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 September 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
                               since 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
                  September 30, 2002 (Unaudited) and December 31, 2001    3

                  Unaudited Consolidated Statements of Operations
                  Three and Nine Months Ended September 30, 2002 and 2001 4

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

                  Unaudited Consolidated Statements of Cash Flows
                  Nine Months Ended September 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             14

     Item 3.   Quantitative and Qualitative Disclosures About Market
               Risk                                                      18

     Item 4.   Controls and Procedures                                   18

PART II.       Other Information                                         19

     Item 1.   Legal Proceedings                                         19

     Item 3.   Defaults upon Senior Securities                           19

     Item 6.   Exhibits and Reports on Form 8-K                          19

Signatures                                                               20

                        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)


                                                             September     December 31,
                                                             30, 2002         2001
                                                           -----------------------------
                                                                   
Assets                                                      (Unaudited)
Current assets:
Cash and cash equivalents                                   $     7,937  $     8,641
Accounts receivable, trade, net                                  32,563       37,713
Prepaid expenses and other current assets                         2,555        2,181
Deferred financing costs, current                                 1,389          979
Prepaid and refundable income taxes                               4,817        4,279
                                                           -----------------------------
Total current assets                                             49,261       53,793

Property and equipment, net                                       5,040        5,691

Goodwill                                                         42,440       87,313
Deferred financing costs                                            437          509
Other assets                                                      1,947        1,858
                                                           -----------------------------
Total assets                                                $    99,125  $   149,164
                                                           =============================

Liabilities and stockholders' (deficit) equity
Current liabilities:

Loans payable in default                                    $    82,000   $        -
Accounts payable                                                  1,372        1,302
Accrued expenses                                                  7,453        7,848
Accrued payroll                                                  10,234        8,319
Capital lease obligations, current portion                          162          224
Earnouts payable                                                    245        1,287
                                                          ------------------------------
Total current liabilities                                       101,466       18,980

Capital lease obligations, less current portion                      19          111
Long-term debt                                                        -       82,000
Deferred rent                                                       957        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 $22,717),
  currently redeemable by its terms.                             22,717       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 September 30, 2002 and December 31,
  2001, respectively                                                  1            1
Additional paid-in capital                                       18,920       18,268
Notes receivable                                                    (71)         (71)
Deferred compensation                                              (295)        (382)
(Accumulated deficit) / retained earnings                       (44,636)       9,220
Other comprehensive loss                                           (260)        (607)
                                                          ------------------------------
Total stockholders' (deficit) equity                            (26,341)      26,429
                                                          ------------------------------
Total liabilities and stockholders' (deficit) equity        $    99,125   $  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         Nine months ended
                                             September 30,              September 30,
                                            2002         2001          2002          2001
                                      -----------------------------------------------------
                                                                    
Revenues                               $   66,560   $   76,140    $  202,078    $  249,034

Operating expenses:
   Direct costs                            54,875       61,349       163,382       190,801
   Selling, general and                    11,759       13,833        38,925        48,339
   administrative
   Depreciation and amortization              589        1,515         1,555         4,326
                                      -----------------------------------------------------
                                           67,223       76,697       203,862       243,466

Operating (loss) income                      (663)        (557)       (1,784)        5,568

Other (income) expenses:
   Interest expense                         2,623        2,926         9,376         7,162
   Interest income                            (12)         (44)          (53)          (72)
                                      -----------------------------------------------------
                                            2,611        2,882         9,323         7,090

Loss before income tax benefit and
  cumulative effect of accounting
  change                                   (3,274)      (3,439)      (11,107)       (1,522)
Income tax benefit                         (1,419)      (1,422)       (3,843)         (583)
                                      -----------------------------------------------------
Loss before cumulative effect of           (1,855)      (2,017)       (7,264)         (939)
  accounting change

Cumulative effect of accounting change          -            -       (45,000)            -
                                      -----------------------------------------------------
Net loss                                   (1,855)      (2,017)      (52,264)         (939)

Preferred dividend requirements              (555)        (375)       (1,592)       (1,125)
                                      -----------------------------------------------------
Net loss available for common
stockholders                           $   (2,410)  $   (2,392)   $  (53,856)   $   (2,064)
                                      =====================================================
Basic and diluted loss per share:

  Basic and diluted loss per common
    share before cumulative effect     $     (.18)  $     (.22)   $     (.73)   $     (.19)
    of accounting change
  Cumulative effect of accounting
  change                                        -            -         (3.72)            -
                                      -----------------------------------------------------
  Basic and diluted loss per common
  share                               $      (.18) $      (.22)  $     (4.45)  $      (.19)
                                      =====================================================


See accompanying notes.

