SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                             ----------------------

                                    FORM 10-Q

(Mark One)
[X]      QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
         EXCHANGE ACT OF 1934
         For the quarterly period ended March 31, 2002
                                       or
[ ]      TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
         SECURITIES EXCHANGE ACT OF 1934
         For the transition period from __________ to __________

                        Commission file Number 000-17288

                            TIDEL TECHNOLOGIES, INC.
             (Exact name of registrant as specified in its charter)

          Delaware                                           75-2193593
(State or other jurisdiction of                           (I.R.S. Employer
incorporation or organization)                           Identification No.)

                           5847 San Felipe, Suite 900
                              Houston, Texas 77057
               (Address of principal executive offices) (Zip Code)

       Registrant's telephone number, including area code: (713) 783-8200

                             ----------------------

         Indicate by check mark whether the registrant: (1) has filed all
reports required to be filed by Section 13 or 15(d) of the Securities Exchange
Act of 1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports), and (2) has been subject to such
filing requirement for the past 90 days. YES [ ] NO [X]

         The number of shares of Common Stock outstanding as of the close of
business on May 15, 2002 was 17,426,210.




                            TIDEL TECHNOLOGIES, INC.


                                    I N D E X




                                                                                                         PAGE
                                                                                                        NUMBER
                                                                                                        ------
                                                                                                  
PART I.          FINANCIAL INFORMATION

      Item 1.    Financial Statements

                 Consolidated Balance Sheets as of March 31, 2002 (unaudited) and
                    September 30, 2001..................................................................    1

                 Consolidated Statements of Operations (unaudited) for the three months
                    and six months ended March 31, 2002 and 2001........................................    2

                 Consolidated Statements of Comprehensive Income (Loss) (unaudited)
                    for the three months and six months ended March 31, 2002 and 2001...................    3

                 Consolidated Statements of Cash Flows (unaudited) for the six months
                    ended March 31, 2002 and 2001.......................................................    4

                 Notes to Consolidated Financial Statements (unaudited).................................    5

      Item 2.    Management's Discussion and Analysis of Financial
                    Condition and Results of Operations.................................................    8

      Item 3.    Quantitative and Qualitative Disclosures About Market Risks............................   14


PART II.         OTHER INFORMATION

      Item 1.    Legal Proceedings......................................................................   14

      Item 2.    Changes in Securities..................................................................   15

      Item 3.    Defaults Upon Senior Securities........................................................   16

      Item 4.    Submission of Matters to a Vote of Security Holders....................................   16

      Item 5.    Other Information......................................................................   16

      Item 6.    Exhibits and Reports on Form 8-K.......................................................   16

SIGNATURE...............................................................................................   17





                   TIDEL TECHNOLOGIES, INC. AND SUBSIDIARIES
                          CONSOLIDATED BALANCE SHEETS

<Table>
<Caption>
                                                                MARCH 31,       SEPTEMBER 30,
                                                                  2002              2002
                                                              ------------      -------------
                                                               (UNAUDITED)
                                                                          
                      ASSETS
Current Assets:
  Cash and cash equivalents                                   $  1,886,111      $  3,266,236
  Trade accounts receivable, net of allowance of
     $21,410,629 and $21,427,042, respectively                   5,099,759         7,036,433
  Notes and other receivables, net of allowance
     of $4,000,000                                               1,653,619         1,357,394
  Federal income tax receivable                                  4,833,308         5,596,383
  Inventories                                                    9,606,069        11,015,221
  Prepaid expenses and other                                       471,510           525,224
                                                              ------------      ------------
       Total current assets                                     23,550,376        28,796,891

Property, plant and equipment, at cost                           4,719,873         6,006,426
  Accumulated depreciation                                      (3,209,373)       (4,006,432)
                                                              ------------      ------------
     Net property, plant and equipment                           1,510,500         1,999,994

Intangible assets, net of accumulated amortization of
  $1,218,531 and $1,199,579, respectively                          482,542           501,494
Notes receivable                                                 2,743,554         2,277,675
Other assets                                                       358,141           260,762
                                                              ------------      ------------
       Total assets                                           $ 28,645,113      $ 33,836,816
                                                              ============      ============

           LIABILITIES AND SHAREHOLDERS' EQUITY

Current Liabilities:
  Current maturities -
    Long-term debt                                            $  4,840,000      $  5,328,000
    Convertible debentures                                      18,000,000        18,000,000
  Accounts payable                                                 993,064         2,795,063
  Accrued liabilities                                            3,613,183         2,423,897
                                                              ------------      ------------
       Total current liabilities                                27,446,247        28,546,960

Long-term debt, net of current maturities                               --            96,000
                                                              ------------      ------------
       Total liabilities                                        27,446,247        28,642,960
                                                              ------------      ------------
Commitments and contingencies

Shareholders' Equity:
  Common stock, $.01 par value, authorized 100,000,000
    shares; issued and outstanding 17,426,210 shares               174,262           174,262
  Additional paid-in capital                                    19,245,958        19,245,958
  Accumulated deficit                                          (17,736,793)      (13,623,065)
  Stock subscriptions receivable                                  (217,188)         (217,188)
  Accumulated other comprehensive loss                            (267,373)         (386,111)
                                                              ------------      ------------
       Total shareholders' equity                                1,198,866         5,193,856
                                                              ------------      ------------
       Total liabilities and shareholders' equity             $ 28,645,113      $ 33,836,816
                                                              ============      ============
</Table>

See accompanying notes to consolidated financial statements.


