<PAGE>

================================================================================

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                ----------------

                                    FORM 10-Q

                                ----------------


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

    For the quarterly period ended September 30, 2001

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

                        Commission File Number. 333-64745

                                ----------------

                           PENHALL INTERNATIONAL CORP.
             (Exact Name of registrant as specified in its charter)


          ARIZONA                                               86-0634394
(State or other jurisdiction of                              (I.R.S. Employer
incorporation or organization)                            Identification Number)


                       1801 PENHALL WAY, ANAHEIM, CA 92803
               (Address of principal executive offices) (Zip Code)


                                 (714) 772-6450
              (Registrant's telephone number, including area code)

                                ----------------

         Indicate by check mark whether the Registrant (1) 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 the number of shares outstanding of each of the issuer's
classes of common stock, as of the latest practicable date.

           CLASS AND TITLE OF                        SHARES OUTSTANDING AS OF
             CAPITAL STOCK                               NOVEMBER 13, 2001
      ----------------------------                   ------------------------
      Common Stock, $.01 Par Value                          983,307

================================================================================
<PAGE>


                           PENHALL INTERNATIONAL CORP.

                                      INDEX


<TABLE>
<CAPTION>
                                                                        Page No.
                                                                        --------
<S>                                                                     <C>
Part I - Financial Information

Item 1.  Financial Statements

         Condensed Consolidated Balance Sheets as of June 30, 2001
           and September 30, 2001.......................................    3

         Condensed Consolidated Statements of Operations for the three
           month periods ended September 30, 2000 and 2001..............    4

         Condensed Consolidated Statements of Cash Flows for the three
           month periods ended September 30, 2000 and 2001..............    5

         Notes to Condensed Consolidated Financial Statements...........    6

Item 2.   Management's Discussion and Analysis of Financial Condition
            and Results of Operations...................................   16

Item 3.   Quantitative and Qualitative Disclosures about Market Risk....   19

Part II - Other Information

Items 1-5 are not applicable

Item 6. Exhibits and Reports on Form 8-K................................   20
</TABLE>

        (a)  Reports on Form 8-K

             None


--------------------------------------------------------------------------------
                                                                          Page 2


<PAGE>

ITEM 1. FINANCIAL INFORMATION

                           PENHALL INTERNATIONAL CORP.
                                AND SUBSIDIARIES

                      CONDENSED CONSOLIDATED BALANCE SHEETS
                                   (UNAUDITED)


<TABLE>
<CAPTION>
                                                                     JUNE 30,          SEPTEMBER 30,
                                                                       2001               2001
                                                                   -------------       -------------
<S>                                                                <C>                 <C>
                                     ASSETS

Current assets:
  Cash and cash equivalents .................................      $   1,030,000       $   2,113,000
  Receivables:
             Contract and trade receivables .................         35,257,000          38,130,000
             Contract retentions due upon completion and
               acceptance of work ...........................          5,328,000           5,754,000
             Income taxes ...................................          1,084,000                  --
                                                                   -------------       -------------
                                                                      41,669,000          43,884,000
             Less allowance for doubtful receivables ........          1,763,000           1,687,000
                                                                   -------------       -------------
                      Net receivables .......................         39,906,000          42,197,000

  Costs and estimated earnings in excess of billings on
    uncompleted contracts ...................................          1,856,000             976,000
  Deferred tax assets .......................................          2,329,000           2,329,000
  Inventories ...............................................          2,273,000           2,195,000
  Prepaid expenses and other current assets .................          1,417,000           1,267,000
                                                                   -------------       -------------
                      Total current assets ..................         48,811,000          51,077,000

Property, plant and equipment, at cost:
  Land ......................................................          5,004,000           5,004,000
  Buildings and leasehold improvements ......................          9,417,000           9,276,000
  Construction and other equipment ..........................        115,670,000         116,161,000
                                                                   -------------       -------------
                                                                     130,091,000         130,441,000
  Less accumulated depreciation and amortization ............         63,888,000          65,062,000
                                                                   -------------       -------------
                      Net property, plant and equipment .....         66,203,000          65,379,000

Goodwill, net of accumulated amortization ...................          7,263,000           7,125,000
Debt issuance costs, net of accumulated amortization ........          4,062,000           3,841,000
Other assets, net ...........................................            623,000             520,000
                                                                   -------------       -------------
                                                                   $ 126,962,000       $ 127,942,000
                                                                   =============       =============

LIABILITIES AND STOCKHOLDERS' DEFICIT

Current liabilities:
  Current installments of long-term debt ....................      $   6,436,000       $   6,281,000
  Trade accounts payable ....................................          9,976,000           9,204,000
  Accrued liabilities .......................................         15,061,000          13,909,000
  Income taxes payable ......................................                 --             170,000
  Billings in excess of costs and estimated earnings
    on uncompleted contracts ................................          1,688,000             965,000
                                                                   -------------       -------------
                      Total current liabilities .............         33,161,000          30,529,000

Long-term debt, excluding current installments ..............         18,772,000          20,553,000
Senior notes ................................................        100,000,000         100,000,000
Deferred tax liabilities ....................................          7,312,000           7,312,000
Senior Exchangeable Preferred Stock, redemption value
  $13,936,000 at September 30, 2001. Authorized, issued
  and outstanding 10,000 shares at June 30, 2001 and
  September 30, 2001 ........................................         13,573,000          13,936,000
Series A Preferred Stock, redemption value $15,728,000
  at September 30, 2001. Authorized 25,000 shares; issued
  and outstanding 10,428 shares at June 30, 2001
  and September 30, 2001 ....................................         15,219,000          15,728,000

Stockholders' deficit:
  Series B Preferred Stock, par value $.01 per share
    Authorized 50,000 shares; issued and outstanding
    18,701 at June 30, 2001 and September 30, 2001 ..........         27,273,000          28,181,000
  Common stock, $.01 par value. Authorized 5,000,000
    shares; issued and outstanding 1,017,480 at June 30,
    2001 and September 30, 2001, including 34,173 shares held
    in treasury .............................................             10,000              10,000
  Additional paid-in capital ................................          1,831,000           1,831,000
  Treasury stock, at cost, 34,173 common shares at June 30,
    2001 and September 30, 2001 .............................           (288,000)           (288,000)
  Accumulated deficit .......................................        (89,901,000)        (89,850,000)
                                                                   -------------       -------------
                      Total stockholders' deficit ...........        (61,075,000)        (60,116,000)

  Commitments and contingencies .............................
                                                                   -------------       -------------
                                                                   $ 126,962,000       $ 127,942,000
                                                                   =============       =============
</TABLE>



     See accompanying notes to condensed consolidated financial statements.


