UNITED STATES

                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549

                                    FORM 10-K

|X| Annual report pursuant to Section 13 or 15(d) of the Securities Exchange Act
    of 1934

    For the fiscal year ended December 30, 2001, 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. 1-13727

                           FFP MARKETING COMPANY, INC.
             (Exact name of registrant as specified in its charter)


            Texas                                            75-2735779
    (State or other jurisdiction of                     (I.R.S. employer
     incorporation or organization)                  identification number)


                2801 Glenda Avenue; Fort Worth, Texas 76117-4391
           (Address of principal executive office, including zip code)

                                  817/838-4700
              (Registrant's telephone number, including area code)

           Securities registered pursuant to Section 12(b) of the Act
Title of Each Class                    Name of Each Exchange on Which Registered
Common Shares, par value $0.01                   American Stock Exchange

           Securities registered pursuant to Section 12(g) of the Act
                                      None

     Indicate by check mark  whether the  registrant:  (1) has filed all reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934  during  the  preceding  12 months  (or for such  shorter  period  that the
registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days. Yes __X___ No _____

     Indicate by check mark if disclosure of delinquent  filers pursuant to Item
405 of Regulation S-K is not contained herein, and will not be contained, to the
best of registrant's  knowledge,  in definitive proxy or information  statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K. [ ____ ]

     The  aggregate  market  value  of  shares  held  by  non-affiliates  of the
registrant at March 1, 2002, was $4,877,000.  For purposes of this  computation,
all  officers,  directors,  and  beneficial  owners of 10% or more of the common
shares of the registrant are deemed to be affiliates.  Such determination should
not be deemed an admission that such officers,  directors, and beneficial owners
are affiliates.
                             Common Shares 3,818,747
                (Number of shares outstanding as of May 15, 2002)



                                    FORM 10-K

                                      INDEX

                                                                          Page
Part I
  Item 1.  Business                                                          1
  Item 2.  Properties                                                       12
  Item 3.  Legal Proceedings                                                13
  Item 4.  Submission of Matters to a Vote of Security Holders              14

Part II
  Item 5.  Market for the Registrant's Common Equity and
               Related Stockholder Matters                                  15
  Item 6.  Selected Financial and Operating Data                            16
  Item 7.  Management's Discussion and Analysis of Financial
               Condition and Results of Operations                          17
  Item 7A. Quantitative and Qualitative Disclosures About Market Risk       35
  Item 8.  Financial Statements and Supplementary Data                      35
  Item 9.  Changes in and Disagreements with Accountants on
               Accounting and Financial Disclosure                          35

Part III
  Item 10. Directors and Executive Officers of the Registrant               36
  Item 11. Executive Compensation                                           38
  Item 12. Security Ownership of Certain Beneficial Owners and Management   43
  Item 13. Certain Relationships and Related Transactions                   45

Part IV
  Item 14. Exhibits, Financial Statements, Schedules and Reports
               on Form 8-K                                                  48

Signatures                                                                  49







                                     PART I

ITEM 1.  BUSINESS

General Background

     FFP Marketing  Company,  Inc. (the "Company") is a Texas corporation formed
in connection with the December 1997  restructuring of FFP Partners,  L.P. ("FFP
Partners"). In that reorganization,  which was undertaken for Federal income tax
considerations,  all of FFP Partners'  assets and businesses were transferred to
the  Company,  except for the  improved  real estate used by FFP Partners in its
former retail operations.  Unless the context requires otherwise,  references in
this report to "FFP Marketing" or to the "Company" include the activities of FFP
Marketing  and  its   subsidiaries   for  activities  after  the  December  1997
restructuring  and the activities of FFP Partners and its subsidiaries  prior to
the December 1997 restructuring.  Two members of the Company's senior management
hold similar management  positions with FFP Partners.  In the 1997 restructuring
of FFP Partners,  the holders of its limited partnership  interests received one
share of common stock of the Company for each limited partnership unit that they
owned on  December  28,  1997,  resulting  in each such  person  owning the same
economic interest in the Company as they had held in FFP Partners on that date.

     The  Company  maintains  its  principal  executive  offices at 2801  Glenda
Avenue,  Fort Worth,  Texas 76117.  The Company's main telephone number is (817)
838-4700, and its Internet web site address is http://www.ffpmarketing.com.

     In 2002, the Company became aware of certain inadvertent bookkeeping errors
made in the accounting records of one of its subsidiaries. A subsequent analysis
determined  that a charge of $1,121,000  and $448,000,  net of taxes,  should be
made to the net income (loss) of the Company in 2000 and 1999, respectively.  As
a result, the Company's consolidated financial statements,  contained herein, as
of year end 2000,  and for fiscal  years 2000 and 1999,  have been  restated  to
correct those  misstatements,  rather than the amounts  shown in its  previously
issued  consolidated  financial  statements  and annual  reports.  The Company's
quarterly results for 2001 have also been restated in Note 15 to reflect similar
changes in the first three  quarters.  The adjustments  result from  bookkeeping
errors regarding amounts recorded as credit card accounts receivable and related
fuel payables,  and their resulting  effect on cost of motor fuel sold, and then
the  related  effect on income tax  expense or  benefits.  The Company is in the
process of reviewing the  administrative,  accounting and operational  policies,
procedures and personnel  relating to its recording and reconciliation of credit
card  receivables,  fuel  receivables  and payables,  and compliance  with those
policies and  procedures,  to identify  potential areas where  improvements  and
increased  efficiencies may be implemented.  Improvements to previous  policies,
procedures  and personnel  have been,  and will continue to be,  implemented  as
quickly as practicable.

Operating Segments

     The Company and its subsidiaries  are principally  engaged in two operating
segments: (1) the retail sale of motor fuel, merchandise, and ancillary products
and services at 426 convenience stores,  truck stops, and other gasoline outlets
("Retail Operations"), and (2) wholesale motor fuel sales and the operation of a
motor  fuel  terminal  and   processing   facility   ("Wholesale   and  Terminal
Operations").  {See "Management's Discussion and Analysis of Financial Condition
and Results of Operation" in Part II, Item 7 for financial  information for each
segment.}

     Retail Operations Segment
     -------------------------

     Description of  Operations.  The Company  commenced  operations in May 1987
upon the purchase of its initial base of retail outlets from companies  owned by
members of its senior  management.  The Company  conducts its retail  operations
through its 100%-owned subsidiaries, FFP Operating Partners, L.P.; FFP Financial
Services, L.P.; FFP Money Order Company, Inc.; Practical Tank Management,  Inc.;
and FFP Transportation, L.L.C.

     Convenience  Stores.  The Company  operated  an average of 177  convenience
stores  during  2001, a decrease of 25 stores,  or 12%,  from the average of 202
convenience  stores  operated by the Company in 2000. The Company's  convenience
stores operate under one of several  different trade names.  The principal trade
names are "Kwik Pantry", "Nu-Way",  "Economy Drive-In",  "Taylor Food Mart", and
"Mr. Cut-Rate."

     The Company's convenience stores are open seven days a week, offer extended
hours (47 stores are open 24 hours a day, and the  remainder  generally are open
from 6:00 am to midnight),  and emphasize  convenience  to the customer  through
location,  merchandise  selection,  and  service.  The  convenience  stores sell
groceries,  tobacco products,  take-out foods and beverages (including alcoholic
beverages  where local laws permit),  dairy products,  and non-food  merchandise
such as money orders,  telephone  calling  cards,  lottery  tickets,  health and
beauty  aids,  magazines  and,  at all but two of the stores,  motor fuel.  Food
service in the  convenience  stores  varies  from  pre-packaged  sandwiches  and
fountain drinks to full  food-service  delicatessens  (at 48 stores),  some with
limited in-store seating.

     The Company has owned  branded  fast food  outlets in selected  convenience
stores and truck  stops since 1993.  Six of its  convenience  stores had branded
food outlets at the end of 2001,  including small  "express"  franchises of name
brands such as Kentucky Fried Chicken,  Subway Sandwiches,  Baskin Robbins,  and
Blimpie's. {See Store Development; Products, Store Design and Operation.}

     At year end 2001,  the  Company  operated  168  convenience  stores,  a net
decrease of 18 stores from the 186 convenience stores (10%) operated at year end
2000.  This  decrease in the number of  convenience  stores  resulted as Company
continued  to pursue its  ongoing  strategy  of selling  the inside  merchandise
operations at certain of its convenience stores to third parties.  See "Gas-Only
Stores,  below".) In 2001, the Company converted 26 of its convenience stores to
Gas-Only  Stores by selling  the  merchandise  operations  to third  parties and
opened 8  convenience  stores,  resulting  in a net  decrease of 18  convenience
stores for the year.

     Revenues  from  convenience  stores  declined  by 17% in 2001  compared  to
convenience store revenues in 2000 because of a decrease in both fuel prices and
gallons  sold and  because of a decrease  in the  number of  convenience  stores
operated by the Company.  Convenience  store revenues  accounted for 33% (36% in
2000) of the Company's  total  revenues in 2001.  The  percentage of convenience
store revenues to total revenues decreased because of an increase in revenues at
the terminal.

     The average weekly  merchandise  sales at  convenience  stores in 2001 were
$11,349 per store,  and average  weekly motor fuel sales were 9,463  gallons per
store. In comparison, the average weekly sales per store in 2000 were $10,955 of
merchandise and 9,679 gallons of fuel.

     The average gross margin on motor fuel sales at convenience stores was 9.23
cents per gallon in 2001,  compared to 11.13  cents per gallon in 2000,  a 17.1%
decrease. Gross margins on motor fuel declined principally because the Company's
average  cost of motor fuel during the year  decreased  at a lower rate than its
average sales price for motor fuel decreased during the same period. In the past
several  years,  the industry in general has  experienced a minimal  increase in
refinery capacity, if any, which affects the Company's cost of motor fuel, while
retail  competition  has  increased  significantly  during the same period.  The
average gross margin on merchandise  sales was 26.7% in 2001,  compared to 27.0%
in 2000, a 1.1% decrease.

     Truck  Stops.  At the end of 2001,  the Company  operated  11 truck  stops,
compared to 13 at year end 2000.  In 2001,  the Company  sold one truck stop and
another  truck stop was closed  after  sustaining  extensive  fire  damage.  The
remaining  truck  stops,  which  operate  principally  under the  trade  name of
"Drivers," are located on interstate and other highways and are similar in their
operations to the convenience  stores,  although the merchandise mix is directed
toward truck drivers and the traveling public.  Three of the Company's 11 truck
stops have full service restaurants. The Company operates one of the restaurants
and  leases the other two to  independent  operators.  Three of the other  truck
stops offer  prepared-to-order  food service,  including two outlets that have a
combination  Kentucky Fried  Chicken/Taco Bell "express"  franchise and one that
has a Pizza Hut  franchise  within the store.  Three of the truck stops  provide
deli service,  and two provide food service such as than hot dogs,  nachos,  and
cold sandwiches.

     Truck  stop  revenues  (including  their  associated  restaurants  and food
service facilities)  declined by 17% in 2001, compared to truck stop revenues in
2000, principally because of a decrease in both fuel prices and gallons sold. In
2001,  the truck stop  revenues  accounted  for 9% (9% in 2000) of the Company's
consolidated revenues.

     For truck stops in 2001,  average  weekly per outlet  merchandise  and food
sales (including  restaurants) were $16,179 ($17,170 in 2000) and average weekly
per outlet fuel sales were 49,774 gallons (54,827  gallons in 2000).  Truck stop
operational performance has declined as a result of increased competition, which
is expected to continue in future years.

     The average  gross margin on motor fuel sales at truck stops was 6.95 cents
per gallon in 2001, compared to 8.78 cents per gallon in 2000, a 20.8% decrease,
principally  caused  by  increased  competition.  The  average  gross  margin on
merchandise  sales and food  sales  (including  restaurants)  was 38.3% in 2001,
compared to 39.1% in 2000, a 2.0% decrease.

     "Gas-Only  Stores".  The  Company  owned  motor  fuel  concessions  at  247
convenience  stores  operated by third parties  ("Gas-Only  Stores") at year end
2001, a net  increase of 17 outlets  from 230 Gas-Only  Stores at year end 2000.
The  increase  in  Gas-Only  Stores  resulted  from the  sales/conversion  of 26
Company-operated  convenience  stores to Gas-Only Stores in 2001 (compared to 34
sold in 2000), minus a net closing of 9 other Gas-Only Stores during the year.

     When the  Company  sells the  merchandise  sales  portion of the  Company's
convenience  store  operations to third parties,  the Company  retains the motor
fuel  inventory,  fuel pumps,  equipment  and  underground  storage tanks at the
Gas-Only  Stores and  provides  the motor  fuel  supply  for  customers  at that
location.  The actual sale of the motor fuel to  customers  is  conducted by the
operators  of the  outlets on behalf of the Company  pursuant to gas-only  store
contracts.  Under the gas-only store contracts,  Company provides the motor fuel
inventory,  the fuel storage and  dispensing  equipment,  and maintains the fuel
equipment,  while the store operators collect and remit sales proceeds for motor
fuel  sales to the  Company.  The  Company  compensates  the  convenience  store
operators at these  locations  in the form of  negotiated  commissions  based on
profits  and/or the volume of fuel sold.  In those  instances  where an operator
owns the real estate  underlying his store,  the gas-only store contract usually
grants the Company the right of first refusal to purchase his convenience  store
if it is ever  offered  for sale.  Many of the  gas-only  store  contracts  have
renewal  options.  Based  on  past  experience,  the  Company  believes  that  a
significant  number of those gas-only  store  contracts that do not have renewal
options will be  renegotiated  and renewed upon  expiration.  In addition to the
gas-only store contracts  between the store  operators and the Company,  many of
these  operators  either lease or sublease the store  building and land from the
Company or its affiliates.

     Revenues  from Gas-Only  Stores  decreased by 2% in 2001 over 2000 gas-only
revenues,  principally  because of decreased fuel prices and lower volumes sold,
offset by the  greater  number of  Gas-Only  Stores.  In 2001,  gas-only  outlet
revenues accounted for 23% (21% in 2000) of the Company's consolidated revenues.
The percentage of Gas-Only Store revenues to total revenues increased because of
an increase in the number of Gas-Only Stores,  offsetting a reduction in average
fuel sales per outlet at Gas-Only Stores.

     During 2001, Gas-Only Stores averaged weekly per outlet fuel sales of 8,740
gallons, compared to 9,253 gallons per week in 2000. The average gross margin on
motor fuel sales at Gas-Only Stores was 6.36 cents per gallon in 2001,  compared
to 8.85 cents per gallon in 2000, a 28.1%  decrease.  Motor fuel sales and motor
fuel margins at the Gas-Only  Stores  declined  largely as a result of increased
retail competition.

     Market  Strategy.  The Company's market strategy  generally  emphasizes the
operation  and  development  of  existing  stores  and  retail  outlets in small
communities rather than metropolitan  markets. In general,  the Company believes
stores in  communities  with  populations  of 50,000 or less  experience  a more
favorable operating  environment,  primarily due to less competition from larger
national or regional chains and access to a higher quality and more stable labor
force. In addition,  land costs,  reflected in both new store  development costs
and acquisition  prices for existing  stores and retail  outlets,  are generally
lower in small communities.  As a result of these factors,  the Company believes
this market strategy enables it to achieve a higher average return on investment
than would be achieved by operating primarily in metropolitan markets.

     Improvements in Store Performance. In 1994 the Company began a new strategy
to increase the productivity and operating efficiency of its existing store base
by identifying  non-core  convenience  stores that could  contribute more to its
earnings if operated by independent operators rather than by the Company.  Since
then, the Company has engaged in a program of selling the merchandise operations
at these outlets to  independent  operators.  During 2001 and 2000,  the Company
sold the merchandise operations at 26 and 34 stores,  respectively,  compared to
only three  sales in 1999.  Through  the end of 2001,  the  Company has sold the
merchandise  operations  at  117  locations.  Because  of a  different  overhead
structure,  independent  operators  are often  able to operate  the stores  less
expensively than the Company.  These sales were usually structured such that the
Company  retained the leasehold  interest in the property and subleased the land
and  building to the operator  for a five-year  period with a five-year  renewal
option.  The  Company  also  entered  into an  agreement  to  operate  the  fuel
concession at these locations. {See Motor Fuel Outlets at Independently Operated
Stores.}  Management  believes  that  the  sales  of  these  operations  and the
resulting combination of rents, fuel profits, and other ancillary income enhance
the profitability of these outlets to the Company.  In 2002, the Company intends
to  continue  this  strategy of selling the  merchandise  operation  at suitable
locations at as fast of a pace as is reasonably prudent.

     In  addition  to  the  sales  of  the  merchandise  operations  at  certain
convenience stores discussed above,  management  continues to seek other ways to
increase the productivity of the Company's present base of convenience store and
truck stop  outlets.  As a part of this  endeavor,  the  Company  has  installed
limited-menu  "express"  outlets  of  national  food  franchises  in some of the
Company's outlets.  The Company operates combination Kentucky Fried Chicken/Taco
Bell outlets in two truck stops,  a Pizza Hut Express  outlet in one truck stop,
Kentucky Fried Chicken outlet in two convenience  stores,  a Blimpie's  Sandwich
franchise in two stores,  a Subway  Sandwich  franchise  in one store,  a Baskin
Robbins ice cream  franchise in one  convenience  store,  and regional fast food
franchises in four convenience  stores. The Company's  experience with this type
of food service  operation  indicates that it increases store traffic because it
offers the  advantage  of  national  and  regional  name-brand  recognition  and
advertising.  In  addition,  the  training  and  operational  programs  of these
franchisors  provide  a  consistent  and  high-quality   product  to  customers.
Management  continues  to evaluate its  existing  operations  to determine if it
would  be  appropriate  to  install  additional  outlets  of this  type in other
locations.  It is also  evaluates  the  relative  merits of the  other  types of
franchises.

     In addition to working to enhance the performance of its existing  outlets,
the Company also seeks  opportunities to acquire operating outlets at attractive
prices.  In December 1997,  the Company  purchased 94  convenience  stores.  The
stores  acquired  are all located in states in which the Company had  operations
and about 80% of them are in Texas. In a similar manner,  the Company  purchased
25  additional  convenience  stores  and  truck  stops,  plus one  non-operating
convenience  store,  in February 1999. All of those stores are located in Texas.
In 2001, the Company opened or purchased 8 convenience stores in Texas, Missouri
and Tennessee.  The Company's  acquisitions have generally had a positive impact
on its earnings and cash flow by operating  the  additional  stores with minimal
additional overhead.  Although additional field supervisory  personnel have been
added,  the  management,  purchasing  and accounting for the stores has required
minimal additional administrative staff.

     Opportunities to acquire and dispose of convenience stores, truck stops and
motor fuel concessions are limited by competitive factors,  available financing,
and  competing  buyers.   The  Company  continues  to  pursue  these  activities
principally by the development of relationships through normal industry channels
and through its fuel wholesaling operations.

     Products,  Store Design, and Operation.  The number and type of merchandise
items  stocked  in the  convenience  stores  varies  from one  store to  another
depending  upon the size and  location  of the  store  and the type of  products
desired by the customer base served by the store.  However, the stores generally
carry  national  or  regional  brand name  merchandise  of the type  customarily
carried  by  competing  convenience  stores.  Substantially  all  the  Company's
convenience  stores and truck stops offer fountain drinks and fast foods such as
hot dogs,  pre-packaged sandwiches and other foods. Sixty-one of the convenience
stores have  facilities  for daily  preparation  of fresh food catering to local
tastes,   including  fried  chicken  and  catfish,   tacos,   fried  foods,  and
made-to-order  sandwiches.  Also, as discussed above, six convenience stores and
three truck stops have small "express" outlets of national or regional fast-food
franchises.

     Senior executives and other marketing and operations personnel  continually
review  and  evaluate  products  and  services  for  possible  inclusion  in the
Company's  retail outlets.  Special emphasis is given to those goods or services
that carry a higher gross profit margin than the Company's overall average, will
increase  customer traffic within the stores,  or complement other items already
carried by the stores. The marketing teams, which include the Company's regional
managers,  in  conjunction  with the  Company's  vendors,  develop and implement
promotional  programs and incentives on selected items,  such as fountain drinks
and fast food items.  In  addition,  new products and services are reviewed on a
periodic basis to ensure a competitive product selection.  Due to the geographic
distribution of the Company's  stores and the variety of trade names under which
they are  operated,  the use of  advertising  is  limited to  location  signage,
point-of-sale promotional materials,  local newspaper and billboard advertising,
and locally distributed flyers.

     Over the last several  years,  the Company has  increased the number of its
outlets that are affiliated  with a large oil company,  referred to as "branded"
outlets. At year end 2001, the Company operated 261 branded outlets, compared to
267 branded outlets in 2000, but only 65 branded outlets in 1990.

                              Convenience    Gas-Only      Truck
                                 Stores       Stores       Stops      Total
                              -----------    --------      -----      -----

Citgo                              79           93           6         178
Chevron                            12           12           1          25
Texaco                             15            4           0          19
Conoco                              2           10           0          12
Diamond Shamrock                   12            4           0          16
Fina                                0            9           0           9
Coastal                             1            1           0           2
                                  ---          ---         ---         ---
  Total branded locations         121          133           7         261
Unbranded locations                47          114           6         163
Locations not selling fuel          2            0           0           2
                                  ---          ---         ---         ---
  Total stores                    168          247          11         426

     Branded  locations  often have higher fuel sales  volumes (in gallons) than
non-branded  outlets due to the advertising  and  promotional  activities of the
respective oil company,  the consistency of amenities offered,  store locations,
and the acceptance of such oil company's proprietary credit cards. The increased
customer traffic associated with higher fuel sales tends to increase merchandise
sales volumes, as well. However, the Company usually pays a higher cost for fuel
at a branded location than at an unbranded  location.  The Company  continues to
evaluate the desirability of branding  additional  outlets at certain locations.
In addition to the  Company-operated  convenience stores,  truck stops, and fuel
concessions at independently operated outlets that are branded, the Company also
serves as a wholesale  distributor  to  approximately  200  unaffiliated  retail
outlets that are branded.

     Merchandise  Supply.  Based on competitive bids, the Company has selected a
single company,  Grocery Supply Company based in Sulphur Springs,  Texas, as the
primary  grocery and merchandise  supplier to its  convenience  stores and truck
stops.  However,  some merchandise  items, such as bakery goods, dairy products,
soft drinks, beer, and other perishable  products,  are generally purchased from
local vendors and/or  wholesale  route  salespeople.  The Company also purchases
merchandise  directly from  well-known  vendors such as Coca-Cola and Frito-Lay.
The  Company  believes  it  could  replace  any  of its  merchandise  suppliers,
including its primary merchandise  supplier,  with no significant adverse effect
on its operations.

     Motor Fuel  Supply.  The  Company  purchases  fuel for its  branded  retail
outlets and branded  wholesale  customers  from the  respective oil company that
branded  the outlet and for its  unbranded  outlets  from large  integrated  oil
companies and independent  refineries.  Fuel is purchased from  approximately 40
vendors.  Principal  fuel suppliers in 2001 were Citgo,  Conoco,  Koch Refining,
Fina and  Chevron.  The largest  supplier of retail motor fuel to the Company in
2001 was Citgo,  which provided  approximately  one-half of the total volume. No
other vendor  supplied more than 10% of the aggregate  retail motor fuel volume.
Although the Company's purchases are concentrated in a few vendors,  largely due
to the number of branded outlets,  management  believes that the competition for
retail  outlets  among  oil  companies  is such  that  the  Company  could  find
alternative  supply  sources if the need to do so arose,  assuming that suitable
credit terms from fuel vendors can be obtained.

     During recent years,  the Company has not experienced  any  difficulties in
obtaining   sufficient   quantities  of  motor  fuel  to  satisfy  retail  sales
requirements.  However,  unanticipated  national  or  international  events or a
decrease in available credit from its fuel vendors could result in a curtailment
of motor fuel supplies to the Company,  thereby  adversely  affecting motor fuel
sales. In addition, management believes a significant portion of its merchandise
sales are to  customers  who also  purchase  motor  fuel.  Accordingly,  reduced
availability of motor fuel could negatively impact other facets of the Company's
operations, as well.

     Trademarks  and Trade Names.  The  Company's  convenience  stores and truck
stops are operated  under a variety of trade  names,  including  "Kwik  Pantry,"
"Nu-Way,"  "Economy,"  "Dynamic  Minute  Mart,"  "Taylor Food Mart,"  "Drivers,"
"Drivers Diner," and "Mr. Cut-Rate." New outlets generally use the trade name of
the Company's  stores  predominant in the geographic area where the new store is
located.  The Company  sells money  orders in its outlets,  and through  agents,
under the service mark "Financial Express Money Order Company." The money orders
are produced using a computer-controlled  laser printing system developed by the
Company.  This system is also marketed to third parties under the name of "Lazer
Wizard."

     Eight  of the  Company's  truck  stops  operate  under  the  trade  name of
"Drivers".  The other  truck  stops  use the same  trade  name as the  Company's
convenience stores in the area in which they are located.

     The Company has  registered the names "Kwik  Pantry,"  "Drivers,"  "Drivers
Diner,"  "Financial  Express Money Order Company," and "Lazer Wizard" as service
marks or trademarks under federal law.

     Wholesale and Terminal Operations Segment
     -----------------------------------------

     Wholesale  Fuel Sales.  The Company now conducts  substantially  all of its
Wholesale and Terminal  Operations  through its  100%-owned  subsidiary,  Direct
Fuels,  L.P.  Until July 1, 2001,  another of the  Company's  subsidiaries,  FFP
Operating  Partners,  L.P., also sold motor fuel to wholesale  customers and end
users.

     The Company sells branded and unbranded  motor fuel on a wholesale basis to
independents,  regional chains and end users such as  contractors,  operators of
vehicle fleets,  and public utilities.  In 2001, Citgo,  Flint Hills, and Conoco
were the three  largest  suppliers  of motor  fuel for the  Company's  wholesale
sales.

     The Company is a designated a "jobber" for well-known brands such as Citgo,
Chevron,  Fina,  Conoco,  Coastal,  Diamond  Shamrock,  and  Phillips  66.  This
designation enables the Company to qualify independent fuel retailers to operate
as a branded  outlet for those large oil  companies.  The Company then  supplies
motor fuel to those retailers on a wholesale basis under contracts  ranging from
five to ten years.  The Company  purchases and sells motor fuel to fill specific
orders by its branded wholesale customers.

     In addition to profit  opportunities,  management  believes  the  Company's
wholesale   business  enhances  its  relationships  with  its  fuel  vendors  by
increasing the volume of purchases from such vendors. In addition, the wholesale
activities  permit  the  Company  to  develop   relationships  with  independent
operators of convenience  stores that may, at some future time, be interested in
entering into an agreement with the Company to take over the fuel  concession at
their outlets. {See Motor Fuel Outlets at Independently Operated Stores.}

     Excluding  wholesale  sales  made  at  the  terminal,   wholesale  revenues
decreased  by 16% in 2001  compared  to  2000  wholesale  revenues,  principally
because  of a  decrease  in fuel  prices.  The  Company's  wholesale  operations
contributed 17% of consolidated  revenues in 2001 (18% in 2000).  The percentage
of such wholesale  revenues to total revenues  decreased  slightly because of an
increase in revenues at the terminal.

     The average gross margin on wholesale motor fuel sales,  exclusive of sales
made at the terminal,  was 2.49 cents per gallon in 2001, compared to 2.25 cents
per gallon in 2000, a 10.7% increase.

     Terminal Operations.  The Company's wholly owned subsidiary,  Direct Fuels,
L.P., purchased a bulk storage terminal and fuel-processing  facility located in
Euless, Texas (the "terminal") in 1996. Operations at the terminal began in June
1997 after the Company completed its renovation of that facility.

     Principal sources of revenue at the terminal result from the following:

o    providing motor fuel terminal services (storage and delivery  services) for
     other wholesalers, and

o    selling motor fuel on a wholesale  basis to retailers  (including  sales to
     third parties and to the Company's Retail Operations) and end users located
     within approximately 100 miles of the terminal.

     The Company  sells motor fuels at the terminal  that it has  purchased  for
resale from third parties and taken delivery via a pipeline with a portal at the
terminal,  or has processed into saleable  motor fuel products from transmix,  a
commingled product of refined gasoline and diesel, purchased from third parties.
The two primary  motor fuel  suppliers in 2001 for  terminal  sales in 2001 were
Atofina and Valero.  The  terminal  has storage  capacity  for almost 10 million
gallons of motor fuel,  a capacity  for  processing  commingled  fuel product of
approximately  117,000  gallons per day,  and a rack  capacity of  approximately
1,000,000 gallons per day.

     The  Company  sells most of its motor fuel  acquired  or  processed  at the
terminal to third parties. Third party sales at the terminal accounted for 78.2%
of the total sales at the terminal in 2001, a 10.6%  increase  compared to 70.7%
of total sales at the terminal in 2000.  The remaining  motor fuels  acquired or
processed at the terminal were sold to the Company's Retail Operations  segment.
Until 1999,  the majority of the  Company's  revenues  derived from the terminal
were inter-company sales made to its Retail Operations segment.

