UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-Q

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

                       For the period ended June 30, 2002

                                       OR

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

                        For the transition period from to

                           Commission File No. 1-16025

                        HEADWAY CORPORATE RESOURCES, INC.
                        ---------------------------------
             (Exact name of registrant as specified in its charter)

              DELAWARE                                 75-2134871
    (State of other jurisdiction          (I.R.S. Employer Identification No.)
 of incorporation or organization)

                 317 Madison Avenue, New York, New York 10017
                 --------------------------------------------
                   (Address of principal executive offices)

                                (212) 672-6501
                                --------------
             (Registrant's telephone number, including area code)

                                 Not Applicable
  (Former name, former address and former fiscal year, if changed sine last
                                   report)

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 issuer was required
to file such reports), and (2) has been subject to such filing requirements for
the past 90 days.

                               Yes [ X ] No [ ]

              APPLICABLE ONLY TO ISSUERS INVOLVED IN BANKRUPTCY
                 PROCEEDINGS DURING THE PRECEDING FIVE YEARS:

Indicate  by check mark  whether  the  registrant  has filed all  documents  and
reports  required  to be filed by  Sections  12, 13, or 15(d) of the  Securities
Exchange Act of 1934 subsequent to the  distribution of securities  under a plan
confirmed by the court.

                                Yes [ ] No [ ]

                      APPLICABLE ONLY TO CORPORATE ISSUERS

Indicate the number of shares  outstanding  of each of the  issuer's  classes of
common stock, as of the latest  practicable  date:  13,914,627  shares of common
stock.





                                    FORM 10-Q
              HEADWAY CORPORATE RESOURCES, INC. AND SUBSIDIARIES

                                      INDEX

                                                                         Page

PART I.        Financial Information                                      3

     Item 1.   Financial Statements                                       3

                  Consolidated Balance Sheets
                  June 30, 2002 (Unaudited) and December 31, 2001         3

                  Unaudited Consolidated Statements of Operations
                  Three and Six Months Ended June 30, 2002 and 2001       4

                  Unaudited Consolidated Statement of Stockholders'
                  Equity/(Deficit) Six Months Ended June 30, 2002         5

                  Unaudited Consolidated Statements of Cash Flows
                  Six Months Ended June 30, 2002 and 2001                 7

                  Notes to Consolidated Financial Statements              8

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

     Item 3.   Quantitative and Qualitative Disclosures About
               Market Risk                                               17


PART II.       Other Information                                         17

     Item 1.   Legal Proceedings                                         17

     Item 2.   Changes in Securities and Use of Proceeds                 17

     Item 3.   Defaults Upon Senior Securities                           17

     Item 4.   Submission of Matters to a Vote of Security Holders       17

     Item 5.   Other Information                                         18

     Item 6.   Exhibits and Reports on Form 8-K                          18

Signatures                                                               19

                        FORWARD-LOOKING STATEMENT NOTICE

     When used in this report, the words "may," "will," "expect,"  "anticipate,"
"continue,"   "estimate,"  "project,"  "intend,"  and  similar  expressions  are
intended to identify  forward-looking  statements  within the meaning of Section
27a of the Securities Act of 1933 and Section 21e of the Securities Exchange Act
of 1934 regarding events,  conditions,  and financial trends that may affect the
Company's future plans of operations,  business strategy, operating results, and
financial  position.  Persons  reviewing  this  report  are  cautioned  that any
forward-looking  statements  are not  guarantees of future  performance  and are
subject to risks and uncertainties and that actual results may differ materially
from those included within the forward-looking statements as a result of various
factors. Such factors are discussed under the heading  "Management's  Discussion
and Analysis of Financial Condition and Results of Operations," and also include
general economic  factors and conditions that may directly or indirectly  impact
the Company's financial condition or results of operations.

                                       2



PART 1. FINANCIAL INFORMATION
     Item 1. Financial Statements

              Headway Corporate Resources, Inc. and Subsidiaries
                         Consolidated Balance Sheets
                (Dollars in Thousands, except share data)

                                                                   
                                                           June 30, 2002   December 31,
                                                                               2001
                                                           -----------------------------
Assets                                                      (Unaudited)
Current assets:
Cash and cash equivalents                                   $     5,968  $     8,641
Accounts receivable, trade, net                                  35,697       37,713
Prepaid expenses and other current assets                         2,125        2,181
Deferred financing costs, current                                 1,792          979
Prepaid and refundable income taxes                               3,552        4,279
                                                           -----------------------------
Total current assets                                             49,134       53,793

Property and equipment, net                                       5,399        5,691

Goodwill                                                         42,440       87,313
Deferred financing costs                                            461          509
Other assets                                                      1,950        1,858
                                                           -----------------------------
Total assets                                                $    99,384  $   149,164
                                                           =============================

Liabilities and stockholders' equity
Current liabilities:

Long-term debt, current portion                             $    82,000   $        -
Accounts payable                                                  1,202        1,302
Accrued expenses                                                  7,200        7,848
Accrued payroll                                                   8,728        8,319
Capital lease obligations, current portion                          190          224
Earnouts payable                                                    545        1,287
                                                          ------------------------------
Total current liabilities                                        99,865       18,980

Capital lease obligations, less current portion                      44          111
Long-term debt                                                        -       82,000
Deferred rent                                                       988        1,073
Deferred income taxes                                               307          307
Other liabilities                                                     -          264

Commitments and contingencies
Preferred stock---$.0001 par value, 5,000,000 shares
  authorized: Series G, convertible preferred
  stock--$.0001 par value, 1,000 shares authorized and
  outstanding (aggregate liquidation value $22,162).             22,162       20,000

Stockholders' (deficit) equity
Common stock---$.0001 par value, 20,000,000 shares
  authorized, 13,914,627 and 10,914,627 shares issued and
  outstanding at June 30, 2002 and December 31, 2001,
  respectively                                                        1            1
Additional paid-in capital                                       18,920       18,268
Notes receivable                                                    (71)         (71)
Deferred compensation                                              (324)        (382)
(Accumulated deficit) / retained earnings                       (42,226)       9,220
Other comprehensive (loss)                                         (282)        (607)
                                                          ------------------------------
Total stockholders' (deficit) equity                            (23,982)      26,429
                                                          ------------------------------
Total liabilities and stockholders' (deficit) equity        $    99,384   $  149,164
                                                          ==============================
See accompanying notes.

