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 quarterly period ended March 31, 2003

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

                                Yes [ X ] No [ ]

Indicate  by check mark  whether  the  registrant  is an  accelerated  filer (as
defined in Rule 12b-2 of the Exchange Act).

                                Yes [ ] No [ X ]


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 as of May 14, 2003.





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

                                      INDEX

                                                                            Page

PART I.        Financial Information                                           3

     Item 1.   Financial Statements                                            3

                  Consolidated Balance Sheets
                  March 31, 2003 (Unaudited) and December 31, 2002             3

                  Unaudited Consolidated Statements of Operations
                  Three Months Ended March 31, 2003 and 2002                   4

                  Unaudited Consolidated Statement of Stockholders' (Deficit)
                  Three Months Ended March 31, 2003                            5

                  Unaudited Consolidated Statements of Cash Flows
                  Three Months Ended March 31, 2003 and 2002                   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 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)


                                                             March 31,   December 31,
                                                               2003          2002
                                                           -----------------------------
Assets                                                      (Unaudited)
                                                                   
Current assets:
Cash and cash equivalents                                   $     8,753  $     2,450
Short-term investments                                            1,200        1,200
Accounts receivable, trade, net                                  28,624       28,319
Prepaid expenses and other current assets                         1,479        1,314
Deferred financing costs, current                                   587        1,156
Prepaid and refundable income taxes                                   -        5,325
Assets held for sale                                                  -        3,033
                                                           -----------------------------
Total current assets                                             40,643       42,797

Property and equipment, net                                       3,206        3,302
Investment in and note receivable from Whitney Group, LLC         1,445            -
Deferred financing costs                                            389          413
Other assets                                                      1,571        1,845
                                                           -----------------------------
Total assets                                                $    47,254  $    48,357
                                                           =============================
Liabilities and stockholders' (deficit)
Current liabilities:
Loans payable                                               $    82,000   $   82,000
Accounts payable                                                    769          904
Accrued interest                                                  4,522        3,323
Accrued expenses                                                  3,404        3,746
Accrued payroll                                                   8,615        5,224
Capital lease obligations, current portion                           82          120
Liabilities held for sale                                             -        2,732
                                                          ------------------------------
Total current liabilities                                        99,392       98,049

Capital lease obligations, less current portion                       -            5
Deferred rent                                                       130          139

Commitments and contingencies

Preferred stock---$.0001 par value, 5,000,000 shares
  authorized: Series G, convertible preferred stock--1,000
  shares authorized and outstanding (aggregate liquidation
  value $23,868), currently redeemable by its terms.             23,868       23,285


Stockholders' (deficit)
Common stock---$.0001 par value, 80,000,000 shares
  authorized, 13,914,627 shares issued and outstanding at
  March 31, 2003 and December 31, 2002.                               1            1
Additional paid-in capital                                       18,920       18,920
Notes receivable                                                    (71)         (71)
Deferred compensation                                              (242)        (267)
(Accumulated deficit)                                           (94,744)     (91,477)
Other comprehensive loss                                              -         (227)
                                                          ------------------------------
Total stockholders' (deficit)                                   (76,136)     (73,121)
                                                          ------------------------------
Total liabilities and stockholders' (deficit)               $    47,254   $   48,357
                                                          ==============================


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 March 31,
                                                  2003          2002
                                             ----------------------------

Revenues                                      $   65,198     $   65,315

Operating expenses:
   Direct costs                                   58,695         56,880
   Selling, general and administrative             6,588          8,761
   Depreciation and amortization                     289            377
                                             ----------------------------
                                                  65,572         66,018

Operating (loss)                                    (374)          (703)

Other (income) expenses:
   Interest expense                                2,619          3,854
   Interest income                                    (1)           (25)
                                             ----------------------------
                                                   2,618          3,829

Loss from continuing operations before
  income tax benefit and cumulative effect
  of accounting change                            (2,992)        (4,532)

Income tax benefit                                  (593)        (1,367)
                                             ----------------------------
Loss from continuing operations before
  cumulative effect of accounting change          (2,399)        (3,165)
Discontinued operations:
  Loss from discontinued operations                 (380)          (522)
  Income tax benefit                                   -           (178)
  Gain on disposal of discontinued
   operations                                         95              -
                                             ----------------------------
Loss on discontinued operations                     (285)          (344)

                                             ----------------------------
Loss before cumulative effect of accounting
  change                                          (2,684)        (3,509)

