================================================================================

                UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                              Washington, DC 20549
                                    FORM 10-Q

(MARK)
   [X]        QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)
                         OF THE SECURITIES EXCHANGE ACT
                          OF 1934 FOR THE 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 000-24019

                           United Road Services, Inc.
                           --------------------------
             (Exact name of registrant as specified in its charter)

            Delaware                                           94-3278455
            ---------                                          ----------
  (State or other jurisdiction of                          (I.R.S. Employer
   incorporation or organization)                         Identification No.)

      17 Computer Drive West
          Albany, New York                                         12205
          ----------------                                         -----
(Address of principal executive offices)                         (Zip Code)

Registrant's telephone number, including area code:  (518) 446-0140

     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
filing requirements for the past 90 days.

                        Yes  X                 No ___
                            ---


     As of May 15, 2002, the registrant had 2,086,475 shares of common stock
issued and outstanding.

================================================================================



                   UNITED ROAD SERVICES, INC. AND SUBSIDIARIES
               Form 10-Q For The Three Months Ended March 31, 2002



                  Index                                                                             Page
                                                                                                 
Part I.  - Financial Information

         Item 1   Condensed Consolidated Financial Statements
                  Condensed Consolidated Balance Sheets as of
                      March 31, 2002 and December 31, 2001                                             3

                  Condensed Consolidated Statements of Operations
                      For the Three Months Ended March 31, 2002 and March 31, 2001                     4

                  Condensed Consolidated Statements of Cash Flows for
                      the Three Months Ended March 31, 2002 and March 31, 2001                         5

                  Notes to Condensed Consolidated Financial Statements                                 7

         Item 2   Management's Discussion and Analysis of Financial
                      Condition and Results of Operations                                             13

         Item 3   Quantitative and Qualitative Disclosures about Market Risk                          20

Part II. - Other Information

         Item 2   Changes in Securities and Use of Proceeds                                           21

         Item 6   Exhibits and Report on Form 8-K                                                     21

Signatures                                                                                            22


                                       Page 2



                   UNITED ROAD SERVICES, INC. AND SUBSIDIARIES
                      CONDENSED CONSOLIDATED BALANCE SHEETS
             (In thousands, except share amounts and per share data)



ASSETS                                                                             March 31, 2002      December 31, 2001
                                                                                   --------------      -----------------
                                                                                     (Unaudited)
                                                                                                    
 Current assets:
         Cash and cash equivalents                                                  $         50                 1,696
         Trade receivables, net of allowance for doubtful
                    accounts of $1,580 at March 31, 2002
                    and $1,581 at December 31, 2001                                       20,264                18,219
         Other receivables                                                                 1,274                 1,293
         Prepaid licenses and fees                                                         1,012                   681
         Prepaid expenses and other current assets                                         3,533                 3,012
                                                                                    ------------           -----------
                  Total current assets                                                    26,133                24,901

 Vehicles and equipment, net                                                              66,799                66,111
 Deferred financing costs, net                                                             4,551                 4,800
 Goodwill, net                                                                            32,218                75,582
 Other non-current assets                                                                    909                   396
                                                                                    ------------           -----------
                  Total assets                                                      $    130,610               171,790
                                                                                    ============           ===========

LIABILITIES AND STOCKHOLDERS' EQUITY

 Current liabilities:
         Current installments of obligations for capital leases                     $        123                   144
         Borrowings under credit facility                                                 36,733                37,436
         Accounts payable                                                                  8,358                 7,367
         Accrued expenses                                                                 12,399                11,271
         Due to related parties                                                            1,313                 1,073
                                                                                    ------------           -----------
                  Total current liabilities                                               58,926                57,291

 Obligations for capital leases, excluding current installments                               43                    68
 Long-term debt                                                                           96,682                94,787
 Other long-term liabilities                                                               3,616                 2,422
 Deferred tax liabilities                                                                    578                    --
                                                                                    ------------           -----------
                  Total liabilities                                                      159,845               154,568
                                                                                    ------------           -----------

 Stockholders' equity (deficit):
         Preferred stock; $ 0.001 par value; 5,000,000 shares authorized;
           662,119 shares issued and outstanding at March 31, 2002
           and December 31, 2001                                                               1                     1
         Common stock; $0.01 par value; 35,000,000 shares
           authorized; 2,086,475 shares issued and outstanding
           at March 31, 2002 and December 31, 2001                                            21                    21
         Additional paid-in capital                                                      217,489               217,489
         Accumulated deficit                                                            (246,746)             (200,289)
                                                                                    ------------           -----------
                  Total stockholders' equity (deficit)                                   (29,235)               17,222
                                                                                    ------------           -----------
                  Total liabilities and stockholders' equity (deficit)              $    130,610               171,790
                                                                                    ============           ===========


     See accompanying notes to condensed consolidated financial statements.

                                       Page 3




                   UNITED ROAD SERVICES, INC. AND SUBSIDIARIES
                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
               (In thousands, except share and per share amounts)
                                   (Unaudited)




                                                                                   Three months ended
                                                                                         March 31,
                                                                                   2002            2001
                                                                                   ----            ----
                                                                                        
Net revenue                                                                 $    61,109          58,868
Cost of revenue, excluding depreciation                                          49,107          47,322
Selling, general and administrative expenses                                      9,030           9,818
Amortization of goodwill                                                             --             517
Depreciation                                                                      2,447           2,362
                                                                            -----------     -----------

       Income (loss) from operations                                                525          (1,151)

Other income (expense):
    Interest income                                                                  81              13
    Interest expense                                                             (2,705)         (2,876)
    Other                                                                           146              25
                                                                            -----------     -----------

       Loss before income taxes and cumulative effect of change in
         accounting principle                                                    (1,953)         (3,989)

Income tax expense                                                                  740             145
                                                                            -----------     -----------

       Loss before cumulative effect of change in accounting principle           (2,693)         (4,134)

Cumulative effect of change in accounting principle                             (43,364)             --
                                                                            -----------     -----------

       Net loss                                                             $   (46,057)         (4,134)
                                                                            ===========     ===========

Share amounts:

       Basic and fully diluted loss per share:

         Loss before cumulative effect of change
           in accounting principle                                          $     (1.29)          (1.98)
                                                                            ===========     ===========

         Net loss                                                           $    (22.07)          (1.98)
                                                                            ===========     ===========

       Weighted average shares outstanding                                    2,086,475       2,091,652
                                                                            ===========     ===========


     See accompanying notes to condensed consolidated financial statements.

