SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549


                                   FORM 10-Q/A




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


                         For the quarterly period ended
                                  June 30, 1999

                                       OR


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

                         Commission File Number: 0-19580


                            INDUSTRIAL HOLDINGS, INC.
             (exact name of registrant as specified in its charter)

             TEXAS                                       76-0289495
   (STATE OR OTHER JURISDICTION                        (IRS EMPLOYER
 OF INCORPORATION OR ORGANIZATION)                   IDENTIFICATION NO.)


                       7135 ARDMORE, HOUSTON, TEXAS 77054
          (ADDRESS OF PRINCIPAL EXECUTIVE OFFICES, INCLUDING ZIP CODE)


                                 (713) 747-1025
              (REGISTRANT'S TELEPHONE NUMBER, INCLUDING AREA CODE)




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






      At August 11, 1999, there were 15,111,094 shares of Common Stock
outstanding.

<PAGE>
                            INDUSTRIAL HOLDINGS, INC.
                                      INDEX


                                                                       PAGE NO.
PART  I    FINANCIAL INFORMATION                                       --------

           Item 1   Financial Statements (unaudited)

                    Consolidated Balance Sheets at June 30, 1999
                    as restated and December 31, 1998, as restated          1

                    Consolidated Statements of Income for the
                    Three Months ended June 30, 1999 as restated
                    and 1998 as restated                                    2

                    Consolidated Statements of Income for the
                    Six Months 3 ended June 30,1999 as restated
                    and 1998 as restated                                    3

                    Consolidated Statements of Cash Flows for the
                    Six Months ended June 30, 1999 as restated
                    and 1998, as restated                                   4

                    Notes to Consolidated Financial Statements              5

           Item 2   Management's Discussion and Analysis of Financial
                    Condition and Results of Operations                    10

           Item 3   Quantitative and Qualitative Disclosures about
                    Market Risk                                            20

PART  II   OTHER INFORMATION

           Item 1.  Legal Proceedings (no response required)

           Item 2.  Changes in Securities and Use of Proceeds              20

           Item 3.  Defaults upon Senior Securities
                    (no response required)

           Item 4.  Submission of Matters to a Vote of
                    Security Holders                                       20

           Item 5.  Other Information (no response required)

           Item 6.  Exhibits and Reports on Form 8-K                       20

<PAGE>
                                     PART I
                              FINANCIAL INFORMATION
ITEM 1.   FINANCIAL STATEMENTS
                   INDUSTRIAL HOLDINGS, INC. AND SUBSIDIARIES
                     CONSOLIDATED BALANCE SHEETS (UNAUDITED)

<TABLE>
<CAPTION>
                                                    JUNE 30,         DECEMBER 31,
                                                      1999              1998
                                                  -------------     -------------
                     ASSETS                       (As restated      (As restated
                                                   see Note 2)       see Note 6)
<S>                                               <C>               <C>
Current assets:
  Cash and equivalents .......................    $   1,684,392     $   3,412,411
  Accounts receivable - trade, net ...........       39,055,007        45,577,133
  Costs and estimated earnings in
    excess of billings .......................       12,192,314         5,428,987
  Employee advances ..........................           59,397            58,823
  Inventories ................................       45,485,368        48,275,927
  Notes receivable, current portion ..........        3,018,937         4,364,106
  Other current assets .......................        2,208,258         4,620,337
                                                  -------------     -------------
        Total current assets .................      103,703,673       111,737,724
Property and equipment, net ..................       64,868,082        58,793,946
Notes receivable, less current portion .......        1,605,499         1,783,769
Investment in unconsolidated affiliates ......        3,680,988           513,284
Other assets .................................        7,465,930         3,365,494
Goodwill and other, net ......................       26,793,284        27,474,438
                                                  -------------     -------------
      Total assets ...........................    $ 208,117,456     $ 203,668,655
                                                  =============     =============
      LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
    Notes payable, current ...................    $                 $  42,486,422
    Accounts payable - trade .................       20,472,401        21,628,422
        Billings in excess of costs and
          estimated earnings .................        1,856,296         5,165,760
    Accrued expenses .........................       11,162,284         9,673,640
    Current portion of long-term debt ........       25,883,600        23,547,890
                                                  -------------     -------------
         Total current liabilities ...........       59,374,581       102,502,134
Notes payable, long-term .....................       43,678,082              --
Long-term debt, less current portion .........       27,681,692        30,334,166
Deferred compensation payable, less
  current portion ............................          224,185           216,021
Deferred income taxes payable ................        5,973,633         4,703,534
                                                  -------------     -------------
          Total liabilities ..................      136,932,173       137,755,855
                                                  -------------     -------------
Commitments and contingencies
Shareholders' equity:
    Preferred stock $.01 par value, 7,500,000
      shares authorized, no shares issued or
      outstanding
    Common stock $.01 par value, 50,000,000
      shares authorized, 15,111,094 and
      14,739,662 shares issued and outstanding
      at June 30, 1999 and December 31, 1998,
      respectively ...........................          151,110           147,396
   Additional paid-in capital ................       54,217,882        51,545,271
   Retained earnings .........................       17,761,291        15,165,133
   Notes receivable from officers ............         (945,000)         (945,000)
                                                  -------------     -------------
            Total shareholders' equity .......       71,185,283        65,912,800
                                                  -------------     -------------
            Total liabilities and
              shareholders' equity ...........    $ 208,117,456     $ 203,668,655
                                                  =============     =============
</TABLE>

