<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 December 31, 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                    FEBRUARY 14, 2002
           -------------                    -----------------
    Common Stock, $.01 Par Value                 986,746

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

<PAGE>

                           PENHALL INTERNATIONAL CORP.

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

Item 1.    Financial Statements

           Condensed Consolidated Balance Sheets as of June 30, 2001 and December 31, 2001..  3

           Condensed Consolidated Statements of Operations for the three and six month
              periods ended December 31, 2000 and 2001......................................  4

           Condensed Consolidated Statements of Cash Flows for the six month periods ended
              December 31, 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....................... 21


Part II - Other Information

Items 1-5 are not applicable

Item 6.    Exhibits and Reports on Form 8-K................................................. 22

           a)      Reports on Form 8-K

                         None
</TABLE>



                                       2
<PAGE>


ITEM 1.  FINANCIAL INFORMATION

                           PENHALL INTERNATIONAL CORP.
                                AND SUBSIDIARIES

                      CONDENSED CONSOLIDATED BALANCE SHEETS
                                   (UNAUDITED)


<TABLE>
<CAPTION>
                                                                                      JUNE 30,           DECEMBER 31,
                                                                                        2001                 2001
                                                                                    ------------        -------------

<S>                                                                                <C>                  <C>
                                     ASSETS
Current assets:
  Cash and cash equivalents ....................................................    $  1,030,000         $  1,134,000
  Receivables:
             Contract and trade receivables ....................................      35,257,000           30,367,000
             Contract retentions due upon completion and acceptance
               of the work .....................................................       5,328,000            5,654,000
             Income taxes ......................................................       1,084,000              655,000
                                                                                    ------------         ------------
                                                                                      41,669,000           36,676,000
             Less allowance for doubtful receivables ...........................       1,763,000            1,787,000
                                                                                    ------------         ------------
                      Net receivables ..........................................      39,906,000           34,889,000

  Costs and estimated earnings in excess of billings on uncompleted
    contracts ..................................................................       1,856,000            1,369,000
  Deferred tax assets ..........................................................       2,329,000            2,329,000
  Inventories ..................................................................       2,273,000            2,123,000
  Prepaid expenses and other current assets ....................................       1,417,000            1,699,000
                                                                                    ------------         ------------
                      Total current assets .....................................      48,811,000           43,543,000

Property, plant and equipment, at cost:

  Land .........................................................................       5,004,000            5,004,000
  Buildings and leasehold improvements .........................................       9,417,000            9,493,000
  Construction and other equipment .............................................     115,670,000          118,191,000
                                                                                    ------------         ------------
                                                                                     130,091,000          132,688,000
  Less accumulated depreciation and amortization ...............................      63,888,000           68,494,000
                                                                                    ------------         ------------
                      Net property, plant and equipment ........................      66,203,000           64,194,000

Goodwill, net of accumulated amortization ......................................       7,263,000            6,973,000
Debt issuance costs, net of accumulated amortization ...........................       4,062,000            3,619,000
Other assets, net ..............................................................         623,000              221,000
                                                                                    ------------         ------------
                                                                                    $126,962,000         $118,550,000
                                                                                    ============         ============

                      LIABILITIES AND STOCKHOLDERS' DEFICIT

Current liabilities:
  Current installments of long-term debt .......................................    $  6,436,000         $  6,842,000
  Trade accounts payable .......................................................       9,976,000            6,201,000
  Accrued liabilities ..........................................................      15,061,000           13,761,000
  Billings in excess of costs and estimated earnings on uncompleted
    contracts ..................................................................       1,688,000              693,000
                                                                                    ------------         ------------

                      Total current liabilities ................................      33,161,000           27,497,000

Long-term debt, excluding current installments .................................      18,772,000           14,014,000
Senior notes ...................................................................     100,000,000          100,000,000
Deferred tax liabilities .......................................................       7,312,000            7,312,000
Senior Exchangeable Preferred Stock, redemption value $13,573,000
  and $14,310,000 at June 30, 2001 and December 31, 2001,
  respectively.  Authorized, issued and outstanding 10,000 shares at
  June 30, 2001 and December 31, 2001 ..........................................      13,573,000           14,310,000
Series A Preferred Stock, redemption value $15,219,000 and
  $16,251,000 at June 30, 2001 and December 31, 2001, respectively
  Authorized 25,000 shares; issued and outstanding 10,428 shares at
  June 30, 2001 and December 31, 2001 ..........................................      15,219,000           16,251,000

Stockholders' deficit:
  Series B Preferred Stock, par value $.01 per share. Authorized
    50,000 shares; issued and outstanding 18,701 shares at June 30,
    2001 and 18,803 shares at December 31, 2001 ................................      27,273,000           29,271,000
  Common stock, $.01 par value. Authorized 5,000,000 shares; issued
    and outstanding 1,017,480 at June 30, 2001 and 1,021,127 shares at
    December 31, 2001, including 34,173 and 34,381 shares held in
    treasury at June 30, 2001 and December 31, 2001, respectively ..............          10,000               10,000
  Additional paid-in capital ...................................................       1,831,000            2,044,000
  Treasury stock, at cost, 34,173 common shares at June 30, 2001 and
    34,381 common shares at December 31, 2001 ..................................        (288,000)            (299,000)
  Accumulated deficit ..........................................................     (89,901,000)         (91,860,000)
                                                                                    ------------         ------------
                      Total stockholders' deficit ..............................     (61,075,000)         (60,834,000)
                                                                                              --                   --
                                                                                    ------------         ------------
  Commitments and contingencies.................................................    $126,962,000         $118,550,000
                                                                                    ============         ============
</TABLE>


     See accompanying notes to condensed consolidated financial statements.


