UNITED STATES SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549


                                   ----------

                                    FORM 10-Q

                                   ----------

                QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D)
                     OF THE SECURITIES EXCHANGE ACT OF 1934

                                   ----------

                      FOR QUARTER ENDING SEPTEMBER 30, 2002

                          COMMISSION FILE NUMBER 0-6247

                      ARABIAN AMERICAN DEVELOPMENT COMPANY
             (Exact name of registrant as specified in its charter)


DELAWARE                                                     75-1256622
(State or other jurisdiction of                              (I.R.S. employer
incorporation or organization)                               identification no.)

10830 NORTH CENTRAL EXPRESSWAY, SUITE 175                    75231
DALLAS, TEXAS                                                (Zip code)
(Address of principal executive offices)

Registrant's telephone number, including area code:          (214) 692-7872

             Former name, former address and former fiscal year, if
                           changed since last report.
                                      NONE

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
                               ---                 ---


Number of shares of the Registrant's Common Stock (par value $0.10 per share),
outstanding at September 30, 2002: 22,731,994.




ARABIAN AMERICAN DEVELOPMENT COMPANY AND SUBSIDIARIES

PART I. FINANCIAL INFORMATION

ITEM I. FINANCIAL STATEMENTS

CONSOLIDATED BALANCE SHEETS
- --------------------------------------------------------------------------------

<Table>
<Caption>
                                                       SEPTEMBER 30, 2002       DECEMBER 31, 2001
                                                      --------------------    --------------------
                                                          (UNAUDITED)
                                                                       
ASSETS
   CURRENT ASSETS
      Cash and Cash Equivalents                       $            157,224    $            199,529
      Trade Receivables                                          4,899,781               4,437,562
      Inventories                                                  913,547                 723,313
      Derivative Financial Instruments                             433,125                      --
                                                      --------------------    --------------------
         Total Current Assets                                    6,403,677               5,360,404

   REFINERY PLANT, PIPELINE AND EQUIPMENT                       18,135,973              17,704,363
      Less: Accumulated Depreciation                            (7,980,022)             (6,945,934)
                                                      --------------------    --------------------
         Net Plant, Pipeline and Equipment                      10,155,951              10,758,429

   AL MASANE PROJECT                                            35,762,916              35,498,808
   OTHER INTERESTS IN SAUDI ARABIA                               2,431,248               2,431,248
   MINERAL PROPERTIES IN THE UNITED STATES                       1,211,324               1,210,969
   OTHER ASSETS                                                    425,812                 487,825
                                                      --------------------    --------------------

         TOTAL ASSETS                                 $         56,390,928    $         55,747,683
                                                      ====================    ====================

LIABILITIES
   CURRENT LIABILITIES
      Accounts Payable-Trade                          $          4,087,410    $          5,197,981
      Accrued Liabilities                                        2,860,675               2,913,145
      Accrued Liabilities in Saudi Arabia                        2,474,514               2,308,774
      Notes Payable                                             11,743,780              11,743,780
      Current Portion of Long-Term Debt                          7,037,469               7,598,768
                                                      --------------------    --------------------
            Total Current Liabilities                           28,203,848              29,762,448

   DEFERRED REVENUE                                                175,267                 120,872
   MINORITY INTEREST IN CONSOLIDATED SUBSIDIARIES                  846,009                 853,362

STOCKHOLDERS' EQUITY
   COMMON STOCK-authorized 40,000,000
      shares of $.10 par value; issued and
      outstanding, 22,431,994 shares in 2002
      and 2001                                                   2,243,199               2,243,199
   ADDITIONAL PAID-IN CAPITAL                                   36,512,206              36,512,206
   ACCUMULATED DEFICIT                                         (12,022,726)            (13,238,514)
   ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS)                   433,125                (505,890)
                                                      --------------------    --------------------
         Total Stockholders' Equity                             27,165,804              25,011,001
                                                      --------------------    --------------------

         TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY   $         56,390,928    $         55,747,683
                                                      ====================    ====================
</Table>


See notes to consolidated financial statements.

                                      -1-





ARABIAN AMERICAN DEVELOPMENT COMPANY AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
- --------------------------------------------------------------------------------

<Table>
<Caption>
                                             THREE MONTHS ENDED             NINE MONTHS ENDED
                                                SEPTEMBER 30                   SEPTEMBER 30
                                        ----------------------------    ----------------------------
                                            2002            2001            2002            2001
                                        ---------------   ------------   ------------    ------------
                                                                          (Restated,
                                                                          see Note 8)
                                                                            
REVENUES
    Refined Product Sales               $  8,701,738    $  6,769,237    $ 24,655,518    $ 22,006,952
    Processing Fees                        1,143,885         707,489       3,119,415       2,670,975
                                        ------------    ------------    ------------    ------------
                                           9,845,623       7,476,726      27,774,933      24,677,927

OPERATING COSTS AND EXPENSES
    Cost of Refined Product
      Sales and Processing                 7,915,765       6,539,332      22,511,197      21,997,442
    General and Administrative             1,210,064         953,467       2,904,310       2,501,118
    Depreciation                             356,792         346,381       1,054,463       1,037,889
                                        ------------    ------------    ------------    ------------
                                           9,482,621       7,839,180      26,469,970      25,536,449
                                        ------------    ------------    ------------    ------------

    OPERATING INCOME (LOSS)                  363,002        (362,454)      1,304,963        (858,522)

OTHER INCOME (EXPENSE)
    Interest Income                            8,863          10,572          28,829          34,310
    Interest Expense                        (281,614)       (253,266)       (821,188)     (1,008,071)
    Minority Interest                          3,790          45,583           7,354         144,019
    Foreign Exchange Transaction Gain        215,212         107,487         570,854          32,485
    Miscellaneous Income                      33,886          43,691         124,976         136,768
                                        ------------    ------------    ------------    ------------
                                             (19,863)        (45,933)        (89,175)       (660,489)
                                        ------------    ------------    ------------    ------------