                                       1




                   TIDEL TECHNOLOGIES, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                                  (UNAUDITED)




                                            THREE MONTHS ENDED MARCH 31,           SIX MONTHS ENDED MARCH 31,
                                           -------------------------------       -------------------------------
                                               2002               2001               2002               2001
                                           ------------       ------------       ------------       ------------
                                                                                       
Revenues                                   $  4,738,791       $  8,155,917       $  9,375,442       $ 24,852,380
Cost of sales                                 3,567,163          5,145,773          7,002,439         15,540,890
                                           ------------       ------------       ------------       ------------
   Gross profit                               1,171,628          3,010,144          2,373,003          9,311,490

Selling, general and administrative           2,329,854          2,220,400          4,946,561          4,975,768
Depreciation and amortization                   330,976            341,618            587,511            682,472
                                           ------------       ------------       ------------       ------------
   Operating income (loss)                   (1,489,202)           448,126         (3,161,069)         3,653,250

Interest expense, net                           547,267            347,720          1,276,116            669,825
                                           ------------       ------------       ------------       ------------
Income (loss) before taxes                   (2,036,469)           100,406         (4,437,185)         2,983,425


Income tax expense (benefit)                   (323,457)            35,000           (323,457)         1,030,000
                                           ------------       ------------       ------------       ------------
Net income (loss)                          $ (1,713,012)      $     65,406       $ (4,113,728)      $  1,953,425
                                           ============       ============       ============       ============

Basic earnings (loss) per share:
   Net income (loss)                       $      (0.10)      $       0.00       $      (0.24)      $       0.11
                                           ============       ============       ============       ============
   Weighted average common shares
      outstanding                            17,426,210         17,418,988         17,426,210         17,397,364
                                           ============       ============       ============       ============

Diluted earnings (loss) per share:
   Net income (loss)                       $      (0.10)      $       0.00       $      (0.24)      $       0.11
                                           ============       ============       ============       ============
   Weighted average common and
      dilutive shares outstanding            17,426,210         18,360,759         17,426,210         18,469,933
                                           ============       ============       ============       ============











See accompanying notes to consolidated financial statements.




                                       2



                   TIDEL TECHNOLOGIES, INC. AND SUBSIDIARIES
             CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
                                  (UNAUDITED)




                                           THREE MONTHS ENDED MARCH 31,         SIX MONTHS ENDED MARCH 31,
                                           ----------------------------       ------------------------------
                                               2002              2001             2002               2001
                                           ------------       ---------       ------------       -----------
                                                                                     
Net income (loss)                          $ (1,713,012)      $  65,406       $ (4,113,728)      $ 1,953,425

Other comprehensive income:
   Unrealized gain on investment in 3CI         160,647         109,170            118,738            76,412
                                           ------------       ---------       ------------       -----------
Comprehensive income (loss)                $ (1,552,365)      $ 174,576       $ (3,994,990)      $ 2,029,837
                                           ============       =========       ============       ===========
</Table>


See accompanying notes to consolidated financial statements.


                                       3

                   TIDEL TECHNOLOGIES, INC. AND SUBSIDIARIES
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                                  (UNAUDITED)

<Table>
<Caption>
                                                                  SIX MONTHS ENDED MARCH 31,
                                                                 -----------------------------
                                                                     2002             2001
                                                                 ------------     ------------
                                                                            
Cash flows from operating activities:
  Net income (loss)                                              $ (4,113,728)    $  1,953,425
  Adjustments to reconcile net income (loss) to net
  cash used in operating activities:
    Depreciation and amortization                                     587,511          682,472
    Amortization of debt discount and financing costs                      --          196,460
    Changes in assets and liabilities:
      Trade accounts receivable, net                                1,936,674       (1,729,655)
      Notes and other receivables                                    (762,104)      (7,323,058)
      Federal income tax receivable                                   763,075               --
      Inventories                                                   1,409,152       (3,100,985)
      Prepaids and other assets                                        75,071         (323,692)
      Accounts payable and accrued liabilities                       (612,713)      (3,418,014)
                                                                 ------------     ------------
    Net cash used in operating activities                            (717,062)     (13,063,047)
                                                                 ------------     ------------

Cash flows from investing activities -
  Purchases of property, plant and equipment                          (79,063)        (656,266)
                                                                 ------------     ------------
Cash flows from financing activities:
  Repayments of revolving credit note                                (520,000)              --
  Repayments of term loan                                             (64,000)         (64,000)
  Proceeds from exercise of warrants and options                           --           75,625
                                                                 ------------     ------------
    Net cash used in financing activities                            (584,000)          11,625
                                                                 ------------     ------------
    Net decrease in cash and cash equivalents                      (1,380,125)     (13,707,688)

Cash and cash equivalents at beginning of period                    3,266,236       16,223,192
                                                                 ------------     ------------
Cash and cash equivalents at end of period                       $  1,886,111     $  2,515,504
                                                                 ============     ============
Supplemental disclosure of cash flow information:
  Cash paid for interest                                         $    207,049     $    859,614
                                                                 ============     ============
  Cash paid for taxes                                            $         --     $  1,640,000
                                                                 ============     ============
</Table>



See accompanying notes to consolidated financial statements.


                                       4




                    TIDEL TECHNOLOGIES, INC. AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

(1)   CONSOLIDATED FINANCIAL STATEMENTS

      The accompanying consolidated balance sheets and related interim
      consolidated statements of operations and cash flows of Tidel
      Technologies, Inc. (the "Company"), a Delaware corporation, are unaudited.
      In the opinion of management, these financial statements include all
      adjustments (consisting only of normal recurring items) necessary for
      their fair presentation in accordance with generally accepted accounting
      principles. Preparing financial statements requires management to make
      estimates and assumptions that affect the reported amounts of assets,
      liabilities, revenues and expenses. Actual results may differ from these
      estimates. Interim results are not necessarily indicative of results for a
      full year. The information included in this Form 10-Q should be read in
      conjunction with the Company's Annual Report on Form 10-K for the fiscal
      year ended September 30, 2001.