                                     Page 4



                   UNITED ROAD SERVICES, INC. AND SUBSIDIARIES
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (In thousands)
                                   (Unaudited)



                                                                                            Three months ended
                                                                                                 March 31,
                                                                                            2002          2001
                                                                                            ----          ----
                                                                                                 
Net loss                                                                                 $(46,057)       (4,134)

Adjustments to reconcile net loss to net cash provided by operating activities:
         Depreciation and amortization                                                      2,696         3,121
         Cumulative effect of change in accounting principle                               43,364             -
         Provision for doubtful accounts                                                      263           300
         Deferred income taxes                                                                599             -
         Interest expense, paid-in-kind                                                     1,895         1,752
         Gain on sale of vehicles and equipment, net                                          (81)          (32)
         Changes in operating assets and liabilities, net of effects of acquisitions:
                    Increase in trade receivables                                          (2,308)       (2,133)
                    Decrease in other receivables                                             141           228
                    Increase in prepaid licenses and fees                                     (87)         (721)
                    Decrease in prepaid expenses and other current assets                   2,173           349
                    Increase in other non-current assets                                      (13)           (5)
                    Increase (decrease) in accounts payable                                   713        (1,090)
                    Decrease in accrued expenses                                           (2,374)          (89)
                    Decrease in other long-term liabilities                                  (114)          (18)
                                                                                         --------      --------
                        Net cash provided by (used in) operating activities                   810        (2,472)
                                                                                         --------      --------

Investing activities:
     Purchases of vehicles and equipment                                                   (3,008)       (2,985)
     Proceeds from sale of vehicles and equipment                                             283           354
     Amounts payable to related parties                                                       240             -
     Cash acquired in acquisition                                                             500             -
                                                                                         --------      --------
                        Net cash used in investing activities                              (1,985)       (2,631)
                                                                                         --------      --------

Financing activities:
     Convertible preferred stock offering costs                                                 -           (81)
     Payments to be presented for funding, net                                                278             -
     Net borrowings (repayment) on revolving credit facility                                 (703)        3,626
     Payments of deferred financing costs                                                       -           (98)
     Payments on capital leases                                                               (46)          (58)
                                                                                         --------      --------
                        Net cash provided by (used in) financing activities                  (471)        3,389
                                                                                         --------      --------

Decrease in cash and cash equivalents                                                      (1,646)       (1,714)
Cash and cash equivalents at beginning of period                                            1,696         2,615
                                                                                         --------      --------
Cash and cash equivalents at end of period                                               $     50           901
                                                                                         ========      ========


                                   (continued)

                                     Page 5



                   UNITED ROAD SERVICES, INC. AND SUBSIDIARIES
           CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS, Continued
                                 (In thousands)
                                   (Unaudited)



                                                                                   Three months ended
                                                                                        March 31,
                                                                                    2002         2001
                                                                                    ----         ----
                                                                                           
Supplemental disclosures of cash flow information:

         Cash paid (received) during the period for:

                  Interest                                                          $ 484         939
                                                                                    =====       =====
                  Income tax expense, net of refunds                                $(405)        (24)
                                                                                    =====       =====

Supplemental disclosure of non-cash investing and financing activity:

                  Increase in accumulated deficit for unpaid
                     cumulative dividend on preferred stock                         $ 400         380
                                                                                    =====       =====

                  Acquired net assets, net of cash                                  $ 407           -
                                                                                    =====       =====


     See accompanying notes to condensed consolidated financial statements.

                                     Page 6



(1)  Summary of Significant Accounting Policies

     (a)  Interim Financial Statements

          The unaudited condensed consolidated financial statements have been
          prepared pursuant to the rules and regulations of the Securities and
          Exchange Commission (the "SEC"). Certain information and footnote
          disclosures, normally included in annual consolidated financial
          statements prepared in accordance with accounting principles generally
          accepted in the United States of America, have been condensed or
          omitted pursuant to those rules and regulations, although United Road
          Services, Inc. (the "Company") believes that the disclosures made are
          adequate to make the information presented not misleading. In the
          opinion of management, all adjustments necessary to fairly present the
          Company's financial position, results of operations and cash flows
          have been included. The results of operations for the interim periods
          are not necessarily indicative of the results for the entire fiscal
          year.

          It is suggested that these condensed consolidated financial statements
          be read in conjunction with the audited consolidated financial
          statements and notes thereto included in the Company's Annual Report
          on Form 10-K for the year ended December 31, 2001, as filed with the
          SEC.

     (b)  Organization and Business

          The Company operates in two reportable operating segments: (1)
          transport and (2) towing and recovery. The transport segment provides
          transport services to a broad range of customers in the new and used
          vehicle markets. Revenue from transport services is derived according
          to pre-set rates based on mileage or a flat fee. Customers include
          automobile manufacturers, leasing and insurance companies, automobile
          auction companies, automobile dealers and individual motorists.

          The towing and recovery segment provides towing, impounding,
          repossession and storing services, and performs lien sales and
          auctions of abandoned vehicles. In addition, the towing and recovery
          segment provides recovery and relocation services for heavy-duty
          commercial vehicles and construction equipment. Revenue from towing
          and recovery services is principally derived from rates based on
          distance, time or fixed charges, and any related impound and storage
          fees. Customers of the towing and recovery division include automobile
          dealers, finance companies, repair shops and fleet operators, law
          enforcement agencies, municipalities and individual motorists.

     (c)  Basis of Presentation

          The accompanying condensed consolidated financial statements include
          the accounts of the Company and its subsidiaries. The results of
          operations of acquired companies have been included in the Company's
          results of operations from their respective acquisition dates. All
          significant intercompany transactions have been eliminated in
          consolidation.

     (d)  Use of Estimates

          Management of the Company has made a number of estimates and
          assumptions relating to the reporting of assets and liabilities and
          the disclosure of contingent assets and liabilities to prepare these
          unaudited condensed consolidated financial statements in conformity
          with accounting principles generally accepted in the United States of
          America. Actual results could differ from those estimates.

     (e)  Share and Per Share Amounts

          Basic earnings per share excludes dilution and is computed by dividing
          net loss by the weighted average number of common shares outstanding
          for the period. Diluted earnings per share reflects the potential
          dilution that could occur if securities or other contracts to issue
          common stock (such as stock options and warrants) were exercised or
          converted into common stock or resulted in the issuance of common
          stock that then shared in the earnings of the Company.

                                     Page 7



          The effect of options, warrants, convertible preferred stock, earnout
          shares and holdback shares have been excluded at March 31, 2002 and
          2001, as the effect would be antidilutive. Additionally, shares
          issuable upon conversion of the convertible subordinated Debentures
          have been excluded at March 31, 2002 and 2001, as the effect would be
          antidilutive due to the adjustment (decrease in net loss) for interest
          expense.

          At March 31, 2002, the Company had outstanding preferred stock
          convertible into 6,221,190 shares of common stock, stock options
          exercisable to purchase 300,913 shares of common stock, warrants
          exercisable to purchase 48,028 shares of common stock and subordinated
          Debentures convertible into 644,547 shares of common stock. At March
          31, 2001, the Company had outstanding preferred stock convertible into
          6,221,190 shares of common stock, stock options exercisable to
          purchase 314,443 shares of common stock, warrants exercisable to
          purchase 47,919 shares of common stock and subordinated Debentures
          convertible into 595,466 shares of common stock.

     (f)  Goodwill

          Effective January 1, 2002, the Company adopted Statement of Financial
          Accounting Standards ("SFAS") No. 142, "Goodwill and Other Intangible
          Assets". Under the provisions of SFAS No. 142, goodwill and intangible
          assets with indefinite useful lives are no longer amortized. Rather,
          goodwill and intangible assets with indefinite useful lives are
          subject to a periodic impairment test. If the carrying value of
          goodwill or an intangible asset exceeds its fair value, an impairment
          loss shall be recognized. A discounted cash flow model based upon the
          Company's weighted average cost of capital was used to determine the
          fair value of the Company's reporting units for purposes of testing
          goodwill for impairment. SFAS No. 142 defines a reporting unit as a
          business for which discrete financial information is available which
          management regularly reviews and has economic characteristics that
          differentiate it from other components of the Company. The Company has
          determined the reporting units within the towing operating segment to
          be each individual division and within the transport operating segment
          to be the new vehicle, used vehicle, combined new/used vehicle, and
          specialty vehicle transport businesses.