--------------------------------------------------------------------------------
                                                                          Page 3
<PAGE>

                           PENHALL INTERNATIONAL CORP.
                                AND SUBSIDIARIES

                CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (UNAUDITED)


<TABLE>
<CAPTION>
                                                               THREE MONTH PERIODS
                                                               ENDED SEPTEMBER 30,
                                                         -------------------------------
                                                             2000               2001
                                                         ------------       ------------
<S>                                                      <C>                <C>
Revenues .............................................   $ 53,346,000       $ 49,157,000
Cost of revenues .....................................     36,795,000         34,553,000
                                                         ------------       ------------
  Gross profit .......................................     16,551,000         14,604,000
General and administrative expenses ..................      7,601,000          8,054,000
Other operating income ...............................        431,000            282,000
                                                         ------------       ------------
  Earnings before interest expense and income taxes ..      9,381,000          6,832,000
Interest expense .....................................      3,857,000          3,728,000
                                                         ------------       ------------
  Earnings before income taxes .......................      5,524,000          3,104,000
Income tax expense ...................................      2,265,000          1,273,000
                                                         ------------       ------------
Net earnings .........................................      3,259,000          1,831,000
                                                         ------------       ------------
Accretion of preferred stock to redemption value .....       (773,000)          (872,000)
Accrual of cumulative dividends on preferred stock ...       (812,000)          (908,000)
                                                         ------------       ------------
Net income available to common stockholders ..........   $  1,674,000       $     51,000
                                                         ============       ============
Earnings per share:
  Basic and diluted ..................................   $       1.65       $        .05
Weighted average number of shares outstanding:
  Basic and diluted ..................................      1,012,513            983,307
</TABLE>



     See accompanying notes to condensed consolidated financial statements.



--------------------------------------------------------------------------------
                                                                          Page 4
<PAGE>

                           PENHALL INTERNATIONAL CORP.
                                AND SUBSIDIARIES

                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (UNAUDITED)


<TABLE>
<CAPTION>
                                                                             THREE MONTH PERIODS
                                                                             ENDED SEPTEMBER 30,
                                                                       -------------------------------
                                                                           2000                2001
                                                                       ------------       ------------
<S>                                                                    <C>                <C>
Cash flows from operating activities:
  Net earnings .....................................................   $  3,259,000       $  1,831,000
  Adjustments to reconcile net earnings to net cash used in
    operating activities:
      Depreciation and amortization ................................      3,887,000          4,190,000
      Amortization of debt issuance costs ..........................        221,000            221,000
      Provision for doubtful accounts ..............................        325,000            (76,000)
      Gain on sale of assets .......................................       (110,000)           (45,000)
      Changes in operating assets and liabilities, net of effects
        of acquisitions:
        Receivables ................................................     (6,057,000)        (2,215,000)
        Inventories, prepaid expenses and other assets .............        255,000            228,000
        Costs and estimated earnings in excess of billings on
          uncompleted contracts ....................................      2,485,000            880,000
        Trade accounts payable, accrued liabilities and income
          taxes payable ............................................     (3,292,000)        (5,359,000)
        Billings in excess of costs and estimated earnings on
          uncompleted contracts ....................................     (1,638,000)          (723,000)
                                                                       ------------       ------------
            Net cash used in operating activities ..................       (665,000)        (1,068,000)
                                                                       ------------       ------------
Cash flows from investing activities:
  Proceeds from sale of assets .....................................        325,000            140,000
  Capital expenditures .............................................     (3,622,000)        (2,905,000)
  Acquisition of assets ............................................       (317,000)                --
                                                                       ------------       ------------
          Net cash used in investing activities ....................     (3,614,000)        (2,765,000)
                                                                       ------------       ------------
Cash flows from financing activities:
  Borrowings under long-term debt ..................................     11,050,000         24,776,000
  Repayments of long-term debt .....................................    (10,890,000)       (23,150,000)
  Book overdraft ...................................................      4,808,000          3,290,000
                                                                       ------------       ------------
          Net cash provided by financing activities ................      4,968,000          4,916,000
                                                                       ------------       ------------
          Net increase in cash and cash equivalents ................        689,000          1,083,000
Cash and cash equivalents at beginning of period ...................      2,109,000          1,030,000
                                                                       ------------       ------------
Cash and cash equivalents at end of period .........................   $  2,798,000       $  2,113,000
                                                                       ============       ============

Supplemental disclosure of cash flow information:
  Cash paid during the period for:
    Income taxes ...................................................   $    456,000       $     19,000
                                                                       ============       ============
    Interest .......................................................   $  6,526,000       $  6,420,000
                                                                       ============       ============

Supplemental disclosure of noncash investing and
  financing activities:

Accrued liabilities related to the acquisition of assets ...........   $    440,000       $         --
                                                                       ============       ============

    Borrowings related to the acquisition of assets ................   $    339,000       $         --
                                                                       ============       ============
    Borrowings related to capital leases and equipment
      financing agreements .........................................   $    339,000                 --
                                                                       ============       ============
    Accretion of preferred stock to redemption value ...............   $    773,000       $    872,000
                                                                       ============       ============
    Accrual of cumulative dividends on preferred stock .............   $    812,000       $    908,000
                                                                       ============       ============
</TABLE>


     See accompanying notes to condensed consolidated financial statements.



--------------------------------------------------------------------------------
                                                                          Page 5

<PAGE>

                           PENHALL INTERNATIONAL CORP.
                                AND SUBSIDIARIES

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

                               SEPTEMBER 30, 2001
                                   (UNAUDITED)

(1) BASIS OF PRESENTATION

         Penhall International, Inc. ("PII") was founded in 1957 and was
incorporated in the state of California on April 19, 1988. On August 4, 1998,
$100,000,000 of 12% Senior Notes (the Senior Notes) were sold by Penhall
Acquisition Corp., an Arizona corporation formed by an unrelated third party
(the Third Party) to effect the recapitalization of PII. As part of the
recapitalization, a series of mergers (the Recapitalization Mergers) were
consummated pursuant to which Phoenix Concrete Cutting, Inc., a wholly-owned
subsidiary of PII, became the corporate parent of PII, the Third Party acquired
a 62.5% interest in Phoenix Concrete Cutting, Inc. and Phoenix Concrete Cutting,
Inc. became the successor obligor of the Senior Notes. Following the
consummation of the Recapitalization Mergers, Phoenix Concrete Cutting, Inc.
changed its name to Penhall International Corp., and PII changed its name to
Penhall Rental Corp.

         Under accounting principles generally accepted in the United States of
America, the Recapitalization Mergers were accounted for as a leveraged
recapitalization transaction in a manner similar to a pooling-of-interests.
Under this method, the transfer of controlling interest in PII to the
Third-Party did not change the accounting basis of the assets and liabilities in
PII's separate stand-alone financial statements.

         The accompanying unaudited condensed consolidated financial statements
of Penhall International Corp. ("Penhall" or the "Company") have been prepared
in accordance with accounting principles generally accepted in the United States
of America for interim financial information and with the instructions to Form
10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of
the information and footnotes required by accounting principles generally
accepted in the United States of America for complete financial statements. In
the opinion of management, all adjustments (consisting of normal recurring
accruals) considered necessary for a fair presentation have been included.

         Results of operations for the three month period ended September 30,
2001 are not necessarily indicative of the results that may be expected for the
year ending June 30, 2002. The unaudited condensed consolidated financial
statements included herein should be read in conjunction with the Company's
audited consolidated financial statements and footnotes thereto included in the
Form 10-K for the year ended June 30, 2001.

EARNINGS PER SHARE

         Basic earnings per share is computed by dividing net income available
to common stockholders by the weighted average number of common shares
outstanding during the period. Diluted earnings per share is calculated by
dividing net income available to common stockholders by the weighted average
number of common shares outstanding during the period plus the impact of assumed
potential dilutive securities. There were no potential dilutive securities for
the periods presented.