(2)   INVENTORIES

      Inventories consisted of the following at March 31, 2002 and September 30,
      2001:

      
      
                                                           March 31,     September 30,
                                                             2002            2001
                                                         ------------    -------------
                                                                   
      Raw materials ..................................   $  7,388,201    $  7,356,316
      Work in process ................................           --              --
      Finished goods .................................      1,564,978       1,926,505
      Inventory repurchased from Credit Card Center ..        767,149       1,822,450
      Other ..........................................         35,791            --
                                                         ------------    ------------
                                                            9,756,119      11,105,271
      Inventory reserve ..............................       (150,050)        (90,050)
                                                         ------------    ------------
                                                         $  9,606,069    $ 11,015,221
                                                         ============    ============


      See the Company's Annual Report on Form 10-K for the year ended September
      30, 2001 for additional information regarding the repurchase of inventory
      from the bankruptcy estate of JRA 222, Inc. d/b/a Credit Card Center
      ("CCC").

(3)   LONG-TERM DEBT AND CONVERTIBLE DEBENTURES

      The Company is party to a credit agreement with a bank (the "Lender") (as
      amended, the "Revolving Credit Facility"), which provides for a $7,000,000
      revolving line of credit with interest equal to the prime rate and a
      $544,000 term loan at 8.4% interest per annum. At March 31, 2002,
      $4,680,000 was outstanding under the Revolving Credit Facility and
      $160,000 was outstanding under the term loan, compared to $5,200,000 and
      $224,000, respectively, at September 30, 2001. Subsequent to March 31,
      2002, the Company has paid off the term loan in its entirety and reduced
      the outstanding balance of the Revolving Credit Facility from $4,680,000
      to $2,000,000. The Revolving Credit Facility was amended effective April
      30, 2002 to provide for, among other things, an extension of the maturity
      date until August 30, 2002; the reduction of the revolving commitment to
      $2,000,000; modification of the collateral requirements to include a
      pledge of a money market account in an amount equal to 110% of

                                       5

      the outstanding principal balance, which pledge is currently $2,200,000;
      and the waiver by the bank of certain covenants from April 30, 2002 to
      August 30, 2002.

      In January 2002, the Company obtained a commitment from another bank for a
      line of credit of up to $5,000,000 through December 31, 2002, to replace
      the Revolving Credit Facility. The commitment contains certain conditions
      and covenants which require, among other things, a collateral pledge of
      cash in an amount equal to 100% of the loan amount. The Company has not
      utilized the commitment to obtain a loan from this bank, and is presently
      in discussions with another lender regarding the replacement of the
      Revolving Credit Facility prior to August 30, 2002. There can be no
      assurance that such discussions will be successful or that a replacement
      for the Revolving Credit Facility will be obtained at all, or on terms
      favorable to the Company. A failure to obtain a replacement facility on or
      prior to August 30, 2002 could have a material adverse affect upon the
      Company.

      In September 2000, the Company issued to two investors (the "Holders") an
      aggregate of $18,000,000 of the Company's 6% Convertible Debentures, due
      September 8, 2004 (the "Convertible Debentures"), convertible into the
      Company's Common Stock at a price of $9.50 per share. In addition, the
      Company issued warrants to the Holders to purchase 378,947 shares of the
      Company's Common Stock exercisable at any time through September 8, 2005
      at an exercise price of $9.80 per share. The Convertible Debentures
      provide for three methods to convert the debentures into shares of the
      Company's Common Stock: (1) conversion at the option of the Holder; (2)
      conversion at the option of the Company; and (3) a put option.

      In June 2001, the Holders exercised their option to put the Convertible
      Debentures back to the Company. The Company had previously notified the
      Holders pursuant to the terms of the Convertible Debentures that in the
      event such put option was exercised, the Company would pay all amounts due
      in cash. Accordingly, the principal amount of $18 million, plus accrued
      and unpaid interest, was due on August 27, 2001. The Company did not make
      such payment on that date, and currently does not have the funds available
      to make such payments. The Company is party to Subordination Agreements
      (the "Subordination Agreements") with each Holder and the Lender which
      provide, among other things, for prohibitions: (i) on the Company making
      this payment to the Holders, and (ii) against the Holders taking legal
      action against the Company to collect this amount, other than to increase
      the principal balance of the Convertible Debentures for unpaid accounts or
      to convert the Convertible Debentures into the Company's Common Stock. The
      Holders may, in addition to their other rights and remedies, under certain
      circumstances, convert into the Company's Common Stock all or a portion of
      the unpaid amount due at a conversion price equal to the current market
      price. Any such conversion would result in very substantial dilution to
      the Company's existing stockholders. In addition, any issuance of stock
      required by a conversion in excess of 19.99% of the Company's issued and
      outstanding shares will require stockholder approval under the Nasdaq
      Rules, accordingly, it is unlikely that such an issuance would be
      permitted, which could subject the Company to additional penalties under
      the agreements. In the event that the Company fails to prepay the
      Convertible Debentures as required under the terms of the Convertible
      Debentures and related agreements, the Holders would also have the right
      to declare an event of default under the Convertible Debentures. A
      declaration of an event of default would also be a default under the
      Revolving Credit Facility. The Company continues to negotiate with the
      Holders regarding such non-payment and other terms of the Convertible
      Debentures. There can be no assurance, however, that such negotiations
      will be successful or that modifications to the Convertible Debentures
      will be able to be negotiated on terms acceptable to the Company. It is
      unknown what, if any, actions may be taken by the Holders to enforce their
      rights under the Convertible Debentures. Depending on the actions taken,
      any such action could have a material adverse effect upon the financial
      condition or operations of the Company.

                                       6


      Even in the event that the ongoing negotiations are successful in waiving
      provisions, delaying payments or restructuring the provisions of the
      Convertible Debentures, such terms may not be favorable to the Company,
      and could limit the Company's operations in the future. A failure to reach
      agreements on acceptable terms to the Company with respect to the matters
      described above relating to the Convertible Debentures will have a
      material adverse effect on the Company.