                                       3
<PAGE>
                           PENHALL INTERNATIONAL CORP.
                                AND SUBSIDIARIES

                 CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
                                   (UNAUDITED)


<TABLE>
<CAPTION>
                                                             THREE MONTH PERIODS            SIX MONTH PERIODS
                                                              ENDED DECEMBER 31,            ENDED DECEMBER 31,
                                                       ----------------------------    ----------------------------
                                                           2000           2001            2000            2001
                                                       ------------    ------------    ------------    ------------
<S>                                                    <C>             <C>             <C>             <C>
Revenues ...........................................   $ 41,565,000    $ 37,674,000    $ 94,911,000    $ 86,831,000
Cost of revenues ...................................     29,119,000      27,768,000      65,914,000      62,321,000
                                                       ------------    ------------    ------------    ------------
  Gross profit .....................................     12,446,000       9,906,000      28,997,000      24,510,000
General and administrative expenses ................      7,273,000       6,895,000      14,874,000      14,949,000
Other operating income, net ........................        356,000         274,000         787,000         556,000
                                                       ------------    ------------    ------------    ------------
  Earnings before interest expense and income taxes       5,529,000       3,285,000      14,910,000      10,117,000

Interest expense ...................................      3,821,000       3,579,000       7,678,000       7,307,000
                                                       ------------    ------------    ------------    ------------
  Earnings (loss) before income taxes ..............      1,708,000        (294,000)      7,232,000       2,810,000
Income tax expense (benefit) .......................        701,000        (123,000)      2,966,000       1,150,000
                                                       ------------    ------------    ------------    ------------
Net earnings (loss) ................................      1,007,000        (171,000)      4,266,000       1,660,000
Accretion of preferred stock to redemption value ...       (797,000)       (897,000)     (1,570,000)     (1,769,000)
Accrual of cumulative dividends on preferred stock .       (844,000)       (942,000)     (1,656,000)     (1,850,000)
                                                       ------------    ------------    ------------    ------------
Net earnings (loss) available to common stockholders   $   (634,000)   $ (2,010,000)   $  1,040,000    $ (1,959,000)
                                                       ============    ============    ============    ============
Earnings (loss) per share
  basic and diluted ................................   $       (.62)   $      (2.04)   $       1.03    $      (1.99)
Weighted average number of shares outstanding
  basic and diluted ................................      1,016,400         985,079       1,014,457         984,193

</TABLE>

     See accompanying notes to condensed consolidated financial statements.


                                       4
<PAGE>

                           PENHALL INTERNATIONAL CORP.
                                AND SUBSIDIARIES

                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (UNAUDITED)





<TABLE>
<CAPTION>
                                                                                SIX MONTH PERIODS
                                                                                ENDED DECEMBER 31,
                                                                         ----------------------------
                                                                             2000           2001
                                                                         ------------    ------------
<S>                                                                      <C>             <C>
Cash flows provided by operating activities:
  Net earnings .......................................................   $  4,266,000    $  1,660,000
  Adjustments to reconcile net earnings to net cash provided by
     operating activities:
     Depreciation and amortization ...................................      7,901,000       8,386,000
     Amortization of debt issuance costs .............................        442,000         443,000
     Provision for doubtful accounts .................................        403,000         145,000
     Gain on sale of assets ..........................................       (219,000)        (92,000)
     Changes in assets and liabilities, net of effects of
        acquisition in 2000:
     Receivables .....................................................        434,000       4,872,000
     Inventories, prepaid expenses and other assets ..................       (236,000)       (132,000)
     Costs and estimated earnings in excess of billings on
         uncompleted contracts .......................................      3,668,000         487,000
     Trade accounts payable and accrued liabilities ..................     (5,795,000)     (6,716,000)
     Billings in excess of costs and estimated earnings on
         uncompleted contracts .......................................     (1,910,000)       (995,000)
                                                                         ------------    ------------
            Net cash provided by operating activities ................      8,954,000       8,058,000
                                                                         ------------    ------------
Cash flows from investing activities:
  Proceeds from sale of assets .......................................        635,000         223,000
  Capital expenditures ...............................................     (9,493,000)     (5,704,000)
  Acquisition of assets ..............................................       (317,000)           --
                                                                         ------------    ------------
            Net cash used in investing activities ....................     (9,175,000)     (5,481,000)
                                                                         ------------    ------------
Cash flows from financing activities:
  Borrowings under long-term debt ....................................     25,494,000      42,806,000
  Repayments of long-term debt .......................................    (27,516,000)    (47,458,000)
  Book overdraft .....................................................        567,000       1,829,000
  Proceeds from issuance of common stock .............................        309,000         213,000
  Repurchase of common stock and Series B preferred stock ............           --           (21,000)
  Issuance of Series B preferred stock ...............................        187,000         158,000
                                                                         ------------    ------------
            Net cash used in financing activities ....................       (959,000)     (2,473,000)
                                                                         ------------    ------------
            Net increase (decrease) in cash and cash equivalents .....     (1,180,000)        104,000
  Cash and cash equivalents at beginning of period ...................      2,109,000       1,030,000
                                                                         ------------    ------------
  Cash and cash equivalents at end of period .........................   $    929,000    $  1,134,000
                                                                         ============    ============
Supplemental disclosure of cash flow information:
  Cash paid during the period for:
      Income taxes ...................................................   $  1,878,000    $    721,000
                                                                         ============    ============
      Interest .......................................................   $  7,133,000    $  6,829,000
                                                                         ============    ============

