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

                       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 SEPTEMBER 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 October 31, 2001.

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

                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 September 30, 2001
              and December 31, 2000..................................................      3

            Consolidated Statements of Operations for the
              Nine Months Ended September 30, 2001 and 2000..........................      5

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

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

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

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

   2      Managements's Discussion and Analysis of
            Financial Condition and Results of Operations............................     24

   3      Quantitative and Qualitative Disclosures about Market Risk.................     31


                           PART II - OTHER INFORMATION

1 thru 6  Exhibits, Reports on Form 8-K and Signature Page...........................     32
</Table>

                                     Page 2




                THE HALLWOOD GROUP INCORPORATED AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEETS
                             (DOLLARS IN THOUSANDS)
                                   (UNAUDITED)

                                     ASSETS


<Table>
<Caption>

                                                       SEPTEMBER 30,  DECEMBER 31,
                                                            2001           2000
                                                       -------------  ------------
                                                                
REAL ESTATE
    Investments in HRP .............................       $12,318       $ 6,973
    Receivables and other assets
       Related parties .............................           242           165
       Other .......................................            69           268
                                                           -------       -------
                                                            12,629         7,406
TEXTILE PRODUCTS
    Inventories ....................................        15,914        16,413
    Receivables ....................................        14,247        13,170
    Property, plant and equipment, net .............         9,345         9,785
    Other ..........................................         2,248         2,111
                                                           -------       -------
                                                            41,754        41,479
OTHER
    Cash and cash equivalents ......................        12,590           901
    Deferred tax asset, net ........................         7,058         5,333
    Restricted cash ................................           960           937
    Other ..........................................           610         1,424
                                                           -------       -------
                                                            21,218         8,595
                                                           -------       -------

       TOTAL .......................................       $75,601       $57,480
                                                           =======       =======
</Table>

          See accompanying notes to consolidated financial statements.


                                     Page 3



                THE HALLWOOD GROUP INCORPORATED AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEETS
                             (DOLLARS IN THOUSANDS)
                                   (UNAUDITED)

                      LIABILITIES AND STOCKHOLDERS' EQUITY

<Table>
<Caption>

                                                                           SEPTEMBER 30,   DECEMBER 31,
                                                                               2001            2000
                                                                           -------------   ------------
                                                                                     
REAL ESTATE
    Accounts payable and accrued expenses ............................       $    769        $    777

TEXTILE PRODUCTS
    Loans payable ....................................................         11,850          12,910
    Accounts payable and accrued expenses ............................          8,496           7,195
                                                                             --------        --------
                                                                               20,346          20,105

OTHER
    Interest, litigation and other accrued expenses ..................         10,426           3,820
    10% Collateralized Subordinated Debentures .......................          6,690           6,725
    Deferred revenue - noncompetition agreement ......................          6,444              --
    Convertible loans from stockholder ...............................          4,000           2,500
    Senior Secured Term Loan .........................................             --          15,094
                                                                             --------        --------
                                                                               27,560          28,139

DISCONTINUED OPERATIONS
    Net liabilities - Hotels .........................................          5,105           4,841
    Net assets - Energy ..............................................             --          (9,196)
                                                                             --------        --------
                                                                                5,105          (4,355)
                                                                             --------        --------

       TOTAL LIABILITIES .............................................         53,780          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 ..............................................        (19,215)        (27,924)
    Accumulated other comprehensive income ...........................            262              --
    Treasury stock, 971,360 shares at both dates; at cost ............        (14,918)        (14,918)
                                                                             --------        --------

       TOTAL STOCKHOLDERS' EQUITY ....................................         20,821          11,814
                                                                             --------        --------

       TOTAL .........................................................       $ 75,601        $ 57,480
                                                                             ========        ========
</Table>

          See accompanying notes to consolidated financial statements.


                                     Page 4



                THE HALLWOOD GROUP INCORPORATED AND SUBSIDIARIES

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

<Table>
<Caption>

                                                                             NINE MONTHS ENDED
                                                                                SEPTEMBER 30,
                                                                          ------------------------
                                                                            2001            2000
                                                                          --------        --------
                                                                                    
REAL ESTATE
    Fees
       Related parties ............................................       $  4,895        $  4,079
       Other ......................................................            328             382
    Equity income from investments in HRP .........................          1,702             516
                                                                          --------        --------
                                                                             6,925           4,977

    Litigation expense ............................................          2,360              --
    Administrative expenses .......................................          1,426           1,215
    Depreciation and amortization .................................            504             504
                                                                          --------        --------
                                                                             4,290           1,719
                                                                          --------        --------

       Income from real estate operations .........................          2,635           3,258

TEXTILE PRODUCTS
    Sales .........................................................         50,605          55,732
    Equity income from joint venture ..............................            577              --
                                                                          --------        --------
                                                                            51,182          55,732
                                                                          --------        --------

    Cost of sales .................................................         42,696          47,352
    Administrative and selling expenses ...........................          7,754           7,196
    Interest ......................................................            815             869
                                                                          --------        --------
                                                                            51,265          55,417
                                                                          --------        --------

       Income (loss) from textile products operations .............            (83)            315

OTHER
    Fees - amortization of deferred revenue .......................            806              --
    Interest on short-term investments and other income ...........            188              77
                                                                          --------        --------
                                                                               994              77

    Interest expense ..............................................          1,660           2,327
    Administrative expenses .......................................          1,541           1,340
                                                                          --------        --------
                                                                             3,201           3,667
                                                                          --------        --------

       Other loss, net ............................................         (2,207)         (3,590)
                                                                          --------        --------

       Income (loss) from continuing operations before income taxes            345             (17)
       Income taxes ...............................................            927             333
                                                                          --------        --------

       Loss from continuing operations ............................           (582)           (350)
</Table>

          See accompanying notes to consolidated financial statements.


