agreement.  Additionally,  the  Company  is  required  to  pay on
September 1, 2003 a supplemental  fee of $250,000 to each of the lenders and the
noteholders, which amount will be waived if the Company has paid all amounts due
and outstanding under its financing agreements prior to such date.

         The Company  believes that funds available  under its revolving  credit
agreement plus cash reserves and cash flow from operations will be sufficient to
meet  anticipated  needs for  working  capital,  capital  expenditures  and debt
service  obligations,  at least  through  fiscal  2003.  If the Company  were to
experience a significant  downturn in its business,  additional capital would be
required in order to continue  operations.  Should this occur, the Company would
be  required  to  consider a number of  strategic  alternatives,  including  the
closure of certain locations or the sale of certain or all of its assets. In the
current economic environment, management believes that any such sale would be at
depressed  prices that could be  significantly  lower than the net book value of
assets sold and may not be sufficient to satisfy its liabilities.

                                       19


         The following  tables provide  information on future payments under the
Company's  debt  agreements  and capital  commitments,  including  maturities on
borrowings  and future minimum lease  payments  under  non-cancelable  operating
leases (in thousands):


                                                                           Payments due by period
  Contractual
  Obligations                       Total         Less than 1 year       1-3 years          4-5 years        After 5 years
                             ------------------- ------------------ ------------------ ------------------- -----------------
                                                                                               
Long-Term Debt                 $       23,312       $       1,374     $       17,720     $       4,218        $          --
Operating Leases                        4,056               1,888              2,027               141                   --
Lines of Credit                         2,481                  --              2,481                --                   --
Workers' Compensation                     660                 660                 --                --                   --
                             ------------------- ------------------ ------------------ ------------------- -----------------
Total Contractual Cash
    Obligations                $       30,509       $       3,922     $       22,228     $       4,359        $          --
                             ------------------- ------------------ ------------------ ------------------- -----------------

                                                                        Commitment Expiration Period
                                                 ---------------------------------------------------------------------------
Other Commercial               Total Amounts
Commitments                      Committed       Less than 1 year       1-3 years          4-5 years        After 5 years
                             ------------------- ------------------ ------------------ ------------------- -----------------
Letters of Credit                      10,000              10,000                 --                --                   --
                             ------------------- ------------------ ------------------ ------------------- -----------------



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,
the  availability  of  workers'  compensation  insurance  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.

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


                                       20


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 30, 2003,  the prime rate
was 4.25%.  At the end of the 13-week  period ended March 30, 2003,  the Company
had  approximately  $2.5  million in advances  outstanding  under the  revolving
credit facility.

         Senior  Notes:  For the  13-week  period  ended  March  30,  2003,  the
Company's outstanding  borrowings on the senior notes were $23.3 million, with a
weighted  average fixed interest rate of 9.92%. 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,  4.25% at March 30,  2003,  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 7.25% over the expected  maturities of the obligations,
is approximately  $24.4 million. If the discount rate were to increase by 10% to
7.98%,  the estimated fair value of the obligation on the unsecured  notes would
be approximately  $24.1 million. If the discount rate were to decrease by 10% to
6.53%,  the estimated fair value of the obligation on the unsecured  notes would
be approximately $24.7 million.

Item 4. Controls and Procedures

         As required by Rule 13a-15 under the  Securities  Exchange Act of 1934,
as amended (the "Exchange Act"),  within the 90 days prior to the filing date of
this report the Company  carried out an evaluation of the  effectiveness  of the
design and operation of the Company's  disclosure controls and procedures.  This
evaluation was carried out under the supervision and with the  participation  of
the Company's  management,  including the Company's Chief Executive  Officer and
Chief  Financial  Officer.  Based  upon that  evaluation,  the  Company's  Chief
Executive  Officer and Chief  Financial  Officer  concluded  that the  Company's
disclosure controls and procedures are effective. There have been no significant
changes  in the  Company's  internal  controls  or in other  factors  that could
significantly  affect  internal  controls  subsequent  to the date  the  Company
carried out its evaluation.