     When  economics are  satisfactory,  the Company can include a fuel blending
operation at the terminal. For this processing,  the Company adds blend stock to
purchased  fuel  products,  creating  more  volume,  and resells  the  resulting
products  on a  wholesale  basis.  One of the key  ingredients  in the  blending
process at the terminal is natural gasoline,  which became  uneconomical  during
2000.  As a result,  the Company did not engage in fuel  blending  operations in
2001.

     In addition to 13 acres on which the terminal operations are conducted, the
Company  also owns 20 acres of land at this  industrial,  metropolitan  location
between  Dallas and Fort Worth,  Texas.  The  undeveloped  land is available for
possible future expansion.

     Gross  revenues  from  the  terminal  in  2001  were  $137,105,000  (before
eliminating  inter-company  sales of  $29,864,000),  compared to $136,360,000 in
2000 (before eliminating inter-company sales of $39,927,000), a 0.5% increase.

     After eliminating inter-company sales at the terminal,  terminal sales rose
by 11% in 2001,  compared to terminal sales in 2000.  After these  eliminations,
terminal sales accounted for 17% of the Company's consolidated revenues in 2001,
compared to only 14% in 2000.  Improved  sales at the terminal  resulted from an
increase of gallons  sold to third  parties,  offsetting a decrease in the motor
fuel prices.  Gallons sold to third parties at the terminal rose from 90,241,000
gallons  in 2000 to  106,064,000  gallons in 2001,  an  increase  of  15,823,000
gallons (17.5%).

     Income before taxes at the terminal also significantly  improved in 2001 to
$2,724,000,  compared  to  income  before  taxes in 2000 of  $626,000,  a 335.1%
increase.  The average gross margin on motor fuel sales at the terminal,  before
intercompany  eliminations,  was 4.52 cents per gallon in 2001, compared to 3.41
cents in 2000, a 32.6% increase.  Total dollar fuel margin,  before intercompany
eliminations,  rose by 42.0% at the terminal in 2001  principally as a result of
additional gallons being sold and a higher margin per gallon.

Competition
- -----------

     The  businesses  and  markets  in which the  Company  operates  are  highly
competitive. In addition to existing convenience stores, new convenience stores,
grocery  stores and large  discount  stores  have  started to sell motor fuel in
recent years in the Company's market areas.  This trend is expected to continue.
In addition,  merchandise  similar or  identical  to that sold by the  Company's
stores is generally  available from  competitors.  In addition to  independently
operated and national and regional  chains of  convenience  stores,  the Company
also  competes  with local and  national  chains of  supermarkets,  drug stores,
fast-food  operations,  and motor fuel  retailers.  Major oil companies are also
becoming a significant  factor in the convenience store industry as they remodel
and expand older convenience  stores, as well as convert outlets that previously
sold only motor fuel to convenience  stores.  Major oil company stores sometimes
carry a more limited selection of merchandise than that carried by the Company's
outlets and operate principally in metropolitan areas, where the Company has few
outlets.  Some of the Company's  competitors  have large sales volumes,  benefit
from national or regional advertising, and have greater financial resources than
the Company.

     The Company  believes that each of its retail  outlets  generally  competes
with  other  retailers  that  are  within a  radius  of one to two  miles of its
locations and that such  competition is based on  accessibility,  the variety of
products and services  offered,  extended hours of operation,  price, and prompt
and friendly check-out service.

     In recent years, the Company's truck stops have also experienced  increased
competition  as competing  truck stops were opened in many of the areas in which
the Company's  truck stops are located.  Such  increased  competition  generally
causes a reduction in fuel and merchandise sales, as well as reduced margins.

     The Company's wholesale fuel operation is also very competitive. Management
believes  this  business  is highly  price  sensitive,  although  the ability to
compete is also dependent upon providing  quality products and reliable delivery
schedules.  The Company's  wholesale fuel operation  competes for customers with
large  integrated  oil companies  and smaller,  independent  refiners,  and fuel
jobbers,  some of which  have  greater  financial  resources  than the  Company.
Management  believes it can compete  effectively in this business because of the
Company's purchasing economies,  numerous supply sources, including its terminal
facility,  and  the  reluctance  of many  larger  suppliers  to sell to  smaller
customers.

Employees
- ---------

     At the end of 2001, the Company employed 1,693 people (including  part-time
employees).  No collective  bargaining  agreements exist between the Company and
any of its employees. Management believes the relationship with employees of the
Company is good.

Insurance
- ---------

     The Company carries workers' compensation  insurance in all states in which
it operates,  other than in Texas,  and considers less costly  alternatives on a
state-by-state  basis  from time to time.  The  Company  carries  non-subscriber
insurance  with respect to workers'  compensation  claims in Texas and believes,
but can  give  no  assurance,  that  its  non-subscriber  premiums  and  workers
compensation  payments will be less than what its workers compensation  premiums
would have been.

     The Company  maintains  liability  coverage for its vehicles  that meets or
exceeds state  requirements  but it does not carry  automobile  physical  damage
insurance. Insurance covering physical damage of properties owned by the Company
is  generally  carried  only for  selected  properties.  The  Company  maintains
property  damage  coverage on leased  properties as required by the terms of the
leases thereon, on financed properties as required by the terms of its financing
and on other properties as it deems appropriate.

     The  Company  maintains   general  liability   insurance  with  limits  and
deductibles  management believes prudent in light of the exposure of the Company
to loss  and the cost of the  insurance.  The  Company  does  not  maintain  any
insurance  covering losses due to environmental  contamination.  {See Government
Regulation - Environmental Regulation.}

     The Company  monitors the  insurance  markets and  modifies  its  insurance
coverage from time-to-time, both adding and eliminating coverage, as it believes
appropriate  at such time in light of changes in the Company's  exposure to loss
and the cost of insurance against such losses.

Government Regulation
- ---------------------

     Alcoholic  Beverage  Licenses.  The Company's retail outlets sell alcoholic
beverages in areas where such sales are legally permitted.  State and local laws
generally regulate the sale of alcoholic beverages and grant to various agencies
the authority to approve,  revoke,  or suspend permits and licenses  relating to
the  sale of such  beverages.  In most  states,  the  regulatory  agencies  have
wide-ranging  discretion to determine if a licensee or applicant is qualified to
be licensed.  In past years,  the State of Texas  required that licenses for the
sale of alcoholic beverages be held, directly or indirectly,  only by individual
residents of Texas or by companies  controlled by such persons. As a result, the
Company entered into an agreement with a corporation  owned by John H. Harvison,
the Company's Chairman and Chief Executive Officer,  permitting that corporation
to sell alcoholic  beverages in the Company's Texas outlets where such sales are
legal. As a result of a change in Texas law, the Company purchased the shares of
that corporation from Mr. Harvison in March 2002.

     In many states,  sellers of alcoholic  beverages have been held responsible
for  damages  caused by  underage  persons or persons  who  purchased  alcoholic
beverages  from  them and who  were  intoxicated  at the  time of the  purchase.
Although the Company's retail operations have adopted employee training programs
and  strict  procedures  that are  designed  to  minimize  such  liability,  the
potential  exposure  to the  Company  as a  seller  of  alcoholic  beverages  is
substantial. The Company's present liability insurance provides coverage, within
its limits and subject to its deductibles, for this type of liability.

     Environmental Regulation. The Company is subject to various federal, state,
and local environmental,  health, and safety laws and regulations. Such laws and
regulations  affect both of the Company's  operating  segments.  In  particular,
federal regulations regarding  underground storage tanks establish  requirements
for,  among other  things,  underground  storage  tank leak  detection  systems,
upgrading of underground tanks with respect to corrosion resistance,  corrective
actions in the event of leaks, and the demonstration of financial responsibility
to undertake  corrective actions and compensate third parties for damages in the
event of leaks.  Underground  storage  tanks were  required  to comply  with all
requirements  by  December  22,  1998,  and the  Company  successfully  met that
deadline.

     All states in which the Company has underground  storage tanks  established
trust funds in prior  years for the  sharing,  recovering,  and  reimbursing  of
certain  cleanup costs and  liabilities  incurred as a result of leaking  tanks.
Trust fund programs in certain states have since been discontinued.  The ongoing
trust funds,  which essentially  provide  insurance  coverage for the cleanup of
environmental  damages caused by an underground storage tank leak, are funded by
a tax on  underground  storage tanks or the levy of a "loading fee" or other tax
on the  wholesale  purchase of motor fuels  within each  respective  state.  The
coverage  afforded by each state varies but generally  provides up to $1 million
for the cleanup of  environmental  contamination,  and most include  third-party
liability,  as well. Some of the funds require the Company to pay deductibles of
up to $25,000 per occurrence.  The Company  believes that its past taxes to fund
those trust funds have exceeded the Company's cost of any environmental cleanup.

     Although the  benefits  afforded the Company as a result of the trust funds
are  substantial,  the Company may not be able to recover  through higher retail
prices the costs  associated  with the fees and taxes that fund the  trusts.  In
general, this trust fund arrangement in Texas terminated in 1998 with respect to
future,  but not past,  environmental  costs.  The Company believes that it will
achieve a cost  savings as a result of the  termination  of these  state  funds,
although the savings are not assured.

     The Company believes that it is in compliance in all material respects with
existing  environmental  laws and  regulations and is not currently aware of any
material  capital  expenditures,  other than as  discussed  above,  that will be
required to further  comply with such  existing laws and  regulations.  For year
2002, the primary operating subsidiary of the Company will likely not be able to
utilize the self-insurance  method of meeting the required  financial  assurance
requirements for owners and operators of petroleum underground storage tanks and
will  therefore be required to meet such  requirements  through a combination of
allowable methods,  including self insurance,  liability  insurance,  and surety
bonds, the costs of which could be substantial.  New laws and regulations  could
also  be  adopted  in the  future  that  could  require  the  Company  to  incur
significant additional costs.

Forward-Looking Statements
- --------------------------

     This  Annual  Report  on Form 10-K and the  Proxy  Statement,  incorporated
herein by reference,  contain certain "forward looking"  statements as such term
is defined in the U.S.  Private  Securities  Litigation  Reform Act of 1995, and
information  relating to the Company and its subsidiaries  that are based on the
beliefs  of  management  and  assumptions  made  by  and  information  currently
available to management. The Company is relying upon the "safe harbor" contained
in Section 27A of such act in making such forward looking statements. Statements
that should generally be considered forward looking include, but are not limited
to, those that contain the words  "estimate,"  "anticipate,"  "in the opinion of
management,"  "expects," "believes," and similar phrases. Among the factors that
could cause actual results to differ materially from the statements made are the
following:  general  business  conditions  in the  local  markets  served by the
Company's retail stores and wholesale fuel markets; adverse weather in the local
markets  served by the  Company;  competitive  factors  such as  changes  in the
locations,  merchandise  offered,  pricing,  and other  aspects of  competitors'
operations;  available  supply of fuel products for  processing  and  processing
efficiencies at the Company's fuel terminal; increasing wholesale costs of motor
fuel  and  merchandise  sold  at the  Company's  stores  and  at  the  terminal;
reductions  in margins  realized  from  sales;  expense  pressures  relating  to
operating costs, including labor, repair and maintenance, telephone, electricity
and natural gas utility costs,  and supplies;  future tobacco and  environmental
legislation  and costs necessary to comply with such  legislation;  anti-smoking
and anti-alcohol  drinking campaigns;  excessive debt levels or the inability to
meet required debt covenants;  adverse outcome of litigation;  adverse liquidity
situations;  unanticipated or increasing  general and  administrative  expenses,
including employee, taxes, insurance, expansion and financing costs; the ability
to retain key management personnel, and unexpected liabilities.

     Should one or more of these risks or uncertainties  materialize,  or should
any underlying assumptions prove incorrect,  actual results or outcomes may vary
materially from those  described  herein as  anticipated,  believed,  estimated,
expected, or intended.

ITEM 2. PROPERTIES


     Geographical  Location  of Retail  Stores.  The table  below sets forth the
states in which the Company's  convenience  store,  Gas-Only  Stores,  and truck
stops are located at the end of 2001.

                            Convenience  Gas-Only     Truck
                               Stores     Stores      Stops     Total    Percent
                            -----------  --------   --------   ------   --------

Texas                           118         200          8       326        77%
Oklahoma                          1          24          0        25         6%
Louisiana                        13           7          0        20         5%
Missouri                         16           2          0        18         4%
Kansas                            6           5          0        11         3%
Mississippi                       4           3          0         7         2%
Kentucky                          3           1          1         5         1%
New Mexico                        1           1          2         4         1%
Arkansas                          1           2          0         3         0%
Tennessee                         5           1          0         6         1%
Nebraska                          0           1          0         1         0%
                                ---         ---        ---       ---       ----
     Totals                     168         247         11       426       100%
                                ===         ===        ===       ===       ====

     Retail  Properties.  The Company currently leases  substantially all of the
real  estate  properties  used in its retail  operations.  The  following  table
summarizes the ownership status of individual properties as of the end of 2001:

                                                   Leased
                                       Leased       From        Leased
                                        From     Affiliates      From
                         Fee Owned      FFP      of Harvison   Unrelated
                         Properties   Partners     Family       Parties   Total
                         ----------   --------   -----------   ---------  -----

                                          Number of Locations

Convenience stores -
     Land                     7          44           28           89       168
     Buildings                6          74            0           88       168
Truck Stops -
     Land                     0           4            7            0        11
     Buildings                0           9            2            0        11
Gas-Only Stores -
     Land                     2          33          122           90       247
     Buildings                2         102           53           90       247
                            ---         ---          ---          ---       ---
Totals -
     Land                     9          81          157          179       426
     Buildings                8         185           55          178       426


     Leases of Land and Buildings. At December 30, 2001, the Company leased land
and buildings at 81 retail sites from FFP Partners. For those 81 locations,  the
lease term for 63 sites extends for 20 years from October  1999,  the lease term
for 14 sites  extends for 15 years from  February  1999,  the lease term for one
site  extends  for five years from  December  2001 (plus three  5-years  renewal
options at the election of the  Company),  and the lease term for three sites is
on a  month-to-month  basis.  At the end of  each  5-year  period  in all of the
foregoing  leases,  other  than the  month-to-month  leases,  the  rent  will be
adjusted by the increase in the  consumer  price index since the date the leases
became  effective.  Lease rates for all locations  leased from FFP Partners were
established  based on  knowledge  of the  properties  by the  management  of FFP
Partners and the Company and their  general  experience  in acting as lessor and
lessee for similar properties.  The Company's management believes that the lease
rates are comparable to leases that could be entered into with  unrelated  third
parties. The Company and FFP Partners did not engage any third party advisors or
refer to any third  party  surveys or  analyses  of rental  rates in making this
determination.

     The  Company's  leases from  affiliates  of the Harvison  Family  generally
expire in May 2002 and provide for one or two five-year  renewal  periods at the
sole option of the  Company.  The Company  intends to exercise  its  election to
renew  almost all of those  leases.  The monthly  rent upon each renewal will be
adjusted by the increase in the consumer  price index since the original date of
the leases.  Management  believes the terms and  conditions  of these leases are
more favorable to the Company than could have been obtained from unrelated third
parties.  The Company  did not engage any third  party  advisors or refer to any
third party surveys or analyses of rental rates in making this determination.

     Leases of Buildings  Only.  At year end 2001,  the Company  leased only the
buildings at 104 other retail sites from FFP Partners and only the land at those
sites from  affiliates  of the Harvison  Family.  The  building  leases with FFP
Partners will end concurrently  with the termination of underlying ground leases
in May 2007.  The  building  leases on these  properties  were  entered  into in
conjunction  with the  restructuring  of FFP Partners  discussed  above, and the
current lease rates on these  locations  were  established in the same manner as
described above for the real estate leased from FFP Partners.  The affiliates of
the Harvison  Family have  indicated  their  intention  not to extend the ground
leases  beyond May 2007 but  instead  will lease the land and the  building  for
those  sites  directly  to the Company  under new leases  beginning  May 2007 at
increased rates considered equal to market rates. The Company and the affiliates
of the Harvison Family do not intend to engage any third party advisors or refer
to any third party  surveys or analyses of rental rates in  negotiating  the new
lease.  The new lease rates  starting in May 2007 will be  established  based on
knowledge of the  properties by the management of the Company and the affiliates
of the Harvison Family based on their general experience in acting as lessor and
lessee for similar properties.

     Terminal  Properties.  The Company owns a 33-acre  tract of land in Euless,
Texas.  Approximately  13 acres of that  property  is  currently  used as a fuel
terminal  and  fuel  processing  plant,  and 20 acres is  currently  vacant  and
available for expansion.

     Corporate offices. The executive offices of the Company are located at 2801
Glenda Avenue, Fort Worth, Texas. The Company leases approximately 15,000 square
feet of office space at that location from affiliates of the Harvison Family.

ITEM 3.  LEGAL PROCEEDINGS

     The Company is sometimes named as a defendant in litigation relating to the
products and services it provides.  The Company  insures  against these risks to
the extent deemed prudent by its management,  but no assurance can be given that
the nature and amount of such insurance  will in every case fully  indemnify the
Company against  liabilities arising out of pending and future legal proceedings
relating to its ordinary  business  activities.  Many of these policies  contain
self-insured retentions in amounts the Company deems prudent.

     In the case of Xavier Duenez, et al., v. FFP Operating Partners, L.P, d/b/a
Mr. Cut Rate #602,  et al., in the County  Court of Law No. 1,  Calhoun  County,
Texas,  plaintiffs  sued  the  Company  and the  driver  of a pickup  truck  who
purchased  beer  from a Company  convenience  store  just  prior to  causing  an
accident that injured members of the plaintiff's family. Because the trial court
dismissed the pickup truck driver from the civil case,  the Company  remained as
the sole  defendant  in the trial.  The  Company  was alleged to have caused the
damages to the family as a result of certain alleged  violations of liquor sales
laws.  After a jury verdict,  the court issued a judgment against the Company in
the amount of $35 million.  The case was affirmed by the Corpus Christi Court of
Appeals in the State of Texas in February 2002 and is now being  appealed to the
Texas Supreme Court.  The Company believes that it is fully covered by insurance
for any obligations  exceeding its $50,000  deductible.  The Company's insurance
carrier itself posted a bond for the full amount of the judgment.

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

     None.


                                     PART II

ITEM 5.  MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER MATTERS

     The  Company's  common stock was listed for trading on the  American  Stock
Exchange  ("AMEX")  under the symbol  "FMM".  Trading of the stock was halted in
April 2002,  and the  Company  anticipates  that it will again be trading  after
filing of this Form 10-K and the Form 10-Q for the first  quarter  of 2002.  The
following  table  sets  forth  the high and low sales  prices  per share for the
Company's  common stock,  as reported by AMEX,  for each quarter of the last two
years:

                                                       High           Low
                                                     ------          ------

2000
- ----
     First Quarter                                   $3.250          $2.375
     Second Quarter                                   3.813           2.000
     Third Quarter                                    3.500           2.875
     Fourth Quarter                                   3.938           3.125

2001
- ----
     First Quarter                                   $3.625          $2.750
     Second Quarter                                   2.900           1.500
     Third Quarter                                    2.200           1.300
     Fourth Quarter                                   2.600           1.200

     On March 1, 2002,  the last reported  sales price of the  Company's  common
stock was $2.15 per share. On that date,  there were 128  stockholders of record
and 622 beneficial  shareholders.  {See Item 12.  Security  Ownership of Certain
Beneficial Owners and Management.}

     The  Company  has not  paid  dividends  on its  common  stock  and does not
anticipate  that  dividends  will  be  paid  in  the  foreseeable  future  as it
contemplates  that  cash  flow  will be used for  continued  growth  in  Company
operations. In addition, the amount of any dividends that the Company may pay is
subject to  limitations in its loan  agreements,  which  generally  restrict the
payment of  dividends to an amount that would not cause the Company to be unable
to meet its financial covenants to such lenders.

     The  Company  may issue  preferred  shares from time to time in one or more
series as authorized by its Board of  Directors.  No preferred  shares have been
issued to date, and no such issues are currently contemplated.


ITEM 6.  SELECTED FINANCIAL AND OPERATING DATA

                                2001      2000     1999       1998      1997
                                        (1) (2)     (1)                  (3)
                              -------- ---------  --------  --------  ---------

FINANCIAL DATA (in thousands, except per share or per Unit data):
- ----------------------------------------------------------------

Revenues and Margins -
  Motor fuel sales            $510,117  $564,634  $378,945  $311,526  $311,495
  Motor fuel margin             26,185    30,687    28,151    26,916    21,702
  Merchandise sales             99,131   111,909   114,422    94,629    61,652
  Merchandise margin            28,995    33,163    33,737    29,447    18,739
  Miscellaneous revenues        12,832    11,850    11,012     9,719     6,267
                              --------  --------  --------  --------  --------
  Total revenues               622,080   688,393   504,379   415,874   379,414
                              --------  --------  --------  --------  --------
  Total margin                  68,012    75,700    72,900    66,082    46,708
                              --------  --------  --------  --------  --------
Direct store expenses           45,491    50,075    50,524    44,154    28,241
General & admin exp             17,598    15,694    14,389    15,831    12,113
Depreciation and amortization    7,999     7,225     6,724     5,636     5,488
                              --------  --------  --------  --------  --------
Operating income                (3,076)    2,706     1,263       461       866
Interest expense, net            3,212     3,103     2,613     1,168     1,642
                              --------  --------  --------  --------  --------
Income (loss) before taxes
 and extraordinary items        (6,288)     (397)   (1,350)     (707)     (776)
  Income tax expense (benefit)  (1,585)        1      (336)     (244)     (892)
  Extraordinary loss,
    net of tax effect                0         0       241         0         0
                              --------  --------  --------  --------  --------
Net income (loss)              $(4,703)    $(398)  $(1,255)    $(463)     $116

Net income (loss) per share
  Basic                         $(1.23)   $(0.10)   $(0.33)   $(0.12)    $0.03
  Diluted                       $(1.23)   $(0.10)   $(0.33)   $(0.12)    $0.03

Dividends per Share              $0.00     $0.00     $0.00     $0.00     $0.00

Total assets                  $104,007  $121,331  $117,040   $97,040   $75,330

Long-term debt and capital
   lease obligations           $31,203   $41,599   $36,832   $20,380   $24,575

OPERATING DATA:
- --------------

Gallons of motor fuel sold (in thousands) -

  Retail                       225,958   243,825   261,092   237,629   199,310
  Wholesale and terminal       192,054   189,232   111,621    96,710    83,296
                              --------  --------  --------  --------  --------
  Total gallons sold           418,012   433,057   372,713   334,339   282,606

Fuel margin per gallon (in cents) -
  Retail                           7.5       9.8       9.3      10.6       9.8
  Wholesale and terminal           3.2       1.9       2.4       2.0       2.5

Average weekly merchandise sales (per store)
  Convenience stores           $11,349   $10,955   $10,821    $9,095    $9,482
  Truck stops                  $16,179   $17,170   $16,840   $17,210    17,704

Merchandise margin               29.3%     29.6%     29.5%     31.1%     30.4%

Number of stores at year end -
  Convenience stores               168       186       218       199       208
  Truck stops                       11        13        13        11        11
  Gas-only outlets                 247       230       199       207       205
                              --------  --------  --------  --------  --------
  Total stores                     426       429       430       417       424

NOTES TO SELECTED FINANCIAL AND OPERATING DATA:
- ----------------------------------------------

(1)  In 2002, the Company became aware of certain inadvertent bookkeeping errors
     made in the  accounting  records of one of its  subsidiaries.  A subsequent
     analysis  determined  the  errors  required  a  charge  of  $1,121,000  and
     $448,000, net of taxes, to the net income (loss) of the Company in 2000 and
     1999, respectively. As a result, the results for fiscal years 2000 and 1999
     as stated in the table above, and in the Company's  consolidated  financial
     statements  as of year end 2000 and 1999,  and for  fiscal  years  2000 and
     1999,  have been restated to correct those  misstatements,  rather than the
     amounts shown in its previously issued  consolidated  financial  statements
     (see  Note 18 to the  Company's  Consolidated  Financial  Statements).  The
     Company's  quarterly results for 2001 have also been restated in Note 15 to
     reflect similar changes in the first three quarters. The adjustments result
     from inadvertent  bookkeeping  errors regarding  amounts recorded as credit
     card accounts  receivable  and related fuel payables,  and their  resulting
     effect on cost of motor fuel sold,  and then the  related  effect on income
     tax expense or benefits.

(2)  Fiscal year 2000 was a 53-week year,  while fiscal years 1997-1999 and 2001
     were 52-week years.

(3)  Results  after  1997  are not  comparable  to  results  prior  to 1998 as a
     consequence of the Company's tax-motivated restructuring in December 1997.


ITEM 7.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
         AND RESULTS OF OPERATIONS

General
- -------

     This  discussion  should  be  read in  conjunction  with  the  Consolidated
Financial  Statements  of the Company as of December  30, 2001 and  December 31,
2000,  and the fiscal  years ended  December 30,  2001,  December 31, 2000,  and
December 26, 1996 and the related  Notes to  Consolidated  Financial  Statements
contained in Item 8 herein.  This discussion  should also be read in conjunction
with the selected  financial  and operating  data,  and the  description  of the
Company's business  operations and properties  included elsewhere in this annual
report.

     Some of the matters discussed in this annual report contain forward-looking
statements  regarding the Company's  future business that are subject to certain
risks and  uncertainties,  including  competitive  pressures,  adverse  economic
conditions and government  regulations.  These issues, and other factors,  which
may be identified from time to time in the Company's reports filed with the SEC,
could cause  actual  results to differ  materially  from those  indicated in the
forward-looking statements.

     In a tax-motivated  restructuring of FFP Partners completed on December 28,
1997,  the  Company  acquired,  as its  initial  assets,  all of the  assets and
businesses formerly held by FFP Partners,  except that FFP Partners retained the
real estate used in the retail  operations.  FFP Partners also retained  certain
liabilities, principally bank debt and debt secured by the retained real estate.
All other  obligations of FFP Partners (such as trade  accounts  payable,  money
orders  payable,  accrued  expenses,  deferred income taxes,  obligations  under
capital leases and other debt secured by various  equipment) were transferred to
the Company.

     The  businesses  transferred  to  the  Company  include  the  operation  of
convenience  stores,  truck stops,  and  self-service  motor fuel concessions at
independently operated Gas-Only Stores, motor fuel wholesaling  activities,  the
sale of money orders through the outlets operated by the Company and third party
agents, and the operation of a motor fuel terminal and processing facility.  The
real  estate  retained  by FFP  Partners is leased to the Company for use in the
conduct of its retail convenience store and motor fuel operations.

     The selected  financial data that accompanies this discussion  reflects the
historical  operations  of FFP  Partners  to  which  the  Company  succeeded  in
connection with the aforementioned  restructuring.  The financial data for years
prior to 1998 is not considered  comparable to subsequent years in the following
respects:  rental  expense for real  properties  retained by FFP Partners in the
December 1997  restructuring  was incurred in 1998 and in subsequent  years, but
not in prior years; depreciation expense related to such real properties was not
incurred for 1998 and  subsequent  years,  but was incurred in prior years;  and
interest  income  received  by the  Company  from its note  receivable  from FFP
Partners  was  included in 1999 and 1998,  but not in years prior to 1998.  That
note was repaid in full in October 1999.

     The Company reports its results of operations using a fiscal year that ends
on the last  Sunday in  December.  Most  fiscal  years  have 52 weeks,  but some
consist of 53 weeks.  Fiscal years 1997 though 2001 were 52-week  years,  except
for fiscal year 2000,  which was a 53-week year.  This variation in time periods
most affects  revenues (and related  costs of sales) and salary costs,  as other
expenses (such as rent and utilities) are usually recorded on a "monthly" basis.
However,  differences  in the  number  of  weeks  in a  fiscal  year  should  be
considered in reviewing the financial data.


Business Strategies for 2002
- ----------------------------

     Management  recognizes that the Company's  losses in 2001 are  unacceptable
and has embarked on a focused effort  designed to improve  bottom-line  results.
Several of these strategies are summarized below:

1.   Strengthen Core Businesses.
     --------------------------

     The Company  intends to strengthen  its core  businesses by examining,  and
renegotiating contracts wherever possible, in order to increase its revenues and
decrease its costs and expenses.  This analysis and resulting action may include
the sale of assets or  components  of its  businesses,  the  closing  of certain
stores, or other actions considered necessary to increase net profitability. The
Company  experienced  decreasing  retail  motor fuel  margins  per gallon at its
stores, not unlike other convenience store operators in the industry, especially
in the fourth quarter of 2001.  The Company has already  implemented in 2002, or
plans to implement later in 2002, a pricing  structure  designed to increase its
retail motor fuel margins and merchandise  margins.  Management believes that an
increase in retail motor fuel and merchandise margins will be a key component of
future increases in profitability for the Company but can give no assurance that
those  margins  will  return to or remain at more  profitable  levels.  For that
reason,  the Company  intends to aggressively  reassess its store  operations as
summarized  herein, not only to cut store operating and inventory costs but also
to find new sources of additional store income,  described below. In addition, a
thorough study and  reorganization of the Company's fuel payable  procedures and
policies has already begun and certain  accounting  personnel  changes are being
pursued.  Although  the Company  has  experienced  an  increase  its general and
administrative expenses in recent years, management believes that its efforts to
cut those costs, if successful, will be an important factor in increasing future
profitability.   In  that   regard,   management   is   currently   analyzing  a
reorganization of certain  departments in order to streamline their function and
improve their performance.