            See notes to unaudited consolidated financial statements

                                       1
<PAGE>
                   INDUSTRIAL HOLDINGS, INC. AND SUBSIDIARIES

                  CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)



                                                   THREE MONTHS ENDED JUNE 30,
                                                  -----------------------------
                                                      1999             1998
                                                  ------------     ------------
                                                  (As restated      (As restated
                                                   see Note 2)       see Note 6)

Sales .........................................   $ 66,513,726     $ 44,580,543
Cost of sales .................................     53,999,053       32,112,821
                                                  ------------     ------------
Gross profit ..................................     12,514,673       12,467,722
Selling, general and administrative expenses ..     10,956,602        8,986,730
                                                  ------------     ------------
Income from operations ........................      1,558,071        3,480,992
Equity in earnings of unconsolidated affiliates        767,522          548,924
Other income (expense):
    Interest expense ..........................     (1,940,790)        (847,502)
    Interest income ...........................         84,060           51,723
    Other income,  net ........................        353,499          569,027
                                                  ------------     ------------
          Total other income (expense) ........     (1,503,231)        (226,752)
Income before income taxes ....................        822,362        3,803,164
Provision for income taxes ....................        359,339        1,365,209
                                                  ------------     ------------
Net income ....................................        463,023        2,437,955
Distributions to shareholders
Net income available to common shareholders ...   $    463,023     $  2,437,955
                                                  ============     ============
Basic earnings per share ......................   $       0.03     $       0.18
                                                  ============     ============
Diluted earnings per share ....................   $       0.03     $       0.17
                                                  ============     ============

Weighted average number of common shares
   outstanding - basic ........................     14,842,187       13,819,809
Weighted average number of common shares
   outstanding - diluted ......................     15,427,953       14,465,899

            See notes to unaudited consolidated financial statements

                                        2
<PAGE>
                   INDUSTRIAL HOLDINGS, INC. AND SUBSIDIARIES

                  CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)



<TABLE>
<CAPTION>
                                                      SIX MONTHS ENDED JUNE 30,
                                                   -------------------------------
                                                       1999              1998
                                                   -------------     -------------
                                                   (As restated       (As restated
                                                    see Note 2)        see Note 6)

<S>                                                <C>               <C>
Sales .........................................    $ 138,838,454     $  87,690,713
Cost of sales .................................      111,457,084        64,357,387
                                                   -------------     -------------
Gross profit ..................................       27,381,370        23,333,326
Selling, general and administrative expenses ..       21,449,994        17,310,477
                                                   -------------     -------------
Income from operations ........................        5,931,376         6,022,849
Equity in earnings of unconsolidated affiliates        1,330,653           838,829
Other income (expense):
    Interest expense ..........................       (3,936,535)       (1,683,115)
    Interest income ...........................          158,742           205,219
    Other income,  net ........................          882,779           822,298
                                                   -------------     -------------
            Total other income (expense) ......       (2,895,014)         (655,598)
Income before income taxes ....................        4,367,015         6,206,080
Provision for income taxes ....................        1,770,857         2,375,317
                                                   -------------     -------------
Net income ....................................        2,596,158         3,830,763
Distributions to shareholders .................                             34,297
                                                   -------------     -------------
Net income available to common shareholders ...    $   2,596,158     $   3,796,466
                                                   =============     =============
Basic earnings per share ......................    $        0.17     $        0.28
                                                   =============     =============