                                       3



              Headway Corporate Resources, Inc. and Subsidiaries

                      Consolidated Statements of Operations
                                 (Unaudited)
                (Dollars in Thousands, except per share data)


                                                                    
                                      Three months ended June 30  Six months ended June 30,
                                          2002         2001          2002         2001
                                      -----------------------------------------------------

Revenues                               $   65,877   $   83,181    $  135,518    $  172,894

Operating expenses:
   Direct costs                            51,627       65,561       108,507       129,452
   Selling, general and administrative     13,649       15,825        27,166        34,506
   Depreciation and amortization              498        1,425           966         2,811
                                      -----------------------------------------------------
                                           65,774       82,811       136,639       166,769

Operating income                              103          370        (1,121)        6,125

Other (income) expenses:
   Interest expense                         2,899        2,161         6,753         4,236
   Interest income                            (16)         (14)          (41)          (28)
                                      -----------------------------------------------------
                                            2,883        2,147         6,712         4,208

(Loss) income before income tax
  (benefit) expense and cumulative
  effect of accounting change              (2,780)      (1,777)       (7,833)        1,917
Income tax (benefit) expense                 (880)        (871)       (2,424)          839
                                      -----------------------------------------------------
(Loss) income before cumulative
  effect of accounting change              (1,900)        (906)       (5,409)        1,078

Cumulative effect of accounting change          -            -        45,000             -
                                      -----------------------------------------------------
Net (loss) income                          (1,900)        (906)      (50,409)        1,078

Preferred dividend requirements              (541)        (375)       (1,037)         (750)
                                      -----------------------------------------------------
Net (loss) income available for
  common stockholders                  $   (2,441)  $   (1,281)   $  (51,446)   $      328
                                      =====================================================


Basic and diluted (loss) earnings per share:

  Basic and diluted (loss) income per
    common share before cumulative
    effect of accounting change        $     (.21)  $     (.12)   $     (.57)   $      .03
  Cumulative effect of accounting
    change                                      -            -         (4.00)            -
                                      -----------------------------------------------------
  Basic and diluted (loss) income per
    common share                       $     (.21)  $     (.12)   $    (4.57)   $      .03
                                      =====================================================


See accompanying notes.

                                       4



               Headway Corporate Resources, Inc. and Subsidiaries

            Consolidated Statement of Stockholders' Equity (Deficit)
                         Six Months Ended June 30, 2002
                                   (Unaudited)
                  (Dollars in thousands, except share data)

                                                                
- -------------------------------------------------------------------------------------------
                                                    Additional
                                      Common Stock   Paid-in        Notes        Deferred
                                    Shares   Amount  Capital     Receivable    Compensation
- -------------------------------------------------------------------------------------------
Balance at December 31, 2001      10,914,627 $    1 $18,268        $   (71)      $   (382)
Amortization of stock-based
compensation                               -      -       -              -             58
Preferred stock dividends                  -      -       -              -              -
Exercise of warrants               3,000,000      -     474              -              -
Repricing of warrants (Note 6)             -      -      73              -              -
Issuance of warrants (Note 6)              -      -     105              -              -
Translation adjustment                     -      -       -              -              -
Change in fair value of derivative         -      -       -              -              -
Net (loss)                                 -      -       -              -              -
Comprehensive (loss)                       -      -       -              -              -
- -------------------------------------------------------------------------------------------
Balance at June 30, 2002          13,914,627 $    1 $18,920        $   (71)      $   (324)
- -------------------------------------------------------------------------------------------
See accompanying notes.



                                       5




              Headway Corporate Resources, Inc. and Subsidiaries

       Consolidated Statement of Stockholders' Equity (Deficit), Continued
                         Six Months Ended June 30, 2002
                                 (Unaudited)
                    (Dollars in thousands, except share data)


- --------------------------------------------------------------------------------
                                        Retained     Accumulated      Total
                                        Earnings        Other      Stockholders'
                                      (Accumulated  Comprehensive    Equity
                                        Deficit)        (Loss)      (Deficit)
- --------------------------------------------------------------------------------
Balance at December 31, 2001        $    9,220       $     (607)  $ 26,429
Amortization of stock-based
compensation                                 -                -         58
Preferred stock dividends               (1,037)               -     (1,037)
Exercise of warrants                         -                -        474
Repricing of warrants (Note 6)               -                -         73
Issuance of warrants (Note 6)                -                -        105
Translation adjustment                       -               61         61
Change in fair value of derivative           -              264        264
Net (loss)                             (50,409)               -    (50,409)
                                                                   --------
Comprehensive (loss)                         -                -    (50,084)
- --------------------------------------------------------------------------------
Balance at June 30, 2002            $  (42,226)      $     (282)  $ (23,982)
- --------------------------------------------------------------------------------
See accompanying notes.


                                       6



              Headway Corporate Resources, Inc. and Subsidiaries

                      Consolidated Statements of Cash Flows
                                   (Unaudited)
                             (Dollars in Thousands)

                                                                     
                                                            Six months ended June 30,
                                                               2002          2001
                                                          ------------------------------
Operating activities:
Net (loss) income                                            $  (50,409)   $    1,078
Adjustments to reconcile net (loss) income to
net cash provided by Operating activities:
Cumulative effect of accounting change                           45,000             -
Depreciation and amortization                                       966         2,811
Amortization of deferred financing costs                          1,993           407
Provision for bad debt                                              172           258
Amortization of deferred compensation                                58            58
Changes in assets and liabilities
   Accounts receivable                                            1,925         4,631
   Prepaid expenses and other assets                               (348)         (709)
   Prepaid and refundable income taxes                              800             -
   Other assets                                                     (95)            -
   Accounts payable and accrued expenses                            710        (2,942)
   Accrued payroll                                                  517        (4,900)
   Income taxes payable                                               -         1,074
   Deferred rent                                                    (84)          (51)
                                                          ------------------------------
Net cash provided by operating activities                         1,205         1,715
                                                          ------------------------------
Investing activities:
Expenditures for property and equipment                            (657)         (896)
Repayment from notes receivable                                       -             6
Cash paid for acquisitions                                         (872)       (4,005)
                                                          ------------------------------
Net cash (used in) investing activities                          (1,529)       (4,895)
                                                          ------------------------------
Financing activities:
Net proceeds from long-term debt                                      -        12,300
Payment of capital lease obligations                               (101)         (150)
Payments of loan acquisition fees                                (2,179)         (100)
Cash dividends paid                                                   -          (750)
                                                          ------------------------------
Net cash (used in) provided by financing activities              (2,280)       11,300
                                                          ------------------------------
Effect of exchange rate changes on cash and cash
  equivalents                                                       (69)         (236)
                                                          ------------------------------

(Decrease) increase in cash and cash equivalents                 (2,673)        7,884
Cash and cash equivalents at beginning of period                  8,641         1,549
                                                          ------------------------------
Cash and cash equivalents at end of period                  $     5,968   $     9,433
                                                          ==============================

Non-cash Financing Activity
In May 2002,  the  holders  of the  Senior  Subordinated  Notes and the Series G
Convertible  Preferred Stock surrendered $474,000 in accrued and unpaid interest
on the  Senior  Subordinated  Notes  to  exercise  the  Series  G  Warrants.  In
connection  with this exercise,  the Company issued 3.0 million shares of common
stock to the Holders.