--------------------------------------------------------------------------------
                                                                          Page 6


<PAGE>

                           PENHALL INTERNATIONAL CORP.
                                AND SUBSIDIARIES

        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

                               SEPTEMBER 30, 2001
                                   (UNAUDITED)

(2) SENIOR NOTES AND LONG-TERM DEBT

SENIOR NOTES

         On August 4, 1998, in connection with the Recapitalization Mergers, the
Company issued $100,000,000 of Senior Notes guaranteed by the wholly-owned
subsidiaries of Penhall International Corp. Interest at 12% is payable
semiannually in arrears; all unpaid principal and interest is due August 1,
2006. In addition, the Senior Notes are redeemable at the Company's option, in
whole at any time or in part from time to time, on or after August 1, 2003, at
certain redemption rates ranging from 106% to 102%. The Senior Notes contain
certain financial and non-financial covenants. As of September 30, 2001 the
Company was in compliance with all such covenants.

LONG-TERM DEBT

         Long-term debt consists of the following:

<TABLE>
<CAPTION>
                                                                         JUNE 30,         SEPTEMBER 30,
                                                                           2001               2001
                                                                       -----------        -------------
<S>                                                                    <C>                <C>
Note payable to former officer and shareholder, bearing interest
  at 8.0% per annum; principal and interest payable monthly
  until October 2002 ...............................................   $   233,000          191,000

Note payable secured by certain equipment, stated interest
  of 0%, imputed interest at 9.25% which resulted in a discount
  of $200,000; payable $428,000 due June 1, 2002 ...................   $   400,000          409,000

Note payable secured by certain equipment, stated interest of
  0%, imputed interest at 10.0% which resulted in a discount
  of $61,000; payable $300,000 due September 30, 2002 ..............       365,000          274,000

Note payable secured by certain equipment, stated interest of
  0%, imputed interest at 9.0% which resulted in a discount
  of $51,000; payable $193,000 due March 31, 2002 and 2003 .........       346,000          355,000

Revolving Loan in the maximum credit amount of $30,000,000
  secured by certain assets of the Company. The Company may elect
  to maintain the Revolving Loan as a Base Rate Loan, which
  accrues interest quarterly at .75% to 1.5% (as defined) plus
  the higher of the Federal Funds Effective Rate (as defined) or
  the then current prime rate and is payable quarterly, and/or
  convert into a Eurodollar Loan, which accrues interest at 1.75%
  to 2.25% (as defined) plus the Eurodollar Rate (as defined) and
  is payable on the last day of each elected interest period,
  which shall range from one to six months, as elected by the
  Company. All unpaid principal and interest is due June 15,
  2004. The effective interest rate at June 30, 2001 and
  September 30, 2001 was 6.23% and 5.45%, respectively .............     6,005,000        9,300,000

$20,000,000 Term Loan secured by certain assets of the Company;
  principal payments of $750,000 per quarter commencing September
  15, 2000 through June 15, 2001, $1,250,000 per quarter through
  June 15, 2002, and $1,500,000 per quarter through June 15,
  2004. The Company may elect to maintain the Term Loan as a Base
  Rate Loan, which accrues interest quarterly at .75% to 1.5% (as
  defined) plus the higher of the Federal Funds Effective Rate
  (as defined) or the current prime rate and is payable
  quarterly, and/or convert into a Eurodollar Loan, which accrues
  interest at 1.75% to 2.25% (as defined) plus the Eurodollar
  Rate (as defined) and is payable on the last day of each
  elected interest period, which shall range from one to six
  months, as elected by the Company. All unpaid principal and
  interest is due June 15, 2004. The effective interest rate at
  June 30, 2001 and September 30, 2001 was 5.69% and 4.93%,
  respectively .....................................................    17,000,000       15,750,000

Various equipment financing agreements due through December 2003
  with interest rates ranging from 0% to 2.29% annually ............       662,000          359,000

Other ..............................................................       197,000          196,000
                                                                       -----------      -----------
                                                                        25,208,000       26,834,000
Less current installments of long-term debt ........................     6,436,000        6,281,000
                                                                       -----------      -----------
Long-term debt, excluding current installments .....................   $18,772,000      $20,553,000
                                                                       ===========      ===========
</TABLE>


-------------------------------------------------------------------------------=
                                                                          Page 7


<PAGE>

                           PENHALL INTERNATIONAL CORP.
                                AND SUBSIDIARIES

        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

                               SEPTEMBER 30, 2001
                                   (UNAUDITED)

         As part of the Revolving Loan, the Company has a Swingline Loan in the
maximum credit amount of $2,500,000 secured by certain assets of the Company;
interest accrues quarterly at 1.25% plus the higher of the Federal Funds
Effective Rate (as defined) or then current prime rate and is payable in
quarterly installments. All unpaid principal and interest is due June 10, 2004.

         The Term Loan, Revolving Loan, and Swingline Loan (the "Credit
Facility") contain certain financial and non-financial covenants, including
working capital, net worth, and debt to equity ratios. The Company is also
required to make defined prepayments in the event cash flows from operations
exceed specified amounts, as defined. The Company was in compliance with all
covenants and ratios at September 30, 2001. No prepayments were required as of
September 30, 2001. Additionally, under the terms of the Credit Facility, the
Company had pledged all of the assets of its wholly owned subsidiaries as
collateral.

         The Company had unused and available amounts under its Credit Facility
in the amount of $18,210,000 at September 30, 2001.

(3) COMMITMENTS AND CONTINGENCIES

LITIGATION

         There are various lawsuits and claims pending against and claims being
pursued by the Company and its subsidiaries arising out of the normal course of
business. It is management's opinion, based in part upon the advise of legal
counsel, that the outcome of these proceedings will not have a material effect
on the Company's consolidated financial statements taken as a whole.



--------------------------------------------------------------------------------
                                                                          Page 8

<PAGE>


                           PENHALL INTERNATIONAL CORP.
                                AND SUBSIDIARIES

        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

                               SEPTEMBER 30, 2001
                                   (UNAUDITED)

(4) CONDENSED CONSOLIDATING FINANCIAL INFORMATION

         The following consolidating financial information is presented for
purposes of complying with the reporting requirements of the Guarantor
Subsidiaries, (Penhall Rental Corp. and Penhall Company). Separate financial
statements and other disclosures with respect to the Guarantor Subsidiaries are
not presented because the Company believes that such financial statements and
other information would not provide additional information that is material to
investors.

         The condensed consolidating financial information presents condensed
financial statements as of June 30, 2001 and September 30, 2001 and for the
three month periods ended September 30, 2000 and 2001 of:

         (a) Penhall International Corp. on a parent company only basis
             ("Parent") (carrying its investments in the subsidiaries under the
             equity method),

         (b) the Guarantor Subsidiaries (Penhall Rental Corp. and Penhall
             Company and subsidiaries),

         (c) elimination entries necessary to consolidate the parent company and
             its subsidiaries, and

         (d) the Company on a consolidated basis.