    NET INCOME (LOSS)                   $    343,139    $   (408,387)   $  1,215,788    $ (1,519,011)
                                        ============    ============    ============    ============

NET INCOME (LOSS) PER COMMON SHARE:
    Basic                               $       0.02    $      (0.02)   $       0.05    $      (0.07)
                                        ============    ============    ============    ============

    Diluted                             $       0.02    $      (0.02)   $       0.05    $      (0.07)
                                        ============    ============    ============    ============

WEIGHTED AVERAGE NUMBER OF COMMON
    EQUIVALENT SHARES OUTSTANDING:

    Basic                                 22,731,994      22,765,451      22,731,994      22,781,146
                                        ============    ============    ============    ============

    Diluted                               23,243,274      22,765,451      23,243,274      22,781,146
                                        ============    ============    ============    ============
</Table>



See notes to consolidated financial statements.





                                      -2-



ARABIAN AMERICAN DEVELOPMENT COMPANY AND SUBSIDIARIES

CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY (UNAUDITED)
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2002
- --------------------------------------------------------------------------------

<Table>
<Caption>
                                                                                                        ACCUMULATED
                                                    COMMON STOCK          ADDITIONAL                       OTHER
                                           ---------------------------      PAID-IN     ACCUMULATED    COMPREHENSIVE
                                                SHARES       AMOUNT         CAPITAL       DEFICIT       INCOME (LOSS)       TOTAL
                                           ------------   ------------   ------------   ------------   --------------   ------------
                                                                                                      
JANUARY 1, 2002                              22,431,994   $  2,243,199   $ 36,512,206   $(13,238,514) $     (505,890)   $ 25,011,001

Comprehensive Income
   Net Income                                        --             --             --      1,215,788              --       1,215,788

   Fair Value Adjustments of Derivatives             --             --             --             --         546,315         546,315
   Reclassification Adjustments for
      Realized Gains                                 --             --             --             --         392,700         392,700
                                                                                                                        ------------
         Comprehensive Income                                                                                              2,154,803
                                           ------------   ------------   ------------   ------------    ------------    ------------

SEPTEMBER 30, 2002                           22,431,994   $  2,243,199   $ 36,512,206   $(12,022,726)   $    433,125    $ 27,165,804
                                           ============   ============   ============   ============    ============    ============
</Table>



See notes to consolidated financial statements.



                                      -3-



ARABIAN AMERICAN DEVELOPMENT COMPANY AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
- --------------------------------------------------------------------------------

<Table>
<Caption>
                                                                              NINE MONTHS ENDED
                                                                                SEPTEMBER 30
                                                                         ------------    ------------
                                                                            2002             2001
                                                                         ------------    ------------
                                                                                   
OPERATING ACTIVITIES
   Net Income (Loss)                                                     $  1,215,788    $ (1,519,011)
   Adjustments for Non-Cash Transactions
      Depreciation                                                          1,054,463       1,037,889
      Abandoned Mining Claims                                                      --          67,560
      Increase in Deferred Revenue                                             54,395             393
   Effects of Changes in Operating Assets and Liabilities
      Decrease (Increase) in Trade Receivables                               (462,219)        703,236
      Decrease (Increase) in Inventories                                     (190,234)         50,710
      Decrease in Other Assets                                                 62,013          77,180
      Increase (Decrease) in Accounts Payable and Accrued Liabilities        (657,151)        317,681
      Increase in Accrued Liabilities in Saudi Arabia                          48,407          61,099
   Other                                                                      (27,728)       (149,058)
                                                                         ------------    ------------

      NET CASH PROVIDED BY OPERATING ACTIVITIES                             1,097,734         647,679
                                                                         ------------    ------------

INVESTING ACTIVITIES
   Additions to Al Masane Project                                            (146,775)       (271,610)
   Additions to Refinery Plant, Pipeline and Equipment                       (431,610)       (199,014)
   (Additions to) Reduction in Mineral Properties in the United States           (355)          3,602
                                                                         ------------    ------------

      NET CASH USED IN INVESTING ACTIVITIES                                  (578,740)       (467,022)
                                                                         ------------    ------------

FINANCING ACTIVITIES
   Additions to Notes Payable and Long-Term Obligations                       206,003         229,270
   Reduction of Notes Payable and Long-Term Obligations                      (767,302)       (257,268)
                                                                         ------------    ------------

      NET CASH USED IN FINANCING ACTIVITIES                                  (561,299)        (27,998)
                                                                         ------------    ------------

NET INCREASE (DECREASE) IN CASH AND                                           (42,305)        152,659
   CASH EQUIVALENTS

CASH AND CASH EQUIVALENTS AT
   BEGINNING OF PERIOD                                                        199,529         158,977
                                                                         ------------    ------------

CASH AND CASH EQUIVALENTS AT
   END OF PERIOD                                                         $    157,224    $    311,636
                                                                         ============    ============
</Table>



See notes to consolidated financial statements.



                                      -4-





ARABIAN AMERICAN DEVELOPMENT COMPANY AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
- --------------------------------------------------------------------------------
1. BASIS OF PRESENTATION

   The consolidated financial statements reflect all adjustments (consisting
   only of normal and recurring adjustments) which are, in the opinion of
   management, necessary for a fair presentation of Arabian American Development
   Company and Subsidiaries financial position and operating results for the
   interim period. Interim period results are not necessarily indicative of the
   results for the calendar year. Please refer to Management's Discussion and
   Analysis of Financial Condition and Results of Operations for additional
   information in the Company's December 31, 2001 Annual Report on Form 10-K.