Cumulative effect of accounting change                 -        (45,000)
                                             ----------------------------
Net loss                                          (2,684)       (48,509)

Preferred dividend requirements                     (583)          (497)
                                             ----------------------------

Net loss available for common stockholders    $   (3,267)    $  (49,006)
                                             ============================

Basic and diluted loss per share:

  Basic and diluted loss from continuing
    operations per common share before
    cumulative effect of accounting change    $      (.22)   $      (.34)
  Discontinued operations                            (.02)          (.03)
  Cumulative effect of accounting change                -          (4.20)
                                             ----------------------------
  Basic and diluted loss per common share     $      (.24)   $     (4.57)
                                             ============================



See accompanying notes.

                                       4




               Headway Corporate Resources, Inc. and Subsidiaries

                Consolidated Statement of Stockholders' (Deficit)
                        Three Months Ended March 31, 2003
                                   (Unaudited)
                    (Dollars in thousands, except share data)


- --------------------------------------------------------------------------------------
                                                  Additional
                                  Common Stock      Paid-in    Notes        Deferred
                                 Shares   Amount    Capital  Receivable   Compensation
- --------------------------------------------------------------------------------------
                                                           
Balance at December 31, 2002   13,914,627 $    1   $18,920   $   (71)     $   (267)
Amortization of stock-based
  compensation                          -      -         -         -            25
Preferred Stock Dividend                -      -         -         -             -
Translation adjustment                  -      -         -         -             -
Disposal of discontinued
   operations                           -      -         -         -             -
Net loss                                -      -         -         -             -
Comprehensive loss                      -      -         -         -             -
- --------------------------------------------------------------------------------------
Balance at March 31, 2003      13,914,627 $    1   $18,920   $   (71)    $    (242)
- --------------------------------------------------------------------------------------

See accompanying notes.


                                       5





               Headway Corporate Resources, Inc. and Subsidiaries

          Consolidated Statement of Stockholders' (Deficit), Continued
                        Three Months Ended March 31, 2003
                                   (Unaudited)
                    (Dollars in thousands, except share data)


- -------------------------------------------------------------------------
                                              Accumulated
                                                 Other         Total
                               (Accumulated  Comprehensive Stockholders'
                                 Deficit)        (Loss)      (Deficit)
- -------------------------------------------------------------------------
Balance at December 31, 2002 $  (91,477)     $     (227)   $ (73,121)
Amortization of stock-based
   compensation                       -               -           25
Preferred stock dividends          (583)              -         (583)
Translation adjustment                -            (133)        (133)
Disposal of discontinued
   operations                         -             360          360
Net loss                         (2,684)              -       (2,684)
                                                              -------
Comprehensive loss                    -               -       (2,457)
- -------------------------------------------------------------------------
Balance at March 31, 2003    $  (94,744)     $        -    $ (76,136)
- -------------------------------------------------------------------------
See accompanying notes.

                                       6




               Headway Corporate Resources, Inc. and Subsidiaries

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


                                                           Three months ended March 31,
                                                                2003          2002
                                                          ------------------------------
                                                                     
Operating activities:
Net loss                                                     $   (2,684)   $  (48,509)
Loss from discontinued operations                                   380           344
Gain on disposal of discontinued operations                         (95)            -
                                                          ------------------------------
Loss from continuing operations                                  (2,399)      (48,165)
Adjustments to reconcile net loss from continuing
operations to net cash provided by operating activities:
Cumulative effect of accounting change                                -        45,000
Depreciation and amortization                                       289           377
Amortization of deferred financing costs                            593         1,286
Provision for bad debt                                              (17)           60
Amortization of deferred compensation                                25            29
Changes in assets and liabilities
   Accounts receivable                                             (288)        1,447
   Prepaid expenses and other assets                               (165)          349
   Prepaid and refundable income taxes                            5,325         1,473
   Other assets                                                     274             -
   Accounts payable, accrued interest and expenses                  722        (1,165)
   Accrued payroll                                                3,391         3,605
   Deferred rent                                                     (9)           (9)
                                                          ------------------------------
Net cash provided by continuing operations                        7,741         4,287
Net cash (used in) discontinued operations                       (1,202)       (1,290)
                                                          ------------------------------
Net cash provided by operating activities                         6,539         2,997
                                                          ------------------------------
Investing activities:
Expenditures for property and equipment                            (193)         (225)
Cash paid for acquisitions                                            -          (423)
                                                          ------------------------------
Net cash used in investing activities                              (193)         (648)
                                                          ------------------------------
Financing activities:
Payment of capital lease obligations                                (43)          (50)
Payments of loan acquisition fees                                     -          (268)
                                                          ------------------------------
Net cash used in provided by financing activities                   (43)         (318)
                                                          ------------------------------