                                       4




              Headway Corporate Resources, Inc. and Subsidiaries

           Consolidated Statement of Stockholders' Equity (Deficit)
                      Nine Months Ended September 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                          -         -          -          -             87
    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 September 30, 2002  13,914,627 $    1 $    18,920    $   (71)     $    (295)
    ---------------------------------------------------------------------------------------


       See accompanying notes.



                                       5




              Headway Corporate Resources, Inc. and Subsidiaries

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

- -------------------------------------------------------------------------
                                    Retained     Accumulated
                                    Earnings        Other           Total
                                   (Accumulated   Comprehensive   Stockholders'
                                    Deficit)        (Loss)       Equity(Deficit)
- -------------------------------------------------------------------------
Balance at December 31, 2001       $    9,220       $     (607)  $ 26,429
Amortization of stock-based
compensation                                -                -         87
Preferred stock dividends              (1,592)               -     (1,592)
Exercise of warrants                        -                -        474
Repricing of warrants (Note 6)              -                -         73
Issuance of warrants (Note 6)               -                -        105
Translation adjustment                      -               83         83
Change in fair value of drivative           -              264        264
Net loss                              (52,264)               -    (52,264)
                                                                  --------
Comprehensive loss                          -                -    (51,917)
- -------------------------------------------------------------------------
Balance at September 30, 2002      $  (44,636)      $     (260)  $(26,341)
- -------------------------------------------------------------------------
See accompanying notes.


                                       6



              Headway Corporate Resources, Inc. and Subsidiaries

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


                                                           Nine months ended September 30,
                                                               2002          2001
                                                          ------------------------------
                                                                     
Operating activities:
Net loss                                                     $  (52,264)   $     (939)
Adjustments to reconcile net loss to net cash provided by
Operating activities:
Cumulative effect of accounting change                           45,000             -
Depreciation and amortization                                     1,555         4,326
Amortization of deferred financing costs                          2,473           913
Provision for bad debt                                              220           293
Amortization of deferred compensation                                87            86
Changes in assets and liabilities
   Accounts receivable                                            5,045         9,746
   Prepaid expenses and other assets                               (760)       (1,264)
   Prepaid and refundable income taxes                             (425)            -
   Other assets                                                     (91)           47
   Accounts payable and accrued expenses                          1,104        (2,294)
   Accrued payroll                                                1,997        (5,101)
   Income taxes payable                                               -          (408)
   Deferred rent                                                   (116)          (84)
                                                          ------------------------------
Net cash provided by operating activities                         3,825         5,321
                                                          ------------------------------

Investing activities:
Expenditures for property and equipment                            (877)       (1,149)
Repayment from notes receivable                                       -            13
Cash paid for acquisitions                                       (1,172)       (4,623)
                                                          ------------------------------
Net cash (used in) investing activities                          (2,049)       (5,759)
                                                          ------------------------------

Financing activities:
Net proceeds from long-term debt                                      -        12,300
Payment of capital lease obligations                               (154)         (231)
Payments of loan acquisition fees                                (2,231)         (325)
Cash dividends paid                                                   -          (750)
                                                          ------------------------------
Net cash (used in) provided by financing activities              (2,385)       10,994
                                                          ------------------------------

Effect of exchange rate changes on cash and cash                    (95)          (83)
  equivalents
                                                          ------------------------------

(Decrease) increase in cash and cash equivalents                   (704)       10,473
Cash and cash equivalents at beginning of period                  8,641         1,549
                                                          ------------------------------
Cash and cash equivalents at end of period                  $     7,937   $    12,022
                                                          ==============================


Non-cash Financing Activity
In May 2002, the holders of the Senior Subordinated Notes and the Series G
Convertible Preferred Stock exchanged $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