   These financial statements include the accounts of Arabian American
   Development Company (the "Company") and its wholly-owned subsidiary, American
   Shield Refining Company (the "Refining Company"), which owns all of the
   capital stock of Texas Oil and Chemical Company II, Inc. ("TOCCO"). TOCCO
   owns all of the capital stock of South Hampton Refining Company ("South
   Hampton") and South Hampton owns all of the capital stock of Gulf State Pipe
   Line Company, Inc. ("Gulf State"). TOCCO also owns 92% of the capital stock
   of Productos Quimicos Coin, S.A. de. C.V. ("Coin"), a specialty petrochemical
   products refining company located near Veracruz, Mexico, which was purchased
   on January 25, 2000 for $2.5 million. The Company also owns approximately 51%
   of the capital stock of a Nevada mining company, Pioche-Ely Valley Mines,
   Inc. ("Pioche"), which does not conduct any substantial business activity.
   The Refining Company and its subsidiaries constitute the Company's Specialty
   Petrochemicals or Refining Segment. Pioche and the Company's mineral
   properties in Saudi Arabia constitute its Mining Segment.

2. INVENTORIES

   Inventories include the following:

<Table>
<Caption>
                                                                 SEPTEMBER 30, 2002       DECEMBER 31, 2001
                                                                 ------------------       -----------------
                                                                                    
      Refined products                                           $          913,547       $         723,313
                                                                 ==================       =================
</Table>

  Inventories are recorded at the lower of cost, determined on the last-in,
  first-out method (LIFO), or market. At September 30, 2002, current cost
  exceeded LIFO value by approximately $153,000. At December 31, 2001, LIFO
  inventory approximated current cost.

3. NET INCOME (LOSS) PER COMMON SHARE

   The following table (in thousands, except per share amounts) sets forth the
   computation of basic and diluted net income (loss) per share for the three
   and nine months ended September 30, 2002 and 2001, respectively.

<Table>
<Caption>
                                                      THREE MONTHS ENDED             NINE MONTHS ENDED
                                                         SEPTEMBER 30,                   SEPTEMBER 30,
                                                  ---------------------------    ---------------------------
                                                      2002           2001            2002           2001
                                                  ------------   -----------     -----------   ------------
                                                                                   
Net income (loss) - basic                         $        343    $      (408)   $      1,216   $     (1,519)
    Add interest on convertible debt                         5              0              15              0
                                                  ------------    -----------    ------------   ------------
Net income (loss) - diluted                       $        348    $      (408)   $      1,231   $     (1,519)
                                                  ============    ===========    ============   ============

Weighted average shares outstanding - basic             22,732         22,765          22,732         22,781
     Dilutive effect of convertible debt                   511              0             511              0
                                                  -------------   ------------   -------------   ------------
Weighted average shares outstanding - diluted            23,243         22,765          23,243         22,781
                                                  =============   ============   =============   ============

Net income (loss) per share - basic and diluted   $         .02   $       (.02)            .05   $       (.07)
                                                  =============   ============   =============   ============
</Table>



                                      -5-


   In the three and nine months ended September 30, 2002 and 2001, options for
   810,000 shares and 872,000 shares, respectively, were excluded from diluted
   shares outstanding because their effect was antidilutive.

4. SEGMENT INFORMATION

   As discussed in Note 1, the Company has two business segments. The Company
   measures segment profit or loss as operating income (loss), which represents
   income (loss) before interest, minority interest, miscellaneous income and
   foreign exchange transaction gain or loss. Information on the segments is as
   follows:

<Table>
<Caption>
THREE MONTHS ENDED SEPTEMBER 30, 2002    REFINING          MINING          TOTAL
- -------------------------------------   ------------    ------------    ------------
                                                               
   Revenue from external customers      $  9,845,623    $         --    $  9,845,623
   Depreciation                              356,225             567         356,792
   Operating income (loss)                   590,869        (227,867)        363,002

   Total assets                         $ 16,950,730    $ 39,440,198    $ 56,390,928
</Table>

<Table>
<Caption>
THREE MONTHS ENDED SEPTEMBER 30, 2001    REFINING          MINING          TOTAL
- -------------------------------------   ------------    ------------    ------------
                                                               
   Revenue from external customers      $  7,476,726    $         --    $  7,476,726
   Depreciation                              345,799             582         346,381
   Operating loss                           (239,182)       (123,272)       (362,454)

   Total assets                         $ 17,036,026    $ 39,250,815    $ 56,286,841
</Table>

<Table>
<Caption>
NINE MONTHS ENDED SEPTEMBER 30, 2002     REFINING          MINING          TOTAL
- -------------------------------------   ------------    ------------    ------------
                                                               
   Revenue from external customers      $ 27,774,933    $         --    $ 27,774,933
   Depreciation                            1,052,762           1,701       1,054,463
   Operating income (loss)                 1,634,433        (329,470)      1,304,963
</Table>

<Table>
<Caption>
NINE MONTHS ENDED SEPTEMBER 30, 2001     REFINING          MINING          TOTAL
- -------------------------------------   ------------    ------------    ------------
                                                               
   Revenue from external customers      $ 24,677,927    $         --    $ 24,677,927
   Depreciation                            1,036,143           1,746       1,037,889
   Operating loss                           (644,293)       (214,229)       (858,522)
</Table>

    Information regarding foreign operations for the three and nine months ended
    September 30, 2002 and 2001 follows (in thousands). Revenues are attributed
    to countries based upon the origination of the transaction.