(4)   EARNINGS PER SHARE

      Basic earnings per share is computed by dividing the income (loss)
      available to common shareholders by the weighted average number of common
      shares outstanding during the period. Diluted earnings per share is
      computed by dividing the income available to common shareholders by the
      weighted average number of common shares and dilutive potential common
      shares. The following is a reconciliation of the numerators and
      denominators of the basic and diluted per-share computations for net
      income (loss) for the three months and six months ended March 31, 2002 and
      2001. Note that diluted loss per share for the three months and six months
      ended March 31, 2002 is the same as basic loss per share due to the loss
      reported for the period:



                                                                              Weighted
                                                                            Average Shares      Per Share
                                                          Income (loss)      Outstanding         Amount
                                                         ---------------    --------------     ----------
                                                                                             
Three Months Ended March 31, 2002:
Basic loss per share .................................   $    (1,713,012)     17,426,210       $     (.10)
Effect of dilutive warrants, options and
     convertible debt ................................              --              --               --
                                                         ---------------     -----------       ----------
Diluted loss per share ...............................   $    (1,713,012)     17,426,210       $     (.10)
                                                         ===============     ===========       ==========

Three Months Ended March 31, 2001:
Basic earnings per share .............................   $        65,406      17,418,988       $      .00
Effect of warrants, options and
     convertible debt ................................              --           941,771             --
                                                         ---------------     -----------       ----------
Diluted earnings per share ...........................   $        65,406      18,360,759       $      .00
                                                         ===============     ===========       ==========

Six Months Ended March 31, 2002:
Basic loss per share .................................   $    (4,113,728)     17,426,210       $     (.24)
Effect of dilutive warrants, options and
     convertible debt ................................              --                --             --
                                                         ---------------     -----------       ----------
Diluted loss per share ...............................   $    (4,113,728)     17,426,210       $     (.24)
                                                         ===============     ===========       ==========

Six Months Ended March 31, 2001:
Basic earnings per share .............................   $     1,953,425      17,397,364       $      .11
Effect of warrants, options and
     convertible debt ................................              --         1,072,569             --
                                                         ---------------     -----------       ----------
Diluted earnings per share ...........................   $     1,953,425      18,469,933       $      .11
                                                         ===============     ===========       ==========
</Table>


Common stock equivalents consisting of warrants, options and convertible debt
that provide for the purchase of or conversion into 4,250,857 shares of common
stock were excluded from the computation of diluted earnings per share due to
their anti-dilutive effect for both the three and six months ended March 31,
2002.


                                       7




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

RESULTS OF OPERATIONS

      OVERVIEW

      The Company's revenues were $4,739,000 for the three months ended March
      31, 2002, representing a decrease of $3,417,000, or 42%, from revenues
      of $8,156,000 in the same quarter of the prior year. On a year-to-date
      basis, the Company's revenues were $9,375,000 for the six months ended
      March 31, 2002, representing a decrease of $15,477,000, or 62%, from
      revenues of $24,852,000 in the six months ended March 31, 2001. A
      decline in the shipment of ATM units accounted for the majority of the
      decrease, as described more fully in "Product Revenues" elsewhere
      herein.

      The Company incurred a net loss of $(1,713,000) for the three months ended
      March 31, 2002, compared to net income of $65,000 in the same quarter of
      the prior year. On a year-to-date basis, the Company incurred a net loss
      of $(4,114,000) for the six months ended March 31, 2002, compared to net
      income of $1,953,000 for the same period a year ago. The losses were due
      primarily to i) lower sales volumes, ii) legal and accounting fees related
      to the collection of receivables from JRA 222 Inc. d/b/a Credit Card
      Center ("CCC") and certain other matters, and iii) higher interest
      expenses related to the "put" of the Company's 6% subordinated convertible
      debentures in June 2001.

      PRODUCT REVENUES

      A breakdown of net sales by individual product line is provided in the
      following table:




                                                                    (Dollars in 000's)
                                                 ----------------------------------------------------------------
                                                 Three Months Ended March 31,         Six Months Ended March 31,
                                                 ----------------------------        ----------------------------
                                                     2002              2001             2002               2001
                                                 -----------        ---------         ---------          --------
                                                                                              
         ATM................................       $   2,286        $   5,459         $   4,464          $ 18,556
         TACC...............................           1,735            1,911             3,410             3,383
         Parts, service and other...........             718              786             1,501             2,913
                                                   ---------        ---------         ---------          --------
                                                   $   4,739        $   8,156         $   9,375          $ 24,852
                                                   =========        =========         =========          ========



     ATM sales were $2,286,000 for the quarter ended March 31, 2002, a decrease
     of 58%, compared to sales of $5,459,000 for the same quarter of the prior
     year. On a year to date basis, ATM sales decreased 34%, compared to ATM
     sales to customers other than CCC of $6,770,000 in the same period of the
     prior year. During the six months ended March 31, 2001, the Company had ATM
     sales to CCC of $11,787,000.

      The Company shipped 657 ATM shipments in the quarter ended March 31, 2002,
      a decrease of 52% from the 1,360 units shipped in the same quarter of the
      prior year. On a year to date basis, the Company shipped 1,334 ATM units
      for the six months ended March 31, 2002, a decrease of 43% from the 2,331
      units shipped to customers other than CCC. During the six months ended
      March 31, 2001, the Company shipped 2,339 ATM units to CCC. Approximately
      50% of the total decline in shipments to customers other than CCC was
      attributable to one of the Company's major customers who reduced purchases
      during the most recent quarter. Based on recent conversations with that
      customer's senior

                                       8


      management, the Company believes that the customer will resume purchasing
      at an increased level later this year, although there can be no assurance
      that this will occur.

      The Company's sales of Timed Access Cash Controller ("TACC") products vary
      with the timing of large orders and variances from quarter to quarter are
      not meaningful. The Company believes that sales of this product for the
      year will exceed prior year sales.

