1
================================================================================


                       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

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

         FOR THE TRANSITION PERIOD FROM                   TO
                                        -----------------    ----------------


FOR THE PERIOD ENDED JUNE 30, 2001                COMMISSION FILE NUMBER: 1-8303


                                    ---------


                         THE HALLWOOD GROUP INCORPORATED
             (Exact name of registrant as specified in its charter)

                                    ---------

                          DELAWARE                           51-0261339
               (State or other jurisdiction of            (I.R.S. Employer
               incorporation or organization)          Identification Number)



                  3710 RAWLINS, SUITE 1500
                        DALLAS, TEXAS                           75219
          (Address of principal executive offices)            (Zip Code)


       Registrant's telephone number, including area code: (214) 528-5588


       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 requirements for the past 90 days. YES [X] NO [ ]

       1,424,789 shares of Common Stock, $.10 par value per share, were
outstanding at July 31, 2001.


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

   2
                THE HALLWOOD GROUP INCORPORATED AND SUBSIDIARIES

                                TABLE OF CONTENTS

<Table>
<Caption>
ITEM NO.                           PART I -- FINANCIAL INFORMATION                          PAGE
- --------                           -------------------------------                          ----
                                                                                      
   1        Financial Statements (Unaudited):

                Consolidated Balance Sheets as of June 30, 2001
                     and December 31, 2000.................................................   3

                Consolidated Statements of Operations for the
                     Six Months Ended June 30, 2001 and 2000...............................   5

                Consolidated Statements of Operations for the
                     Three Months Ended June 30, 2001 and 2000.............................   7

                Consolidated Statements of Changes in Stockholders' Equity for the
                     Six Months Ended June 30, 2001........................................   9

                Consolidated Statements of Cash Flows for the
                     Six Months Ended June 30, 2001 and 2000...............................  10

                Notes to Consolidated Financial Statements.................................  11

    2        Managements's Discussion and Analysis of
                Financial Condition and Results of Operations..............................  23

    3        Quantitative and Qualitative Disclosures about Market Risk....................  30


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

1 thru 6     Exhibits, Reports on Form 8-K and Signature Page..............................  31
</Table>


                                     Page 2
   3


                THE HALLWOOD GROUP INCORPORATED AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEETS
                             (DOLLARS IN THOUSANDS)
                                   (UNAUDITED)

                                     ASSETS

<Table>
<Caption>
                                                JUNE 30,  DECEMBER 31,
                                                 2001         2000
                                                --------  -----------
                                                    
REAL ESTATE
    Investments in HRP ....................     $11,801     $ 6,973
    Receivables and other assets
       Related parties ....................         279         165
       Other ..............................          68         268
                                                -------     -------
                                                 12,148       7,406

TEXTILE PRODUCTS
    Inventories ...........................      16,196      16,413
    Receivables ...........................      12,783      13,170
    Property, plant and equipment, net ....       9,498       9,785
    Other .................................       2,259       2,111
                                                -------     -------
                                                 40,736      41,479
OTHER
    Cash and cash equivalents .............      12,821         901
    Deferred tax asset, net ...............       7,264       5,333
    Restricted cash .......................         954         937
    Other .................................         531       1,424
                                                -------     -------
                                                 21,570       8,595
                                                -------     -------

       TOTAL ..............................     $74,454     $57,480
                                                =======     =======
</Table>


          See accompanying notes to consolidated financial statements.


                                     Page 3
   4


                THE HALLWOOD GROUP INCORPORATED AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEETS
                             (DOLLARS IN THOUSANDS)
                                   (UNAUDITED)

                      LIABILITIES AND STOCKHOLDERS' EQUITY

<Table>
<Caption>
                                                                                JUNE 30,    DECEMBER 31,
                                                                                  2001          2000
                                                                                --------    ------------
                                                                                      
REAL ESTATE
    Accounts payable and accrued expenses .................................     $    744      $    777

TEXTILE PRODUCTS
    Loans payable .........................................................       13,372        12,910
    Accounts payable and accrued expenses .................................        6,027         7,195
                                                                                --------      --------
                                                                                  19,399        20,105

OTHER
    Interest, litigation and other accrued expenses .......................       10,249         3,820
    Deferred revenue ......................................................        7,049            --
    10% Collateralized Subordinated Debentures ............................        6,702         6,725
    Convertible loans from stockholder ....................................        4,000         2,500
    Senior Secured Term Loan ..............................................           --        15,094
                                                                                --------      --------
                                                                                  28,000        28,139

DISCONTINUED OPERATIONS
    Net liabilities -- Hotels .............................................        4,672         4,841
    Net assets -- Energy ..................................................           --        (9,196)
                                                                                --------      --------
                                                                                   4,672        (4,355)
                                                                                --------      --------

       TOTAL LIABILITIES ..................................................       52,815        44,666

REDEEMABLE PREFERRED STOCK
    Series B, 250,000 shares issued and outstanding .......................        1,000         1,000

STOCKHOLDERS' EQUITY
    Preferred stock, 250,000 shares issued and outstanding as Series B ....           --            --
    Common stock, issued 2,396,149 shares at both dates;
       outstanding 1,424,789 shares at both dates .........................          240           240
    Additional paid-in capital ............................................       54,452        54,416
    Accumulated deficit ...................................................      (19,135)      (27,924)
    Treasury stock, 971,360 shares at both dates; at cost .................      (14,918)      (14,918)
                                                                                --------      --------

       TOTAL STOCKHOLDERS' EQUITY .........................................       20,639        11,814
                                                                                --------      --------

       TOTAL ..............................................................     $ 74,454      $ 57,480
                                                                                ========      ========
</Table>


          See accompanying notes to consolidated financial statements.


                                     Page 4
   5


                THE HALLWOOD GROUP INCORPORATED AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF OPERATIONS
                    (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
                                   (UNAUDITED)

<Table>
<Caption>
                                                                               SIX MONTHS ENDED
                                                                                    JUNE 30,
                                                                             ----------------------
                                                                               2001          2000
                                                                             --------      --------
                                                                                     
REAL ESTATE
    Fees
       Related parties .................................................     $  3,741      $  2,859
       Other ...........................................................          167           172
    Equity income from investments in HRP ..............................        1,168           349
                                                                             --------      --------
                                                                                5,076         3,380

    Litigation expense .................................................        2,265            --
    Administrative expenses ............................................        1,038           759
    Depreciation and amortization ......................................          336           336
                                                                             --------      --------
                                                                                3,639         1,095
                                                                             --------      --------

       Income from real estate operations ..............................        1,437         2,285

TEXTILE PRODUCTS
    Sales ..............................................................       35,711        39,306

    Cost of sales ......................................................       29,875        33,148
    Administrative and selling expenses ................................        5,239         4,776
    Interest ...........................................................          570           582
                                                                             --------      --------
                                                                               35,684        38,506
                                                                             --------      --------

       Income from textile products operations .........................           27           800

OTHER
    Fees -- amortization of deferred revenue ...........................          201            --
    Interest on short-term investments and other income ................           73            64
                                                                             --------      --------
                                                                                  274            64

    Interest expense ...................................................        1,309         1,547
    Administrative expenses ............................................          819           951
                                                                             --------      --------
                                                                                2,128         2,498
                                                                             --------      --------

       Other loss, net .................................................       (1,854)       (2,434)
                                                                             --------      --------

       Income (loss) from continuing operations before income taxes ....         (390)          651
       Income taxes ....................................................          655           315
                                                                             --------      --------

       Income (loss) from continuing operations ........................       (1,045)          336
</Table>


          See accompanying notes to consolidated financial statements.


                                     Page 5

   6


                THE HALLWOOD GROUP INCORPORATED AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF OPERATIONS
                    (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
                                   (UNAUDITED)

<Table>
<Caption>
                                                                                     SIX MONTHS ENDED
                                                                                         JUNE 30,
                                                                                   ----------------------
                                                                                     2001         2000
                                                                                   --------      --------
                                                                                           
    Income (loss) from discontinued operations, net of tax
       Income from discontinued operations -- Energy .........................     $ 10,734      $  1,337
       Loss from discontinued operations -- Hotels ...........................           --        (1,416)
                                                                                   --------      --------
          Income (loss) from discontinued operations .........................       10,734           (79)
    Income before extraordinary loss and loss from cumulative effect
       of SFAS No. 133 adoption ..............................................        9,689           257
    Extraordinary loss from early extinguishment of debt .....................         (810)           --
                                                                                   --------      --------

    Income before loss from cumulative effect of SFAS No. 133 adoption .......        8,879           257
    Loss from cumulative effect of SFAS No. 133 adoption .....................          (40)           --
                                                                                   --------      --------

NET INCOME ...................................................................        8,839           257
    Preferred stock dividend .................................................           50            50
                                                                                   --------      --------

NET INCOME AVAILABLE TO COMMON STOCKHOLDERS ..................................     $  8,789      $    207
                                                                                   ========      ========

PER COMMON SHARE
    Basic
       Income (loss) from continuing operations, after preferred dividend ....     $  (0.77)     $   0.20
       Income (loss) from discontinued operations ............................         7.54         (0.05)
       Extraordinary loss from early extinguishment of debt ..................        (0.57)           --
       Loss from cumulative effect of SFAS No. 133 adoption ..................        (0.03)           --
                                                                                   --------      --------

          Net income available to common stockholders ........................     $   6.17      $   0.15
                                                                                   ========      ========

    Assuming Dilution
       Income (loss) from continuing operations, after preferred dividend ....     $  (0.77)     $   0.20
       Income (loss) from discontinued operations ............................         7.54         (0.06)
       Extraordinary loss from early extinguishment of debt ..................        (0.57)           --
       Loss from cumulative effect of SFAS No. 133 adoption ..................        (0.03)           --
                                                                                   --------      --------

          Net income available to common stockholders ........................     $   6.17      $   0.14
                                                                                   ========      ========

WEIGHTED AVERAGE SHARES OUTSTANDING
    Basic ....................................................................        1,425         1,425
                                                                                   ========      ========

    Assuming Dilution ........................................................        1,425         1,434
                                                                                   ========      ========
</Table>


          See accompanying notes to consolidated financial statements.