          Upon adoption of SFAS No. 142, the Company recorded an impairment loss
          of $43,364 ($25,354 relating to the transport operating segment and
          $18,010 relating to the towing and recovery operating segment) as the
          cumulative effect of a change in accounting principle. This impairment
          primarily resulted from a change in the criteria for the measurement
          of impairment from an undiscounted to a discounted cash flow method
          and the classification on a reporting unit basis.

          The following table presents reported net loss and loss per share
          exclusive of the goodwill impairment for the three months ended March
          31, 2002 and 2001.



                                                                                   Three months ended
                                                                                         March 31,
                                                                                  2002               2001
                                                                                  ----               ----
                                                                                            
          Reported net loss ...........................................      $  (46,057)            (4,134)
          Amortization of goodwill, net of tax ........................               -                569
          Cumulative effect of change in accounting principle .........          43,364                  -
                                                                             ----------           --------

          Adjusted net loss ...........................................      $   (2,693)            (3,565)
                                                                             ==========           ========

          Loss per share:
          Reported net loss ...........................................      $   (22.07)             (1.98)
          Amortization of goodwill ....................................               -               0.27
          Cumulative effect of change in accounting principle .........           20.78                  -
                                                                             ----------           --------
          Adjusted loss per share .....................................      $    (1.29)             (1.71)
                                                                             ==========           ========


                                     Page 8



     (g)  Impact of Recently Issued Accounting Standards

          In July 2001, the Financial Accounting Standards Board ("FASB") issued
          SFAS No. 141, "Business Combinations", which requires that the
          purchase method of accounting be used for all business combinations
          initiated after June 30, 2001 as well as all purchase method business
          combinations completed after June 30, 2001. SFAS No. 141 also
          specifies criteria that intangible assets acquired in a purchase
          method business combination must meet to be recognized and reported
          apart from goodwill. The Company has adopted the provisions of SFAS
          No. 141.

          In June 2001, the FASB issued SFAS No. 143, "Accounting for Asset
          Retirement Obligations", which addresses financial accounting and
          reporting for obligations associated with the retirement of tangible
          long-lived assets and the associated asset retirement costs. The
          standard applies to legal obligations associated with the retirement
          of long-lived assets that result form the acquisition, construction,
          development and (or) normal use of the asset. Other than vehicles and
          equipment, the Company does not maintain significant tangible
          long-lived assets. Therefore, management does not anticipate that the
          adoption of SFAS No. 143 to have a material financial impact on the
          Company's consolidated financial statements. The Company will continue
          to evaluate this conclusion.

          In August 2001, FASB issued SFAS No. 144, "Accounting for the
          Impairment or Disposal of Long-Lived Assets". SFAS No. 144 addresses
          financial accounting and reporting for the impairment or disposal of
          long-lived assets. This Statement requires that long-lived assets be
          reviewed for impairment whenever events or changes in circumstances
          indicate that the carrying amount of an asset may not be recoverable.
          Recoverability of assets to be held and used is measured by a
          comparison of the carrying amount of an asset to future net cash flows
          expected to be generated by the asset. If the carrying amount of an
          asset exceeds its estimated future cash flows, an impairment charge is
          recognized of the amount by which the carrying amount of the asset
          exceeds the fair value of the asset. SFAS No. 144 requires companies
          to separately report discontinued operations and extends that
          reporting to a component of an entity that either has been disposed of
          (by sale, abandonment, or in a distribution to owners) or is
          classified as held for sale. Assets to be disposed of are reported at
          the lower of the carrying amount or fair value less costs to sell. The
          adoption of SFAS No. 144 did not have a material impact on the
          Company's condensed consolidated financial statements.

     (h)  Reclassifications

          Certain reclassifications of the prior year's condensed consolidated
          financial statements have been made to conform to the current year
          presentation.

(2)  Debt

     In July 2000, the Company and its subsidiaries entered into a senior
     secured revolving credit facility (the "GE Capital Credit Facility") with a
     group of banks led by General Electric Capital Corporation ("GE Capital").
     The GE Capital Credit Facility has a term of five years and a maximum
     borrowing capacity of $100,000. The facility includes a letter of credit
     sub-facility of up to $15,000. The Company's borrowing capacity under the
     GE Capital Credit Facility is limited to the sum of (i) 85% of the
     Company's eligible accounts receivable, (ii) 80% of the net orderly
     liquidation value of the Company's existing vehicles for which GE Capital
     has received title certificates and other requested documentation, (iii)
     85% of the lesser of the actual purchase price or the invoiced purchase
     price of new vehicles purchased by the Company for which GE Capital has
     received title certificates and other requested documentation, and (iv)
     either 60% of the purchase price or 80% of the net orderly liquidation
     value of used vehicles purchased by the Company for which GE Capital has
     received title certificates and other requested documentation, depending
     upon whether an appraisal of such vehicles has been performed, in each case
     less reserves. The amount of borrowing capacity based on vehicles amortizes
     quarterly on a straight line basis over a period of 5 to 7 years. As of
     March 31, 2002, $36,733 was outstanding under the GE Capital Credit
     Facility, excluding letters of credit of $11,445, and an additional $8,322
     was available for borrowing.

                                     Page 9



     The GE Capital Credit Facility requires the Company, among other things, to
     comply with certain financial covenants, including minimum levels of
     earnings before interest, taxes, depreciation and amortization ("EBITDA"),
     minimum ratios of EBITDA to fixed charges and minimum levels of liquidity.
     In October 2001, the Company notified GE Capital that the Company had
     failed to meet the minimum level of EBITDA and minimum ratio of EBITDA to
     fixed charges for the period ended September 30, 2001. In December 2001,
     the Company notified GE Capital that the Company would fail to meet the
     minimum level of EBITDA and minimum ratio of EBITDA to fixed charges for
     the period ended December 31, 2001, and that the Company would not meet the
     minimum liquidity requirement in the first quarter of 2002. On February 14,
     2002, the Company entered into an amendment to the GE Capital Credit
     Facility under which the banks waived the financial covenant violations,
     waived certain covenant violations regarding the banks' consent to the
     Auction Transport, Inc. ("ATI") acquisition and made certain provisions for
     the addition of ATI. The amendment reduces the minimum levels of EBITDA and
     increases the minimum ratios of EBITDA to fixed charges the Company is
     required to meet. Additionally, the amendment reduced the minimum liquidity
     requirement for the period beginning February 15, 2002 and ending March 15,
     2002. In addition, the amendment increases the maximum amount of annual
     operating lease payments the Company and its subsidiaries may make in
     fiscal years 2002 through 2004.

     If the Company fails to comply with these amended provisions or violates
     other covenants in the GE Capital Credit Facility, the Company will be
     required to seek additional waivers, which may not be granted by the banks,
     or to enter into amendments to the GE Capital Credit Facility, which may
     contain more stringent conditions on the Company's borrowing capability or
     its activities, and may require the Company to pay substantial fees to the
     banks. If such future waivers were not granted and the banks were to elect
     to accelerate repayment of outstanding balances under the GE Capital Credit
     Facility, the Company would be required to refinance its debt or obtain
     capital from other sources, including sales of additional debt or equity
     securities or sales of assets, in order to meet its repayment obligations,
     which may not be possible. If the banks were to accelerate repayment of
     amounts due under the GE Capital Credit Facility, it would cause a default
     under the Company's 8% Convertible Subordinated Debentures ("Debentures")
     issued to Charterhouse URS LLC ("Charterhouse"). In the event of a default
     under the Debentures, Charterhouse could accelerate repayment of all
     amounts outstanding under the Debentures, subject to the GE Capital Credit
     Facility banks' priority. In such event, repayment of the Debentures would
     be required only if the GE Capital Credit Facility was paid in full or the
     banks under the credit facility granted their express written consent.