--------------------------------------------------------------------------------
                                                                          Page 9

<PAGE>

                           PENHALL INTERNATIONAL CORP.
                                AND SUBSIDIARIES

        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

                               SEPTEMBER 30, 2001
                                   (UNAUDITED)

                      CONDENSED CONSOLIDATING BALANCE SHEET


<TABLE>
<CAPTION>
                                                                                June 30, 2001
                                            -------------------------------------------------------------------------------------
                                               PENHALL           PENHALL
                                            INTERNATIONAL        RENTAL            PENHALL
                                                CORP.             CORP.            COMPANY        ELIMINATIONS      CONSOLIDATED
                                            -------------     -------------     -------------     -------------     -------------
<S>                                         <C>               <C>               <C>               <C>               <C>
Assets
  Current assets:
     Receivables, net ..................... $   1,082,000     $          --     $  38,824,000     $          --     $  39,906,000
     Inventories ..........................            --                --         2,273,000                --         2,273,000
     Costs and estimated earnings in
       excess of billings on
       uncompleted contracts ..............            --                --         1,856,000                --         1,856,000
     Intercompany assets ..................    29,006,000                --                --       (29,006,000)               --
     Other current assets .................       112,000           966,000         3,698,000                --         4,776,000
                                            -------------     -------------     -------------     -------------     -------------
        Total current assets ..............    30,200,000           966,000        46,651,000       (29,006,000)       48,811,000

  Intercompany assets .....................    10,000,000                --                --       (10,000,000)               --
  Net property, plant and equipment .......            --         9,424,000        56,779,000                --        66,203,000
  Other assets, net .......................     4,062,000                --         7,886,000                --        11,948,000
  Investment in parent ....................            --         4,001,000                --        (4,001,000)               --
  Investment in subsidiaries ..............    55,992,000                --                --       (55,992,000)               --
                                            -------------     -------------     -------------     -------------     -------------
                                            $ 100,254,000     $  14,391,000     $ 111,316,000     $ (98,999,000)    $ 126,962,000
                                            =============     =============     =============     =============     =============
Liabilities and Stockholders' Equity
  (Deficit)
  Current installments of long-term debt .. $   5,173,000     $      10,000     $   1,253,000     $          --     $   6,436,000
  Trade accounts payable ..................         3,000                --         9,973,000                --         9,976,000
  Accrued liabilities .....................     5,295,000           (20,000)        9,786,000                --        15,061,000
  Income taxes payable ....................            --                --                --                --                --
  Billings in excess of costs and
    estimated earnings on
    uncompleted contracts .................            --                --         1,688,000                --         1,688,000
  Intercompany liabilities ................            --        28,346,000           660,000       (29,006,000)               --
                                            -------------     -------------     -------------     -------------     -------------
     Total current liabilities ............    10,471,000        28,336,000        23,360,000       (27,356,000)       33,161,000

  Intercompany liabilities ................            --                --        10,000,000       (10,000,000)               --
  Long-term debt, excluding
     current installments .................    18,066,000           186,000           520,000                --        18,772,000
  Senior notes ............................   100,000,000                --                --                --       100,000,000
  Deferred tax liabilities ................            --          (143,000)        7,455,000                --         7,312,000
  Senior Exchangeable Preferred stock .....    13,573,000                --                --                --        13,573,000
  Series A Preferred stock ................    15,219,000                --                --                --        15,219,000
  Stockholders' equity (deficit) ..........   (57,075,000)      (13,988,000)       69,981,000       (59,993,000)      (61,075,000)
                                            -------------     -------------     -------------     -------------     -------------
                                            $ 100,254,000     $  14,391,000     $ 111,316,000     $ (98,999,000)    $ 126,962,000
                                            =============     =============     =============     =============     =============
</TABLE>


--------------------------------------------------------------------------------
                                                                         Page 10
<PAGE>


                           PENHALL INTERNATIONAL CORP.
                                AND SUBSIDIARIES

        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                               SEPTEMBER 30, 2001
                                   (UNAUDITED)

                      CONDENSED CONSOLIDATING BALANCE SHEET


<TABLE>
<CAPTION>
                                                                              SEPTEMBER 30, 2001
                                            -------------------------------------------------------------------------------------
                                               PENHALL           PENHALL
                                            INTERNATIONAL        RENTAL            PENHALL
                                                CORP.             CORP.            COMPANY        ELIMINATIONS      CONSOLIDATED
                                            -------------     -------------     -------------     -------------     -------------
<S>                                         <C>               <C>               <C>               <C>               <C>
Assets
  Current assets:
     Receivables, net ..................... $      (2,000)    $          --     $  42,199,000     $          --     $  42,197,000
     Inventories ..........................            --                --         2,195,000                --         2,195,000
     Costs and estimated earnings in
       excess of billings on
       uncompleted contracts ..............            --                --           976,000                --           976,000
     Intercompany assets ..................    27,357,000                --                --       (27,357,000)               --
     Other current assets .................       137,000         2,045,000         3,527,000                --         5,709,000
                                            -------------     -------------     -------------     -------------     -------------
        Total current assets ..............    27,492,000         2,045,000        48,897,000       (27,357,000)       51,077,000

  Intercompany assets .....................     9,911,000                --                --        (9,911,000)               --
  Net property, plant and equipment .......            --         9,336,000        56,043,000                --        65,379,000
  Other assets, net .......................     3,841,000                --         7,645,000                --        11,486,000
  Investment in parent ....................            --         4,001,000                --        (4,001,000)               --
  Investment in subsidiaries ..............    60,061,000                --                --       (60,061,000)               --
                                            -------------     -------------     -------------     -------------     -------------
                                            $ 101,305,000     $  15,382,000     $ 112,585,000     $(101,330,000)    $ 127,942,000
                                            =============     =============     =============     =============     =============
Liabilities and Stockholders' Equity
  (Deficit)
  Current installments of long-term debt .. $   5,411,000     $      10,000     $     860,000     $          --     $   6,281,000
  Trade accounts payable ..................         1,000                --         9,203,000                --         9,204,000
  Accrued liabilities .....................     2,343,000           (21,000)       11,586,000             1,000        13,909,000
  Income taxes payable ....................       170,000                --                --                --           170,000
  Billings in excess of costs and
    estimated earnings on
    uncompleted contracts .................            --                --           965,000                --           965,000
  Intercompany liabilities ................            --        27,357,000                --       (27,357,000)               --
                                            -------------     -------------     -------------     -------------     -------------
     Total current liabilities ............     7,925,000        27,346,000        22,614,000       (27,356,000)       30,529,000

  Intercompany liabilities ................            --                --         9,911,000        (9,911,000)               --
  Long-term debt, excluding
     current installments .................    19,830,000           186,000           537,000                --        20,553,000
  Senior notes ............................   100,000,000                --                --                --       100,000,000
  Deferred tax liabilities ................            --          (143,000)        7,455,000                --         7,312,000
  Senior Exchangeable Preferred stock .....    13,936,000                --                --                --        13,936,000
  Series A Preferred stock ................    15,728,000                --                --                --        15,728,000
  Stockholders' equity (deficit) ..........   (56,114,000)      (12,007,000)       72,068,000       (64,063,000)      (60,116,000)
                                            -------------     -------------     -------------     -------------     -------------
                                            $ 101,305,000     $  15,382,000     $ 112,585,000     $(101,330,000)    $ 127,942,000
                                            =============     =============     =============     =============     =============
</TABLE>


--------------------------------------------------------------------------------
                                                                         Page 11


<PAGE>


                           PENHALL INTERNATIONAL CORP.
                                AND SUBSIDIARIES

        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                               SEPTEMBER 30, 2001
                                   (UNAUDITED)