                                     Page 6

   7


                THE HALLWOOD GROUP INCORPORATED AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF OPERATIONS
                    (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
                                   (UNAUDITED)

<Table>
<Caption>
                                                                               THREE MONTHS ENDED
                                                                                     JUNE 30,
                                                                             ----------------------
                                                                               2001          2000
                                                                             --------      --------
                                                                                     
REAL ESTATE
    Fees
       Related parties .................................................     $  1,836      $  1,460
       Other ...........................................................           92            65
    Equity income from investments in HRP ..............................          483            76
                                                                             --------      --------
                                                                                2,411         1,601

    Litigation expense .................................................        2,265            --
    Administrative expenses ............................................          511           394
    Depreciation and amortization ......................................          168           168
                                                                             --------      --------
                                                                                2,944           562
                                                                             --------      --------

       Income (loss) from real estate operations .......................         (533)        1,039

TEXTILE PRODUCTS
    Sales ..............................................................       17,934        19,283

    Cost of sales ......................................................       14,739        16,304
    Administrative and selling expenses ................................        2,550         2,406
    Interest ...........................................................          268           320
                                                                             --------      --------
                                                                               17,557        19,030
                                                                             --------      --------

       Income from textile products operations .........................          377           253

OTHER
    Fees -- amortization of deferred revenue ...........................          201            --
    Interest on short-term investments and other income ................           68            55
                                                                             --------      --------
                                                                                  269            55

    Interest expense ...................................................          563           769
    Administrative expenses ............................................          584           481
                                                                             --------      --------
                                                                                1,147         1,250
                                                                             --------      --------

       Other loss, net .................................................         (878)       (1,195)
                                                                             --------      --------

       Income (loss) from continuing operations before income taxes ....       (1,034)           97
       Income taxes ....................................................          383            65
                                                                             --------      --------

       Income (loss) from continuing operations ........................       (1,417)           32
</Table>


          See accompanying notes to consolidated financial statements.


                                     Page 7
   8


                THE HALLWOOD GROUP INCORPORATED AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF OPERATIONS
                    (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
                                   (UNAUDITED)
<Table>
<Caption>
                                                                           THREE MONTHS ENDED
                                                                                 JUNE 30,
                                                                          --------------------
                                                                           2001          2000
                                                                          -------      -------
                                                                                 
    Income (loss) from discontinued operations, net of tax
       Income from discontinued operations -- Energy ................     $ 5,806      $   655
       Loss from discontinued operations -- Hotels ..................          --         (757)
                                                                          -------      -------
          Income (loss) from discontinued operations ................       5,806         (102)

    Income (loss) before extraordinary loss .........................       4,389          (70)
    Extraordinary loss from early extinguishment of debt ............        (801)          --
                                                                          -------      -------

NET INCOME (LOSS) ...................................................       3,588          (70)
    Preferred stock dividend ........................................          50           50
                                                                          -------      -------

NET INCOME (LOSS) AVAILABLE TO COMMON STOCKHOLDERS ..................     $ 3,538      $  (120)
                                                                          =======      =======

PER COMMON SHARE
    Basic
       Loss from continuing operations, after preferred dividend ....     $ (1.03)     $ (0.01)
       Loss from discontinued operations ............................        4.07        (0.07)
       Extraordinary loss from early extinguishment of debt .........       (0.56)          --
                                                                          -------      -------

          Net income (loss) available to common stockholders ........     $  2.48      $ (0.08)
                                                                          =======      =======

    Assuming Dilution
       Loss from continuing operations, after preferred dividend ....     $ (1.03)     $ (0.01)
       Loss from discontinued operations ............................        4.07        (0.07)
       Extraordinary loss from early extinguishment of debt .........       (0.56)          --
                                                                          -------      -------

          Net income (loss) available to common stockholders ........     $  2.48      $ (0.08)
                                                                          =======      =======

WEIGHTED AVERAGE SHARES OUTSTANDING
    Basic ...........................................................       1,425        1,425
                                                                          =======      =======

    Assuming Dilution ...............................................       1,425        1,425
                                                                          =======      =======
</Table>


          See accompanying notes to consolidated financial statements.


                                     Page 8
   9


                THE HALLWOOD GROUP INCORPORATED AND SUBSIDIARIES

            CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY
                                 (IN THOUSANDS)
                                   (UNAUDITED)

<Table>
<Caption>
                                                                                       ACCUMULATED
                                           COMMON STOCK      ADDITIONAL                 OTHER        TREASURY STOCK        TOTAL
                                        ------------------    PAID-IN   ACCUMULATED  COMPREHENSIVE  ----------------   STOCKHOLDERS'
                                        SHARES   PAR VALUE    CAPITAL     DEFICIT        LOSS       SHARES    COST         EQUITY
                                        ------   ---------  ----------  -----------  -------------  ------  --------   -------------
                                                                                               
BALANCE, JANUARY 1, 2001.............   2,396       $240      $54,416    $(27,924)     $    --       971    $(14,918)       $11,814
  Net income.........................                                       8,839                                             8,839
  Preferred stock dividend...........                                         (50)                                              (50)
  Pro rata share of stockholders'
    equity transactions related to
    SFAS No. 133 from equity
    investment:
    Cumulative effect................                                                   (4,311)                              (4,311)
    Realize upon disposition
      of Hallwood Energy.............                              36                    3,009                                3,045
      Change in fair value of
         derivatives.................                                                    1,302                                1,302
                                        -----       ----      -------    --------      -------       ---    --------        -------
BALANCE, JUNE 30, 2001...............   2,396       $240      $54,452    $(19,135)     $    --       971    $(14,918)       $20,639
                                        =====       ====      =======    ========      =======       ===    ========        =======
</Table>


          See accompanying notes to consolidated financial statements.


                                     Page 9

   10
                THE HALLWOOD GROUP INCORPORATED AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (IN THOUSANDS)
                                   (UNAUDITED)

<Table>
<Caption>
                                                                                SIX MONTHS ENDED
                                                                                    JUNE 30,
                                                                            ----------------------
                                                                              2001          2000
                                                                            --------      --------
                                                                                    
CASH FLOWS FROM OPERATING ACTIVITIES
    Net income ........................................................     $  8,839      $    257
    Adjustments to reconcile net income to net cash provided by
       operating activities:
       Litigation expense .............................................        2,265            --
       Depreciation, depletion and amortization .......................        1,143           979
       Equity in net income of HRP ....................................       (1,168)         (349)
       Extraordinary loss from early extinguishment of debt ...........          810            --
       (Increase) decrease in deferred tax asset ......................       (1,931)          170
       Amortization of deferred revenue -- noncompetition agreement ...         (201)           --
       Loss from cumulative effect of SFAS No. 133 adoption ...........           40            --
       Amortization of deferred gain from debenture exchange ..........          (23)          (21)
       Net change in textile products assets and liabilities ..........         (819)         (591)
       Net change in other assets and liabilities .....................          248         1,604
       Discontinued operations:
          Gain from disposition of Hallwood Energy ....................       (8,725)           --
          Equity in net income of Hallwood Energy .....................       (1,837)       (1,337)
          Decrease in deferred tax asset ..............................        1,793            --
          Net change in other hotel assets and liabilities ............           56          (228)
          Depreciation and amortization ...............................           --         1,452
          Preferred dividends from Hallwood Energy ....................           --            11
                                                                            --------      --------
              Net cash provided by operating activities ...............          490         1,947

CASH FLOWS FROM INVESTING ACTIVITIES
    Investments in textile products property and equipment ............         (413)         (623)
    Payments for textile products business acquisition ................           --        (1,479)
    Discontinued operations:
       Proceeds from sale of Hallwood Energy common stock .............       18,000            --
       Proceeds from noncompetition agreement .........................        7,250            --
       Capital expenditures for hotels ................................           --          (616)
       Purchase of minority shares in energy affiliate ................           --          (465)
       Proceeds from sale of Hallwood Energy preferred stock ..........           --           303
       Net change in restricted cash for investing activities .........           --            79
                                                                            --------      --------
              Net cash provided by (used in) investing activities .....       24,837        (2,801)

CASH FLOWS FROM FINANCING ACTIVITIES
    Proceeds from bank borrowings and loans payable ...................        2,044         2,887
    Repayment of bank borrowings and loans payable ....................      (15,176)       (1,431)
    Payment of preferred stock dividend ...............................          (50)          (50)
    Discontinued operations:
       Repayment of hotel bank borrowings and loans payable ...........         (225)         (465)
                                                                            --------      --------
              Net cash provided by (used in) financing activities .....      (13,407)          941
                                                                            --------      --------

NET INCREASE IN CASH AND CASH EQUIVALENTS .............................       11,920            87

CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD ........................          901           926
                                                                            --------      --------

CASH AND CASH EQUIVALENTS, END OF PERIOD ..............................     $ 12,821      $  1,013
                                                                            ========      ========
</Table>

          See accompanying notes to consolidated financial statements.


                                     Page 10
   11


                THE HALLWOOD GROUP INCORPORATED AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  JUNE 30, 2001
                                   (UNAUDITED)

1.   INTERIM CONSOLIDATED FINANCIAL STATEMENTS AND ACCOUNTING POLICIES

          Interim Consolidated Financial Statements. The consolidated financial
     statements of The Hallwood Group Incorporated (the "Company") have been
     prepared in accordance with the instructions to Form 10-Q and do not
     include all of the information and disclosures required by accounting
     principles generally accepted in the United States of America, although, in
     the opinion of management, all adjustments considered necessary for a fair
     presentation have been included. These financial statements should be read
     in conjunction with the audited consolidated financial statements and
     related disclosures thereto included in Form 10-K for the year ended
     December 31, 2000.

          Discontinued Operations. In December 2000, the Company adopted a
     formal plan to discontinue and dispose of its hotel operations. In March
     2001, the Company agreed to sell its investment in its Hallwood Energy
     affiliate, which represented the Company's energy operations. Accordingly,
     the former hotel and energy operations have been reported as a separate
     component of operations and the assets and liabilities have been combined
     and included in net liabilities (assets) of discontinued operations in the
     balance sheet. See also Notes 5 and 6.

          New Accounting Pronouncements. Statement of Financial Accounting
     Standards No. 133 -- Accounting for Derivative Instruments and Hedging
     Activities ("SFAS No. 133") was effective for the Company on January 1,
     2001. SFAS No. 133 (as amended by SFAS No. 137 and SFAS No. 138)
     established accounting and reporting standards for derivative instruments,
     including certain derivative instruments embedded in other contracts and
     for hedging activities. All derivatives, whether designated in hedging
     relationships or not, are required to be recorded on the balance sheet at
     fair value. If the derivative is designated as a fair-value hedge, the
     changes in the fair value of the derivative and the hedged item are
     recognized in earnings. If the derivative is designated as a cash flow
     hedge, changes in the fair value of the derivative are recorded in other
     comprehensive income and are recognized in the income statement when the
     hedged item affects earnings. These statements define new requirements for
     designation and documentation of hedging relationships as well as ongoing
     effectiveness assessments in order to use hedge accounting. For a
     derivative that does not qualify as a hedge, changes in fair value will be
     recognized in earnings.

          In connection with its adoption, all derivatives within the Company
     were identified pursuant to SFAS No. 133 requirements. The Company
     determined it did not directly have any derivative instruments, however,
     HRP and Hallwood Energy had such instruments. Accordingly, the Company was
     required to record its pro rata share of any impact of these instruments in
     accordance with the equity method of accounting.