                                     Page 5


                THE HALLWOOD GROUP INCORPORATED AND SUBSIDIARIES

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

<Table>
<Caption>


                                                                                       NINE MONTHS ENDED
                                                                                          SEPTEMBER 30,
                                                                                    ------------------------
                                                                                      2001            2000
                                                                                    --------        --------
                                                                                              
    Income (loss) from discontinued operations, net of tax
       Income from discontinued operations - Energy .........................       $ 10,734        $  2,493
       Loss from discontinued operations - Hotels ...........................           (661)         (2,519)
                                                                                    --------        --------
          Income (loss) from discontinued operations ........................         10,073             (26)
    Income (loss) before extraordinary loss and loss from cumulative effect
       of SFAS No. 133 adoption .............................................          9,491            (376)
    Extraordinary loss from early extinguishment of debt ....................           (692)             --
                                                                                    --------        --------

    Income (loss) before loss from cumulative effect of SFAS No. 133 adoption          8,799            (376)
    Loss from cumulative effect of SFAS No. 133 adoption ....................            (40)             --
                                                                                    --------        --------

NET INCOME (LOSS) ...........................................................          8,759            (376)
    Cash dividend on preferred stock ........................................             50              50
                                                                                    --------        --------

NET INCOME (LOSS) AVAILABLE TO COMMON STOCKHOLDERS ..........................       $  8,709        $   (426)
                                                                                    ========        ========

PER COMMON SHARE
    Basic
       Loss from continuing operations available to common stockholders .....       $  (0.44)       $  (0.28)
       Income (loss) from discontinued operations ...........................           7.07           (0.02)
       Extraordinary loss from early extinguishment of debt .................          (0.49)             --
       Loss from cumulative effect of SFAS No. 133 adoption .................          (0.03)             --
                                                                                    --------        --------

          Net income (loss) available to common stockholders ................       $   6.11        $  (0.30)
                                                                                    ========        ========

    Assuming Dilution
       Loss from continuing operations available to common stockholders .....       $  (0.44)       $  (0.28)
       Income (loss) from discontinued operations ...........................           7.07           (0.02)
       Extraordinary loss from early extinguishment of debt .................          (0.49)             --
       Loss from cumulative effect of SFAS No. 133 adoption .................          (0.03)             --
                                                                                    --------        --------

          Net income (loss) available to common stockholders ................       $   6.11        $  (0.30)
                                                                                    ========        ========

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

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

          See accompanying notes to consolidated financial statements.


                                     Page 6


                THE HALLWOOD GROUP INCORPORATED AND SUBSIDIARIES

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

<Table>
<Caption>

                                                                            THREE MONTHS ENDED
                                                                                 SEPTEMBER 30,
                                                                          ------------------------
                                                                            2001           2000
                                                                          --------        --------
                                                                                    
REAL ESTATE
    Fees
       Related parties ............................................       $  1,154        $  1,220
       Other ......................................................            161             210
    Equity income from investments in HRP .........................            534             167
                                                                          --------        --------
                                                                             1,849           1,597

    Administrative expenses .......................................            388             456
    Depreciation and amortization .................................            168             168
    Litigation expense ............................................             95              --
                                                                          --------        --------
                                                                               651             624
                                                                          --------        --------

       Income from real estate operations .........................          1,198             973

TEXTILE PRODUCTS
    Sales .........................................................         14,895          16,426
    Equity income from joint venture ..............................            475              --
                                                                          --------        --------
                                                                            15,370          16,426

    Cost of sales .................................................         12,720          14,204
    Administrative and selling expenses ...........................          2,515           2,420
    Interest ......................................................            245             287
                                                                          --------        --------
                                                                            15,480          16,911
                                                                          --------        --------

       Loss from textile products operations ......................           (110)           (485)

OTHER
    Fees - amortization of deferred revenue .......................            605              --
    Interest on short-term investments and other income ...........            115              13
                                                                          --------        --------
                                                                               720              13

    Administrative expenses .......................................            722             389
    Interest expense ..............................................            351             780
                                                                          --------        --------
                                                                             1,073           1,169
                                                                          --------        --------

       Other loss, net ............................................           (353)         (1,156)
                                                                          --------        --------

       Income (loss) from continuing operations before income taxes            735            (668)
       Income taxes ...............................................            272              18
                                                                          --------        --------

       Income (loss) from continuing operations ...................            463            (686)
</Table>


          See accompanying notes to consolidated financial statements.


                                     Page 7



                THE HALLWOOD GROUP INCORPORATED AND SUBSIDIARIES

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

<Table>
<Caption>

                                                                                        THREE MONTHS ENDED
                                                                                            SEPTEMBER 30,
                                                                                       ----------------------
                                                                                        2001           2000
                                                                                       -------        -------
                                                                                                
    Income (loss) from discontinued operations, net of tax
       Income from discontinued operations - Energy ............................       $    --        $ 1,156
       Loss from discontinued operations - Hotels ..............................          (661)        (1,103)
                                                                                       -------        -------
          Income (loss)  from discontinued operations ..........................          (661)            53

    Loss before extraordinary gain .............................................          (198)          (633)
    Extraordinary gain from early extinguishment of debt .......................           118             --
                                                                                       -------        -------

NET LOSS .......................................................................           (80)          (633)
    Cash dividend on preferred stock ...........................................            --             --
                                                                                       -------        -------

NET LOSS AVAILABLE TO COMMON STOCKHOLDERS ......................................       $   (80)       $  (633)
                                                                                       =======        =======

PER COMMON SHARE
    Basic
       Income (loss) from continuing operations available to common stockholders       $  0.32        $ (0.48)
       Income (loss)  from discontinued operations .............................         (0.46)          0.04
       Extraordinary gain from early extinguishment of debt ....................          0.08             --
                                                                                       -------        -------

          Net loss available to common stockholders ............................       $ (0.06)       $ (0.44)
                                                                                       =======        =======

    Assuming Dilution
       Income (loss) from continuing operations available to common stockholders       $  0.28        $ (0.48)
       Income (loss)  from discontinued operations .............................         (0.34)          0.04
       Extraordinary gain from early extinguishment of debt ....................          0.06             --
                                                                                       -------        -------

          Net loss available to common stockholders ............................       $    --        $ (0.44)
                                                                                       =======        =======

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

    Assuming Dilution ..........................................................         1,973          1,425
                                                                                       =======        =======
</Table>

          See accompanying notes to consolidated financial statements.