<Table>
<Caption>
                         THREE MONTHS ENDED            NINE MONTHS ENDED
                             SEPTEMBER 30,                SEPTEMBER 30,
                    ---------------------------   ---------------------------
                       2002           2001           2002           2001
                    ------------   ------------   ------------   ------------
                                                     
REVENUES
   United States    $      9,054   $      7,172   $     25,699   $     23,754
   Mexico                    792            305          2,076            924
   Saudi Arabia               --             --             --             --
                    ------------   ------------   ------------   ------------
                    $      9,846   $      7,477   $     27,775   $     24,678
                    ============   ============   ============   ============
LONG-LIVED ASSETS
   United States    $      6,398   $      6,705
   Mexico                  4,969          5,350
   Saudi Arabia           38,194         38,007
                    ------------   ------------
                    $     49,561   $     50,062
                    ============   ============
</Table>


                                      -6-


5.  LEGAL PROCEEDINGS

    At September 30, 2002 South Hampton, together with several other companies,
    was a defendant in five lawsuits filed in the period from December 1999
    through October 2002 by former employees or outside workers of South
    Hampton. The suits primarily claim illness and disease resulting from
    alleged exposure to chemicals, including benzene, butadiene and/or isoprene,
    during their employment or work at the refinery. The plaintiffs claim that
    the companies engaged in the business of manufacturing, selling and/or
    distributing these chemicals in a manner which subjected them to liability
    for unspecified actual and punitive damages. A previous lawsuit was settled
    in October 2001, with South Hampton contributing $10,000 toward the
    settlement. Two other previous lawsuits were settled in 2002. One in January
    2002 resulted in South Hampton agreeing to pay a total of $60,000 in
    quarterly payments by the end of the year and, in the other, South Hampton
    settled for $100,000 to be paid over one year in four quarterly payments.
    There have been three new lawsuits filed in 2002 which contain claims
    similar to the other suits. South Hampton intends to vigorously defend
    itself against these lawsuits.

    In August 1997, the Texas Natural Resource Conservation Commission ("TNRCC")
    notified South Hampton that it had violated various rules and procedures. It
    proposed administrative penalties totaling $709,408 and recommended that
    South Hampton undertake certain actions necessary to bring its refinery
    operations into compliance. The violations generally relate to various air
    and water quality issues. Appropriate modifications have been made by South
    Hampton where it appeared there were legitimate concerns. South Hampton
    feels the penalty is greatly overstated and intends to vigorously defend
    itself against it.

    On February 2, 2000, the TNRCC amended its pending administrative action
    against South Hampton to add allegations dating through May 21, 1998 of 35
    regulatory violations relating to air quality control and industrial solid
    waste requirements. The TNRCC proposes that administrative penalties be
    increased to approximately $765,000 and that certain corrective actions be
    taken. On December 13, 2001, the TNRCC notified South Hampton that it found
    several violations of TNRCC rules during a record review in October 2001 and
    proposed that the administrative penalties be increased another $59,000.
    South Hampton settled this particular claim in April 2002 for approximately
    $5,900. South Hampton believes the original penalty and the additional
    allegations are greatly overstated and intends to vigorously defend itself
    against these additional allegations, the proposed penalties and proposed
    corrective actions.

6.  LONG-TERM DEBT

    South Hampton entered into a $2.25 million revolving credit agreement with a
    bank in September 1999 that is collateralized by a first security interest
    in certain of its assets. Interest at the bank's prime rate plus .5% is
    payable monthly. An amended agreement was entered into on June 30, 2000,
    which increased the total amount to $3.25 million. A second amended
    agreement was entered into on May 31, 2001 which extended the due date from
    May 31, 2001 to July 31, 2001. The debt was not paid on July 31, 2001. A
    third amended agreement was entered into on July 31, 2001, which extended
    the due date to October 31, 2001. The debt was not paid on October 31, 2001.
    A fourth amended agreement was entered into on October 31, 2001, which
    extended the due date to December 31, 2001. The debt was not paid on
    December 31, 2001. A fifth amended agreement was entered into on December
    31, 2001, which extended the due date to April 30, 2002. The debt was not
    paid on April 30, 2002. A sixth amended agreement was entered into on April
    30, 2002, which extended the due date to August 31, 2002. The debt was not
    paid on August 31, 2002. A seventh amended agreement was entered into on
    August 31, 2002, which extended the due date to December 31, 2002. At
    September 30, 2002, South Hampton was not in compliance with the covenant
    relating to distributions to the parent company, and therefore, the debt is
    classified as current in the financial statements.

    In connection with the acquisition of the common stock of Coin, South
    Hampton and Gulf State entered into the $3.5 million loan agreement with a
    commercial lending company in December 1999 that is collateralized by a
    first security interest in all of its assets, except those dedicated to the
    bank mentioned in the preceding paragraph. Interest is at 10.55% per annum.
    A new agreement dated April 1, 2001 provides for principal and interest
    payments in the amount of $58,340 on a monthly basis beginning July 1, 2001
    and continuing until January 2004. At September 30, 2002, South Hampton was
    not in compliance with certain covenants contained in the loan agreement;
    therefore this debt is classified as current in the financial statements.



                                      -7-


    Coin has two loans payable to banks in Mexico, which are collateralized by
    all of the assets of Coin. The first loan is payable in monthly payments
    through 2004, while the second loan is payable in quarterly payments through
    2007. The first loan bears interest at 5% and the second loan bears interest
    at the LIBOR rate plus seven points (LIBOR was 1.82% at September 30, 2002).

    At September 30, 2002, Coin was in default of the loan covenants as a result
    of not having made its monthly and quarterly payments and has therefore
    classified the loans as current in the financial statements. Unpaid interest
    and penalty interest of $1,667,064 has been accrued and is included in
    accrued liabilities.

    By not being in compliance with the loan agreement covenants, the creditors
    have the right to declare the debt to be immediately due and payable. If
    this were to occur, the Company would currently be unable to pay the entire
    amounts due.