                                       7




              HEADWAY CORPORATE RESOURCES, INC. AND SUBSIDIARIES

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                    Unaudited

                                  June 30, 2002

(1) BASIS OF PRESENTATION

Headway   Corporate   Resources,   Inc.  and  its  wholly   owned   subsidiaries
(collectively referred to as the "Company") provide strategic staffing solutions
and personnel worldwide. Its operations include information technology staffing,
temporary staffing,  human resource staffing,  permanent placement and executive
search. Headquartered in New York, the Company has temporary staffing offices in
California,  Connecticut,  Florida,  New Jersey, North Carolina,  Virginia,  and
Texas and executive  search offices in New York,  Illinois,  Massachusetts,  the
United Kingdom,  Japan, Hong Kong and Australia.  These  consolidated  financial
statements  include the accounts of Headway  Corporate  Resources,  Inc. and its
subsidiaries.

The accompanying  unaudited consolidated financial statements have been prepared
in accordance with accounting principles generally accepted in the United States
for interim  financial  information  and with the  instructions to Form 10-Q and
Article  10 of  Regulation  S-X.  Accordingly,  they do not  include  all of the
information and footnotes required by accounting  principles  generally accepted
in the United  States  for  complete  financial  statements.  In the  opinion of
management, all adjustments (consisting of normal recurring accruals) considered
necessary for a fair presentation have been included.  Operating results for the
three and six month periods ended June 30, 2002 are not  necessarily  indicative
of the results that may be expected for the year ended December 31, 2002.

The  balance  sheet at  December  31,  2001 has been  derived  from the  audited
financial  statements  at that date but does not include all of the  information
and footnotes required by accounting principles generally accepted in the United
States for complete financial statements.

For further  information,  refer to the  consolidated  financial  statements and
footnotes  thereto  included in the Company's annual report on Form 10-K for the
year ended December 31, 2001.

The Company's working capital deficit was $50,731,000 at June 30, 2002, compared
to working  capital of  $34,813,000  at December 31, 2001.  The working  capital
deficiency is a direct result of the reclassification of the Company's borrowing
under the Senior Credit  Facility and the Senior  Subordinated  Notes as current
liabilities.  Notwithstanding this deficiency and assuming the Company continues
to meet its bank  covenants,  management  expects  that  the  Company's  working
capital  position will be  sufficient  to meet all of its working  capital needs
through June 2003.  The Company has met its bank  covenants for the three months
ended June 30, 2002. However, there can be no assurance that we will continue to
do so. The Company is currently  evaluating  various financing  alternatives and
exploring strategic options.  The Company believes that it will be successful in
re-negotiating  the terms of its Senior Credit Facility and Senior  Subordinated
Notes to  extend  the  maturity  dates or in  finding  an  additional  source of
funding.  However,  if the Company is unable to adequately  refinance the Senior
Credit  Facility by June 2003,  the Company may not have  adequate  liquidity to
operate its business.

(2) GOODWILL

In  June  2001,  the  Financial   Accounting  Standards  Board  ("FASB")  issued
Statements of Financial Accounting  Standards No. 141, "Business  Combinations",
effective  for all  combinations  initiated  after June 30,  2001,  and No. 142,
"Goodwill and Other Intangible Assets" ("SFAS 142"),  effective for fiscal years
beginning after December 15, 2001. Under the new rules,  goodwill and intangible
assets deemed to have  indefinite  lives will no longer be amortized but will be
subject to annual  impairment  tests in  accordance  with the  Statement.  Other
intangible assets will continue to be amortized over their useful lives.

Upon adoption of SFAS 142 in the first quarter of 2002,  the Company  recorded a
one-time,  non-cash  charge of $45 million to reduce the  carrying  value of its
goodwill.  Such  charge is  non-operational  in  nature  and is  reflected  as a
cumulative  effect  of an  accounting  change in the  accompanying  consolidated

                                       8


statement of operations. In calculating the impairment charge, the fair value of
the impaired  reporting units underlying the business segments (see Note 5) were
estimated using a discounted cash flow methodology.

A summary  of the  change in the  Company's  goodwill  during the six months and
total assets at June 30, 2002, by reporting units is as follows:

                                                                    
                                             Goodwill
                    -------------------------------------------------------------  Total Assets
                    January 1, 2002  Adjustments (i)  Impairments   June 30, 2002  June 30, 2002
                    ---------------  ---------------  ------------  -------------  -------------
Executive Search    $    11,086,000  $        61,000  $ (8,200,000) $   2,947,000  $   7,596,000
Temporary Staffing       42,415,000           66,000   (10,800,000)    31,681,000     82,845,000
Technology Staffing      33,812,000                -   (26,000,000)     7,812,000     12,983,000
                    ---------------  ---------------  ------------  -------------  -------------
Total               $    87,313,000  $       127,000  $(45,000,000) $  42,440,000  $ 103,424,000
                    ===============  ===============  ============  =============  =============

(i) During the six months  ended June 30,  2002,  additional  purchase  price of
$127,000 was recorded as goodwill upon the  determination  that the earnouts had
been met on certain acquisitions made in 1997, 1998 and 1999.