     On March 31, 2002, the Company issued approximately $1.9 million aggregate
     principal amount of Debentures to Charterhouse, which represented the
     quarterly payment-in-kind interest payment due with respect to $94.8
     million aggregate principal amount of the Debentures previously issued to
     Charterhouse.

(3)  Segment and Related Information

     The Company's divisions operate under a common management structure that
     evaluates each division's performance. The Company's divisions have been
     aggregated into two reportable segments: (1) transport and (2) towing and
     recovery. The reportable segments are considered by management to be
     strategic business units that offer different services and each of whose
     respective long-term financial performance is affected by similar economic
     conditions.

     The transport segment provides transport services to a broad range of
     customers in the new and used vehicle markets. The towing and recovery
     segment provides towing, impounding and storage services for motor
     vehicles, lien sales and auto auctions of abandoned vehicles. In addition,
     the towing and recovery segment provides recovery and relocation services
     for heavy-duty commercial vehicles and construction equipment. The
     accounting policies of each of the segments are the same as those of the
     Company, as outlined in note 1 to the consolidated financial statements
     included in the Company's Annual Report on Form 10-K for the year ended
     December 31, 2001. Certain amounts have been reclassified for consistent
     presentation. The Company evaluates the performance of its operating
     segments through an evaluation of the Company's income (loss) from
     operations. Accordingly, the Company's summarized segment financial
     information is presented below on the basis of income (loss) from
     operations for the three month periods ended March 31, 2002 and 2001.
     Inter-segment revenues and transfers are not significant.

                                     Page 10



         Summarized financial information concerning the Company's reportable
         segments is shown in the following tables:

         Three months ended March 31, 2002
         ---------------------------------


                                                                           Towing and
                                                          Transport         Recovery          Other         Total
                                                          ---------         --------        ----------      -----
                                                                                                
         Net revenues from external customers            $   40,300          20,809              -          61,109
         Cost of revenue, including depreciation             35,441          16,113              -          51,554
         Income (loss) from operations                          995           1,902         (2,372)            525



         Three months ended March 31, 2001
         ---------------------------------


                                                                           Towing and
                                                          Transport         Recovery          Other         Total
                                                          ---------        ----------         -----         -----
                                                                                                
         Net revenues from external customers            $   35,487          23,381              -          58,868
         Cost of revenue, including depreciation             30,954          18,730              -          49,684
         Income (loss) from operations                          693           1,312         (3,156)         (1,151)


         The following are reconciliations of the information used by the chief
         operating decision-maker to the Company's consolidated totals:



                                                                                               Three months ended
                                                                                                    March 31,
         Reconciliation of loss before income taxes and cumulative effect
           of change in accounting principle:                                                 2002             2001
                                                                                              ----             ----
                                                                                                       
              Total profit (loss) from reportable segments:
                  Transport                                                            $       995              693
                  Towing and Recovery                                                        1,902            1,312
                  Interest expense, net                                                     (2,624)          (2,863)
                  Other selling, general and administrative costs                           (2,372)          (3,156)
                  Other income (expense)                                                       146               25
                                                                                       ------------          -------
              Loss before income taxes and cumulative effect of change in
                accounting principle                                                   $    (1,953)          (3,989)
                                                                                       ============          =======


(4)      Commitments and Contingencies

         The Company is subject to certain claims and lawsuits arising in the
         normal course of business, most of which involve claims for personal
         injury and property damage incurred in connection with its operations.
         The Company maintains various insurance coverages in order to minimize
         financial risk associated with these claims. In the opinion of
         management, uninsured losses, if any, resulting from the ultimate
         resolution of these matters will not have a material effect on the
         Company's consolidated financial position or results from operations.

(5)      Acquisition of Auction Transport, Inc.

         On January 16, 2002 the Company acquired the stock of ATI, formerly a
         subsidiary of Manheim Services Corporation. ATI provides automobile
         transport services to various Manheim Auction, Inc. ("Manheim") auction
         locations and on a for hire basis. The results of ATI's operations are
         included in the 2002 consolidated financial statements beginning with
         the date of acquisition.

         The net assets acquired, excluding contingent consideration relating to
         a five-year service agreement and the assumption of $6,952 of future
         operating lease payments, totaled $907. In connection with the
         transaction, Manheim has provided revenue guarantees to the Company
         over the duration of the operating leases assumed by the Company.
         Included in net assets acquired is $1,000 to be paid to the Company by
         Manheim, $500 of which was paid at closing with the remaining payable
         no later than December 31, 2003.

                                    Page 11



         The following table summarizes the estimated fair value of the assets
         acquired and liabilities assumed at the date of acquisition. The
         Company is in the process of determining the fair values of certain
         acquired assets and assumed liabilities, thus the allocation of the
         purchase price is subject to adjustment.

         Current assets                                 $ 1,246
         Property and equipment                             329
         Other long-term assets                             521
         Goodwill                                             -
                                                        -------
           Total assets acquired                          2,096
                                                        -------
         Current liabilities                              1,189
         Other long-term liabilities                          -
                                                        -------
           Total liabilities assumed                      1,189
                                                        -------
           Net assets acquired                          $   907
                                                        =======



         The following are future minimum ATI lease payments under noncancelable
         operating leases assumed by the Company as of January 16, 2002:



                                                                   ATI
                       Year ending December 31,              Operating Leases
                       -----------------------               ----------------

                  2002 ...............................               $  3,068
                  2003 ...............................                  1,653
                  2004 ...............................                  1,049
                  2005 ...............................                  1,014
                  2006 ...............................                    168
                                                                     --------
                  Future minimum lease payments ......               $  6,952
                                                                     ========

                                    Page 12



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

The following information should be read in conjunction with the unaudited
interim condensed consolidated financial statements and notes thereto included
in Item 1 of this Quarterly Report.