7.  NATURAL GASOLINE SWAP AGREEMENTS

    Statement of Financial Accounting Standard (SFAS) No. 133, "Accounting for
    Derivative Instruments and Hedging Activities", establishes accounting and
    reporting standards for derivative instruments, including certain derivative
    instruments embedded in other contracts and hedging activities. SFAS No. 133
    requires all derivative financial instruments to be recorded on the balance
    sheet at fair value. Changes in fair value are recognized either in earnings
    or equity, depending on the nature of the underlying exposure being hedged
    and the effectiveness of the hedge. As required, the Company adopted SFAS
    No. 133 on January 1, 2001. All of the Company's derivatives are designated
    as cash flow hedges. Therefore, the effective portions of changes in the
    fair value of the derivative are recorded in other comprehensive income
    (loss) and are recognized in the statement of operations when the hedged
    item affects income. Ineffective portions of changes in the fair value of
    cash flow hedges are immediately recognized in earnings. Effectiveness of
    hedges is determined by their success in offsetting the variability of cash
    flows associated with the hedged item. Hedge ineffectiveness had no effect
    on the results of operation for the three and nine month periods ended
    September 30, 2002.

    In July 2001, October 2001 and February 2002, the Company entered into swap
    agreements to limit the effect of significant fluctuations in natural
    gasoline prices. The first two agreements expired in January and July 2002.
    The third agreement expires in December 2002. The Company's primary source
    of feedstock is natural gasoline. The effect of these agreements is to limit
    the Company's exposure by fixing the natural gasoline price of approximately
    25,000 barrels (1,050,000 gallons) of feedstock per month over the term of
    the agreements. This amount of material approximates 50% of the Company's
    average monthly feedstock requirements. The agreements had no cost to the
    Company. During the nine months ended September 30, 2002, the Company
    recognized a gain of $392,700 attributable to the difference between the
    actual natural gasoline prices and the fixed prices under the swap
    agreements. At September 30, 2002, the agreements had a total positive fair
    value of approximately $433,000.

8.  RESTATEMENT

    During the third quarter of 2002, the Company became aware that refined
    product sales of $210,109 in the first quarter of 2002 for the Mexico
    refinery had not been recorded at March 31, 2002 or June 30, 2002, which,
    therefore, resulted in an understatement of revenues and net income in the
    Company's financial statements at March 31, 2002 and June 30, 2002. The
    Statement of Operations for the nine months ended September 30, 2002
    reflects the corrected amounts.

    The three and six months ended March 31 and June 30, 2002 have been restated
    as followed:

<Table>
<Caption>
                                      THREE MONTHS ENDED               SIX MONTHS ENDED
                                        MARCH 31, 2002                   JUNE 30, 2002
                               -------------------------------   -------------------------------
                                    AS                                 AS
                                 ORIGINALLY           AS           ORIGINALLY         AS
                                  REPORTED         RESTATED         REPORTED        RESTATED
                               --------------   --------------   --------------   --------------
                                                                      
REVENUES                       $    8,640,576   $    8,850,685   $   17,719,201   $   17,929,310


NET INCOME                     $      202,989   $      413,098   $      652,150   $      862,259
                               ==============   ==============   ==============   ==============

NET INCOME PER COMMON SHARE:

   Basic                       $         0.01   $         0.02   $         0.03   $         0.04
                               ==============   ==============   ==============   ==============

   Diluted                     $         0.01   $         0.02   $         0.03   $         0.04
                               ==============   ==============   ==============   ==============
</Table>




                                      -8-



ARABIAN AMERICAN DEVELOPMENT COMPANY AND SUBSIDIARIES

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

GENERAL

    Statements in Part 1, Item 2 as well as elsewhere in, or incorporated by
reference in, this Quarterly Report on Form 10-Q regarding the Company's
financial position, business strategy and plans and objectives of the Company's
management for future operations and other statements that are not historical
facts, are "forward-looking statements" as that term is defined under applicable
Federal securities laws. In some case, "forward-looking statements" can be
identified by terminology such as "may," "will," "should," "expects," "plans,"
"anticipates," "contemplates," "proposes," believes," "estimates," "predicts,"
"potential" or "continue" or the negative of such terms and other comparable
terminology. Forward-looking statements are subject to risks, uncertainties and
other factors that could cause actual results to differ materially from those
expressed or implied by such statements. Such risks, uncertainties and factors
include, but are not limited to, general economic conditions domestically and
internationally; insufficient cash flows from operating activities; difficulties
in obtaining financing; outstanding debt and other financial and legal
obligations; competition; industry cycles; feedstock, specialty petrochemical
product and mineral prices; feedstock availability; technological developments;
regulatory changes; environmental matters; foreign government instability;
foreign legal and political concepts; and foreign currency fluctuations, as well
as other risks detailed in the Company's filings with the U.S. Securities and
Exchange Commission, including this Quarterly Report on Form 10-Q, all of which
are difficult to predict and many of which are beyond the Company's control.

LIQUIDITY AND CAPITAL RESOURCES

    The Company operates in two business segments, specialty petrochemicals
(which is composed of the entities owned by the Refining Company) and mining.
Its corporate overhead needs are minimal. A discussion of each segment's
liquidity and capital resources follows.

    SPECIALTY PETROCHEMICALS SEGMENT. Historically, this segment has contributed
substantially all of the Company's internally generated cash flows from
operating activities and its primary sources of revenue are the specialty
products refineries owned and operated by South Hampton near Silsbee, Texas and
by Coin in Mexico. Significant increases in the prices of feedstock and natural
gas resulted in a loss from operations in 2000 of $2.8 million and in 2001 of
$199,629, which, in turn, resulted in violations of certain loan agreement
covenants and a lack of liquidity. Beginning in February 2001, the decline of
feedstock and natural gas prices returned the Refining Company to a positive
cash flow, which it attained for the remainder of 2001 and the first nine months
of 2002. Management took steps, beginning in July 2001, to protect the
operations from extreme fluctuations in the price of its feedstock purchases by
hedging approximately 50% of its needs through December 2002. In addition, the
purchase price of natural gas, which is used as fuel gas, has been fixed by
agreement for the period from July 2001 through February 2003.