         Disclosure  controls and procedures  are controls and other  procedures
that are designed to ensure that information required to be disclosed in Company
reports  filed or  submitted  under the  Exchange  Act is  recorded,  processed,
summarized and reported within the time periods  specified in the Securities and
Exchange  Commission's  rules and  forms.  Disclosure  controls  and  procedures
include controls and procedures designed to ensure that information  required to
be disclosed in Company  reports filed under the Exchange Act is accumulated and
communicated to management,  including the Company's Chief Executive Officer and
Chief Financial  Officer as  appropriate,  to allow timely  decisions  regarding
required disclosure.








                                       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) None.






                                       22






                                   SIGNATURES



         Pursuant to the  requirements  of the Securities  Exchange Act of 1934,
the  Registrant  has duly  caused  this report to be signed on its behalf by the
undersigned thereunto duly authorized.


                                                     SOS STAFFING SERVICES, INC.



Dated: May 14, 2003                                   /s/ JoAnn W. Wagner
                                                      --------------------------
                                                      JoAnn W. Wagner
                                                      Chairman, President and
                                                      Chief Executive Officer



Dated: May 14, 2003                                  /s/Kevin Hardy
                                                     ---------------------------
                                                     Kevin Hardy
                                                     Senior Vice President and
                                                     Chief Financial Officer




                                       23




                                  Certification


I, JoAnn W. Wagner, certify that:

1. I have reviewed this quarterly report on Form 10-Q of SOS Staffing  Services,
Inc.;

2. Based on my  knowledge,  this  quarterly  report  does not contain any untrue
statement of a material fact or omit to state a material fact  necessary to make
the statements made, in light of the  circumstances  under which such statements
were made, not  misleading  with respect to the period covered by this quarterly
report;

3.  Based  on my  knowledge,  the  financial  statements,  and  other  financial
information  included in this quarterly  report,  fairly present in all material
respects the financial  condition,  results of operations  and cash flows of the
registrant as of, and for, the periods presented in this quarterly report;

4.  The  registrant's  other  certifying  officers  and  I are  responsible  for
establishing and maintaining  disclosure  controls and procedures (as defined in
Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

         a) designed  such  disclosure  controls and  procedures  to ensure that
         material  information   relating  to  the  registrant,   including  its
         consolidated  subsidiaries,  is made known to us by others within those
         entities, particularly during the period in which this quarterly report
         is being prepared;

         b) evaluated the effectiveness of the registrant's  disclosure controls
         and  procedures as of a date within 90 days prior to the filing date of
         this quarterly report (the "Evaluation Date"); and

         c)  presented  in this  quarterly  report  our  conclusions  about  the
         effectiveness  of the disclosure  controls and procedures  based on our
         evaluation as of the Evaluation Date;

5. The registrant's other certifying officers and I have disclosed, based on our
most recent evaluation,  to the registrant's auditors and the audit committee of
registrant's board of directors (or persons performing the equivalent function):

         a) all significant  deficiencies in the design or operation of internal
         controls  which  could  adversely  affect the  registrant's  ability to
         record,   process,   summarize  and  report  financial  data  and  have
         identified  for the  registrant's  auditors any material  weaknesses in
         internal controls; and

         b) any fraud,  whether or not  material,  that  involves  management or
         other  employees  who  have a  significant  role  in  the  registrant's
         internal controls; and

6. The  registrant's  other  certifying  officers  and I have  indicated in this
quarterly  report  whether or not there  were  significant  changes in  internal
controls or in other factors that could  significantly  affect internal controls
subsequent to the date of our most recent  evaluation,  including any corrective
actions with regard to significant deficiencies and material weaknesses.