Forward-Looking Statements

From time to time, in written reports and oral statements, management may
discuss its expectations regarding the Company's future performance. Generally,
these statements relate to business plans or strategies, projected or
anticipated benefits or other consequences of such plans or strategies or other
actions taken or to be taken by the Company, including the impact of such plans,
strategies or actions on the Company's results of operations or components
thereof, projected or anticipated benefits from operational changes,
acquisitions or dispositions made or to be made by the Company, or projections,
involving anticipated revenues, costs, earnings or other aspects of the
Company's results of operations. The words "expect," "believe," "anticipate,"
"project," "estimate," "intend" and similar expressions, and their opposites,
are intended to identify forward-looking statements. These forward-looking
statements are not guarantees of future performance but rather are based on
currently available competitive, financial and economic data and management's
operating plans. These forward-looking statements involve risks and
uncertainties that could render actual results materially different from
management's expectations. Such risks and uncertainties include, without
limitation, risks related to the Company's limited operating history and its
ability to integrate acquired companies, risks related to the Company's ability
to successfully improve the profitability of its acquired businesses, the
availability of capital to fund operations, including expenditures for new and
replacement equipment, risks related to the adequacy, functionality, sufficiency
and cost of the Company's information systems, the loss of significant customers
and contracts, changes in applicable regulations, including but not limited to,
various federal, state and local laws and regulations regarding equipment,
driver certification, training, recordkeeping and workplace safety, potential
exposure to environmental and other unknown or contingent liabilities, risks
associated with the Company's labor relations, risks related to the adequacy of
the Company's insurance, changes in the general level of demand for towing,
recovery and transport services, price changes in response to competitive
factors, risks related to fuel, insurance, labor and other operating costs,
risks related to the loss of key personnel and the Company's ability to maintain
an adequate skilled labor force, seasonal and other event-driven variations in
the demand for towing, recovery and transport services, risks resulting from the
over-the-counter trading of the Company's common stock, general economic
conditions, and other risk factors described from time to time in the Company's
reports filed with the Securities and Exchange Commission (the "Risk Factors").
All statements herein that are not statements of historical fact are
forward-looking statements. Although management believes that the expectations
reflected in such forward-looking statements are reasonable, there can be no
assurance that those expectations will prove to have been correct. All written
forward-looking statements by or attributable to management in this Report are
expressly qualified in their entirety by the Risk Factors. Investors must
recognize that events could turn out to be significantly different from what
management currently expects.

Overview

The Company operates in two reportable operating segments: (1) transport and (2)
towing and recovery. Through its transport segment, the Company provides
transport services for new and used vehicles to a broad range of customers
throughout the United States. Through its towing and recovery segment, the
Company provides a variety of towing and recovery services in its local markets,
including towing, impounding and storing motor vehicles, conducting lien sales
and auctions of abandoned vehicles, towing heavy equipment and recovering and
towing heavy-duty commercial and recreational vehicles. The Company's customers
include commercial entities, such as automobile manufacturers, automobile
leasing companies, insurance companies, automobile auction companies, automobile
dealers, repair shops and fleet operators; law enforcement agencies such as
police, sheriff and highway patrol departments; and individual motorists.

The Company derives revenue from towing, recovery and transport services based
on distance, time or fixed charges and from related impounding and storage fees.
If an impounded vehicle is not claimed within a period prescribed by law
(typically between 30 and 90 days), the Company initiates and completes lien
proceedings and the vehicle is sold at auction or to a scrap metal facility,
depending on the value of the vehicle. Depending on the jurisdiction, the
Company may either keep all the proceeds from the vehicle sales, or keep the
proceeds up to the amount of the towing and storage fees and pay the remainder
to the municipality or law enforcement agency. Services are provided in some
cases under

                                    Page 13



contracts with towing, recovery and transport customers. In other cases,
services are provided to towing, recovery and transport customers without a
long-term contract. The prices charged for towing and storage of impounded
vehicles for municipalities or law enforcement agencies are limited by
contractual provisions or local regulation.

In the case of law enforcement and private impound towing, payment is obtained
either from the owner of the impounded vehicle when the owner claims the vehicle
or from the proceeds of lien sales, scrap sales or auctions. In the case of the
Company's other operations, customers are billed upon completion of services
provided, with payment generally due within 30 days. Revenue is recognized as
follows: towing and recovery revenue is recognized at the completion of each
engagement; transport revenue is recognized upon the delivery of the vehicle or
equipment to its final destination; revenue from lien sales or auctions is
recognized when title to the vehicle has been transferred; and revenue from
scrap sales is recognized when the scrap metal is sold. Expenses related to the
generation of revenue are recognized as incurred.

Cost of revenue consists primarily of the following: salaries and benefits of
drivers, dispatchers, supervisors and other employees; fees charged by
subcontractors; fuel; depreciation, repairs and maintenance; insurance; parts
and supplies; other vehicle expenses; and equipment rentals.

Selling, general and administrative expenses consist primarily of the following:
compensation and benefits to sales and administrative employees; fees for
professional services; computer costs; depreciation of administrative equipment
and software; advertising; and other general office expenses.

Between May 1998 and May 1999, the Company acquired a total of 56 towing,
recovery and transport service businesses. During the third quarter of 1999, the
Company made the strategic decision not to pursue its acquisition program in
order to allow the Company to focus primarily on integrating and profitably
operating its acquired businesses. Prior to the Company's acquisition of ATI in
January 2002, the Company had not completed any acquisitions since May 5, 1999.
The goal of the Company's revised business strategy is to improve the
operational efficiency and profitability of its existing businesses in order to
build a stable platform for future growth. As part of this business strategy,
the Company has closed, consolidated or sold several operating locations. As of
March 31, 2002, the Company operated a network of 13 transport divisions and 17
towing and recovery divisions located in a total of 20 states.

Management's discussion and analysis addresses the Company's historical results
of operations as shown in its unaudited condensed consolidated financial
statements for the three months ended March 31, 2002 and 2001.

In the second quarter of 2001 the Company sold one towing and recovery division
and closed three transport divisions and allocated certain equipment to other
divisions. In the third quarter of 2001 the Company closed one towing and
recovery division. In the fourth quarter of 2001 the Company sold a towing and
recovery division. The transport closures effected in the second quarter of 2001
were designed to combine certain management dispatch and administrative
functions, while maintaining existing vehicle fleets. In the first quarter of
2002 the Company acquired ATI, a transport business. The Company's operating
results for the three months ended March 31, 2002 include the operating results
of ATI from the date of acquisition and do not include the operating results of
the divisions sold or closed in 2001. The results of the divisions sold and
closed during 2001 are included for the three months ended March 31, 2001. The
Company's revenue, cost of revenue and selling, general and administrative
expenses were also affected by the closures, reallocations and acquisition
described above that occurred during 2001 and 2002, as described more fully
below.

Critical Accounting Policies and Estimates

The preparation of condensed consolidated financial statements in conformity
with generally accepted accounting principles and related disclosure requires
management to make estimates and assumptions that affect:

...   the amounts reported for assets and liabilities;
...   the disclosure of contingent assets and liabilities at the date of the
    financial statements; and
...   the amounts reported for revenues and expenses during the reporting period.

Specifically, management must use estimates in determining the economic useful
lives of assets, provisions for uncollectable accounts receivable, exposures
under self-insurance plans and various other recorded or disclosed amounts.
Therefore, the Company's condensed consolidated financial statements and related
disclosure are necessarily affected by these estimates. Management evaluates
these estimates on an ongoing basis, utilizing historical experience and other
methods considered reasonable in the particular circumstances. Nevertheless,
actual results may differ significantly from

                                    Page 14



estimates. To the extent that actual outcomes differ from estimates, or
additional facts and circumstances cause management to revise estimates, the
Company's financial position as reflected in its condensed consolidated
financial statements will be affected. Any effects on business, financial
position or results of operations resulting from revisions to these estimates
are recorded in the period in which the facts that give rise to the revision
become known.

Management believes that the critical accounting policies affected by the
estimates and assumptions the Company must make in the preparation of its
condensed consolidated financial statements and related disclosures relate to
revenue recognition, allowance for doubtful accounts, accrued insurance, income
taxes and the valuation of long-lived assets and goodwill.