    As mentioned in Note 6, South Hampton and Coin were not in compliance with
certain covenants contained in their loan agreements at September 30, 2002, and
therefore, the creditors have the right to declare the debt to be immediately
due and payable. If this were to occur, the Company would currently be unable to
pay the entire amount due.

    MINING SEGMENT. This segment is in the development stage. Its most
significant asset is the Al Masane mining project in Saudi Arabia, which is a
net user of the Company's available cash and capital resources. Implementation
of the project has been delayed until the open market prices for the minerals to
be produced by the mine improve. At that time, the Company will attempt to
locate a joint venture partner, form a joint venture and, together with the
joint venture partner, attempt to obtain acceptable financing to commercially
develop the project. There is no assurance that a joint venture partner can be
located, a joint venture formed or, if it is formed, that the joint venture
would be able to obtain acceptable financing for the project. Financing plans
for the above are currently being studied. In the meantime, the Company intends
to maintain the Al Masane mining lease through the payment of the annual advance
surface rental, the implementation of a drilling program to attempt to increase
proven and probable reserves and to attempt to improve the metallurgical
recovery rates beyond those stated in the feasibility study, which may improve
the commercial viability of the project. At September 30, 2002, unpaid annual
rental payments total approximately $425,000.

    On June 22, 1999, the Company submitted a formal application for a five-year
exclusive mineral exploration license for the Greater Al Masane Area of
approximately 2,850 square kilometers, which surrounds the Al Masane mining
lease area and includes



                                      -9-


the Wadi Qatan and Jebel Harr areas. The Company previously worked in the
Greater Al Masane Area after obtaining written authorization from the Saudi
Ministry of Petroleum and Mineral Resources, and has expended over $3 million in
exploration work. Geophysical and geochemical work and diamond core drilling on
the Greater Al Masane area has revealed mineralization similar to that
discovered at Al Masane. The application for the new exploration license is
still pending and is expected to be acted upon after the new Saudi Arabian
Mining Code is issued, which is expected before the end of 2002. If the Saudi
Arabian government does not issue the exploration license, the Company believes
that it will be entitled to a refund of the monies expended, since the Company
was authorized by the Saudi Arabian government to carry out exploration work in
this area while waiting for the exploration license to be issued.

    The Company's mineral interest in the United States is represented by its
ownership interest in Pioche, which has been inactive for many years. Its
properties include 48 patented and 5 unpatented claims totaling approximately
1,500 acres in Lincoln County, Nevada. There are prospects and mines on these
claims that previously produced silver, gold, lead, zinc and copper. There is
also a 300-ton-a-day processing mill on property owned by Pioche. The mill is
not currently in use and a significant expenditure would be required in order to
put the mill into continuous operation, if commercial mining is to be conducted
on the property.

    Management also is addressing two other significant financing issues within
this segment. These issues are the $11.0 million note payable due the Saudi
Arabian government and accrued salaries and termination benefits of
approximately $1,260,000 due employees working in Saudi Arabia (this amount does
not include any amounts due the Company's President and Chief Executive Officer
who also primarily works in Saudi Arabia and is owed approximately $1,097,000).
Regarding the note payable, this loan was originally due in ten annual
installments beginning in 1984. The Company has not made any repayments nor has
it received any payment demands or other communications regarding the note
payable from the Saudi government. By memorandum to the King of Saudi Arabia in
1986, the Saudi Ministers of Finance and Petroleum recommended that the $11.0
million note be incorporated into a loan from SIDF to finance 50% of the cost of
the Al Masane project, repayment of the total amount of which would be made
through a mutually agreed upon repayment schedule from the Company's share of
the operating cash flows generated by the project. The Company remains active in
Saudi Arabia and received the Al Masane mining lease at a time when it had not
made any of the agreed upon repayment installments. Based on its experience to
date, management believes that as long as the Company diligently attempts to
explore and develop the Al Masane project no repayment demand will be made. The
Company has communicated to the Saudi government that its delay in repaying the
note is a direct result of the government's lengthy delay in granting the Al
Masane lease and has requested formal negotiations to restructure this
obligation. Based on its interpretation of the Al Masane mining lease and other
documents, management believes the government is likely to agree to link
repayment of this note to the Company's share of the operating cash flows
generated by the commercial development of the Al Masane project and to a
long-term installment repayment schedule. In the event the Saudi government was
to demand immediate repayment of this obligation, which management considers
unlikely, the Company would be unable to pay the entire amount due.

    With respect to the accrued salaries and termination benefits due employees
working in Saudi Arabia, the Company plans to continue employing these
individuals until it is able to generate sufficient excess funds to begin
payment of this liability. Management will then begin the process of gradually
releasing certain employees and paying its obligations as they are released from
the Company's employment. The salary and social security benefits for these
employees currently total approximately $108,000 per year.

    At this time, the Company has no definitive plans for the development of its
domestic mining assets. It periodically receives proposals from outside parties
who are interested in possibly developing or using certain assets. Management
will continue to review these proposals as they are received, but at this time
does not anticipate making any significant domestic mining capital expenditures
or receiving any significant proceeds from the sale or use of these assets.

    If the Company seeks additional outside financing, there is no assurance
that sufficient funds could be obtained. It is also possible that the terms of
any additional financing that the Company would be able to obtain would be
unfavorable to the Company and its existing shareholders.