2.   Seek Additional Fee Income.
     --------------------------

     Further,  the  Company  will  seek  other  sources  of  revenue  to  obtain
additional  profit in 2002 from its own retail stores,  as well as from hundreds
of third party  locations  that sell its money orders across the country.  In so
doing, the Company will attempt to capitalize on its network of retail locations
serving customers in small towns and larger cities in several states.

     Areas of  possible  sources for  expanded  fee income  under  consideration
include the following activities:

     o        selling additional financial products and services,

     o        selling additional telephone products and services,

     o        collecting utility payments at the Company's stores for a fee,

     o        expanding the Company's check cashing services, and

     o        expanding the Company's ATM network.


3.   Manage Convenience Stores for Third Parties.
     -------------------------------------------

     In the first quarter of 2002, the Company  entered into management and fuel
supply  contracts  for a  total  of 114  convenience  stores  on  behalf  of two
different  lenders that acquired  those stores through  foreclosures  from other
convenience store operators.  In addition to receiving monthly  management fees,
the Company sells motor fuel to those  locations and has  contracted to sell its
money orders at those stores under money order agency  agreements.  In addition,
stores  currently  closed  may be added in the  future  to the  number of stores
managed by the Company  under those two  contracts.  The owners of those  stores
managed by the Company  have the right to sell those  stores in the  future,  at
which time the management  contract would end for the sold stores.  For example,
one of those owners recently sold 40 stores in late May 2002, reducing the total
number of stores under the two management contracts to 74 stores. The management
contract is expected to terminate in late July 2002 for 57 stores,  resulting in
17  convenience  stores being subject to management  contracts  thereafter.  The
Company intends to attempt to expand its management services for these and other
lenders in need of experienced convenience store operations.

4.   Convert Company-Operated Stores to Gas-Only Stores.
     ----------------------------------------------------

     In situations where the Company's  projects that its net profitability will
be  improved,  the Company  intends to  continue  implementing  its  strategy of
selling/converting  certain  of  its  Company-operated   convenience  stores  to
independent  third  party  operators  and  continuing  such  outlets as Gas-Only
Stores.  The  Company has  converted  26 stores in 2001 and 34 stores in 2000 in
that  manner  and has  targeted  an  additional  50  Company-operated  stores as
suitable  candidates  for future  conversions  and will  continue  to search for
qualified purchasers for these locations.

5.   Growth of Wholesale Business.
     ----------------------------

     Utilizing its new $20 million line of credit facility  obtained in November
2001,  the Company will attempt to expand its Wholesale and Terminal  Operations
in 2002. The Company believes that its wholesale  business in the last few years
was  curtailed  by its lack of a larger  line of  credit,  and the  increase  in
availability  from  its  new  line of  credit  is  expected  to  facilitate  the
profitable expansion of this growing segment.

6.   Possible Expansion at the Terminal.
     ----------------------------------

     The Company  continues to  investigate  potential new sources of profits at
its terminal located in the growing  Dallas/Fort Worth Metroplex.  The Company's
current  operations  at the  terminal  only  comprise 13 acres of land,  and its
remaining 20 acres are available for expansion.

Restatement
- -----------

     In 2002, the Company became aware of certain inadvertent bookkeeping errors
made in the accounting records of one of its subsidiaries. A subsequent analysis
determined  the errors  required a charge of  $1,121,000  and  $448,000,  net of
taxes,  to the net income (loss) of the Company in 2000 and 1999,  respectively.
As a result, the Company's consolidated financial statements as of year end 2000
and 1999,  and for fiscal  years 2000 and 1999,  have been  restated  to correct
those  misstatements,  rather than the amounts  shown in its  previously  issued
consolidated financial statements. The Company's quarterly results for 2001 have
also been  restated  in Note 15 to reflect  similar  changes in the first  three
quarters.  The adjustments result from inadvertent  bookkeeping errors regarding
amounts  recorded as credit card accounts  receivable and related fuel payables,
and their  resulting  effect on cost of motor  fuel sold,  and then the  related
effect on income tax expense or benefits.

     A quarterly  breakdown of the charge to net income (loss),  net of tax, and
its effect on results of operations follow:

                                                As
                                            originally                    As
                                             reported      Change      Restated
                                            ----------     ------      --------
                                                      (In thousands)
1999 -
   First quarter                              $(190)          $0         $(190)
   Second quarter                               (45)         (75)         (120)
   Third Quarter                               (792)        (100)         (892)
   Fourth quarter                               220         (273)          (53)
                                             -------      -------       -------
                                              $(807)       $(448)      $(1,255)
                                             =======      =======       =======
2000 -
   First quarter                              $(884)       $(349)      $(1,233)
   Second quarter                               732         (111)          621
   Third Quarter                              1,442         (313)        1,129
   Fourth quarter                              (567)        (348)         (915)
                                             -------      -------       -------
                                               $723      $(1,121)        $(398)
                                             =======      =======       =======
 2001 -
   First quarter                            $(2,331)       $(214)      $(2,545)
   Second quarter                             2,066         (260)        1,806
   Third Quarter                              1,025         (437)          588
                                             -------      -------       -------
                                               $760        $(911)       $(151)
                                             =======      =======       =======

     Management   believes  the  misstatements  were  primarily  the  result  of
noncompliance  with the Company's  accounting and operating  procedures and were
isolated to the retail fuel business conducted by its subsidiary,  FFP Operating
Partners,  L.P. The Company is in the process of reviewing  the  administrative,
accounting and operational  policies,  procedures and personnel  relating to its
recording and  reconciliation of credit card  receivables,  fuel receivables and
payables,  and  compliance  with those  policies  and  procedures,  to  identify
potential  areas  where   improvements   and  increased   efficiencies   may  be
implemented. Improvements to previous policies, procedures and personnel will be
implemented as quickly as practicable.

Business Segments
- -----------------

     The Company and its  subsidiaries  conduct business in two primary business
segments: (i) the operation of retail convenience stores, truck stops, and motor
fuel  concessions at independently  operated  convenience  stores,  money orders
sales  through  Company  stores and third party  agents,  and  underground  tank
monitoring and testing services (the "Retail  Operations"),  and (ii) motor fuel
wholesaling activities and the operation of a motor fuel terminal and processing
facility  (the  "Wholesale  and Terminal  Operations").  Each of these  business
segments is subject to differing opportunities and challenges. In 2000 and 1999,
the Company  identified  its  wholesale  operations in the same segment with its
retail operations,  but realigned the wholesale  operations in 2001 to be in the
same segment with its terminal operations in 2001 since both of those operations
sell motor fuel to wholesale  customers.  The following table sets forth certain
information about each segment's  financial  information in the last three years
(as  restated  for  results  in 2000 and 1999.  See Note 18 to the  Consolidated
Financial Statements):

                                                 Wholesale
                                    Retail     and Terminal   Elimina-  Consoli-
                                  Operations    Operations     tions     dated
                                  ----------   ------------  ---------  --------
                                                    (In thousands)
2001
- ----
Revenues from external sources      $411,019     $211,061        $0    $622,080
Revenues from other segment                0       17,713   (17,713)          0
Depreciation and amortization          7,044          955         0       7,999
Interest income                        1,208          126         0       1,334
Interest expense                       4,483        1,162    (1,099)      4,546
Income (loss) before income taxes    (10,568)       4,280         0      (6,288)
Total assets                          83,476       20,531         0     104,007
Capital expenditures                   5,734          631         0       6,365

2000 (as restated)
- ------------------
Revenues from external sources      $427,892     $260,501        $0    $688,393
Revenues from other segment                0       39,927   (39,927)          0
Depreciation and amortization          6,569          656         0       7,225
Interest income                        1,307          146         0       1,453
Interest expense                       4,556        1,569    (1,569)      4,556
Income (loss) before income taxes     (2,365)       1,968         0        (397)
Total assets                          97,377       23,954         0     121,331
Capital expenditures                   4,429          733         0       5,162

1999 (as restated)
- ------------------
Revenues from external sources      $401,769     $102,610        $0    $504,379
Revenues from other segment                0       24,564   (24,564)          0
Depreciation and amortization          6,130          594         0       6,724
Interest income                        1,352           24         0       1,376
Interest expense                       3,989          936      (936)      3,989
Loss before income taxes and
    extraordinary item                  (741)        (609)        0      (1,350)
Extraordinary loss before tax effect    (375)           0         0        (375)
Total assets                          93,936       23,104         0     118,406
Capital expenditures                  12,223          809         0      13,032


2001 Results Compared with 2000 Results (Restated)
- --------------------------------------------------

     The Company incurred a net loss of $4,703,000 in 2001, compared to net loss
of $398,000 in 2000. Major reasons included the following:

o    gross  margins  from motor fuel sales  decreased  in dollars by  $4,502,000
     (14.7%) in 2001,  principally because of a reduction in retail gallons sold
     (7.3%) and a lower margin per gallon  (23.5%).  The decrease was attributed
     to several factors: an increase in retail competition,  the Company's costs
     of purchasing  fuel  increasing at a greater rate (or decreasing at a lower
     rate) than the  Company's  ability to raise (or  maintain)  fuel prices,  a
     minimal  increase in fuel refining  capacity  serving the area in which the
     Company conduct  operations,  a concentration  of fuel refiners in the past
     few  years  from  a  substantial   number  of  mergers,   acquisitions  and
     consolidations in the fuel supply industry, and possibly as one of the many
     indirect ramifications of the terrorist attacks on September 11, 2001,

o    although direct store expense  declined by $4,584,000  (9.2%) in 2001, this
     decrease  was  offset by a  decline  in gross  margins,  in  dollars,  from
     merchandise sales of $4,168,000  (12.6%),  largely as a result of operating
     fewer convenience stores in 2001,

o    depreciation and amortization expense rose by $774,000 (10.7%), principally
     as a result of the depreciation of equipment additions and the amortization
     of loan costs, and

o    general and  administrative  expenses  increased by  $1,904,000  (12.1%) in
     2001.  Principal  areas  of  increase  were  additional  bad  debt  expense
     ($906,000),  payroll costs and benefits ($564,000),  utilities  ($169,000),
     insurance ($120,000), and legal and professional expense ($113,000).

     To  partially  offset the  foregoing  factors,  in 2001 the Company  earned
additional  miscellaneous  revenues of $982,000  (8.3%) and recorded  income tax
benefits of $1,586,000 more than in 2000.

     The Company's comprehensive loss in 2001 was $4,536,000, comprised of a net
loss of $4,703,000 and net unrealized gains on available-for  sale securities of
$167,000,  net of tax.  In 2000 the  Company  incurred a  comprehensive  loss of
$1,367,000,  comprised  of a net loss of $398,000 and net  unrealized  losses on
available-for-sale securities of $969,000, after tax.

     The Company's total revenues in 2001 were  $622,080,000,  compared to total
revenues of  $688,393,000  in 2000, a 9.6% decrease.  Total  revenues  decreased
primarily as a result of a 5% decline in average motor fuel sales prices,  fewer
gallons  sold,  and a reduction  in  merchandise  sales as a result of operating
fewer convenience stores in 2001. This decrease in total revenues is broken down
as follows:

                                                                 Change
                                                            --------------------
                                         2001      2000       Amount  Percentage
                                      --------   --------   --------- ----------
                                            (In thousands, except percentages)

Motor fuel sales                      $510,117   $564,634   $(54,517)     (9.7%)
Merchandise sales                       99,131    111,909    (12,778)    (11.4%)
Miscellaneous revenues                  12,832     11,850        982       8.3%
                                      --------   --------   ---------   --------

   Total revenues                     $622,080   $688,393   $(66,313)     (9.6%)
                                      ========   ========   =========   ========

     Motor fuel sales decreased to  $510,117,000  in 2001, a $54,517,000  (9.7%)
decrease  from motor fuel sales of  $564,634,000  in 2000.  The breakdown in the
table below shows the major components of this decrease:

                                                                 Change
                                                            --------------------
                                         2001      2000       Amount  Percentage
                                      --------   --------   --------- ----------
                                            (In thousands, except percentages)
Retail motor fuel sales -
   Convenience stores                 $114,913   $144,327   $(29,414)    (20.4%)
   Gas-only outlets                    142,850    145,087     (2,237)     (1.5%)
   Truck stops                          41,852     51,282     (9,430)    (18.4%)
                                      --------   --------   ---------   --------
     Total retail                      299,615    340,696    (41,081)    (12.1%)
Wholesale motor fuel sales             103,519    124,165    (20,646)    (16.6%)
Terminal motor fuel sales              106,983     96,750     10,233      10.6%
Other motor fuel sales                       0      3,023     (3,023)   (100.0%)
                                      --------   --------   ---------   --------
     Total motor fuel sales           $510,117   $564,634   $(54,517)     (9.7%)
                                      ========   ========   =========   ========

     The  Company's  gross  margin  from motor fuel sales  decreased  in 2001 to
$26,185,000,  a decline of $4,502,000  (14.7%) compared to the 2000 gross margin
of $30,687,000.  Total gross margin decreased in 2001 primarily as a result of a
decline of 2.3 cents per gallon in the  average  retail  margin per gallon  sold
(23.5%) and by selling  17,867,000  fewer retail gallons  (7.3%).  The Company's
average retail margin per gallon declined from 9.8 cents per gallon to 7.5 cents
per  gallon.  Decreases  in both the  average  margin  per  gallon and the total
gallons sold are attributed to increased  retail  competition in the areas where
the Company's retail stores are located,  the Company's costs of purchasing fuel
increasing at a greater rate (or  decreasing at a lower rate) than the Company's
ability  to raise (or  maintain)  fuel sales  prices,  the  failure to  increase
refining  capacity in  proportion  to rate of growth,  a  concentration  of fuel
refiners  in the  past  few  years  as a result  of  mergers,  acquisitions  and
consolidations in the fuel supply industry. Although the Company cannot be sure,
the  terrorist  attacks  on  September  11,  2001  could  have  also  indirectly
contributed to lower retail margins  throughout the entire industry  because the
federal and state  governments  since then have more closely  scrutinized  motor
fuel prices and in some cases brought  legal  actions  after the attack  against
motor fuel retailers for increasing  prices (or for failing to decrease  prices)
and  certain  large  fuel  retailers  were in the same  period  trying to obtain
governmental  approval of planned mergers.  That environment  could have had the
effect of lowering retail margins throughout the industry.

     The Company did earn additional motor fuel margins of $441,000 on wholesale
sales  (20.4%) and  additional  motor fuel margins of $1,828,000 on sales at the
terminal  (42.0%),  but those  increases only partially  offset the above retail
fuel margin  decline.  A breakdown  showing the major  components  of motor fuel
margins is shown in the table below:

                                                                 Change
                                                            --------------------
                                         2001      2000       Amount  Percentage
                                      --------   --------   --------- ----------
                                                   (As
                                                 Restated-
                                                See Note 18)
                                                ----------
                                            (In thousands, except percentages)

Retail motor fuel margin -
   Convenience stores                   $7,948    $11,442    $(3,494)    (30.5%)
   Gas-only outlets                      6,900      9,264     (2,364)    (25.5%)
   Truck stops                           2,178      3,190     (1,012)    (31.7%)
                                      --------   --------   ---------   --------
      Total retail                      17,026     23,896     (6,870)    (28.7%)
Wholesale motor fuel margin              2,602      2,161        441      20.4%
Terminal motor fuel margin               6,183      4,355      1,828      42.0%
Other motor fuel margin                    374        275         99      36.0%
                                      --------   --------   ---------   --------

  Total motor fuel margin              $26,185    $30,687    $(4,502)    (14.7%)
                                      ========   ========   =========   ========

     The Company sold  418,012,000  gallons of motor fuel in 2001, a decrease of
15,045,000  gallons (3.5%) compared to 433,057,000  gallons sold in 2000. Retail
motor fuel sales declined by 17,867,000 gallons (7.3%) to 225,958,000 gallons in
2001, a decrease from 2000 sales of 243,825,000  gallons.  The decrease resulted
principally  from increased  competition for retail sales.  The Company competes
with other  retailers  marketing  motor fuel to the public,  plus an  increasing
number of retailers selling motor fuel, such as grocery stores, discount stores,
and large retail  companies that have expanded or remodeled  their stores in the
markets  in  which  the  Company  does  business.  Wholesale  motor  fuel  sales
(excluding  sales at the  terminal)  decreased  in 2001 to  85,990,000  gallons,
compared to 96,238,000 gallons in 2000, a decrease of 10,248,000  (10.6%).  This
volume decreased  because the Company turned away customers that were considered
poor credit risks. Motor fuel sold to third parties at the terminal increased in
2001 from 90,241,000 gallons in 2000 to 106,064,000 gallons in 2001, an increase
of  15,823,000  gallons  (17.5%).   This  volume  increased   primarily  because
additional  fuel was purchased and sold at the terminal.  A breakdown of gallons
sold in 2001 and 2000 is shown in the following table:

                                                                 Change
                                                            --------------------
                                         2001      2000       Amount  Percentage
                                      --------   --------   --------- ----------
                                             (In thousands, except percentages)

Gallons sold -
    Retail                             225,958    243,825    (17,867)     (7.3%)
    Wholesale                           85,990     96,238    (10,248)    (10.6%)
    Terminal                           106,064     90,241     15,823      17.5%
    Other                                    0      2,753     (2,753)     (100%)
                                      --------   --------   ---------   --------
Total gallons sold                     418,012    433,057    (15,045)     (3.5%)
                                      ========   ========   =========   ========

     Merchandise sales in 2001 were $99,131,000,  a $12,778,000 decrease (11.4%)
compared to $111,909,000 in 2000. The decrease occurred primarily as a result of
the sale/conversion of 26 Company-operated convenience stores to Gas-Only Stores
during the year  because the Company does not sell  merchandise  at its Gas-Only
Stores.  Average weekly  merchandise  sales per  convenience  store increased to
$11,349 per  convenience  store in 2001 from  $10,955 per  convenience  store in
2000, a 3.6% improvement.  Major categories of merchandise sales in the last two
years were as follows:

                                                                 Change
                                                            --------------------
                                         2001      2000       Amount  Percentage
                                      --------   --------   --------- ----------
                                            (In thousands, except percentages)

  Grocery sales                        $29,288    $33,461    $(4,173)    (12.5%)
  Deli, fast food, and
     restaurant sales                   11,935     13,538     (1,603)    (11.8%)
  Soft drinks sales                     10,099     11,811     (1,712)    (14.5%)
  Beer and wine sales                    5,768      6,482       (714)    (11.0%)
  Cigarette sales                       41,580     46,230     (4,650)    (10.1%)
  Money order supplies and
     equipment sales                       455        305        150      49.2%
  Tank monitoring equipment sales            6         82        (76)    (92.7%)
                                      --------   --------   ---------   --------
       Total merchandise sales         $99,131   $111,909   $(12,778)    (11.4%)
                                      ========   ========   =========   ========

     The Company's gross profit on merchandise sales decreased to $28,995,000 in
2001, a $4,168,000  (12.6%)  decline from the 2000  merchandise  gross profit of
$33,163,000. This decrease primarily came from the reduced number of convenience
stores in 2001 and a slight  decrease in gross margin  percentage on merchandise
sales to 29.3% in 2001, compared to 29.6% in 2000.

     Miscellaneous  revenues  increased  in  2001  to  $12,832,000,  a  $982,000
increase  (8.3%)  compared to  miscellaneous  revenues  in 2000 of  $11,850,000.
Primary  reasons for the  improvement  in 2001 came from the  following  sources
(with 2000 amounts in parenthesis):  unrealized losses on marketable  securities
of $286,000  ($2,221,000  in 2000) and fuel trading gains of $514,000  ($677,000
fuel trading  losses in 2000),  which offset  decreases in the following  areas:
gain on sale of stores of $1,870,000  ($3,185,000 in 2000) and realized gains on
sales of marketable  securities of $351,000  ($1,395,000  in 2000).  The Company
continues  to expand its  sources of  miscellaneous  revenues  in its efforts to
improve profitability.

     Direct store expenses  (those costs directly  attributable to the operation
of retail  outlets,  such as  salaries  and  other  personnel  costs,  supplies,
utilities,  rent, property taxes, repairs and maintenance,  and commissions paid
to the  operators of Gas-Only  Stores)  decreased  significantly  by  $4,584,000
(9.2%) in 2001,  compared  to  direct  store  expenses  in 2000.  This  decrease
occurred  primarily  as a  consequence  of the  sale/conversion  in  2001  of 26
Company-operated  stores to Gas-Only Stores,  which required lesser direct store
expenses  and  offset  a  general  rise  in  labor  costs  at   Company-operated
convenience stores.

     General and  administrative  expenses  increased by  $1,904,000  (12.1%) in
2001,  compared to 2000.  Primary reasons for the increase were increases in bad
debt expenses (771.1%), labor costs (7.3%),  utilities (42.6%),  insurance costs
(27.3%),   and  legal  and  professional  fees  (6.3%).   Additional  legal  and
professional fees were incurred in 2001, primarily in connection with successful
litigation  involving the Company's breach of warranty claim on probes purchased
in  underground  storage tank  monitoring  equipment,  employment  matters,  and
collection  matters.  An arbitration award in favor of the Company in the amount
of $502,000, including interest, was received in April 2002 and will be included
in the Company's  results for the second  quarter of 2002.  Additional  bad debt
expense of $906,000 was incurred in 2001,  primarily as a result of  charge-offs
of wholesale fuel sale  receivables.  Labor costs increased in 2001 by $564,000,
primarily  as a result of  personnel  being  added at the  terminal  in order to
conduct additional activities at the terminal.

     Depreciation  and  amortization  expenses  increased by $774,000 (10.7%) in
2001,  compared  to  $7,225,000  in 2000,  reflecting  depreciation  of  capital
expenditures  incurred  by  the  Company  in  the  last  few  years,   primarily
depreciation  of new  gasoline  pumps and inside  equipment  at certain  Company
stores, and additional amortization of loan financing costs.

     Interest  expense  decreased by $10,000  (0.2%) in 2001 to  $4,546,000,  as
compared to interest  expense of  $4,556,000  in 2000,  primarily as a result of
declining  interest  rates during the year,  although the Company had additional
borrowings under its revolving  credit facility to fund its expanding  wholesale
fuel business and its slightly increased  obligations to FFP Partners during the
year.  Additional  borrowings under the Company's  revolving line of credit were
required  because the Company must prepay certain  purchases of motor fuel prior
to that fuel being  transported  in a pipeline  from the Texas Gulf Coast to the
terminal.

     Interest  income declined to $1,334,000 in 2001, a $119,000 (8.2%) decrease
compared to interest  income of $1,453,000 in 2000.  Interest  income  decreased
primarily as a result of declining interest rates.

2000 Results (Restated) Compared with 1999 Results (Restated)
- -------------------------------------------------------------

     The  Company  incurred  a net  loss of  $398,000  in 2000,  an  improvement
($857,000)  over a net  loss  of  $1,255,000  in  1999.  Major  reasons  for the
improvement in 2000, compared to 1999, included the following:

o    gross margins from motor fuel sales increased by $2,536,000 (9.0%) in 2000,

o    miscellaneous  revenues  rose by  $838,000  (7.6%) in 2000,  with the major
     elements of that improvement being gain on  sale/conversion  of convenience
     stores to  Gas-Only  Stores  and net  realized  gain on sale of  marketable
     securities, offset in part by net unrealized loss on marketable securities,
     net loss on fuel  trading,  and net loss  from a  aircraft  jet fuel  joint
     venture, and

o    extraordinary  losses of $375,000  ($241,000 after taxes) had been incurred
     in 1999 in connection with loan refinancing but were not incurred in 2000.

     The Company incurred a comprehensive loss in 2000 of $1,367,000,  comprised
of its net loss of  $398,000  and net  unrealized  losses on  available-for-sale
securities   of  $969,000.   In  1999,   the  Company's  net  loss  equaled  its
comprehensive loss because it did not own any  available-for-sale  securities in
1999.

     The Company's  total revenues were  $688,393,000  in 2000, a 36.5% increase
over 1999 total revenues of $504,379,000.  Total revenues increased primarily as
a result of higher motor fuel sales  prices,  sales for an entire year at the 25
stores acquired in February 1999, and additional gallons of wholesale motor fuel
sales at the  terminal.  This  increase  in total  revenues  is  broken  down as
follows:

                                                                  Change
                                                            --------------------
                                         2000      1999       Amount  Percentage
                                      --------   --------   --------- ----------
                                            (In thousands, except percentages)

Motor fuel sales                      $564,634   $378,945   $185,689      49.0%
Merchandise sales                      111,909    114,422     (2,536)     (2.2%)
Miscellaneous revenues                  11,850     11,012        838       7.6%
                                      --------   --------   ---------   --------
   Total revenues                     $688,393   $504,379   $184,014      36.5%
                                      ========   ========   =========   ========

     Motor fuel sales  increased to  $564,634,000  in 2000,  an  improvement  of
$185,689,000  (49.0%) compared to $378,945,000 in 1999. A breakdown  showing the
major components of this increase is shown in the table below: Change

                                                                  Change
                                                            --------------------
                                         2000      1999       Amount  Percentage
                                      --------   --------   --------- ----------
                                            (In thousands, except percentages)
Retail motor fuel sales -
   Convenience stores                 $144,327   $126,207     $18,120     14.4%
   Gas-only outlets                    145,087    108,910      36,177     33.2%
   Truck stops                          51,282     40,742      10,540     25.9%
                                      --------   --------   ---------   --------
     Total retail                      340,696    275,859      64,837     23.5%
Wholesales motor fuel sales            124,165     91,831      32,334     35.2%
Terminal motor fuel sales               96,750      9,909      86,841    876.4%
Other motor fuel sales                   3,023      1,346       1,677    124.6%
                                      --------   --------   ---------   --------
     Total motor fuel sales           $564,634   $378,945    $185,689     49.0%
                                      ========   ========   =========   ========

     The  gross  margin  from  motor  fuel  sales  also  increased  in  2000  to
$30,687,000,  an  improvement  of $2,536,000  (9.0%)  compared to the 1999 gross
margin of $28,151,000.  Gross margins increased in 2000 as a result of selling a
much greater  number of gallons  (16.2%) at a higher  average margin per gallon.
The major area of operations where additional motor fuel margins were earned was
at the terminal.  A breakdown  showing the major  components of this increase is
shown in the table below:

                                                                  Change
                                                            --------------------
                                         2000      1999       Amount  Percentage
                                      --------   --------   --------- ----------
                                                   (As
                                                restated-
                                               See Note 18)

                                            (In thousands, except percentages)
Retail motor fuel margin -
   Convenience stores                  $11,442    $12,527    $(1,085)     (8.7%)
   Gas-only outlets                      9,264      8,546        718       8.4%
   Truck stops                           3,190      3,314       (124)    ( 3.7%)
                                      --------   --------   ---------   --------
     Total retail                       24,896     24,387       (491)     (2.0%)
Wholesales motor fuel margin             2,161      1,943        218      11.2%
Terminal motor fuel margin               4,355      1,821      2,534     139.2%
Other motor fuel margin                    275          0        275        N/A
                                      --------   --------   ---------   --------
    Total motor fuel margin            $30,687    $28,151     $2,536       9.0%
                                      ========   ========   =========   ========

     In gallons,  the Company sold 433,057,000 gallons of motor fuel in 2000, an
increase of 60,344,000  gallons (16.2%) compared to 372,713,000  gallons sold in
1999.  Retail  motor  fuel  sales  declined  by  17,267,000  gallons  (6.6%)  to
243,825,000 gallons in 2000, a decrease from 1999 sales of 261,092,000  gallons.
The decrease resulted  principally from increased  competition for retail sales.
Wholesale motor fuel sales (excluding  sales at the terminal)  decreased in 2000
to 96,238,000 gallons, compared to 98,667,000 gallons in 1999, a slight decrease
of 2,429,000 (2.5%). Motor fuel sales to third parties at the terminal increased
in 2000 from 11,327,000  gallons in 1999 to 90,241,000  gallons in 2000, a large
increase of 78,917,000  (696.9%).  This increase was obtained because the tie-in
of a pipeline  transporting motor fuel from the Texas Gulf Coast in fall of 1999
allowed  additional  fuel to be sold at the terminal for an entire year in 2000.
These sales are highlighted in the following table:

                                                                  Change
                                                            --------------------
                                         2000      1999       Amount  Percentage
                                      --------   --------   --------- ----------
                                            (In thousands, except percentages)

Gallons sold -
    Retail                             243,825    261,092    (17,267)     (6.6%)
    Wholesale                           96,238     98,667     (2,429)     (2.5%)
    Terminal                            90,241     11,324     78,917     696.9%
    Other                                2,753      1,630      1,123      68.9%
                                      --------   --------   ---------   --------
   Total gallons sold                  433,057    372,713     60,344      16.2%
                                      ========   ========   =========   ========

     Merchandise  sales in 2000  were  $111,909,000,  a slight  decrease  (2.2%)
compared to $114,422,000 in 1999. This $2,513,000 decrease occurred primarily as
a result of the  sale/conversion  of 34  Company-operated  convenience stores to
Gas-Only  Stores  because the Company does not sell  merchandise at its Gas-Only
Stores.  Cigarette  sales  increased by 20.9% as a result of the pass through of
cigarette price increases caused by litigation against cigarette  manufacturers.
Average weekly  merchandise  sales per convenience  store increased from $10,821
per convenience  store in 1999 to $10,955 per convenience  store in 2000, a 1.2%
increase.  Major  categories of merchandise  sales in the last two years were as
follows:

                                                                  Change
                                                            --------------------
                                         2000      1999       Amount  Percentage
                                      --------   --------   --------- ----------
                                            (In thousands, except percentages)

Grocery sales                          $33,461    $46,420   $(12,959)    (27.9%)
Deli, fast food, and
   restaurant sales                     13,538     12,377      1,161       9.4%
Soft drinks sales                       11,811     10,209      1,602      15.7%
Beer and wine sales                      6,482      6,971       (489      (7.0%)
Cigarette sales                         46,230     38,239      7,991      20.9%
Money order supplies and
   equipment sales                         305        125        180     144.0%
Tank monitoring equipment sales             82         81          1       1.2%
                                      --------   --------   ---------   --------
   Total merchandise sales            $111,909   $114,422    $(2,513)     (2.2%)
                                      ========   ========   =========   ========

     The Company's gross profit on merchandise sales decreased to $33,163,000 in
2000,  a $574,000  (1.7%)  decline  from the 1999  merchandise  gross  profit of
$33,737,000. This decrease primarily came from the reduced number of convenience
stores in 2000, but that was partially  offset by additional  merchandise  gross
profit  realized  from 12 months of  operations  at the 25  stores  acquired  in
February 1999 and a slight  increase in gross margin  percentage on  merchandise
sales to 29.6% in 2000, compared to 29.5% in 1999.