                 CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS


<TABLE>
<CAPTION>
                                                  THREE MONTH PERIOD ENDED SEPTEMBER 30, 2000
                                  --------------------------------------------------------------------------
                                     PENHALL        PENHALL
                                  INTERNATIONAL      RENTAL        PENHALL
                                      CORP.           CORP.        COMPANY       ELIMINATIONS    CONSOLIDATED
                                   -----------     -----------    -----------    ------------    ------------
<S>                                <C>             <C>            <C>            <C>             <C>
Revenues ......................... $        --     $   387,000    $53,346,000    $  (387,000)    $53,346,000
Cost of revenues .................          --              --     36,795,000             --      36,795,000
                                   -----------     -----------    -----------    -----------     -----------
  Gross profit ...................          --         387,000     16,551,000       (387,000)     16,551,000
General and administrative
  expenses .......................     110,000         118,000      7,760,000       (387,000)      7,601,000
Other operating income, net ......       4,000              --        427,000             --         431,000
Equity earnings in subsidiaries ..   5,566,000              --             --     (5,566,000)             --
                                   -----------     -----------    -----------    -----------     -----------
Earnings  before interest
  expense and income taxes .......   5,460,000         269,000      9,128,000     (5,566,000)      9,381,000
Interest expense .................   3,804,000              --         53,000             --       3,857,000
                                   -----------     -----------    -----------    -----------     -----------
  Earnings before income
    taxes ........................   1,656,000         269,000      9,165,000     (5,566,000)      5,524,000
Income tax expense (benefit) .....  (1,603,000)        110,000      3,758,000             --       2,265,000
                                   -----------     -----------    -----------    -----------     -----------
Net earnings ..................... $ 3,259,000     $   159,000    $ 5,407,000    $(5,566,000)    $ 3,259,000
                                   ===========     ===========    ===========    ===========     ===========
</TABLE>




--------------------------------------------------------------------------------
                                                                         Page 12


<PAGE>

                           PENHALL INTERNATIONAL CORP.
                                AND SUBSIDIARIES

        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                               SEPTEMBER 30, 2001
                                   (UNAUDITED)

                 CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS


<TABLE>
<CAPTION>
                                                     THREE MONTH PERIOD ENDED SEPTEMBER 30, 2001
                                   ------------------------------------------------------------------------
                                     PENHALL        PENHALL
                                  INTERNATIONAL      RENTAL        PENHALL
                                      CORP.           CORP.        COMPANY      ELIMINATIONS    CONSOLIDATED
                                   -----------     -----------    -----------   ------------    ------------
<S>                                <C>             <C>            <C>            <C>             <C>
Revenues ......................... $        --     $ 3,456,000    $50,988,000    $(5,287,000)    $49,157,000
Cost of revenues .................          --              --     34,553,000             --      34,553,000
                                   -----------     -----------    -----------    -----------     -----------
  Gross profit ...................          --       3,456,000     16,435,000     (5,287,000)     14,604,000
General and administrative
  expenses .......................     100,000          93,000     13,148,000     (5,287,000)      8,054,000
Other operating income, net ......          --              --        282,000             --         282,000
Equity earnings in subsidiaries ..   4,069,000              --             --     (4,069,000)             --
                                   -----------     -----------    -----------    -----------     -----------
  Earnings before interest
     expense and income taxes ....   3,969,000       3,363,000      3,569,000     (4,069,000)      6,832,000
Interest expense .................   3,693,000           5,000         30,000             --       3,728,000
                                   -----------     -----------    -----------    -----------     -----------
  Earnings before income
    taxes ........................     276,000       3,358,000      3,539,000     (4,069,000)      3,104,000
Income tax expense (benefit) .....  (1,555,000)      1,377,000      1,451,000             --       1,273,000
                                   -----------     -----------    -----------    -----------     -----------
Net earnings ..................... $ 1,831,000     $ 1,981,000    $ 2,088,000    $(4,069,000)    $ 1,831,000
                                   ===========     ===========    ===========    ===========     ===========
</TABLE>



--------------------------------------------------------------------------------
                                                                         Page 13


<PAGE>


                          PENHALL INTERNATIONAL CORP.
                                AND SUBSIDIARIES

        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                               SEPTEMBER 30, 2001
                                   (UNAUDITED)

                 CONDENSED CONSOLIDATING STATEMENT OF CASH FLOW


<TABLE>
<CAPTION>
                                                             THREE MONTH PERIOD ENDED SEPTEMBER 30, 2000
                                        --------------------------------------------------------------------------------
                                           PENHALL          PENHALL
                                        INTERNATIONAL        RENTAL          PENHALL
                                            CORP.             CORP.          COMPANY        ELIMINATIONS   CONSOLIDATED
                                         ------------     ------------     ------------     ------------   -------------
<S>                                      <C>              <C>              <C>              <C>            <C>
Net cash provided by (used in)
   operating activities ................ $ (3,124,000)    $    179,000     $  2,280,000     $         --    $   (665,000)
                                         ------------     ------------     ------------     ------------    ------------
Cash flows from investing activities:
  Proceeds from sale of assets .........           --               --          325,000               --         325,000
  Capital expenditures .................           --       (1,129,000)      (2,493,000)              --      (3,622,000)
  Acquisition of assets ................           --               --         (317,000)              --        (317,000)
                                         ------------     ------------     ------------     ------------    ------------
    Net cash used in investing
      activities .......................           --       (1,129,000)      (2,485,000)              --      (3,614,000)
                                         ------------     ------------     ------------     ------------    ------------
Cash flows from financing activities:
  Due to (from) affiliates .............    2,623,000        1,570,000       (4,193,000)              --              --
  Borrowings under long-term debt ......   11,050,000               --               --               --      11,050,000
  Repayments of long-term debt .........  (10,649,000)          (1,000)        (240,000)              --     (10,890,000)
  Book overdraft .......................           --               --        4,808,000               --       4,808,000
                                         ------------     ------------     ------------     ------------    ------------
    Net cash provided by
      financing activities .............    3,024,000        1,569,000          375,000               --       4,968,000
                                         ------------     ------------     ------------     ------------    ------------
    Net increase (decrease) in cash
      and cash equivalents .............     (100,000)         619,000          170,000               --         689,000
Cash and cash equivalents at
  beginning of period ..................      100,000        1,370,000          639,000               --       2,109,000
                                         ------------     ------------     ------------     ------------    ------------
Cash and cash equivalents at
  end of period ........................ $         --     $  1,989,000     $    809,000     $         --    $  2,798,000
                                         ============     ============     ============     ============    ============
</TABLE>



--------------------------------------------------------------------------------
                                                                         Page 14



<PAGE>

                           PENHALL INTERNATIONAL CORP.
                                AND SUBSIDIARIES

        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                               SEPTEMBER 30, 2001
                                   (UNAUDITED)