                                     Page 8



                THE HALLWOOD GROUP INCORPORATED AND SUBSIDIARIES

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

<Table>
<Caption>

                                                                                                         ACCUMULATED
                                                     COMMON STOCK          ADDITIONAL                        OTHER
                                                 ----------------------     PAID-IN       ACCUMULATED    COMPREHENSIVE
                                                 SHARES       PAR VALUE     CAPITAL        DEFICIT          INCOME
                                                 ------       ---------    ----------     -----------    -------------
                                                                                          
BALANCE, JANUARY 1, 2001 ....................     2,396        $  240      $ 54,416        $(27,924)        $     --
    Net income ..............................                                                 8,759
    Cash dividend on preferred stock ........                                                   (50)
    Pro rata share of stockholders' equity
    transactions related to SFAS No. 133
    from equity investments:
      Cumulative effect .....................                                                                 (4,035)
Realized upon disposition
of Hallwood Energy ..........................                                    36                            3,009
Change in fair value of derivatives .........                                                                  1,302
Amortization of interest rate swap ..........                                                                    (14)
                                                  -----        ------      --------        --------         --------

BALANCE, SEPTEMBER 30, 2001 .................     2,396        $  240      $ 54,452        $(19,215)        $    262
                                                  =====        ======      ========        ========         ========

<Caption>

                                                           TREASURY STOCK              TOTAL
                                                        -------------------         STOCKHOLDERS'
                                                        SHARES         COST            EQUITY
                                                        ------         ----         -------------
                                                                           
BALANCE, JANUARY 1, 2001 ....................             971       $ (14,918)       $ 11,814
    Net income ..............................                                           8,759
    Cash dividend on preferred stock ........                                             (50)
    Pro rata share of stockholders' equity
    transactions related to SFAS No. 133
    from equity investments:
      Cumulative effect .....................                                          (4,035)
Realized upon disposition
of Hallwood Energy ..........................                                           3,045
Change in fair value of derivatives .........                                           1,302
Amortization of interest rate swap ..........                                             (14)
                                                          ---       ---------        --------


BALANCE, SEPTEMBER 30, 2001 .................             971       $ (14,918)       $ 20,821
                                                          ===       =========        ========
</Table>

          See accompanying notes to consolidated financial statements.


                                     Page 9



                THE HALLWOOD GROUP INCORPORATED AND SUBSIDIARIES

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

<Table>
<Caption>

                                                                                NINE MONTHS ENDED
                                                                                  SEPTEMBER 30,
                                                                              --------------------
                                                                                2001         2000
                                                                              --------    --------
                                                                                    
CASH FLOWS FROM OPERATING ACTIVITIES
    Net income (loss) .....................................................   $  8,759    $   (376)
    Adjustments to reconcile net income (loss) to net cash provided by
       operating activities:
       (Increase) decrease in deferred tax asset ..........................     (1,725)        170
       Equity in net income of HRP ........................................     (1,702)       (516)
       Depreciation, depletion and amortization ...........................      1,686       1,460
       Amortization of deferred revenue - noncompetition agreement ........       (806)         --
       Extraordinary loss from early extinguishment of debt ...............        692          --
       Loss from cumulative effect of SFAS No. 133 adoption ...............         40          --
       Amortization of deferred gain from debenture exchange ..............        (35)        (32)
       Net change in other assets and liabilities .........................      2,678       1,371
       Net change in textile products assets and liabilities ..............        426       1,808
       Discontinued operations:
          Gain from disposition of Hallwood Energy ........................     (8,725)         --
          Equity in net income of Hallwood Energy .........................     (1,837)     (2,493)
          Decrease in deferred tax asset ..................................      1,453          --
          Net change in other hotel assets and liabilities ................        754         695
          Increase in loss reserve for hotels .............................        375          --
          Depreciation and amortization ...................................         --       2,198
          Preferred dividends from Hallwood Energy ........................         --          11
                                                                              --------    --------
              Net cash provided by operating activities ...................      2,033       4,296

CASH FLOWS FROM INVESTING ACTIVITIES
    Investments in textile products property and equipment ................       (582)     (1,351)
    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 ....................................         --        (873)
       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 .............         --         210
                                                                              --------    --------
              Net cash provided by (used in) investing activities .........     24,668      (3,655)

CASH FLOWS FROM FINANCING ACTIVITIES
    Proceeds from bank borrowings and loans payable .......................      1,500       4,500
    Repayment of bank borrowings and loans payable ........................    (16,154)     (4,018)
    Payment of preferred stock dividend ...................................        (50)        (50)
    Discontinued operations:
       Repayment of hotel bank borrowings and loans payable ...............       (308)       (655)
                                                                              --------    --------
              Net cash used in financing activities .......................    (15,012)       (223)
                                                                              --------    --------

NET INCREASE IN CASH AND CASH EQUIVALENTS .................................     11,689         418

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

CASH AND CASH EQUIVALENTS, END OF PERIOD ..................................   $ 12,590    $  1,344
                                                                              ========    ========
</Table>


          See accompanying notes to consolidated financial statements.


                                    Page 10




                THE HALLWOOD GROUP INCORPORATED AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                               SEPTEMBER 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.

         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


                                    Page 11



                THE HALLWOOD GROUP INCORPORATED AND SUBSIDIARIES

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

     $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. At
     September 30, 2001, the Company reported $1,456,000 of goodwill associated
     with the textile products segment and $506,000 of negative goodwill
     associated with the real estate segment.

         Statement of Financial Accounting Standards No. 144 - Accounting for
     the Impairment or Disposal of Long-Lived Assets ("SFAS No. 144") was issued
     in August 2001. The provisions of SFAS No. 144 are effective for the
     Company beginning on January 1, 2002. The Company has not yet determined
     the effect adopting SFAS No. 144 will have on its financial statements.