Increase in cash and cash equivalents                             6,303         2,031
Cash and cash equivalents at beginning of period                  2,450         7,564
                                                          ------------------------------
Cash and cash equivalents at end of period                  $     8,753   $     9,595
                                                          ==============================


                                       7





               HEADWAY CORPORATE RESOURCES, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                    Unaudited

                                 March 31, 2003

(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  included  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, until  recently,  Texas and had executive  search offices in New
York, Illinois,  Massachusetts, the United Kingdom and Hong Kong. In March 2003,
the company exited its executive  search segment through the sale of its Whitney
subsidiaries (see note 7). 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-month  period ended March 31, 2003 are not  necessarily  indicative of the
results that may be expected for the year ended December 31, 2003.

The  balance  sheet at  December  31,  2002 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.  Certain items previously reported in
specific financial  statement captions have been reclassified due to the sale of
the Whitney subsidiaries (see note 7).

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, 2002.

The Company's financial statements have been presented on the basis that it is a
going concern,  which contemplates the realization of assets and satisfaction of
liabilities in the normal course of business.  The Company has a working capital
deficiency as a result of its Senior Credit Facility  expiring on June 30, 2003.
These conditions raise substantial doubt about the Company's ability to continue
as a going concern.  The  accompanying  financial  statements do not include any
adjustment  to reflect the possible  future  effects on the  recoverability  and
classification of assets or the amounts and  classifications of liabilities that
may result from the outcome of this uncertainty.

As more fully described in Note 4, management is negotiating with its lenders to
restructure  these  obligations  and for other  potential  sources of financing.
There can be no  assurance  that such  negotiation  will be  concluded  on terms
acceptable to the Company or at all.

(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
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 was  non-operational  in nature and was  reflected  as a
cumulative  effect  of an  accounting  change in the  accompanying  consolidated
statement of operations.  Based on the results of the Company's  annual goodwill

                                       8



impairment test in the fourth quarter of 2002 and the estimated implied value of
the  Company  based  on the  various  restructuring  proposals  received  by the
Company,  it was determined that there was a further impairment of the remaining
goodwill  and  accordingly  the balance of  $42,471,000  was written off at such
time. This amount was reflected as impairment of goodwill and long-lived  assets
in the 2002 consolidated statement of operations.

(3) LOSS PER SHARE

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

                                                  Three months ended March 31,
                                                       2003          2002
                                                  ----------------------------
Numerator:
Net loss                                           $(2,684,000) $(48,509,000)
Discontinued operations, net of tax benefit            285,000       344,000
Cumulative effect of accounting change                       -    45,000,000
Preferred dividend requirements                       (583,000)     (497,000)
                                                  ----------------------------
Numerator for basic and diluted
  loss per share - net loss from continuing
  operations available for common stockholders
  before cumulative effect of accounting change     (2,982,000)   (3,662,000)
Discontinued operations, net of tax benefit           (285,000)     (344,000)
Cumulative effect of accounting change                       -   (45,000,000)
                                                  ----------------------------
Numerator for basic and diluted loss per share -
  net loss available for common stockholders       $(3,267,000) $(49,006,000)
                                                  ============================

Denominator:
Denominator for basic and diluted
  loss per share--weighted average shares           13,729,627    10,729,627
                                                  ============================

Basic and diluted loss from continuing
  operations per share before cumulative effect
  of accounting change                            $       (.22) $       (.34)
Discontinued operations                                   (.02)         (.03)
Cumulative effect of accounting change                       -         (4.20)
                                                  ----------------------------
Basic and diluted loss per common share           $       (.24) $      (4.57)
                                                  ============================

(4) LONG-TERM DEBT AND CREDIT FACILITIES

As of March 31, 2003,  $72,000,000 in aggregate principal amount was outstanding
under the Company's Senior Credit Facility. The Company's Senior Credit Facility
expires in June 2003 with all outstanding  amounts then due.  Substantially  all
assets of the Company  have been  pledged as  collateral  for the senior  credit
facility.  In December 2002, the Company  amended the Senior Credit Facility and
obtained a waiver of  compliance  with certain  financial  covenants,  which the
Company had failed as of that date, including  maintenance of a minimum level of
EBITDA and the requirement that the Company make a partial repayment of the loan
if the accounts  receivable is below a certain level.  The amendment  provided a
waiver and reduced the amount of the monthly cash interest payment through March
31,  2003.  The waiver  expired on March 31,  2003  causing the Company to be in
default of the Senior Credit  Facility.  On May 7, 2003,  the waiver was renewed
through May 31, 2003.