      Parts and other revenues vary directly with sales of finished goods, and
      have decreased accordingly.

      GROSS PROFIT, OPERATING EXPENSES AND NON-OPERATING ITEMS

      A comparison of certain operating information is provided in the following
      table:



                                                                      (Dollars in 000's)
                                                 ----------------------------------------------------------
                                                 Three Months Ended March 31,    Six Months Ended March 31,
                                                 ----------------------------    --------------------------
                                                     2002           2001            2002          2001
                                                 ----------    --------------    ----------    ------------
                                                                                   
      Gross profit ...........................   $    1,172    $    3,010        $    2,373    $    9,311
      Selling, general and administrative ....        2,330         2,220             4,947         4,976
      Depreciation and amortization ..........          331           342               587           682
      Operating income (loss) ................       (1,489)          448            (3,161)        3,653
      Interest expense, net ..................          547           348             1,276           670
      Income (loss) before taxes .............       (2,036)          100            (4,437)        2,983
      Income tax expense (benefit) ...........         (323)           35              (323)        1,030
      Net income (loss) ......................       (1,713)           65            (4,114)        1,953


      Gross profit on product sales for the quarter ended March 31, 2002
      decreased $1,838,000 from the same quarter a year ago, primarily as a
      result of the sharp decline in sales for the period. Gross margin as a
      percentage of sales, was 25% in the quarter ended March 31, 2002, compared
      to 37% in the same quarter of the previous year. The decrease in gross
      margin arose from certain fixed costs associated with a lower number of
      units shipped, as well as continued decreases in average sales prices for
      ATM products.

      Selling, general and administrative expenses for the quarter ended
      March 31, 2002 increased 5% from the same quarter of the previous year
      despite the significant decline in sales for the period. While the Company
      has reduced its staff by more than 10% and reduced certain of its costs
      and expenses, these reductions have been more than offset by increases in
      legal and accounting fees. Legal and accounting fees increased
      approximately $200,000 and $500,000, for the three months and six months
      periods ended March 31, 2002, respectively, primarily due to the CCC
      bankruptcy matter and related litigation.

      Depreciation and amortization for the quarter ended March 31, 2002 was
      $331,000, a decrease of $11,000 from the same quarter of the previous
      year. This difference is attributable to assets that became fully
      depreciated at the beginning of the year, which were related to additions
      of property, plant and equipment used in production of new ATM models.
      Similarly, depreciation for the six months ended March 31, 2002 was
      $95,000 lower than the 2001 provision because of the effect of fully
      depreciated assets.

                                       9

      Interest expense increased $199,000 in the quarter ended March 31, 2002,
      net of interest income of $223,000 arising primarily from interest
      applicable to Federal income tax refunds, when compared to the same
      quarter of the previous year. The net increase is due to the accrual of
      penalty interest of $405,000 per quarter on the Company's Convertible
      Debentures, which the Company has incurred since the Debentures were "put"
      back to the Company in June 2001. This amount is in addition to the
      regular accrual of $270,000 per quarter on the Debentures at the stated
      interest rate. Although this interest has been and continues to be
      accrued, the Company has made no cash payments of interest to the
      debenture holders since June 2001.

      Income tax expense (benefit) in the three months and six months ended
      March 31, 2002 included a tax benefit of $323,457 relating to refunds of
      alternative minimum tax for which the Company had previously established a
      valuation allowance. In 2002, the Company has established a valuation
      allowance equal to the amount of all other remaining income tax benefits
      due to the uncertainty of the Company's ability to utilize such benefits.
      The Company has recorded an income tax provision in the three months and
      six months ended March 31, 2001 representing an effective tax rate of
      34.5%.

LIQUIDITY AND CAPITAL RESOURCES

      The financial position of the Company has deteriorated during the second
      fiscal quarter of 2002 as a result of CCC's bankruptcy and the Company's
      termination of sales to CCC, unprofitable operations and reduced sales of
      the Company's products resulting from general difficulties in the ATM
      market. This deterioration is reflected in the following key indicators as
      of March 31, 2002 and September 30, 2001:

      <Table>
      <Caption>
                                                    (dollars in 000's)
                                               ----------------------------
                                               March 31,      September 30,
                                                 2002             2001
                                               ---------      -------------
                                                        
      Cash                                     $   1,886        $   3,266
      Working capital (deficit)                   (3,896)             250
      Total assets                                28,645           33,837
      Shareholders' equity                         1,199            5,194
      </Table>

      The Company is party to a credit agreement with a bank (the "Lender") (as
      amended, the "Revolving Credit Facility"), which provides for a $7,000,000
      revolving line of credit with interest equal to the prime rate and a
      $544,000 term loan at 8.4% interest per annum. At March 31, 2002,
      $4,680,000 was outstanding under the Revolving Credit Facility and
      $160,000 was outstanding under the term loan, compared to $5,200,000 and
      $224,000, respectively, at September 30, 2001. Subsequent to March 31,
      2002, the Company has paid off the term loan in its entirety and reduced
      the outstanding balance of the Revolving Credit Facility from $4,680,000
      to $2,000,000. The Revolving Credit Facility was amended effective April
      30, 2002 to provide for, among other things, an extension of the maturity
      date until August 30, 2002; the reduction of the revolving commitment to
      $2,000,000; modification of the collateral requirements to include a
      pledge of a money market account in an amount equal to 110% of the
      outstanding principal balance, which pledge is currently $2,200,000; and
      the waiver by the bank of certain covenants from April 30, 2002 to
      August 30, 2002.

      In April 2002, Tidel received $4,833,000 of the Federal income tax
      refunds, which represents all expected tax refunds. These funds were used
      to reduce the outstanding principal on the Revolving Credit Facility and
      to provide the additional collateral in connection with the extension with
      J P Morgan Chase.