     Miscellaneous  revenues  increased  in  2000  to  $11,850,000,  a  $838,000
increase (7.6%) compared to 1999. Primary reasons were  miscellaneous  income in
2000 from the  following  sources  (with 2000 amounts in  parenthesis):  gain on
sale/conversion of company-operated stores ($3,185,000), realized gains on sales
of marketable securities ($1,395,000),  bond discount accretion ($390,000),  and
money order sales income  ($1,586,000),  offset in part by unrealized  losses on
marketable securities ($2,221,000),  fuel trading losses ($1,198,000) and losses
from an aircraft fuel joint venture  ($322,000).  Miscellaneous  revenues is one
area of  operations  that the  Company  emphasizes  in its  efforts  to  improve
profitability.

     Direct store expenses  (those costs directly  attributable to the operation
of retail  outlets,  such as  salaries  and  other  personnel  costs,  supplies,
utilities,  rent, property taxes, repairs and maintenance,  and commissions paid
to the operators of Gas-Only  Stores)  decreased  slightly by $449,000 (0.9%) in
2000,  compared  to  direct  store  expenses  in 1999.  This  decrease  occurred
primarily as a consequence of the sale/conversion in 2000 of 34 Company-operated
stores to Gas-Only  Stores,  which  required  lesser  direct store  expenses and
offset a general rise in labor costs at Company-operated convenience stores.

     General and administrative  expenses increased by $1,305,000 (9.1%) in 2000
when  compared to 1999.  Primary  reasons for the  increase  were an increase in
labor costs,  additional legal and professional  fees, and partially offset by a
reduction  in bad debt  expenses.  Bad debt  expense  was reduced by $691,000 in
2000,  compared to 1999, as a result of the  Company's  victory in litigation to
recover certain money order bad debts previously written off in 1998.

     Depreciation  and  amortization  expenses  increased by $501,000  (7.5%) in
2000, reflecting depreciation of capital expenditures incurred by the Company in
the last few years,  primarily related to depreciation of new gasoline pumps and
inside equipment at certain Company stores,  depreciation of equipment  acquired
in the  acquisition of  convenience  stores in February  1999,  depreciation  of
buildings  obtained  under  transactions  accounted  for as  capital  leases  in
February 1999, and amortization  expense of financing costs incurred in February
1999 and December 1999.

     Interest  expense  increased  by $567,000  (14.2%) in 2000,  as compared to
1999, as a result of borrowing  under the Company's  revolving  credit  facility
during  the year.  Additional  borrowings  have been  necessitated  because  the
Company  prepays  certain  purchases  of motor  fuel  prior to that  fuel  being
transported  in a pipeline from the Texas Gulf Coast to the terminal and because
increased  motor fuel prices  result in higher  inventory  and trade  receivable
balances to be financed until they are collected.

     Interest income rose in 2000 by $77,000 (5.6%), compared to 1999, primarily
as a result of interest income earned on investments in corporate  bonds,  money
market funds,  an investment in a joint  venture,  which was terminated in early
2001,  and other  liquid  investments  during 2000.  In 1999 the Company  earned
interest  income on its note receivable from FFP Partners until it was repaid in
October 1999, and in 2000 interest income earned from marketable securities made
up for that loss in interest income from the note receivable.

Liquidity and Capital Resources
- -------------------------------

     The Company's  working capital is provided by several  sources:  short-term
investments, cash flows generated from operating activities,  borrowings under a
revolving  line  of  credit  facility,   short-term   vendor  credit,   and  the
availability  of funds provided by the sale of money orders prior to the payment
of those money order obligations.  The Company believes,  but cannot be certain,
that its future sources of capital will provide sufficient liquidity to fund its
future operating costs,  debt service  requirements,  and capital  expenditures.
Risk factors  involved in  determining  the  adequacy of  liquidity  and capital
resources include,  but are not limited to, the insufficiency of cash flows from
operations for any reason,  such as, for example,  in the event that retail fuel
margins  do not  increase  from  their  levels  in the  fourth  quarter  of 2001
(although  the Company has  experienced  improved  retail fuel margins after the
middle  of March  2002);  the  inability  of the  Company  to meet its  goals of
increasing  store revenues and  decreasing  direct store expense and general and
administrative expense; bad debts or uncollectible accounts; possible actions of
the Company's long-term lenders and revolving credit lender in accelerating such
indebtedness  and  charging   additional   interest  and  loan  fees;   possible
restrictions on the availability of credit from vendors;  and a possible loss of
the Company's money order sales license. The Company believes it will be able to
adjust its actual capital expenditures based on the level of cash flow generated
from operating activities and funds available from financings.

     Notes Payable

         The Company's notes payable at year end 2001 and 2000 are summarized in
the table below:

                                                             Outstanding Balance
                                                     Monthly -------------------
                                                    Payments      2001    2000
                                                    --------   -------- --------
                                                            (In thousands)

 Type of Loan                 Purpose of Loan
- ---------------------   ----------------------------

Store note              Loan for gas-only conversion      $0       $0      $33
Sewer financing         Truck stop improvements            2       34       61
Vendor financing        Accounting software                0        0        5
Short term note         Investment in private company      0        0      200
7 to 15 year financing  1998 refinancing of 44 stores    101    7,852    8,359
7 to 15-year financing  1999 purchase of 4 stores         13      841      910
15-year financing       1999 refinancing of bank debt    256   21,946   22,773
15-year financing       Purchase of 3 stores               5      493        0
Bank line of credit     Operations                         0    3,872    6,858
                                                       -----  -------   ------
Total notes payable                                     $377   35,038   39,199
                                                       =====
  Less: current portion                                         7,577    1,642
                                                              -------   ------
Long-term notes payable                                       $27,461  $37,557
                                                              =======  =======

     In June  1998 the  Company  obtained  44 loans  in the  original  aggregate
principal amount of $9,420,000 secured by a lien against the Company's leasehold
improvements,  equipment, and inventory at 44 specific convenience stores, truck
stops and gas-only outlets.  The loans bear interest at 8.66% per annum, require
the Company to maintain a minimum fixed charge  coverage ratio of 1.25 to 1, and
will be fully  amortized at various  maturity dates ranging from October 2007 to
July  2013  by  making   principal  and  interest   payments  in  equal  monthly
installments  over their respective terms. At year end 2001, the Company was not
in compliance  with the required  fixed charge  coverage ratio under these loans
but  obtained  a waiver  of such  non-compliance  in June  2002 for all of those
loans.  At year end 2001 and  2000,  $7,852,000  and  $8,359,000,  respectively,
remained outstanding on the 44 loans.

     In February 1999 the Company  acquired 23 convenience  stores and two truck
stops.  Eleven of the 25 stores are third party  leasehold  locations  where the
Company purchased the existing leasehold interest, equipment, and inventory. The
Company   financed   its   purchase   of  four  of  the  11  stores   with  four
fully-amortizing  mortgage loans in the aggregate  original  principal amount of
$1,012,000  secured by a lien  against  the  Company's  leasehold  improvements,
equipment, and inventory at those four convenience stores. The loans provide for
maturity dates ranging from 86 to 180 months,  interest  payable at a fixed rate
of 9.275% per annum,  a minimum  fixed charge  coverage  ratio of 1.25 to 1, and
aggregate  monthly  payments of principal  and interest of $13,000.  At year end
2001, the Company was not in compliance  with the required fixed charge coverage
ratio  under these loans but  obtained a waiver of such  non-compliance  in June
2002 for all but two of the loans. Accordingly,  the remaining principal balance
of $542,000 under those two loans has been classified as a current  liability on
the  consolidated  balance  sheets at year end 2001.  At year end 2001 and 2000,
$841,000 and $910,000, respectively, remained outstanding on the four loans.

     In February 1999 the Company  purchased  inventory  and equipment  from FFP
Partners at 14 store  locations  at a price of  $2,692,000  and  executed a note
payable to FFP Partners for such amount. The Company repaid this note in October
1999.

     In June 1999 the Company  refinanced a prior revolving  credit facility and
term loan with the proceeds of fixed rate financing from a third party lender in
the form of 49 fully-amortizing loans in the original aggregate principal amount
of $23,800,000.  With the net loan proceeds the Company repaid debts aggregating
$19,988,000  and incurred an  extraordinary  loss of $375,000 ($0.10 per share),
before  applicable income tax benefit,  as a result of prepayment  penalties and
the write off of previously unamortized loan fees. These 49 loans are payable in
180 equal, monthly installments with interest at a fixed rate of 9.9% per annum,
maintain  a minimum  fixed  charge  coverage  ratio of 1.25 to 1, and  aggregate
monthly payments of principal and interest of $256,000.  These loans are secured
by a lien against the Company's leasehold improvements, equipment, and inventory
at 49 specific convenience stores, truck stops and gas-only outlets. At year end
2001, the Company was not in compliance  with the required fixed charge coverage
ratio  under these loans but  obtained a waiver of such  non-compliance  in June
2002 for all but five of the loans. Accordingly, the remaining principal balance
of $1,722,000 under those five loans has been classified as a current  liability
on the consolidated  balance sheets at year end 2001. At year end 2001 and 2000,
$21,946,000 and $22,773,000, respectively, remained outstanding on the 49 loans.

     In August 2001 the Company  purchased three  convenience  store  properties
that it previously  operated  under a lease.  The Company  financed its purchase
with fully-amortizing  mortgage loans in the aggregate original principal amount
of $500,000 over a 15-year term,  interest payable at a fixed rate of 8% for the
first five years but variable  thereafter at prime plus an index,  and aggregate
monthly payments of principal and interest of $5,000.  The Company's new monthly
loan payments equal its previous  monthly rental payments prior to the purchase.
At year end 2001, $493,000 remained outstanding on the loan.

     Revolving Line of Credit Facility

     In November 2001 the Company closed a new revolving  credit facility with a
third party  lender  providing  for  borrowings  up to  $20,000,000.  The amount
available at any time under new revolver is calculated  with a borrowing base of
85% of its eligible trade  receivables plus 70% of the inventory at its terminal
facility.  The new revolver replaced a prior revolving credit facility scheduled
to expire in 2002 that  provided for  borrowings up to  $10,000,000.  The amount
available at any time under old revolver was calculated with a borrowing base of
80% of its eligible trade  receivables plus 60% of the inventory at its terminal
facility, except that any draw that would cause outstanding borrowings under the
facility to exceed  $5,000,000  was  limited to 140% of net value of  marketable
securities in the Company's  trading  account at a brokerage firm. The net value
of marketable securities at that brokerage firm was $2,711,000 at year end 2000.
At year end 2001, the Company's  borrowing  base under its new revolving  credit
facility was $5,473,000. The new revolving credit facility bears interest at the
lender's prime rate plus three-fourths of one percentage point (5.5% at year end
2001), payable monthly, and matures in November 2005. The new loan is subject to
a Loan and Security  Agreement dated November 5, 2001 between the lender and two
subsidiaries  of the Company,  namely FFP  Operating  Partners,  L.P. and Direct
Fuels,  L.P. The loan agreement  provides that the obligations to the lender are
secured by the  receivables,  terminal  inventory,  terminal  facility of Direct
Fuels,  L.P.,  and that liens  against FFP  Operating  Partners,  L.P. will take
effect  upon in the  event  of a  default  under  the loan  agreement.  The loan
agreement contains numerous, but customary, covenants including, but not limited
to, a financial  covenant  requiring Direct Fuels,  L.P. to maintain a specified
minimum amount each quarter of earnings before interest, taxes, depreciation and
amortization.  In the event of a default under the loan, liens on certain assets
of FFP Operating  Partners,  L.P. also take effect. At year end 2001 the Company
was in compliance  with its financial  covenant for its new revolver but was not
in compliance  with the terms of the loan  agreement  because it had not met the
required  fixed charge  coverage  ratio under loan documents with other lenders.
Accordingly, the principal balance of $3,872,000 under the new revolver has been
classified as a current liability on the consolidated balance sheets at year end
2001. At year end 2001 and 2000, $3,872,000 and $6,858,000,  respectively,  were
outstanding under the revolving lines of credit. In addition, standby letters of
credit for the benefit of third parties were issued under the revolving  line of
credit in the amount of $482,000 at year end 2001.

     The Company's  contractual  obligations  at year end 2001 are summarized in
the following table:

                                               Payments Due by Period
                                ------------------------------------------------
                                         Less than                       After
                                 Total     1 year  1-3 years 4-5 years  5 years
                                -------  --------  --------- --------- ---------
                                                (in thousands)

Long-term debt                  $35,038    $7,577    $3,305    $3,992   $20,164
Capital lease obligations         7,701     1,083     1,738     1,706     3,174
Operating leases                 69,095     6,512    11,934    11,193    39,456
                                -------   -------   -------   -------   -------
   Total                       $111,834   $15,172   $16,977   $16,891   $62,794
                               ========   =======   =======   =======   =======

     The Company's other commercial  commitments at year end 2001 are summarized
in the following table:


                                   Amount of Commitment Expiration Per Period
                                ------------------------------------------------
                                 Total      Less
                                Amount      than      1-3       4-5      After
                               Committed   1 year    years     years    5 years
                               --------- --------  ---------  --------  --------
                                                (in thousands)

Standby letters of credit          $482      $482        $0        $0        $0
Guarantees (1)                    8,641       394       908     1,095     6,244
                                -------   -------   -------   -------   -------
    Total                        $9,123      $876      $908    $1,095    $6,244
                               ========   =======   =======   =======   =======

Notes:
- -----
(1)   See Related Party Transactions, below.

     When the Company operated as a publicly traded limited partnership prior to
1998,  it made cash  distributions  to its partners from time to time to provide
funds for them to pay income taxes on the Company's income that was allocated to
them.  With the change in the Company's tax status to a corporation  in 1997 and
the corporate emphasis on improving profitability, management does not currently
anticipate that any dividends will be paid on the Company's  common stock in the
foreseeable future.

     The Company's cash balances at year end 2001 were  $8,406,000,  compared to
$14,572,000  at year end 2000.  Cash flows  provided by operating  activities in
2001 were $2,222,000,  primarily  reflected in the decrease in trade receivables
and inventories,  the receipt of interest-bearing notes receivable in connection
with the  sale/conversion of convenience stores to Gas-Only Stores,  offset by a
reduction  in current  liabilities.  Because of lower  motor fuel prices than in
2000, less cash is now required to fund the Company's purchases of inventory for
the terminal,  often  payable in advance of pipeline  shipments to the terminal,
and its trade  receivables  on  wholesale  sales,  which  decreased in 2001 as a
result of lower motor fuel prices.  Net cash flows used in investing  activities
were $4,409,000 in 2001. The principal  component was capital  expenditures  for
store and equipment improvements at Company stores, new gasoline pumps and other
equipment,  and  improvements  made at the  terminal.  Net  cash  flows  used in
financing  activities were $3,979,000 in 2001, primarily from payments in excess
of borrowings.

     Subject to obtaining  satisfactory  deal terms, in 2002 the Company intends
to continue its efforts to make the  outright  sales of its  convenience  stores
and/or  the sales of its  convenience  stores  to  independent  operators  while
retaining a motor fuel  concession  at those  locations.  It has  identified  50
additional  convenience  stores that it will attempt to sell/convert to Gas-Only
Stores  in such a  manner.  Although  the  Company  does not  intend to look for
additional  convenience  stores to  purchase  in 2002,  it may  become  aware of
certain opportunities as the convenience store industry goes through a period of
greater  competition and  consolidation.  Any such acquisitions and dispositions
could impact the Company's financial results and liquidity.

     The Company is party to commodity  futures  contracts and forward contracts
to buy and sell fuel,  both of which are used  principally  to satisfy  balances
owed on exchange  agreements.  Both of these types of contracts have off-balance
sheet risk as they involve the risk of dealing with others and their  ability to
meet the terms of the contracts and the risk associated with unmatched positions
and market  fluctuations.  The open  positions  under these  contracts  were not
significant  at the end of  2001  or  2000.  {See  Note  12 to the  Consolidated
Financial Statements.}

     Over the last few years,  the  Company's  money order sales have  increased
significantly.  For  example,  money  order  payables  at the end of  1996  were
$7,809,000,  compared to money order payables of $16,894,000 at the end of 2001.
Money order payables  represent  those sales of money orders for which the payee
of the money order has not yet requested  payment.  The Company  collects  money
order  receipts on a daily basis on sales of money orders made by its own stores
and relies on  receiving  timely  payment from its third party money order sales
agents.  The Company's failure to receive money order payments on a timely basis
from its money order agents could negatively impact the Company's liquidity.

     The Company's working capital at the end of 2001 was $316,000,  compared to
$15,722,000 at the end of 2000, a decrease of  $15,406,000.  In past years,  the
Company has been able to operate its business  with minimal or negative  working
capital,  principally  because  most of its  sales  are  cash  sales  and it has
received  payment  terms  from  vendors.  The need to prepay for  pipeline  fuel
purchases  for the  terminal  does  require  the  Company  to  maintain  greater
liquidity  than before such  pipeline  purchases  began.  The decline in working
capital resulted primarily from a reduction in trade receivables and inventories
and in part by  declining  motor fuel  prices  and a  decrease  in cash and cash
equivalents  caused  in part  from an  operating  loss,  as  illustrated  in the
following table:

                                                               (In thousands)

Reduced trade receivables                                       $(9,264)
Reduced inventories                                              (3,760)
Additional marketable securities                                  2,119
Reduced cash and cash equivalents                                (6,166)
Reduced current liabilities                                         874
Other items                                                         791
                                                                --------
       Total change in working capital                         $(15,406)
                                                               =========

Inflation and Seasonality
- -------------------------

     The Company believes that inflation can have a material effect on operating
results.  One  example is the upward  pressure  placed on wages  caused by a low
unemployment  and a robust economy and, for store wages,  by the federal minimum
wage  increases.  Increased  costs of motor  fuel and  merchandise  can often be
quickly  reflected  in higher  prices to  customers,  but higher  prices tend to
reduce the demand for products.  Motor fuel selling prices can fluctuate quickly
as a result of changes in the prices charged for refined fuel products, which in
turn are  significantly  influenced  by changes in crude oil prices.  Management
cannot make accurate  predictions as to future  increases in fuel or merchandise
prices or in consumer  demand for those products.  Significant  increases in the
retail price of motor fuels tend to reduce fuel demand and the  Company's  gross
profit  on fuel  sales,  reduce  merchandise  sales as fewer  customers  stop to
purchase  motor fuel,  result in larger write offs of any bad debts on wholesale
motor fuel sales that are not considered collectible, raise the possibility that
third party  operators of  convenience  stores and money order sales agents will
become more likely to default in paying their  obligations  to the Company,  and
raise financing costs to carry accounts receivable and inventories.

     The Company's businesses are normally subject to seasonal influences,  with
higher sales being  experienced  in the second and third quarters of the year as
customers tend to purchase more motor fuel and convenience items for weekend and
vacation travel during the warmer months.


Related Party Transactions
- --------------------------

     Two of the Company's  officers,  its chief  executive  officer and its vice
president-finance,  secretary,  treasurer,  general  counsel and chief financial
officer,  hold similar  positions with the sole general partner of FFP Partners.
In addition,  entities  owned  directly or  indirectly  by the  Company's  chief
executive  officer,  members of his immediate  family,  and other members of the
senior  management  of the Company have in the past,  and intend to do so in the
future, engaged in transactions with the Company.

     The Company  leases real  property for some of its retail  outlets from FFP
Partners.  The  Company  made lease  payments  of  $2,932,000,  $2,951,000,  and
$2,952,000  to FFP  Partners  for  its  properties  in  2001,  2000,  and  1999,
respectively.  In addition,  the Company entered into long-term  leases with FFP
Partners in 1999 for 14 properties  that are treated for accounting  purposes as
capital  leases.  Pursuant to those capital  leases,  in 2001, 2000 and 1999 the
Company paid  $790,000,  $802,000 and $675,000,  respectively,  accounted for as
interest expense, plus $63,000, $51,000 and $35,000, respectively, accounted for
as a reduction of the capital lease obligation.

     As a condition  to the  Company's  acquisition  of store  operations  under
long-term  leases with FFP Partners for 14 properties  in 1999,  the Company was
required to guarantee  indebtedness  incurred by FFP Partners in its purchase of
those stores,  including land,  building,  equipment and inventory.  At year end
2001,  $8,641,000  remained  outstanding  on those loans of FFP Partners,  which
amount will be fully amortized over the remaining portion of a 15-year loan term
through 2014. The Company's scheduled real estate lease payments to FFP Partners
will equal or exceed the debt service  costs of FFP Partners  during the term of
the leases.

     The Company provides cash management services for FFP Partners. Under their
agreement,  the Company pays all of FFP Partners' expenses,  receives all of its
revenues, and maintains detailed records of each transaction. An ongoing account
is maintained with the amount owed accruing  interest monthly at the prime rate.
The Company  paid  interest  expense of  $123,000,  $108,000 and $140,000 to FFP
Partners on the amounts  owed by the Company to FFP  Partners in 2001,  2000 and
1999,  respectively.  At year end 2001 and 2000, the Company was indebted to FFP
Partners in the amount of $1,527,000 and  $1,407,000,  respectively.  After year
end  2001,  the  Company  repaid  substantially  all of  that  indebtedness.  In
addition,  FFP Partners paid interest of $892,000 to the Company in 1999 under a
note payable to the Company that was repaid in October 1999.

     The  Company and FFP  Partners  are  parties to a  reimbursement  agreement
pursuant to which FFP  Partners  reimburses  the Company for all direct costs of
FFP  Partners  (such as costs to prepare  its annual  partnership  tax  returns,
annual audit fees,  et al.) plus  $200,000 for  indirect  overhead  costs of FFP
Partners.  For each of 2001,  2000 and 1999,  FFP Partners  paid $200,000 to the
Company as the indirect overhead cost reimbursement.

     The Company also leases real  property  for some of its retail  outlets and
for  administrative  and executive office facilities from various other entities
affiliated with certain  officers of the Company.  During 2001,  2000, and 1999,
the  Company  paid  $948,000,  $947,000,  and  $944,000,  respectively,  to such
entities with respect to these leases.

     In July 1991,  the Company  entered  into an agreement  with a  corporation
owned by the Company's chairman of the board and chief executive officer.  Under
that  agreement,  the corporate  affiliate has sold  alcoholic  beverages at the
Company's stores in the State of Texas. The agreement  provides that the Company
will receive rent and a management fee based on the gross receipts from sales of
alcoholic  beverages at its stores.  In July 1997,  the agreement was amended to
extend the term for five years  commencing  on the date of  amendment.  In 2001,
2000,  and 1999,  the sales  recorded  by the  corporate  affiliate  under  this
agreement were  $15,982,000,  $17,414,000,  and $17,596,000,  respectively.  The
Company received $2,762,000, $2,853,000, and $3,036,000 in 2001, 2000, and 1999,
respectively,  in rent,  management fees, and interest income.  Such amounts are
included in miscellaneous revenues in the consolidated statements of operations.
After  deducting  cost of sales  and  other  expenses  related  to these  sales,
including  the amounts  paid to the  Company,  the  corporate  affiliate  earned
$160,000,  $174,000,  and $176,000 in 2001, 2000, and 1999,  respectively,  as a
result of these  alcoholic  beverage  sales.  Under a revolving note executed in
connection  with this  agreement,  the Company  advanced  funds to the corporate
affiliate to pay for the purchases of alcoholic beverages, and receipts from the
sales of such  beverages were credited  against the note balance.  The revolving
note  provides  for  interest  at 0.5% above the prime  rate  charged by a major
financial  institution  and had a balance of $717,000,  and $755,000 at year end
2001 and 2000,  respectively.  In March 2002,  the Company  purchased all of the
outstanding stock of the corporate  affiliate from the Company's chairman of the
board and chief executive  officer and will operate such corporation  thereafter
as a subsidiary.  The Company's  purchase price in that  acquisition is equal to
one half of one percent of all sales made by that corporate affiliate in each of
the next 48 months, payable monthly.

     The Company  purchased  computer  software and consulting  services from an
entity  owned by a former  director  of the  Company in the amount of  $265,000,
$225,000,  and  $156,000  in 2001,  2000,  and 1999,  respectively.  The Company
purchased fuel supply  consulting and procurement  services from an entity owned
by family  members of the chairman of the board and chief  executive  officer of
the Company in the amount of $68,000 in each of 2001, 2000, and 1999

     In 1980 and 1982,  certain  companies  from which the Company  acquired its
initial base of retail outlets  granted to a third party the right to sell motor
fuel at retail for a period of 10 years at self-serve gasoline stations owned or
leased by companies  affiliated with certain  officers of the Company or members
of their family.  All rights to commissions under these agreements and the right
to sell  motor  fuel at  wholesale  to the third  party at such  locations  were
assigned to the Company in May 1987 in connection  with the  acquisition  of its
initial retail  operations.  In December 1990, in connection with the expiration
or termination of the agreements with the third party,  the Company entered into
agreements  with a company  affiliated  with certain  officers of the Company or
members of their family,  which granted to that affiliated company the exclusive
right to sell  motor  fuel at  retail  at these  locations.  The  terms of these
agreements  are  comparable  to  agreements  that  the  Company  maintains  with
unrelated parties. In 2001, 2000, and 1999, the Company paid commissions to this
affiliated  company  related to the sale of motor fuel at those locations in the
amount of $363,000, $259,000, and $239,000, respectively.

Critical Accounting Policies
- ----------------------------

     Many significant  accounting policies affecting the financial statements of
the  Company  are  summarized  in  the  Notes  to  the  Consolidated   Financial
Statements.  Management believes that three critical accounting policies adopted
by the Company are its  policies  relating to the  accounting  treatment  of the
following:   marketable  securities,  gain  on  sale/conversion  of  merchandise
operations at convenience  stores to third parties who then operate the location
as a Gas-Only Stores, and investments in operating and capital leases.

     The Company  classified  all of its  investments  in marketable  securities
through  September 30, 2000, as "trading  securities".  Trading  securities  are
securities  that are bought and held  principally for the purpose of a resale in
the near term. On October 1, 2000, the Company  changed its intention in holding
its marketable securities to a longer term outlook.  Accordingly,  since October
1,  2000,  the  Company  has  classified  all of its  marketable  securities  as
"available-for-sale"  securities.  Under SFAS No. 115,  "Accounting  for Certain
Investments  in Debt and Equity  Securities",  net unrealized and realized gains
and  losses  from  trading  securities  are  included  in  earnings,  while  net
unrealized gains and losses from  available-for-sale  securities are included in
the  calculation  of  "comprehensive  net  income" in the equity  accounts  of a
company,  instead of in  earnings.  Had the Company  classified  its  marketable
securities  as  trading   securities  since  October  1,  2000,  instead  of  as
available-for-sale securities, the Company would have recorded additional income
of $167,000  and  additional  losses of  $969,000,  both net of tax, in 2001 and
2000, respectively.  Dividend and interest income, including the amortization of
any premium and discount  arising at  acquisition,  are included in earnings for
both trading securities and available-for-sale securities.