As of March 31, 2003,  $10,000,000 in aggregate principal amount was outstanding
under the Company's Senior  Subordinated Notes and $20,000,000 in face amount of
Company  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.  In December 2002, the
Company  obtained a waiver of the  events of default on the Senior  Subordinated
Notes and the Preferred  Stock and the payment (but not the accrual) of interest
and dividends from March 31, 2002 through June 30, 2003, or such earlier date on
which  indebtedness  under the Senior  Credit  Facility  is  accelerated  or the
lenders  under  the  Senior  Credit  Facility  exercise  any of their  rights or
remedies.

                                       9



As of March 31, 2003, the Company had a working capital deficit of approximately
$58,749,000  compared to working  capital deficit of $55,252,000 at December 31,
2002.  The deficiency  was a direct result of the  classification  of the Senior
Credit Facility and Senior Subordinated Notes as current liabilities.

The Company is currently in negotiations  with the Senior  Creditors and holders
of the Senior  Subordinated  Notes and  Preferred  Stock  concerning  a possible
restructuring  of  the  Company's   outstanding   debt  and  equity.   Any  such
restructuring  would likely  involve a  significant  reduction in the  Company's
debt,  the  conversion  of debt to  equity  and a  significant  dilution  in the
percentage of the outstanding  common stock held by the Company's current common
stockholders.  No  assurances  can be  given  that  any  restructuring  will  be
accomplished,  as to the terms thereof or as to the amount of equity, if any, to
be retained by the Company's  current  stockholders.  If a restructuring  is not
achieved and the Senior  Creditors  exercise  their rights and remedies upon the
expiration  of the  waiver on May 31,  2003 or upon the  maturity  of the Senior
Credit  Facility  on June 30,  2003,  the  Company  would  not  have  sufficient
liquidity to meet its obligations,  and may need to file for bankruptcy pursuant
to chapter 11 of the Bankruptcy Code.

(5) COMPREHENSIVE LOSS

During the three months ended March 31, 2003 and 2002, total  comprehensive loss
amounted to $(2,457,000) and $(48,140,000), respectively.

(6) IMPACT OF RECENTLY ISSUED ACCOUNTING PRONOUNCEMENTS

In  April  2002,  the  Financial  Accounting  Standards  Board  ("FASB")  issued
Statements of Financial Accounting Standards ("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 was effective for fiscal 2003 and its adoption
did  not  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.  SFAS No. 146 was effective for
the Company  beginning  with the first  quarter of 2003 and its adoption did not
have a material  impact on the  Company's  results of  operations  or  financial
positions.

(7) SALE OF EXECUTIVE SEARCH SEGMENT

On March 13, 2003, Headway Corporate Resources, Inc. exited the executive search
segment  of its  business  through a sale of its  Whitney  subsidiaries.  All of
Headway's interest in the Whitney subsidiaries was sold to Whitney Group, LLC, a
New York limited liability company (the "Whitney Group").  Gary S. Goldstein,  a
principal  stockholder  of Headway who had resigned his  positions as an officer
and director of Headway and its subsidiaries,  is an officer and principal owner
of membership interest in the Whitney Group.

In consideration  for the sale, the Whitney Group (i) issued to the Company a 15
percent  membership  interest in the Whitney  Group  (subject to  adjustment  in
certain circumstances), (ii) issued a promissory note in the principal amount of
$2,000,000,  and (iii) is obligated  to pay an earnout  equal to five percent of
Whitney Group's gross revenues, as defined, during a five-year period commencing
January 1, 2003.  The note bears interest at the Prime Lending Rate as in effect
from time to time, plus two percent per annum. Interest is payable quarterly and
the full  principal  amount of the note is payable in January 2005.  The Whitney
Group may, at its election, prepay and terminate the promissory note and earnout
obligation  through a lump sum payment of  $5,000,000  less the actual amount of
principal  previously  paid on the  promissory  note and earnout  payments.  The
Whitney Group is obligated to prepay the promissory note and earnout  obligation
on the foregoing terms if one or more specified events occur prior to January 1,
2006, that constitute a change in control or ownership of the Whitney Group. The
Company has estimated the fair market value of the promissory note at $1,400,000
and the 15% equity interest at $45,000.  This transaction  resulted in a gain of
$95,000 which is reflected as a gain on disposal of  discontinued  operations in
the consolidated statements of operations for the period ended March 31, 2003.