         Dated: May 14, 2003                         /s/ JoAnn W. Wagner
                                                     -------------------
                                                     JoAnn W. Wagner
                                                     Chairman, President and
                                                     Chief Executive Officer

                                       24




                                  Certification


I, Kevin Hardy, certify that:

1. I have reviewed this quarterly report on Form 10-Q of SOS Staffing  Services,
Inc.;

2. Based on my  knowledge,  this  quarterly  report  does not contain any untrue
statement of a material fact or omit to state a material fact  necessary to make
the statements made, in light of the  circumstances  under which such statements
were made, not  misleading  with respect to the period covered by this quarterly
report;

3.  Based  on my  knowledge,  the  financial  statements,  and  other  financial
information  included in this quarterly  report,  fairly present in all material
respects the financial  condition,  results of operations  and cash flows of the
registrant as of, and for, the periods presented in this quarterly report;

4.  The  registrant's  other  certifying  officers  and  I are  responsible  for
establishing and maintaining  disclosure  controls and procedures (as defined in
Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

         a) designed  such  disclosure  controls and  procedures  to ensure that
         material  information   relating  to  the  registrant,   including  its
         consolidated  subsidiaries,  is made known to us by others within those
         entities, particularly during the period in which this quarterly report
         is being prepared;

         b) evaluated the effectiveness of the registrant's  disclosure controls
         and  procedures as of a date within 90 days prior to the filing date of
         this quarterly report (the "Evaluation Date"); and

         c)  presented  in this  quarterly  report  our  conclusions  about  the
         effectiveness  of the disclosure  controls and procedures  based on our
         evaluation as of the Evaluation Date;

5. The registrant's other certifying officers and I have disclosed, based on our
most recent evaluation,  to the registrant's auditors and the audit committee of
registrant's board of directors (or persons performing the equivalent function):

         a) all significant  deficiencies in the design or operation of internal
         controls  which  could  adversely  affect the  registrant's  ability to
         record,   process,   summarize  and  report  financial  data  and  have
         identified  for the  registrant's  auditors any material  weaknesses in
         internal controls; and

         b) any fraud,  whether or not  material,  that  involves  management or
         other  employees  who  have a  significant  role  in  the  registrant's
         internal controls; and

6. The  registrant's  other  certifying  officers  and I have  indicated in this
quarterly  report  whether or not there  were  significant  changes in  internal
controls or in other factors that could  significantly  affect internal controls
subsequent to the date of our most recent  evaluation,  including any corrective
actions with regard to significant deficiencies and material weaknesses.



         Dated: May 14, 2003                         /s/Kevin Hardy
                                                     ---------------------------
                                                     Kevin Hardy
                                                     Senior Vice President and
                                                     Chief Financial Officer



                                       25




                                  Certification
           (Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002)


I, JoAnn W. Wagner, chief executive officer of SOS Staffing Services,  Inc. (the
"Company"), do hereby certify as follows:

1.   The  quarterly  report on Form 10-Q of the  Company  for the  period  ended
     December 29, 2002 fully complies with the  requirements of Section 13(a) or
     15(d) of the Securities Exchange Act of 1934; and

2.   The  information  contained  in such  Form  10-Q  fairly  presents,  in all
     material respects, the financial condition and results of operations of the
     Company.

IN WITNESS  WHEREOF,  I have executed this  Certification  this 14th day of May,
2003.


                                                     /s/ JoAnn W. Wagner
                                                     ---------------------------
                                                     JoAnn W. Wagner
                                                     Chairman, President and
                                                     Chief Executive Officer





                                       26



                                  Certification
           (Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002)


I, Kevin Hardy,  chief  financial  officer of SOS Staffing  Services,  Inc. (the
"Company"), do hereby certify as follows:

1.   The  quarterly  report on Form 10-Q of the  Company  for the  period  ended
     December 29, 2002 fully complies with the  requirements of Section 13(a) or
     15(d) of the Securities Exchange Act of 1934; and

2.   The  information  contained  in such  Form  10-Q  fairly  presents,  in all
     material respects, the financial condition and results of operations of the
     Company.

IN WITNESS  WHEREOF,  I have executed this  Certification  this 14th day of May,
2003.



                                              /s/ Kevin Hardy
                                              ----------------------------------
                                              Kevin Hardy
                                              Senior Vice President and
                                              Chief Financial Officer




                                       27