     In 2001 and in past years the Company has sold the  merchandise  operations
and related  inventories of certain convenience store locations to various third
parties  in  exchange  for cash  and  notes  receivable.  The  notes  receivable
generally are for terms of five years, require monthly payments of principal and
interest,  and bear  interest at rates  ranging  from 8% to 15%.  Gains on sales
which meet  specified  criteria,  including  receipt of a significant  cash down
payment  (usually  20% or more) and  projected  cash flow from store  operations
sufficient to adequately  service the debt, are  recognized  upon closing of the
sale.  Gains from sales that do not meet the specified  criteria are  recognized
under the  installment  method as cash  payments are  received.  Had the Company
recorded all gains on this type of sale under the installment method in 2001 and
2000, miscellaneous income would have been reduced by $1,036,000 and $2,585,000,
respectively.  Gains being recognized under the installment method are evaluated
in years  subsequent to the year of sale to determine if full recognition of the
gain is then  appropriate.  Under these sales, the Company generally retains the
real estate or leasehold  interests and leases or subleases the store facilities
(including  the store  equipment) to the  purchaser  under  five-year  renewable
operating lease  agreements.  The Company usually retains ownership of the motor
fuel operations and pays the purchaser of the store  commissions  based on motor
fuel sales. In addition,  the new store operators may purchase merchandise under
the Company's established buying arrangements.

     All of the Company's leases are treated as operating leases, except for the
building portion of l4 leases executed in 1999. In 1999, FFP Partners  purchased
14 improved real properties and immediately leased the properties to the Company
under 15-year leases.  The Company's total rental payments to FFP Partners under
those  leases  are  $99,000  per month.  Of that  amount,  $28,000  per month is
allocated  to the land portion of those  leases and  classified  as rent expense
under  operating  leases,  while  $71,000 per month is allocated to the building
portion of those leases and  classified  as payments  made in  retirement of its
capital  lease  obligation.  Had  those 14 leases  instead  been  classified  as
operating leases, the entire $71,000 in rent payments for the buildings would be
reported  as rent  expense,  instead of being  reported  partially  as  interest
expense and  partially  as principal  payments on the  Company's  capital  lease
obligation  and the Company  would not report  depreciation  expense  from those
building.  In addition,  the balance  sheets of the Company would not report the
building portion of those 14 real properties as an asset, as it presently does.

ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

     The Company is subject to market risks related to variable  interest  rates
and commodity  prices.  The interest rate calculated under the Company's line of
credit  facility  is based on the prime  rate of  interest,  which is subject to
change and exposes the Company to the possibility of increasing  interest costs.
The Company was obligated in the amount of $3,872,000 and  $6,858,000  under its
line of credit  facility at the end of 2001 and 2000,  respectively.  All of the
Company's other obligations at the end of 2001 were not subject to interest rate
risk  because  such  borrowings  contain  fixed rate  financing.  The  Company's
investments  in  marketable  securities  are also  subject  to risks  related to
interest  rate  increases,  but the  potential  effect of such  risks  cannot be
quantified with certainty.

     The  Company is also  subject to the market  risk of  increasing  commodity
prices and sometimes attempts to hedge that risk by purchasing commodity futures
and  forward  contracts.  An  attempt to  mitigate  that risk is subject to risk
because  the  commodities  subject  to a  futures  contract  are  not  the  same
commodities as those owned by the Company in its business.  Open positions under
these futures and forward  contracts were not significant at the end of 2001 and
2000. {See Note 12 to the Consolidated Financial Statements.}

ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

     The financial statements filed herewith begin on page F-1.

ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING
        AND FINANCIAL STATEMENT DISCLOSURE

     None.


                                    PART III

ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

     The following  table sets forth the names,  ages,  positions,  and business
experience of the Company's executive officers and directors at the end of 2001:

      Name                 Age           Position
- -----------------------    ---     -------------------------------------------
John H. Harvison [1]        67     Chairman of the Board and Chief Executive
                                      Officer
Robert J. Byrnes [1]        60     President, Chief Operating Officer, and
                                      Director
Craig T. Scott              55     Vice President - Finance, General Counsel,
                                      Secretary, Treasurer, and Chief Financial
                                      Officer
J. D. St. Clair             67     Vice President - Fuel Supply and Distribution
                                      and Director
Michael Triantafellou       48     Vice President - Retail Operations and
                                      Director
Joseph F. Leonardo [1, 2]   53     Director
John D. Harvison            45     Director
Victor Puente, Sr. [2]      75     Director
Robert W. Ratliff [2]       50     Director

Notes:
- -----
[1]  Member of Compensation Committee
[2]  Member of Audit Committee

     John H.  Harvison  has been  Chairman  of the Board of the  Company and its
predecessor since the commencement of the Company's  operations in May 1987. Mr.
Harvison is a founder and an  executive  officer of each of the  companies  from
which the Company's  initial base of retail  outlets was acquired,  and has been
active in the retail gasoline  business since 1958 and in the convenience  store
business  since  1973.  In  addition,  he  has  been  involved  in oil  and  gas
exploration and production,  the ownership and management of an oil refinery and
other  personal  investments.  Mr.  Harvison is also a Trust Manager of FFP Real
Estate Trust,  the general partner of FFP Partners.  He is the father of John D.
Harvison, who is also a director of the Company.

     Robert J. Byrnes has been the President of the Company and its  predecessor
since April 1989 and has been a Director since May 1987.  From May 1987 to April
1989,  Mr.  Byrnes  served as Vice  President  - Truck Stop  Operations  for the
Company.  Mr. Byrnes has been, since 1985, the President of Swifty Distributors,
Inc.,  one of the companies  from which the Company  acquired its initial retail
outlets.  From 1975  through  1984,  Mr.  Byrnes was  President  of  Independent
Enterprises, Inc., which owned and operated convenience stores and a truck stop.
During that period,  he was also President of Enterprise  Distributing,  Inc., a
wholesaler of motor fuels.  Prior to 1975,  Mr. Byrnes was President of Foremost
Petroleum Corporation (which is now a subsidiary of Citgo Petroleum Corporation)
and was a  distribution  manager for ARCO Oil & Gas  Company.  He is currently a
director  of  Plaid   Pantries,   Inc.,  an  operator  of   convenience   stores
headquartered in Beaverton, Oregon.

     Craig T. Scott has served as Vice  President  - Finance,  General  Counsel,
Secretary,  and Treasurer of the Company  since  October  1998.  From 1996 until
1998,  Mr.  Scott was  engaged  in the  private  practice  of law in Dallas  and
McKinney, Texas. From 1991 until 1996, he was employed by Box Energy Corporation
as an attorney and Executive Vice President. Mr. Scott previously engaged in the
practice of law for seven years with large law firms in Dallas, Texas; practiced
law in McKinney,  Texas for four years; and was the president and co-owner of an
oil and gas exploration  company for two years.  He was previously  employed for
six years by Arthur Andersen & Co., an international public accounting firm. Mr.
Scott  obtained a BBA degree from the  University  of Texas in 1968, a JD degree
from the  University  of Texas  School  of Law in 1972,  and a LLM  degree  from
Southern  Methodist  University  School  of Law in 1980.  He is a member  of the
American Institute of Certified Public  Accountants,  the Texas Society of CPAs,
and the State Bar of Texas.

     J. D. St. Clair has been Vice President - Fuel Supply and  Distribution and
a Director of the Company and its predecessor since May 1987. Mr. St. Clair is a
founder  and an  executive  officer of several of the  companies  from which the
Company acquired its initial retail outlets.  He has been involved in the retail
gasoline marketing and convenience store business since 1971. Prior to 1971, Mr.
St. Clair performed operations research and system analysis for Bell Helicopter,
Inc., from 1967 to 1971; for the National  Aeronautics and Space  Administration
from 1962 to 1967; and Western  Electric Company from 1957 to 1962. He is also a
Trust Manager of FFP Real Estate Trust, the general partner of FFP Partners.

     Michael  Triantafellou was elected Vice President - Retail Operations and a
Director  of the  Company's  predecessor  in  February  1997.  He had  served as
Director  of Truck  Stops and Food  Service  Operations  for the  Company  since
January  1994.  Mr.  Triantafellou  has been  engaged in the truck stop and food
service  industries since 1976,  having held various middle and upper management
positions in the truck stop  businesses  of  Truckstops of America (from 1975 to
1980), Bar-B Management (from 1980 to 1985)  Greyhound-Dial  Corp. (from 1985 to
1993),  and Knox Oil of Texas (from 1993 to 1994).  Mr.  Triantafellou is a 1975
graduate of the Wharton School of the University of Pennsylvania.

     Joseph F. Leonardo has been a Director of the Company since  November 2000.
Mr. Leonardo was selected in 1999 as one of the convenience store industry's "30
Most  Influential  People" by the  Convenience  Store News magazine.  In 1994 he
served as Chairman of the National  Association  of  Convenience  Stores.  Since
1992,  Mr.  Leonardo  has served as  President  and Chief  Executive  Officer of
Leonardo Management Corporation, a private company providing strategic planning,
market  positioning,  and other sales and  marketing  consulting  services.  Mr.
Leonardo also operates Convenience Directions, which publishes Info Marketing, a
convenience store industry  newsletter  distributed to 10,000  convenience store
executives.  He also serves as  executive  vice  president,  marketing,  for the
National Advisory Group,  Convenience/Petroleum  Marketers Association. Prior to
forming  Leonardo  Management in 1992, Mr. Leonardo had served for over 20 years
in various executive positions with several large,  well-known convenience store
chains. He has also been a Trust Manager of FFP Real Estate Trust since December
1997.

     John D.  Harvison was elected a Director of the  Company's  predecessor  in
April 1995. Mr. Harvison has been Vice President of Dynamic Production, Inc., an
independent  oil and gas  exploration  and  production  company  since 1977.  He
previously  served as  Operations  Manager for Dynamic  Production  from 1977 to
1987.  He also  serves  as an  officer  of  various  other  companies  that  are
affiliated with Dynamic  Production that are involved in real estate  management
and various  other  investment  activities.  Mr.  Harvison is the son of John H.
Harvison, the Chairman of the Board and Chief Executive Officer of the Company.

     Victor  Puente,  Sr.  was  elected  for a  three-year  term on the Board of
Directors in May 2001. Mr. Puente founded  Southwest  Office Systems,  Inc., now
the largest  Hispanic-owned  office equipment dealer in the nation,  in 1967 and
continues  to serve as its  chairman  of the board.  He also serves as the chief
executive officer of four other companies:  Puente  Concessions,  which owns and
operates four newsstands and gift shops at DFW Airport;  V. Puente  Currency,  a
currency  exchange with three  locations;  La Bodega  Winery,  a winery  located
inside DFW Airport;  and Venturas Puente, the operator of Frullati franchises at
five locations.  Formerly named as the Businessman of the Year by the Fort Worth
Hispanic  Chamber of Commerce and as the Small  Business  Person of the Year for
the Dallas District of the Small Business Administration,  Mr. Puente has served
and currently serves on the Board of Directors of many charitable organizations.

     Robert  W.  Ratliff  was  elected  for a  three-year  term on the  Board of
Directors in May 2001. Mr. Ratliff has been an independent  consultant,  advisor
and investor in the energy  industry since 1999. From 1980 until 1999, he served
as business  analyst and senior  petroleum  landman for Union Pacific  Resources
Company,  a large oil and gas exploration  and production  company based in Fort
Worth,  Texas.  He previously  served for nine years as an  operations  manager,
petroleum  landman and lease  broker for his own lease  brokerage  business  and
other  oil and gas  companies.  Mr.  Ratliff  obtained  a BBA in 1976  from  the
University of Texas in Austin, Texas.

ITEM 11. EXECUTIVE COMPENSATION

     The following table sets forth the compensation  paid by the Company in its
fiscal years 2001, 2000 and 1999 to the Chief  Executive  Officer and each of up
to four other most highly  compensated  officers  whose salary and bonus in 2001
exceeded $100,000 (the "Named Executive Officers").

                           SUMMARY COMPENSATION TABLE

                                                                      Long Term
                                                                    Compensation
                              Annual Compensation                      Awards
                                                                    ------------
                                                                     Securities
                                                                     Underlying
                                                                    Options/SARs
Name and Principal Position          Year    Salary($)  Bonus($)  (# shares) (1)
- ---------------------------         -----    ---------  --------  --------------

John H. Harvison                     2001    $135,000         $0             0
  Chairman and Chief Executive       2000     137,596          0             0
  Officer                            1999     135,000      2,546             0

Robert J. Byrnes                     2001    $135,000         $0             0
  President and Chief Operating      2000     137,596          0             0
  Officer                            1999     135,000          0             0

Michael Triantafellou                2001     $90,000    $25,000             0
  Vice President -                   2000      91,730     25,000             0
  Retail Operations                  1999      90,000     25,000             0

Craig T. Scott                       2001    $125,000    $25,000             0
  Vice President- Finance, General   2000     127,404     25,000             0
  Counsel, Secretary and Treasurer   1999     125,000     22,000        30,000

Notes:
- -------
     (1) Qualified  stock options to purchase  30,000 shares of the Company were
granted to Mr. Scott on August 6, 1999. The exercise price of the options equals
the fair  market  value of the  stock on the date of  grant.  The  options  vest
one-third  on each of the first  three  anniversary  dates of the grant.  In the
event of a change of control of the Company,  any  unexercisable  portion of the
options will become immediately exercisable.

Stock Options Granted in 2001
- -----------------------------

         The Company did not grant any stock options to Named Executive Officers
during 2001. The Company has not granted any stock appreciation rights ("SARs")
at any time.

Aggregated Stock Options Exercised in 2001 and
Stock Option Values as of December 30, 2001
- ---------------------------------------------

     The  following  table  discloses  options to purchase  common  stock of the
Company  held  by  each  of the  Named  Executive  Officers  and  the  potential
realizable  values for the options at the end of fiscal  year 2001.  None of the
Named Executive  Officers exercised any options during fiscal year 2001. No SARs
were exercised during 2001, and none were outstanding at year end.

                                   Number of Securities
                                 Underlying Unexercised     Value of Unexercised
                                    Options at Fiscal       In-the-Money Options
                                      Year End (#)(1)       at Fiscal Year End
                                      ---------------       --------------------
                                                                    ($)(1)(2)
                                        Exercisable/             Exercisable/
            Name                       Unexercisable            Unexercisable
- -----------------------               ---------------       --------------------

John H. Harvison                        40,000 / 0                     0 / 0

Robert J. Byrnes                        35,000 / 0                     0 / 0

Michael Triantafellou                   13,334 / 0                     0 / 0

Craig T. Scott                          20,000 / 10,000                0 / 0

Notes:
- -----

(1)  "Exercisable" reflects options that were both vested and exerciseable as of
     December  30,  2001,  and  "Unexercisable"  reflects  options that have not
     vested as of December 30, 2001.

(2)  Value is determined by  subtracting  the person's  exercise  price from the
     fair  market  value of the  Company's  common  stock at fiscal  year end on
     December  30,  2001  ($2.10),  based upon the  closing  sales  price of the
     Company's common stock on the American Stock Exchange on such date.

Compensation of Directors
- -------------------------

     Each director who is not an officer or employee of the Company  receives an
annual  retainer  of  $4,000,  plus  $1,000  for each  meeting  of the  Board of
Directors,  or committee  meeting not held in conjunction  with a meeting of the
Board of  Directors,  which he attends  and $500 for each  telephone  meeting in
which he participates.  Each director is also reimbursed for expenses related to
attending Board of Directors meetings.

     Directors  who  are  officers  or  employees  of  the  Company  receive  no
additional compensation for attending Board of Directors or committee meetings.

Employment Agreements
- ---------------------

     The Company has employment agreements with each executive officer providing
that, if the employment of any such officer is terminated for any reason,  other
than the commission of an act of fraud or dishonesty with respect to the Company
or for the  intentional  neglect or  nonperformance  of his duties,  the officer
shall  receive an amount  equal to twice his then current  annual  salary plus a
continuation  of certain  benefits  provided  by the Company for a period of two
years.

Compensation Committee Report on Executive Compensation
- -------------------------------------------------------

     During 2001, the Compensation  Committee consisted of John H. Harvison (who
served as chairman), Robert J. Byrnes and Joseph F. Leonardo.  Accomplishing the
Company's  primary  objective of maximizing  the value of the  Company's  common
stock over time requires  developing  and  marketing  products and services with
cost-effective  solutions to the  Company's  customers'  needs and desires.  The
overall goal of the Compensation  Committee is to develop compensation practices
that will allow the Company to attract and retain the people  needed to meet the
Company's objectives.

     The  Compensation  Committee is responsible for  establishing  the level of
compensation  of  the  executive  officers  of  the  Company.  The  Compensation
Committee  reviews and evaluates  the overall  performance  of each  individual,
compares the overall performance of the Company with others in its industry, and
considers general economic and competitive conditions. The financial performance
of the Company on a yearly basis and as compared with the  Company's  peer group
(see  "Comparative  Total  Returns,"  below) and the  industry  as a whole,  the
Company's stock price and market share,  and the individual  performance of each
of the executive officers,  are among the factors reviewed. No particular weight
is assigned to one factor over another.

     The  Company's  fundamental  policy  is to offer  the  Company's  executive
officers  competitive  compensation  opportunities  based  upon  their  personal
performance,  the financial performance of the Company and their contribution to
that performance.  One of the Compensation  Committee's  objectives is to make a
substantial portion of each officer's compensation contingent upon the Company's
performance,  as well as upon his or her own level of performance.  Accordingly,
each executive  officer's  compensation  package is comprised of three elements:
(1) base salary, which reflects individual performance and is designed primarily
to be competitive  with salary levels of similarly sized  companies;  (2) annual
variable   performance  awards  payable  in  cash  and  tied  to  the  Company's
achievement  of  performance  goals;  and (3)  long-term  stock-based  incentive
awards,  which  strengthen  the  mutuality  of interests  between the  executive
officers and the Company's  shareholders.  Generally,  as an officer's  level of
responsibility  increases,  a greater  portion of his or her total  compensation
will be dependent upon the Company's  performance and stock price  appreciation,
rather than the base salary.

     The Compensation Committee has in the past, and may continue in the future,
to approve  salaries above the agreed-upon  base salaries based upon the factors
listed above. The Compensation  Committee  determines  bonuses for the Company's
executive officers on a case-by-case basis.

     Regarding  compensation levels of the Company's executive officers in 2001,
the Compensation  Committee  specifically  noted the decline in Company earnings
and stock price in 2001.

     Each of the Company's  executive  officers received a weekly salary in 2001
equal to his 2000 weekly salary, while his annual compensation in 2001 reflected
52 weekly pay periods  instead of 53 weeks in 2000.  In comparison to the salary
levels of the  officers  of  companies  within the  Company's  peer  group,  the
salaries, bonuses, and other forms of compensation of the Company's officers are
considered to be below average. In addition, the Company has chosen not to match
any of the employees'  contributions  to the Company's  401(k) plan and provides
employees with no other qualified retirement plan. Mr. Triantafellou received an
annual $25,000 bonus in  consideration of his job performance in supervising the
Company's retail  operations and in response to the competitive job market.  Mr.
Scott received an annual $25,000 bonus in  consideration  of his job performance
in managing the Company's financial and legal affairs matters and in response to
the competitive job market.

                  Reporting Members of the Compensation Committee

                  John H. Harvison
                  Robert J. Byrnes
                  Joseph F. Leonardo


Compensation Committee, Interlocks and Insider Participation
- ------------------------------------------------------------

     See  "Certain   Relationships   and  Related   Transactions,"   below,  for
information  regarding disclosures pursuant to Item 404 of Commission Regulation
S-K. John H. Harvison,  John D. Harvison,  Robert J. Byrnes,  and J.D. St. Clair
each also served as executive officers,  directors and/or compensation committee
members of several affiliated corporations, in which others of these individuals
also serve in one or more of these capacities.

Audit Committee in 2001
- -----------------------

     Joseph  F.  Leonardo  served  as the sole  member  of the  Company's  Audit
Committee  from  November 2000 until Victor  Puente,  Sr., and Robert W. Ratliff
were elected to the Board of Directors in May 2001. At that time they joined Mr.
Leonardo  on the  Audit  Committee,  and all  three  have  served  on the  Audit
Committee since then.

Report of the Audit Committee
- -----------------------------

     The Audit  Committee is presently  composed of three directors and operates
under a charter  adopted by the Board of  Directors  according  to the rules and
regulations of the SEC and the American Stock  Exchange.  As stated above,  from
November  2000  until May 2001,  the sole Audit  Committee  member was Joseph F.
Leonardo.  Since May 2001,  the Audit  Committee has been comprised of Joseph F.
Leonardo,  Victor Puente, Sr., and Robert W. Ratliff. The entire Audit Committee
reviewed the audited financial  statements of the Company for 2001 and performed
the related Audit Committee  activities  described below. The Board of Directors
believes that these  directors are  independent as defined by the American Stock
Exchange's Listed Company Guide.

     Management  is  responsible  for the  Company's  internal  controls and the
financial  reporting  process.  The Company  engaged Grant  Thornton LLP ("Grant
Thornton") as the Company's  independent auditor to perform an independent audit
of the  Company's  consolidated  financial  statements  according  to  generally
accepted auditing standards. The Audit Committee's  responsibility is to monitor
and oversee these  processes.  The Audit Committee also recommends the selection
of the Company's independent auditors to the Board of Directors.

     In this context,  the Audit Committee  reviewed and discussed the Company's
audited  consolidated  financial  statements  with  both  management  and  Grant
Thornton.  Specifically, the Audit Committee discussed with Grant Thornton those
matters that are required to be discussed by Statement on Auditing Standards No.
61.

     The Audit  Committee  received from Grant Thornton the written  disclosures
and  the  letter  required  by  Independence  Standards  Board  Standard  No.  1
(Independence  Discussions  with  Audit  Committee).   Specifically,  the  Audit
Committee has discussed with Grant Thornton the issue of its  independence  from
the Company.

     Management is responsible for the Company's  financial  reporting  process,
including  its  system  of  internal   control,   and  for  the  preparation  of
consolidated   financial   statements  in  accordance  with  generally  accepted
accounting  principles.  The Company's  independent auditors are responsible for
auditing those financial statements.  The Audit Committee's responsibility is to
monitor and review these processes.  It is not the Audit Committee's duty or its
responsibility  to conduct  auditing or accounting  reviews or  procedures.  The
members of the Audit  Committee are not employees of the Company and may not be,
and may not represent  themselves to be or to serve as,  accountants or auditors
by profession or experts in the fields of accounting or auditing. Therefore, the
Audit Committee has relied,  without independent  verification,  on management's
representation  that the financial  statements have been prepared with integrity
and objectivity and in conformity with accounting  principles generally accepted
in the United States of America and on the  representations  of the  independent
auditors  included in their report on the Company's  financial  statements.  The
Audit  Committee's  oversight does not provide it with an  independent  basis to
determine that  management has maintained  appropriate  accounting and financial
reporting   principles  or  policies,   or  appropriate  internal  controls  and
procedures   designed  to  assure  compliance  with  accounting   standards  and
applicable   laws  and   regulations.   Furthermore,   the   Audit   Committee's
considerations  and discussions with management and the independent  auditors do
not assure that the Company's  financial  statements are presented in accordance
with generally accepted accounting  principles,  that the audit of the Company's
financial  statements has been carried out in accordance with generally accepted
auditing  standards or that the Company's  independent  accountants  are in fact
"independent."

     Based on the Audit Committee's review of the Company's audited consolidated
financial  statements  and its  discussions  with  management and Grant Thornton
noted above and the report of the independent  auditors to the Audit  Committee,
the Audit  Committee  recommended  to the Board of  Directors  that the  audited
consolidated  financial statements be included in the Company's Annual Report on
Form 10-K for the year ended December 30, 2001.



                  Reporting Members of the Audit Committee

                  Joseph F. Leonardo
                  Victor Puente, Sr.
                  Robert W. Ratliff





ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

     The following table gives information regarding the beneficial ownership of
the Company's common stock as of the record date by (1) each person known by the
Company  to own  beneficially  five  percent or more of the  outstanding  common
stock; (2) each of the Company's  directors and nominees for director;  (3) each
of the executive officers named in the Summary Compensation Table below; and (4)
all directors and executive officers of the Company as a group.

                                                      Shares Beneficially
                                                             Owned
                                              ---------------------------------
                                                                       Percent
Name and Address of Beneficial Owner               Number (1)        of Class(2)
- -------------------------------------------   ------------------     -----------

John H. Harvison...........................     1,585,153    (3)          41.1%

John D. Harvison...........................     1,570,153    (4)          40.9%

Randall W. Harvison........................     1,469,943    (5)          38.5%

7HBF, Ltd. ...............................        699,333    (6)          18.3%

HBF Financial, Ltd........................        738,443    (7)          19.3%

Robert J. Byrnes..........................        127,043    (8)           3.3%

J. D. St. Clair ..........................        193,627    (9)           5.0%

Michael Triantafellou.....................         13,334   (10)            *

Joseph F. Leonardo........................              0                   *

Victor Puente, Sr. .......................              0                   *

Robert W. Ratliff.........................              0                   *

Craig T. Scott............................         20,000   (11)            *

All directors and executive officers
   as a group (19 persons) ...............      1,801,987                 41.6%


*  Represents less than one percent of the Company's  outstanding  common stock.

Notes:
- --------
(1)  Beneficial  ownership  as reported  in the above table has been  determined
     according  to Rule 13d-3  under the  Securities  Exchange  Act of 1934,  as
     amended.  The  individuals and entities named in the table have sole voting
     and investment power with respect to all shares shown as beneficially owned
     by them,  except as noted below and  subject to  community  property  laws.
     Unless  otherwise  noted,  the address of each person  listed below is 2801
     Glenda Avenue, Fort Worth, Texas 76117.

(2)  Percentages  indicated are based on 3,818,747 shares of common stock issued
     and  outstanding  on the record date,  except for the  percentages of those
     parties that are based on presently exercisable options as indicated in the
     following  footnotes.  Percentage ownership is calculated on the assumption
     that the shares underlying  options to purchase common stock of the Company
     that  are  presently  held or  purchasable  within  the  next  60 days  are
     outstanding  for the purpose of computing the percentage  ownership of that
     individual but not for the purpose of computing the percentage ownership of
     any other person or group shown in the table.

(3)  Includes  40,000  shares of common  stock  issuable  upon the  exercise  of
     options within 60 days;  699,333 shares of common stock  beneficially owned
     by 7HBF,  Ltd., a Texas limited  partnership  of which John H. Harvison and
     members  of his  family  are  partners;  738,443  shares  of  common  stock
     beneficially  owned  by HBF  Financial,  Ltd.,  a Texas  limited  liability
     company that is 98%-owned by trusts for the benefit of the children of John
     H.  Harvison and 2%-owned by one of his sisters and 32,167 shares of common
     stock  owned by a company  of which  John H.  Harvison  is an  officer  and
     director.  7HBF,  Ltd.,  may be deemed  to share  beneficial  ownership  of
     144,417 shares of common stock with Garland R.  McDonald;  49,750 shares of
     common stock with Garland R. McDonald and Barbara J. Smith,  who is John H.
     Harvison's sister;  83,417 shares of common stock with J. D. St. Clair; and
     16,833  shares of  common  stock  with  Robert J.  Byrnes.  The  beneficial
     ownership  of 175,000  shares of common  stock  included  in the  foregoing
     shares owned by 7HBF,  Ltd. is in dispute  based on the prior  ownership of
     Economy  Oil  Company,  the  record  holder of the  shares.  A trial  court
     decision in favor of the Harvison family's ownership of Economy Oil Company
     has been affirmed on appeal by the Texas Second Court of Appeals,  which is
     currently considering a motion for rehearing filed by the appellant.

     Several  affiliated  companies  owned by John H.  Harvison,  members of his
     family and  certain  other  officers  of the  Company  hold sole voting and
     investment  power with  respect to  928,110  shares of common  stock of the
     Company  that  have  been  pledged  as  security  to  Southwest  Securities
     Incorporated in connection with margin loans.  The current balance of those
     loans is zero.  The loan  documents  prohibit such  companies from selling,
     transferring  or encumbering  those shares without the consent of Southwest
     Securities,  other than those  shares  that may be sold to satisfy the loan
     and other obligations to Southwest  Securities.  Southwest  Securities also
     holds the right to sell the  shares if minimum  requirements  of the margin
     account are not maintained.

(4)  Includes  25,000  shares of common  stock  issuable  upon the  exercise  of
     options within 60 days;  699,333 shares of common stock  beneficially owned
     by 7HBF,  Ltd.,  of which John D.  Harvison is a general  partner;  738,443
     shares of common stock  beneficially  owned by HBF Financial,  Ltd.; 32,167
     shares of common  stock owned by a company,  one-third of which is owned by
     trusts for the benefit of John D.  Harvison  and his  siblings;  and 75,210
     shares of common  stock  owned by a company of which John D.  Harvison is a
     director.