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 .....................................................   $    768,000    $    300,000
                                                                         ============    ============
   Accretion of preferred stock to redemption value ..................   $  1,570,000    $  1,769,000
                                                                         ============    ============
   Accrual of cumulative dividends on preferred stock ................   $  1,656,000    $  1,850,000
                                                                         ============    ============
</TABLE>

     See accompanying notes to condensed consolidated financial statements.


                                       5
<PAGE>
                           PENHALL INTERNATIONAL CORP.
                                AND SUBSIDIARIES

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

                                DECEMBER 31, 2001
                                   (UNAUDITED)


(1) BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

   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 generally accepted accounting principles, 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 generally accepted accounting principles 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 generally accepted accounting principles 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 six month period ended December 31, 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 (LOSS)  PER SHARE

   Basic earnings (loss) per share is computed by dividing net earnings (loss)
available to common stockholders by the weighted average number of common shares
outstanding during the period. Diluted earnings (loss) per share is calculated
by dividing net earnings (loss) 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.

CRITICAL ACCOUNTING POLICIES AND ESTIMATES

The preparation of consolidated financial statements requires the Company to
make estimates and judgments that affect the reported amounts of assets,
liabilities, revenues and expenses, and related disclosure of contingent assets
and liabilities. On an on-going basis, the Company evaluates its estimates,
including those related to long-term construction contracts, accounts
receivable, goodwill, long-lived assets, self-insurance, contingencies and
litigation. The Company bases its estimates on current information, historical
experience and on various other assumptions that are believed to be reasonable
under the circumstances, the results of which form the basis for making
judgments about the carrying values of assets and liabilities and the
recognition of revenue that are not readily apparent from other sources. Actual
results may differ from these estimates under different assumptions or
conditions.

The Company believes the following critical accounting policy affects its more
significant judgments and estimates used in the preparation of its consolidated
financial statements:

Revenue Recognition on Long-Term Construction Contracts

Income from construction operations is recorded using the
percentage-of-completion method of accounting. The Company has two types of
contracts. The first type of contract is fixed unit in which the percentage of
completion is determined based on the units completed as a percentage of
estimated total units. The second type of contract is lump sum in which
percentage of completion is determined based on costs to date as compared to
total estimated costs at completion. If estimated total costs on any contract
indicate a loss, the Company provides currently for the total loss anticipated
on the contract. For long-term contracts, which extend beyond fiscal year ends,
revisions in cost and profit estimates during the course of the work are
reflected in the accounting period in which facts requiring the revision become
known. All remaining revenue and costs are recognized as work is performed.


                                       6
<PAGE>

                           PENHALL INTERNATIONAL CORP.
                                AND SUBSIDIARIES

        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                                DECEMBER 31, 2001
                                   (UNAUDITED)


(2) 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 present 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.



(3) 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 December 31, 2001 and for the three
and six month periods ended December 31, 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)

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

   d) the Company on a consolidated basis.


                                       7
<PAGE>

                           PENHALL INTERNATIONAL CORP.
                                AND SUBSIDIARIES

        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                                DECEMBER 31, 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      (29,006,000)      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>


                                       8
<PAGE>

                           PENHALL INTERNATIONAL CORP.
                                AND SUBSIDIARIES

        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                                DECEMBER 31, 2001
                                   (UNAUDITED)

                      CONDENSED CONSOLIDATING BALANCE SHEET


<TABLE>
<CAPTION>
                                                                                  DECEMBER 31, 2001
                                                 ---------------------------------------------------------------------------------
                                                    PENHALL          PENHALL
                                                 INTERNATIONAL        RENTAL          PENHALL
                                                     CORP.             CORP.          COMPANY       ELIMINATIONS      CONSOLIDATED
                                                 -------------    -------------    -------------    -------------    -------------
<S>                                              <C>              <C>            <C>                <C>            <C>
Assets
  Current assets:
     Receivables, net ........................   $     653,000    $        --      $  34,236,000    $        --      $  34,889,000
     Inventories .............................            --               --          2,123,000             --          2,123,000
     Costs and estimated earnings in excess of
       billings on uncompleted contracts .....            --               --          1,369,000             --          1,369,000