                 CONDENSED CONSOLIDATING STATEMENT OF CASH FLOW



<TABLE>
<CAPTION>
                                                          THREE MONTH PERIOD ENDED SEPTEMBER 30, 2001
                                         ----------------------------------------------------------------------------
                                           PENHALL          PENHALL
                                         INTERNATIONAL      RENTAL          PENHALL
                                             CORP.           CORP.          COMPANY       ELIMINATIONS   CONSOLIDATED
                                         -------------   ------------    ------------     ------------   ------------
<S>                                      <C>             <C>             <C>              <C>            <C>
Net cash provided by (used in)
   operating activities .............    $    330,000    $ 2,067,000     $    604,000     $(4,069,000)   $ (1,068,000)
                                         ------------     -----------     -----------     -----------    ------------
Cash flows from investing activities:
  Proceeds from sale of assets ......              --              --         140,000              --         140,000
  Capital expenditures ..............              --              --      (2,905,000)             --      (2,905,000)
  Acquisition of assets .............              --              --              --              --              --
                                         ------------     -----------     -----------     -----------    ------------
    Net cash used in investing
      activities ....................              --              --      (2,765,000)             --      (2,765,000)
                                         ------------     -----------     -----------     -----------    ------------
Cash flows from financing activities:
  Due to (from) affiliates ..........      (2,331,000)       (989,000)       (749,000)      4,069,000              --
  Borrowings under long-term debt ...      24,750,000              --          26,000              --      24,776,000
  Repayments of long-term debt ......     (22,748,000)             --        (402,000)             --     (23,150,000)
  Book overdraft ....................              --              --       3,290,000              --       3,290,000
                                         ------------     -----------     -----------     -----------    ------------
    Net cash provided by (used in)
      financing activities ..........        (329,000)       (989,000)      2,165,000       4,069,000       4,916,000
                                         ------------     -----------     -----------     -----------    ------------
    Net increase in cash
      and cash equivalents ..........           1,000       1,078,000           4,000              --       1,083,000
Cash and cash equivalents at
  beginning of period ...............              --         921,000         109,000              --       1,030,000
                                         ------------     -----------     -----------     -----------    ------------
Cash and cash equivalents at
  end of period .....................    $      1,000     $ 1,999,000     $   113,000     $        --    $  2,113,000
                                         ============     ===========     ===========     ===========    ============
</TABLE>



--------------------------------------------------------------------------------
                                                                         Page 15

<PAGE>

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

         The following discussion of the results of operations and financial
condition of Penhall International Corp. (Penhall) should be read in conjunction
with the unaudited condensed consolidated financial statements and footnotes
thereto included in this quarterly report on Form 10-Q and the Company's audited
consolidated financial statements and footnotes thereto included in the annual
report on Form 10-K, filed with the Securities and Exchange Commission.

GENERAL

         Penhall was founded in 1957 in Anaheim, California with one piece of
equipment, and today is one of the largest Operated Equipment Rental Services
companies in the United States. Penhall differentiates itself from other
equipment rental companies by providing specialized services in connection with
infrastructure projects through renting equipment along with skilled operators
to serve customers in the construction, industrial, manufacturing, governmental
and residential markets. In addition, Penhall complements its Operated Equipment
Rental Services with fixed-price contracts, which serve to market its operated
equipment rental services business and increase utilization of its operated
equipment rental fleet. Penhall provides its services from 37 locations in 17
states, with a presence in some of the fastest growing states in terms of
construction spending and population growth.

    The operated equipment rental industry is a specialized niche of the highly
fragmented United States equipment rental industry, in which there are
approximately 17,000 companies. Penhall has taken advantage of consolidation
opportunities by acquiring small companies in targeted markets as well as by
establishing new offices in those markets. Since 1994, Penhall has effected nine
strategic acquisitions, including:

    1.  Concrete Coring Company, an Austin-based company acquired in 1995,

    2.  Zig Zag Company, a Denver-based firm acquired in 1996,

    3.  Metro Concrete Cutting, an Atlanta-based company acquired in 1996,

    4.  HSI, a Minnesota-based firm acquired in April 1998,

    5.  Daley Concrete Cutting, a South Carolina-based division of U.S. Rentals
        acquired in October 1998,

    6.  Lipscomb Concrete Cutting, a North Carolina-based company acquired in
        November 1998,

    7.  Prospect Drilling and Sawing, a Minnesota-based company acquired in June
        1999,

    8.  Advance Concrete Sawing and Drilling, Inc., a Bakersfield,
        California-based company acquired in September 2000 and

    9.  H&P Sawing and Drilling, A Kansas City, Missouri-based Company acquired
        in March 2001.

    During the same period, Penhall established operations in ten new markets by
opening offices in Las Vegas, Salt Lake City, Portland, Dallas, Richmond,
Fresno, Buffalo, Reno, Seattle and Cleveland.

         Penhall derives its revenues primarily from services provided for
infrastructure related jobs. Penhall's Operated Equipment Rental Services are
complemented by long-term fixed-price contracts. Penhall's revenues are derived
from highway-related projects, building-related projects, airport, residential
and other projects. The following table shows the breakdown of the components of
revenue for the periods indicated:

<TABLE>
<CAPTION>
                                      THREE MONTH PERIODS ENDED SEPTEMBER 30,
                                      ---------------------------------------
                                            2000                 2001
                                      ------------------     ----------------
                                                 % OF                   % OF
                                         $       TOTAL          $       TOTAL
                                      -------    -----       -------    -----
                                               (DOLLARS IN THOUSANDS)
<S>                                   <C>        <C>         <C>        <C>
Operated Equipment Rental Services    $35,443     66.4%      $35,158     71.5%
Contract services(1) .............     17,903     33.6%       13,999     28.5%
                                      -------    -----       -------    -----
    Total Revenues ...............    $53,346    100.0%      $49,157    100.0%
                                      =======    =====       =======    =====
</TABLE>
---------
(1) Contract services revenues exclude services performed by the operated
    equipment rental divisions on long-term contracts.

         Revenue growth is influenced by infrastructure change, including new

--------------------------------------------------------------------------------
                                                                         Page 16
<PAGE>

construction, modification and natural disasters, such as the 1989 and 1994
earthquakes in Northern and Southern California. Other factors that influence
Penhall's operations are demand for operated rental equipment, the amount and
quality of equipment available for rent, rental rates and general economic
conditions. Historically, revenues have been seasonal, as weather conditions in
the spring and summer months result in stronger performance in the first and
fourth fiscal quarters than in the second and third fiscal quarters.

         The principal components of Penhall's operating costs include the cost
of labor, equipment rental fleet maintenance costs including parts and service,
equipment rental fleet depreciation, insurance and other direct operating costs.
Given the varied, and in some cases specialized, nature of its rental equipment,
Penhall utilizes a range of periods over which it depreciates its equipment on a
straight-line basis. On average, Penhall depreciates its equipment over an
estimated useful life of six years with a 10% residual value.

RESULTS OF OPERATIONS

  Three Months Ended September 30, 2001 Compared to Three Months Ended
  September 30, 2000

         Revenues. Revenues for the three months ended September 30, 2001
("Interim 2002") were $49.2 million, a decrease of $4.2 million or 7.9% from the
three months ended September 30, 2000 ("Interim 2001"). The lower revenues in
Interim 2002 was primarily due to a $3.9 million decrease in contract revenue
caused primarily by increased competition. In addition, a slowdown in the
economy that was exacerbated by the events of September 11, 2001 in Washington
D.C. and New York contributed to the lower revenues in Interim 2002.

         Gross Profit. Gross profit totaled $14.6 million in Interim 2002, a
decrease of $1.9 million or 11.8% from Interim 2001. Gross profit as a
percentage of revenues decreased from 31.0% in Interim 2001 to 29.7% in Interim
2002. The decrease in gross profit from Interim 2001 to Interim 2002 is
attributable to decreased revenue, increased competition in most of the markets
serviced by the Company, and a $1.0 million increase in the cost of insurance
(including self insured retention) during Interim 2002.