Diluted earnings per share ....................    $        0.17     $        0.27
                                                   =============     =============

Weighted average number of common shares
   outstanding - basic ........................       14,800,489        13,547,767
Weighted average number of common shares
   outstanding - diluted ......................       15,410,877        14,141,703
</TABLE>

            See notes to unaudited consolidated financial statements

                                      3
<PAGE>
                   INDUSTRIAL HOLDINGS, INC. AND SUBSIDIARIES

                CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)


<TABLE>
<CAPTION>
                                                         SIX MONTHS ENDED JUNE 30,
                                                       -----------------------------
                                                           1999             1998
                                                       ------------     ------------
                                                       (As restated     (As restated
                                                        see Note 2)      see Note 6)
<S>                                                    <C>              <C>
Cash flows from operating activities:
  Net income ......................................    $  2,596,158     $  3,830,763
   Adjustments to reconcile net income to
     net cash provided by
     (used in) operating activities:
          Depreciation and amortization ...........       3,765,371        2,491,566
          Equity in earnings of unconsolidated
           affiliates .............................      (1,330,653)        (838,829)
          Deferred income tax provision ...........       1,270,099           49,713
          Deferred compensation expense ...........           8,164          (12,579)
          Deferred gain on demolition contract ....        (500,000)        (500,000)
          Changes in assets and liabilities,
           net of acquisitions:
            Accounts receivable ...................       6,522,126          921,909
            Employee advances .....................            (574)          54,858
            Inventories ...........................       2,790,559         (662,163)
            Notes receivable ......................       1,523,439       (4,237,664)
            Other assets ..........................     (11,654,443)      (2,555,290)
            Accounts payable ......................      (1,156,021)        (646,286)
            Accrued expenses and other liabilities       (2,770,820)        (954,236)
                                                       ------------     ------------
               Net cash provided by (used in)
                operating activities ..............       1,063,405       (3,058,238)

Cash flows from investing activities:
  Purchase of property and equipment ..............      (5,118,129)      (5,935,438)
  Proceeds from disposals of property and
   equipment, net .................................         112,535          166,268
  Distributions received from unconsolidated
   affiliates .....................................                        1,897,353
  Investments in unconsolidated affiliates ........      (1,337,051)        (129,389)
  Net proceeds from sale of interest in
   demolition contract ............................                        2,000,000
  Business acquisitions, net of cash acquired .....                       (1,697,664)
                                                       ------------     ------------
          Net cash used in investing activities ...      (6,342,645)      (3,698,870)
                                                       ------------     ------------

Cash flows from financing activities:
  Net borrowings under revolving line of credit ...       1,591,660       (1,993,647)
  Proceeds from the issuance of long-term debt ....       3,192,251        2,429,993
  Principal payments on notes payable and
   long-term debt .................................      (3,909,015)      (5,578,577)
  Proceeds from issuance of common stock ..........       2,676,325       12,826,568
   Distributions to shareholders ..................            --            (34,297)
                                                       ------------     ------------
     Net cash provided by financing activities ....       3,551,221        7,650,040
                                                       ------------     ------------
Net increase (decrease) in cash and equivalents ...      (1,728,019)         892,932
Cash and equivalents, beginning of period .........       3,412,411        1,725,053
                                                       ------------     ------------
Cash and equivalents, end of period ...............    $  1,684,392     $  2,617,985
                                                       ============     ============
Supplemental disclosures for cash flow information:
       Cash paid for:
         Interest .................................       3,692,434        1,659,286
         Taxes ....................................         364,000        2,103,326
</TABLE>

            See notes to unaudited consolidated financial statements

                                        4
<PAGE>
                            INDUSTRIAL HOLDINGS, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
                                  JUNE 30, 1999