(5)  Includes 699,333 shares of common stock  beneficially  owned by 7HBF, Ltd.,
     of which Randall W. Harvison is a general partner; 738,443 shares of common
     stock  beneficially  owned by HBF  Financial,  Ltd.,  which is 98%-owned by
     trusts for the benefit of the siblings of Randall W.  Harvison;  and 32,167
     shares of common  stock owned by a company,  one-third of which is owned by
     trusts for the benefit of Randall W. Harvison and his siblings.

(6)  Includes  699,333  shares of common stock owned by nine  companies that are
     owned or controlled by 7HBF, Ltd.

(7)  Includes 738,443 shares of common stock owned by a company that is owned by
     HBF  Financial,  Ltd. In  addition,  HBF  Financial,  Ltd.  owns 31% of the
     general partner of 7HBF, Ltd.

(8)  Includes  35,000  shares of common  stock  issuable  upon the  exercise  of
     options within 60 days;  16,833 shares of common stock held by a company of
     which Mr.  Byrnes is a  director,  executive  officer,  and 50% owner.  Mr.
     Byrnes  may be deemed to share  beneficial  ownership  of 16,833  shares of
     common stock with 7HBF Financial, Ltd.

(9)  Includes  30,000  shares of common  stock  issuable  upon the  exercise  of
     options  within 60 days;  5,000 shares of common stock held  directly;  and
     83,417 shares of common stock held by a company of which Mr. St. Clair is a
     director,  executive  officer and a one-third  owner.  Mr. St. Clair may be
     deemed to share  beneficial  ownership of the 83,417 shares of common stock
     with 7HBF Financial, Ltd.

(10) Includes  13,334  shares of common  stock  issuable  upon the  exercise  of
     options within 60 days.

(11) Includes  20,000  shares of common  stock  issuable  upon the  exercise  of
     options within 60 days.





ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

     The Company  leases  buildings or land and buildings for some of its retail
outlets from FFP Partners.  John H. Harvison,  the Chairman and Chief  Executive
Officer of the Company, and Craig T. Scott, the Vice President - Finance,  Chief
Financial  Officer,  Secretary,  Treasurer,  and General Counsel of the Company,
hold similar  positions with the general  partner of FFP Partners.  Furthermore,
companies  owned  directly  or  indirectly  by Mr.  Harvison  and members of his
immediate  family and/or  certain other  executive  officers of the Company hold
corresponding ownership interests in FFP Partners or its subsidiaries.

     The Company's  leases on most of its properties  were owned by FFP Partners
prior to December 1997 and were leased from FFP Partners  immediately  after the
December 1997 restructuring of FFP Partners.  In that restructuring the non-real
estate assets and  businesses of FFP Partners were  transferred  to the Company,
while FFP Partners  retained the real estate used in the retail  operations.  In
February 1999 FFP Partners purchased 14 properties from a third party and leased
those properties to the Company under long-term  leases.  Lease rates payable by
the  Company for  locations  owned by FFP  Partners  were  established  based on
knowledge of the  properties  by the  management of FFP Partners and the Company
and  their  general  experience  in  acting as lessor  and  lessee  for  similar
properties.  Management  of the  Company  believes  that  the  lease  rates  are
comparable to leases that could be entered into with  unrelated  third  parties.
The Company did not engage any third party  advisors or refer to any third party
surveys or analyses of rental  rates in making this  determination.  The Company
paid  $2,932,000  in rent to FFP Partners  during fiscal year 2001. In addition,
with respect to the 14 properties acquired by FFP Partners in February 1999 that
are treated as capital leases under generally  accepted  accounting  principles,
the Company  paid  $790,000  and $63,000 to FFP  Partners in fiscal year 2001 as
interest expense and in reduction of capital lease obligations, respectively. At
December 30, 2001, the  outstanding  capital lease  obligation of the Company to
FFP Partners for the 14 properties was $3,782,000.

     As a condition to the Company's acquisition of store operations at those 14
properties,  the Company was required to guarantee the acquisition  indebtedness
payable to third parties in the original principal amount of $9,550,000 incurred
by FFP  Partners in its  purchase of those  stores,  including  land,  building,
equipment and inventory.  At December 30, 2001,  $8,641,000 remained outstanding
on those loans of FFP  Partners,  which will be fully  amortized  over a 15-year
period. The Company's  scheduled real estate lease payments to FFP Partners will
equal or exceed the debt service  costs of FFP  Partners  during the term of the
leases.

     The Company provides cash management services for FFP Partners. Under their
agreement,  the Company pays all of FFP Partners' expenses,  receives all of its
revenues, and maintains detailed records of each transaction. An ongoing account
is maintained with the amount owed accruing  interest monthly at the prime rate.
The Company  paid  interest  expense of $123,000 to FFP  Partners on the amounts
owed by the Company to FFP  Partners in fiscal year 2001.  At December 30, 2001,
the Company was indebted to FFP Partners in the amount of $1,527,000.

     The  Company  leases  land or land and  buildings  for  some of its  retail
outlets and some  administrative  and executive  office  facilities from various
entities directly or indirectly owned by John H. Harvison, John D. Harvison, and
members of their immediate families and Messrs. Byrnes, St. Clair, and McDonald.
Messrs. Harvison,  Harvison,  Byrnes, St. Clair and McDonald are officers and/or
directors of the Company.  During fiscal year 2001, the Company paid $948,000 to
these  entities  with respect to these leases.  The Company  believes the leases
with these  affiliates  are on terms that are  currently  more  favorable to the
Company than terms that could have been obtained from unaffiliated third parties
for similar properties.

     The Company and FFP  Partners  are  parties to a  reimbursement  agreement,
pursuant to which FFP  Partners  reimburses  the Company for all direct costs of
FFP Partners,  plus $200,000 for indirect  overhead  costs of FFP Partners.  FFP
Partners  paid  $200,000  to the  Company  in fiscal  year 2001 as the  indirect
overhead cost reimbursement.

     John H. Harvison owns 50% of Product Supply Services,  Inc., which provides
consulting  services and acts as an agent for the Company in connection with the
procurement of motor fuel for sale by the Company. Product Supply provides these
services to the Company under an agreement  providing  that the Company will pay
Product  Supply  $5,000  per  month,  supply it with  office  space and  support
services  such as telephone  and  clerical  assistance,  and pay its  reasonable
out-of-pocket  costs in providing  the  services.  The agreement may be canceled
either by the Company or Product  Supply upon 60 days'  written  notice.  During
fiscal year 2001,  the Company paid  $68,000 to Product  Supply for its services
and out-of-pocket costs.

     E. Michael  Gregory,  a former director of the Company who resigned in June
2001,  is the owner and  president  of Gregory  Consulting,  Inc.  That  company
provides  engineering,  consulting  and other  similar  services to the Company.
During fiscal year 2001, the Company paid Gregory Consulting  $265,000 for those
services.

     During 2001,  the Company was not licensed to sell  alcoholic  beverages at
most of its locations in the State of Texas.  Consequently,  the Company entered
into agreements with Nu-Way Beverage Company, a corporation wholly owned by John
H.  Harvison,  under which  Nu-Way  Beverage  sold  alcoholic  beverages  at the
Company's Texas outlets.  Under this agreement,  the Company received rent and a
management  fee relative to the sale of alcoholic  beverages and loaned funds to
Nu-Way  Beverage  to pay for  its  alcoholic  beverage  purchases.  The  Company
received  interest income on those funds at 1/2% above the prime rate charged by
a major  commercial  bank,  and the loan was secured by the  alcoholic  beverage
inventory  located in the Company's Texas outlets.  During fiscal year 2001, the
highest  balance due under this loan,  and the balance of the loan at the end of
the fiscal year,  was $717,000.  During fiscal year 2001,  Nu-Way  Beverage sold
$15,982,000  of  alcoholic  beverages  at the  Company's  Texas  outlets.  After
deducting  cost of sales and other  expenses  related to these sales,  including
$2,762,000 of rent,  management  fees, and interest paid to the Company,  Nu-Way
Beverage earned $160,000 in fiscal year 2001 from selling alcoholic beverages at
the Company's Texas outlets.

     In 1980 and 1982, entities affiliated with John H. Harvison, members of his
immediate family and their affiliates  granted to E-Z Serve,  Inc., the right to
sell motor fuel at retail for a period of 10 years at outlets  owned,  leased or
controlled,  directly or indirectly, by these affiliated entities. All rights to
commissions under these agreements and the right to sell motor fuel at wholesale
to E-Z Serve at such  locations  were  assigned  to FFP  Partners in May 1987 in
connection with the acquisition of its initial base of retail  operations.  Upon
the expiration or termination of those  agreements in 1990, FFP Partners entered
into agreements with Thrift Realty, a company owned and controlled by members of
John H.  Harvison's  immediate  family,  granting to FFP Partners the  exclusive
right to sell motor fuel at certain retail locations.  FFP Partners assigned the
agreements  to the Company in the December 1997  restructuring  of FFP Partners.
The  terms of these  agreements  are  comparable  to other  agreements  that the
Company has with  unrelated  parties.  During fiscal year 2001, the Company paid
$363,000 to Thrift Realty under these agreements.


                                     PART IV

ITEM 14.  EXHIBITS, FINANCIAL STATEMENTS, SCHEDULES AND REPORT ON FORM 8-K

     (a) The Company files the following documents as part of this Annual Report
on Form 10-K:

     (1)  Financial  Statements.  The Financial Statements as described in Index
          to Financial Statements on page F-1 hereof.

     (2)  Financial  Statement  Schedules.  No Financial Statement Schedules are
          included because they are either not required, not applicable,  or the
          required  information  is  included  in  the  consolidated   financial
          statements or notes thereto.

     (3)  Exhibits.

           3.1  Articles of Incorporation of FFP Marketing Company, Inc. {1}
           3.2  Bylaws of FFP Marketing Company, Inc. {1}
          10.1  Nonqualified Unit Option Plan of FFP Partners, L.P. {1}
          10.2  Form of Ground Lease with affiliated companies. {1}
          10.3  Form of Building Lease with affiliated companies. {1}
          10.4  Form of Agreement with Product Supply Services, Inc. {1}
          10.5  FFP Marketing Company. Inc. Stock Option Plan. {2}
          10.6  Loan and Security  Agreement  between  Direct Fuels,  L.P. and
                FFP Operating Partners, L.P., as borrowers, and Foothill Capital
                Corporation,  as lender, dated November 5, 2001 {3}
          21.1  Subsidiaries of the Registrant. {3}
          23.1  Consent of Independent Certified Public Accountants. {3}


          Notes
          -----

          {1}  Incorporated by reference to the Company's Form 10-K (file number
               1-13727)  filed with  Commission  and effective on or about April
               13, 1998.

          {2}  Incorporated by reference to the Company's Form 10-K (file number
               1-13727)  filed with  Commission  and effective on or about April
               12, 2000.

          {3}  Included with filing with Commission on or about June 24, 2002.

     (b)   The Company did not file a Form 8-K in 2001.







                                   SIGNATURES

     Pursuant to the  requirements  of Section 13 or 15(d) of the Securities and
Exchange Act of 1934,  the Registrant has duly caused this Annual Report on Form
10-K to be signed on its behalf by the undersigned, thereunto duly authorized.

Dated:  June 24, 2002                     FFP MARKETING COMPANY, INC.
                                          (Registrant)

                                          By: /s/ John H. Harvison
                                              --------------------------
                                              John H. Harvison
                                              Chairman of the Board


     Pursuant to the  requirements  of the Securities  Exchange Act of 1934, the
following  persons sign this Annual  Report on behalf of the  Registrant  in the
capacities indicated as of June 24, 2002.


/s/ John H. Harvison            Chairman of the Board of Directors and Chief
- ----------------------------    Executive Officer (Principal executive officer)
John H. Harvison

/s/ Robert J. Byrnes            President, Chief Operating Officer, and Director
- ----------------------------    (Principal operating officer)
Robert J. Byrnes

/s/ Craig T. Scott              Vice President-Finance, Secretary, Treasurer,
- ----------------------------    and General Counsel (Principal financial and
Craig T. Scott                  accounting officer)

/s/ J.D. St. Clair              Director
- ---------------------------
J. D. St. Clair

/s/ Michael Triantafellou       Director
- ---------------------------
Michael Triantafellou

/s/ Joseph F. Leonardo          Director
- ---------------------------
Joseph F. Leonardo

/s/ John D. Harvison            Director
- ---------------------------
John D. Harvison

/s/ Victor Puente, Sr.          Director
- ---------------------------
Victor Puente, Sr.

/s/ Robert W. Ratliff           Director
- ---------------------------
Robert W. Ratliff






ITEM 8.  INDEX TO FINANCIAL STATEMENTS




                                                                       Page
                                                                      Number
                                                                     -------

Report of Independent Certified Public Accountants                     F-2

Consolidated Balance Sheets as of December 30, 2001
    and December 31, 2000                                              F-3

Consolidated Statements of Operations for the Years
    Ended December 30, 2001, December 31, 2000, and
    December 26, 1999                                                  F-4

Consolidated Statements of Stockholders' Equity for
    the Years Ended December 30, 2001, December 31,
    2000, and December 26, 1999                                        F-5

Consolidated Statements of Cash Flows for the Years
    Ended December 30, 2001, December 31, 2000, and
    December 26, 1999                                                  F-6

Notes to Consolidated Financial Statements                             F-7









               REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS





The Stockholders of
FFP Marketing Company, Inc.:

     We  have  audited  the  accompanying  consolidated  balance  sheets  of FFP
Marketing  Company,  Inc. and its  subsidiaries  as of December  30,  2001,  and
December  31,  2000,  and the related  consolidated  statements  of  operations,
stockholders'  equity,  and cash flows for the years ended  December  30,  2001,
December  31,  2000,  and  December  26,  1999.  These  consolidated   financial
statements   are  the   responsibility   of  the   Company's   management.   Our
responsibility  is  to  express  an  opinion  on  these  consolidated  financial
statements based on our audits.

     We conducted our audits in accordance  with  auditing  standards  generally
accepted in the United States of America.  Those standards  require that we plan
and perform the audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement.  An audit includes examining, on a
test basis,  evidence  supporting  the amounts and  disclosures in the financial
statements.  An audit also includes assessing the accounting principles used and
significant  estimates  made by  management,  as well as evaluating  the overall
financial  statement  presentation.   We  believe  that  our  audits  provide  a
reasonable basis for our opinion.

     In our opinion,  the financial statements referred to above present fairly,
in all material respects,  the consolidated  financial position of FFP Marketing
Company,  Inc. and its  subsidiaries  as of December 30, 2001,  and December 31,
2000, and the consolidated  results of their  operations and their  consolidated
cash flows for the years  ended  December  30,  2001,  December  31,  2000,  and
December 26, 1999, in conformity with accounting  principles  generally accepted
in the United States of America.

     As described in Note 18, the accompanying  consolidated balance sheet as of
December  31,  2000  and the  related  consolidated  statements  of  operations,
stockholders'  equity, and cash flows for the years ended December 31, 2000, and
December 26, 1999 have been restated.



                                      GRANT THORNTON LLP



Dallas, Texas
April 24, 2002, except for Note 6,
as to which the date is June 24, 2002





                  FFP MARKETING COMPANY, INC. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                    DECEMBER 30, 2001, AND DECEMBER 31, 2000
                    (In thousands, except share information)

                                                        2001             2000
                                                     ----------    -------------
                                                                    (As Restated
                                                                   -See Note 18)
          ASSETS                                                   -------------

Current assets -
  Cash and cash equivalents                            $8,406           $14,572
  Marketable securities                                 5,203             3,084
  Trade receivables, less allowance
    for doubtful accounts of $1,842 and
    $913 in 2001 and 2000, respectively                15,763            25,027
  Inventories                                          20,742            24,502
  Notes receivable, current portion                     2,156             1,391
  Notes receivable from affiliates                        722               770
  Deferred tax asset                                      898             1,295
  Prepaid expenses and other current assets             1,147               676
                                                     --------          --------
    Total current assets                               55,037            71,317
Property and equipment, net                            35,906            38,074
Environmental remediation reimbursement claims          2,237             1,750
Notes receivable, excluding current portion             4,330             3,620
Other assets, net                                       6,497             6,570
                                                     --------          --------
       Total assets                                  $104,007          $121,331
                                                     ========          ========


       LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities -
  Current portion of long-term debt                    $7,577            $1,642
  Current portion of obligations
    under capital leases                                  299               437
  Accounts payable                                     14,769            19,690
  Money orders payable                                 16,894            18,237
  Accrued expenses                                     13,655            14,182
  Due to affiliate                                      1,527             1,407
                                                     --------          --------
    Total current liabilities                          54,721            55,595
Long-term debt, excluding current portion              27,461            37,557
Obligations under capital leases, excluding
  current portion                                       3,742             4,042
Deferred income taxes                                     898             2,906
Other liabilities                                       2,571             2,081
                                                     --------          --------
      Total liabilities                                89,393           102,181
Commitments and contingencies                              -                 -
Stockholders' equity -
  Preferred stock ($0.01 par value; 1,000,000
    shares authorized; no shares issued and
    outstanding)                                            0                 0
  Common stock ($0.01 par value; 9,000,000
    shares authorized; 3,818,747 shares issued
    and outstanding in 2001 and 2000)                  22,235            22,235
  Accumulated deficit                                  (6,819)           (2,116)
  Accumulated other comprehensive loss                   (802)             (969)
                                                     --------          --------
     Total stockholders' equity                        14,614            19,150
                                                     --------          --------
       Total liabilities and stockholders' equity    $104,007          $121,331
                                                     ========          ========


          See accompanying Notes to Consolidated Financial Statements.




                  FFP MARKETING COMPANY, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS
     YEARS ENDED DECEMBER 30, 2001, DECEMBER 31, 2000, AND DECEMBER 26, 1999
                  (In thousands, except per share information)

                                              2001          2000         1999
                                           --------     ----------    ----------
                                                       (As Restated-See Note 18)
                                                       -------------------------

Revenues -
  Motor fuel                               $510,117      $564,634      $378,945
  Merchandise                                99,131       111,909       114,422
  Miscellaneous                              12,832        11,850        11,012
                                           --------      --------      --------
     Total revenues                         622,080       688,393       504,379
Costs and expenses -
  Cost of motor fuel                        483,932       533,947       350,794
  Cost of merchandise                        70,136        78,746        80,685
  Direct store expenses                      45,491        50,075        50,524
  General and administrative expenses        17,598        15,694        14,389
  Depreciation and amortization               7,999         7,225         6,724
                                           --------      --------      --------
     Total costs and expenses               625,156       685,687       503,116
                                           --------      --------      --------
Operating income (loss)                      (3,076)        2,706         1,263
  Interest income                             1,334         1,453         1,376
  Interest expense                            4,546         4,556         3,989
                                           --------      --------      --------
Loss before income taxes and
  extraordinary items                        (6,288)         (397)       (1,350)
     Income tax expense (benefit)            (1,585)            1          (336)
                                           --------      --------      --------
Loss before extraordinary items              (4,703)         (398)       (1,014)
Extraordinary loss (net of applicable
  income tax benefit of $134 in 1999)             0             0           241
                                           --------      --------      --------
Net loss                                    $(4,703)        $(398)      $(1,255)
                                           ========      ========      ========

Loss before extraordinary items, per share -
     Basic                                   $(1.23)       $(0.10)       $(0.27)
     Diluted                                  (1.23)        (0.10)        (0.27)

Net loss, per share -
     Basic                                   $(1.23)       $(0.10)       $(0.33)
     Diluted                                  (1.23)        (0.10)        (0.33)

Weighted average number of common
  shares outstanding -
     Basic                                    3,819         3,819         3,819
     Diluted                                  3,819         3,819         3,819



          See accompanying Notes to Consolidated Financial Statements.




                  FFP MARKETING COMPANY, INC. AND SUBSIDIARIES
                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
     YEARS ENDED DECEMBER 30, 2001, DECEMBER 31, 2000, AND DECEMBER 26, 1999
                                 (In thousands)

                                                     Accum-
                                                     ulated
                                                     Other                Total
                                         Accum-     Compre-    Compre-    Stock-
                                Common   ulated     hensive    hensive  holders'
                                Stock    Deficit     Loss       Loss     Equity
                               -------  -----------  ------    -------   -------
                                      (As Restated-             (As Restated -
                                       See Note 18)             See Note 18)
                                       ------------            -----------------

Balance, December 27, 1998    $22,235    $(463)        $0        $0     $21,772

Net loss                           -    (1,255)        -     (1,255)     (1,255)
                              -------   -------      -----  --------    --------

Comprehensive loss                                          $(1,255)
                                                            ========

Balance, December 26, 1999     22,235   (1,718)        -                 20,517

Net loss                           -      (398)        -      $(398)       (398)
Unrealized loss on marketable
  securities, net of tax
  benefit of $498                  -        -        (969)     (969)       (969)
                              -------   -------      -----  --------    --------

Comprehensive loss                                          $(1,367)
                                                            ========

Balance, December 31, 2000     22,235   (2,116)      (969)               19,150

Net loss                           -    (4,703)        -    $(4,703)     (4,703)

Unrealized gain on market-
   able securities, net of
   tax expense of $37              -        -         260       260         260

Reclassification of real-
   ized gain on marketable
   securities, net of tax
   expense of $119                 -        -        (232)     (232)       (232)

Reclassification of
  unrealized loss on
  marketable securities
  to income, net of tax
  benefit of $71                   -        -         139       139         139
                              -------   -------      -----  --------    --------

Comprehensive loss                                          $(4,536)
                                                            ========

Balance, December 30, 2001    $22,235  $(6,819)     $(802)              $14,614
                              =======  ========    =======              =======




          See accompanying Notes to Consolidated Financial Statements.




                  FFP MARKETING COMPANY, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
     YEARS ENDED DECEMBER 30, 2001, DECEMBER 31, 2000, AND DECEMBER 26, 1999
                 (In thousands, except supplemental information)

                                                      2001      2000      1999
                                                    --------  --------  --------
                                                                 (As Restated-
                                                                  See Note 18)
                                                               -----------------

Cash Flows from Operating Activities -
  Net loss                                          $(4,703)    $(398)  $(1,255)
  Adjustments to reconcile net loss
  to net cash provided by (used in)
  operating activities -
    Depreciation and amortization                     7,999     7,225     6,724
    Provision for doubtful accounts                   1,244       413       651
    Deferred income tax expense (benefit)            (1,585)        1      (470)
    (Gain) loss on sale of property and equipment       218      (250)      307
    (Gain) on sale/conversion of store operations    (1,796)   (2,851)      (38)
    Realized gain from marketable securities           (351)        0         0
    Loss on impairment of marketable securities         210         0         0
    Accrued interest and discount on
      marketable securities                            (970)        0         0
    Changes in operating assets and liabilities-
      Trading securities                                  0    (2,036)   (3,355)
      Trade receivables                               8,020    (8,278)   (5,917)
      Inventories                                     2,582    (2,149)   (8,386)
      Prepaid expenses and other current assets      (1,224)   (1,064)   (2,224)
      Accounts payable                               (4,921)   (2,829)    6,265
      Money orders payable                           (1,343)    5,488    (2,441)
      Accrued expenses and other liabilities         (1,158)   (3,771)    2,726
                                                    --------  --------  --------
Net cash provided by (used in) operating activities   2,222   (10,499)   (7,413)
                                                    --------  --------  --------

Cash Flows from Investing Activities -
  Proceeds from sale of marketable securities           539     1,453         0
  Purchase of available-for-sale securities               0      (538)        0
  Purchase of property and equipment                 (6,365)   (5,162)  (13,032)
  Proceeds from sale of property and equipment           66       953       129
  Proceeds from sale/conversion of store operations     637     1,160         0
  Decrease (increase) in notes receivable
    from affiliates                                     (33)      108    14,103
  Decrease in notes receivable                          747       349        75
                                                    --------  --------  --------
Net cash provided by (used in) investing activities  (4,409)   (1,677)    1,275
                                                    --------  --------  --------

Cash Flows from Financing Activities -
  Proceeds from long-term debt                      186,181   102,337   490,771
  Principal payments on long-term debt             (190,342)  (96,574) (477,715)
  Borrowings under capital lease obligations              0         0     3,985
  Principal payments on capital lease obligations      (438)     (398)     (464)
  Borrowings from affiliate                             620       515       892
                                                    --------  --------  --------
Net cash provided by (used in) financing activities  (3,979)    5,880    17,469
                                                    --------  --------  --------

Net increase (decrease) in cash and cash equivalents (6,166)   (6,296)   11,331
Cash and cash equivalents at beginning of year       14,572    20,868     9,537
                                                    --------  --------  --------
Cash and cash equivalents at end of year             $8,406   $14,572   $20,868
                                                    ========  ========  ========



Supplemental Disclosure of Cash Flow Information:
Cash paid for interest                               $4,546    $4,556    $3,884



          See accompanying Notes to Consolidated Financial Statements.




                  FFP MARKETING COMPANY, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
           DECEMBER 30, 2001, DECEMBER 31, 2000, AND DECEMBER 26, 1999

1.  Basis of Presentation

     FFP Marketing  Company,  Inc., a Texas  corporation  (the  "Company"),  was
formed immediately prior to a tax-motivated restructuring of FFP Partners, L.P.,
a Delaware  limited  partnership  ("FFP  Partners")  in December  1997.  In that
restructuring,  FFP Partners transferred all of its assets and businesses to the
Company,  except that FFP Partners  retained the real estate  previously used in
its retail  operations.  Unless the context  requires  otherwise,  references in
these  consolidated  financial  statements  to  the  "Company"  for  periods  or
activities  prior to the December 1997  restructuring  include the activities of
FFP Partners.  The net book value of real estate assets and liabilities retained
by FFP Partners was reflected at that time as a distribution  to FFP Partners in
the Company's consolidated statements of stockholders' equity.  Accordingly,  no
gain or loss  was  recognized  as a  result  of the  restructuring.  In the 1997
restructuring of FFP Partners,  the holders of its limited partnership interests
received one share of common  stock of the Company for each limited  partnership
unit that they owned on December 28, 1997,  resulting in each such person owning
the same economic interest in the Company as they had held in FFP Partners.

     The consolidated  financial  statements include the accounts of the Company
and its majority-owned subsidiaries.  All significant inter-company accounts and
transactions  have been  eliminated in the  consolidated  financial  statements.
Certain  reclassifications  for prior  years  have been made to  conform  to the
current year presentation.

     The Company conducts its operations through the following subsidiaries:

    Entity                           Date Formed        Principal Activity
- ------------------------------      -------------   ---------------------------

FFP Operating Partners, L.P.,       December 1986   Operation of convenience
a Dalaware limited partnership                         stores and other retail
                                                       outlets and sale of
                                                       ancillary products and
                                                       services

Direct Fuels, L.P., a Texas         December 1988   Operation of fuel terminal
limited partnership                                    and wholesale fuel sales

FFP Financial Services, L.P., a     September 1990  Sale of money order services
Delaware limited partnership                           and supplies

Practical Tank Management, Inc.,    September 1993  Underground storage tank
a Texas corporation                                    monitoring

FFP Transportation, L.L.C., a       September 1994  Ownership of tank trailers
Texas limited liability company                        and other transportation
                                                       equipment

FFP Money Order Company, Inc.,      December 1996   Sale of money orders through
a Nevada corporation                                   agents


     The Company and its subsidiaries  are principally  engaged in two operating
segments:  (i) the sale of motor fuel,  merchandise  and ancillary  products and
services at convenience stores,  truck stops, and third-party  operated gasoline
outlets  ("Retail  Operations"),  and (ii) the sale of motor fuel on a wholesale
basis  and the  operation  of a motor  fuel  terminal  and  processing  facility
("Wholesale and Terminal Operations") (see Note 17).

     As more fully described in Note 18 entitled "Restatement", the consolidated
financial  statements  and  related  disclosures  as of and for the years  ended
December  31,  2000 and  December  26,  1999,  have  been  restated  to  correct
bookkeeping errors identified in the Company's accounting records.

     The  preparation  of financial  statements  in conformity  with  accounting
principles   generally  accepted  in  the  United  States  of  America  requires
management to make estimates and assumptions that affect the reported amounts of
assets and liabilities at the date of the financial  statements,  the disclosure
of contingent  assets and  liabilities at the date of the financial  statements,
and the reported  amounts of revenues and expenses during the reported  periods.
Actual results could differ from those estimates.


2.  Significant Accounting Policies

Fiscal Years
- ------------

     The Company  prepares its financial  statements  and reports its results of
operations  on the  basis of a fiscal  year  that  ends on the  last  Sunday  of
December.  The Company's  fiscal years ended December 30, 2001, and December 26,
1999,  consisted  of 52 weeks,  while its fiscal year ended  December  31, 2000,
contained 53 weeks.  Year-end information in these notes is as of the respective
dates above.

Cash and Cash Equivalents
- -------------------------

     Cash equivalents  consist of highly liquid  investments with maturity dates
at date of  purchase  of three  months or less.  Cash and cash  equivalents  are
stated at cost plus accrued interest, which approximates market value.