Results of Operations

Three Months Ended March 31, 2002 Compared to Three Months Ended March 31, 2001

Net Revenue. Net revenue increased $2.2 million, or 3.7%, from $58.9 million for
the three months ended March 31, 2001 to $61.1 million for the three months
ended March 31, 2002. Of the net revenue for the three months ended March 31,
2002, 66.0% related to transport services and 34.0% related to towing and
recovery services. Transport net revenue increased $4.8 million, or 13.5%, from
$35.5 million for the three months ended March 31, 2001 to $40.3 million for the
three months ended March 31, 2002. The increase in transport net revenue was
primarily due to the acquisition of one transport division in the first quarter
2002, offset, in part, by the closure of three transport divisions in the second
quarter of 2001 and the weak performance of the majority of the Company's used
and specialty vehicle transport businesses due to the decreased demand for
vehicle transport services as compared to the prior year. Towing and recovery
net revenue decreased $2.6 million, or 11.1%, from $23.4 million for the three
months ended March 31, 2001 to $20.8 million for the three months ended March
31, 2002. The decrease in towing and recovery net revenue was primarily due to
the closure of one towing and recovery division during 2001, the sale of two
towing and recovery divisions during 2001 and the weak performance of certain of
the Company's towing and recovery businesses due to decreased demand for towing
and recovery services as compared to the prior year, some of which was
attributable to an unseasonably mild winter and the events of September 11,
2001. The events of September 11, 2001 resulted in a reduction in impound
activity in certain metropolitan areas and reduced towing activity as a result
of the reduction of tourism.

Cost of Revenue. Cost of revenue, including depreciation, increased $1.9
million, or 3.8%, from $49.7 million for the three months ended March 31, 2001
to $51.6 million for the three months ended March 31, 2002. Transport cost of
revenue increased $4.5 million, or 14.5%, from $30.9 million for the three
months ended March 31, 2001 to $35.4 million for the three months ended March
31, 2002. The principal components of the increase in transport cost of revenue
consisted of an increase in transport operating salaries and wages of $1.3
million, an increase in costs of subcontractors and brokers of $2.8 million and
an increase in equipment rental of $527,000 (each of which was due, in part, to
the acquisition of ATI in the first quarter of 2002, offset, in part, by the
closure of three transport divisions in the second quarter of 2001 and the
effect of the decrease in demand for transport services discussed above). Towing
and recovery cost of revenue decreased $2.6 million, or 13.9%, from $18.7
million for the three months ended March 31, 2001 to $16.1 million for the three
months ended March 31, 2002. The principal components of the decrease in towing
and recovery cost of revenue consisted of a decrease in towing and recovery
operating labor costs of $332,000, a decrease in costs of independent
contractors, brokers and subcontractors of $1.3 million, a decrease in damage
losses of $111,000, a decrease in fuel costs of $359,000, a decrease in vehicle
maintenance expense of $345,000 and a decrease in occupancy costs of $96,000
(each of which was due, in part, to the sale of two towing and recovery
divisions and the closure of another towing and recovery division during the
last nine months of 2001 and the effect of the decreased demand for towing and
recovery services discussed above).

Selling, general and administrative expenses. Selling, general and
administrative expenses decreased $788,000, or 8.0%, from $9.8 million for the
three months ended March 31, 2001 to $9.0 million for the three months ended
March 31, 2002. Transport selling, general and administrative expenses increased
$24,000, or 0.6%, from $3.8 million for the three months ended March 31, 2001 to
$3.9 million for the three months ended March 31, 2002. The principal components
of the increase in transport selling, general and administrative expenses
consisted of an increase in wages and benefits of $38,000, an increase in travel
related expenses of $64,000 and an increase in computer and telecommunication
expenses of $101,000 (each of which was due, in part, to the acquisition of ATI
in the first quarter of 2002, offset, in part, by the closure of three transport
divisions in the second quarter of 2001 and the effect of the decrease in demand
for transport services discussed above). Towing and recovery selling, general
and administrative expenses decreased $545,000, or 16.5%, from $3.3 million for
the three months ended

                                    Page 15



March 31, 2001 to $2.8 million for the three months ended March 31, 2002. The
principal components of the decrease in towing and recovery selling, general and
administrative expenses consisted of a decrease in wages and benefits of
$230,000 and a decrease in bad debt expense of $64,000 (each of which was due,
in part, to the sale of two towing and recovery divisions and the closure of
another towing and recovery division during 2001).

Corporate selling, general and administrative expenses decreased $784,000, or
24.5%, from $3.2 million for the three months ended March 31, 2001 to $2.4
million for the three months ended March 31, 2002. The decrease in corporate
selling, general and administrative expenses was primarily due to a decrease in
professional fees of $391,000, a decrease in computer and telecommunication
expense of $229,000, a decrease in wages and benefits expense of $77,000 and a
decrease in other miscellaneous administrative expenses of $87,000.

Amortization of Goodwill. Amortization of goodwill decreased $517,000, or
100.0%, from $517,000 for the three months ended March 31, 2001 to $0 for the
three months ended March 31, 2002. The decrease is due to the adoption of SFAS
No. 142, "Goodwill and Other Intangible Assets" on January 1, 2002. The
Company's goodwill is no longer subject to amortization under the provisions of
SFAS No. 142.

Income (Loss) from Operations. Income from operations increased $1.7 million,
from a loss of $1.2 million for the three months ended March 31, 2001 to income
of $525,000 for the three months ended March 31, 2002. Transport income from
operations increased $302,000, from $693,000 for the three months ended March
31, 2001 to $995,000 for the three months ended March 31, 2002. The increase in
transport income from operations was primarily due to an increase in transport
revenue and a decrease in amortization of goodwill, offset, in part, by
increased cost of revenue and selling, general and administrative expenses
related to the operation of the transport business segment as described above.
Towing and recovery income from operations increased $590,000, from $1.3 million
for the three months ended March 31, 2001 to $1.9 million for the three months
ended March 31, 2002. The increase in towing and recovery income from operations
was primarily due to a decline in cost of revenue, amortization of goodwill and
selling, general and administrative expenses, offset, in part, by a decline in
towing and recovery revenue.

Interest Expense, net. Interest expense decreased $171,000, or 5.9%, from $2.9
million for the three months ended March 31, 2001 to $2.7 million for the three
months ended March 31, 2002. Interest income increased $68,000, from $13,000 for
the three months ended March 31, 2001 to $81,000 for the three months ended
March 31, 2002. The decrease in interest expense, net was primarily related to
an effective interest rate of approximately 8.7% in the first quarter of 2001 as
compared to an effective rate of approximately 8.2% in the first quarter of 2002
and lower average borrowings in the first quarter of 2002 as compared to the
first quarter of 2001.

Income Tax Expense. Income tax expense increased $595,000, from $145,000 for the
three months ended March 31, 2001 to $740,000 for the three months ended March
31, 2002. The increase in income tax expense was primarily due to the increase
in the valuation allowance relating to the Company's net operating loss carry
forwards as a result of the non-amortization of goodwill under SFAS No. 142.

Cumulative Effect of Change in Accounting Principle. The cumulative effect of
change in accounting principle related to the impairment of goodwill under SFAS
No. 142 was $43.4 million for the three months ended March 31, 2002. Of the
total cumulative effect of change in accounting principle, $25.4 million was
related to the transport operating segment and $18.0 million was related to the
towing and recovery operating segment.