         Other Comprehensive Income. The components of other comprehensive
     income for the three months and nine months ended September 30, 2001 are
     shown as follows (in thousands):

<Table>
<Caption>

                                                                    THREE MONTHS ENDED    NINE MONTHS ENDED
                                                                    SEPTEMBER 30, 2001    SEPTEMBER 30, 2001
                                                                    ------------------    ------------------
                                                                                    
Pro rata share of other comprehensive income
from equity investments:
Accumulated other comprehensive income, beginning
    of period ...................................................        $    --                $    --
    Cumulative effect of SFAS No. 133 adoption ..................            276                 (4,035)
    Realized upon disposition of Hallwood Energy ................             --                  3,009
    Change in fair value of derivatives .........................             --                  1,302
    Amortization of interest rate swap ..........................            (14)                   (14)
                                                                         -------                -------

Accumulated other comprehensive income, end of period ...........        $   262                $   262
                                                                         =======                =======
</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 SEPTEMBER 30, 2001             AMOUNT AT               INCOME FROM INVESTMENTS
                                         ------------------------          WHICH CARRIER AT          FOR THE NINE MONTHS ENDED
                                                         COST OR       ---------------------------          SEPTEMBER 30,
                                          NUMBER OF      ASCRIBED      SEPTEMBER 30,  DECEMBER 31,   -------------------------
DESCRIPTION OF INVESTMENT                   UNITS          VALUE           2001           2000          2001           2000
- -------------------------                 ---------      --------      -------------  ------------    --------       --------
                                                                                                   
HALLWOOD REALTY PARTNERS, L.P. ....
- - General partner interest ........             --       $  8,650       $  2,101       $  2,529       $     86       $     35
- - Limited partner interest ........        330,432          8,799         10,217          4,444          1,616            481
                                                         --------       --------       --------       --------       --------

   Totals .........................                      $ 17,449       $ 12,318       $  6,973       $  1,702       $    516
                                                         ========       ========       ========       ========       ========
</Table>


         At September 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


                                    Page 12



                THE HALLWOOD GROUP INCORPORATED AND SUBSIDIARIES

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

         HRP exceeded its investment, 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, its pro rata share of HRP's partners'
         capital transactions with corresponding adjustments to additional
         paid-in capital and its pro rata share of HRP's comprehensive income.
         The cumulative amount of such non-cash adjustments, from the original
         date of investment through September 30, 2001, resulted in a $1,639,000
         decrease in the carrying value of the HRP investment.

         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 $2,891,000 from August 1995. Accordingly, the
         Company accrued the obligation in the second quarter of 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. In October 2001, the Company paid
         $6,405,000, including post judgment interest, to HRP, subject to an
         arrangement that it be returned in full or part if the judgment is
         modified or reversed on appeal.

         The carrying value of the Company's general partner interest in 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
         nine months ended September 30, 2001 and 2000 such amortization was
         $504,000 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 September 30, 2001 were $54.00 and
         $30.92, 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>

                                                                            SEPTEMBER 30,  DECEMBER 31,
                                                                                2001           2000
                                                                            -------------  ------------
                                                                                     
         Textile Products
           Revolving credit facility, prime + .25% or
               Libor + 3.00%, due December 2002 ........................       $10,000       $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 ........................           850           973
                                                                               -------       -------
                                                                                11,850        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 ...................................................       $15,850       $30,504
                                                                               =======       =======
</Table>

         Further information regarding loans payable is provided below:


                                    Page 13


                THE HALLWOOD GROUP INCORPORATED AND SUBSIDIARIES

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


     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 September 30, 2001, Brookwood had an additional $3,425,000
     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 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 September 30, 2001) or Libor
     plus 3.00% (6.87% at September 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 and third quarters.

         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
     September 30, 2001) or Libor plus 3.25% (7.12% at September 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. This facility
     bears interest at Libor + 2.75% (6.62% at September 30, 2001).

         The outstanding balance of the combined Key Bank credit facilities at
     September 30, 2001 was $11,850,000.

     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.


                                    Page 14



                THE HALLWOOD GROUP INCORPORATED AND SUBSIDIARIES

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

         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>

         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 after a one-year period from the date of
     issuance 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>

                                                          SEPTEMBER 30, DECEMBER 31,
                                 DESCRIPTION                  2001          2000
                                 -----------              ------------- -----------
                                                                    
         10% Debentures (face amount) ................       $6,468       $6,468
         Unamortized gain from exchange, net of
            accumulated amortization .................          222          257
                                                             ------       ------

               Totals ................................       $6,690       $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, rescind and annul the
     declaration of acceleration and its consequences. On October 22, 2001, the
     Company announced that a solicitation of its bondholders, which began on
     September 24, 2001, was completed and that bondholders consented to grant
     the waiver and rescind and annul the acceleration. The overdue interest was
     subsequently deposited with the Trustee to be paid on November 30, 2001 to
     holders of record on November 20, 2001. The payment will consist of
     interest that was to have been paid on July 31, 2001 and October 31, 2001,
     which the Company was prohibited from paying by the Indenture during the
     default, together with default interest on those amounts at the rate of 10%
     per annum.



                                    Page 15





                THE HALLWOOD GROUP INCORPORATED AND SUBSIDIARIES

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


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 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. In June 2001, the
     Company transferred the ownership for the Embassy Suites hotel to one of
     the lenders. The Company continues to operate the GuestHouse Suites Plus
     hotel in Huntsville, Alabama, subject to significant lease concessions by
     the landlord, pending 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>

                                                            SEPTEMBER 30,   DECEMBER 31,
                                                                2001            2000
                                                            -------------   ------------
                                                                      
         Loans payable ................................       $ 11,607        $ 29,350
         Accounts payable and accrued expenses ........          2,072           3,140
         Capital leases ...............................          1,481           1,774
         Properties, net ..............................         (7,600)        (25,783)
         Receivables and other assets .................           (432)         (1,639)
         Restricted cash ..............................           (483)           (701)
         Deferred tax asset ...........................         (1,540)         (1,300)
                                                              --------        --------

             Net liabilities of discontinued operations       $  5,105        $  4,841
                                                              ========        ========
</Table>

<Table>
<Caption>

                                                                THREE MONTHS ENDED               NINE MONTHS ENDED
                                                                   SEPTEMBER 30,                    SEPTEMBER 30,
                                                             ------------------------        ------------------------
                                                               2001            2000            2001             2000
                                                             --------        --------        --------        --------
                                                                                                 
         Sales .......................................       $  1,523        $  4,360        $  8,357        $ 14,338
         Expenses
              Operating expenses .....................          1,476           4,056           7,369          12,604
              Interest expense .......................            319             674           1,614           2,055
              Provision for losses ...................            729              --             375              --
              Deferred income tax benefit ............           (340)             --            (340)             --
              Depreciation and amortization ..........             --             733              --           2,198
                                                             --------        --------        --------        --------
                  Total expenses .....................          2,184           5,463           9,018          16,857
                                                             --------        --------        --------        --------

              Loss from discontinued operations ......       $   (661)       $ (1,103)       $   (661)       $ (2,519)
                                                             ========        ========        ========        ========
</Table>


                                    Page 16


                THE HALLWOOD GROUP INCORPORATED AND SUBSIDIARIES

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


         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 of the various hotels
     will be a loss. Accordingly, such amount has been accrued through December
     31, 2001, although these operating losses are expected to be offset by
     anticipated extraordinary gains from debt extinguishment when the
     dispositions are completed.