                               September 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, 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 nine  month  periods  ended  September  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  $52,205,000 at September 30, 2002,
compared to working capital of $34,813,000 at December 31, 2001. As of September
30, 2002,  $72,000,000 in aggregate  principal  amount was  outstanding  under a
senior credit facility ("Senior Credit Facility"),  and $10,000,000 in aggregate
principal amount was outstanding  under certain senior  subordinated  notes (the
"Senior Subordinated  Notes"). 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.  As of
September 30, 2002, the Company is in default of the Senior Credit Facility, the
indenture pertaining to the Senior Subordinated Notes (the "Indenture"), and the
terms of the Company's  outstanding  Series G Convertible  Preferred  Stock (the
"Preferred Stock"),  with respect to the required maintenance of certain amounts
of EBITDA,  as defined.  Notwithstanding  the working  capital  deficiency,  the
Company  believes  that it has  sufficient  liquidity  to operate  its  business
through June 2003, the expiration date of the Senior Credit  Facility,  assuming
that the lenders  under the Senior  Credit  Facility,  the holders of the Senior
Subordinated  Notes and the holders of the Preferred  Stock  (collectively  "the
Senior  Creditors") do not exercise their rights of  acceleration or redemption,
as the case may be. The Senior Creditors have not, as of the date hereof,  given
any  indication to the Company that they wish to  accelerate  or redeem,  as the
case may be. Although there can be no assurance, the Company believes that it is
in the  best  interest  of the  Company  and  each of the  Senior  Creditors  to
negotiate amendments or waivers under the respective  documents.  If the Company
is unable  to  obtain  the  necessary  amendments  or  waivers,  and the  Senior
Creditors elect to accelerate or redeem,  or the Company is unable to adequately
refinance  the Senior  Credit  Facility  by June 2003,  the Company may not have
adequate liquidity to operate as a "going concern".


(2) GOODWILL

In  June  2001,  the  Financial   Accounting  Standards  Board  ("FASB")  issued
Statements  of  Financial  Accounting  Standards  ("SFAS")  No.  141,  "Business
Combinations", effective for all combinations initiated after June 30, 2001, and

                                       8



No. 142, "Goodwill and Other Intangible Assets".  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 No. 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. 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 nine months ended
September 30, 2002, by reporting units is as follows:

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

(i)During the nine months ended September 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 No.
142.  Had the  Company  adopted  SFAS No.  142 on  January 1, 2001 and ceased to
amortize  goodwill at such date,  the  historical net loss and basic and diluted
net loss per common  share  would  have been  changed  to the  adjusted  amounts
indicated below:

                                   Nine Months Ended September 30, 2001
                                   ------------------------------------
                                                   Net loss per basic
                                      Net loss     and diluted common
                                                          share
                                   ------------------------------------
As reported--historical basis        $(2,064,000)     $     (.19)
Add:  Goodwill amortization            3,003,000             .28
Income tax impact                     (1,306,000)           (.12)
                                   ------------------------------------
Adjusted                             $  (367,000)     $     (.03)
                                   ====================================

                                   Three Months Ended September 30, 2001
                                   ------------------------------------
                                                   Net loss per basic
                                      Net loss     and diluted common
                                                          share
                                   ------------------------------------
As reported--historical basis        $(2,392,000)     $     (.22)
Add:  Goodwill amortization              995,000             .09
Income tax impact                       (433,000)           (.04)
                                   ------------------------------------
Adjusted                             $(1,830,000)     $     (.17)
                                   ====================================


(3) DERIVATIVE FINANCIAL INSTRUMENTS

The Company used 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 nine months ended September 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  which is
net of applicable income taxes of $16,000 as a component of other  comprehensive
income.

                                       9



(4) LOSS PER SHARE

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


                                         Three months ended        Nine months ended
                                            September 30,             September 30,
                                            2002        2001          2002        2001
                                      ------------------------------------------------------
                                                                   
Numerator:
Net loss                               $(1,855,000) $(2,017,000) $(52,264,000) $  (939,000)
Cumulative effect of accounting
  change                                         -            -    45,000,000            -
Preferred dividend requirements           (555,000)    (375,000)   (1,592,000)  (1,125,000)
                                      ------------------------------------------------------
Numerator for basic and diluted
loss per share - net loss
available for common stockholders
before cumulative effect of
accounting change                       (2,410,000)  (2,392,000)   (8,856,000)  (2,064,000)
                                      ======================================================
Denominator:
Denominator for basic and diluted
loss per share-- weighted average
shares                                  13,729,627   10,729,627    12,092,264   10,729,627
                                      ======================================================
Basic and diluted loss per share
before cumulative effect of
accounting change                      $      (.18) $      (.22) $       (.73) $     (.19)
                                      ======================================================