Net Loss. Net loss increased $41.9 million from $4.1 million for the three
months ended March 31, 2001 to $46.0 million for the three months ended March
31, 2002. The increase in net loss related to the cumulative effect of change in
accounting principle of $43.4 million, offset, in part, by increased income from
operations of $1.7 million.

                                     Page 16



Liquidity and Capital Resources

As of March 31, 2002, the Company had approximately:

     .   $50,000 of cash and cash equivalents (representing deposits in transit
         to GE Capital, as agent under the Company's revolving credit facility)
         and another $8.3 million available for borrowing under the revolving
         credit facility,

     .   a working capital deficit of approximately $32.8 million (including the
         $36.7 million outstanding under the Company's credit facility which,
         due to the factors described in note 2 to the Company's consolidated
         financial statements included with the 2001 Annual Report on Form 10-K,
         is reflected as a current liability), and

     .   $96.7 million of outstanding long-term indebtedness, excluding current
         installments.

During the three months ended March 31, 2002, the Company provided $810,000 in
cash from operations. Cash provided by operating activities consisted primarily
of a loss from operations of $46.1 million (offset by $43.4 million related to
the cumulative effect of change in accounting principle and $4.6 million of
non-cash depreciation, amortization and interest charges), an increase in trade
receivables of $2.3 million and an increase in accounts payable of $713,000.
During the three months ended March 31, 2002, the Company used $2.0 million of
cash in investing activities and used $471,000 of cash from financing
activities. Investing activities consisted primarily of $3.0 million of
purchases of vehicles and equipment, offset by $283,000 in proceeds from the
sale of vehicles and equipment and $500,000 received in connection with the ATI
acquisition. Financing activities consisted primarily of net repayment under the
GE Capital Credit Facility of $703,000.

In July 2000, the Company and its subsidiaries entered into a revolving credit
facility with a group of banks for which GE Capital acts as agent. The revolving
credit facility has a term of five years and a maximum borrowing capacity of
$100 million. The facility includes a letter of credit subfacility of up to $15
million. The Company's borrowing capacity under the revolving credit facility is
limited to the sum of (i) 85% of the Company's eligible accounts receivable,
(ii) 80% of the net orderly liquidation value of the Company's existing vehicles
for which GE Capital has received title certificates and other requested
documentation, (iii) 85% of the lesser of the actual purchase price and the
invoiced purchase price of new vehicles purchased by the Company for which GE
Capital has received title certificates and other requested documentation, and
(iv) either 60% of the purchase price or 80% of the net orderly liquidation
value of used vehicles purchased by the Company for which GE Capital has
received title certificates and other requested documentation, depending upon
whether an appraisal of such vehicles has been performed, in each case less
reserves. The amount of availability based on vehicles amortizes on a straight
line basis over a period of five to seven years. Under the revolving credit
facility, the banks have the right to conduct an annual appraisal of the
Company's vehicles. All cash receipts are forwarded to GE Capital on a daily
basis to pay down the revolver balance, and all working capital and expenditure
needs are funded through daily borrowings. As of March 31, 2002, approximately
$36.7 million was outstanding under the revolving credit facility (excluding
letters of credit of $11.4 million) and an additional $8.3 million was available
for borrowing.

Interest accrues on amounts borrowed under the GE Capital Credit Facility, at
the Company's option, at either the Index Rate (as defined in the GE Capital
Credit Facility) plus an applicable margin or the reserve adjusted LIBOR Rate
(as defined in the GE Capital Credit Facility) plus an applicable margin. The
rate is subject to adjustment based upon the performance of the Company, the
occurrence of an event of default or certain other events. The GE Capital Credit
Facility provides for payment by the Company of customary fees and expenses.

The obligations of the Company and its subsidiaries under the GE Capital Credit
Facility are secured by a first priority security interest in the existing and
after-acquired real and personal, tangible and intangible assets of the Company
and its subsidiaries.

The revolving credit facility requires the Company, among other things, to
comply with certain financial covenants, including minimum levels of EBITDA,
minimum ratios of EBITDA to fixed charges and minimum levels of liquidity. In
October 2001, the Company notified GE Capital that the Company had failed to
meet the minimum level of EBITDA and minimum ratio of EBITDA to fixed charges
for the period ended September 30, 2001. In December 2001, the Company notified
GE Capital that the Company would fail to meet the minimum level of EBITDA and
minimum ratio of EBITDA

                                       Page 17



to fixed charges for the period ended December 31, 2001, and that the Company
was not expected to meet the minimum liquidity requirement in the first quarter
of 2002.

On February 14, 2002, the Company entered into an amendment to the revolving
credit facility under which the banks waived these financial covenant
violations, waived a covenant violation with respect to the banks' consent to
the ATI acquisition and provided for the addition of ATI as a borrower under the
credit facility. The amendment reduces the minimum required levels of EBITDA and
increases the minimum required ratios of EBITDA to fixed charges under the
revolving credit facility. The amendment also reduced the minimum liquidity
requirement for the period beginning February 15, 2002 and ending March 15,
2002. In addition, the amendment increases the maximum amount of annual
operating lease payments the Company and its subsidiaries may make in fiscal
years 2002 through 2004.

If the Company fails to comply with these amended provisions or violates other
covenants in the revolving credit facility, the Company will be required to seek
additional waivers, which may not be granted by the banks, or to enter into
amendments to the credit facility which may contain more stringent conditions on
the Company's borrowing capability or its activities, and may require the
Company to pay substantial fees to the banks. If such future waivers were not
granted and the banks were to elect to accelerate repayment of outstanding
balances under the credit facility, the Company would be required to refinance
its debt or obtain capital from other sources, including sales of additional
debt or equity securities or sales of assets, in order to meet its repayment
obligations, which may not be possible. If the banks were to accelerate
repayment of amounts due under the credit facility, it would cause a default
under the Debentures issued to Charterhouse. In the event of a default under the
Debentures, Charterhouse could accelerate repayment of all amounts outstanding
under the Debentures, subject to the credit facility banks' priority. In such
event, repayment of the Debentures would be required only if the credit facility
was paid in full or the banks under the credit facility granted their express
written consent.

The Company finances a portion of its operations through operating leases. These
leases relate to transport and towing and recovery vehicles, equipment
(including information systems) and real property used by the Company to conduct
its business. The terms of the Company's operating leases range from one to
twenty years and certain lease agreements provide for price escalations.

In the normal course of its business, the Company is a party to letters of
credit which are not reflected in the Company's consolidated balance sheets.
Such letters of credit are valued based on the amount of exposure under the
instrument and the likelihood of performance being requested. At March 31, 2002,
the Company had letters of credit outstanding in the aggregate amount of $11.4
million. As of March 31, 2002, no claims had been made against such letters of
credit, and management does not expect any material losses resulting from these
off-balance sheet instruments.

The Company spent approximately $3.0 million on purchases of vehicles and
equipment during the three months ended March 31, 2002. These expenditures were
primarily for the purchase of transport and towing and recovery vehicles. During
the three months ended March 31, 2002, the Company made expenditures of $1.1
million on towing and recovery vehicles and $1.8 million on transport vehicles.
These expenditures were financed primarily with borrowings under the GE Capital
Credit Facility. In March 2000, the Company committed to purchase 60 vehicles
from a vehicle manufacturer. As of March 31, 2002, 41 of the 60 vehicles subject
to the commitment had been delivered (with a total purchase price of $6.8
million) and a deposit of $1.6 million had been applied to such purchases. The
Company is currently in discussions with the manufacturer regarding the
remaining 19 vehicles.