RESULTS OF OPERATIONS

    SPECIALTY PETROCHEMICALS SEGMENT. In the quarter ended September 30, 2002,
total refined product sales increased approximately $1,933,000 or 29%, while the
cost of sales (excluding depreciation) increased approximately $1,376,000 or 21%
from the same period in 2001. Coin's sales increased approximately $487,000 or
160%, while its cost of sales increased approximately $261,000 or 77%.
Consequently, the total gross profit margin on sales in the third quarter of
2002 increased



                                      -10-

approximately $557,000 or 242% compared to the same period in 2001. This
includes Coin's gross profit margin for this quarter of approximately $190,000,
an increase of approximately $226,000 from the same quarter in 2001. Contrary to
most other companies in the petrochemical and refining industries, the refining
operation in Silsbee had positive net income and cash flow for the third quarter
of 2002. Sales remained steady, although some slowing of volume took place,
which was not a dramatic decline and mostly occurred toward the end of the
quarter. Sales early in the quarter were strong enough that the quarter as a
whole showed a 2% increase in volume. Net income for this segment (including
Coin) in the third quarter rose by 13% to approximately $585,000 from the
approximately $520,000 as recorded in the second quarter of 2002.

    In the nine months ended September 30, 2002, total refined product sales
increased approximately $2,649,000 or 12%, while the cost of sales (excluding
depreciation) increased approximately $514,000 or 2% from the same period in
2001. Coin's sales increased approximately $1,152,000 or 125%, while its cost of
sales increased approximately $575,000 or 53%. Consequently, the total gross
profit margin on product sales in the first nine months of 2002 increased
approximately $2,135,000 compared to the same period in 2001. This includes
Coin's gross profit margin for the nine months of approximately $422,000, an
increase of approximately $577,000 or 372% from the same period in 2001.

    The Company attributes much of the increase in earnings to the healthy toll
processing business it has developed over the last five years. The units, which
were constructed in 1997, 1998, and 1999 to provide specific toll processing
capabilities to contracted customers, have begun to develop into steady
operations running at or near capacity most of the time. Typically when toll
processing customers request services from outside parties such as South
Hampton, there are several reasons. One is that they don't wish to invest the
capital to build the facility in their own location either for capital cost or
for operating cost reasons. The second common situation is that the process
produces products which will be entering a new (for the customer) market and
they need the flexibility to run low production rates for a period of time while
the market is developed and then be able to raise production as demand
increases. The Company builds into its proposals sufficient flexibility to allow
these needs to be met in the most economical fashion. And in accordance with the
agreements, as the volume increases, so does the income to the Company. The
refining and petrochemical industry in general is a volume oriented business
with more volume resulting in lower unit costs. The toll processing customers
have been successful in increasing the markets for their products and
consequently the Company is beginning to enjoy the results of their efforts.
Feedstock prices and fuel gas prices are currently such that, should the Company
not have invested heavily in the toll processing business in the last five
years, the operating results, while positive, would be more in line with the
conditions of a year ago.

    Natural gas is the Company's single largest manufacturing cost and dramatic
price changes in this fuel cost, as occurred in late 2000 and early 2001, can
have a dramatic effect on the economics of the operation. Since September 2001,
the Company has entered into purchase contracts for approximately 90% of its
normal monthly requirements for natural gas. Since the cost of fuel gas so
directly and immediately affects the cost of the refined product, it is felt
that a predictable price is more important than taking the risk of a moving
market. Natural gas prices have become so volatile that simply having a stable
supply and price is an acceptable goal. These prices fell from $4.73 in the
third quarter of 2001 to $3.34 for the same period of 2002.

     Toll processing fee income, which is earned when the Company manufactures
products on a fee basis for others, remained stabile for the third quarter and
the first nine months of 2002 at approximately $1,144,000 and $3,119,000,
respectively as compared to approximately $707,000 and $2,671,000, respectively
in the same prior year periods. The foreign exchange transaction gain in the
third quarter and first nine months of 2002 of approximately $215,000 and
$571,000, respectively was primarily a result of a change in the exchange rate
of the Mexican peso in relation to the U.S. dollar. Administrative expenses for
this segment were higher by $257,000 in the third quarter of 2002 and $403,000
in the first nine months of 2002 than in the same prior year periods. This
increase includes a lawsuit settlement amount of $100,000 accrued in September.

    To prevent the fluctuations in the market from affecting the profitability
of the refining operation to such a degree as was seen in the 2000 or early 2001
time frame, the Company in 2001 put a hedging program in place for its feedstock
purchases. The policy of the Company has been to keep approximately 50% of its
normal feedstock requirements covered by a future hedge for a six to nine month
period. Management considers that this time frame allows the Company adequate
time to respond if the market price of feedstock rises significantly and stays
at the higher levels for several months. The program is not designed to play the
market to attempt to pay the lowest possible price for feedstock but to insure
against any sudden and extreme price fluctuations. It is a safeguard against
sudden high spikes in the cost of feedstock rather than a profit center in
itself and is designed to be an insurance program versus a profit center or
speculative program.



                                      -11-


    The Mexico refinery has continued to make progress in correcting its
difficulties in the aftermath of the difficult economic times in that country.
It has continued to make progress in both sales volumes and in cash flow results
since restarting production in late 2001. Expenses are under control and new
opportunities are being pursued with both the domestic market and in the South
American markets. As its operating and financial problems are solved, the
facility will provide strategic benefit in three different areas. It will enable
the Company to be the premier producer of solvents within Mexico, it will enable
the refining operation to be competitive in the growing South American markets,
and it can be a secondary supplier to the needs of the U.S. based operations if
growth and demand outstrip the domestic capacity.