(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         Three months ended
                                        September 30, 2002         September 30, 2001
                                   --------------------------------------------------------
                                      Staffing     Executive    Staffing      Executive
                                                    Search                      Search
                                   --------------------------------------------------------
                                                                
Revenues                           $ 63,529,000  $ 3,031,000  $ 71,970,000  $ 4,170,000
Segment (loss)                         (625,000)    (538,000)  (1,131,000)     (263,000)



                                        Nine months ended           Nine months ended
                                        September 30, 2002          September 30, 2001
                                   --------------------------------------------------------
                                     Staffing     Executive     Staffing      Executive
                                                   Search                       Search
                                   --------------------------------------------------------
                                                                
Revenues                           $189,289,000  $12,789,000  $224,723,000  $ 24,311,000
Segment (loss) profit                (3,237,000)  (1,255,000)   (2,406,000)    2,973,000


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


                                        Three months ended    Nine months ended
                                           September 30                   September 30
                                       2002         2001          2002           2001
                                   --------------------------------------------------------
                                                                
Total (loss) profit for
 reportable segments               $ (1,163,000  $(1,394,000) $ (4,492,000) $    567,000
Unallocated amounts:
Interest expense                       (575,000)    (466,000)   (2,761,000)   (1,017,000)
Corporate overhead                     (473,000)    (386,000)   (1,439,000)   (1,411,000)
Cumulative effect of accounting
 change                                       -            -   (45,000,000)            -
Income tax benefit                      356,000      229,000     1,428,000       922,000
                                   --------------------------------------------------------
Net (loss)                         $ (1,855,000) $(2,017,000) $(52,264,000) $   (939,000)
                                   ========================================================

                                       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 September 30, 2002,  $72,000,000  in aggregate
principal amount was outstanding under the Company's 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 September 30, 2002.  Substantially all assets
of the Company have been pledged as collateral for the senior credit facility.

As of  September  30,  2002,  the  Company is in  default  of the Senior  Credit
Facility,  the Indenture and the terms of the Preferred  Stock,  with respect to
the required  maintenance  of certain  amounts of EBITDA,  as defined.  Upon the
occurrence and during the  continuation  of an event of default,  the holders of
the  Preferred  Stock  may  require  redemption  of the  Preferred  Stock by the
Company.

As of  September  30,  2002,  $10,000,000  in  aggregate  principal  amount  was
outstanding under the Senior  Subordinated  Notes and $20,000,000 in face amount
of Preferred Stock was outstanding. The Senior Subordinated Notes are payable in
March 2006 and  originally  bore  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 holders
of the Senior Subordinated Notes Holders and Preferred Stock, 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  Credit  Facility 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
     payment   obligations  under  the  Senior  Credit  Facility),   or  (D)  in
     consideration  of which,  the agent 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 of an increase in the number of  authorized  common  shares of the
     Company to  80,000,000  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.

                                       11



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

In May 2002,  the  holders of the Senior  Subordinated  Notes and the  Preferred
Stock  exchanged   $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.

The Company is currently  negotiating  with its lenders  under the Senior Credit
Facility and the holders of its Senior  Subordinated  Notes and Preferred  Stock
for a waiver,  amendment  or equity  exchange  of the  Senior  Credit  Facility,
Indenture and Certificate of  Designations,  respectively.  The Company believes
that it has sufficient  liquidity to operate its business through June 2003, the
expiration date of the Senior Credit  Facility,  assuming that the lenders under
the Senior Credit Facility, the holders of the Senior Subordinated Notes and the
holders of the Preferred  Stock  (collectively  "the Senior  Creditors")  do not
exercise their rights of  acceleration  or  redemption,  as the case may be. The
Senior  Creditors  have not, as of the date hereof,  given any indication to the
Company that they wish to  accelerate  or redeem,  as the case may be.  Although
there can be no assurance,  the Company believes that it is in the best interest
of the Company  and each of the Senior  Creditors  to  negotiate  amendments  or
waivers under the respective  documents.  If the Company is unable to obtain the
necessary amendments or waivers, and the Senior Creditors elect to accelerate or
redeem,  or 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.