In connection with the Company's July 2000 sale of Series A Convertible
Preferred Stock (the "Series A Preferred Stock") to Blue Truck Acquisition, LLC
("Blue Truck"), an affiliate of KPS Special Situations Fund, L.P. ("KPS") (such
transaction, the "KPS Transaction"), the Company agreed to pay KPS Management
LLC, an affiliate of KPS, an annual management fee of $1.0 million, which may be
lowered to $500,000 and then to zero based upon the amount of Series A Preferred
Stock held by Blue Truck and its permitted transferees.

In connection with the KPS Transaction, the Company agreed to pay four of its
senior executives an aggregate amount of approximately $430,000 on each of the
first and second anniversaries of the KPS Transaction as long as the executives
remained employed with the Company on such dates. In July 2001, the Company made
the required payments of $430,000, with an additional payment in the aggregate
amount $430,000 expected to be made in July 2002, subject to the continued
employment of such executives.

During the past three years, the Company has experienced decreases in its cash
flow from operations and is continually exploring opportunities to improve its
profitability, including, but not limited to, the closure or divestiture of
unprofitable divisions, consolidation of operating locations, reduction of
operating costs and the marketing of towing and recovery and


                                       Page 18



transport services to new customers in strategic market locations. The Company
currently expects to be able to fund its liquidity needs for the next twelve
months through cash flow from operations and borrowings of amounts available
under its revolving credit facility.

Acquisition of Auction Transport, Inc.

On January 16, 2002, the Company acquired ATI from a subsidiary of Manheim in a
stock purchase transaction. ATI provides automobile transport services to
various Manheim auction locations and on a for hire basis. The results of ATI's
operations are included in the Company's 2002 consolidated financial statements
from the date of acquisition.

The Company did not make any cash payments to Manheim upon the closing of the
ATI acquisition, but assumed certain operating lease payments relating to ATI's
operations. The value of the net assets acquired by the Company, excluding
contingent consideration relating to a five-year service agreement and the
assumption of $6,952,000 of future operating lease payments, was $907,000. In
connection with the transaction, Manheim has provided revenue guarantees to the
Company over the duration of the operating lease payments assumed by the
Company. In addition, Manheim is required to pay the Company a
transaction-related fee of $1.0 million, $500,000 of which was paid upon the
closing of the transaction and the remainder of which is payable no later than
December 31, 2003. The full $1.0 million payment has been included in the
calculation of the net assets acquired by the Company.

The following table shows, as of January 16, 2002, the future minimum lease
payments the Company is required to make under the noncancelable operating
leases the Company assumed in the ATI acquisition:

                                                                     ATI
                      Year ending December 31,                 Operating Leases
                      ------------------------                 ----------------

                 2002 ...............................                  $  3,068
                 2003 ...............................                     1,653
                 2004 ...............................                     1,049
                 2005 ...............................                     1,014
                 2006 ...............................                       168
                                                                       --------
                 Future minimum lease payments ......                  $  6,952
                                                                       ========

Seasonality

The Company may experience significant fluctuations in its quarterly operating
results due to seasonal and other variations in the demand for towing, recovery
and transport services. Specifically, the demand for towing and recovery
services is generally highest in extreme or inclement weather, such as heat,
cold, rain and snow. Although the demand for automobile transport tends to be
strongest in the months with the mildest weather, since extreme or inclement
weather tends to slow the delivery of vehicles, the demand for automobile
transport is also a function of the timing and volume of lease originations, new
car model changeovers, dealer inventories and new and used auto sales.

Fluctuations in Operating Results and Inflation

The Company's future operating results may be adversely affected by (i) the
availability of capital to fund operations, including expenditures for new and
replacement equipment, (ii) the Company's success in improving its operating
efficiency and profitability and in integrating its acquired businesses, (iii)
the loss of significant customers or contracts, (iv) the timing of expenditures
for new equipment and the disposition of used equipment, (v) changes in
applicable regulations, including but not limited to, various federal, state and
local laws and regulations regarding equipment, driver certification, training,
recordkeeping and workplace safety, (vi) changes in the general level of demand
for towing, recovery and transport services, (vii) price changes in response to
competitive factors, (viii) event-driven variations in the demand for towing,
recovery and transport services, (ix) fluctuations in fuel, insurance, labor and
other operating costs and (x) general economic conditions. As a result,
operating results from any one quarter should not be relied upon as an
indication or guarantee of performance in future quarters.

                                       Page 19



Although the Company cannot accurately anticipate the effect of inflation on its
operations, management believes that inflation has not had, and is not likely in
the foreseeable future to have, a material impact on its results of operations.

ITEM 3        QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

The Company believes there have been no material changes in the Company's
interest rate risk position since December 31, 2001. Other types of market risk,
such as foreign exchange rate risk and commodity price risk, do not arise in the
normal course of the Company's business activities.

                                       Page 20



PART II       OTHER INFORMATION
              -----------------

ITEM 2        CHANGES IN SECURITIES AND USE OF PROCEEDS

Recent Sales of Unregistered Securities

On March 31, 2002, the Company issued approximately $1.9 million aggregate
principal amount of Debentures to Charterhouse, which represented the quarterly
payment-in-kind interest payment due with respect to $96.7 million aggregate
principal amount of the Debentures previously issued to Charterhouse.

The issuance of these securities was deemed to be exempt from registration under
the Securities Act of 1933, as amended (the "Securities Act") in reliance on
Section 4(2) of the Securities Act or Regulation D thereunder as a transaction
by an issuer not involving a public offering. The recipient of the securities
was an accredited investor and represented its intention to acquire the
securities for investment only and not with a view to or for sale in connection
with any distribution thereof and appropriate legends were attached to the
certificates issued in such transaction.

ITEM 6   EXHIBITS AND REPORTS ON FORM 8-K

    (a)  Exhibits

         10.1              Amendment No. 3, dated as of February 14, 2002, to
                           Credit Agreement dated as of July 30, 2000 by and
                           among the Company, each of its subsidiaries, various
                           financial institutions, General Electric Capital
                           Corporation, as Agent and Fleet Financial
                           Corporation, as Documentation Agent (incorporated by
                           reference to Exhibit 10.23 to the Company's Annual
                           Report on Form 10-K for the year ended December 31,
                           2001).

         10.2              Stock Purchase Agreement, dated as of January 16,
                           2002, by and among the Company, Auction Transport,
                           Inc. and Manheim Services Corporation (incorporated
                           by reference to Exhibit 10.24 to the Company's Annual
                           Report on Form 10-K for the year ended December 31,
                           2001).

    (b)  Reports on Form 8-K

         The Company filed the following report on Form 8-K during the quarterly
         period ended March 31, 2002.

         Current Report on Form 8-K, dated January 16, 2002 and filed January
         19, 2002, to report under Item 5 that the Company had acquired the
         stock of Auction Transport, Inc., (formerly a subsidiary of Manheim
         Services Corporation).

                                       Page 21



                                   SIGNATURES

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

                                            UNITED ROAD SERVICES, INC.
                                                    Registrant

Date: May 15, 2002                    /s/   Gerald R. Riordan
                                      ------------------------------------------
                                            Chief Executive Officer

                                      /s/   Patrick J. Fodale
                                      ------------------------------------------
                                            Chief Financial Officer

                                       Page 22