                                       10





The assets and  liabilities  of the executive  search  segment  consisted of the
following at December 31, 2002:



Cash and cash equivalents                                    $  185
Accounts receivable                                           1,600
Prepaid expenses and other current assets                     1,146
Other assets                                                    102
                                                         -----------------
   Total Assets                                              $3,033
                                                         =================

Accounts payable                                             $  191
Accrued expenses                                                398
Accrued payroll                                               1,367
Capital lease obligations, current portion                        3
Deferred rent                                                   773
                                                         -----------------
   Total liabilities                                         $2,732
                                                         =================


(8) Income Taxes

The income tax benefits  recorded in the first  quarter of 2003 relate to income
tax refunds received in excess of amounts previously recorded.

(9) STOCK-BASED COMPENSATION

The Company  grants stock options for a fixed number of shares to employees with
an  exercise  price  equal to the fair value of the shares at the date of grant.
The Company  accounts for stock option grants in accordance with APB Opinion No.
25,   "Accounting  for  Stock  Issued  to  Employees"  ("APB  25")  and  related
interpretations   because  the  Company  believes  the  alternative  fair  value
accounting  provided  for  under  SFAS  No.  123,  "Accounting  for  Stock-Based
Compensation",  requires  the use of  option  valuation  models  that  were  not
developed for use in valuing  employee stock options.  Under APB 25, because the
exercise  price of the Company's  employee stock options equals the market price
of the  underlying  stock on the  date of  grant,  no  compensation  expense  is
recognized on the date of grant.

In December  2002,  the FASB issued SFAS No. 148,  "Accounting  for  Stock-Based
Compensation - Transition and  Disclosure."  SFAS No. 148 amends SFAS No. 123 to
provide  alternative  methods of transition  for a voluntary  change to the fair
value based methods of accounting  for  stock-based  employee  compensation.  In
addition,  SFAS No. 148 amends the  disclosure  requirements  of SFAS No. 123 to
require  more  prominent  disclosures  in  both  annual  and  interim  financial
statements about the method of accounting for stock-based employee  compensation
and the effect of the method used on reported  results.  The Company has elected
to continue to follow the intrinsic  value method of accounting as prescribed by
APB Opinion No. 25 to account for stock options.

                                       11





For purposes of pro forma  disclosures,  the estimated fair value of the options
is amortized to expense over the vesting  period of the options.  The  Company's
pro forma information is as follows:

                                          Three months ended March 31,
                                              2003           2002
                                         -----------------------------
 Net (loss) available for common
   stockholders as reported               $   (3,267)     $(49,006)
 Stock based compensation                         25            29
 Pro forma SFAS 123 compensation
   income (expense), net of
   income tax expense                             26           (91)
                                         -----------------------------
 Pro forma net (loss) available
   for common stockholders                $   (3,216)     $(49,068)
                                         =============================


 Basic and diluted (loss) per
   share as reported                      $     (.24)     $  (4.57)
                                         =============================
 Basic and diluted pro forma
   SFAS 123 compensation income
   (expense), net of income
   taxes per share                        $        -      $      -
                                         =============================
 Basic and diluted pro forma
   (loss) per share                       $     (.24)     $  (4.57)
                                         =============================


The fair value of each option  granted is  estimated  on the date of grant using
the Black-Scholes option-pricing model. There were no stock option grants during
2002 or the first quarter of 2003.

                                       12




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

Liquidity and Capital Resources

As of March 31, 2003,  $72,000,000 in aggregate principal amount was outstanding
under the Company's Senior Credit Facility. The Company's Senior Credit Facility
expires in June 2003 with all outstanding  amounts then due.  Substantially  all
assets of the Company  have been  pledged as  collateral  for the senior  credit
facility.  In December 2002, the Company  amended the Senior Credit Facility and
obtained a waiver of  compliance  with certain  financial  covenants,  which the
Company had failed as of that date, including  maintenance of a minimum level of
EBITDA and the requirement that the Company make a partial repayment of the loan
if the accounts  receivable is below a certain level.  The amendment  provided a
waiver and reduced the amount of the monthly cash interest payment through March
31,  2003.  The waiver  expired on March 31,  2003  causing the Company to be in
default of the Senior Credit  Facility.  On May 7, 2003,  the waiver was renewed
through May 31, 2003.