(7) COMPREHENSIVE LOSS

During the nine months ended  September 30, 2002 and 2001,  total  comprehensive
loss amounted to $(51,917,000)  and $(1,426,000),  respectively,  and during the
three  months  ended  September  30,  2002 and 2001,  total  comprehensive  loss
amounted to $(1,833,000) and $(2,029,000), 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 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
nine months ended September 30, 2002 reflects the full amount of the judgment.

(9) IMPACT OF RECENTLY ISSUED ACCOUNTING PRONOUNCEMENTS

In August 2001, the FASB issued SFAS No. 144,  "Accounting for the Impairment or
Disposal of  Long-lived  Assets",  effective  for fiscal years  beginning  after
December 15, 2001. This standard  superceded  SFAS No. 121,  "Accounting for the
Impairment of Long-Lived  Assets and for  Long-Lived  Assets to Be disposed of",
and provided a single  accounting model for long-lived assets to be disposed of.
The new  standard  also  superceded  the  provisions  of APB Opinion No. 30 with
regard to  reporting  the effects of a disposal  of a segment of a business  and
required  expected future operating losses from  discontinued  operations in the
period(s) in which the losses are  incurred.  SFAS No. 144 was effective for the
Company beginning with the first quarter of 2002 and its adoption did not have a
material impact on the Company's results of operations or financial positions.

In April 2002,  the FASB issued SFAS No. 145,  "Recision  of SFAS Nos. 4, 44 and
64, Amendment of SFAS No. 13, and Technical  Corrections as of April 2000". SFAS
No. 145 revises the  criteria  for  classifying  the  extinguishment  of debt as
extraordinary and the accounting treatment of certain lease modifications.  SFAS
No.  145 is  effective  in fiscal  2003 and is not  expected  to have a material
impact on the Company's consolidated financial statements.

In July 2002,  the FASB issued SFAS No. 146,  "Accounting  for Costs  Associated
with Exit or Disposal Activities".  SFAS No. 146 provides guidance on the timing
of the recognition of costs associated with exit or disposal activities. The new
guidance  requires  costs  associated  with exit or  disposal  activities  to be
recognized when incurred. Previous guidance required recognition of costs at the
date of commitment to an exit or disposal  plan. The provisions of the statement
are to be adopted  prospectively  after December 31, 2002. Although SFAS No. 146
may impact the accounting  for costs related to exit or disposal  activities the
Company may enter into in the future,  particularly the timing of recognition of
these  costs,  the  adoption  of the  statement  will not have an  impact on the
Company's present financial condition or results of operations.

                                       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 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-"Business
Segments".  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 third 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 nine  months  ended  September  30,  2002  decreased
$9,580,000 and $46,956,000 or 12.6% and 18.9%,  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.

The executive search  subsidiary,  Whitney Partners,  LLC (Whitney)  contributed
$3,031,000 to consolidated  revenues in the third quarter of 2002, a decrease of

                                       13



$1,139,000 from $4,170,000 for the same period in 2001.  Whitney's  revenues for
the nine  months  ended  September  30,  2002 were  $12,789,000  a  decrease  of
$11,522,000 from $24,311,000 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  $63,529,000  to  consolidated  revenues  in the third
quarter of 2002, a decrease of $8,441,000  from  $71,970,000 for the same period
in 2001.  HCSS  revenues  for the nine  months  ended  September  30,  2002 were
$189,289,000 a decrease of $35,434,000 from  $224,723,000 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 nine months ended September 30, 2002
decreased   $9,474,000  and   $39,604,000,   respectively,   compared  with  the
corresponding  periods of the prior year. The decrease in operating expenses for
the three months ended September 30, 2002 as compared to the same period in 2001
is the  result of a $6.5  million  decrease  in  direct  costs,  a $2.1  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 nine months ended  September  30, 2002 as compared to the same period in
2001 is the result of a $27.4 million  decrease in direct costs,  a $9.4 million
decrease in selling,  general and  administrative  expenses,  and a $2.8 million
decrease  in  depreciation  and  amortization.   Direct  costs  increased  as  a
percentage  of  revenues  from  80.6% to 82.4%  for the  third  quarter  of 2002
compared with the same period in 2001. Direct costs increased as a percentage of
revenues  to 80.9% from  76.6% for the nine  months  ended  September  30,  2002
compared  with the same  period  in 2001.  The  increase  in  direct  costs as a
percentage  of revenues for the three and nine months ended  September  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  decreased  as a  percentage  of
revenues  from  18.2% in third  quarter  2001 to  17.7% in third  quarter  2002.
Selling,  general and  administrative  expenses  decreased  as a  percentage  of
revenues  from 19.4% to 19.3% for the nine months  ended  September  30, 2002 as
compared  to  the  same  period  in  2001.  The  decrease  in  depreciation  and
amortization  for both the three and nine  months  ended  September  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 nine months
ended September 30, 2001 was $1.0 million and $3.0 million, respectively.