1.        BASIS OF PRESENTATION

          The accompanying unaudited consolidated financial statements 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. In the opinion of management,
          all adjustments (consisting of normal recurring accruals) considered
          necessary for fair presentation have been included. These financial
          statements include the accounts of Industrial Holdings, Inc. and its
          subsidiaries (the "Company"). All significant intercompany balances
          have been eliminated in consolidation. Operating results for the three
          and six month periods ended June 30, 1999 are not necessarily
          indicative of the results that may be expected for the year ended
          December 31, 1999. For further information, refer to the consolidated
          financial statements and footnotes thereto of the Company as of
          December 31, 1998 and 1997 and for the three-year period ended
          December 31, 1998.Certain amounts have been reclassified from previous
          periods to conform to the current period presentation.


2.        RESTATEMENT

          Subsequent to the issuance of the Company's unaudited financial
          statements for the three and six-month periods ended June 30, 1999,
          the Company's management determined that certain inventory scrap sales
          from one demolition contract of Blastco Services Company ("Blastco"),
          a wholly owned subsidiary, were recognized upon entering the contracts
          rather than at the time of shipment. As a result, the consolidated
          financial statements for the three months and six months ended June
          30, 1999, have been restated from the amounts previously reported to
          properly record the sale transactions. A summary of the significant
          effects of the restatement is as follows (in thousands of dollars,
          except per share amounts):


                                                        THREE MONTHS ENDED
                                                           JUNE 30, 1999
                                                        ------------------
                                                           AS
                                                       PREVIOUSLY      AS
                                                        REPORTED    RESTATED
                                                       ----------   --------

          Sales .....................................    $68,459    $66,514
          Gross profit ..............................     13,262     12,515
          Income before income taxes ................      1,569        822
          Net income available to common shareholders        884        463

          Basic earnings per share ..................    $  0.06    $  0.03
          Diluted earnings per share ................    $  0.06    $  0.03

                                        5
<PAGE>
                                                          SIX MONTHS ENDED
                                                           JUNE 30, 1999
                                                          ----------------
                                                            AS
                                                        PREVIOUSLY      AS
                                                         REPORTED    RESTATED
                                                         --------    --------
          Sales .....................................    $141,233    $138,838
          Gross profit ..............................      28,490      27,381
          Income before income taxes ................       5,476       4,367
          Net income available to common shareholders       3,234       2,596

          Basic earnings per share ..................    $   0.22    $   0.17
          Diluted earnings per share ................    $   0.22    $   0.17



                                                        AT JUNE 30, 1999
                                                       -------------------
                                                          AS
                                                      PREVIOUSLY     AS
                                                       REPORTED   RESTATED
                                                       --------   --------
          Accounts receivable .....................    $41,000    $39,055
          Billings in excess of costs and estimated
                earnings ..........................      1,606      1,856
          Inventory ...............................     44,399     45,485
          Accrued expenses ........................     11,306     11,162
          Deferred income taxes payable ...........      6,301      5,974
          Retained earnings .......................     18,400     17,761


3.       INVENTORIES
         Inventories consists of the following:

                                        JUNE 30,        DECEMBER 31,
                                         1999              1998
                                      -----------       -----------
          Raw materials ..........    $12,350,627       $12,451,960
          Finished goods .........     22,838,659        25,373,644
          Other ..................     10,296,082(1)     10,450,323
                                      -----------       -----------
                                      $45,485,368       $48,275,927
                                      ===========       ===========

      (1) As restated see Note 2.

                                        6
<PAGE>
4.          REPORTABLE SEGMENTS

            The Company's determination of reportable segments considers the
            strategic operating units under which the Company sells various
            types products and services to various customers. Financial
            information for purchase transactions are included in the segment
            disclosures only for periods subsequent to the dates of acquisition.
            The Company evaluates performance based on income from operations
            excluding certain corporate costs not allocated to the segments.
            Intersegment sales are not material. Substantially all sales are
            from domestic sources and all assets are held in the United States.