     Intercompany assets .....................      24,684,000             --               --        (24,684,000)            --
     Other current assets ....................         204,000        1,050,000        3,908,000             --          5,162,000
                                                 -------------    -------------    -------------    -------------    -------------
        Total current assets .................      25,541,000        1,050,000       41,636,000      (24,684,000)      43,543,000
  Intercompany assets ........................       6,934,000             --               --         (6,934,000)            --
  Net property, plant and equipment ..........            --          9,248,000       54,946,000             --         64,194,000
  Other assets, net ..........................       3,619,000             --          7,194,000             --         10,813,000
  Investment in parent .......................            --          4,001,000             --         (4,001,000)            --
  Investment in subsidiaries .................      62,027,000             --               --        (62,027,000)            --
                                                 -------------    -------------    -------------    -------------    -------------
                                                 $  98,121,000    $  14,299,000    $ 103,776,000    $ (97,646,000)   $ 118,550,000
                                                 =============    =============    =============    =============    =============
Liabilities and Stockholders' Equity (Deficit)
  Current installments of long-term debt .....   $   5,649,000    $       3,000    $   1,190,000    $        --      $   6,842,000
  Trade accounts payable .....................           4,000             --          6,197,000             --          6,201,000
  Accrued liabilities ........................       5,290,000          (19,000)       8,490,000             --         13,761,000
  Income taxes payable .......................            --               --               --               --               --
  Billings in excess of costs and estimated
     earnings on uncompleted contracts .......            --               --            693,000             --            693,000
  Intercompany liabilities ...................            --         24,684,000             --        (24,684,000)            --
                                                 -------------    -------------    -------------    -------------    -------------
        Total current liabilities ............      10,943,000       24,668,000       16,570,000      (24,684,000)      27,497,000
  Intercompany liabilities ...................            --               --          6,934,000       (6,934,000)            --
  Long-term debt, excluding
     current installments ....................      13,450,000          185,000          379,000             --         14,014,000
  Senior notes ...............................     100,000,000             --               --               --        100,000,000
  Deferred tax liabilities ...................            --           (143,000)       7,455,000             --          7,312,000
  Senior Exchangeable Preferred stock ........      14,310,000             --               --               --         14,310,000
  Series A Preferred stock ...................      16,251,000             --               --               --         16,251,000
  Stockholders' equity (deficit) .............     (56,833,000)     (10,411,000)      72,438,000      (66,028,000)     (60,834,000)
                                                 -------------    -------------    -------------    -------------    -------------
                                                 $  98,121,000    $  14,299,000    $ 103,776,000    $ (97,646,000)   $ 118,550,000
                                                 =============    =============    =============    =============    =============
</TABLE>


                                       9
<PAGE>

                           PENHALL INTERNATIONAL CORP.
                                AND SUBSIDIARIES

        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                                DECEMBER 31, 2001
                                   (UNAUDITED)

                 CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS

<TABLE>
<CAPTION>
                                                  THREE MONTH PERIOD ENDED DECEMBER 31, 2000
                                 ------------------------------------------------------------------------
                                     PENHALL       PENHALL
                                 INTERNATIONAL      RENTAL       PENHALL
                                      CORP.         CORP.        COMPANY     ELIMINATIONS   CONSOLIDATED
                                 -------------    -----------   -----------  ------------   ------------
<S>                               <C>            <C>           <C>           <C>            <C>
Revenues ......................   $      --      $   380,000   $41,565,000   $  (380,000)   $41,565,000
Cost of revenues ..............          --             --      29,119,000          --       29,119,000
                                  -----------    -----------   -----------   -----------    -----------
  Gross profit ................          --          380,000    12,446,000      (380,000)    12,446,000
General and administrative
   expenses ...................        99,000        120,000     7,434,000      (380,000)     7,273,000
Other operating income, net ...         1,000           --         355,000          --          356,000
Equity earnings in subsidiaries     3,287,000           --            --      (3,287,000)          --
                                  -----------    -----------   -----------   -----------    -----------
  Earnings  before interest
    expense and income taxes ..     3,189,000        260,000     5,367,000    (3,287,000)     5,529,000

Interest expense ..............     3,766,000           --          55,000          --        3,821,000
                                  -----------    -----------   -----------   -----------    -----------
  Earnings before income
    taxes .....................      (577,000)       260,000     5,312,000    (3,287,000)     1,708,000
Income tax expense (benefit) ..    (1,584,000)       107,000     2,178,000          --          701,000
                                  -----------    -----------   -----------   -----------    -----------
Net earnings ..................   $ 1,007,000    $   153,000   $ 3,134,000   $(3,287,000)   $ 1,007,000
                                  ===========    ===========   ===========   ===========    ===========
</TABLE>



                                       10
<PAGE>

                           PENHALL INTERNATIONAL CORP.
                                AND SUBSIDIARIES

        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                                DECEMBER 31, 2001
                                   (UNAUDITED)

                 CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS


<TABLE>
<CAPTION>
                                                  THREE MONTH PERIOD ENDED DECEMBER 31, 2001
                                   --------------------------------------------------------------------------
                                      PENHALL      PENHALL
                                   INTERNATIONAL     RENTAL         PENHALL
                                       CORP.          CORP.         COMPANY      ELIMINATIONS    CONSOLIDATED
                                   ------------    ------------   ------------   ------------    ------------
<S>                                <C>            <C>            <C>            <C>             <C>
Revenues .......................   $       --      $  2,808,000   $ 39,157,000   $ (4,291,000)   $ 37,674,000
Cost of revenues ...............           --              --       28,001,000       (233,000)     27,768,000
                                   ------------    ------------   ------------   ------------    ------------
  Gross profit .................           --         2,808,000     11,156,000     (4,058,000)      9,906,000
General and administrative
  expenses .....................         88,000          98,000      8,435,000     (1,726,000)      6,895,000

Royalties ......................           --              --        2,332,000     (2,332,000)           --
Other operating income, net ....          2,000            --          272,000           --           274,000
Equity earnings in subsidiaries       1,965,000            --             --       (1,965,000)           --
                                   ------------    ------------   ------------   ------------    ------------
  Earnings  before interest
    expense and income taxes ...      1,879,000       2,710,000        661,000     (1,965,000)      3,285,000