      In January 2002, the Company obtained a commitment from another bank for a
      line of credit loan of up to $5,000,000 through December 31, 2002, to
      replace the Revolving Credit Facility. The commitment

                                       10



      contains certain conditions and covenants which require, among other
      things, a collateral pledge of cash in an amount equal to 100% of the loan
      amount. The Company has not utilized the commitment to obtain a loan from
      this bank, and is presently in discussions with another lender regarding
      the replacement of the Revolving Credit Facility prior to August 30, 2002.
      There can be no assurance that such discussions will be successful or that
      a replacement for the Revolving Credit Facility will be obtained at all,
      or on terms favorable to the Company. A failure to obtain a replacement
      facility on or prior to August 30, 2002 could have a material adverse
      effect upon the Company.

      In September 2000, the Company issued to two investors (the "Holders") an
      aggregate of $18,000,000 of the Company's 6% Convertible Debentures, due
      September 8, 2004 (the "Convertible Debentures"), convertible into the
      Company's Common Stock at a price of $9.50 per share. In addition, the
      Company issued warrants to the Holders to purchase 378,947 shares of the
      Company's Common Stock exercisable at any time through September 8, 2005
      at an exercise price of $9.80 per share. The Convertible Debentures
      provide for three methods to convert the debentures into shares of the
      Company's Common Stock: (1) conversion at the option of the Holder; (2)
      conversion at the option of the Company; and (3) a put option.

      In June 2001, the Holders exercised their option to put the Convertible
      Debentures back to the Company. The Company had previously notified the
      Holders pursuant to the terms of the Convertible Debentures that in the
      event such put option was exercised, the Company would pay all amounts due
      in cash. Accordingly, the principal amount of $18 million, plus accrued
      and unpaid interest, was due on August 27, 2001. The Company did not make
      such payment on that date, and currently does not have the funds available
      to make such payments. The Company is party to Subordination Agreements
      (the "Subordination Agreements") with each Holder and the Lender which
      provide, among other things, for prohibitions: (i) on the Company making
      this payment to the Holders, and (ii) against the Holders taking legal
      action against the Company to collect this amount, other than to increase
      the principal balance of the Convertible Debentures for unpaid accounts or
      to convert the Convertible Debentures into the Company's Common Stock. The
      Holders may, in addition to their other rights and remedies, under certain
      circumstances, convert into the Company's Common Stock all or a portion of
      the unpaid amount due at a conversion price equal to the current market
      price. Any such conversion would result in very substantial dilution to
      the Company's existing stockholders. In addition, any issuance of stock
      required by a conversion in excess of 19.99% of the Company's issued and
      outstanding shares will require stockholder approval under the Nasdaq
      Rules, accordingly, it is unlikely that such an issuance would be
      permitted, which could subject the Company to additional penalties under
      the agreements. In the event that the Company fails to prepay the
      Convertible Debentures as required under the terms of the Convertible
      Debentures and related agreements, the Holders would also have the right
      to declare an event of default under the Convertible Debentures. A
      declaration of an event of default would also be a default under the
      Revolving Credit Facility. The Company continues to negotiate with the
      Holders regarding such non-payment and other terms of the Convertible
      Debentures. There can be no assurance, however, that such negotiations
      will be successful or that modifications to the Convertible Debentures
      will be able to be negotiated on terms acceptable to the Company. It is
      unknown what, if any, actions may be taken by the Holders to enforce their
      rights under the Convertible Debentures. Depending on the actions taken,
      any such action could have a material adverse effect upon the financial
      condition or operations of the Company.

      Even in the event that the ongoing negotiations are successful in waiving
      provisions, delaying payments or restructuring the provisions of the
      Convertible Debentures, such terms may not be favorable to the Company,
      and could limit the Company's operations in the future. A failure to reach
      agreements on acceptable terms to the Company with respect to the matters
      described above relating to the Convertible Debentures will have a
      material adverse effect on the Company.

                                       11




      The Company formerly owned 100% of 3CI Complete Compliance Corporation
      ("3CI"), a company engaged in the transportation and incineration of
      medical waste, until its divestiture of a majority interest in February
      1994. The Company continues to own 698,464 shares of the common stock of
      3CI. The Company has no immediate plan for the disposal of these shares,
      and accordingly, all the shares are presently pledged to secure borrowings
      under the Revolving Credit Facility.

      The Company's research and development budget for fiscal 2002 has been
      estimated at $2,900,000. The majority of these expenditures are applicable
      to enhancements of the existing product lines, development of new
      automated teller machine and cash controller products, and the development
      of new technology to facilitate advanced services such as check cashing.
      Total research and development expenditures were approximately $685,000
      and $1,362,000 for the three months and six months ended March 31, 2002.

      The Company used $717,000 for operating activities for the six months
      ended March 31, 2002, primarily due to the continuing losses sustained in
      the downturn in business. Management believes that operations will
      improve, and that the Company will begin to generate cash flow in the
      first fiscal quarter of 2003, although there can be no assurance of any
      such improvement, or that the Company will generate cash flow in the first
      fiscal quarter of 2003 or at any other time. In the interim, management
      believes that the Company has adequate resources to cover its requirements
      for working capital. Such resources include cash on hand, anticipated
      collection of certain notes receivable, and proceeds from a new debt
      facility that management is negotiating regarding the replacement of the
      Revolving Credit Facility.

      There can be no assurance that such discussions will be successful or that
      a replacement for the Revolving Credit Facility will be obtained at all,
      or on terms favorable to the Company. A failure to obtain a replacement
      facility on or prior to August 30, 2002 could have a material adverse
      effect upon the Company.


      The Company has never paid dividends on shares of its Common Stock, and
      does not anticipate paying dividends in the foreseeable future. In
      addition, the Company's wholly owned subsidiary is restricted from paying
      dividends to the Company pursuant to the subsidiary's revolving credit
      agreement with a bank.