Whitney's selling, general and administrative expenses decreased $0.9 million in
the third  quarter of 2002 to $4.1  million as compared to $5.0  million for the
same period last year.  Whitney's selling,  general and administrative  expenses
decreased  $5.4  million for the nine months ended  September  30, 2002 to $13.6
million as compared to $19.0 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 $1.3 million in the
third  quarter of 2002 to $7.1  million as compared to $8.4 million for the same
period last year. HCSS' selling,  general and administrative  expenses decreased
$4.0 million for the nine months ended  September  30, 2002 to $23.9  million as
compared  to $27.9  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
judgment against Headway as a result of a lawsuit (see Note 8).

Interest  expense  for the  three  and nine  months  ended  September  30,  2002
increased  $0.3  million  and  $2.2  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.
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.

                                       14



Liquidity and Capital Resources

As of  September  30,  2002,  $72,000,000  in  aggregate  principal  amount  was
outstanding  under the Company's  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 September 30, 2002.  Substantially all assets of
the Company have been pledged as collateral for the senior credit facility.

As of  September  30,  2002,  the  Company is in  default  of the Senior  Credit
Facility,  the  indenture  pertaining  to the  Senior  Subordinated  Notes  (the
"Indenture")  and the terms of the  Company's  outstanding  Series G Convertible
Preferred  Stock  (the  "Preferred   Stock"),   with  respect  to  the  required
maintenance of certain  amounts of EBITDA,  as defined.  Upon the occurrence and
during the  continuation  of an event of default  the  holders of the  Preferred
Stock may require redemption of the Preferred Stock by the Company.

As of  September  30,  2002,  $10,000,000  in  aggregate  principal  amount  was
outstanding under the Senior  Subordinated  Notes and $20,000,000 in face amount
of Preferred Stock was outstanding. The Senior Subordinated Notes are payable in
March 2006 and  originally  bore  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 holders
of the Senior Subordinated Notes Holders and Preferred Stock, 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  Credit  Facility 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
     payment   obligations  under  the  Senior  Credit  Facility),   or  (D)  in
     consideration  of which,  the agent 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 of an increase in the number of  authorized  common  shares of the
     Company to  80,000,000  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

                                       15



     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.

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

In May 2002,  the  holders of the Senior  Subordinated  Notes and the  Preferred
Stock  exchanged   $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.

The Company is currently  negotiating  with its lenders  under the Senior Credit
Facility and the holders of its Senior  Subordinated  Notes and Preferred  Stock
for a waiver,  amendment  or equity  exchange  of the  Senior  Credit  Facility,
Indenture and Certificate of  Designation,  respectively.  The Company  believes
that it has sufficient  liquidity to operate its business through June 2003, the
expiration date of the Senior Credit  Facility,  assuming that the lenders under
the Senior Credit Facility, the holders of the Senior Subordinated Notes and the
holders of the Preferred  Stock  (collectively  "the Senior  Creditors")  do not
exercise their rights of  acceleration  or  redemption,  as the case may be. The
Senior  Creditors  have not, as of the date hereof,  given any indication to the
Company that they wish to  accelerate  or redeem,  as the case may be.  Although
there can be no assurance,  the Company believes that it is in the best interest
of the Company  and each of the Senior  Creditors  to  negotiate  amendments  or
waivers under the respective  documents.  If the Company is unable to obtain the
necessary amendments or waivers, and the Senior Creditors elect to accelerate or
redeem,  or 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.