          HRP determined it had one derivative, an interest rate cap. This
     derivative was designated as a cash flow hedge. Hedge effectiveness is
     measured based on using the intrinsic value of the interest rate cap. All
     changes in the fair value of the time value of the cap are recorded
     directly to earnings. With the January 1, 2001 adoption of SFAS No. 133,
     the Company recorded as an adjustment to income its pro rata share of the
     cumulative effect of the adoption of $40,000, or the amount of the
     difference between the carrying value as of January 1, 2001 and the
     estimated fair value, all of which represented change in time value. On a
     quarterly basis during 2001, HRP has recorded changes in the estimated fair
     value of the cap in interest expense.

          Hallwood Energy determined that all of its oil and gas commodity swaps
     and collars, as well as its interest rate swaps should be designated as
     cash flow hedges. Since Hallwood Energy's derivatives were designated as
     cash flow hedges, changes in the fair value of the derivatives were
     recognized in other comprehensive income until the hedged item was
     recognized in earnings. Hedge effectiveness was measured based on the
     relative changes in the fair value between the derivative contract and the
     hedged item over time. Any changes in fair value resulting from
     ineffectiveness, as defined by SFAS No. 133, were recognized immediately in
     current earnings.


                                    Page 11


   12
                THE HALLWOOD GROUP INCORPORATED AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  JUNE 30, 2001
                                   (UNAUDITED)

          The adoption of SFAS No. 133, as of January 1, 2001, resulted in the
     recognition by the Company of its pro rata share of these derivatives, as a
     reduction in the carrying value of its investment in Hallwood Energy by
     $4,311,000, with a corresponding change to a component of stockholders'
     equity, accumulated other comprehensive loss. During the period through the
     May 11, 2001 sale date, $83,000, representing the ineffective portion of
     the Company's proportionate share of the cash flow hedges, was charged
     against earnings. The accumulated other comprehensive loss was realized
     upon disposition of the Company's investment in Hallwood Energy.

          Statement of Financial Accounting Standards No. 141 - Business
     Combinations ("SFAS No. 141") is effective July 1, 2001 and prohibits
     pooling-of-interests accounting for acquisitions. Statement of Financial
     Accounting Standards No. 142 -- Goodwill and Other Intangible Assets ("SFAS
     No. 142") is effective January 1, 2002 and specifies that goodwill and some
     intangible assets will no longer be amortized but instead will be subject
     to periodic impairment testing. The Company has not yet determined the
     effect adopting SFAS No. 142 will have on its financial statements.

          Other Comprehensive Loss. The components of other comprehensive loss
     for the three and six months ended June 30, 2001 are shown as follows (in
     thousands):

<Table>
<Caption>
                                                                SIX MONTHS ENDED   THREE MONTHS ENDED
                                                                  JUNE 30, 2001      JUNE 30, 2001
                                                                ----------------   ------------------
                                                                             
Pro rata share of other comprehensive loss
from discontinued operations -- energy:
Accumulated other comprehensive loss, beginning
    of period ..............................................          $    --             $(3,009)
    Cumulative effect of SFAS No. 133 adoption .............           (4,311)                 --
    Realize upon disposition of energy investment ..........            3,009               3,009
    Change in fair value of derivatives from settlement ....            1,302                  --
                                                                      -------             -------

Accumulated other comprehensive loss, end of period ........          $    --             $    --
                                                                      =======             =======
</Table>

          Reclassifications. Certain reclassifications have been made to prior
     year amounts to conform to the classifications used in the current year.

2.   INVESTMENTS IN REAL ESTATE AFFILIATE (DOLLAR AMOUNTS IN THOUSANDS)

<Table>
<Caption>
                                         AS OF JUNE 30, 2001            AMOUNT AT           INCOME FROM INVESTMENTS
                                        ---------------------        WHICH CARRIED AT       FOR THE SIX MONTHS ENDED
                                                      COST OR     ------------------------          JUNE 30,
                                        NUMBER OF    ASCRIBED     JUNE 30,    DECEMBER 31,  ------------------------
      DESCRIPTION OF INVESTMENT           UNITS       VALUE         2001          2000        2001           2000
      -------------------------         --------     --------     --------    -----------   --------        --------
                                                                                          
HALLWOOD REALTY PARTNERS, L.P.
- -- General partner interest .......           --     $  8,650     $  2,260     $  2,529     $     66        $     26
- -- Limited partner interest .......      330,432        8,799        9,541        4,444        1,102             323
                                                     --------     --------     --------     --------        --------
   Totals .........................                  $ 17,449     $ 11,801     $  6,973     $  1,168        $    349
                                                     ========     ========     ========     ========        ========
</Table>

     At June 30, 2001, Hallwood Realty, LLC ("Hallwood Realty") and HWG, LLC,
     wholly owned subsidiaries of the Company, owned a 1% general partner
     interest and a 21% limited partner interest in its Hallwood Realty
     Partners, L.P. ("HRP") affiliate, respectively. The Company accounts for
     its investment in HRP using the equity method of accounting. The Company's
     share of the underlying equity in net assets of HRP exceeded its investment
     by $4,849,000, which is being amortized on the straight line basis over 19
     years. The Company also records non-cash adjustments for the elimination of
     intercompany profits with a corresponding adjustment to equity income, and
     its pro-rata share of HRP's partners' capital transactions with
     corresponding adjustments to additional paid-in capital. The cumulative
     amount of such non-cash adjustments, from the original date of investment
     through June 30, 2001, resulted in a $1,871,000 decrease in the carrying
     value of the HRP investment.


                                     Page 12

   13

                THE HALLWOOD GROUP INCORPORATED AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  JUNE 30, 2001
                                   (UNAUDITED)

          As further discussed in Note 10, the Delaware Court of Chancery
          rendered its opinion regarding certain litigation involving the
          Company in July 2001. The court determined that the defendants,
          including the Company, should pay to HRP a judgment of $3,417,000 plus
          pre-judgment interest of approximately $2,893,000 from August 1995.
          Accordingly, the Company has accrued the obligation as of June 30,
          2001. The judgment amount, which represented the court's determination
          of an underpayment by the Company for certain limited partnership
          units purchased by the Company in 1995 from HRP, was considered
          additional purchase price and was added to the Company's investment in
          the limited partnership units. The interest component of the judgment
          has been recorded as an expense, net of the Company's pro-rata share
          of the income that will be reported by HRP when the judgment is paid.

          The carrying value of the Company's general partner interest of HRP
          includes the value of intangible rights to provide asset management
          and property management services. The Company amortizes that portion
          of the general partner interest ascribed to the management rights. For
          the six months ended June 30, 2001 and 2000 such amortization was
          $336,000 in each period.

          The Company has pledged 30,035 HRP limited partner units to secure
          certain capital leases.

          The quoted market price and the Company's carrying value per limited
          partner unit (AMEX symbol HRY) at June 30, 2001 were $56.00 and
          $28.88, respectively. The general partner interest is not publicly
          traded.

3.   LOANS PAYABLE

          Loans payable at the balance sheet dates are detailed below by
          business segment (in thousands):

<Table>
<Caption>
                                                                               JUNE 30,  DECEMBER 31,
                                                                                 2001        2000
                                                                               -------   ------------
                                                                                   
Textile Products
  Revolving credit facility, prime + .25% or
      Libor + 3.00%, due December 2002....................................     $11,480     $10,937
  Acquisition credit facility, prime + 1.00% or
      Libor + 3.25%, due December 2002 ...................................       1,000       1,000
  Equipment credit facility, prime + .25% or
      Libor + 2.75%, due October 2005 ....................................         892         973
                                                                               -------     -------
                                                                                13,372      12,910
Other
  Convertible loans from stockholder, 10% fixed, due at various
      dates from March 2005 to March 2006 ................................       4,000       2,500
  Senior Secured Term Loan, 10.25% fixed, repaid May 2001 ................          --      15,094
                                                                               -------     -------
                                                                                 4,000      17,594
                                                                               -------     -------

      Total ..............................................................     $17,372     $30,504
                                                                               =======     =======
</Table>

          Further information regarding loans payable is provided below:

     Textile Products

          Revolving Credit Facility. In December 1999, the Company's Brookwood
     subsidiary entered into a revolving credit facility in an amount up to
     $17,000,000 with Key Bank National Association ("Key Credit Agreement") to
     replace its former credit facility. Availability for direct borrowings and
     letter of credit obligations under the Key Credit Agreement are limited to
     the lesser of the facility amount or the borrowing base so defined in the
     agreement. As of June 30, 2001, Brookwood had an additional $570,000 of
     borrowing base availability. Borrowings are collateralized by accounts
     receivable, inventory imported under trade letters of credit, certain
     finished goods inventory, machinery and equipment and all of the issued and
     outstanding


                                     Page 13

   14
                THE HALLWOOD GROUP INCORPORATED AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  JUNE 30, 2001
                                   (UNAUDITED)

     capital stock of Brookwood and its subsidiaries. The Key Credit Agreement
     expires in December 2002 and bears interest at Brookwood's option of
     one-quarter percent over prime (7.00% at June 30, 2001) or Libor plus 3.00%
     (6.87% at June 30, 2001). The loan agreement contains covenants, which
     include maintenance of certain financial ratios, restrictions on dividends
     and repayment of debt or cash transfers to the parent company.

          At June 30, 2000 and September 30, 2000, Brookwood was not in
     compliance with a coverage ratio covenant contained in the Key Credit
     Agreement and subsequently obtained a waiver of the violation. The waiver
     provided for an increase of 0.50% in interest rates on the revolving credit
     facility and the acquisition credit facility, effective October 2000,
     restrictions on the payments to the parent company and certain other
     restrictive provisions. Cash dividends and tax sharing payments to the
     parent company are contingent upon Brookwood's compliance with the
     covenants contained in the loan agreement. At December 31, 2000, Brookwood
     was in compliance with its coverage ratio covenant, however, Brookwood did
     not achieve its coverage ratio for the 2001 first quarter and obtained a
     waiver in April 2001. Brookwood was in compliance with its coverage ratio
     covenant for the 2001 second quarter.

          Acquisition Credit Facility. The Key Credit Agreement includes a
     $2,000,000 acquisition revolving credit line. Brookwood borrowed $1,000,000
     under this line during the year ended December 31, 2000. This facility
     bears interest at Brookwood's option of one percent over prime (7.75% at
     June 30, 2001) or Libor plus 3.25% (7.12% at June 30, 2001).

          Equipment Credit Facility. The Key Credit Agreement includes a
     $2,000,000 equipment revolving credit line. Brookwood borrowed $1,000,000
     under this line during the year ended December 31, 2000. The facility bears
     interest at Libor + 2.75% (6.62% at June 30, 2001).

          The outstanding balance of the combined Key Bank credit facilities at
     June 30, 2001 was $13,372,000.