Interest expense ...............      3,538,000           5,000         36,000           --         3,579,000
                                   ------------    ------------   ------------   ------------    ------------
  Earnings (loss) before
   income taxes ................     (1,659,000)      2,705,000        625,000     (1,965,000)       (294,000)

Income tax expense (benefit) ...     (1,488,000)      1,109,000        256,000           --          (123,000)
                                   ------------    ------------   ------------   ------------    ------------

Net earnings (loss) ............   $   (171,000)   $  1,596,000   $    369,000   $ (1,965,000)   $   (171,000)
                                   ============    ============   ============   ============    ============

</TABLE>

                                       11
<PAGE>

                           PENHALL INTERNATIONAL CORP.
                                AND SUBSIDIARIES

        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                                DECEMBER 31, 2001
                                   (UNAUDITED)

                 CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS

<TABLE>
<CAPTION>
                                                SIX MONTH PERIOD ENDED DECEMBER 31, 2000
                                 -----------------------------------------------------------------------
                                     PENHALL        PENHALL
                                 INTERNATIONAL      RENTAL        PENHALL
                                      CORP.          CORP.        COMPANY    ELIMINATIONS   CONSOLIDATED
                                 -------------    -----------   -----------  ------------    -----------
<S>                              <C>              <C>           <C>           <C>            <C>
Revenues .......................   $      --      $   767,000   $94,911,000   $  (767,000)   $94,911,000
Cost of revenues ...............          --             --      65,914,000          --       65,914,000
                                   -----------    -----------   -----------   -----------    -----------
  Gross profit .................          --          767,000    28,997,000      (767,000)    28,997,000
General and administrative
  expenses .....................       209,000        238,000    15,194,000      (767,000)    14,874,000

Other operating income, net ....         5,000           --         782,000          --          787,000

Equity earnings in subsidiaries      8,853,000           --            --      (8,853,000)          --
                                   -----------    -----------   -----------   -----------    -----------
  Earnings before interest
    expense and income taxes ...     8,649,000        529,000    14,585,000    (8,853,000)    14,910,000


Interest expense ...............     7,570,000           --         108,000          --        7,678,000
                                   -----------    -----------   -----------   -----------    -----------
  Earnings before income
    taxes ......................     1,079,000        529,000    14,477,000    (8,853,000)     7,232,000
Income tax expense (benefit) ...    (3,187,000)       217,000     5,936,000          --        2,966,000
                                   -----------    -----------   -----------   -----------    -----------
Net earnings ...................   $ 4,266,000    $   312,000   $ 8,541,000   $(8,853,000)   $ 4,266,000
                                   ===========    ===========   ===========   ===========    ===========
</TABLE>


                                       12
<PAGE>

                           PENHALL INTERNATIONAL CORP.
                                AND SUBSIDIARIES

        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                                DECEMBER 31, 2001
                                   (UNAUDITED)

                 CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS

<TABLE>
<CAPTION>
                                                  SIX MONTH PERIOD ENDED DECEMBER 31, 2001
                                   -----------------------------------------------------------------------
                                       PENHALL       PENHALL
                                   INTERNATIONAL      RENTAL        PENHALL
                                        CORP.         CORP.         COMPANY     ELIMINATIONS CONSOLIDATED
                                   ------------    -----------   -----------   ------------  ------------
<S>                                 <C>            <C>           <C>           <C>            <C>
Revenues ........................   $      --      $ 6,264,000   $90,145,000   $(9,578,000)   $86,831,000
Cost of revenues ................          --             --      62,554,000      (233,000)    62,321,000
                                    -----------    -----------   -----------   -----------    -----------
 Gross profit ...................          --        6,264,000    27,591,000    (9,345,000)    24,510,000
General and administrative
    expenses ....................       188,000        191,000    18,507,000    (3,937,000)    14,949,000
Royalties .......................          --             --       5,408,000    (5,408,000)          --
Other operating income, net .....         2,000           --         554,000          --          556,000

Equity earnings in subsidiaries .     6,034,000           --            --      (6,034,000)          --
                                    -----------    -----------   -----------   -----------    -----------
  Earnings before interest
    expense and income taxes ....     5,848,000      6,073,000     4,230,000    (6,034,000)    10,117,000
Interest expense ................     7,231,000         10,000        66,000          --        7,307,000
                                    -----------    -----------   -----------   -----------    -----------
  Earnings before income
    taxes .......................    (1,383,000)     6,063,000     4,164,000    (6,034,000)     2,810,000
Income tax expense (benefit) ....    (3,043,000)     2,486,000     1,707,000          --        1,150,000
                                    -----------    -----------   -----------   -----------    -----------
Net earnings ....................   $ 1,660,000    $ 3,577,000   $ 2,457,000   $(6,034,000)   $ 1,660,000
                                    ===========    ===========   ===========   ===========    ===========
</TABLE>


                                       13
<PAGE>

                           PENHALL INTERNATIONAL CORP.
                                AND SUBSIDIARIES

        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                                DECEMBER 31, 2001
                                   (UNAUDITED)