<TABLE>
<CAPTION>

                                                  HEAVY           VALVES                                         CONSOLIDATED
                                FASTENERS      FABRICATION          (1)          MACHINES         CORPORATE           (1)
                               ------------    ------------    ------------    ------------      -----------     ------------
<S>                            <C>             <C>             <C>             <C>                               <C>
FOR THE THREE MONTHS ENDED:
JUNE 30, 1999
Sales .....................    $ 30,370,861    $ 26,125,641    $  9,170,592    $    846,632                      $ 66,513,726
Income from operations ....         887,925         452,143       1,212,095        (285,564)        (708,528)       1,558,071
JUNE 30, 1998
Sales .....................      24,033,407                      15,523,094       5,024,042                        44,580,543
Income from operations ....       1,811,448                       1,894,421          37,004         (261,881)       3,480,992

FOR THE SIX MONTHS ENDED:
JUNE 30, 1999
Sales .....................      64,630,554      51,719,845      20,296,917       2,191,138                       138,838,454
Income from operations ....       2,961,947       1,159,886       3,324,141        (383,453)      (1,131,145)       5,931,376

JUNE 30, 1998
Sales .....................      47,714,561                      30,479,273       9,496,879                        87,690,713
Income from operations ....       3,630,217                       2,822,642          44,511         (474,521)       6,022,849

AS OF JUNE 30, 1999
Total assets ..............      72,764,015      54,997,074      29,378,087       4,114,823       46,863,457      208,117,456

AS OF DECEMBER 31, 1998
Total assets ..............     106,246,831      58,427,308      31,530,596       3,969,087        3,494,833      203,668,655
</TABLE>

      (1) As Restated - see Notes 2 and  6

                                        7
<PAGE>
5.        EARNINGS PER SHARE

The following table presents information necessary to calculate basic and
diluted earnings per share for the periods indicated.



                                                     THREE MONTHS ENDED
                                                          JUNE 30,
                                                 --------------------------
                                                   1999(1)        1998(1)
                                                 -----------    -----------
EARNINGS FOR BASIC AND DILUTED COMPUTATION
  Net income ................................    $   463,023    $ 2,437,955
  Distributions to shareholders
                                                 -----------    -----------
  Net income available for common
    shareholders - basic ....................        463,023      2,437,955
  Interest on convertible debt securities,
    net of tax ..............................         43,828
                                                 -----------    -----------
  Net income available for common
    shareholders - diluted ..................    $   506,851    $ 2,437,955
                                                 ===========    ===========
BASIC EARNINGS PER SHARE
  Weighted average common shares outstanding      14,842,187     13,819,809
                                                 ===========    ===========
  Basic earnings per share ..................    $      0.03    $      0.18
                                                 ===========    ===========
DILUTED EARNINGS PER SHARE
  Weighted average common shares outstanding      14,842,187     13,819,809
  Shares issuable from assumed conversion of
   common share options, warrants granted
   and debt conversion ......................        585,766        646,090
                                                 -----------    -----------
  Weighted average common shares outstanding,
   as adjusted ..............................     15,427,953     14,465,899
                                                 ===========    ===========
  Diluted earnings per share ................    $      0.03    $      0.17
                                                 ===========    ===========


                                                      SIX MONTHS ENDED
                                                          JUNE 30,
                                                 --------------------------
                                                   1999(1)        1998(1)
                                                 -----------    -----------
EARNINGS FOR BASIC AND DILUTED COMPUTATION
  Net income ................................    $ 2,596,158    $ 3,830,763
  Distributions to shareholders .............                        34,297
                                                 -----------    -----------
  Net income available for common
    shareholders - basic ....................      2,596,158      3,796,466
  Interest on convertible debt securities,
    net of tax ..............................         87,656
                                                 -----------    -----------
  Net income available for common
    shareholders - diluted ..................      2,683,814      3,796,466
                                                 ===========    ===========
BASIC EARNINGS PER SHARE
  Weighted average common shares outstanding      14,800,489     13,547,767
                                                 ===========    ===========
  Basic earnings per share ..................    $      0.17    $      0.28
                                                 ===========    ===========
DILUTED EARNINGS PER SHARE
  Weighted average common shares outstanding      14,800,489     13,547,767
  Shares issuable from assumed conversion of
    common share options, warrants granted
    and debt conversion .....................        610,388        593,936
                                                 -----------    -----------
  Weighted average common shares outstanding,
    as adjusted .............................     15,410,877     14,141,703
                                                 ===========    ===========
  Diluted earnings per share ................    $      0.17    $      0.27
                                                 ===========    ===========