The 2001 results on a  historical  basis do not reflect the  provisions  of SFAS
142. Had the Company  adopted SFAS 142 on January 1, 2001 and ceased to amortize
goodwill  at such date,  the  historical  net income and basic and  diluted  net
income  per  common  share  would  have been  changed  to the  adjusted  amounts
indicated below:

                                                               
                                                Six Months Ended June 30, 2001
                                   ---------------------------------------------------------
                                                     Net income per       Net income per
                                     Net income    basic common share   diluted common share
                                   ---------------------------------------------------------
As reported--historical basis      $    328,000    $      .03           $      .03
Add:  Goodwill amortization           2,008,000           .19                  .19
Income tax impact                      (873,000)         (.08)                (.08)
                                   ---------------------------------------------------------
Adjusted                           $  1,463,000    $      .14           $      .14
                                   =========================================================

                                               Three Months Ended June 30, 2001
                                   ---------------------------------------------------------
                                                     Net income per       Net income per
                                     Net income    basic common share   diluted common share
                                   ---------------------------------------------------------
As reported--historical basis      $ (1,281,000)   $     (.12)          $    (.12)
Add:  Goodwill amortization           1,005,000           .09                 .09
Income tax impact                      (438,000)         (.04)               (.04)
                                   ---------------------------------------------------------
Adjusted                           $    714,000    $     (.07)          $    (.07)
                                   =========================================================


(3) DERIVATIVE FINANCIAL INSTRUMENTS

The Company uses interest rate swap contracts for hedging purposes.  The Company
had entered into  interest rate swap  agreements  that  effectively  converted a
portion of its floating-rate  debt to a fixed-rate basis through April 18, 2002,
thus  reducing  the  impact  of  interest-rate   changes  on  interest  expense.
Approximately  $30,000,000  of the  Company's  outstanding  long-term  debt  was
designated as the hedged item to an interest rate swap  agreement  which expired
on April 18, 2002. For interest rate swaps, the net amounts paid or received and
net amounts  accrued  through the end of the accounting  period were included in
interest  expense.  Unrealized  gains or losses on interest rate swap  contracts
were not  recognized in income.  During the six months ended June 30, 2002,  the
Company  recognized a change in fair value of the derivative of $264,000 related
to the change in fair value of the interest rate swap contract net of applicable
income taxes of $16,000 as a component of other comprehensive income.

(4) (LOSS) EARNINGS PER SHARE

The  following  table sets forth the  computation  of basic and  diluted  (loss)
earnings per share:

                                       9


                                                                        
                                        Three months ended June 30,   Six months ended June 30,
                                            2002          2001            2002         2001
                                        ------------------------------------------------------
Numerator:
Net (loss) income                       $(1,900,000)  $(906,000)      $(50,409,000) $1,078,000
Cumulative effect of accounting  change           -           -         45,000,000           -
Preferred dividend requirements            (541,000)   (375,000)        (1,037,000)   (750,000)
                                        ------------------------------------------------------
Numerator for basic and diluted (loss)
earnings per share - net (loss) income
available for common stockholders before
cumulative effect of accounting change   (2,441,000) (1,281,000)        (6,446,000)    328,000
                                        ======================================================

Denominator:
Denominator for basic and diluted
(loss) earnings per share--              11,784,572  10,729,627         11,260,014  10,729,627
weighted average shares                 ======================================================

Basic and diluted (loss) earnings
per share before cumulative effect      $      (.21) $     (.12)      $       (.57) $      .03
of accounting change
                                        ======================================================

 (5) BUSINESS SEGMENTS

The Company  classifies its business into two  fundamental  areas,  staffing and
executive search. Staffing consists of the placement and payrolling of temporary
and  permanent  office,   clerical  and  information   technology   professional
personnel.  Executive search focuses on placing middle to upper level management
positions.  The Company  evaluates  performance  based on the  segments'  (loss)
profit from operations before unallocated corporate overhead.

                                                                        
                                   Three months ended June 30, 2002   Three months ended June 30, 2001
                                   -------------------------------------------------------------------
                                     Staffing    Executive Search       Staffing    Executive Search
                                   -------------------------------------------------------------------
Revenues                           $60,445,000   $ 5,432,000          $76,960,000   $  6,221,000
Segment (loss) profit                 (904,000)     (185,000)            (710,000)       266,000

                                   Six months ended June 30, 2002     Six months ended June 30, 2001
                                   -------------------------------------------------------------------
                                     Staffing    Executive Search       Staffing    Executive Search
                                   -------------------------------------------------------------------
Revenues                           $125,760,000  $9,758,000           $152,753,000  $ 20,141,000
Segment (loss) profit                (2,612,000)   (717,000)            (1,275,000)    3,236,000


A reconciliation of combined segment (loss) profit to consolidated net (loss)
income is as follows:

                                                                        
                                        Three months ended June 30,   Six months ended June 30,
                                            2002          2001            2002         2001
                                        -------------------------------------------------------

Total (loss) profit for reportable
 segments                               $(1,089,000)  $   (444,000)   $ (3,329,000) $ 1,961,000
Unallocated amounts:                              -              -               -            -
Interest expense                           (804,000)      (278,000)     (2,186,000)    (551,000)
Corporate overhead                         (425,000)      (508,000)       (966,000)  (1,025,000)
Cumulative effect of accounting change            -              -     (45,000,000)           -
Income tax benefit                          418,000        324,000       1,072,000      693,000
                                        -------------------------------------------------------
Net (loss) income                       $(1,900,000)  $   (906,000)   $(50,409,000) $ 1,078,000
                                        =======================================================



                                       10



(6) LONG-TERM DEBT AND CREDIT FACILITIES

In March 1998,  Headway  obtained  $105 million of financing  consisting  of $85
million in senior  debt,  $20  million of equity  financing  and $10  million of
senior  subordinated  debt.  As of  June  30,  2002,  $72,000,000  in  aggregate
principal amount was outstanding under the Senior Credit Facility. The Company's
Senior  Credit  Facility  matures on June 30, 2003 (see  below),  resulting in a
reclassification  of the obligation  from a long-term  liability at December 31,
2001 to a current  liability at June 30, 2002.  Substantially  all assets of the
Company have been pledged as collateral for the senior credit facility.

As of June 30, 2002,  $10,000,000 in aggregate  principal amount was outstanding
under the Senior  Subordinated  Notes and $20,000,000 in face amount of Series G
Convertible   Preferred  Stock  of  the  Company  (the  "Preferred  Stock")  was
outstanding.  The senior  subordinated  notes are payable in March 2006 and bear
interest  at 12% per  annum  until  March  2001,  increasing  to 14%  per  annum
thereafter.  In January 2001,  the terms of the senior  subordinated  notes were
amended,  including  increasing  the effective  interest rate to 13% until March
2001 and 15% thereafter.