     Other

          Senior Secured Term Loan. In December 1999, the Company and its HWG,
     LLC subsidiary entered into an $18,000,000 credit agreement with First Bank
     Texas, N.A. and other financial institutions (the "Senior Secured Term
     Loan"). Proceeds were used to repay the 7% Debentures, the energy term loan
     and provide working capital. The Senior Secured Term Loan bore interest at
     a fixed rate of 10.25%, was scheduled to mature in December 2004, was fully
     amortizing and required a monthly payment of $385,000. Collateral was
     comprised of (i) 300,397 HRP limited partner units; (ii) 1,440,000 shares
     of Hallwood Energy common stock; (iii) a senior lien on the capital stock
     of the Hallwood Hotels, Inc. subsidiary; and (iv) a senior lien on the
     capital stock of the Brock Suite Hotels, Inc. subsidiary. The Senior
     Secured Term Loan contained various financial and non-financial covenants,
     including the maintenance of certain financial ratios, and restrictions on
     certain new indebtedness and the payment of dividends. The Senior Secured
     Term Loan was fully repaid in May 2001 with a portion of the proceeds from
     the sale of the Company's investment in Hallwood Energy.

          Convertible Loans from Stockholder. In order to provide sufficient
     funds to meet the Company's cash flow requirements and maintain compliance
     with the loan covenants contained in the Senior Secured Term Loan, the
     Company entered into various loan agreements with an entity associated with
     its chairman and principal stockholder, Anthony J. Gumbiner, as indicated
     below.

<Table>
<Caption>
                                LOAN         CONVERSION       MATURITY
       LOAN DATE               AMOUNT          PRICE           DATE
       ---------             ----------      ----------       --------
                                                    
March 2000...............    $1,500,000       $10.13         March 2005
September 2000...........     1,000,000         6.47         September 2005
March 2001...............     1,500,000         6.12         March 2006
                             ----------
     Total...............    $4,000,000
                             ==========
</Table>


                                     Page 14

   15


                THE HALLWOOD GROUP INCORPORATED AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  JUNE 30, 2001
                                   (UNAUDITED)

          Significant terms for the three loans include: (i) term of five years;
     (ii) fixed interest rate of 10%; (iii) interest and principal payments
     deferred until maturity date; (iv) unsecured; and (v) convertible into
     common stock of the Company at a conversion price equal to 115% of the
     market price on the date each of the loans was approved by the Company's
     independent board members.

4.   DEBENTURES

          10% Collateralized Subordinated Debentures. The 10% Collateralized
     Subordinated Debentures (the "10% Debentures") are listed on The New York
     Stock Exchange. For accounting purposes, a pro rata portion of the
     unamortized gain attributable to the former 7% Debentures, in the amount of
     $353,000, was allocated to the 10% Debentures, and is being amortized over
     the term of the 10% Debentures using the effective interest method. As a
     result, the effective interest rate for financial reporting is 8.9%.

          The 10% Debentures are secured by a junior lien on the capital stock
     of the Brookwood, Hallwood Hotels, Inc. and Brock Suite Hotels, Inc.
     subsidiaries.

          Balance sheet amounts for the 10% Debentures are detailed below (in
     thousands):

<Table>
<Caption>
                                               JUNE 30,  DECEMBER 31,
                DESCRIPTION                      2001       2000
                -----------                    --------  ------------
                                                   
10% Debentures (face amount) ..............     $6,468     $6,468
Unamortized gain from exchange, net of
   accumulated amortization ...............        234        257
                                                ------     ------

      Totals ..............................     $6,702     $6,725
                                                ======     ======
</Table>

          As a result of certain hotel properties of the Company being placed
     into receivership, as further discussed in Note 5, the Company determined
     that a technical default occurred under the terms of the Indenture for the
     10% Debentures. The Indenture provides that upon the occurrence of the
     default, the principal and accrued interest on the 10% Debentures shall
     automatically become due and payable. The trustee for the 10% Debentures,
     mailed a notice (the "Notice") to debentureholders on July 27, 2001,
     informing the holders of the default. The Notice stated that the holders of
     a majority of the outstanding principal amount of the 10% Debentures, on
     behalf of all holders, may waive the default. If the default is waived, and
     the Company has deposited sufficient funds to pay overdue interest and
     other costs, then the majority holders may rescind and annul the
     declaration of acceleration and its consequences. The Company intends to
     solicit such a waiver from the debentureholders. There can be no assurance
     that a waiver will be obtained however.

5.   DISCONTINUED OPERATIONS -- HOTELS

          The Company's hotel segment experienced cash flow difficulties during
     2000 due to weaker occupancy and average daily rates. In December 2000, the
     Company decided to discontinue and dispose of its hotel segment,
     principally by allowing its non-recourse debtholders to assume ownership of
     the properties through foreclosures or by selling or otherwise disposing of
     its hotel properties. The Company's hotel segment consisted of three owned
     properties and two leased properties. As part of the planned disposition,
     the Company evaluated the operations and economic environment in which each
     of the hotels operated and determined it was appropriate to record an
     impairment of long lived assets of $4,000,000 to their estimated fair
     market values. The term loans on the hotel properties are non-recourse and
     will be repaid from sales proceeds, if any, or extinguished upon completion
     of foreclosure proceedings initiated by the lenders. The capital lease
     obligations will be repaid by the sale of leased property or other
     considerations.

          In January 2001, a receiver was appointed to administer the
     disposition of the GuestHouse Suites Plus hotel in Greenville, South
     Carolina. In February 2001, the Company signed an Agreement to Terminate
     Lease with


                                     Page 15

   16
                THE HALLWOOD GROUP INCORPORATED AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  JUNE 30, 2001
                                   (UNAUDITED)

     the landlord of the Holiday Inn and Suites Hotel in Sarasota, Florida. In
     March 2001, receivers were appointed to administer the disposition of the
     GuestHouse Suites Plus hotel in Tulsa, Oklahoma and the Airport Embassy
     Suites Hotel in Oklahoma City, Oklahoma, respectively. The Company is
     presently in negotiations with the landlord of the GuestHouse Suites Plus
     hotel in Huntsville, Alabama regarding the disposition of that leased
     property. The Company anticipates that it will not receive any amounts in
     excess of the non-recourse debt outstanding.

          A summary of the net liabilities, as of the balance sheet dates, and
     loss from discontinued hotel operations are detailed below (in thousands):


<Table>
<Caption>
                                                              JUNE 30,   DECEMBER 31,
                                                                2001           2000
                                                              --------   ------------
                                                                  
Loans payable ...........................................     $ 29,333      $ 29,350
Accounts payable and accrued expenses ...................        2,480         3,140
Capital leases ..........................................        1,566         1,774
Properties, net .........................................      (25,212)      (25,783)
Receivables and other assets ............................       (1,599)       (1,639)
Restricted cash .........................................         (596)         (701)
Deferred tax asset ......................................       (1,300)       (1,300)
                                                              --------      --------

    Net liabilities of discontinued hotel operations ....     $  4,672      $  4,841
                                                              ========      ========
</Table>

<Table>
<Caption>
                                                              THREE MONTHS ENDED           SIX MONTHS ENDED
                                                                   JUNE 30,                     JUNE 30,
                                                             ----------------------      ----------------------
                                                               2001          2000          2001           2000
                                                             --------      --------      --------      --------
                                                                                           
Sales ..................................................     $  2,779      $  4,946      $  6,834      $  9,978

Expenses
     Operating expenses ................................        2,255         4,294         5,893         8,548
     Interest expense ..................................          690           670         1,295         1,381
     Reduction in loss reserve .........................         (166)           --          (354)           --
     Depreciation and amortization .....................           --           739            --         1,465
                                                             --------      --------      --------      --------
         Total expenses ................................        2,779         5,703         6,834        11,394
                                                             --------      --------      --------      --------

     Loss from discontinued hotel operations............     $     --      $   (757)     $     --      $ (1,416)
                                                             ========      ========      ========      ========
</Table>


          During calendar 2001 the Company anticipates the recording of
     extraordinary gains from debt extinguishment as hotel dispositions are
     completed. The Company estimates that the results of discontinued
     operations from the December 31, 2000 measurement date to the expected
     final disposition will be a loss, however, such amount was not accrued as
     these operating losses will be offset by anticipated gains and will
     therefore be recognized when the gains are realized.

          A summary of the non-recourse loans payable is detailed below (in
     thousands):

<Table>
<Caption>
                                                JUNE 30,    DECEMBER 31,
           DESCRIPTION                            2001          2000
           -----------                          --------    ------------
                                                      
Term loan, 7.50% fixed, due October 2008.....   $16,723        $16,742
Term loan, 7.86% fixed, due January 2008.....     6,514          6,512
Term loan, 8.20% fixed, due November 2007....     5,093          5,093
Term loan, Libor + 7.5%, due October 2005....     1,003          1,003
                                                -------        -------

     Total...................................   $29,333        $29,350
                                                =======        =======
</Table>


                                     Page 16


   17


                THE HALLWOOD GROUP INCORPORATED AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  JUNE 30, 2001
                                   (UNAUDITED)

          As previously discussed, certain of the Company's subsidiaries are in
     default on each of these term loans and foreclosure procedures have been
     initiated by the lenders.

          Capital Leases. The Company has guaranteed the capital lease
     obligations for the three GuestHouse Suites hotels by pledging 30,035
     limited partner units of HRP with a market value of $1,682,000 at June 30,
     2001. The combined monthly lease payments are $46,570 and are current
     through July 2001. The leases commenced January 2000 and expire December
     2004, bear an effective interest rate of 12.18% and have an outstanding
     balance of $1,566,000 and $1,774,000 at June 30, 2001 and December 31,
     2000, respectively.

6.   DISCONTINUED OPERATIONS -- ENERGY

          On March 30, 2001, Hallwood Energy Corporation ("Hallwood Energy")
     announced that it had signed a definitive merger agreement pursuant to
     which Pure Resources II, Inc., an indirect wholly owned subsidiary of Pure
     Resources, Inc., agreed to acquire all the outstanding common stock of
     Hallwood Energy at a price of $12.50 per share and all the outstanding
     shares of Series A Cumulative Preferred Stock of Hallwood Energy at a price
     of $10.84 per share. The all-cash transaction was structured as a first
     step tender offer followed by a cash merger to acquire all remaining shares
     of Hallwood Energy. The Company also agreed to tender all of its shares of
     common stock in the tender offer and granted to Pure an irrevocable proxy
     to vote in favor of the merger, on the same terms as provided in the merger
     agreement. Pure commenced its tender offer on April 10, 2001, with an
     expiration date of May 8, 2001. On May 9, 2001, Pure announced that it had
     successfully completed its initial tender offer, and had acquired
     approximately 85% of the Hallwood Energy common stock and 78% of the
     Hallwood Energy preferred stock. The Company received $18,000,000 for the
     tender of its 1,440,000 shares of common stock on May 11, 2001 and received
     an additional amount of $7,250,000, pursuant to the terms of a
     noncompetition agreement that was paid by Pure upon the completion of the
     merger in June 2001.