      MAJOR CUSTOMERS AND CREDIT RISK

      The Company generally retains a security interest in the underlying
      equipment that is sold to customers until it receives payment in full. The
      Company would incur an accounting loss equal to the carrying value of the
      accounts receivable, less any amounts recovered from liquidation of
      collateral, if a customer failed to perform according to the terms of the
      credit arrangements.

      Foreign sales accounted for 9% and 13% of the Company's total sales during
      the three months ended March 31, 2002 and 2001, respectively. On a year to
      date basis, foreign sales accounted for 9% and 6% of sales during the six
      months ended March 31, 2002 and 2001, respectively. All sales are
      transacted in U.S. dollars.

IMPACT OF RECENTLY ISSUED ACCOUNTING STANDARDS

      In July 2001, the FASB issued Statement of Financial Accounting Standards
      ("SFAS") No. 141, "Business Combinations," and SFAS No.142, "Goodwill and
      Other Intangible Assets." SFAS 141 requires that the purchase method of
      accounting be used for all business combinations initiated after June 30,
      2001. SFAS 141 also specifies criteria that intangible assets must meet in
      order to be recognized and reported separately from goodwill. SFAS 142
      requires that goodwill and intangible assets with indefinite useful lives
      will no longer be amortized to expense, but instead will be tested for
      impairment at least annually. Intangible assets with definite useful lives
      will be amortized to expense.

                                       12



      The Company is required to adopt the provisions of SFAS 141 immediately
      and SFAS 142 effective October 1, 2002. Goodwill and intangible assets
      acquired in business combinations completed before July 1, 2001 will
      continue to be amortized through September 30, 2002.

      As of October 1, 2002, the Company will be required to reassess the useful
      lives of all acquired intangible assets and make any necessary
      amortization period adjustments by December 31, 2002. The Company will
      also be required to perform an assessment of whether there is an
      impairment of goodwill as of October 1, 2002, and at least annually
      thereafter. Any impairment charge recognized at October 1, 2002 will be
      shown as the cumulative effect of a change in accounting principle in the
      Company's statement of operations.

      As of October 1, 2002, the Company expects to have unamortized goodwill of
      approximately $427,400, which will be subject to the transition provisions
      of SFAS 142. Amortization expense related to goodwill was $15,444 for each
      of the years ended September 30, 2001 and 2000. This amortization of
      goodwill will no longer occur under the new standards. The Company is
      evaluating the impact of adopting SFAS 142, but because of the extensive
      effort required, it is not practicable to reasonably determine, at the
      date of this report, whether a goodwill impairment charge will be recorded
      upon adoption of the new standards.

      In August 2001, the FASB issued SFAS No. 144, "Accounting for the
      Impairment or Disposal of Long-Lived Assets," which supersedes both SFAS
      No. 121, "Accounting for the Impairment of Long-Lived Assets and for
      Long-Lived Assets to Be Disposed Of" and the accounting and reporting
      provisions of APB Opinion No. 30, "Reporting the Results of
      Operations--Reporting the Effects of Disposal of a Segment of a Business,
      and Extraordinary, Unusual and Infrequently Occurring Events and
      Transactions", for the disposal of a segment of a business. SFAS 144
      provides a single accounting model for long-lived assets to be disposed
      of. Although retaining many of the fundamental recognition and measurement
      provisions of SFAS 121, the new rules change the criteria to be met to
      classify an asset as held-for-sale. The new rules also broaden the
      criteria regarding classification of a discontinued operation.

RISK FACTORS

      Please see the risk factors contained in the Company's Annual Report on
      Form 10-K for the year ended September 30, 2001.

FORWARD-LOOKING STATEMENTS

      This Form 10-Q contains certain forward-looking statements within the
      meaning of Section 27A of the Securities Act of 1933, as amended, and
      Section 21E of the Securities Exchange Act of 1934, as amended, which are
      intended to be covered by the safe harbors created thereby. Investors are
      cautioned that all forward-looking statements involve risks and
      uncertainty (including without limitation, the exercise of the put on the
      Convertible Debentures, the Company's non-compliance with certain
      provisions of its Revolving Credit Facility and Convertible Debentures,
      the Company's financial position and working capital availability, the
      levels of orders which are received and can be shipped in a quarter;
      customer order patterns and seasonality; costs of labor, raw materials,
      supplies and equipment; technological changes; competition and competitive
      pressures on pricing; the economic

                                       13



      condition of the ATM industry and the possibility that it is a mature
      industry; and economic conditions in the United States and worldwide),
      though the Company believes that the assumptions underlying the
      forward-looking statements contained herein are reasonable, any of the
      assumptions could be inaccurate, and therefore, there can be no assurance
      that the forward-looking statements included in this Form 10-Q will prove
      to be accurate. In light of the significant uncertainties inherent in the
      forward-looking statements included herein, the inclusion of such
      information should not be regarded as a representation by the Company or
      any other person that the objectives and plans of the Company will be
      achieved.

ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES
         ABOUT MARKET RISK

      The Company is exposed to changes in interest rates as a result of
      financing through its issuance of variable-rate and fixed-rate debt. If
      market interest rates were to increase 1% in fiscal 2002, however, there
      would be no material impact on the Company's consolidated results of
      operations or financial position.

                           PART II. OTHER INFORMATION

ITEM 1.  LEGAL PROCEEDINGS

      CCC filed for protection under Chapter 11 of the United States Bankruptcy
      Code on June 6, 2001 in the United States Bankruptcy Court for the Eastern
      District of Pennsylvania. At that time, CCC owed the Company approximately
      $27 million, excluding any amounts for interest, attorney's fees and other
      charges. As of September 30, 2001, the Company had recouped inventory from
      the estate of CCC recorded at an approximate value of $3 million. At the
      time of the bankruptcy filing, the obligation was secured by a collateral
      pledge of accounts receivable, inventories and transaction income,
      although it is unclear as to what is the value of the Company's
      collateral. Based upon analysis by the Company of all available
      information regarding the CCC bankruptcy proceedings, the Company
      established a reserve in the amount of approximately $24 million in the
      fiscal year ended September 30, 2001 against substantially all of the
      remaining balance of the note and accounts owed to the Company by CCC.
      Depending on the resolution of the bankruptcy proceedings, the Company may
      incur additional charges to earnings in future periods. Management of the
      Company intends to continue to monitor this matter and to take all actions
      that it determines to be necessary based upon its monitoring of the
      situation.