Notes Receivable
- ----------------

     The Company evaluates its ability to collect amounts owed the Company under
its notes receivable in accordance with the provisions of Statement of Financial
Accounting  Standards ("SFAS") No. 114,  "Accounting by Creditors for Impairment
of Loans," as amended by SFAS No. 118,  "Accounting  by Creditors for Impairment
of a Loan -- Income  Recognition and Disclosures." At year end 2001 and 2000, no
notes receivable were determined to be impaired.

     At year end 2001 and 2000, notes receivable were $6,486,000 and $5,011,000,
respectively.  Interest  rates  under the  notes  range  from 8% to 15%.  Future
payments  under the notes are payable to the Company after 2001 in the following
amounts:

                                            (in thousands)

      2002                                       $2,156
      2003                                        1,321
      2004                                        1,267
      2005                                          925
      2006                                          216
      Thereafter                                    601
                                                 ------
                                                 $6,486
                                                 ======
Inventories
- -----------

     Inventories  consist of the Company's retail  convenience store merchandise
and motor fuel products. Merchandise inventories are stated at the lower of cost
or market as determined by the retail method.  Motor fuel inventories are stated
at the lower of cost or market using the first-in,  first-out ("FIFO") inventory
method.

     The  Company  has  selected a single  company as the  primary  grocery  and
merchandise  supplier to its convenience stores and truck stops although certain
items,  such as bakery  goods,  dairy  products,  soft drinks,  beer,  and other
perishable products, are generally purchased from local vendors and/or wholesale
route salespeople.  The Company believes it could replace any of its merchandise
suppliers,  including  its primary  grocery and  merchandise  supplier,  with no
significant adverse effect on its operations.

     The  Company  does not have  long-term  contracts  with  any  suppliers  of
petroleum   products   covering   more  than  10%  of  its  motor  fuel  supply.
Unanticipated  national or international events could result in a curtailment of
motor fuel  supplies to the  Company,  thereby  adversely  affecting  motor fuel
sales. In addition, management believes a significant portion of its merchandise
sales are to  customers  who also  purchase  motor  fuel.  Accordingly,  reduced
availability of motor fuel could negatively impact other facets of the Company's
operations.

Property and Equipment
- ----------------------

     Property and equipment are stated at cost. Equipment acquired under capital
leases is stated at the present  value of the initial  minimum  lease  payments,
which is not in  excess of the fair  value of the  equipment.  Depreciation  and
amortization of property and equipment are provided on the straight-line  method
over the estimated useful lives of the respective assets, which range from three
to 20 years.  Leasehold  improvements are amortized on the straight-line  method
over the shorter of the lease term,  including option periods,  or the estimated
useful lives of the respective assets.

Investments in Joint Ventures and Other Entities
- ------------------------------------------------

     Investments in joint ventures and other entities that are 50% or less owned
are  accounted  for by the equity  method.  The  Company's  investment  in those
entities  is  included  in other  assets,  on a net basis,  in the  accompanying
consolidated balance sheets, and the Company's share of income (loss) from those
entities is included in miscellaneous  income in the accompanying  statements of
operations.

Intangible Assets
- -----------------

     In  connection  with the  allocation  of the  purchase  price of the assets
acquired in 1987 upon the commencement of the Company's  operations,  $1,093,000
was allocated as the future benefit of real estate leased from affiliates of its
former general  partner.  The future benefit of these leases is being  amortized
using the straight-line  method over 20 years, the term including option periods
of such leases.

     Goodwill  of  $1,445,000  at year end  2001 and at year end 2000 was  being
amortized using the straight-line method over 20 years. The Company assesses the
recoverability  of  goodwill by  determining  whether  the  amortization  of the
balance  over  the  remaining  amortization  period  can  be  recovered  through
undiscounted future operating cash flows of the acquired operations.  The amount
of goodwill impairment, if any, is measured based on projected discounted future
operating cash flows using a discount rate reflecting the Company's average cost
of funds. The assessment of the  recoverability of goodwill would be impacted if
anticipated future operating cash flows are not achieved.  (See - New Accounting
Pronouncements.)

Freight Charges and Costs
- -------------------------

     The Company  classifies  all  amounts  billed to its  wholesale  motor fuel
customers  for freight  charges as motor fuel  revenue and  includes all related
freight costs in costs of motor fuel sold.

Sales of Convenience Store Operations
- -------------------------------------

     In 2001 and in past years the Company sold the  merchandise  operations and
related  inventories  of certain  convenience  store  locations to various third
parties  in  exchange  for cash  and  notes  receivable.  The  notes  receivable
generally are for terms of five years, require monthly payments of principal and
interest,  and  bear  interest  at  rates  ranging  from  8% to  12.5%.  Summary
information about these sales is as follows:

                                                             Gains (Losses)
                                                        ------------------------
                   Number   Cash       Notes    Total                 Deferred
                    Sold  Proceeds  Receivable Proceeds Recognized (at year end)
                   ------ --------  ---------- -------- ---------- ------------
                                (In thousands, except number sold)

 2001               26      $636     $2,222    $2,858     $1,796       $125
 2000               34     1,160      3,298     4,458      2,851        135
 1999                3        31        110       141         38         42

     Gains on sales  which  meet  specified  criteria,  including  receipt  of a
significant  cash down  payment and  projected  cash flow from store  operations
sufficient to adequately  service the debt, are  recognized  upon closing of the
sale.  Gains from sales that do not meet the specified  criteria are  recognized
under  the  installment  method  as cash  payments  are  received.  Gains  being
recognized under the installment method are evaluated  periodically to determine
if full recognition of the gain is appropriate.

     Under  these  sales,  the  Company  generally  retains  the real  estate or
leasehold interests and leases or subleases the store facilities  (including the
store  equipment) to the purchaser  under  five-year  renewable  operating lease
agreements.  The Company usually retains  ownership of the motor fuel operations
and pays the purchaser of the store  commissions  based on motor fuel sales.  In
addition,  the new store operators may purchase  merchandise under the Company's
established buying arrangements.

     In addition,  the Company sold one store to third parties outright in 2001.
Summary information about those sales in 2001, 2000 and 1999 is as follows:

                                                             Gains (Losses)
                                                        ------------------------
                   Number   Cash       Notes    Total                 Deferred
                    Sold  Proceeds  Receivable Proceeds Recognized (at year end)
                   ------ --------  ---------- -------- ---------- ------------
                                (In thousands, except number sold)

 2001                1       $25        $68       $93       $(83)        $0
 2000                2       332        472       804        194          0
 1999                0         0          0         0          0          0

Environmental Costs
- -------------------

     Environmental   remediation  costs  are  expensed;   related  environmental
expenditures that extend the life, increase the capacity,  or improve the safety
or efficiency of existing assets are capitalized.  Liabilities for environmental
remediation costs are recorded when  environmental  assessment or remediation is
probable and the amounts can be reasonably estimated.  Environmental liabilities
are evaluated independently from potential claims for recovery. Accordingly, the
gross estimated  liabilities and estimated  claims for  reimbursement  have been
presented  separately in the accompanying  consolidated balance sheets (see Note
14b).

Motor Fuel Taxes
- ----------------

     Motor fuel revenues and related motor fuel costs include  federal and state
excise taxes of $120,594,000,  $145,980,000, and $139,711,000 in 2001, 2000, and
1999, respectively.

Exchanges
- ---------

     The Company uses the exchange  method of accounting for motor fuel exchange
transactions.  Under this method,  such transactions are considered as exchanges
of assets with deliveries being offset against receipts, or vice versa. Exchange
balances  due from  others  are valued at current  replacement  costs.  Exchange
balances due to others are valued at the cost of forward contracts (see Note 12)
to the extent they have been entered into, with any remaining  balance valued at
current replacement cost. Exchange balances due from others at year end 2001 and
2000 were $12,000 and $200,000, respectively.

Income Taxes
- ------------

     Income  taxes are  accounted  for under  the  asset and  liability  method.
Deferred tax assets and liabilities are recognized for the estimated  future tax
consequences  attributable to existing  differences  between financial statement
carrying  amounts  of assets and  liabilities  and their  respective  tax bases.
Deferred  tax  assets and  liabilities  are  measured  using  enacted  tax rates
expected to be in effect when such amounts are  realized or settled.  The effect
of a change in tax rates is recognized in income in the period that includes the
enactment date.

Fair Value of Financial Instruments
- -----------------------------------

     The carrying amounts of cash,  receivables,  investments in debt securities
and certain equity securities,  amounts due under the revolving credit line, and
money orders  payable  approximate  fair value because of the short  maturity of
those instruments.  The carrying amount of notes receivable and notes receivable
from  affiliates  approximates  fair value,  which is determined by  discounting
expected future cash flows at current rates.

     The  carrying  amount  of  notes  payable  at year  end  2001  and 2000 was
$35,038,000 and $39,199,000,  respectively.  The fair value of such debt at year
end 2001 and 2000 was approximately  $36,283,000 and $41,541,000,  respectively,
based on the Company's current borrowing rate for debt with similar maturities.

Net Income or Net Loss per Share
- --------------------------------

     Basic net income or net loss per share is computed  by dividing  net income
or net loss by the weighted average number of common shares  outstanding for the
year.  Diluted  net income or net loss per share is  computed  by  dividing  net
income or net loss by the weighted  average number of common shares  outstanding
for the year plus potentially  dilutive common shares.  Because the effect would
be anti-dilutive,  the diluted net loss computation excludes outstanding options
to acquire 303,667 common shares at year end 2001, 253,667 common shares at year
end  2000,  and  231,667  common  shares  at year  end 1999  (see  Note  10).  A
reconciliation  of the  denominators of the basic and diluted net loss per share
computations for 2001, 2000 and 1999 follows:

                                                     2001        2000     1999
                                                    ------     ------    ------
                                                         (In thousands)

Weighted average number of
    common shares outstanding                        3,819     3,819     3,819
Effect of dilutive options                               0         0         0
                                                     -----     -----     -----
Weighted average number of common shares
    outstanding, assuming dilution                   3,819     3,819     3,819
                                                     =====     =====     =====

Employee Benefit Plan
- ---------------------

     The Company has a 401(k)  profit  sharing plan  covering all  employees who
meet age and tenure  requirements.  Participants  may  contribute  to the plan a
portion, within specified limits, of their compensation under a salary reduction
arrangement.   The  Company  is  entitled  to  make  discretionary  matching  or
additional contributions to the 401(k) plan but has never done so.

Stock Option Plans
- ------------------

     The Company has chosen to account for  stock-based  compensation  using the
intrinsic value method prescribed in Accounting Principles Board ("APB") Opinion
No. 25, "Accounting for Stock Issued to Employees", and related interpretations.
Accordingly, compensation costs for stock options are expensed on the grant date
to the extent that the quoted market price of the Company's  stock on that date,
if any,  exceeds the exercise  price that the employee  must pay to acquire that
stock.

Impairment of Long-Lived Assets and Long-Lived Assets to Be Disposed Of
- -----------------------------------------------------------------------

     The  Company  evaluates  all  long-lived  assets and  certain  identifiable
intangibles for impairment whenever events or changes in circumstances  indicate
that the  carrying  amount of an asset  may not be  recoverable.  Impairment  is
recognized when the carrying amounts of the assets exceeds the fair value of the
assets.  Assets to be  disposed  of are  reported  at the lower of the  carrying
amount or the fair value less selling costs.

Revenue Recognition
- -------------------

     The Company  recognizes revenue related to motor fuel and merchandise sales
at the time of the sale.

Derivative Instruments and Hedging Activities
- ---------------------------------------------

     SFAS  No.  133,   "Accounting   for  Derivative   Instruments  and  Hedging
Activities" was issued in June 1998. As amended, this statement is effective for
fiscal years beginning after June 30, 2000. This statement establishes standards
of  accounting  for  and  disclosures  of  derivative  instruments  and  hedging
activities.  The Company has adopted this  statement and believes that it has no
material impact on its financial condition or results of operation.

New Accounting Pronouncements
- -----------------------------

     In July 2001, the Financial Accounting Standards Board issued SFAS No. 141,
"Business Combinations" and SFAS No. 142, "Goodwill and Intangible Assets." SFAS
No. 141 is effective  for all  business  combinations  completed  after June 30,
2001.  SFAS No. 142 is effective for fiscal years  beginning  after December 15,
2001.

     Major  provisions  of  these  statements  and the  effective  dates  are as
follows:

     o    Intangible assets acquired in a business  combination must be recorded
          separately from goodwill if they arise from contractual or other legal
          rights or are separable from the acquired entity;

     o    Goodwill, as well as intangible assets with indefinite lives, acquired
          after June 30, 2001, will not be amortized;

     o    Effective  January 1, 2002,  all  previously  recognized  goodwill and
          intangible  assets with indefinite  lives will no longer be subject to
          amortization;

     o    Effective  January  1,  2002,  goodwill  and  intangible  assets  with
          indefinite  lives will be tested for impairment  annually and whenever
          there is an impairment indicator.

     The  Company  intends to  complete a  transitional  impairment  test of all
intangible  assets  by March 31,  2002,  and a  transitional  fair  value  based
impairment  test  of  goodwill  as of  December  30,  2001,  by June  30,  2002.
Impairment  losses,  if any,  resulting  from the  transitional  testing will be
recognized  in the quarter  ended March 31, 2002,  as a  cumulative  effect of a
change in accounting principle.

     In August 2001, the Financial  Accounting  Standards  Board issued SFAS No.
144,  "Accounting for Impairment or Disposal of Long-Lived Assets." SFAS No. 144
addresses  financial  accounting and reporting for the impairment or disposal of
long-lived assets.  This statement is effective for fiscal years beginning after
December 15, 2001. The Company does not believe that the  implementation of this
standard  will have a material  effect on its  financial  position or results of
operations.


3.  Investments in Marketable Securities


     The Company  classified all of its investments in marketable  securities as
"trading securities" before October 2000 and as "available-for-sale  securities"
after September 2000. Trading securities are securities that are bought and held
principally  for  the  purpose  of a  resale  in the  near  term.  At the end of
September  2000,  the Company  changed its  intention in holding its  marketable
securities  to a longer  term  outlook.  SFAS No. 115,  "Accounting  for Certain
Investments  in Debt and Equity  Securities",  provides that net  unrealized and
realized  gains and losses from  trading  securities  are  included in earnings,
while net  unrealized  gains and losses from  available-for-sale  securities are
included in the calculation of "comprehensive  net income" or "comprehensive net
loss" as a  separate  component  of the  stockholders'  equity  accounts  of the
Company, instead of in earnings.  Dividend and interest income from both trading
securities and available-for-sale securities,  including the amortization of any
premium and discount arising at acquisition, are also included in earnings.


     Interest  income  from  trading  securities  and  from   available-for-sale
securities,  including  the  amortization  of premium or  accretion  of discount
arising at acquisition, unrealized gains and losses from trading securities, and
realized  gains  and  losses  from  trading  securities  and  available-for-sale
securities  were  included in earnings in 2001,  2000 and 1999 in the  following
amounts:

                                                     2001        2000     1999
                                                    ------     ------    ------
                                                         (In thousands)

Interest income from marketable securities,
    net of margin interest expense                   $925       $891       $58
Net unrealized gain (loss) from trading securities      0     (2,221)      133
Impairment loss on available-for-sale securities     (210)         0         0
Net realized gain from trading and available-
    for-sale securities                               351      1,395        79
                                                    -----      -----     -----
    Totals                                         $1,066        $65      $270
                                                   ======      =====     =====


4. Property and Equipment

     Property and equipment consists of the following:

                                                        2001         2000
                                                      ------       -------
                                                          (In thousands)

    Land                                              $2,168        $1,968
    Buildings and leasehold improvements              16,900        15,683
    Machinery and equipment                           68,060        65,593
    Construction in progress                              37             4
                                                      ------       -------
                                                      87,165        83,248
    Accumulated depreciation                         (51,259)      (45,174)
                                                      ------       -------
        Total property and equipment, net            $35,906       $38,074
                                                     =======       =======


5.  Other Assets

         Other assets consist of the following:

                                                        2001         2000
                                                      ------       -------
                                                          (In thousands)

    Intangible Assets (Note 2)
       Ground leases                                  $1,093        $1,093
       Goodwill                                        1,445         1,445
       Deferred investments                            3,202         3,281
       Capitalized research and development costs      1,146         1,146
       Franchise fees                                     21            21
       Loan costs                                      1,926         1,553
                                                      ------       -------
                                                       8,833         8,539
       Accumulated amortization                       (4,718)       (4,348)
                                                      ------       -------
          Total intangible assets, net                 4,115         4,191
    Investments in joint ventures and other entities     751           965
    Other                                              1,631         1,414
                                                      ------       -------
    Total other assets                                $6,497        $6,570
                                                      ======       =======


6.  Indebtedness

     The monthly payments and the outstanding principal balances at December 30,
2001 and December 31, 2000 under the Company's  notes payable are  summarized in
the following table:
                                                             Outstanding Balance
                                                     Monthly -------------------
                                                    Payments      2001    2000
                                                    --------   -------- --------
                                                            (In thousands)

 Type of Loan                 Purpose of Loan
- ---------------------   ----------------------------

Store note              Loan for gas-only conversion      $0       $0      $33
Sewer financing         Truck stop improvements            2       34       61
Vendor financing        Accounting software                0        0        5
Short term note         Investment in private company      0        0      200
7 to 15 year financing  1998 refinancing of 44 stores    101    7,852    8,359
7 to 15-year financing  1999 purchase of 4 stores         13      841      910
15-year financing       1999 refinancing of bank debt    256   21,946   22,773
15-year financing       Purchase of 3 stores               5      493        0
Bank line of credit     Operations                         0    3,872    6,858
                                                       -----  -------   ------
Total notes payable                                     $377   35,038   39,199
                                                       =====
  Less: current portion                                         7,577    1,642
                                                              -------   ------
Long-term notes payable                                       $27,461  $37,557
                                                              =======  =======

     In June  1998 the  Company  obtained  44 loans  in the  original  aggregate
principal amount of $9,420,000 secured by a lien against the Company's leasehold
improvements,  equipment, and inventory at 44 specific convenience stores, truck
stops and gas-only outlets.  The loans bear interest at 8.66% per annum, require
the Company to maintain a minimum fixed charge  coverage ratio of 1.25 to 1, and
will be fully  amortized at various  maturity dates ranging from October 2007 to
July  2013  by  making   principal  and  interest   payments  in  equal  monthly
installments  over their respective terms. At year end 2001, the Company was not
in compliance  with the required  fixed charge  coverage ratio under these loans
but  obtained  a waiver  of such  non-compliance  in June  2002 for all of those
loans.  At year end 2001 and  2000,  $7,852,000  and  $8,359,000,  respectively,
remained outstanding on the 44 loans.

     In February 1999 the Company  acquired 23 convenience  stores and two truck
stops.  Eleven of the 25 stores are third party  leasehold  locations  where the
Company purchased the existing leasehold interest, equipment, and inventory. The
Company   financed   its   purchase   of  four  of  the  11  stores   with  four
fully-amortizing  mortgage loans in the aggregate  original  principal amount of
$1,012,000  secured by a lien  against  the  Company's  leasehold  improvements,
equipment, and inventory at those four convenience stores. The loans provide for
maturity dates ranging from 86 to 180 months,  interest  payable at a fixed rate
of 9.275% per annum,  a minimum  fixed charge  coverage  ratio of 1.25 to 1, and
aggregate  monthly  payments of principal  and interest of $13,000.  At year end
2001, the Company was not in compliance  with the required fixed charge coverage
ratio  under these loans but  obtained a waiver of such  non-compliance  in June
2002 for all but two of the loans. Accordingly,  the remaining principal balance
of $542,000 under those two loans has been classified as a current  liability on
the  consolidated  balance  sheets at year end 2001.  At year end 2001 and 2000,
$841,000 and $910,000, respectively, remained outstanding on the four loans.

     In February 1999 the Company  purchased  inventory  and equipment  from FFP
Partners at 14 store  locations  at a price of  $2,692,000  and  executed a note
payable to FFP Partners for such amount. The Company repaid this note in October
1999.

     In June 1999 the Company  refinanced its previous revolving credit facility
and term loan with the  proceeds  of fixed  rate  financing  from a third  party
lender  in the  form of 49  fully-amortizing  loans  in the  original  aggregate
principal  amount of $23,800,000.  With the net loan proceeds the Company repaid
debts  aggregating  $19,988,000 and incurred an  extraordinary  loss of $375,000
($0.10  per  share),  before  applicable  income  tax  benefit,  as a result  of
prepayment  penalties  and the write off of  previously  unamortized  loan fees.
These 49 loans are payable in 180 equal, monthly installments with interest at a
fixed rate of 9.9% per annum,  maintain a minimum fixed charge coverage ratio of
1.25 to 1, and aggregate monthly payments of principal and interest of $256,000.
These loans are secured by a lien against the Company's leasehold  improvements,
equipment,  and  inventory at 49 specific  convenience  stores,  truck stops and
gas-only  outlets.  At year end 2001, the Company was not in compliance with the
required fixed charge  coverage ratio under these loans but obtained a waiver of
such non-compliance in June 2002 for all but five of the loans. Accordingly, the
remaining  principal  balance  of  $1,722,000  under  those  five loans has been
classified as a current liability on the consolidated balance sheets at year end
2001.  At year end 2001 and 2000,  $21,946,000  and  $22,773,000,  respectively,
remained outstanding on the 49 loans.

     In August 2001 the Company  purchased three  convenience  store  properties
that it previously  operated  under a lease.  The Company  financed its purchase
with fully-amortizing  mortgage loans in the aggregate original principal amount
of $500,000 over a 15-year term,  interest payable at a fixed rate of 8% for the
first five years but variable  thereafter at prime plus an index,  and aggregate
monthly payments of principal and interest of $5,000.  The Company's new monthly
loan payments equal its previous  monthly rental payments prior to the purchase.
At year end 2001, $493,000 remained outstanding on the loan.

     In November 2001 the Company closed a new revolving  credit facility with a
third party  lender  providing  for  borrowings  up to  $20,000,000.  The amount
available at any time under new revolver is calculated  with a borrowing base of
85% of its eligible trade  receivables plus 70% of the inventory at its terminal
facility.  The new revolver replaced a prior revolving credit facility scheduled
to expire in 2002 that  provided for  borrowings up to  $10,000,000.  The amount
available at any time under old revolver was calculated with a borrowing base of
80% of its eligible trade  receivables plus 60% of the inventory at its terminal
facility, except that any draw that would cause outstanding borrowings under the
facility to exceed  $5,000,000  was  limited to 140% of net value of  marketable
securities in the Company's  trading  account at a brokerage firm. The net value
of marketable securities at that brokerage firm was $2,711,000 at year end 2000.
At year end 2001, the Company's  borrowing  base under its new revolving  credit
facility was $5,473,000. The new revolving credit facility bears interest at the
lender's prime rate plus three-fourths of one percentage point (5.5% at year end
2001), payable monthly, and matures in November 2005. The new loan is subject to
a Loan and Security  Agreement dated November 5, 2001 between the lender and two
subsidiaries  of the Company,  namely FFP  Operating  Partners,  L.P. and Direct
Fuels, L.P. The agreement contains numerous, but customary, covenants including,
but not  limited  to, a  financial  covenant  requiring  Direct  Fuels,  L.P. to
maintain a specified  minimum amount each quarter of earnings  before  interest,
taxes,  depreciation  and  amortization.  At year end 2001,  the Company met the
required  fixed  charge  coverage  ratio  under the loan  agreement  for the new
revolver.  In the event of a default under the loan,  liens on certain assets of
FFP Operating Partners, L.P. also take effect. At year end 2001, the Company was
not in compliance with the terms of its new revolver  because it had not met the
required  fixed charge  coverage  ratio under its loan  documents with its other
lenders. Accordingly, the principal balance of $3,872,000 under the new revolver
has been classified as a current liability on the consolidated balance sheets at
year  end  2001.  At  year  end  2001  and  2000,   $3,872,000  and  $6,858,000,
respectively, were outstanding under the revolving lines of credit. In addition,
standby letters of credit for the benefit of third parties were issued under the
revolving line of credit in the amount of $482,000 at year end 2001.

     The Company's long-term debt payments after 2001 are as follows:

                                                (in thousands)
           2002                                     $7,577
           2003                                      1,580
           2004                                      1,725
           2005                                      1,902
           2006                                      2,090
           Thereafter                               20,164
                                                    ------
                                                   $35,038
                                                   =======


7.  Capital Leases

     The Company leases certain  computers and convenience store equipment under
non-cancelable   capital  leases.  The  Company  also  leases  buildings  at  14
convenience  stores that are classified  for accounting  purposes as capitalized
leases,  while the Company's  lease  payments for the land at those 14 locations
are classified as operating  leases.  Assets under capital lease are capitalized
at the present value of the minimum future lease payments.  The building capital
lease  obligations  had an initial  obligation of  $3,932,000 in February  1999,
which had been reduced to $3,782,000  and  $3,845,000 at year end 2001 and 2000,
respectively.

     The gross  amount of all assets  covered by capital  leases and included in
property and equipment in the  accompanying  consolidated  balance  sheets is as
follows:


                                                        2001         2000
                                                      ------       -------
                                                          (In thousands)

    Buildings                                         $3,932        $3,932
    Fixtures and equipment                             1,387         1,555
                                                      ------       -------
    Less: Accumulated depreciation and amortization   (1,470)       (1,106)
                                                      ------       -------
    Totals                                            $3,849        $4,381
                                                      ======       =======

     Depreciation  and  amortization  expense in the  accompanying  consolidated
statements of operations  includes the amortization of assets held under capital
leases.  The  following  table shows future  minimum  lease  payments  under the
non-cancelable capital leases for years subsequent to 2001:

                                                        (In thousands)

           2002                                             $1,083
           2003                                                885
           2004                                                853
           2005                                                853
           2006                                                853
           Thereafter                                        3,174
                                                            ------
           Total minimum lease payments                      7,701
           Amount representing interest                      3,660
                                                            ------
           Present value of future minimum lease payments    4,041
              Current installments                             299
                                                            ------
           Obligations under capital leases,
              excluding current installments                $3,742
                                                            ======


8.  Operating Leases

     The Company  operates all of its  convenience  stores and truck stops under
long-term  operating  leases,  except for the  buildings  at the 14  convenience
stores  classified  as  capital  leases  (see  Note  7).  The  Company  leases a
significant  portion of its  properties  from  related  parties.  Certain of the
leases have  contingent  rentals based on sales levels of the  locations  and/or
have  escalation  clauses  tied to the  consumer  price  index.  During 1999 the
Company extended the lease term of 63 properties  leased from FFP Partners to 20
years.  Minimum future rental payments  (including  bargain renewal periods) for
all operating leases, and anticipated  sublease receipts under leases that cover
future periods, for years after 2001 are as follows:

                                        Future Rental Payments
                                  ----------------------------------    Future
                                   Related                             Sublease
                                   Parties      Others       Total     Receipts
                                  ---------   ---------    ---------    --------
                                                  (In thousands)

    2002                            $3,397      $2,966      $6,363      $3,248
    2003                             3,380       2,796       6,176       3,035
    2004                             3,368       2,605       5,973       2,722
    2005                             3,321       2,410       5,731       1,772
    2006                             3,283       2,095       5,378         486
    Thereafter                      28,073      14,943      43,016          47
                                   -------     --------    -------     -------
                                   $44,822     $27,815     $72,637     $11,310
                                   =======     =======     =======     =======

     Total rental  expense and sublease  income in 2001,  2000, and 1999 were as
follows:

                                                Rent Expense
                                   -------------------------------
                                    Related                            Sublease
                                    Parties     Others      Total       Income
                                   --------     ------      ------      ------
                                                  (In thousands)

    2001                            $3,785      $3,286      $7,071      $3,440
    2000                             3,758       3,261       7,019       2,358
    1999                             3,745       3,247       6,992       1,683


9.  Accrued Expenses

     Accrued expenses at year end 2001 and 2000 consist of the following:


                                                        2001         2000
                                                      ------       -------
                                                          (In thousands)

Motor fuel taxes payable                              $5,725        $7,503
Accrued payroll and related expenses                   1,476         1,351
Accrued property taxes                                 1,326         1,267
Brokerage account payable                              1,697           658
Other accrued expenses                                 3,431         3,403
                                                     -------       -------
    Totals                                           $13,655       $14,182
                                                     =======       =======


10.  Stock Option Plan and Nonqualified Unit Option Plan


     The Company's Board of Directors adopted a Stock Option Plan in August 1999
to  provide  an  incentive  for its  employees  to remain in the  service of the
Company and to encourage them to apply their best efforts for the benefit of the
Company. The Company's shareholders approved the plan in August 2000.

     The plan  provides for the granting of stock  options to employees  for the
purchase of shares of the Company's  common  stock,  but subject to a maximum of
1,000,000 shares under the plan for all employees. The exercise price of options
is determined by the Board of Directors but may not be less than the fair market
value of the  shares,  defined as 100% of the last  reported  sales price of the
Company's  common stock on the last business day prior to the date of the grant,
except for  employees  owning  more than 10% of the common  stock,  for whom the
exercise  price  may not be less than 110% of the fair  market  value.  The plan
provides that a stock option agreement shall be entered into between the Company
and any employee granted options, which shall set forth a vesting schedule, time
period for  exercising  options,  and other  provisions  regarding  the grant of
options under the plan.