Net cash provided by operations  during the nine months ended September 30, 2002
and 2001, was $3,825,000 and $5,321,000, respectively. The cash provided in 2002
was primarily  attributable to a decrease in accounts receivable and an increase
in accounts payable and accrued expenses, and accrued payroll. The cash provided
in 2001 was primarily attributable to a decrease in accounts receivable.

Net cash used in investing activities during the nine months ended September 30,
2002 and 2001, was $2,049,000 and  $5,759,000,  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 nine months ended September 30,
2002 was $2,385,000,  primarily relating to payments of fees for loan amendment.
Net cash provided by financing activities during the nine months ended September
30, 2001 of $10,994,000  was primarily a result of additional  borrowings  under
the Company's senior credit facility.

The Company's  working  capital  deficit was  $52,205,000 at September 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  the working capital deficiency and the
default of the Senior Credit  Facility,  the Indenture  and the  Certificate  of
Designations,  the Company believes that it has sufficient  liquidity to operate
its  business  through  June 2003,  the  expiration  date of the  Senior  Credit
Facility,   assuming  that  the  Senior  Lenders,  the  holders  of  the  Senior
Subordinated  Notes and the holders of the Preferred  Stock  (collectively  "the
Senior Creditors") do not exercise their rights of acceleration or redemption as
the case may be. The Senior Creditors have not, as of the date hereof, given any
indication to the Company that they wish to  accelerate  or redeem,  as the case
may be. Although there can be no assurance,  the Company  believes that it is in
the best  interest of the Company and each of the Senior  Creditors to negotiate
amendments or waivers under the respective  documents.  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 September 30, 2002 and
the periods in which payments are due:

                                       16



- ------------------------------------------------------------------------------
  Contractual Obligations                Payments Due by Period
                                             (in thousands)
- ------------------------------------------------------------------------------
                              Total    Less       1-3       4 - 5    After 5
                                      than 1     years      years     years
                                       year
- ------------------------------------------------------------------------------
Loans Payable               $82,000   $82,000  $      -  $      -  $      -

- ------------------------------------------------------------------------------
Capital Lease Obligations       181       162        19         -         -
- ------------------------------------------------------------------------------
Operating Leases              8,670     2,536     3,284     1,911       939
- ------------------------------------------------------------------------------
Unconditional Purchase
Obligations                    None
- ------------------------------------------------------------------------------
Other Long Term
Obligations (1)                 245       245         -         -         -
- ------------------------------------------------------------------------------
Total Contractual Cash
Obligations                 $91,096   $84,943    $3,303    $1,911  $    939
- ------------------------------------------------------------------------------
Preferred Stock (2)         $22,717   $22,717
- ------------------------------------------------------------------------------


The following table includes  aggregate  information about Headway's  commercial
commitments  as of September  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  earn out  amounts  payable to the former  owners of  businesses
     previously acquired by Headway.

(2)  In default of its terms, therefore, currently redeemable.


      Item 3. Quantitative and Qualitative Disclosures About Market Risk

See Note 3 to the accompanying financial statements.

                         Item 4. Controls and Procedures

With the  participation  of management,  the Company's chief executive  officer,
President and chief  financial  officer  evaluated its  disclosure  controls and
procedures on September 30, 2002. Based on this evaluation,  the chief executive
officer and the chief financial officer  concluded that the disclosure  controls
and  procedures  are  effective in connection  with the Company's  filing of its
quarterly report on Form 10-Q for the quarterly period ended September 30, 2002.

Subsequent to September  30, 2002,  through the date of this filing of Form 10-Q
for  the  quarterly  period  ended  September  30,  2002,  there  have  been  no
significant  changes in the Company's internal controls or in other factors that
could   significantly   affect  these   controls,   including  any   significant
deficiencies  or material  weaknesses  of internal  controls  that would require
corrective action.

                                       17





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 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
nine months ended September 30, 2002 reflects the full amount of the judgment.

                   Item 3. Defaults Upon Senior Securities

As of  September  30,  2002,  the  Company is in  default  of the Senior  Credit
Facility,  the  indenture  pertaining to the Senior  Subordinated  Notes and the
terms of the Company's  outstanding  Series G Convertible  Preferred  Stock with
respect to the required  maintenance  of certain  amounts of EBITDA,  as defined
(See Note 6).