         The Company reported an extraordinary gain from debt extinguishment of
     $216,000 (net of $100,000 deferred tax expense) in connection with the
     disposition of the Holiday Inn hotel in Florida and the Embassy Suites
     hotel in Oklahoma. Dispositions of the three remaining hotels are not yet
     completed.

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

<Table>
<Caption>


                                                                SEPTEMBER 30, DECEMBER 31,
                       DESCRIPTION                                  2001          2000
                       -----------                              ------------- -----------
                                                                        
         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, 7.50% fixed, due October 2008 .........            --        16,742
         Term loan, Libor + 7.5%, due October 2005 ........            --         1,003
                                                                  -------       -------

              Total .......................................       $11,607       $29,350
                                                                  =======       =======
</Table>

         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 September
     30, 2001. The combined monthly lease payments are $46,570 and are current
     through October 2001. The leases commenced January 2000 and expire December
     2004, bear an effective interest rate of 12.18% and have an outstanding
     balance of $1,481,000 and $1,774,000 at September 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



                                    Page 17



                THE HALLWOOD GROUP INCORPORATED AND SUBSIDIARIES

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


     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.

         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>

                                                                     SEPTEMBER 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             NINE MONTHS ENDED
                                                                                  SEPTEMBER 30,                 SEPTEMBER 30
                                                                            -----------------------       ------------------------
                          DESCRIPTION                                         2001           2000           2001            2000
                          -----------                                       --------       --------       --------        --------
                                                                                                              
         Gain from disposition of investment in Hallwood Energy .....       $     --       $     --       $  8,725        $     --
         Equity income from investment in Hallwood Energy ...........             --          1,156          1,837           2,493
         Deferred federal income tax benefit ........................             --             --            672              --
         Current federal income tax expense .........................             --             --           (400)             --
         State income tax expense ...................................             --             --           (100)             --
                                                                            --------       --------       --------        --------

             Income from discontinued energy operations .............       $     --       $  1,156       $ 10,734        $  2,493
                                                                            ========       ========       ========        ========
</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



                THE HALLWOOD GROUP INCORPORATED AND SUBSIDIARIES

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

7.   INCOME TAXES

           The following is a schedule of income tax expense for (in thousands):


<Table>
<Caption>

                                                                THREE MONTHS ENDED           NINE MONTHS ENDED
                                                                   SEPTEMBER 30,                SEPTEMBER 30,
                                                             ----------------------       ----------------------
                                                              2001            2000         2001            2000
                                                             -------        -------       -------        -------
                                                                                             
                    CONTINUING OPERATIONS
         Federal
              Deferred tax ...........................       $   206        $    --       $   740        $   170
              Current tax ............................            36             11            23             38
                                                             -------        -------       -------        -------
                  Sub-total ..........................           242             11           763            208

         State .......................................            30              7           164            125
                                                             -------        -------       -------        -------

                  Total ..............................       $   272        $    18       $   927        $   333
                                                             =======        =======       =======        =======

                        DISCONTINUED OPERATIONS
         Federal
              Deferred tax (benefit) .................       $  (340)       $    --       $(1,012)       $    --
              Current tax ............................            --             --           400             --
                                                             -------        -------       -------        -------
                  Sub-total ..........................          (340)            --          (612)            --

         State .......................................            --             --           100             --
                                                             -------        -------       -------        -------

                  Total ..............................       $  (340)       $    --       $  (512)       $    --
                                                             =======        =======       =======        =======

                           EXTRAORDINARY ITEM
         Federal
              Deferred tax ...........................       $   100        $    --       $   100        $    --
                                                             =======        =======       =======        =======
</Table>

         The amount of the deferred tax asset (net of valuation allowance) for
     the Company's continuing operations was $7,058,000 at September 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
     $1,540,000 associated with its discontinued hotel operations as of
     September 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


                THE HALLWOOD GROUP INCORPORATED AND SUBSIDIARIES

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


8.   SUPPLEMENTAL DISCLOSURES TO THE CONSOLIDATED STATEMENTS OF CASH FLOWS

<Table>
<Caption>

                                                                                              NINE MONTHS ENDED
                                                                                                 SEPTEMBER 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 investments:
                 Cumulative effect .................................................       $(4,035)            --
                 Realized upon disposition of Hallwood Energy ......................         3,009             --
                 Change in fair value of derivatives ...............................         1,302             --
                 Amortization of interest rate swap ................................           (14)            --
                                                                                           -------        -------
                    Accumulated other comprehensive income .........................       $   262             --
                                                                                           =======        =======

             Litigation judgment - additional investment in HRP
                 units, accrued but not paid .......................................       $ 3,417             --

             Other
                 HRP ...............................................................       $    --        $   291
                 Hallwood Energy ...................................................            36             35

         Supplemental disclosures of cash payments:

             Interest paid .........................................................       $ 2,375        $ 4,571
             Income taxes paid .....................................................           723            321
</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            NINE MONTHS ENDED
                                                                            SEPTEMBER 30,                  SEPTEMBER 30
                                                                       ---------------------        ----------------------
                          DESCRIPTION                                   2001           2000           2001            2000
                          -----------                                  -------       -------        -------        -------
                                                                                                       