          Under the noncompetition agreement, the Company agreed to refrain from
     taking certain actions (described below) without the prior written consent
     of Pure and Hallwood Energy. These covenants were made by the Company in
     consideration of the transactions contemplated by the merger agreement and
     the payment by Pure to the Company. For a period of three years after the
     effective date of the merger agreement, the Company will not, directly or
     indirectly, engage in oil and gas activities in certain geographic areas
     without the prior consent of Pure. The Company has also agreed to keep
     Hallwood Energy's confidential and proprietary information strictly
     confidential. For six months after any payment is made for any shares of
     Hallwood Energy stock pursuant to the offer, neither the Company nor any of
     its affiliates will, directly or indirectly, hire any person who is
     presently an employee of Hallwood Energy or any existing or future
     affiliate of Hallwood Energy (whether or not he or she remains an affiliate
     of Hallwood Energy), unless such employee has been involuntarily terminated
     by Hallwood Energy.


                                     Page 17

   18


                THE HALLWOOD GROUP INCORPORATED AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  JUNE 30, 2001
                                   (UNAUDITED)

          A summary of the net assets, as of the balance sheet dates, and income
     from discontinued energy operations, are detailed below (in thousands):

<Table>
<Caption>
                                                          JUNE 30,  DECEMBER 31,
                                                            2001        2000
                                                          --------  ------------
                                                                 
Investment in Hallwood Energy .......................     $    --      (7,403)
Deferred tax asset ..................................          --      (1,793)
                                                          -------     -------

    Net assets of discontinued energy operations ....     $    --     $(9,196)
                                                          =======     =======
</Table>


<Table>
<Caption>
                                                                  THREE MONTHS ENDED          SIX MONTHS ENDED
                                                                        JUNE 30,                  JUNE 30,
                                                                ----------------------     ----------------------
                          DESCRIPTION                             2001          2000         2001           2000
                          -----------                           --------      --------     --------      --------
                                                                                             
Gain from disposition of investment in Hallwood Energy ....     $  8,725      $     --     $  8,725      $     --
Equity income from investment in Hallwood Energy ..........          495           655        1,837         1,337
Deferred income tax benefit (expense) .....................       (2,914)           --          672            --
Current income tax (expense) ..............................         (500)           --         (500)           --
                                                                --------      --------     --------      --------

    Income from discontinued energy operations ............     $  5,806      $    655     $ 10,734      $  1,337
                                                                ========      ========     ========      ========
</Table>

          The Company began amortizing the deferred revenue from the
     noncompetition agreement in the amount of $7,250,000, over a three-year
     period commencing June 1, 2001. The amortization is being reported as fee
     income in the "Other" section of the statement of operations.

          Prior to the disposition of its common stock interest in Hallwood
     Energy, the Company accounted for its investment using the equity method of
     accounting, as the Company exercised significant influence over Hallwood
     Energy's operational and financial policies. The Company's share of the
     underlying equity in net assets of Hallwood Energy exceeded its investment
     by $4,391,000, which was being amortized at a rate which approximated the
     depletion rate of Hallwood Energy's reserves. In addition to recording its
     share of Hallwood Energy's net income available to common stockholders, the
     Company also recorded its preferred dividends (prior to the February 2000
     sale of its preferred stock). The Company also recorded its pro-rata share
     of any capital transactions.


                                     Page 18

   19


                THE HALLWOOD GROUP INCORPORATED AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  JUNE 30, 2001
                                   (UNAUDITED)

7.   INCOME TAXES

          The following is a summary of the income tax expense (benefit) for
     both continuing operations and discounted operations (in thousands):

<Table>
<Caption>
                                     THREE MONTHS ENDED      SIX MONTHS ENDED
                                         JUNE 30,                  JUNE 30,
                                     -----------------      -----------------
                                      2001       2000        2001       2000
                                     ------     ------      ------     ------
                                                           
Federal
     Deferred tax (benefit) ....     $3,248     $   --      $ (138)    $  170
     Current tax ...............        366          5         387         27
                                     ------     ------      ------     ------
         Sub-total .............      3,614          5         249        197

State ..........................        183         60         234        118
                                     ------     ------      ------     ------

         Total .................     $3,797     $   65      $  483     $  315
                                     ======     ======      ======     ======
</Table>

          Income tax expense (benefit) from continuing operations and
     discontinued operations are as follows:

<Table>
<Caption>
                                     THREE MONTHS ENDED      SIX MONTHS ENDED
                                         JUNE 30,                  JUNE 30,
                                     -----------------      -----------------
                                      2001       2000        2001       2000
                                     ------     ------      ------     ------
                                                           
Continuing operations ..........     $  383     $   65     $  655      $  315
Discontinued operations ........      3,414         --       (172)         --
                                     ------     ------     ------      ------

         Total .................     $3,797     $   65     $  483      $  315
                                     ======     ======     ======      ======
</Table>


          The amount of the deferred tax asset (net of valuation allowance) for
     the Company's continuing operations was $7,264,000 at June 30, 2001. The
     deferred tax asset arises principally from the anticipated utilization of
     the Company's NOLs and tax credits from the implementation of various tax
     planning strategies, which include the potential sale of certain real
     estate investments, that could be implemented, if necessary, to supplement
     income from operations to fully realize the net recorded tax benefits
     before their expiration. The Company also had a deferred tax asset of
     $1,300,000 associated with its discontinued hotel operations as of June 30,
     2001, principally due to the anticipated utilization of the Company's NOLs
     from the disposition of certain hotel properties.

          State tax expense is an estimate based upon taxable income allocated
     to those states in which the Company does business, at their respective tax
     rates.


                                     Page 19

   20


                THE HALLWOOD GROUP INCORPORATED AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  JUNE 30, 2001
                                   (UNAUDITED)

8.   SUPPLEMENTAL DISCLOSURES TO THE CONSOLIDATED STATEMENTS OF CASH FLOWS

<Table>
<Caption>
                                                               SIX MONTHS ENDED
                                                                    JUNE 30,
                                                             --------------------
                          DESCRIPTION                         2001         2000
                          -----------                        -------      -------
                                                                    
Supplemental schedule of non-cash investing and
    financing activities:
    Pro rata share of stockholders' equity
    transactions related to SFAS No. 133
    of equity investment:
        Cumulative effect ..............................     $(4,311)          --
        Realize upon disposition of Hallwood Energy ....       3,009
        Change in fair value of derivatives ............       1,302           --
                                                             -------      -------
        Accumulated other comprehensive loss ...........     $    --           --
                                                             =======      =======

    Other
        HRP ............................................     $    --      $   291
        Hallwood Energy ................................          36           84

Supplemental disclosures of cash payments:

    Interest paid ......................................     $ 1,877      $ 3,273
    Income taxes paid ..................................         537          185
</Table>


9.   COMPUTATION OF EARNINGS PER SHARE

          The following table reconciles the Company's income (loss) from
     continuing operations to income (loss) from continuing operations available
     to common stockholders assuming dilution, and the number of common shares
     used in the calculation of net income for the basic and assumed dilution
     methods (in thousands):

<Table>
<Caption>
                                                          THREE MONTHS ENDED         SIX MONTHS ENDED
                                                                JUNE 30,                  JUNE 30,
                                                         --------------------      --------------------
                          DESCRIPTION                      2001         2000         2001         2000
                          -----------                    -------      -------      -------      -------
                                                                                    
INCOME AVAILABLE TO COMMON STOCKHOLDERS
Income (loss) from continuing operations ...........     $(1,417)     $    32      $(1,045)     $   336
Less preferred stock dividend ......................         (50)         (50)         (50)         (50)
                                                         -------      -------      -------      -------
Income (loss) from continuing operations ...........     $(1,467)     $   (18)     $(1,095)     $   286
                                                         =======      =======      =======      =======

WEIGHTED AVERAGE SHARES OUTSTANDING
Basic ..............................................       1,425        1,425        1,425        1,425
Assumed issuance of shares from exercise of
     stock options .................................          --           --           --           54
Assumed repurchase of shares from stock options
    proceeds .......................................          --           --           --          (45)
                                                         -------      -------      -------      -------
Assuming dilution ..................................       1,425        1,425        1,425        1,434
                                                         =======      =======      =======      =======
</Table>

          The impact of the convertible loans from stockholder was anti-dilutive
     for the three month and six month periods ended June 30, 2001, due to the
     loss from continuing operations.


                                     Page 20

   21


                THE HALLWOOD GROUP INCORPORATED AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  JUNE 30, 2001
                                   (UNAUDITED)

10.  LITIGATION, CONTINGENCIES AND COMMITMENTS

          Reference is made to Notes 9 and 18 to the consolidated financial
     statements contained in Form 10-K for the year ended December 31, 2000.

          Beginning in 1997, the Company and its HRP affiliate have been
     defendants in two lawsuits that were brought by Gotham Partners, L.P. in
     the Delaware Court of Chancery. The first suit filed in February 1997,
     styled Gotham Partners, L.P. v. Hallwood Realty Partners, L.P. and Hallwood
     Realty Corporation (C.A. No.15578), sought access to certain books and
     records of HRP and was subsequently settled, allowing certain access. The
     suit was dismissed on April 9, 2001. The second action, filed in June 1997,
     styled Gotham Partners, L.P. v. Hallwood Realty Partners, L.P., et al (C.A.
     No.15754), against the Company, HRP, HRC and the directors of HRC, alleges
     claims of breach of fiduciary duties, breach of HRP's partnership agreement
     and fraud in connection with certain transactions involving HRP's limited
     partnership units in the mid 1990's. The Company is alleged to have aided
     and abetted the alleged breaches. In June 2000, after completing fact
     discovery, all parties moved for summary judgment on several issues. In
     September and October 2000, the Delaware court issued three separate
     written opinions resolving the summary judgment motions. In the opinions,
     the court ruled that trial would be required as to all issues, except that
     (i) Gotham was found to have standing to pursue its derivative claims; (ii)
     defendants were entitled to judgment dismissing the fraud claim; (iii) the
     general partner was entitled to judgment dismissing the breach of fiduciary
     duty claims brought against it; and (iv) the general partner's outside
     directors were entitled to judgment dismissing all claims brought against
     them. A five-day trial was held in January 2001. On July 18, 2001, the
     Delaware Court of Chancery rendered its opinion. In its decision, the court
     determined that an option plan and a sale of units to Hallwood in
     connection with a reverse unit split implemented by HRP in 1995 were in
     compliance with HRP's partnership agreement. The court also found that the
     sale of units to Hallwood in connection with a 1995 odd-lot offer by HRP
     did not comply with certain procedures required by the HRP partnership
     agreement. The court ruled that the defendants other than HRP pay a
     judgment in the amount of $3,417,000, plus pre-judgment interest of
     approximately $2,893,000 from August 1995 to HRP. The amount represents
     what the court determined was an underpayment by Hallwood. The court's
     judgment is not final until all rehearings and appeals have been exhausted.