                 CONDENSED CONSOLIDATING STATEMENT OF CASH FLOW

<TABLE>
<CAPTION>
                                                               SIX MONTH PERIOD ENDED DECEMBER 31, 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 ..................   $ (2,986,000)   $    512,000    $ 11,428,000    $     --     $  8,954,000
                                             ------------    ------------    ------------    ----------   ------------
Cash flows from investing activities:
  Proceeds from sale of assets ...........           --              --           635,000          --          635,000
  Capital expenditures ...................           --        (1,176,000)     (8,317,000)         --       (9,493,000)
  Acquisition of assets ..................           --              --          (317,000)         --         (317,000)
                                             ------------    ------------    ------------    ----------   ------------
         Net cash used in
            investing activities .........           --        (1,176,000)     (7,999,000)         --       (9,175,000)
                                             ------------    ------------    ------------    ----------   ------------
Cash flows from financing activities:
  Due to (from) affiliates ...............      3,740,000         231,000      (3,971,000)         --             --
  Borrowings under long-term debt ........     25,494,000            --              --            --       25,494,000
  Repayments of long-term debt ...........    (26,844,000)         (8,000)       (664,000)         --      (27,516,000)
  Book overdraft .........................           --              --           567,000          --          567,000
  Proceeds from issuance of common stock .        309,000            --              --            --          309,000
  Issuance of Series B preferred stock ...        187,000            --              --            --          187,000
                                             ------------    ------------    ------------    ----------   ------------
         Net cash provided by (used in)
            financing activities .........      2,886,000         223,000      (4,068,000)         --         (959,000)
                                             ------------    ------------    ------------    ----------   ------------
          Net decrease in cash
            and cash equivalents .........       (100,000)       (441,000)       (639,000)         --       (1,180,000)
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 .......................   $       --      $    929,000    $       --      $    --      $    929,000
                                             ============    ============    ============    ==========   ============

</TABLE>


                                       14
<PAGE>

                           PENHALL INTERNATIONAL CORP.
                                AND SUBSIDIARIES

        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                                DECEMBER 31, 2001
                                   (UNAUDITED)

                 CONDENSED CONSOLIDATING STATEMENT OF CASH FLOW

<TABLE>
<CAPTION>
                                                             SIX MONTH PERIOD ENDED DECEMBER 31, 2001
                                           -----------------------------------------------------------------------------
                                              PENHALL         PENHALL
                                           INTERNATIONAL       RENTAL         PENHALL
                                                CORP.          CORP.          COMPANY       ELIMINATIONS    CONSOLIDATED
                                           -------------    ------------    ------------    ------------    ------------
<S>                                         <C>             <C>             <C>             <C>             <C>
Net cash provided by
   operating activities .................   $  2,437,000    $  3,753,000    $  7,902,000    $ (6,034,000)   $  8,058,000
                                            ------------    ------------    ------------    ------------    ------------
Cash flows from investing activities:
  Proceeds from sale of assets ..........           --              --           223,000            --           223,000
  Capital expenditures ..................           --              --        (5,704,000)           --        (5,704,000)
                                            ------------    ------------    ------------    ------------    ------------
         Net cash used in
            investing activities ........           --              --        (5,481,000)           --        (5,481,000)
                                            ------------    ------------    ------------    ------------    ------------
Cash flows from financing activities:
  Due to (from) affiliates ..............      1,354,000      (3,662,000)     (3,726,000)      6,034,000            --
  Borrowings under long-term debt .......     42,750,000            --            56,000            --        42,806,000
  Repayments of long-term debt ..........    (46,890,000)         (8,000)       (560,000)           --       (47,458,000)
  Book overdraft ........................           --              --         1,829,000            --         1,829,000
  Proceeds from issuance of common stock         213,000            --              --              --           213,000
  Repurchase of common stock and
    Series B preferred stock ............        (21,000)           --              --              --           (21,000)
  Issuance of Series B preferred stock ..        158,000            --              --              --           158,000
                                            ------------    ------------    ------------    ------------    ------------
         Net cash provided by (used in)
            financing activities ........     (2,436,000)     (3,670,000)     (2,401,000)      6,034,000      (2,473,000)
                                            ------------    ------------    ------------    ------------    ------------
         Net increase in cash
            and cash equivalents ........          1,000          83,000          20,000            --           104,000
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    $  1,004,000    $    129,000    $       --      $  1,134,000
                                            ============    ============    ============    ============    ============


</TABLE>



                                       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 thirty nine locations
in seventeen 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:


                                       16
<PAGE>

<TABLE>
<CAPTION>
                                     THREE MONTH PERIODS ENDED DECEMBER 31,        SIX MONTH PERIODS ENDED DECEMBER 31,
                                     ---------------------------------------     ---------------------------------------
                                            2001                   2000                2001                  2000
                                     ------------------    -----------------     -----------------     -----------------
                                                  % OF                 % OF                  % OF                  % OF
                                        $         TOTAL        $       TOTAL        $        TOTAL       $         TOTAL
                                     -------     -----     -------     -----     -------     -----     -------     -----
                                               (DOLLARS IN THOUSANDS)                   (DOLLARS IN THOUSANDS)
<S>                                  <C>          <C>      <C>          <C>      <C>          <C>      <C>          <C>
Operated Equipment Rental Services   $28,521      75.7%    $31,995      77.0%    $63,679      73.3%    $67,438      71.1%
Contract Services (1) ............     9,153      24.3%      9,570      23.0%     23,152      26.7%     27,473      28.9%
                                     -------     -----     -------     -----     -------     -----     -------     -----
    Total Revenues ...............   $37,674     100.0%    $41,565     100.0%    $86,831     100.0%    $94,911     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
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.