On April 17, 2002, the Senior Credit Facility and Senior Subordinated Notes were
amended and the Company  entered into the Second  Limited Waiver with the Senior
Subordinated  Notes Holders and the Preferred  Stockholders,  which provided the
following:

(i)  An extension of the Senior Credit Facility maturity date to June 30, 2003.
(ii) A waiver of the events of default  on the  Senior  Subordinated  Notes from
     March 31, 2002 through the "Recap Amendment  Termination Date",  defined as
     the  earliest  of (1) June 30,  2003 or such  earlier  on date on which the
     Senior Indebtedness may mature; (2) the date on which all amounts due under
     the Senior Credit  Facility  shall have been paid in full in cash;  (3) the
     date on which the Senior Credit Facility is amended or modified in a manner
     that (A) increases the Base Rate, the Default Rate,  the Applicable  Margin
     or any other interest rate on the Senior Indebtedness (B) decreases the PIK
     Amount (C) increases the amount of fees or other  payments due to the Agent
     or any Lender under the Senior Credit  Facility  (other than increases made
     in connection  with events of default under the Senior Credit Facility that
     do  not  exceed,  in  the  aggregate,   0.50%  of  the  outstanding  Senior
     Indebtedness),  or (D) in  consideration of which, the Agent (as defined in
     the Senior Credit  Facility) or any Lender under the Senior Credit Facility
     is issued  any  additional  equity  interest  in the  Company;  and (4) the
     acceleration  of any  indebtedness  under the Senior Credit Facility or the
     exercise of any rights or  remedies by any of the Lenders  under the Senior
     Credit Facility.
(iii)A waiver of the  payment of  interest  (but not the  accrual  of  interest)
     under the Senior  Subordinated  Notes from March 31, 2002 through the Recap
     Amendment Termination Date.
(iv) A waiver  of the  Preferred  Stock  events of  default  and a waiver of the
     payment of dividends  (but not the accrual of  dividends)  on the Preferred
     Stock from March 31, 2002  through the Recap  Amendment  Termination  Date.
     Under the terms of the Second  Limited  Waiver,  dividends on the Preferred
     Stock accrue as additional liquidation preference. Accordingly, the accrued
     dividend  balance  as of  December  31,  2001 has been  re-classified  from
     accrued expenses to preferred stock.
(v)  A waiver of the increase in interest rate on the Senior  Subordinated Notes
     from 15% to 20% retroactive to July 1, 2001.
(vi) An adjustment to the exercise  price of the First Series G Warrants and the
     Third  Series G Warrants to $0.25 per share.  The  re-pricing  of the First
     Series G Warrants  and the Third  Series G Warrants  resulted  in  deferred
     financing  costs based on the fair value of the warrants of $73,000,  which
     is being amortized through June 2003.
(vii)Required  maintenance of certain amounts of EBITDA, as defined, and maximum
     amounts of capital expenditures, as defined.
(viii) That the Company take all actions necessary to obtain Common  Stockholder
     Approval at a  stockholder  meeting to be held no later than July 15, 2002,
     subject  to  extension  under  certain  circumstances.  Such  approval  was
     obtained on July 15, 2002.
(ix) That the Company  issue  warrants to  purchase  2,455,522  shares of common
     stock at $0.25 per share to the lenders in connection with the amendment of
     its Senior Credit  Facility.  Such warrants were issued in April 2002.  The
     issuance of these warrants  resulted in deferred  financing  costs based on
     the fair  value  of the  warrants  of  $105,000,  which is being  amortized
     through June 2003.

In May 2002,  the  holders  of the  Senior  Subordinated  Notes and the Series G
Convertible  Preferred Stock surrendered $474,000 in accrued and unpaid interest
on the  Senior  Subordinated  Notes  to  exercise  the  Series  G  Warrants.  In
connection  with this exercise,  the Company issued 3.0 million shares of common
stock to the Holders.

                                       11


(7) COMPREHENSIVE (LOSS) INCOME

During the six months ended June 30, 2002 and 2001, total  comprehensive  (loss)
income  amounted to  $(50,084,000)  and $603,000,  respectively,  and during the
three months ended June 30, 2002 and 2001, total  comprehensive  (loss) amounted
to $(1,944,000) and $(779,000), respectively.

(8) LEGAL PROCEEDINGS

In the ordinary course of its business,  Headway is periodically threatened with
or  named  as  a  defendant  in  various  lawsuits,   including  discrimination,
harassment,  and other  similar  claims.  Headway  maintains  insurance  in such
amounts and with such  coverage  and  deductibles  as  management  believes  are
reasonable.

In May  2000,  a  lawsuit  was filed in the  Judicial  District  Court of Dallas
County,  Texas  alleging  breach  of  contract,  fraud,  negligence,   negligent
retention and supervision,  civil conspiracy and harmful access by computer.  In
July 2002, a preliminary  judgment was entered in the amount of $790,000 against
Headway and the other  defendants.  The  Company  plans to appeal the ruling and
believes it will be successful  in reducing the amount of the judgment.  The net
loss for the six months  ended June 30,  2002  reflects  the full  amount of the
preliminary judgment.

                                       12



PART 1. FINANCIAL INFORMATION
                 Item 2. Management's Discussion and Analysis of
                  Financial Condition and Results of Operations

Critical Accounting Policies

Revenue Recognition

Information technology staffing,  temporary staffing and human resource staffing
revenue is recognized when the temporary personnel perform the related services.
Permanent  placement  revenue is  recognized  when the  placement  is  employed.
Provisions  are made for estimated  losses in  realization  (principally  due to
applicants  not remaining in employment for the  guaranteed  period,  usually 90
days) and for bad debts.  These  provisions are reviewed  periodically  and have
always been found to be adequate based on Headway's experience in this regard.

Executive search services are primarily engaged on a retainer basis. Income from
retainer contracts which provide for periodic billings over periods of up to one
year, is recognized as earned based on the terms of the contract.

Goodwill

Goodwill  prior  to the  first  quarter  of 2002  was  amortized  utilizing  the
straight-line  method  over a period  of 20 to 30  years.  Headway  periodically
evaluated the carrying value and the periods of  amortization  of goodwill based
on the current and expected future  non-discounted income from operations of the
entities   giving  rise  to  the  goodwill  to  determine   whether  events  and
circumstances  warranted revised estimates of carrying value or useful lives. No
such write-downs were made.

During the first  quarter of 2002  Headway  Corporate  Resources,  Inc.  and its
wholly owned  subsidiaries  (collectively  referred to as the "Company") adopted
Statements  of  Financial  Accounting  Standards  No. 142,  "Goodwill  and Other
Intangible  Assets" ("SFAS 142").  Under the new rules,  goodwill and intangible
assets deemed to have indefinite  lives are no longer  amortized but are subject
to annual  impairment  tests in accordance with the Statement.  Other intangible
assets  continue  to be  amortized  over  their  useful  lives.  Under SFAS 142,
goodwill  impairment is deemed to exist if the net carrying value of a reporting
unit's goodwill exceeds its estimated fair value. The Company's  reporting units
are one level below the operating segments underlying the segments identified in
Note  5-Segment  Information.  Upon adoption of SFAS 142 in the first quarter of
2002, the Company recorded a one-time,  non-cash charge of $45 million to reduce
the carrying value of its goodwill. Such charge is non-operational in nature and
is reflected as a cumulative  effect of an accounting change in the accompanying
consolidated statement of operations.