          In February 2000, HRP filed a lawsuit in the United States District
     Court for the Southern District of New York styled Hallwood Realty
     Partners, L.P. v. Gotham Partners, L.P., et al (Civ. No. 00 CV1115)
     alleging violations of the Securities Exchange Act of 1934 by certain
     purchasers of HRP's limited partnership units, including Gotham Partners,
     L.P., Gotham Partners, III L.P., Private Management Group, Inc., Interstate
     Properties, Steven Roth and EFO Realty, Inc., by virtue of those
     purchasers' misrepresentations and/or omissions in connection with filings
     required under the Securities Exchange Act of 1934. The complaint further
     alleged that the defendants, by acquiring more than 15% of the outstanding
     HRP limited partnership units, have triggered certain rights under its Unit
     Purchase Rights Agreement, for which HRP was seeking declaratory relief.
     HRP sought various forms of relief, including declaratory judgments,
     divestiture, corrective disclosures, a "cooling-off" period and damages,
     including costs and disbursements. Discovery was completed in December 2000
     and trial was held in February 2001. On February 23, 2001, the Court
     rendered a decision in favor of the defendants and on February 28, 2001,
     the Court ordered the complaint dismissed. HRP filed a Notice of Appeal on
     March 29, 2001 with respect to the February 28, 2001 dismissal of the
     complaint. Both parties have filed briefs with the Second Circuit, but the
     oral argument has not been scheduled.

          In December 1999, the Company deposited $900,000 into an escrow
     account to secure the maximum amount which could be payable by the Company
     in a lawsuit brought by a former promissory note holder. The trial was held
     on June 25, 2001 in the Delaware Court of Chancery. The court requested
     post-trial briefings, which are scheduled to be completed in August 2001.
     Management is not able to predict the outcome of the litigation.

          In December 1999 the Company distributed certain assets and incurred a
     contingent obligation, under the agreement to separate the interests of its
     former president and director (the "Separation Agreement"). The


                                     Page 21

   22
                THE HALLWOOD GROUP INCORPORATED AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  JUNE 30, 2001
                                   (UNAUDITED)

     contingent obligation in the amount of $3,054,000 at June 30, 2001, is the
     present value of the remaining payments under the Separation Agreement and
     is included in other accrued expenses. Interest on the contingent
     obligation has been imputed at 12.75% and amounted to $199,000 and $205,000
     for the six months ended June 30, 2001 and 2000, respectively.

          In February 2000, the Company, through a wholly owned subsidiary,
     acquired the assets of a company in a textile products-related industry.
     The purchase price was $1,450,000 in cash plus contingent payments of up to
     $3,000,000 based on specified levels of earnings over the next four years.
     No amounts are currently due under the contingency portion of the purchase
     agreement.

11.  SEGMENT AND RELATED INFORMATION

          The following represents the Company's reportable segment operations
     for the six months ended June 30, 2001 and 2000, respectively (in
     thousands):

<Table>
<Caption>
                                               REAL         TEXTILE                 DISCONTINUED   CONSOL-
                                              ESTATE       PRODUCTS       OTHER      OPERATIONS     IDATED
                                             --------      --------      --------   ------------   --------
                                                                                    
SIX MONTHS ENDED JUNE 30, 2001
Total revenue from external sources ....     $  5,076      $ 35,711      $    274                  $ 41,061
                                             ========      ========      ========                  ========

Operating income .......................     $  1,437      $     27                                $  1,464
                                             ========      ========
Unallocable expenses, net ..............                                 $ (1,854)                   (1,854)
                                                                         ========                  --------
Loss from continuing operations
    before income taxes ................                                                           $   (390)
                                                                                                   ========
Income from discontinued operations ....                                              $ 10,734     $ 10,734
                                                                                      ========     ========

SIX MONTHS ENDED JUNE 30, 2000
Total revenue from external sources ....     $  3,380      $ 39,306      $     64                  $ 42,750
                                             ========      ========      ========                  ========

Operating income .......................     $  2,285      $    800                                $  3,085
                                             ========      ========
Unallocable expenses, net ..............                                 $ (2,434)                   (2,434)
                                                                         ========                  --------
Income from continuing operations
    before income taxes ................                                                           $    651
                                                                                                   ========
Loss from discontinued operations ......                                              $    (79)    $    (79)
                                                                                      ========     ========
</Table>

          No differences have occurred in the basis or methodologies used in the
     preparation of this interim segment information from those used in the
     December 31, 2000 annual report. The total assets for the Company's
     operating segments have not materially changed since the December 31, 2000
     annual report, other than the reclassification of the Company's investment
     in energy assets to discontinued operations.

12.  STOCKHOLDER LOANS

          During 2000, the Company borrowed a total of $2,500,000 from its
     chairman and principal stockholder and an additional $1,500,000 in March
     2001. Several factors contributed to the Company's cash flow needs,
     including difficulties experienced by the Company's hotel operations and
     restrictions on the availability of distributions and payments from
     Brookwood. In response to these matters, management decided to discontinue
     its hotel operations and completed the sale of its Hallwood Energy
     investment during 2001. Management believes that these strategies allow the
     Company to return to profitability with sufficient liquidity. In addition,
     the principal stockholder committed to loan the Company additional funds
     during the balance of 2001, if required.


                                     Page 22

   23


                THE HALLWOOD GROUP INCORPORATED AND SUBSIDIARIES

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


                              RESULTS OF OPERATIONS

          The Company reported net income of $3,588,000 for the second quarter
     ended June 30, 2001, compared to a net loss of $70,000 in 2000. Revenue
     from continuing operations for the 2001 second quarter was $20,614,000,
     compared to $20,939,000 in 2000. Net income and revenue from continuing
     operations for the six months was $8,839,000 and $41,061,000, compared to
     $257,000 and $42,750,000 in 2000, respectively.

          Following is an analysis of the results of continuing operations by
     the real estate and textile products business segments, and the
     discontinued operations for the hotel and energy business segments.

     REAL ESTATE

          The real estate segment reported a loss of $533,000 for the second
     quarter and income of $1,437,000 for the six month period of 2001, compared
     to income of $1,039,000 and $2,285,000 in 2000, respectively.

          Revenues. Fee income of $1,928,000 for the 2001 second quarter
     increased by $403,000, or 26%, from $1,525,000 in 2000. Fee income of
     $3,908,000 for the six months increased by $877,000, or 29%, from
     $3,031,000 for similar period in 2000. Fees are derived from the Company's
     asset management, property management, leasing and construction supervision
     services provided to its Hallwood Realty Partners, L.P. affiliate, a real
     estate master limited partnership ("HRP") and various third parties. The
     increase was due primarily to higher leasing fees in the 2001 periods.

          Equity income from investments in HRP represents the Company's
     recognition of its pro rata share of net income reported by HRP, adjusted
     for the elimination of intercompany income and amortization of negative
     goodwill. For the 2001 second quarter, the Company reported equity income
     of $483,000, compared to $76,000 in 2000. For the six months, income was
     $1,168,000, compared to $349,000 in 2000. The increases resulted
     principally from gains from property sales by HRP, partially offset by
     increased litigation costs. Litigation costs decreased in the 2001 second
     quarter due to the conclusion of the trial discussed below. The 2001 equity
     income was exclusive of the Company's $9,000 pro rata share of HRP's
     extraordinary loss from early extinguishment of debt and its $40,000 pro
     rata share of HRP's loss from cumulative effect of SFAS No. 133 adoption,
     both of which are reported separately.

          Expenses. Litigation expense of $2,265,000 was recorded in the 2001
     second quarter. As further discussed in Note 10, the Delaware Court of
     Chancery rendered its opinion regarding certain litigation involving the
     Company in July 2001. The court determined that the defendants, including
     the Company, should pay to HRP a judgment of $3,417,000 plus pre-judgment
     interest of approximately $2,893,000. Accordingly, the Company has accrued
     the obligation as of June 30, 2001. The judgment amount, which represented
     the court's determination of an underpayment by the Company for certain
     limited partnership units purchased by the Company in 1995 from HRP, was
     considered additional purchase price and was added to the Company's
     investment in the limited partnership units. The interest component of the
     judgment has been recorded as an expense, net of the Company's pro-rata
     share of the income that will be reported by HRP when the judgment is paid.

          Administrative expenses of $511,000 increased by $117,000, or 30%, in
     the 2001 second quarter, compared to $394,000 in 2000. For the six months,
     the increase was $279,000 to $1,038,000, from $759,000 in 2000. The
     increases were primarily attributable to the payments of commissions to
     third party brokers associated with leasing income.

          Amortization expense of $168,000 for the second quarter, and $336,000
     for the six months in both the 2001 and 2000 periods relate to the
     Company's general partner investment in HRP to the extent allocated to
     management rights.


                                     Page 23

   24


                THE HALLWOOD GROUP INCORPORATED AND SUBSIDIARIES

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


     TEXTILE PRODUCTS

          The textile products segment reported income of $377,000 and $27,000
     for the second quarter and six month periods of 2001, compared to income of
     $253,000 and $800,000 in 2000, respectively.

          Revenue. Sales of $17,934,000 decreased $1,349,000, or 7%, in the 2001
     second quarter, compared to $19,283,000 in the 2000 quarter. The
     comparative six month sales decreased by $3,595,000, or 9%, to $35,711,000
     from $39,306,000 in the 2000 period. The sales decreases were principally
     in the distribution business as a result of lower overall demand and the
     continued trend of U.S. customers moving production out of the country. The
     decreases were partially offset by increased revenues from new customers
     and new production processes.

          Expenses. Cost of sales of $14,739,000 decreased $1,565,000, or 10%,
     in the 2001 second quarter, from $16,304,000 in the 2000 quarter. The
     comparative six month cost of sales of $29,875,000 decreased by $3,273,000,
     or 10%, compared to $33,148,000 in 2000. The decreases in cost of sales
     were principally the result of the decreases in sales. The higher gross
     profit margin for the 2001 second quarter (17.8% versus 15.4%) and the six
     month periods (16.3% versus 15.7%) resulted from higher margin sales to new
     customers and from new production processes.

          Administrative and selling expenses of $2,550,000 increased by
     $144,000, or 6%, in the 2001 second quarter from $2,406,000 for the
     comparable 2000 period. The six month amount of $5,239,000 increased by
     $463,000, or 10%, from $4,776,000 for the comparable 2000 period. The
     increases resulted from costs incurred in a brief strike at the dying and
     finishing plant and the development of new products and business.

          Interest expense of $268,000 decreased by $52,000, or 16%, for the
     2001 second quarter from $320,000 in 2000, due to lower interest rates. The
     six month amount of $570,000 decreased by $12,000, from $582,000 for the
     comparable 2000 period.