CRITICAL ACCOUNTING POLICIES AND ESTIMATES

The Company's discussion and analysis of its financial condition and results of
operations are based upon the Company's consolidated financial statements, which
have been prepared in accordance with accounting principles generally accepted
in the United States of America. The preparation of consolidated financial
statements requires the Company to make estimates and judgments that affect the
reported amounts of assets, liabilities, revenues and expenses, and related
disclosure of contingent assets and liabilities. On an on-going basis, the
Company evaluates its estimates, including those related to long-term
construction contracts, accounts receivable, goodwill, long-lived assets,
self-insurance, contingencies and litigation. The Company bases its estimates on
current information, historical experience and on various other assumptions that
are believed to be reasonable under the circumstances, the results of which form
the basis for making judgments about the carrying values of assets and
liabilities and the recognition of revenue that are not readily apparent from
other sources. Actual results may differ from these estimates under different
assumptions or conditions.

The Company believes the following critical accounting policy affects its more
significant judgments and estimates used in the preparation of its consolidated
financial statements:

Revenue Recognition on Long-Term Construction Contracts

Income from construction operations is recorded using the
percentage-of-completion method of accounting. The Company has two types of
contracts. The first type of contract is fixed unit in which the percentage of
completion is determined based on the units completed as a percentage of
estimated total units. The second type of contract is lump sum in which
percentage of completion is determined based on costs to date as compared to
total estimated costs at completion. If estimated total costs on any contract
indicate a loss, the Company provides currently for the total loss anticipated
on the contract. For long-term contracts, which extend beyond fiscal year ends,
revisions in cost and profit estimates during the course of the work are
reflected in the accounting period in which facts requiring the revision become
known. All remaining revenue and costs are recognized as work is performed.

The Company is not a party to any off-balance sheet arrangements, and does not
engage in trading activities involving non-exchange traded contracts, and is not
a party to any transactions with any persons or activities that derive benefits
from their non-independent relations with the Company.

RESULTS OF OPERATIONS

  Six Months Ended December 31, 2001 Compared to Six months Ended December 31,
2000

   Revenues. Revenues for the six months ended December 31, 2001 ("Interim
2002") were $86.8 million, a decrease of $8.1 million or 8.5% over the six
months ended December 31, 2000 ("Interim 2001"). Lower revenues in Interim 2002
were primarily a result of a weaker economy and increased competition.

   Gross Profit. Gross profit totaled $24.5 million in Interim 2002, a decrease
of $4.5 million or 15.5% from Interim 2001. Gross profit as a percentage of
revenues decreased from 30.6% in Interim 2001 to 28.2% in Interim 2002. The
decrease in gross profit from Interim 2001 to Interim 2002 is primarily
attributable to decreased revenue, increased competition, and an increase of
$1.1 million in insurance costs during Interim 2002. The decrease in gross
profit as a percentage of revenues was due to increased competition, an increase
in insurance costs and a decrease in equipment utilization.

   General and Administrative Expenses. General and administrative expenses were
$14.9 million in Interim 2002 compared to $14.9 million in Interim 2001. As a
percent of revenues, general and administrative expenses were 17.2% in Interim
2002 compared to 15.7% in Interim 2001. The increase in general and
administrative expenses as a percentage of revenues during Interim 2002 is
attributable to the fixed nature of these types of expenses and an increase in
salaries and related expenses for new offices that was offset by a general
decrease in salaries in all divisions due to staff reductions in response to the
weakening economy.

   Interest Expense. Interest expense was $7.3 million in Interim 2002 compared
to interest expense of $7.7 million in Interim 2001. The decrease in interest
expense is attributable to lower interest rates and lower borrowings by the
Company in Interim 2002.



                                       17
<PAGE>
   Income Tax Expense (Benefit). The Company recorded an income tax provision of
$1.2 million, or 41% of earnings before income taxes in Interim 2002, compared
to an income tax provision of $3.0 million, or 41% of earnings before income
taxes in Interim 2001. The decrease in the tax provision is attributable to
lower earnings before income tax in Interim 2002.

  Three months Ended December 31, 2001 Compared to Three months Ended December
31, 2000

   Revenues. Revenues for the three months ended December 31, 2001 ("Interim
2002") were $37.7 million, a decrease of $3.9 million or 9.4% over the three
months ended December 31, 2000 ("Interim 2001"). Lower revenues in Interim 2002
were primarily a result of a weaker economy and increased competition.

   Gross Profit. Gross profit totaled $9.9 million in Interim 2002, a decrease
of $2.5 million or 20.4% from Interim 2001. Gross profit as a percentage of
revenues decreased to 26.3% in Interim 2002 from 30.0% in Interim 2001. The
decrease in gross profit is primarily attributable to decreased revenue and an
increase in competition. The decrease in gross profit as a percentage of
revenues was due primarily to increased competition and a decrease in
utilization; particularly the Company's grinding and excavating equipment.

   General and Administrative Expenses. General and administrative expenses were
$6.9 million in Interim 2002 compared to $7.3 million in Interim 2001, a
decrease of $0.4 million. As a percent of revenues, general and administrative
expenses were 18.3% in Interim 2002 compared to 17.5% in Interim 2001. The
increase in general and administrative expenses as a percentage of revenues
consists primarily of an increase in health insurance expense of $0.2 million,
as well as an increase in salaries and related expenses for new offices that was
offset by a general decrease in salaries in all divisions due to staff
reductions in response to the weakening economy.