Results of Operations

Overview

The results for the second quarter reflect a significant reduction in the demand
for the Company's staffing and executive search services. This trend is a direct
result of the soft economy and is consistent  with the  performance of the other
staffing and  executive  search  companies in the sector.  Many  companies  have
instituted  hiring  freezes for both  temporary  and  permanent  positions.  The
financial  services industry has reduced its demand for the Company's  executive
search services as a direct result of the poor financial  performance across the
financial services  industry.  The Company believes that the performance for the
balance of the year will  continue  to be  impacted  by the  performance  in the
general economy. The performance in executive search for the balance of the year
will depend in part on the financial  services  industry.  The Company has taken
steps to reduce costs and is constantly looking for growth opportunities.

Consolidated

Revenues for the three and six months ended June 30, 2002 decreased  $17,304,000
and   $37,376,000   or  20.8%  and  21.6%,   respectively,   compared  with  the
corresponding  periods of the prior year.  The decrease was  attributable  to an
overall  decline in the demand for the Company's  staffing and executive  search
services as a direct result of weakness in the economy.

                                       13


The executive search  subsidiary,  Whitney Partners,  LLC (Whitney)  contributed
$5,432,000 to consolidated revenues in the second quarter of 2002, a decrease of
$789,000 from $6,221,000 for the same period in 2001. Whitney's revenues for the
six months ended June 30, 2002 were  $9,758,000 a decrease of  $10,383,000  from
$20,141,000  for the same period in 2001. The decrease  reflects a sharp decline
in the demand for new hires in the financial services industry.

The staffing  subsidiary,  Headway  Corporate  Staffing  Services,  Inc.  (HCSS)
contributed  revenues  of  $60,445,000  to  consolidated  revenues in the second
quarter of 2002, a decrease of $16,515,000  from $76,960,000 for the same period
in 2001. HCSS revenues for the six months ended June 30, 2002 were  $125,760,000
a decrease of  $26,993,000  from  $152,753,000  for the same period in 2001. The
decline  in  revenues  was a result of the  negative  impact of the  unfavorable
economic  conditions  on the  demand for  information  technology  and  clerical
staffing services.

Total  operating  expenses  for the three and six  months  ended  June 30,  2002
decreased   $17,037,000  and  $30,130,000,   respectively,   compared  with  the
corresponding  periods of the prior year. The decrease in operating expenses for
the three  months  ended June 30, 2002 as compared to the same period in 2001 is
the result of a $13.9 million  decrease in direct costs, a $2.2 million decrease
in selling,  general and administrative expenses, and a $0.9 million decrease in
depreciation and  amortization.  The decrease in operating  expenses for the six
months  ended June 30, 2002 as compared to the same period in 2001 is the result
of a $20.9 million decrease in direct costs, a $7.3 million decrease in selling,
general and administrative expenses, and a $1.8 million decrease in depreciation
and amortization.  Direct costs decreased as a percentage of revenues from 78.8%
to 78.4% for the second  quarter of 2002  compared  with the same period in 2001
while direct costs increased as a percentage of revenues to 80.1% from 74.9% for
the six months ended June 30, 2002  compared  with the same period in 2001.  The
increase in direct  costs as a  percentage  of revenues for the six months ended
June 30, 2002  compared  with the same period in 2001 is a result of a change in
Headway's business mix in 2002. Specifically, the executive search and permanent
placement  business  that  has no  direct  costs  experienced  more  significant
declines than the staffing  business,  therefore  reducing its percentage of our
total revenues.  Selling,  general and  administrative  expenses  increased as a
percentage  of  revenues  from 19.0% in second  quarter  2001 to 20.7% in second
quarter  2002,  and was 20.0% for both the six months  ended  June 30,  2002 and
2001. The decrease in depreciation  and  amortization for both the three and six
months ended June 30, 2002 as compared to the corresponding periods of the prior
year is a result of the adoption of Statements of Financial Accounting Standards
No. 142, "Goodwill and Other Intangible Assets" ("SFAS 142"),  effective January
1, 2001.  Under the new rules,  goodwill and  intangible  assets  deemed to have
indefinite  lives are no longer  amortized but are subject to annual  impairment
tests in accordance with the Statement.  Amortization  of goodwill  recorded for
the three and six months ended June 30, 2001 was $1.0 million and $2.0  million,
respectively.

Whitney's selling, general and administrative expenses decreased $1.3 million in
the second  quarter of 2002 to $4.7  million as compared to $6.0 million for the
same period last year.  Whitney's selling,  general and administrative  expenses
decreased $4.5 million for the six months ended June 30, 2002 to $9.5 million as
compared to $13.9  million for the same period last year.  The decrease  relates
primarily  to the  reduced  commissions  related to the lower  executive  search
revenues.

HCSS' selling, general and administrative expenses decreased $0.9 million in the
second  quarter of 2002 to $8.4 million as compared to $9.3 million for the same
period last year. HCSS' selling,  general and administrative  expenses decreased
$2.8 million for the six months ended June 30, 2002 to $16.7 million as compared
to $19.5 million for the same period last year. The decrease in selling, general
and  administrative  expenses is primarily  attributable to the lower commission
expense associated with the decline in revenues, as well as staff reductions and
other cost-cutting initiatives implemented in the latter half of 2001, offset by
a provision of $0.8 million in connection  with a preliminary  judgment  against
Headway as a result of a lawsuit (see Note 8).

Interest expense for the three and six months ended June 30, 2002 increased $0.7
million and $2.5 million, respectively,  compared with the corresponding periods
of the  prior  year.  The  increase  in  interest  expense  is due to  increased
amortization of deferred financing costs relating to the amendments completed in
April 2002 and August  2001 and an increase  in the  applicable  margin for base
rate loans under the Amended Senior Credit Facility.

During the first  quarter of 2002 the Company  adopted  SFAS 142.  Under the new
rules,  goodwill and intangible  assets deemed to have  indefinite  lives are no
longer  amortized but are subject to annual  impairment tests in accordance with
the  Statement.  Other  intangible  assets  continue to be amortized  over their
useful lives. Under SFAS 142, goodwill  impairment is deemed to exist if the net
carrying value of a reporting  unit's goodwill exceeds its estimated fair value.
The  Company's  reporting  units are one  level  below  the  operating  segments
underlying the segments identified in Note 5-Segment Information.  Upon adoption
of SFAS 142 in the first  quarter of 2002,  the  Company  recorded  a  one-time,
non-cash  charge of $45 million to reduce the  carrying  value of its  goodwill.