      In connection with CCC's bankruptcy filing, the Company filed proofs of
      claim as to the obligations of CCC due and owing the Company and the
      Company's interest in certain assets of CCC. Fleet National Bank
      ("Fleet"), which provided banking and related services to CCC, also filed
      claims asserting security interests in certain of the property in the
      bankruptcy estate of CCC. NCR, another secured creditor and vendor of CCC,
      and other leasing companies, filed claims based on alleged security
      interests in certain property of the bankruptcy estate as well.

      In the bankruptcy case, Fleet commenced an adversary proceeding against
      the Company and NCR seeking to assert its priority over the claims of the
      Company and NCR to some or all of the assets of CCC.

                                       14



      The Company responded to Fleet's complaint and asserted claims against
      Fleet and NCR seeking a declaration from the court as to the Company's
      priority over the security interests held by Fleet and NCR. The Company is
      taking other appropriate action in the bankruptcy proceeding to protect
      its interest and rights.

      Prior to CCC's bankruptcy filing, the Company had commenced actions
      against CCC and Andrew J. Kallok ("Kallok"), the principal shareholder and
      executive officer of CCC. The actions commended by the Company were stayed
      upon CCC's bankruptcy filing. The Company is pursuing the action, however,
      which it filed against Kallok on May 14, 2001. Kallok did not answer the
      motions filed by the Company in this matter and the Company filed a Motion
      for Default Judgment against Kallok on June 14, 2001. Kallok filed an
      Answer and Motion to Set Aside Interlocutory Default Judgment, which was
      ordered by the court, and a non-jury trial in this matter is currently
      scheduled for November 2002. Due to the current stage of the proceeding as
      well as the related bankruptcy proceeding of CCC, it is not possible to
      estimate the outcome of this action.

      On or about April 21, 2002, the bankruptcy case was converted to a Chapter
      7 and the appointment of a Trustee by the Court is presently pending.

      The Company and several of its officers and directors were named as
      defendants (the "Defendants") in a purported class action filed on
      October 31, 2001 in the United States District Court for the Southern
      District of Texas, George Lehockey v. Tidel Technologies, et al.,
      H-01-3741. Subsequent to the filing of this suit, four identical suits
      were also filed in the Southern District. On or about March 18, 2002, the
      Court consolidated all of the pending class actions and appointed a lead
      plaintiff under the Private Securities Litigation Reform Act of 1995
      ("Reform Act"). On April 10, 2002, the lead plaintiff filed a Consolidated
      Amended Complaint ("CAC") that alleges that defendants made material
      misrepresentations and omissions concerning the Company's financial
      condition and prospects between January 14, 2000 and February 8, 2001 (the
      putative class period). The lead plaintiff seeks unspecified amounts of
      compensatory damages, interest, and costs, including legal fees. The
      Company denies the allegations in the CAC, and on May 10, 2002, filed a
      motion to dismiss the CAC. The Company anticipates that the lead plaintiff
      will file a response in June 2002, and the Court will issue a ruling on
      the motion sometime in the fourth quarter of fiscal 2002 or the first
      quarter of fiscal 2003. The consolidated class action lawsuits are still
      in the early stages of litigation. Consequently, it is not possible at
      this time to predict whether the Company will incur any liability or to
      estimate the damages, or the range of damages, if any, that the Company
      might incur in connection with these lawsuits. The inability of the
      Company to prevail in this action could have a material adverse affect on
      the Company's future business, financial condition, and results of
      operations.

      The Company and its subsidiaries are each subject to certain litigation
      and claims arising in the ordinary course of business. In the opinion of
      the management of the Company, the amounts ultimately payable, if any, as
      a result of such litigation and claims will not have a materially adverse
      effect on the Company's financial position.

ITEM 2.  CHANGES IN SECURITIES

      Not applicable.

                                       15




ITEM 3.  DEFAULTS UPON SENIOR SECURITIES

      See "Liquidity and Capital Resources" in Item 2 of this Quarterly Report
      on Form 10-Q for a discussion of the Revolving Credit Facility and the
      Convertible Debentures.

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

      Not applicable.

ITEM 5.  OTHER INFORMATION

      In March 2002, the Company was notified by The Nasdaq National Market that
      the price of the Company's common stock had closed below the minimum
      continued listing requirement of $1.00 per share for thirty consecutive
      trading days. Accordingly, on March 22, 2002, the Company voluntarily
      transferred its listing to The Nasdaq SmallCap Market where it will have
      until August 13, 2002 to regain compliance with the $1.00 minimum bid
      price requirement. If it does not, then the Company has been notified that
      it will be provided with written notification that its securities will be
      subject to delisting procedures. For additional information, see "Risk
      Factors - Compliance with NASDAQ National Market Continued Listing
      Requirements" contained in the Company's Annual Report on Form 10-K for
      the fiscal year ended September 30, 2001.

ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K

      a) EXHIBITS

         None.

      b) REPORTS ON FORM 8-K

         The Company filed two reports on Form 8-K under Item 5 - Other Events
         dated January 17, 2002 and February 5, 2002.

                                       16




                                    SIGNATURE

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

                                            TIDEL TECHNOLOGIES, INC.
                                            (Registrant)


DATE:  May 20, 2002                         By:/s/  MARK K. LEVENICK
                                               -------------------------------
                                               Mark K. Levenick
                                               Interim Chief Executive Officer


                                       17