   Interest Expense. Interest expense was $3.6 million in Interim 2002 compared
to interest expense of $3.8 million in Interim 2001. The decrease in interest
expense is attributable to lower interest rates and lower borrowings in Interim
2002.

   Income Tax Expense (Benefit). The Company recorded an income tax benefit of
$0.1 million, or 42% of loss before income taxes in Interim 2002 compared to an
income tax provision of $0.7 million, or 41% of earnings before income taxes in
Interim 2001. The tax benefit is attributable to a loss before income tax in
Interim 2002.

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.



                                       18
<PAGE>
<TABLE>
<CAPTION>
    ------------------------------------------------------------------
    SUMMARY CASH FLOW DATA FOR THE
    SIX MONTHS ENDED DECEMBER 31,              2000             2001
    ------------------------------------------------------------------
   <S>                                        <C>           <C>
    Cash and cash equivalents                 929,000       1,134,000
    ------------------------------------------------- ---------------

    Net cash provided by (used in):
    ------------------------------------------------- ---------------
         Operating activities               8,954,000       8,058,000
    ------------------------------------------------- ---------------
         Investing activities              (9,175,000)     (5,481,000)
    ------------------------------------------------- ---------------
         Financing activities                (959,000)     (2,473,000)
    ------------------------------------------------- ---------------
         Capital expenditures              (9,493,000)     (5,704,000)
    ------------------------------------------------------------------

</TABLE>



   Cash provided by operating activities decreased to $8.1 million in Interim
2002 from $9.0 million in Interim 2001. In Interim 2002, the Company's net
earnings and depreciation plus a decrease in receivables less a decrease in
trade accounts payable and accrued liabilities resulted in $8.1 million net cash
provided by operating activities. In Interim 2001, the Company's net earnings
and depreciation plus a reduction in costs and estimated earnings in excess of
billings on uncompleted contracts, less reductions in accounts payable, accrued
liabilities and billings in excess of costs and estimated earnings on
uncompleted contracts resulted in $9.0 million net cash provided from operating
activities.

   Net cash used in investing activities decreased $3.7 to $5.5 million in
Interim 2002 from $9.2 million in Interim 2001. The reduction in net cash used
in investing activities is primarily attributable to a decrease in capital
expenditures of $3.8 million in Interim 2002 as compared to Interim 2001.

   Management estimates that the Company's annual capital expenditures will be
approximately $13.0 million for fiscal 2002, including replacement and
maintenance of equipment, purchases of new equipment, and purchases of real
property.

   Net cash used by financing activities in Interim 2002 was $2.5 million as
compared to $1.0 million in Interim 2001. In Interim 2002, the Company's
financing activities are primarily a result of borrowings and repayments of
long-term debt and a book overdraft. In Interim 2001, the Company's financing
activities were also primarily the 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 December 31, 2001, the Company and its
subsidiaries had approximately $120.9 million of total indebtedness outstanding
(including the Notes) and a stockholders' deficit of approximately $60.8
million. As of December 31, 2001, approximately $22.2 million of additional
borrowing was available under the Company's New 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.


                                       19
<PAGE>

   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 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 immediately
prior to adoption of Statement 142 will be $6.7 million.

     In August 2001, the FASB issued SFAS No. 143, Accounting for Asset
Retirement Obligations. This statement requires an enterprise to record the fair
value of an asset retirement obligation as a liability in the period in which it
incurs a legal obligation associated with the retirement of tangible long-lived
assets. Since the requirement is to recognize the obligation when incurred,
approaches that have been used in the past to accrue the asset retirement
obligation over the life of the asset are no longer acceptable. SFAS No. 143
also requires the enterprise to record the contra to the initial obligation as
an increase to the carrying amount of the related long-lived asset, i.e., the
associated asset retirement costs, and to depreciate that cost over the life of
the asset. The liability is increased at the end of each period to reflect the
passage of time, i.e., accretion expense, and changes in the estimated future
cash flows underlying the initial fair value measurement. We will adopt SFAS No.
143 for fiscal years beginning after June 15, 2002. This Statement is not
expected to have a material impact on the Company's financial reporting and
related disclosures.

     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.


                                       20
<PAGE>

  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 for
assets held for sale or other disposal to have a material impact on the
Company's 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 has evaluated the
impact on the Series B Preferred Stock and determined that there is no impact on
the classification of the Series B Preferred Stock.

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 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 (excluding capital
lease obligations of $507,000), 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 December 31, 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 ...........   $    702    $    514    $      4    $      4    $100,004    $    171    $101,399    $104,399(2)
Average interest rate .....       9.03%       9.43%      10.00%      10.00%      12.00%      10.00%      11.96%      11.96%

Variable rate LIBOR debt (1)  $  2,500    $  6,000    $ 10,450    $      0    $      0    $      0    $ 18,950    $ 18,950
Weighted average current
interest rate (1)..........                                                                                           3.82%
</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.


                                       21
<PAGE>

(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.



                                       22
<PAGE>

                                   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:  February 14, 2002                /s/     John T. Sawyer
                                     ----------------------------------------
                                                John T. Sawyer
                                        Chairman of the Board, President and
                                           Chief Executive Officer

                                       23