     OTHER

          The other segment reported a loss of $878,000 and $1,854,000 for the
     second quarter and six month periods of 2001, compared to a loss of
     $1,195,000 and $2,434,000 in 2000, respectively.

          Revenue. Fee revenue of $201,000 in the 2001 second quarter and six
     month periods is attributable to the amortization of deferred revenue of
     $7,250,000 from the noncompetition agreement entered into by the Company in
     connection with the sale of its Hallwood Energy investment. It is being
     amortized over a three-year period commencing June 1, 2001.

          Interest on short-term investments and other income increased by
     $13,000 to $68,000 for the 2001 second quarter from $55,000 in 2000. For
     the six months, the amounts increased by $9,000 to $73,000 from $64,000.
     The increases were attributable to increased interest income on invested
     funds from the sale of Hallwood Energy. The 2000 second quarter included a
     gain of $50,000 on the sale of a miscellaneous investment.

          Expenses. Interest expense in the amount of $563,000 for the 2001
     second quarter decreased by $206,000 from the prior year amount of
     $769,000. For the six months, interest expense decreased by $238,000 to
     $1,309,000 from $1,547,000 in 2000. The decreases were primarily due to the
     principal amortization on the Senior Secured Term Loan and its payoff on
     May 15, 2001 with a portion of the proceeds from the sale of Hallwood
     Energy.

          Administrative expenses of $584,000 for the 2001 second quarter
     increased by $103,000, from the prior-year amount of $481,000. For the six
     months, administrative expenses decreased by $132,000 to $819,000 from
     $951,000 in 2000. The fluctuations are primarily attributable to consulting
     and other professional fees.


                                     Page 24

   25


                THE HALLWOOD GROUP INCORPORATED AND SUBSIDIARIES

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


     INCOME TAXES

          Income taxes from continuing operations was an expense of $383,000 for
     the 2001 second quarter, compared to an expense of $65,000 in 2000. The
     2001 second quarter included a $334,000 non cash federal deferred benefit,
     a $34,000 federal current benefit and $83,000 for state taxes. The 2000
     quarter included a $5,000 federal current charge and $60,000 for state
     taxes. Income taxes were $655,000 for the 2001 six months period, compared
     to expense of $315,000 in 2000. The state tax expense is an estimate based
     upon taxable income allocated to those states in which the Company does
     business at their respective tax rates.

          The Company recorded an expense of $3,414,000 in the 2001 second
     quarter, including a deferred income tax charge of $2,914,000, a federal
     current charge of $400,000 and $100,000 for state taxes associated with its
     discontinued operations, principally due to the utilization of the
     Company's NOL's from the sale of its investment in Hallwood Energy. For the
     six months, the Company recorded a net tax benefit of $172,000, including a
     deferred income tax benefit was $672,000, a federal current expense of
     $400,000 and current state tax was $100,000.

          As of June 30, 2001, the Company had approximately $75,000,000 of tax
     net operating loss carryforwards ("NOLs") and temporary differences to
     reduce future federal income tax liability. Based upon the Company's
     expectations and available tax planning strategies, management has
     determined that taxable income will more likely than not be sufficient to
     utilize approximately $25,189,000 of the NOLs prior to their ultimate
     expiration in the year 2011.

          Management believes that the Company has certain tax planning
     strategies available, which include the potential sale of certain real
     estate investments, that could be implemented, if necessary, to supplement
     income from operations to fully realize the net recorded tax benefits
     before their expiration. Management has considered such strategies in
     reaching its conclusion that, more likely than not, taxable income will be
     sufficient to utilize a portion of the NOLs before expiration; however,
     future levels of operating income and taxable gains are dependent upon
     general economic conditions and other factors beyond the Company's control.
     Accordingly, no assurance can be given that sufficient taxable income will
     be generated for utilization of the NOLs. Management periodically
     re-evaluates its tax planning strategies based upon changes in facts and
     circumstances and, accordingly, considers potential adjustments to the
     valuation allowance of the deferred tax asset. Although the use of such
     carryforwards could, under certain circumstances, be limited, the Company
     is presently unaware of the occurrence of any event which would result in
     such limitations.


                                     Page 25

   26
                THE HALLWOOD GROUP INCORPORATED AND SUBSIDIARIES

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


     DISCONTINUED OPERATIONS -- HOTELS

          In December 2000, the Company decided to discontinue its hotel
     operations and dispose of its hotel segment, principally by allowing its
     non-recourse debtholders to assume ownership of the properties through
     foreclosures or by selling or otherwise disposing of its hotel properties.
     The company's hotel segment consisted of three owned properties and two
     leased properties. In accordance with accounting standards for reporting
     discontinued operations, hotel operations have been segregated from the
     Company's continuing operations and have been reported as a single line
     item -- Loss from Discontinued Operations. Discontinued operations for the
     three months and six months ended June 30, 2001 and 2000 are presented
     below:

<Table>
<Caption>
                                                       THREE MONTHS ENDED          SIX MONTHS ENDED
                                                             JUNE 30,                   JUNE 30,
                                                     ----------------------      ----------------------
                          DESCRIPTION                  2001          2000          2001          2000
                          -----------                --------      --------      --------      --------
                                                                                   
Sales ..........................................     $  2,779      $  4,946      $  6,834      $  9,978

Expenses
    Operating expenses .........................        2,255         4,294         5,893         8,548
    Interest expense ...........................          690           670         1,295         1,381
    Reduction in loss reserve ..................         (166)           --          (354)           --
    Depreciation and amortization ..............           --           739            --         1,465
                                                     --------      --------      --------      --------
        Total expenses .........................        2,779         5,703         6,834        11,394
                                                     --------      --------      --------      --------

    Loss from discontinued hotel operations ....     $     --      $   (757)     $     --      $ (1,416)
                                                     ========      ========      ========      ========
</Table>

          Revenue. Sales of $2,779,000 in the 2001 second quarter decreased by
     $2,167,000, from the year-ago amount of $4,946,000. For the six months, the
     decrease was $3,144,000 to $6,834,000, compared to $9,978,000 in 2000. The
     decreases were primarily due to the February 2001 termination of the lease
     for the Longboat Key Holiday Inn and Suites hotel in Sarasota, Florida.

          Expenses. Operating expenses of $2,255,000 for the 2001 second quarter
     were down $2,039,000 from $4,294,000 in 2000. For the six months, operating
     expenses decreased by $2,655,000 to $5,893,000 from $8,548,000 in 2000. The
     decreases were primarily due to the aforementioned February 2001 lease
     termination. Interest expense of $690,000 in the 2001 second quarter and
     $1,295,000 for the six months are comparable to the 2000 amounts of
     $670,000 and $1,381,000, respectively. Receivers have been appointed for
     the three hotels owned by the Company, although foreclosures and/or
     dispositions have not yet been completed for any of the properties.
     Depreciation and amortization expense was not recorded for the 2001 periods
     due to the classification of the hotel operations as a discontinued
     operation. The expense for the 2000 second quarter and six month periods
     were $739,000 and $1,465,000, respectively.

          During calendar 2001, the Company anticipates the recording of
     extraordinary gain from debt extinguishment as hotel dispositions are
     completed. Operating losses at the hotels during 2001 have not been
     recognized, as these operating losses will be offset by the anticipated
     disposition gains. The operating losses will be recognized when the gains
     are realized.

     DISCONTINUED OPERATIONS -- ENERGY

          In March 2001, the Company agreed to sell its investment in its
     Hallwood Energy affiliate, which represented the Company's energy
     operations, to Pure Resources II, an indirect subsidiary of Pure Resources,
     Inc., subject to Hallwood Energy's shareholder approval which was obtained
     in May 2001. Accordingly, energy operations have been segregated from the
     Company's continuing operations and reported as a single


                                     Page 26

   27


                THE HALLWOOD GROUP INCORPORATED AND SUBSIDIARIES

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


     line item -- Income from Discontinued Operations. Operations for the three
     months and six months ended June 30, 2001 and 2000 are presented below:

<Table>
<Caption>
                                                                  THREE MONTHS ENDED          SIX MONTHS ENDED
                                                                        JUNE 30,                  JUNE 30,
                                                                ----------------------     ----------------------
                          DESCRIPTION                             2001          2000         2001           2000
                          -----------                           --------      --------     --------      --------
                                                                                             
Gain from disposition of investment in Hallwood Energy ....     $  8,725      $     --     $  8,725      $     --
Equity income from investment in Hallwood Energy ..........          495           655        1,837         1,337
Deferred income tax benefit (expense) .....................       (2,914)           --          672            --
Current income tax expense ................................         (500)           --         (500)           --
                                                                --------      --------     --------      --------

    Income from discontinued energy operations ............     $  5,806      $    655     $ 10,734      $  1,337
                                                                ========      ========     ========      ========
</Table>

          The Company received $18,000,000 for the tender of its 1,440,000
     shares of common stock of Hallwood Energy on May 11, 2001 and received an
     additional amount of $7,250,000 pursuant to the terms of a noncompetition
     agreement, that was paid by Pure upon the completion of the merger in June
     2001. The Company began amortizing the deferred revenue of $7,250,000 from
     the noncompetition agreement over a three-year period commencing June 1,
     2001. The amortization is reported as fee income in the "Other" section of
     the statement of operations.

          The equity income in the 2001 first quarter from investment in
     Hallwood Energy represents the Company's pro rata share (15%) of income
     available to common stockholders, and amortization of negative goodwill.
     Hallwood Energy's income increased significantly in the 2001 periods,
     compared to 2000, as a result of higher oil and gas prices and savings
     associated with the disposition of certain non-strategic properties and the
     completion of the Energy Consolidation. The 2001 amounts reflect earnings
     through the sale date of May 11, 2001.

          The Company recorded a deferred income tax benefit of $3,586,000 in
     the 2001 first quarter, principally due to the anticipated utilization of
     the Company's NOL's from the sale of its investment in Hallwood Energy. In
     the 2001 second quarter, the Company recorded a deferred tax expense of
     $2,914,000, current federal tax expense of $400,000 and state taxes of
     $100,000, at the consummation of the sale.

     EXTRAORDINARY LOSS FROM EARLY EXTINGUISHMENT OF DEBT

          In the 2001 second quarter, the Company recognized an extraordinary
     loss from early extinguishment of debt of $801,000, from the write off of
     the unamortized deferred loan costs associated with the repayment of the
     Senior Secured Term Loan.

          The loss of $9,000 in the 2001 first quarter resulted from the
     recognition of the Company's pro rata share of an extraordinary loss from
     early extinguishment of debt reported by HRP.


                                     Page 27
   28


                THE HALLWOOD GROUP INCORPORATED AND SUBSIDIARIES

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


                         LIQUIDITY AND CAPITAL RESOURCES

          The Company's unrestricted cash and cash equivalents at June 30, 2001
     totaled $12,821,000.