    The outlook for the refining operations for the fourth quarter of 2002
remains good. Sales volumes remain steady and are predicted to remain so through
the end of the year. Many in the industry are predicting increased growth and
activity in early 2003. Stability in petroleum markets and in the natural gas
market, is important to the economy in general and to the petrochemical industry
in particular. With stable feedstock prices and reasonable natural gas costs,
the Company believes that operations for the remainder of 2002 and early 2003
will be profitable and consistent.

    MINING SEGMENT AND GENERAL CORPORATE EXPENSES. None of the Company's other
operations generate significant operating or other revenues. The minority
interest amount represents the Pioche and Coin minority stockholders' share of
the losses from the Pioche and Coin operations. Pioche losses are primarily
attributable to the costs of maintaining the Nevada mining properties.

    The Company assesses the carrying values of its assets on an ongoing basis.
Factors which may affect the carrying values of the mining properties include,
but are not limited to, mineral prices, capital cost estimates, the estimated
operating costs of any mines and related processing, ore grade and related
metallurgical characteristics, the design of any mines and the timing of any
mineral production. Prices currently used to assess the recoverability of the Al
Masane project costs, based on production to begin no sooner that 2004, are
$1.04 per pound for copper, $.60 per pound for zinc. Copper and zinc comprise in
excess of 80% of the expected value of production. Using these price
assumptions, there were no asset impairments at September 30, 2002. There are no
assurances that, particularly in the event of a prolonged period of depressed
mineral prices, the Company will not be required to take a material write-down
of its mineral properties in the future.

ITEM 4. CONTROLS AND PROCEDURES.

      Within the 90 days prior to the filing date of this report, the Company
carried out an evaluation, under the supervision and with the participation of
the Company's management, including the Company's Chairman of the Board,
President and Chief Executive Officer and Executive Vice President/Chief
Financial Officer, of the effectiveness of the Company's disclosure controls and
procedures. Based upon that evaluation, the Chairman of the Board, President and
Chief Executive Officer and Executive Vice President/Chief Financial Officer
concluded that the Company's disclosure controls and procedures are effective in
timely alerting them to material information relating to the Company (including
its consolidated subsidiaries) required to be included in the Company's periodic
SEC filings. There have been no significant changes in the Company's internal
controls or in other factors which could significantly affect internal controls
subsequent to the date the Company carried out its evaluation.




                                      -12-



ARABIAN AMERICAN DEVELOPMENT COMPANY AND SUBSIDIARIES

PART II. OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS.

    NONE

ITEM 2. CHANGES IN SECURITIES AND USE OF PROCEEDS.

    NONE

ITEM 3. DEFAULTS UPON SENIOR SECURITIES.

    NONE

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

    NONE

ITEM 5. OTHER INFORMATION

    SHAREHOLDER PROPOSALS

    Any proposal by a shareholder of the Company intended to be presented at the
2003 annual meeting of shareholders, which is tentatively scheduled sometime in
May 2003, must be received by the Company at its principal executive office no
later than January 31, 2003 for inclusion in the Company's Proxy Statement and
form of proxy. Any such proposal must also comply with the other requirements of
the proxy solicitation rules of the Securities and Exchange Commission. The
Company intends to exercise discretionary voting authority granted under any
proxy, which is executed and returned to the Company on any matter that may
properly come before the 2003 annual meeting of shareholders, unless written
notice of the matter is delivered to the Company at its principal executive
office no later than January 31, 2003.

ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

    (a) EXHIBITS

    10 (a) - Seventh Amendment to Loan Agreement dated as of August 31, 2002
between South Hampton Refining Company and Southwest Bank of Texas, N.A.,
together with related Promissory Note.

    99.1 - Certification of Chief Executive Officer Pursuant to 18 U.S.C.
Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of
2002.

    99.2 - Certification of Chief Financial Officer Pursuant to 18 U.S.C.
Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of
2002.

    (b) REPORTS ON FORM 8-K

    No Reports on Form 8-K were filed during the quarter ended September 30,
2002.




                                      -13-





                                   SIGNATURES


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



DATE: November 6, 2002
                                           ARABIAN AMERICAN DEVELOPMENT COMPANY
                                           (Registrant)


                                           /s/ J. A. CRICHTON
                                           -------------------------------------
                                           J. A. Crichton, Chairman of the
                                           Board of Directors


                                           /s/ DREW WILSON, JR.
                                           -------------------------------------
                                           Drew Wilson, Jr. Secretary/Treasurer




                                      -14-




                                  CERTIFICATION

I, Hatem El-Khalidi, certify that:

1.       I have reviewed this quarterly report on Form 10-Q of Arabian American
         Development Company;

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

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

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

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

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

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

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

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

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

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



Date: November 6, 2002


/s/ HATEM EL-KHALIDI
- ------------------------
Hatem El-Khalidi
Chief Executive Officer





                                      -15-


                                  CERTIFICATION

I, Drew Wilson, Jr., certify that:

1.       I have reviewed this quarterly report on Form 10-Q of Arabian American
         Development Company;

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

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

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

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

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

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

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

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

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

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



Date: November 6, 2002


/s/ Drew Wilson, Jr.
- ------------------------
Drew Wilson, Jr.
Chief Financial Officer




                                      -16-

                                 EXHIBIT INDEX


<Table>
<Caption>
EXHIBIT
NUMBER   DESCRIPTION
- -------  -----------
      
10(a) -  Seventh Amendment to Loan Agreement dated as of August 31, 2002
         between South Hampton Refining Company and Southwest Bank of Texas,
         N.A., together with related Promissory Note.

99.1  -  Certification of Chief Executive Officer Pursuant to 18 U.S.C.
         Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley
         Act of 2002.

99.2  -  Certification of Chief Financial Officer Pursuant to 18 U.S.C.
         Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley
         Act of 2002.
</Table>