         INCOME AVAILABLE TO COMMON STOCKHOLDERS
         Income (loss) from continuing operations ..............       $   463       $  (686)       $  (582)       $  (350)
         Less dividend on preferred stock ......................            --            --            (50)           (50)
                                                                       -------       -------        -------        -------
         Income (loss) from continuing operations - basic ......           463          (686)          (632)          (400)
         Interest from assumed loan conversions ................            87            --             --             --
                                                                       -------       -------        -------        -------
         Income (loss) from continuing operations,
             available to common stockholders ..................       $   550       $  (686)       $  (632)       $  (400)
                                                                       =======       =======        =======        =======

         WEIGHTED AVERAGE SHARES OUTSTANDING
         Basic .................................................         1,425         1,425          1,425          1,425
         Assumed issuance of shares from loan conversions ......           548            --             --             --
         Assumed issuance of shares from exercise of
              stock options ....................................            --            --             --             --
         Assumed repurchase of shares from stock options
             proceeds ..........................................            --            --             --             --
                                                                       -------       -------        -------        -------
         Assuming dilution .....................................         1,973         1,425          1,425          1,425
                                                                       =======       =======        =======        =======
</Table>



                                    Page 20

                THE HALLWOOD GROUP INCORPORATED AND SUBSIDIARIES

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


         The impact of the convertible loans from stockholder was anti-dilutive
     for the periods other than the three month period ended September 30, 2001,
     due to the loss from continuing operations.

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 in April 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. In July 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 the Company 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 the Company 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 $2,891,000 from August 1995 to HRP. The amount represents
     what the court determined was an underpayment by the Company. The court's
     judgment is not final until all rehearings and appeals have been exhausted.
     In August 2001, the plaintiff and certain defendants appealed the Court of
     Chancery's judgment to the Delaware Supreme Court. Those appeals are
     pending. In October 2001, the Company paid $6,405,000, including post
     judgment interest, to HRP, subject to an arrangement that it be returned in
     full or part if the judgment is modified or reversed on appeal.

         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. In February 2001, the Court rendered a
     decision in favor of the defendants and the Court ordered the complaint
     dismissed. HRP filed a Notice of Appeal in March 2001 with respect to the
     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


                                    Page 21



                THE HALLWOOD GROUP INCORPORATED AND SUBSIDIARIES

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


     trial was held in June 2001 in the Delaware Court of Chancery. The parties
     submitted post-trial briefings in September 2001. Management is not able to
     predict the outcome of the litigation.

         The Company is currently a defendant in two lawsuits in connection with
     the disposition of certain hotel properties. The plaintiffs allege
     violations of franchise and lease agreements and seek damages of
     approximately $1,500,000. Management believes that the claims are without
     merit and intend to defend the cases vigorously. 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 contingent
     obligation in the amount of $3,054,000 at September 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 nine months ended September 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 nine months ended September 30, 2001 and 2000, respectively (in
     thousands):

<Table>
<Caption>


                                                             REAL          TEXTILE                       DISCONTINUED     CONSOL
                                                            ESTATE         PRODUCTS         OTHER         OPERATIONS      -IDATED
                                                           --------        --------        --------      ------------   ----------
                                                                                                          
         NINE MONTHS ENDED SEPTEMBER 30, 2001
         Total revenue from external sources .......       $  6,925        $ 51,182        $    994                     $ 59,101
                                                           ========        ========        ========                     ========

         Operating income (loss) ...................       $  2,635        $    (83)                                    $  2,552
                                                           ========        ========
         Unallocable expenses, net .................                                       $ (2,207)                      (2,207)
                                                                                           ========                     --------
         Income from continuing operations
            before income taxes ....................                                                                    $    345
                                                                                                                        ========
         Income from discontinued operations .......                                                      $ 10,073      $ 10,073
                                                                                                          ========      ========

         NINE MONTHS ENDED SEPTEMBER 30, 2000
         Total revenue from external sources .......       $  4,977        $ 55,732        $     77                     $ 60,786
                                                           ========        ========        ========                     ========

         Operating income ..........................       $  3,258        $    315                                     $  3,573
                                                           ========        ========
         Unallocable expenses, net .................                                       $ (3,590)                      (3,590)
                                                                                           ========                     --------
         Loss from continuing operations
            before income taxes ....................                                                                    $    (17)
                                                                                                                        ========
         Loss from discontinued operations .........                                       $    (26)                    $    (26)
                                                                                           ========                     ========
</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.


                                    Page 22


                THE HALLWOOD GROUP INCORPORATED AND SUBSIDIARIES

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

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 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 a net loss of $80,000 for the third quarter ended
     September 30, 2001, compared to a net loss of $633,000 in 2000. Revenue
     from continuing operations for the 2001 third quarter was $17,939,000,
     compared to $18,036,000 in 2000. Net income (loss) and revenue from
     continuing operations for the nine months was $8,759,000 and $59,101,000,
     compared to $(376,000) and $60,786,000 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 income of $1,198,000 for the third
     quarter and $2,635,000 for the nine month period of 2001, compared to
     income of $973,000 and $3,258,000 in 2000, respectively.

         Revenues. Fee income of $1,315,000 for the 2001 third quarter decreased
     by $115,000, or 8%, from $1,430,000 in 2000. Fee income of $5,223,000 for
     the nine months increased by $762,000, or 17%, from $4,461,000 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 third quarter, the Company reported equity income of
     $534,000, compared to $167,000 in 2000. For the nine months, income was
     $1,702,000, compared to $516,000 in 2000. The increases resulted
     principally from gains from property sales by HRP in the 2001 first
     quarter. Litigation costs reported by HRP decreased in the 2001 third
     quarter due to the conclusion of the trial discussed below. The 2001 equity
     income was exclusive of the Company's $108,000 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 $95,000 and $2,360,000 was recorded in
     the 2001 third quarter and nine month periods, respectively. 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 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. In the 2001 third quarter, the Company recorded $95,000
     of post-judgment interest expense. The Company paid $6,405,000 (including
     post-judgment interest) to HRP in October 2001.

         Administrative expenses of $388,000 decreased by $68,000, or 15%, in
     the 2001 third quarter, compared to $456,000 in 2000. For the nine months,
     the increase was $211,000 to $1,426,000, from $1,215,000 in 2000. The
     fluctuations were primarily attributable to the payments of commissions to
     third party brokers associated with leasing income.