          As discussed in Note 6, the Company tendered its 1,440,000 shares of
     common stock in Hallwood Energy, pursuant to a tender offer and merger
     agreement announced on March 30, 2001. The Company received $18,000,000 for
     the tender of its shares on May 11, 2001 and received an additional
     $7,250,000, pursuant to the terms of a noncompetition agreement upon
     completion of the merger in June 2001.

          The Senior Secured Term Loan, with a remaining balance of $14,059,000,
     was fully repaid in May 2001 with a portion of the proceeds from the sale
     of the Hallwood Energy investment.

          During 2000, the Company borrowed a total of $2,500,000 from its
     chairman and principal stockholder and an additional $1,500,000 in March
     2001. Several factors contributed to the Company's cash flow needs,
     including difficulties experienced by the Company's hotel operations and
     restrictions on the availability of distributions and tax sharing payments
     from Brookwood. In response to these matters, management decided to
     discontinue its hotel operations in December 2000 and sold its Hallwood
     Energy investment in May 2001. Management believes that these strategies
     will allow the Company to return to profitability with sufficient
     liquidity. In addition, the principal stockholder committed to loan the
     Company additional funds during the balance of 2001, if required.

          As a result of certain hotel properties of the Company being placed
     into receivership, the Company determined that a technical default occurred
     under the terms of the Indenture for the 10% Debentures. The Indenture
     provides that upon the occurrence of the default, the principal and accrued
     interest on the 10% Debentures shall automatically become due and payable.
     The trustee for the 10% Debentures, mailed a notice (the "Notice") to
     debentureholders on July 27, 2001, informing the holders of the default.
     The Notice stated that the holders of a majority of the outstanding
     principal amount of the 10% Debentures, on behalf of all holders, may waive
     the default. If the default is waived and the Company has deposited
     sufficient funds to pay overdue interest and other costs, then the majority
     holders may rescind and annul the declaration of acceleration and its
     consequences. The Company intends to solicit such a waiver from the
     debentureholders. There can be no assurance that a waiver will be obtained
     however. See also Note 5.

          In July 2001, the Delaware Court of Chancery rendered its opinion
     regarding certain litigation involving the Company. The court determined
     that the defendants, including the Company, should pay to HRP a judgment of
     $3,417,000 plus pre-judgment interest of approximately $2,893,000.
     Accordingly, the Company has accrued this obligation as of June 30, 2001.
     The court's judgment is not final until all rehearings and appeals have
     been exhausted.

          The Company's real estate segment generates funds principally from its
     property management and leasing activities, without significant additional
     capital costs. The Company has pledged 30,035 of its HRP limited
     partnership units to secure certain capital leases. 330,432 HRP units, and
     the Company's real estate subsidiaries are unencumbered and are available
     to serve as collateral for any new credit facilities.

          Brookwood maintains a revolving line of credit facility which is
     collateralized by accounts receivable, certain inventory and equipment, and
     separate acquisition and equipment credit facilities. At June 30, 2001,
     Brookwood had $570,000 of unused borrowing capacity on its revolving line
     of credit. In the year ended December 31, 2000, the Company received a cash
     dividend of $400,000 from Brookwood and tax sharing payments of $200,000.
     Future cash dividends and tax sharing payments to the parent company are
     contingent upon Brookwood's compliance with the covenants contained in the
     amended loan agreement.


                                     Page 28

   29


                THE HALLWOOD GROUP INCORPORATED AND SUBSIDIARIES

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


          Although Brookwood was in compliance with its loan covenants at
     December 31, 2000, projections indicated that Brookwood may not be able to
     maintain its cash flow coverage ratio covenant during 2001. Brookwood did
     not achieve its coverage ratio for the 2001 first quarter. In April 2001,
     Brookwood obtained a waiver of this violation. Brookwood was in compliance
     with its coverage ratio covenant for the 2001 second quarter.

          In February 2000, the Company, through a wholly owned subsidiary,
     acquired the assets of a company in a textile products-related industry.
     The purchase price was $1,450,000 in cash plus contingent payments of up to
     $3,000,000, based on specified levels of earnings over the next four years.
     As of June 30, 2001, no contingent amounts were owed.

          The Company's hotel segment experienced cash flow difficulties during
     2000, due to weaker occupancy and average daily rates at several hotels. In
     October 2000, the Company discontinued payments on the first mortgages for
     the Greenville and Tulsa GuestHouse Suites Plus hotels and the lease rent
     on the Huntsville GuestHouse Suites Plus hotel, and initiated discussions
     with the parties regarding loan or lease modifications. In December 2000,
     the Company decided to discontinue its hotel operations and dispose of its
     hotel segment principally by allowing its non-recourse debtholders to
     assume ownership of the properties through foreclosures or by selling or
     otherwise disposing of its hotel properties. The Company anticipates that
     in disposing of the hotels, it will not receive any amounts in excess of
     the debt outstanding on the properties, but that the non-recourse debt
     associated with the properties will be extinguished. Payments on the three
     capital leases continue to be made by the Company or the hotel subsidiaries
     while operations continue during the disposition period.

          As a result of the receipt of cash proceeds from the sale of its
     Hallwood Energy investment and its ability to obtain new credit facilities,
     the Company believes it has sufficient liquidity to meet its continuing
     obligations.

FORWARD-LOOKING STATEMENTS

          In the interest of providing stockholders with certain information
     regarding the Company's future plans and operations, certain statements set
     forth in this Form 10-Q are forward-looking statements. Although any
     forward-looking statement expressed by or on behalf of the Company is, to
     the knowledge and in the judgment of the officers and directors, expected
     to prove true and come to pass, management is not able to predict the
     future with absolute certainty. Forward-looking statements involve known
     and unknown risks and uncertainties, which may cause the Company's actual
     performance and financial results in future periods to differ materially
     from any projection, estimate or forecasted result. Among others, these
     risks and uncertainties include, the ability to obtain financing or
     refinance maturing debt; a potential oversupply of commercial office
     buildings and industrial parks in the markets served; fees for leasing,
     construction and acquisition of real estate properties; lease and rental
     rates and occupancy levels obtained; the ability to compete successfully
     with foreign textile production and the ability to generate new products
     and market new and existing products. These risks and uncertainties are
     difficult or impossible to predict accurately and many are beyond the
     control of the Company. Other risks and uncertainties may be described,
     from time to time, in the Company's periodic reports and filings with the
     Securities and Exchange Commission.


                                     Page 29

   30


                THE HALLWOOD GROUP INCORPORATED AND SUBSIDIARIES

ITEM 3.    QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

          There have been no material changes to the Company's market risks
     during the three months ended June 30, 2001, other than the elimination of
     market risks associated with its former Hallwood Energy affiliate.

          The Company is exposed to market risk due to fluctuations in interest
     rates. The Company utilizes both fixed rate and variable rate debt to
     finance its operations. As of June 30, 2001, the Company's total
     outstanding loans and debentures payable of $23,840,000 (excluding debt
     associated with the discontinued hotel operations) were comprised of
     $10,468,000 of fixed rate debt and $13,372,000 of variable rate debt. There
     is inherent rollover risk for borrowings as they mature and are renewed at
     current market rates. The extent of this risk is not quantifiable or
     predictable because of the variability of future interest rates and the
     Company's future financing requirements. A hypothetical increase in
     interest rates of two percentage points would cause an annual loss in
     income and cash flows of approximately $477,000, assuming that outstanding
     debt remained at current levels.

          The Company's real estate division through its investment in HRP will
     sometimes use derivative financial instruments to achieve a desired mix of
     fixed versus floating rate debt. As of June 30, 2001, HRP had an interest
     cap agreement for one of its mortgage loans, which will limit HRP's
     exposure to changing interest rates to a maximum of 10%. Management does
     not consider the portion attributable to the Company to be significant.



                                     Page 30

   31


                THE HALLWOOD GROUP INCORPORATED AND SUBSIDIARIES

                          PART II -- OTHER INFORMATION

Item

     1    Legal Proceedings

          Reference is made to Note 10 to the Company's consolidated
          financial statements included within this Form 10-Q.

     2    Changes in Securities                                         None

     3    Defaults upon Senior Securities

          (i)  Certain of the Company's hotel subsidiaries are in default on
               term loans associated with the respective hotel properties and
               foreclosure proceedings have been initiated by the lenders.

          (ii) As a result of the aforementioned hotel properties being placed
               into receivership, a technical default occurred under the terms
               of the Indenture for the 10% Debentures.

     4    Submission of Matters to a Vote of Security Holders

          At the Company's Annual Meeting of Stockholders held on May 17, 2001,
          stockholders voted on two proposals:

          (i)  To elect two directors, one of which is to hold office for one
               year and one of which is to hold office for three years and until
               a successor is elected and qualified:

<Table>
<Caption>
                Nominee Director       Votes For     Against     Term of Office
                ----------------       ---------     -------     --------------
                                                        
               Charles A. Crocco, Jr.  1,390,226      5,974         one year
               J. Thomas Talbot        1,389,726      6,474        three years
</Table>

          (ii) To amend the 1995 stock option plan:

<Table>
<Caption>
                                       Votes For     Against        Abstain
                                       ---------     -------        -------
                                                              
                                       1,362,836      29,164         4,200
</Table>

     5    Other Information                                             None

     6    Exhibits and Reports on Form 8-K

          (a)  Exhibits

               (i)  10.24 -- Letter from Trustee, dated July 27, 2001, regarding
                             Notice of Declaration of Acceleration Due to Event
                             of Default to Holders of the 10% Collateralized
                             Subordinated Debentures, filed herewith

          (b)  Reports on Form 8-K

               (i)  Dated July 25, 2001 -- Disclosure of judicial decision in
                    Gotham Partners, L.P. v. Hallwood Realty Partners, L.P., et
                    al (c.a. No. 15754)

               (ii) Dated July 27, 2001 -- Disclosure of technical default
                    regarding 10% Collateralized Subordinated Debentures,
                    including Trustee's Notice to Debentureholders dated
                    July 27, 2001.


                                     Page 31

   32


                THE HALLWOOD GROUP INCORPORATED AND SUBSIDIARIES

                                    SIGNATURE

     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.


                                          THE HALLWOOD GROUP INCORPORATED


Dated: August 13, 2001                    By:       /s/ Melvin J. Melle
                                              ------------------------------
                                              Melvin J. Melle, Vice President
                                              (Duly Authorized Officer and
                                                 Principal Financial and
                                                   Accounting Officer)


                                     Page 32

   33


                THE HALLWOOD GROUP INCORPORATED AND SUBSIDIARIES

                                INDEX TO EXHIBITS

<Table>
<Caption>
EXHIBIT
NUMBER                              DESCRIPTION
- ------                              -----------
       
10.24     Letter from Trustee, dated July 27, 2001, regarding Notice of
          Declaration of Acceleration Due to Event of Default to Holders of the
          Company's 10% Collateralized Subordinated Debentures
</Table>


                                     Page 33