                                       14


Such charge is non-operational in nature and is reflected as a cumulative effect
of  an  accounting  change  in  the  accompanying   consolidated   statement  of
operations.

Liquidity and Capital Resources

In March 1998,  Headway  obtained  $105 million of financing  consisting  of $85
million in senior  debt,  $20  million of equity  financing  and $10  million of
senior  subordinated  debt.  As of  June  30,  2002,  $72,000,000  in  aggregate
principal amount was outstanding under the Senior Credit Facility. The Company's
Senior  Credit  Facility  matures on June 30, 2003 (see  below),  resulting in a
reclassification  of the obligation  from a long-term  liability at December 31,
2001 to a current  liability at June 30, 2002.  Substantially  all assets of the
Company have been pledged as collateral for the senior credit facility.

As of June 30, 2002,  $10,000,000 in aggregate  principal amount was outstanding
under the Senior  Subordinated  Notes and $20,000,000 in face amount of Series G
Convertible   Preferred  Stock  of  the  Company  (the  "Preferred  Stock")  was
outstanding.  The Senior  Subordinated  Notes are payable in March 2006 and bear
interest  at 12% per  annum  until  March  2001,  increasing  to 14%  per  annum
thereafter.  In January 2001,  the terms of the senior  subordinated  notes were
amended,  including  increasing  the effective  interest rate to 13% until March
2001 and 15% thereafter.

On April 17, 2002, the Senior Credit Facility and Senior Subordinated Notes were
amended and the Company  entered into the Second  Limited Waiver with the Senior
Subordinated  Notes Holders and the Preferred  Stockholders,  which provided the
following:

(i)  An extension of the Senior Credit Facility maturity date to June 30, 2003.
(ii) A waiver of the events of default  on the  Senior  Subordinated  Notes from
     March 31, 2002 through the "Recap Amendment  Termination Date",  defined as
     the  earliest  of (1) June 30,  2003 or such  earlier  on date on which the
     Senior Indebtedness may mature; (2) the date on which all amounts due under
     the Senior Credit  Facility  shall have been paid in full in cash;  (3) the
     date on which the Senior Credit Facility is amended or modified in a manner
     that (A) increases the Base Rate, the Default Rate,  the Applicable  Margin
     or any other interest rate on the Senior Indebtedness (B) decreases the PIK
     Amount (C) increases the amount of fees or other  payments due to the Agent
     or any Lender under the Senior Credit  Facility  (other than increases made
     in connection  with events of default under the Senior Credit Facility that
     do  not  exceed,  in  the  aggregate,   0.50%  of  the  outstanding  Senior
     Indebtedness),  or (D) in  consideration of which, the Agent (as defined in
     the Senior Credit  Facility) or any Lender under the Senior Credit Facility
     is issued any  additional  equity  interest  in the  Company;  and (iv) the
     acceleration  of any  indebtedness  under the Senior Credit Facility or the
     exercise of any rights or  remedies by any of the Lenders  under the Senior
     Credit Facility.
(iii)A waiver of the  payment of  interest  (but not the  accrual  of  interest)
     under the Senior  Subordinated  Notes from March 31, 2002 through the Recap
     Amendment Termination Date.
(iv) A waiver  of the  Preferred  Stock  events of  default  and a waiver of the
     payment of dividends  (but not the accrual of  dividends)  on the Preferred
     Stock from March 31, 2002  through the Recap  Amendment  Termination  Date.
     Under the terms of the Second  Limited  Waiver,  dividends on the Preferred
     Stock accrue as additional liquidation preference. Accordingly, the accrued
     dividend  balance  as of  December  31,  2001 has been  re-classified  from
     accrued expenses to preferred stock.
(v)  A waiver of the increase in interest rate on the Senior  Subordinated Notes
     from 15% to 20% retroactive to July 1, 2001.
(vi) An adjustment to the exercise  price of the First Series G Warrants and the
     Third  Series G Warrants to $0.25 per share.  The  re-pricing  of the First
     Series G Warrants  and the Third  Series G Warrants  resulted  in  deferred
     financing  costs based on the fair value of the warrants of $73,000,  which
     is being amortized through June 2003.
(vii)Required  maintenance of certain amounts of EBITDA, as defined, and maximum
     amounts of capital expenditures, as defined.
(viii) That the Company take all actions necessary to obtain Common  Stockholder
     Approval at a  stockholder  meeting to be held no later than July 15, 2002,
     subject  to  extension  under  certain  circumstances.  Such  approval  was
     obtained on July 15, 2002.
(ix) That the Company  issue  warrants to  purchase  2,455,522  shares of common
     stock at $0.25 per share to the lenders in connection with the amendment of
     its Senior Credit  Facility.  Such warrants were issued in April 2002.  The
     issuance of these warrants  resulted in deferred  financing  costs based on
     the fair  value  of the  warrants  of  $105,000,  which is being  amortized
     through June 2003.

                                       15


The Senior  Subordinated  Notes due in 2006 have been  classified on the balance
sheet as current because the Second Limited Waiver and Amendment is through June
2003.

In May 2002,  the  holders  of the  Senior  Subordinated  Notes and the Series G
Convertible  Preferred Stock surrendered $474,000 in accrued and unpaid interest
on the  Senior  Subordinated  Notes  to  exercise  the  Series  G  Warrants.  In
connection  with this exercise,  the Company issued 3.0 million shares of common
stock to the Holders.

Net cash  provided by  operations  during the six months ended June 31, 2002 and
2001, was $1,205,000 and $1,715,000, respectively. The cash provided in 2002 was
primarily  attributable  to a decrease  in accounts  receivable  and prepaid and
refundable  income  taxes,  and an  increase  in  accounts  payable  and accrued
expenses.  The cash provided in 2001 was primarily attributable to a decrease in
accounts receivable, and an increase in income taxes payable.

Net cash used in investing  activities during the six months ended June 31, 2002
and  2001,  was  $1,529,000  and  $4,895,000,  respectively.  The cash  used for
investing  activities  relates  primarily to earnout  payments for  acquisitions
completed during 1997 and 1998 as well as capital expenditures.

Net cash used in financing  activities during the six months ended June 30, 2002
was $2,280,000,  primarily  relating to payments of loan  acquisition  fees. Net
cash provided by financing  activities during the six months ended June 30, 2001
of  $11,300,000  was  primarily  a result  of  additional  borrowings  under the
Company's senior credit facility.