As of March 31, 2003,  $10,000,000 in aggregate principal amount was outstanding
under the Company's Senior  Subordinated Notes and $20,000,000 in face amount of
Company  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.  In December 2002, the
Company  obtained a waiver of the  events of default on the Senior  Subordinated
Notes and the Preferred  Stock and the payment (but not the accrual) of interest
and dividends from March 31, 2002 through June 30, 2003, or such earlier date on
which  indebtedness  under the Senior  Credit  Facility  is  accelerated  or the
lenders  under  the  Senior  Credit  Facility  exercise  any of their  rights or
remedies.

As of March 31, 2003, the Company had a working capital deficit of approximately
$58,749,000  compared to working  capital deficit of $55,252,000 at December 31,
2002.  The deficiency  was a direct result of the  classification  of the Senior
Credit Facility and Senior Subordinated Notes as current liabilities.

The Company is currently in negotiations  with the Senior  Creditors and holders
of the Senior  Subordinated  Notes and  Preferred  Stock  concerning  a possible
restructuring  of  the  Company's   outstanding   debt  and  equity.   Any  such
restructuring  would likely  involve a  significant  reduction in the  Company's
debt,  the  conversion  of debt to  equity  and a  significant  dilution  in the
percentage of the outstanding  common stock held by the Company's current common
stockholders.  No  assurances  can be  given  that  any  restructuring  will  be
accomplished,  as to the terms thereof or as to the amount of equity, if any, to
be retained by the Company's  current  stockholders.  If a restructuring  is not
achieved and the Senior  Creditors  exercise  their rights and remedies upon the
expiration  of the  waiver on May 31,  2003 or upon the  maturity  of the Senior
Credit  Facility  on June 30,  2003,  the  Company  would  not  have  sufficient
liquidity to meet its obligations,  and may need to file for bankruptcy pursuant
to chapter 11 of the Bankruptcy Code.

Net cash provided by operations during the three months ended March 31, 2003 and
2002, was $6,539,000 and $2,997,000, respectively. The cash provided in 2003 was
primarily  attributable to a decrease in prepaid and refundable income taxes and
an  increase  in  accrued  payroll.  The cash  provided  in 2002  was  primarily
attributable  to a decrease in accounts  receivable  and prepaid and  refundable
income taxes and an increase in accrued payroll.

Net cash used in  investing  activities  during the three months ended March 31,
2003 and  2002,  was  $193,000  and  $648,000,  respectively.  The cash used for
investing activities in 2003 relates primarily to capital expenditures. The cash
used for investing  activities in 2002 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 three months ended March 31,
2003  and  2002 was  $43,000,  and  $318,000  respectively.  The  cash  used for
financing  activities  in 2002  relates  primarily  to payments of fees for loan
amendment.

Headway's  contractual  obligations  and commercial  commitments  are summarized
below.  The following  table  includes  aggregate  information  about  Headway's
contractual  obligations  as of March 31, 2003 and the periods in which payments
are due:

                                       13



- ------------------------------------------------------------------------------
  Contractual Obligations                Payments Due by Period
                                             (in thousands)
- ------------------------------------------------------------------------------
                             Total    Less than  1 - 3     4 - 5     After 5
                                      1 year     years     years     years
- ------------------------------------------------------------------------------
Loans Payable               $82,000   $82,000    $     -   $     -   $     -
- ------------------------------------------------------------------------------
Capital Lease Obligations        82        82          -         -         -
- ------------------------------------------------------------------------------
Operating Leases              5,526     1,457      2,141     1,305       623
- ------------------------------------------------------------------------------
Unconditional Purchase
Obligations                    None
- ------------------------------------------------------------------------------
Other Obligations (1)             2         2          -         -         -
- ------------------------------------------------------------------------------
Total Contractual Cash
Obligations                 $87,610   $83,541     $2,141    $1,305   $   623
- ------------------------------------------------------------------------------
Preferred Stock (2)         $23,867   $23,867          -         -         -
- ------------------------------------------------------------------------------
(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.