         Amortization expense of $168,000 for the third quarter, and $504,000
     for the nine 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 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 losses of $110,000 and $83,000
     for the third quarter and nine month periods of 2001, compared to a loss of
     $485,000 and income of $315,000 in 2000, respectively.

         Revenue. Sales of $14,895,000 decreased $1,531,000, or 9%, in the 2001
     third quarter, compared to $16,426,000 in the 2000 quarter. The comparative
     nine month sales decreased by $5,127,000, or 9%, to $50,605,000 from
     $55,732,000 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.

         Equity income from joint venture was $475,000 and $577,000 in the 2001
     third quarter and nine month periods, respectively. During 2000, Brookwood
     formed a joint venture with an unrelated third party that is also in a
     textile-related industry. The joint venture is 50%-owned by each party,
     with operating and management decision making, and venture profits and
     losses shared equally by both parties.

         Expenses. Cost of sales of $12,720,000 decreased $1,484,000, or 10%, in
     the 2001 third quarter, from $14,204,000 in the 2000 quarter. The
     comparative nine month cost of sales of $42,696,000 decreased by
     $4,656,000, or 10%, compared to $47,352,000 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 third quarter (14.6% versus 13.5%) and the
     nine month periods (15.6% versus 15.0%) resulted from higher margin sales
     to new customers and from new production processes.

         Administrative and selling expenses of $2,515,000 increased by $95,000,
     or 4%, in the 2001 third quarter from $2,420,000 for the comparable 2000
     period. The nine month amount of $7,754,000 increased by $558,000, or 8%,
     from $7,196,000 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 $245,000 decreased by $42,000, or 15%, for the 2001
     third quarter from $287,000 in 2000, due to lower interest rates. The nine
     month amount of $815,000 decreased by $54,000, from $869,000 for the
     comparable 2000 period.

     OTHER

         The other segment reported a loss of $353,000 and $2,207,000 for the
     third quarter and nine month periods of 2001, compared to a loss of
     $1,156,000 and $3,590,000 in 2000, respectively.

         Revenue. Fee revenue of $605,000 in the 2001 third quarter and $806,000
     for the nine month period is attributable to the amortization of deferred
     revenue resulting from the $7,250,000 noncompetition fee received in
     connection with the sale of the Company's investment in Hallwood Energy. It
     is being amortized over a three-year period commencing June 1, 2001.

         Interest on short-term investments and other income increased by
     $102,000 to $115,000 for the 2001 third quarter from $13,000 in 2000. For
     the nine months, the amounts increased by $111,000 to $188,000 from
     $77,000. The increases resulted from increased interest income on invested
     funds from the sale of Hallwood Energy.

         Expenses. Interest expense in the amount of $351,000 for the 2001 third
     quarter decreased by $429,000 from the prior year amount of $780,000. For
     the nine months, interest expense decreased by $667,000 to $1,660,000 from
     $2,327,000 in 2000. The decreases were primarily due to the principal
     amortization on the Senior Secured Term Loan and its payoff in May, 2001
     with a portion of the proceeds from the sale of Hallwood Energy.



                                    Page 25


                THE HALLWOOD GROUP INCORPORATED AND SUBSIDIARIES

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

         Administrative expenses of $722,000 for the 2001 third quarter
     increased by $333,000, from the prior-year amount of $389,000. For the nine
     months, administrative expenses increased by $201,000 to $1,541,000 from
     $1,340,000 in 2000. The increases are primarily attributable to consulting
     and other professional fees.

     INCOME TAXES

         Income taxes from continuing operations was $272,000 for the 2001 third
     quarter, compared to $18,000 in 2000. The 2001 third quarter included a
     $206,000 non cash federal deferred charge, a $36,000 federal charge and
     $30,000 for state taxes. The 2000 quarter included an $11,000 federal
     current charge and $7,000 for state taxes. Income taxes were $927,000 for
     the 2001 nine months period, compared to expense of $333,000 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.

         For its discontinued operations, the Company recorded a deferred income
     tax benefit of $340,000 in the 2001 third quarter. For the nine months the
     Company recorded net tax benefit of $512,000, including a deferred income
     tax benefit of $1,012,000, principally due to the utilization of the
     Company's NOL's from the sale of its investment in Hallwood Energy, a
     federal current charge of $400,000 and $100,000 for state taxes.

         As of September 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 $25,290,000 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 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 nine months ended September 30, 2001 and 2000 are
     presented below:

<Table>
<Caption>

                                                        THREE MONTHS ENDED               NINE MONTHS ENDED
                                                           SEPTEMBER 30,                     SEPTEMBER 30
                                                     ------------------------        ------------------------
                          DESCRIPTION                  2001            2000            2001             2000
                          -----------                --------        --------        --------        --------
                                                                                         
         Sales ...............................       $  1,523        $  4,360        $  8,357        $ 14,338

         Expenses
             Operating expenses ..............          1,476           4,056           7,369          12,604
             Interest expense ................            319             674           1,614           2,055
             Provision for losses ............            729              --             375              --
             Deferred income tax benefit .....           (340)             --            (340)             --
             Depreciation and amortization ...             --             733              --           2,198
                                                     --------        --------        --------        --------
                 Total expenses ..............          2,184           5,463           9,018          16,857
                                                     --------        --------        --------        --------

             Loss from discontinued operations       $   (661)       $ (1,103)       $   (661)       $ (2,519)
                                                     ========        ========        ========        ========
</Table>

         Revenue. Sales of $1,523,000 in the 2001 third quarter decreased by
     $2,837,000, from the year-ago amount of $4,360,000. For the nine months,
     the decrease was $5,981,000 to $8,357,000, compared to $14,338,000 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, and the June 2001 transfer of hotel ownership to one of the
     lenders for the Embassy Suites hotel in Oklahoma City, Oklahoma.