The Company's working capital deficit was $50,731,000 at June 30, 2002, compared
to working  capital of  $34,813,000  at December 31, 2001.  The working  capital
deficiency is a direct result of the reclassification of the Company's borrowing
under the Senior Credit  Facility and the Senior  Subordinated  Notes as current
liabilities.  Notwithstanding this deficiency and assuming the Company continues
to meet its bank  covenants,  management  expects  that  the  Company's  working
capital  position will be  sufficient  to meet all of its working  capital needs
through June 2003.  The Company has met its bank  covenants for the three months
ended June 30, 2002. However, there can be no assurance that we will continue to
do so. The Company is currently  evaluating  various financing  alternatives and
exploring strategic options.  The Company believes that it will be successful in
re-negotiating  the terms of its Senior Credit Facility and Senior  Subordinated
Notes to  extend  the  maturity  dates or in  finding  an  additional  source of
funding.  However,  if the Company is unable to adequately  refinance the Senior
Credit  Facility by June 2003,  the Company may not have  adequate  liquidity to
operate its business.

On January 22, 2002,  the  Securities  and  Exchange  Commission  issued  FR-61,
Commission  Statement  about  Management's  Discussion and Analysis of Financial
Condition and Results of Operations. The release sets forth certain views of the
Securities  and  Exchange  Commission   regarding   disclosure  that  should  be
considered by  registrants.  Headway's  contractual  obligations  and commercial
commitments  are  summarized  below.  The  following  table  includes  aggregate
information about Headway's contractual  obligations as of June 30, 2002 and the
periods in which payments are due:

- -------------------------------------------------------------------------------
  Contractual Obligations                Payments Due by Period
                                             (in thousands)
- -------------------------------------------------------------------------------
                              Total   Less than   1-3 years   4 - 5     After 5
                                       1 year                 years     years
- -------------------------------------------------------------------------------
Loans Payable               $82,000   $82,000     $       -   $     -  $     -
- -------------------------------------------------------------------------------
Capital Lease Obligations       234       190            44         -        -
- -------------------------------------------------------------------------------
Operating Leases              9,318     2,657         3,488     2,090    1,083
- -------------------------------------------------------------------------------
Unconditional Purchase
Obligations                    None
- -------------------------------------------------------------------------------
Other Long Term
Obligations (1)                 545       545             -         -        -
- -------------------------------------------------------------------------------
Total Contractual Cash
Obligations                 $92,097   $85,392    $    3,532  $  2,090  $ 1,083
- -------------------------------------------------------------------------------

                                       16




The following table includes  aggregate  information about Headway's  commercial
commitments as of June 30, 2002.  Commercial  commitments are items that Headway
could be obligated to pay in the future. They are not required to be included in
the consolidated balance sheet.

                                                           
- -------------------------------------------------------------------------------------
     Other Commercial          Total     Amount of Commitment Expiration Per Period
        Commitments           Amounts                  (in thousands)
                             Committed   --------------------------------------------
                                         Less than    1 - 3      4 - 5      Over 5
                                           1 year     years      years      years
- -------------------------------------------------------------------------------------
Lines of Credit                  None
- -------------------------------------------------------------------------------------
Standby Letters of Credit      $1,687     $1,687    $      -   $      -   $      -
- -------------------------------------------------------------------------------------
Guarantees                       None
- -------------------------------------------------------------------------------------
Standby Repurchase               None
Obligations
- -------------------------------------------------------------------------------------
Other Commercial                 None
Commitments
- -------------------------------------------------------------------------------------
Total Commercial              $ 1,687     $1,687    $       -  $      -   $      -
Commitments
- -------------------------------------------------------------------------------------

(1)  Represents  earnout  amounts  payable  to the former  owners of  businesses
previously acquired by Headway.

      Item 3. Quantitative and Qualitative Disclosures About Market Risk

See Note 3 to the accompanying financial statements.

PART II.  OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

In the ordinary course of its business,  Headway is periodically threatened with
or  named  as  a  defendant  in  various  lawsuits,   including  discrimination,
harassment,  and other  similar  claims.  Headway  maintains  insurance  in such
amounts and with such  coverage  and  deductibles  as  management  believes  are
reasonable.

In May  2000,  a  lawsuit  was filed in the  Judicial  District  Court of Dallas
County,  Texas  alleging  breach  of  contract,  fraud,  negligence,   negligent
retention and supervision,  civil conspiracy and harmful access by computer.  In
July 2002 a preliminary  judgment was entered in the amount of $790,000  against
Headway and the other  defendants.  The  company  plans to appeal the ruling and
believes it will be successful  in reducing the amount of the judgment.  The net
loss for the six months  ended June 30,  2002  reflects  the full  amount of the
preliminary judgment.

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

At the Annual Meeting of  stockholders  held on July 15, 2002, the  stockholders
elected Gary S.  Goldstein  and Barry S. Roseman as Class 1 directors of Headway
to serve for a term of three  years.  E. Garrett  Bewkes,  III and Ehud D. Laska
continue  to serve as Class 2  directors  through  the  Annual  Meeting in 2004.
Richard B. Salomon  continues to serve as a Class 3 director  through the Annual
Meeting in 2003.  The  stockholders  also  ratified  at the Annual  Meeting  the
increase in the company's authorized shares and the appointment of Ernst & Young
LLP as independent auditors of Headway for 2002.

                                       17



The number of vote's cast on the foregoing items is as follows:

                                       For             Against           Abstain
Election of Directors

      Gary S. Goldstein             11,379,689           1,136               N/A
      Barry S. Roseman              11,379,689           1,136               N/A

Increased in authorized shares      11,149,651         934,136            31,775

Appointment of Ernst & Young        11,926,206          61,271           128,085

ITEM 5.  OTHER INFORMATION
None

ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

EXHIBITS:  Included  as Exhibit  No.  99.1 is the  certificate  required  by the
Sarbanes-Oxley Act of 2002.

REPORTS ON FORM 8-K:    None

                                       18




                                   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.

                              HEADWAY CORPORATE RESOURCES, INC.

Date: August 14, 2002         By:   /s/ Barry S. Roseman
                                    -------------------------------------
                                    Barry S. Roseman
                                    President and Chief Operating Officer


Date: August 14, 2002         By:   /s/ Philicia G. Levinson
                                    ------------------------------------
                                    Philicia G. Levinson
                                    Senior Vice President and
                                    Chief Financial Officer

                                       19