The following table includes  aggregate  information about Headway's  commercial
commitments as of March 31, 2003. 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      $1,600     $1,600    $       -  $      -   $      -
- -------------------------------------------------------------------------------------
Guarantees                       None
- -------------------------------------------------------------------------------------
Standby Repurchase Obligations   None
- -------------------------------------------------------------------------------------
Other Commercial Commitments     None
- -------------------------------------------------------------------------------------
Total Commercial Commitments  $ 1,600     $1,600    $       -  $      -   $      -
- -------------------------------------------------------------------------------------

Recent Transaction

On March 13, 2003, Headway Corporate Resources, Inc. exited the executive search
segment  of its  business  through a sale of its  Whitney  subsidiaries.  All of
Headway's interest in the Whitney  subsidiaries were sold to Whitney Group, LLC,
a New York limited  liability  company (the Whitney Group").  Gary S. Goldstein,
who had  resigned  his  positions  as an officer and director of Headway and its
subsidiaries,  is an officer and principal  owner of membership  interest in the
Whitney Group.

In consideration  for the sale, the Whitney Group (i) issued to the Company a 15
percent  membership  interest in the Whitney  Group  (subject to  adjustment  in
certain circumstances), (ii) issued a promissory note in the principal amount of
$2,000,000,  and (iii) is obligated  to pay an earnout  equal to five percent of
Whitney Group's gross revenues, as defined, during a five-year period commencing
January 1, 2003.  The note bears interest at the Prime Lending Rate as in effect
from time to time, plus two percent per annum. Interest is payable quarterly and
the full  principal  amount of the note is payable in January 2005.  The Whitney
Group may, at its election, prepay and terminate the promissory note and earnout
obligation  through a lump sum payment of  $5,000,000  less the actual amount of
principal  previously  paid on the  promissory  note and earnout  payments.  The
Whitney Group is obligated to prepay the promissory note and earnout  obligation
on the foregoing terms if one or more specified events occur prior to January 1,
2006, that constitute a change in control or ownership of the Whitney Group. The
Company has estimated the fair market value of the promissory note at $1,400,000
and the 15% equity interest at $45,000.  This transaction  resulted in a gain of
$95,000, which is reflected as a gain on disposal of discontinued  operations in
the  consolidated  statements of operations  for the period ended March 31, 2003
(See note 7 to the unaudited financial statements).

                                       14




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 and Long-Lived Assets

On  January 1, 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.

In August 2001, the FASB issued SFAS No. 144,  "Accounting for the Impairment or
Disposal  of  Long-Lived  Assets"  which  addresses  financial   accounting  and
reporting for the  impairment or disposal of  long-lived  assets and  supersedes
SFAS No. 121, "Accounting for the Impairment of Long-Lived Assets and Long-Lived
Assets to be Disposed of", and the  accounting  and reporting  provisions of APB
Opinion No. 30, "Reporting the Results of Operations for a Disposal of a Segment
of a Business" ("APB 30"). The Company periodically  evaluates whether there has
been impairment in any of its long-lived  assets.  An impairment in value exists
where the carrying value of a long-lived  asset exceeds its fair value. If it is
determined  that an  impairment  in value has  occurred,  the carrying  value is
written down for its fair value. The Company adopted SFAS No. 144 in 2002.

Results of Operations

Overview

The results for the first quarter reflect a continued weakness in the demand for
the  Company's  staffing  services.  This  trend is a direct  result of the soft
economy and is consistent with the  performance of the other staffing  companies
in the sector.  Many companies have instituted hiring freezes for both temporary
and  permanent  positions.  The Company  has taken steps to reduce  costs and is
constantly looking for growth opportunities.