                   Item 6. Exhibits and Reports on Form 8-K

EXHIBITS:   None

REPORTS ON FORM 8-K:    None

                                       18





                                   SIGNATURES

     In accordance  with the Exchange Act, the registrant  caused this report to
be signed on its behalf by the undersigned thereunto duly authorized.

                                                HEADWAY CORPORATE RESOURCES,
INC.


Date: November 14, 2002                         By: /s/ Gary S. Goldstein,
                                                Chief Executive Officer


Date: November 14, 2002                         By: /s/ Barry S. Roseman,
                                                President


Date: November 14, 2002                         By: /s/ Philicia G. Levinson,
                                                Chief Financial Officer

                                       19





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

     In connection  with the Quarterly  Report of Headway  Corporate  Resources,
Inc. (the  "Company")  on Form 10-Q for the period ending  September 30, 2002 as
filed with the  Securities  and  Exchange  Commission  on the date  hereof  (the
"Report"), I, Gary S. Goldstein, Chief Executive Officer of the Company, certify
pursuant to 18 U.S.C.  Section 1350,  as adopted  pursuant to Section 906 of the
Sarbanes-Oxley  Act of  2002,  that:  (1) The  Report  fully  complies  with the
requirements  of Section 13(a) or 15(d) of the Securities  Exchange Act of 1934;
and (2) The information contained in the Report fairly presents, in all material
respects, the financial condition and results of operations of the Company.


Date: November 14, 2002                         By: /s/ Gary S. Goldstein,
                                                Chief Executive Officer

     In connection  with the Quarterly  Report of Headway  Corporate  Resources,
Inc. (the  "Company")  on Form 10-Q for the period ending  September 30, 2002 as
filed with the  Securities  and  Exchange  Commission  on the date  hereof  (the
"Report"), I, Barry S. Roseman, Chief Executive Officer of the Company,  certify
pursuant to 18 U.S.C.  Section 1350,  as adopted  pursuant to Section 906 of the
Sarbanes-Oxley  Act of  2002,  that:  (1) The  Report  fully  complies  with the
requirements  of Section 13(a) or 15(d) of the Securities  Exchange Act of 1934;
and (2) The information contained in the Report fairly presents, in all material
respects, the financial condition and results of operations of the Company.


Date: November 14, 2002                         By: /s/ Barry S. Roseman,
                                                President

     In connection  with the Quarterly  Report of Headway  Corporate  Resources,
Inc. (the  "Company")  on Form 10-Q for the period ending  September 30, 2002 as
filed with the  Securities  and  Exchange  Commission  on the date  hereof  (the
"Report"),  I, Philicia G.  Levinson,  Chief  Financial  Officer of the Company,
certify  pursuant to 18 U.S.C.  Section 1350, as adopted pursuant to Section 906
of the  Sarbanes-Oxley Act of 2002, that: (1) The Report fully complies with the
requirements  of Section 13(a) or 15(d) of the Securities  Exchange Act of 1934;
and (2) The information contained in the Report fairly presents, in all material
respects, the financial condition and results of operations of the Company.


Date: November 14, 2002                         By: /s/ Philicia G. Levinson,
                                                Chief Financial Officer

                                       20




                                  CERTIFICATION

I, Gary S. Goldstein, certify that:

1. I have  reviewed  this  quarterly  report on Form 10-Q of  Headway  Corporate
Resources, Inc.;

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 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
functions):

     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 14, 2002                         By: /s/ Gary S. Goldstein,
                                                Chief Executive Officer

                                       21




                                  CERTIFICATION

I, Barry S. Roseman, certify that:

1. I have  reviewed  this  quarterly  report on Form 10-Q of  Headway  Corporate
Resources, Inc.;

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 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
functions):

     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 14, 2002                         By: /s/ Barry S. Roseman,
                                                President

                                       22




                                  CERTIFICATION

I, Philicia G. Levinson, certify that:

1. I have  reviewed  this  quarterly  report on Form 10-Q of  Headway  Corporate
Resources, Inc.;

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 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
functions):

     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 14, 2002                         By: /s/ Philicia G. Levinson,
                                                Chief Financial Officer


                                       23