         General and Administrative Expenses. General and administrative
expenses were $8.1 million in Interim 2002 compared to $7.6 million in Interim
2001. As a percent of revenues, general and administrative expenses were 16.4%
in Interim 2002 compared to 14.3% in Interim 2001.

         The increase in general and administrative expenses in Interim 2002
compared to Interim 2001 is primarily attributable to the opening of six new
office locations subsequent to Interim 2001. The six new offices in Fresno,
Reno, Seattle, Kansas City, Buffalo and Cleveland had no general and
administrative costs during Interim 2001 and $0.4 million during Interim 2002.
Additionally, general and administrative costs do not generally change in
proportion to the increases and decreases in revenues as the costs tend to be
fixed.

         Interest Expense. Interest expense was $3.7 million in Interim 2002
compared to interest expense of $3.9 million in Interim 2001. The decrease in
interest expense in Interim 2002 is primarily due to lower interest rates which
are offset by a slight increase in borrowing.

         Income Tax Expense. The Company recorded an income tax provision of
$1.3 million, or 41% of earnings before income taxes in Interim 2002, compared
to an income tax provision of $2.3 million, or 41% of earnings before income
taxes in Interim 2001.

LIQUIDITY AND CAPITAL RESOURCES

         It is anticipated that the Company's principal uses of liquidity will
be to fund working capital, meet debt service requirements and finance the
Company's strategy of pursuing strategic acquisitions and expanding through
internal growth. The Company's principal sources of liquidity are expected to be
cash flow from operations and borrowings under the New Credit Facility. The New
Credit Facility consists of two facilities: (i) a six-year senior secured term
loan facility in an aggregate principal amount equal to $20.0 million (the "Term
Loan Facility"); and (ii) a six-year revolving credit facility in an aggregate
principal amount not to exceed $30.0 million (the "Revolving Credit Facility").
The Company drew $20.0 million of loans under the Term Loan Facility ("Term
Loans") on the closing date of the New Credit Facility in connection with the
Recapitalization. The Term Loans amortize on a quarterly basis commencing in
September 2000 and are payable in installments under a schedule set forth in the
New Credit Facility. Advances made under the Revolving Credit Facility
("Revolving Loans") are due and payable in full on June 15, 2004. The Term Loans
and the Revolving Loans are subject to mandatory prepayments and reductions in
the event of certain extraordinary transactions or issuances of debt and equity
by the Company or any subsidiary of the Company that guarantees amounts under
the New Credit Facility. Such loans are also required to be prepaid with 75% of
the Excess Cash Flow (as such term is defined in the New Credit Facility) of the
Company or, if the Company's Leverage Ratio (as such term is defined in the New
Credit Facility) is less than 5.25 to 1.0, 50% of such Excess Cash Flow.

--------------------------------------------------------------------------------
                                                                         Page 17
<PAGE>

<TABLE>
<CAPTION>
              SUMMARY CASH FLOW DATA FOR THE
             THREE MONTHS ENDED SEPTEMBER 30,          2000            2001
             --------------------------------       ----------      ----------
<S>                                                 <C>             <C>
             Cash and cash equivalents               2,798,000       2,113,000
                                                    ----------      ----------
             Net cash provided by (used in):

                  Operating activities                (665,000)     (1,068,000)
                                                    ----------      ----------
                  Investing activities              (3,614,000)     (2,765,000)
                                                    ----------      ----------
                  Financing activities               4,968,000       4,916,000
                                                    ----------      ----------
             Capital expenditures                   (3,622,000)     (2,905,000)
                                                    ----------      ----------
</TABLE>

         Cash used in operating activities during Interim 2001 and Interim 2002
was $0.7 and $1.1 million, respectively. In Interim 2001, the Company's net
earnings, decrease in costs and estimated earnings in excess of billings on
uncompleted contracts, and higher depreciation and amortization expense offset
by decreases in accounts payable and accrued liabilities, and increases in
accounts receivables and decreases in billings in excess of costs and estimated
earnings on uncompleted contracts resulted in a small use of cash from
operations. In Interim 2002, the Company's decreased net earnings plus
depreciation less an increase in receivables and decrease in accounts payable
and accrued liabilities resulted in the use of cash from operating activities.

         Cash used in investing activities was $3.6 million in Interim 2001 as
compared to $2.8 million in Interim 2002. Such cash was primarily used for
capital expenditures of $3.6 million in Interim 2001 and $2.9 million in Interim
2002.

         Management estimates that the Company's annual capital expenditures
will be approximately $14.0 million for fiscal 2002, including replacement and
maintenance of equipment, purchases of new equipment, and purchases of real
property.

         Net cash provided by financing activities in Interim 2001 was $5.0
million as compared to $4.9 million in Interim 2002. In Interim 2001 and 2002,
the Company's financing activities are primarily a result of borrowings and
repayments of long-term debt and a book overdraft.

         Historically, the Company has funded its working capital requirements,
capital expenditures and other needs principally from operating cash flows. As a
result of the Transactions, however, the Company has substantial indebtedness
and debt service obligations. As of September 30, 2001, the Company and its
subsidiaries had approximately $126.8 million of total indebtedness outstanding
(including the Notes) and a stockholders' deficit of approximately $60.1
million. As of September 30, 2001, approximately $18.2 million of additional
borrowing was available under the Company's Credit Facility.

NEW ACCOUNTING PRONOUNCEMENTS

   In June 2001, the FASB issued Statement No. 141, "Business Combinations," and
Statement No. 142, "Goodwill and Other Intangible Assets." Statement 141
requires that the purchase method of accounting be used for all business
combinations initiated after June 30, 2001 as well as all purchase method
business combinations completed after June 30, 2001. Statement 141 also
specifies criteria intangible assets acquired in a purchase method business
combination must meet to be recognized and reported apart from goodwill, noting
that any purchase price allocable to an assembled workforce may not be accounted
for separately. Statement 142 will require that goodwill and intangible assets
with indefinite useful lives no longer be amortized, but instead tested for
impairment at least annually in accordance with the provisions of Statement 142.
Statement 142 will also require that intangible assets with definite useful
lives be amortized over their respective estimated useful lives to their
estimated residual values, and reviewed for impairment in accordance with SFAS
No. 121, "Accounting for the Impairment of Long-Lived Assets and for Long-Lived
Assets to Be Disposed Of."

   The Company is required to adopt the provisions of Statement 141 immediately,
except with regard to business combinations initiated prior to July 1, 2001,
which have been accounted for using the pooling-of-interests method, and
Statement 142 effective July 1, 2002. Companies with fiscal year ends beginning
after March 15, 2001, who have not yet issued financial statements for their
first interim period may early adopt Statement 142. Furthermore, any goodwill
and any intangible asset determined to have an indefinite useful life that are
acquired in a purchase business combination completed after June 30, 2001 will
not be amortized, but will continue to be evaluated for impairment in accordance
with the appropriate pre-Statement 142 accounting literature. Goodwill and
intangible assets acquired in business combinations completed before July 1,
2001 will continue to be amortized prior to the adoption of Statement 142.