Consolidated

Revenues for the three months  ended March 31, 2003  decreased  $117,000 or 0.2%
compared  with the  corresponding  periods  of the prior  year.  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  months ended March 31, 2003  decreased
$446,000, compared with the corresponding period of the prior year. The decrease
in  operating  expenses for the three months ended March 31, 2003 as compared to
the same  period in 2002 is the result of a $2.2  million  decrease  in selling,
general and administrative expenses, a $0.1 million decrease in depreciation and
amortization  offset by a $1.8 million  increase in direct  costs.  Direct costs
increased as a percentage  of revenues from 87.1% to 90.0% for the first quarter
of 2003 compared with the same period in 2002. The increase in direct costs as a
percentage  of revenues for the three months ended March 31, 2003  compared with
the same period in 2002 is a result of: 1) a change in Headway's business mix in
2003,  whereby  the  permanent  placement  business  that  has no  direct  costs
experienced  more  significant  declines than the staffing  business,  therefore
reducing its percentage of our total revenues; 2) increased workers compensation
insurance  expenses;  and 3) higher state  unemployment tax rates as a result of
the weak  economic  conditions.  Selling,  general and  administrative  expenses
decreased as a percentage  of revenues from 13.4% in first quarter 2002 to 10.1%
in first  quarter  2003.  The  decrease in selling,  general and  administrative
expenses is primarily  attributable to staff  reductions and other  cost-cutting
initiatives  implemented in the latter half of 2002, as well as lower commission
expense associated with the decline in revenues.

                                       15



Interest  expense  for the three  months  ended March 31,  2003  decreased  $1.2
million,  compared with the corresponding period of the prior year. The decrease
in interest expense is due to decreased amortization of deferred financing costs
relating  to the  amendment  completed  in August  2001 offset by an increase in
amortization of deferred financing costs relating to the amendment  completed in
April 2002 and the  elimination  of expense  relating to the Company's  interest
rate swap contract that expired in April 2002.

Due to the Company exiting the executive  search segment of its business through
the sale of its Whitney subsidiaries on March 13, 2003, the Company has recorded
a loss from  discontinued  operations  of  $380,000  and a gain on  disposal  of
discontinued  operations of $95,000 in its consolidated  statement of operations
for the period ended March 31, 2003.

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.
Upon adoption of SFAS 142 in the first quarter of 2002,  the Company  recorded a
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.

       Item 3. Quantitative and Qualitative Disclosures About Market Risk

The  Company  has  previously  used  interest  rate swap  contracts  for hedging
purposes.  As of March 31,  2003  there  were no  interest  rate swap  contracts
outstanding.

                         Item 4. Controls and Procedures

Within 90 days prior to the filing of this report,  an evaluation  was performed
under the supervision and with the  participation  of the Company's  management,
including the President and Chief Financial Officer, of the effectiveness of the
design and operation of the Company's disclosure controls and procedures.  Based
on that evaluation, the Company's management,  including the President and Chief
Financial  Officer,   concluded  that  the  Company's  disclosure  controls  and
procedures  were  effective.  There  have  been no  significant  changes  in the
Company's internal controls or in other factors that could significantly  affect
internal controls subsequent to the date of their evaluation

PART II.  OTHER INFORMATION

                    Item 6. Exhibits and Reports on Form 8-K

EXHIBITS:


Exhibit No.   Title of Document                                              Location
                                                                       

4.1           Third Amendment and Limited Waiver to Amended and Restated
              Credit Agreement without Schedule 3, List of Domestic Bank
              Accounts                                                       This Filing

99.1          Certification of the Chief Executive Officer pursuant to
              Section 906 of the Sarbanes-Oxley Act of 2002                  This Filing

99.2          Certification of the Chief Financial Officer pursuant to
              Section 906 of the Sarbanes-Oxley Act of 2002                  This Filing


REPORTS ON FORM 8-K: On March 28, 2003,  the Company  filed a report on Form 8-K
dated March 13, 2003 reporting under Item 2 for the disposition of its executive
search segment through a sale of its Whitney subsidiaries.

                                       16





                                   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: May 15, 2003       By: /s/ Barry S. Roseman
                             -------------------------------------
                         Barry S. Roseman, President and Chief Executive Officer


Date: May 15, 2003       By: /s/ Philicia G. Levinson
                             --------------------------------------
                             Philicia G. Levinson, Chief Financial Officer

                                       17





                                  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  officer  and  I  are  responsible  for
establishing and maintaining  disclosure  controls and procedures (as defined in
Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

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

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

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

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

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

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

6. The  registrant's  other  certifying  officer  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: May 15, 2003   By: /s/ Barry S. Roseman
                         --------------------------------------
                         Barry S. Roseman, President and Chief Executive Officer

                                       18




                                  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  officer  and  I  are  responsible  for
establishing and maintaining  disclosure  controls and procedures (as defined in
Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

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

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

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

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

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

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

6. The  registrant's  other  certifying  officer  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: May 15, 2003             By: /s/ Philicia G. Levinson
                                   --------------------------------------
                                   Philicia G. Levinson, Chief Financial Officer

                                       19