         Expenses. Operating expenses of $1,476,000 for the 2001 third quarter
     were down $2,580,000 from $4,056,000 in 2000. For the nine months,
     operating expenses decreased by $5,235,000 to $7,369,000 from $12,604,000
     in 2000. The decreases were primarily due to the aforementioned disposition
     of the Longboat Key Holiday Inn and Oklahoma City Embassy Suites hotels.
     Interest expense of $319,000 in the 2001 third quarter and $1,614,000 for
     the nine months were down compared to the 2000 amounts of $674,000 and
     $2,055,000, respectively, due to the disposition of the Embassy Suites
     hotel. Receivers have been appointed for the two remaining hotels owned by
     the Company, although foreclosures and/or dispositions have not yet been
     completed. The Company continues to operate the GuestHouse Suites hotel in
     Huntsville, Alabama subject to significant lease concessions granted by the
     landlord. 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 third quarter and nine
     month periods were $733,000 and $2,198,000, respectively.

         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 of the various hotels
     will be a loss. Accordingly, such amount has been accrued through December
     31, 2001, although these operating losses are expected to be offset by
     anticipated gains from debt extinguishment when the dispositions are
     completed.

         The Company reported an extraordinary gain from debt extinguishment of
     $216,000 (net of $100,000 deferred tax expense) in connection with the
     disposition of the Holiday Inn hotel in Florida and the Embassy Suites
     hotel in Oklahoma. Dispositions of the three remaining hotels are not yet
     completed.


                                    Page 27


                THE HALLWOOD GROUP INCORPORATED AND SUBSIDIARIES

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

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

<Table>
<Caption>

                                                                        THREE MONTHS ENDED              NINE MONTHS ENDED
                                                                           SEPTEMBER 30,                   SEPTEMBER 30
                                                                      -----------------------       ------------------------
                          DESCRIPTION                                  2001            2000           2001            2000
                          -----------                                 --------       --------       --------        --------
                                                                                                        
         Gain from disposition of investment in Hallwood Energy       $     --       $     --       $  8,725        $     --
         Equity income from investment in Hallwood Energy .....             --          1,156          1,837           2,493
         Deferred federal income tax benefit ..................             --             --            672              --
         Current federal income tax expense ...................             --             --           (400)             --
         State income tax expense .............................             --             --           (100)             --
                                                                      --------       --------       --------        --------

             Income from discontinued operations ..............       $     --       $  1,156       $ 10,734        $  2,493
                                                                      ========       ========       ========        ========
</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 GAIN (LOSS) FROM EARLY EXTINGUISHMENT OF DEBT

         In the 2001 third quarter, the Company recognized an extraordinary gain
     from early extinguishment of debt of $118,000, of which $216,000 was
     attributable to the transfer of the ownership rights to the Oklahoma City
     Embassy Suites hotel to the mezzanine lender, partially offset by a $98,000
     loss from the recognition of the Company's pro rata share of an
     extraordinary loss reported by HRP. In the 2001 nine months, the Company
     recognized an extraordinary loss from early extinguishment of debt of
     $692,000, including the write off of $800,000 in unamortized deferred loan
     costs associated with the repayment of the Senior Secured Term Loan, the
     aforementioned $216,000 gain associated with its hotels and $108,000 from
     its share of HRP's extraordinary loss.


                                    Page 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 September 30,
     2001 totaled $12,590,000.

         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, rescind and annul the declaration of acceleration and its
     consequences. On October 22, 2001, the Company announced that a
     solicitation of its bondholders, which began September 24, 2001, was
     completed and the bondholders consented to grant the waiver and rescind and
     annul the acceleration. The overdue interest was subsequently deposited
     with the trustee to be paid on November 30, 2001 to holders of record on
     November 20, 2001. The payment will consist of the interest that was to
     have been paid on July 31, 2001 and October 31, 2001, which the Company was
     prohibited from paying by the Indenture during the default, together with
     default interest on those amounts at the rate of 10% per annum. 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 $2,891,000.
     Accordingly, the Company accrued this obligation as of June 30, 2001. The
     court's judgment is not final until all rehearings and appeals have been
     exhausted. In August 2001, the plaintiff and certain defendants appealed
     the Court of Chancery's judgment to the Delaware Supreme Court. Those
     appeals are pending. In October 2001, the Company paid $6,405,000,
     including post judgment interest, to HRP subject to an arrangement that it
     be returned in full or part if the judgement is modified or reversed on
     appeal.

         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. The Company's real
     estate subsidiaries and 300,397 HRP units are unencumbered, which 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 September 30,
     2001, Brookwood had $3,425,000 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


                                    Page 29


                THE HALLWOOD GROUP INCORPORATED AND SUBSIDIARIES

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


     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.

         Although Brookwood was in compliance with its loan covenants at
     December 31, 2000. Brookwood did not achieve its cash flow coverage ratio
     covenant 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 and third quarters.

         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 September 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 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 nine months ended September 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 September 30, 2001, the Company's total
     outstanding loans and debentures payable of $22,318,000 (excluding debt
     associated with the discontinued hotel operations) were comprised of
     $10,468,000 of fixed rate debt and $11,850,000 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 one percentage point would cause an annual loss in income
     and cash flows of approximately $223,000, 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 September 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 31




                THE HALLWOOD GROUP INCORPORATED AND SUBSIDIARIES

                           PART II - OTHER INFORMATION

<Table>
<Caption>

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

   Reference is made to Note 4 to the Company's consolidated financial
   statements included within this Form 10-Q, wherein bondholders for the 10%
   Debentures have granted a waiver to a previously reported technical default.

3  Defaults upon Senior Securities

   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.

4  Submission of Matters to a Vote of Security Holders
                                                                                          None

5  Other Information
                                                                                          None

6  Exhibits and Reports on Form 8-K
                                                                                          None
</Table>



                                    Page 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: November 14, 2001         By: /s/ Melvin J. Melle
                                    -------------------------------
                                    Melvin J. Melle, Vice President
                                     (Duly Authorized Officer and
                                        Principal Financial and
                                          Accounting Officer)




                                    Page 33




                THE HALLWOOD GROUP INCORPORATED AND SUBSIDIARIES

                                INDEX TO EXHIBITS


<Table>
<Caption>

EXHIBIT
NUMBER              DESCRIPTION
- ------              -----------
                 

                    NONE

</Table>



                                    Page 34