   Statement 141 will require upon adoption of Statement 142, that the Company
evaluate its existing intangible assets and goodwill that were acquired in a
prior purchase business combination, and to make any necessary reclassifications
in order to conform with the new criteria in Statement 141 for recognition apart
from goodwill. Upon adoption of Statement 142, the Company will be required to
reassess the useful lives and residual values of all intangible assets acquired
in purchase business combinations, and make any necessary amortization period
adjustments by the end of the first interim period after adoption. In addition,
to the extent an intangible asset is identified as having an indefinite useful
life, the Company will


--------------------------------------------------------------------------------
                                                                         Page 18
<PAGE>
be required to test the intangible asset for impairment in accordance with the
provisions of Statement 142 within the first interim period. Any impairment loss
will be measured as of the date of adoption and recognized as the cumulative
effect of a change in accounting principle in the first interim period.

   In connection with the transitional goodwill impairment evaluation, Statement
142 will require the Company to perform an assessment of whether there is an
indication that goodwill is impaired as of the date of adoption. To accomplish
this, the Company must identify its reporting units and determine the carrying
value of each reporting unit by assigning the assets and liabilities, including
the existing goodwill and intangible assets, to those reporting units as of the
date of adoption. The Company will then have up to six months from the date of
adoption to determine the fair value of each reporting unit and compare it to
the reporting unit's carrying amount. To the extent a reporting unit's carrying
amount exceeds its fair value, an indication exists that the reporting unit's
goodwill may be impaired and the Company must perform the second step of the
transitional impairment test. In the second step, the Company must compare the
implied fair value of the reporting unit's goodwill, determined by allocating
the reporting unit's fair value to all of it assets (recognized and
unrecognized) and liabilities in a manner similar to a purchase price allocation
in accordance with Statement 141, to its carrying amount, both of which would be
measured as of the date of adoption. This second step is required to be
completed as soon as possible, but no later than the end of the year of
adoption. Any transitional impairment loss will be recognized as the cumulative
effect of a change in accounting principle in the Company's statement of
operations.

   And finally, any unamortized negative goodwill existing at the date Statement
142 is adopted must be written off as the cumulative effect of a change in
accounting principle.

   The Company will adopt Statement 142 in the first quarter of fiscal 2003. The
adoption of Statement 142 may have a significant effect on the Company's results
from operations. Because of the extensive effort needed to comply with adopting
Statements 141 and 142, it is not practicable to reasonably estimate the impact
of adopting these statements on the Company's consolidated financial statements
at the date of this report, including whether any transitional impairment losses
will be required to be recognized as the cumulative effect of a change in
accounting principle. The Company anticipates unamortized Goodwill prior to
adoption of Statement 142 as of June 30, 2002 will be approximately $6.7
million.

In August 2001, the Financial Accounting Standards Board issued FASB Statement
No. 144, Accounting for the Impairment or Disposal of Long-Lived Assets
(Statement 144), which supersedes both FASB Statement No. 121, Accounting for
the Impairment of Long-Lived Assets and for Long-Lived Assets to Be Disposed Of
(Statement 121) and the accounting and reporting provisions of APB Opinion No.
30, Reporting the Results of Operations--Reporting the Effects of Disposal of a
Segment of a Business, and Extraordinary, Unusual and Infrequently Occurring
Events and Transactions (Opinion 30), for the disposal of a segment of a
business (as previously defined in that Opinion). Statement 144 retains the
fundamental provisions in Statement 121 for recognizing and measuring impairment
losses on long-lived assets held for use and long-lived assets to be disposed of
by sale, while also resolving significant implementation issues associated with
Statement 121. Statement 144 retains the basic provisions of Opinion 30 on how
to present discontinued operations in the income statement but broadens that
presentation to include a component of an entity (rather than a segment of a
business). Unlike Statement 121, an impairment assessment under Statement 144
will never result in a write-down of goodwill. Rather, goodwill is evaluated for
impairment under Statement No. 142, Goodwill and Other Intangible Assets.

The Company is required to adopt Statement 144 no later than the year beginning
after December 15, 2001. Accordingly, the Company will adopt Statement 144 in
the first quarter of fiscal 2003. Management does not expect the adoption of
Statement 144 for long-lived assets held for use to have a material impact on
the Company's financial statements because the impairment assessment under
Statement 144 is largely unchanged from Statement 121. The provisions of the
Statement for assets held for sale or other disposal generally are required to
be applied prospectively after the adoption date to newly initiated disposal
activities. Management does not believe that the adoption of Statement 144 will
have a material impact on the Company's consolidated financial statements.

On July 18, 2001, the SEC issued interpretative guidance relating to the
"Classification and Measurement of Redeemable Securities". This ruling requires,
among other things, that preferred shares subject to redemption upon change in
control be classified outside of permanent equity. In accordance with the
required implementation of this new requirement, the company will evaluate the
impact on the Series B Preferred Stock. If it is determined that this ruling
requires the Series B Preferred Stock to be classified outside of permanent
equity, the Company will restate its balance sheet from prior periods to reflect
the change on the Form 10-Q reporting its financial position as of December 31,
2001 and 2000.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

MARKET RISK

         The Company is exposed to interest rate changes primarily as a result
of its notes payable, including Senior Notes, Term Loan and Revolving Loan used
to maintain liquidity and fund capital expenditures and expansion of the
Company's operations. The Company's interest rate risk management objective is
to limit the impact of interest rate changes on earnings and cash flows and to


--------------------------------------------------------------------------------
                                                                         Page 19
<PAGE>
lower it's overall borrowing costs. To achieve its objectives the Company
borrows primarily at fixed rates and has the ability to choose interest rates
under the Term Loan and Revolving Loan. The Company does not enter into
derivative or interest rate transactions for speculative purposes.

         The table below presents the principal amounts of debt, weighted
average interest rates, fair values and other items required by the year of
expected maturity to evaluate the expected cash flows and sensitivity to
interest rate changes as of September 30, 2001.

<TABLE>
<CAPTION>
                                                  YEARS ENDED JUNE 30,
                                  -----------------------------------------------------                             FAIR
                                   2002       2003       2004        2005        2006     THEREAFTER    TOTAL       VALUE
                                  ------     ------     -------     ------     --------   ----------   -------     --------
                                                                         (IN THOUSANDS)
<S>                               <C>        <C>        <C>         <C>        <C>        <C>          <C>         <C>
Fixed rate debt ..............    $1,008     $  580     $    17     $    4     $100,004     $  171     $101,784     $98,784(2)
Average interest rate ........      6.82%      8.07%       2.74%     10.00%       12.00%     10.00%       11.92%      11.92%

Variable rate LIBOR debt (1)..    $3,750     $6,000     $15,300     $    0     $      0     $    0     $ 25,050     $25,050
Weighted average current
  interest rate(1) ...........                                                                                         5.45%
</TABLE>

----------
(1) The Company has different interest rate options for its variable rate debt.
    See Footnote 2 in the condensed consolidated financial statements for
    additional information.

(2) The fair value of fixed rate debt was determined based on current rates
    offered for debt instruments with similar risks and maturities.

PART II - OTHER INFORMATION


Items 1-5 are not applicable

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

        (a)  Reports on Form 8-K

             None

                                   SIGNATURES

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

                                            Penhall International Corp.

Date: November 13, 2001                         /s/ John T. Sawyer
                                                --------------------------------
                                                John T. Sawyer
                                                Chairman of the Board, President
                                                and Chief Executive Officer

                                                  /s/ Jeffrey E. Platt
                                                --------------------------------
                                                Jeffrey E. Platt
                                                Vice President-Finance and Chief
                                                Financial Officer





--------------------------------------------------------------------------------
                                                                         Page 20