     Prior  to the  Company's  restructuring  in  December  1997,  FFP  Partners
maintained a Nonqualified  Unit Option Plan and a Nonqualified  Unit Option Plan
for  Nonexecutive  Employees.  Those plans authorized the granting of options to
purchase up to 450,000 and 100,000 Class A Units of FFP Partners, respectively.

     The exercise  price of each option  granted under the unit option plans was
determined  by FFP  Partners but could not be less than the fair market value of
the underlying  units on the date of grant. All options to acquire Class A Units
of FFP  Partners  under those unit  option  plans that were  outstanding  at the
completion of the December 1997 restructuring were divided into separate options
to purchase  Class A Units of FFP  Partners  and a like number of the  Company's
common  shares.  The exercise  price for the then  existing  FFP  Partners  unit
options was  allocated  among the two new options in  proportion  to the closing
prices on the  American  Stock  Exchange of FFP  Partners  Class A Units and the
Company's  common  shares.  The  original and  adjusted  exercise  prices of the
options  outstanding at year end 2001 under the  Non-Qualified  Plans ("NQ") and
the Stock Option Plan ("ISO") are as follows:

                                Original    Adjusted
                                Exercise    Exercise     Options      Options
  Issue Date         Type        Price       Price     Outstanding   Exercisable
- ---------------     -----      ---------    --------   -----------   -----------
November 1992         NQ       $3.7500      $2.5388      135,333      135,333
April 1995            NQ        4.3130       4.0620       25,000       25,000
September 1995        NQ        7.0000       4.7390       25,000       25,000
February 1997         NQ        7.0000       2.9196       13,334       13,334
August 1999          ISO        2.9380       2.9380       30,000       20,000
November 2000        ISO        3.6250       3.6250       25,000        8,334
May 2001             ISO        2.1500       2.1500       50,000            0
                                                         -------      -------
                                                         303,667      227,001
                                                         =======      =======

     All outstanding  options at year end 2001 are  exercisable  with respect to
one-third of the shares covered  thereby on each of the first three  anniversary
dates of their  respective  grants  and  expire 10 years from the date of grant.
Upon a change in control of the Company,  any unexercisable  options will become
immediately exercisable.

     A summary of the  activity  for options  issued under the stock option plan
and the unit option plans for 2001, 2000, and 1999 follows:

                                                                       Weighted
                                               Class A    Exercise     Average
                                              Units or     Price      Exercise
                                               Shares      Range        Price
                                              --------   -----------  --------
Options outstanding, December 27, 1998        231,667    $2.54-$4.74     $3.22
  Options granted during 1999                  30,000        $2.94       $2.94
  Options expired or terminated during 1999   (30,000)       $4.50       $4.50
                                              -------    -----------  --------
Options outstanding, December 26, 1999        231,667    $2.54-$4.74     $3.02
  Options granted during 2000                  25,000        $3.63       $3.63
  Options expired or terminated during 2000    (3,000)       $2.54       $2.54
                                              -------    -----------  --------
Options outstanding, December 31, 2000        253,667    $2.54-$4.74     $3.08
  Options granted during 2001                  50,000        $2.15       $2.15
                                              -------    -----------  --------
Options outstanding, December 30, 2001        303,667    $2.15-$4.74     $2.93
                                              =======    ===========  ========

Options exercisable, December 30, 2001        227,001    $2.54-$4.74     $3.05
                                              =======    ===========  ========

     All  outstanding  options at year end 2001 were  originally  issued  with a
10-year  life  and have a  weighted-average  remaining  contractual  life of 4.2
years.  The per share  weighted-average  fair value of options  granted in 2001,
2000, and 1999, estimated using the Black Scholes  option-pricing model, and the
underlying assumptions used are:

                                            Underlying Assumptions
                                  ---------------------------------------------
                                            Risk-Free                Expected
   Year             Estimated     Dividend   Interest   Expected      Option
  Granted          Fair Value       Yield      Rate     Volatility     Life
- ------------       ----------     --------  ---------   ----------  ----------
   2001               $1.22         0.0%      4.92%        62%       5 years
   2000                2.37         0.0%      5.88%        60%       7 years
   1999                1.84         0.0%      6.47%        53%       7 years

     The Company  applies APB Opinion No. 25 in accounting for its option plans.
Accordingly,  no  compensation  cost related to the plans has been recognized in
the consolidated financial statements.  Had the Company determined  compensation
expense under SFAS No. 123, the Company's net loss would have been  increased to
the pro forma amounts indicated below:

                                           2001          2000          1999
                                        ---------     ----------    ----------
                                                      (As Restated-See Note 18)
                                                      -------------------------
                                            (In thousands, except per share
                                                 or per unit information)
   Net loss -
       As reported                      $(4,703)        $(398)        $(1,255)
       Pro forma                         (4,753)         (442)         (1,299)
   Net loss per share -
        As reported -
              Basic                      $(1.23)       $(0.10)         $(0.33)
              Diluted                     (1.23)        (0.10)          (0.33)
        Pro forma -
              Basic                      $(1.24)       $(0.12)         $(0.34)
              Diluted                     (1.24)        (0.12)          (0.34)


11.  Income Taxes

     At  year  end  2001  and  2000,  the  Company  had  a  net  operating  loss
carryforward  for income  tax  purposes  of  approximately  $17,000,000.  If not
utilized, the tax loss carryforward will expire in 2018 through 2021.

     The  Company's  income  tax  expense  (benefit)  for 2001,  2000,  and 1999
consists of the following:

                                               2001        2000         1999
                                            ---------   ----------   ----------
                                                      (As Restated-See Note 18)
                                                      -------------------------
                                                    (In thousands)

   Current federal income tax expense           $0           $0            $0
   Current state income tax expense              0            0             0
   Current income tax expense                    0            0             0
   Deferred income tax expense (benefit)    (1,585)           1          (470)
                                           -------        -----         ------
   Income tax expense (benefit)            $(1,585)          $1         $(470)
                                           =======        =====         ======

     The Company's income tax expense (benefit) differs from the amount computed
by applying the federal  income tax rate of 34% to the Company's  income or loss
before income taxes for 2001,  2000 and 1999. The reasons for the difference are
illustrated in the following table:

                                           2001          2000          1999
                                        ---------     ----------    ----------
                                                      (As Restated-See Note 18)
                                                      -------------------------
                                                    (In thousands)

   Income tax benefit at statutory rate    $(2,138)       $(135)        $(586)
   Amortization of goodwill                     69           69            69
   Meals and entertainment                      25           25            28
   Other, net                                  120           42            19
   Valuation allowance                         339            0             0
                                           -------        -----         ------
   Total income tax expense (benefit)      $(1,585)          $1         $(470)
                                           =======        =====         ======

   Effective tax rate                        25.2%         0.3%          27.2%
                                           =======        =====         ======

     The tax  effects of  temporary  differences  that give rise to  significant
portions of the  deferred tax assets and  liabilities  at year end 2001 and 2000
are presented below.


                                                          2001         2000
                                                      -----------  ------------
                                                                  (As Restated-
                                                                   See Note 18)
                                                                  -------------
                                                            (In thousands)

   Deferred tax assets:
      Accounts receivable, principally due to
         allowance for doubtful accounts                  $659          $310
      Accrued expenses, principally due to
         accruals for financial reporting purposes         346           282
     Unrealized loss on trading securities                 374           755
     Unrealized loss on available-for-
         sale securities                                   413           498
     Net operating loss carryforward                     5,808         2,994
     Other, net                                            266           240
                                                       --------       -------
  Total deferred tax assets                              7,866         5,079

  Deferred tax liabilities:
     Property and equipment, principally due
        to basis differences and differences
        in depreciation                                 (5,218)       (4,844)
     Notes receivable, principally due to
        basis differences                               (1,877)       (1,415)
     Other, net                                           (432)         (431)
                                                       --------       -------
     Total deferred tax liabilities                     (7,527)       (6,690)
     Valuation allowance                                  (339)             0
                                                       --------       -------
     Total deferred tax assets (liabilities), net             0       (1,611)
         Less: deferred tax asset, current portion          898         1,295
                                                       --------       -------
     Deferred income tax liabilities, net                 $(898)      $(2,906)
                                                       ========     =========

     In  assessing  the  ability  to realize a  deferred  tax asset,  management
considers  whether it is more  likely  than not that some  portion or all of the
deferred tax asset will not be realized.  The ultimate realization of a deferred
tax asset is dependent  upon the  generation of future taxable income during the
period  in which  those  temporary  differences  become  deductible.  Management
considers the scheduled  reversal of deferred tax liabilities,  projected future
taxable income,  and tax planning  strategies in making this  assessment.  Based
upon the scheduled reversal of deferred tax liabilities over the period in which
the  deferred tax assets are  deductible,  management  believes  that it is more
likely than not that the Company will  realize the benefits of these  deductible
differences,  although a valuation  allowance has been established to the extent
that  the   deferred   tax  assets   exceed  the   deferred   tax   liabilities.


12.  Futures and Forward Contracts

     The Company is party to commodity  futures contracts with off-balance sheet
risk.  Changes in the market value of open futures  contracts are  recognized as
gains or losses in the period of change.  These investments  involve the risk of
dealing with others and their ability to meet the terms of the contracts and the
risks  associated  with unmatched  positions and market  fluctuations.  Contract
amounts  are often used to express  the  volume of these  transactions,  but the
amounts potentially subject to risk are much smaller.

     From time-to-time the Company enters into forward contracts to buy and sell
fuel,  principally to satisfy balances owed on exchange agreements (see Note 2).
The Company  classifies  the net gain (loss) from these  transactions,  together
with futures contracts, as operating activities for purposes of the consolidated
statements of cash flows and includes such items in  miscellaneous  income.  The
net gain (loss) from these transactions in 2001, 2000, and 1999 were as follows:

                                           (In thousands)

            2001                                 $514
            2000                               (1,227)
            1999                                  (74)

     Open positions under futures and forward  contracts were  insignificant  at
year end 2001 and 2000.


13.  Related Party Transactions

     Two of the Company's  officers,  its chief  executive  officer and its vice
president-finance,  secretary,  treasurer,  general  counsel and chief financial
officer,  hold similar  positions with the sole general partner of FFP Partners.
In addition,  entities  owned  directly or  indirectly  by the  Company's  chief
executive  officer,  members of his immediate  family,  and other members of the
senior  management  of the Company have in the past,  and intend to do so in the
future, engaged in transactions with the Company.

     The Company  leases real  property for some of its retail  outlets from FFP
Partners.  The  Company  made lease  payments  of  $2,932,000,  $2,951,000,  and
$2,952,000  to FFP  Partners  for  its  properties  in  2001,  2000,  and  1999,
respectively.  In addition,  the Company entered into long-term  leases with FFP
Partners in 1999 for 14 properties  that are treated for accounting  purposes as
capital  leases.  Pursuant to those capital  leases,  in 2001, 2000 and 1999 the
Company paid  $790,000,  $802,000 and $675,000,  respectively,  accounted for as
interest expense, plus $63,000, $51,000 and $35,000, respectively, accounted for
as a reduction of the capital lease obligation.

     As a condition  to the  Company's  acquisition  of store  operations  under
long-term  leases with FFP Partners for 14 properties  in 1999,  the Company was
required to guarantee  indebtedness  incurred by FFP Partners in its purchase of
those stores,  including land,  building,  equipment and inventory.  At year end
2001 and 2000, $8,641,000 and $9,000,000,  respectively, remained outstanding on
those loans of FFP Partners, which amount will be fully amortized over remaining
portion of a 15-year loan term through 2014.  The  Company's  obligation to make
real estate lease payments to FFP Partners  during the loan period will equal or
exceed the debt service costs of FFP Partners during the term of the leases.

     The Company provides cash management services for FFP Partners. Under their
agreement,  the Company pays all of FFP Partners' expenses,  receives all of its
revenues, and maintains detailed records of each transaction. An ongoing account
is maintained with the amount owed accruing  interest monthly at the prime rate.
The Company  paid  interest  expense of  $123,000,  $108,000 and $140,000 to FFP
Partners on the amounts  owed by the Company to FFP  Partners in 2001,  2000 and
1999,  respectively.  At year end 2001 and 2000, the Company was indebted to FFP
Partners in the amount of $1,527,000 and  $1,407,000,  respectively.  After year
end  2001,  the  Company  repaid  substantially  all of  that  indebtedness.  In
addition,  FFP Partners paid interest of $892,000 to the Company in 1999 under a
note payable to the Company that was repaid in October 1999.

     The  Company and FFP  Partners  are  parties to a  reimbursement  agreement
pursuant to which FFP  Partners  reimburses  the Company for all direct costs of
FFP  Partners  (such as costs to prepare  its annual  partnership  tax  returns,
annual audit fees,  et al.) plus  $200,000 for  indirect  overhead  costs of FFP
Partners.  For each of 2001,  2000 and 1999,  FFP Partners  paid $200,000 to the
Company as the indirect overhead cost reimbursement.

     The Company also leases real  property  for some of its retail  outlets and
for  administrative  and executive office facilities from various other entities
affiliated with certain  officers of the Company.  During 2001,  2000, and 1999,
the  Company  paid  $948,000,  $947,000,  and  $944,000,  respectively,  to such
entities with respect to these leases.

     In July 1991,  the Company  entered  into an agreement  with a  corporation
owned by the Company's chairman of the board and chief executive officer.  Under
that  agreement,  the corporate  affiliate has sold  alcoholic  beverages at the
Company's stores in the State of Texas. The agreement  provides that the Company
will receive rent and a management fee based on the gross receipts from sales of
alcoholic  beverages at its stores.  In July 1997,  the agreement was amended to
extend the term for five years  commencing  on the date of  amendment.  In 2001,
2000,  and 1999,  the sales  recorded  by the  corporate  affiliate  under  this
agreement were  $15,982,000,  $17,414,000,  and $17,596,000,  respectively.  The
Company received $2,762,000, $2,853,000, and $3,036,000 in 2001, 2000, and 1999,
respectively,  in rent,  management fees, and interest income.  Such amounts are
included in miscellaneous revenues in the consolidated statements of operations.
After  deducting  cost of sales  and  other  expenses  related  to these  sales,
including  the amounts  paid to the  Company,  the  corporate  affiliate  earned
$160,000,  $174,000,  and $176,000 in 2001, 2000, and 1999,  respectively,  as a
result of these  alcoholic  beverage  sales.  Under a revolving note executed in
connection  with this  agreement,  the Company  advanced  funds to the corporate
affiliate to pay for the purchases of alcoholic beverages, and receipts from the
sales of such  beverages were credited  against the note balance.  The revolving
note  provides  for  interest  at 0.5% above the prime  rate  charged by a major
financial  institution  and had a balance of $717,000,  and $755,000 at year end
2001 and 2000,  respectively.  In March 2002,  the Company  purchased all of the
outstanding stock of the corporate  affiliate from the Company's chairman of the
board and chief executive  officer and will operate such corporation  thereafter
as a subsidiary.  The  Company's  price for that stock will be equal to .005% of
gross  sales of that  corporation  during  the  first 48  months  following  the
purchase.

     The Company  purchased  computer  software and consulting  services from an
entity  owned by a former  director  of the  Company in the amount of  $265,000,
$225,000,  and  $156,000  in 2001,  2000,  and 1999,  respectively.  The Company
purchased fuel supply  consulting and procurement  services from an entity owned
by family  members of the chairman of the board and chief  executive  officer of
the Company in the amount of $68,000 in each of 2001, 2000, and 1999.

     In 1980 and 1982,  certain  companies  from which the Company  acquired its
initial base of retail outlets  granted to a third party the right to sell motor
fuel at retail for a period of 10 years at self-serve gasoline stations owned or
leased by companies  affiliated with certain  officers of the Company or members
of their family.  All rights to commissions under these agreements and the right
to sell  motor  fuel at  wholesale  to the third  party at such  locations  were
assigned to the Company in May 1987 in connection  with the  acquisition  of its
initial retail  operations.  In December 1990, in connection with the expiration
or termination of the agreements with the third party,  the Company entered into
agreements  with a company  affiliated  with certain  officers of the Company or
members of their family,  which granted to that affiliated company the exclusive
right to sell  motor  fuel at  retail  at these  locations.  The  terms of these
agreements  are  comparable  to  agreements  that  the  Company  maintains  with
unrelated parties. In 2001, 2000, and 1999, the Company paid commissions to this
affiliated  company  related to the sale of motor fuel at those locations in the
amount of $363,000, $259,000, and $239,000, respectively.


14.  Commitments and Contingencies

     (a) Uninsured Liabilities

     The  Company  maintains   general  liability   insurance  with  limits  and
deductibles  management believes prudent in light of the exposure of the Company
to loss and the cost of the insurance.

     The  Company  self-insures  medical  claims up to $45,000 per year for each
individual  covered by its employee  medical  benefit plan for  supervisory  and
administrative  employees.  Such claims above $45,000 are covered by a stop-loss
insurance policy.  The Company and its covered  employees  contribute to pay the
self-insured  claims  and  stop-loss  insurance  premiums.  Accrued  liabilities
include  amounts  management  believes  adequate to cover the  estimated  claims
arising prior to a year-end, including claims incurred but not yet reported. The
Company  recorded  expense  related to these plans of  $746,000,  $517,000,  and
$205,000, in 2001, 2000, and 1999, respectively.

         The Company maintains an employee injury plan for its employees in the
state of Texas in lieu of being subject to worker's compensation claims in that
state. For employees in other states, the Company is insured for worker's
compensation claims through incurred loss retrospective policies. Accruals for
estimated claims (including claims incurred but not reported) have been recorded
at year end 2001 and 2000, including the effects of any retroactive premium
adjustments.

     (b) Environmental Matters

     The  operations  of the Company are subject to a number of federal,  state,
and local environmental laws and regulations,  which govern the storage and sale
of motor  fuels,  including  those  regulating  underground  storage  tanks.  In
September 1988, the Environmental  Protection Agency ("EPA") issued  regulations
that require all newly  installed  underground  storage tanks be protected  from
corrosion, be equipped with devices to prevent spills and overfills,  and have a
leak detection  method that meets certain  minimum  requirements.  The effective
commencement  date for newly installed tanks was December 22, 1988.  Underground
storage  tanks in place prior to December 22, 1988,  were required to conform to
the new standards by December 22, 1998. The Company  brought all of its existing
underground  storage tanks and related equipment into compliance with these laws
and regulations. At year end 2001 and 2000, the Company recorded liabilities for
future  estimated  environmental  remediation  costs  related  to known  leaking
underground storage tanks of $2,136,000 and $1,521,000,  respectively,  in other
liabilities. Corresponding claims for reimbursement of environmental remediation
costs of $2,136,000 and $1,521,000 were recorded in 2001 and 2000, respectively,
as  the  Company   expects  that  such  costs  will  be  reimbursed  by  various
environmental agencies. Prior to 1999, the Company contracted with a third party
to perform site  assessments and  remediation  activities on 78 sites located in
Texas that are known or thought to have leaking underground storage tanks. Under
the  contract,  the  third  party  will  coordinate  with the  state  regulatory
authority  the work to be performed  and bill the state  directly for such work.
The  Company is liable for the  $10,000 per  occurrence  deductible  and for any
costs in excess of the $1,000,000 limit provided for by the state  environmental
trust fund.  The Company does not expect that the costs of remediation of any of
these 35 sites will exceed the $1,000,000  limit.  The  assumptions on which the
foregoing   estimates  are  based  may  change  and  unanticipated   events  and
circumstances  may occur which may cause the actual cost of  complying  with the
above requirements to vary significantly from these estimates.

     Environmental  expenditures  incurred to comply with environmental laws and
regulations were $1,694,000, $1,788,000, and $3,126,000 in 2001, 2000, and 1999,
respectively.  Those amounts include capital expenditures of $724,000, $793,000,
and $2,610,000, respectively.

     The Company does not maintain  insurance  covering  losses  associated with
environmental  contamination.  However, all the states in which the Company owns
or operates  underground storage tanks have state operated funds which reimburse
the Company for certain  cleanup costs and  liabilities  incurred as a result of
leaks in  underground  storage tanks.  These funds,  which  essentially  provide
insurance coverage for certain environmental liabilities, are funded by taxes on
underground  storage tanks or on motor fuels  purchased  within each  respective
state.  The  coverage  afforded by each state vary but  generally  provide up to
$1,000,000  for the  cleanup of  environmental  contamination  and most  provide
coverage for third-party liability as well. The funds require the Company to pay
deductibles  ranging from $5,000 to $25,000 per occurrence.  The majority of the
Company's  environmental  contamination cleanup activities relate to underground
storage  tanks  located in Texas.  Due to an increase in claims  throughout  the
state,  the Texas  state  environmental  trust  fund has  significantly  delayed
reimbursement  payments for certain  cleanup costs after  September 30, 1992. In
1993,  the  Texas  state  fund  issued  guidelines  that,  among  other  things,
prioritize  the timing of future  reimbursements  based upon the total number of
tanks operated by and the financial net worth of each applicant. The Company has
been classified in the category with the lowest priority.  Because the state and
federal  governments  have the right,  by law, to levy  additional  fees on fuel
purchases,  the  Company  believes  these  clean up  costs  will  ultimately  be
reimbursed.  However, due to the uncertainty of the timing of the receipt of the
reimbursements, the claims for reimbursement of environmental remediation costs,
totaling  $2,237,000,  and  $1,750,000 at year end 2001 and 2000,  respectively,
have been  classified as long-term  receivables and are included in other assets
in the accompanying  consolidated  balance sheets.  Effective December 22, 1998,
this trust  arrangement  was  terminated  with respect to future,  but not past,
environmental costs.

     (c) Other

     The  Company is subject to  various  claims and  litigation  arising in the
ordinary course of business, particularly personal injury and employment related
claims. In the opinion of management,  the outcome of such matters will not have
a  material  effect  on  the  consolidated  financial  position  or  results  of
operations of the Company.

     A trial in the case of Xavier  Duenez,  et al., v. FFP Operating  Partners,
L.P,  d/b/a Mr. Cut Rate #602, et al.,  began in May 2000 in the County Court of
Law No. 1, Calhoun County, Texas. In the case, members of the Duenez family sued
the  Company  and the  driver of a pickup  truck who had  purchased  beer from a
Company  convenience  store just prior to causing  an  accident,  which  injured
members of the Duenez family.  The trial court dismissed the pickup truck driver
from the case, and the Company  remained as the sole defendant in the trial. The
Company  was  alleged to have  caused  the  damages to the family as a result of
certain alleged violations of liquor sales laws. After a jury verdict, the court
issued a judgment against the Company in the amount of $35 million.  In February
2002,  the trial court  judgment  was  affirmed by the Corpus  Christi  Court of
Appeals  in the State of Texas and is now being  appealed  to the Texas  Supreme
Court.  The Company expects to be fully covered by insurance for any liabilities
that exceed its deductible,  which has already been paid. Further, the Company's
insurance carrier itself posted a bond for the full amount of the judgment.


15.   Quarterly Operating Results (Unaudited)

     Quarterly results of operations for 2001, 2000, and 1999, were as follows:

                                 First     Second    Third    Fourth     Full
                                Quarter   Quarter   Quarter   Quarter    Year
                               --------  --------  --------  --------  --------
                               (As Restated-See Note 18)
                               ---------------------------

                                       (In thousands, except per share data)
2001
- -----
Total revenues                 $158,293  $183,311  $158,085  $122,391  $622,080
Total margin                     15,094    20,956    18,634    13,328    68,012
Net income (loss)                (2,545)    1,806       588    (4,552)   (4,703)
Net income (loss) per share-
    Basic                         (0.67)     0.47      0.15     (1.19)    (1.23)
    Diluted                       (0.67)     0.47      0.15     (1.19)    (1.23)

2000
- ----
Total revenues                 $155,621  $177,800  $182,046  $172,926  $688,393
Total margin                     17,424    19,955    20,054    18,267    75,700
Net income (loss)                (1,233)      621     1,129      (915)     (398)
Net income (loss) per share-
    Basic                         (0.32)     0.16      0.30     (0.24)    (0.10)
    Diluted                       (0.32)     0.16      0.30     (0.24)    (0.10)

1999
- ----
Total revenues                 $101,080  $124,982  $134,119  $144,198  $504,379
Total margin                     16,914    18,345    18,315    19,326    72,900
Net income (loss)                  (190)     (120)     (892)      (53)   (1,255)
Net income (loss) per share-
    Basic                         (0.05)    (0.03)    (0.23)    (0.01)    (0.33)
    Diluted                       (0.05)    (0.03)    (0.23)    (0.01)    (0.33)


16.  Valuation and Qualifying Accounts

     The table  below  sets  forth  the  beginning  and  ending  balances,  with
additions  and  deductions,  for the  Company's  allowance  for  doubtful  trade
receivables for year end 2001, 2000, and 1999:

                             Balance at    Additions    Charge offs,    Balance
                             Beginning    Charged to     net of        at End of
                             of Period      Expense     Recoveries      Period
                             ---------    ----------    ----------     --------
                                                (in thousands)

   2001                         $913        $1,244         $315        $1,842
   2000                          976           413          476           913
   1999                          758           651          433           976

         See Note 11 for information regarding the Company's valuation allowance
for deferred income taxes.



17.  Financial Information by Segment

     The  Company  adopted  SFAS No.  131,  "Disclosures  about  Segments  of an
Enterprise and Related Information," in 1999 for reporting information about the
Company's operating  segments.  The Company and its subsidiaries are principally
engaged  in  two  operating  segments:  (i)  the  retail  sale  of  motor  fuel,
merchandise  and other  ancillary  products and services at convenience  stores,
truck stops,  and other gasoline  outlets  ("Retail  Operations"),  and (ii) the
wholesale  sale of motor fuel and the  operation  of a motor fuel  terminal  and
processing  facility  ("Wholesale  and  Terminal  Operations").  The Company has
identified such segments based on management  responsibility.  In 2000 and 1999,
the Company  identified  its  wholesale  operations in the same segment with its
retail operations,  but realigned the wholesale  operations in 2001 to be in the
same segment with its terminal  operations  since both of those  operations sell
motor  fuel  to  wholesale  customers.   There  are  no  major  distinctions  in
geographical  areas served or customer  types.  The  following  table sets forth
certain  information about each segment's  financial  information in 2001, 2000,
and 1999:

                                                 Wholesale
                                    Retail     and Terminal   Elimina-  Consoli-
                                  Operations    Operations     tions     dated
                                  ----------   ------------  ---------  --------
                                                    (In thousands)
2001
- ----
Revenues from external sources      $411,019     $211,061        $0    $622,080
Revenues from other segment                0       17,713   (17,713)          0
Depreciation and amortization          7,044          955         0       7,999
Interest income                        1,208          126         0       1,334
Interest expense                       4,483        1,162    (1,099)      4,546
Income (loss) before income taxes    (10,568)       4,280         0      (6,288)
Total assets                          83,476       20,531         0     104,007
Capital expenditures                   5,734          631         0       6,365

2000 (as restated)
- ------------------
Revenues from external sources      $427,892     $260,501        $0    $688,393
Revenues from other segment                0       39,927   (39,927)          0
Depreciation and amortization          6,569          656         0       7,225
Interest income                        1,307          146         0       1,453
Interest expense                       4,556        1,569    (1,569)      4,556
Income (loss) before income taxes     (2,365)       1,968         0        (397)
Total assets                          97,377       23,954         0     121,331
Capital expenditures                   4,429          733         0       5,162

1999 (as restated)
- ------------------
Revenues from external sources      $401,769     $102,610        $0    $504,379
Revenues from other segment                0       24,564   (24,564)          0
Depreciation and amortization          6,130          594         0       6,724
Interest income                        1,352           24         0       1,376
Interest expense                       3,989          936      (936)      3,989
Loss before income taxes and
    extraordinary item                  (741)        (609)        0      (1,350)
Extraordinary loss before tax effect    (375)           0         0        (375)
Total assets                          93,936       23,104         0     118,406
Capital expenditures                  12,223          809         0      13,032



18.  Restatement

     In 2002, the Company became aware of certain inadvertent bookkeeping errors
in the  accounting  records of one of its  subsidiaries.  A subsequent  analysis
determined  these errors  required a charge of $1,121,000  and $448,000,  net of
taxes,  to the net income (loss) of the Company in 2000 and 1999,  respectively.
As a result, the Company's consolidated financial statements as of year end 2000
and 1999,  and for fiscal  years 2000 and 1999,  have been  restated  to correct
those  errors,   rather  than  the  amounts  shown  in  its  previously   issued
consolidated financial statements. The Company's quarterly results for 2001 have
also been restated in Note 15 to reflect similar changes in those quarters.  The
adjustments  result from  bookkeeping  errors  regarding  credit  card  accounts
receivable  and related fuel  payables,  and their  resulting  affect on cost of
motor fuel sold, and the related effect on income tax expense or benefits.