                  (1) As Restated - see Notes 2 and  6

                                        8
<PAGE>
6.          ACQUISITIONS

            In January 1999, the Company acquired all the outstanding capital
            stock of Blastco Services Company ("Blastco") for 1,711,027 shares
            of the Company's common stock, upon merger of a wholly owned
            subsidiary of the Company with and into Blastco, with Blastco being
            the surviving corporation. As a result, Blastco became a wholly
            owned subsidiary of the Company. Blastco, headquartered in Midland,
            Texas, demolishes refineries.

            The merger with Blastco was accounted for as a pooling-of-interests.
            The Company's consolidated balance sheet as of December 31, 1998 and
            the consolidated statements of income for the three months and the
            six months ended June 30, 1998 have been restated to include the
            results of operations of Blastco. The Company's consolidated
            statements of income for the three months and the six months ended
            June 30, 1999 include the results of operations of Blastco for the
            period.

            Sales, net income, net income available to common shareholders and
            earnings per share for the three months and the six months ended
            June 30, 1998 previously reported by the separate companies and the
            combined amounts presented in the accompanying consolidated
            financial statements are as follows:


                                        THREE MONTHS ENDED JUNE 30, 1998
                                        --------------------------------
                                         INDUSTRIAL             COMBINED
                                        HOLDINGS,INC. BLASTCO   COMPANIES
                                        ------------  -------   ---------
                                                  (000'S OMITTED)
                                                   -------------
            Sales ................         $40,924    $ 3,657    $44,581
                                           =======    =======    =======
            Net income ...........         $ 1,771    $   667    $ 2,438
                                           =======    =======    =======
            Net income available to
             common shareholders .         $ 1,771    $   667    $ 2,438
                                           =======    =======    =======
            Earnings per share:
              Basic ..............         $   .15               $   .18
              Diluted ............         $   .14               $   .17


                                         SIX MONTHS ENDED JUNE 30, 1998
                                        --------------------------------
                                         INDUSTRIAL             COMBINED
                                        HOLDINGS,INC. BLASTCO   COMPANIES
                                        ------------  -------   ---------
                                                  (000'S OMITTED)
                                                   -------------
            Sales .................    $81,700      $ 5,991      $87,691
                                       =======      =======      =======
            Net income ............    $ 3,382      $   449      $ 3,831
                                       =======      =======      =======
            Net income available to
             common shareholders ..    $ 3,347      $   449      $ 3,796
                                       =======      =======      =======
            Earnings per share:
              Basic ...............    $   .28                   $   .28
              Diluted .............    $   .27                   $   .27

                                        9
<PAGE>
7.          DEBT

            As of June 30, 1999, the Company had an aggregate of $97.2 million
            borrowed under its principal bank credit facility and debt
            instruments entered into or assumed in connection with acquisitions
            as well as other bank financings. Of these borrowed amounts, $25.9
            million is scheduled to mature during the next twelve months. The
            existing credit facility is a revolving line of credit with Comerica
            Bank-Texas. The principal amount is the lesser of $55 million or a
            defined borrowing base. Advances under the revolving line of credit
            bear interest, at the Company's option, at either (i) the prime rate
            in effect at the time of the advance (which was 7.75% at June 30,
            1999) or (ii) an adjusted Eurodollar rate plus an amount ranging
            from 2% to 2 3/4% based upon our ratios of senior debt to EBITDA.
            The borrowing base is defined as 80% of eligible accounts receivable
            and 50% of eligible inventory subject to certain limitations. At
            June 30, 1999, the borrowing capacity under the credit facility was
            $46.8 million and availability was $3.1 million. The revolving line
            of credit matures on June 16, 2001. Certain of the Company's debt
            arrangements contain requirements as to the maintenance of minimum
            levels of working capital and net worth, minimum ratios of debt to
            cash flow, cash flow to certain fixed charges, liabilities to
            tangible net worth and capital expenditures. At June 30, 1999, the
            Company was not in compliance with several of these covenants;
            however, it obtained waivers for the non-compliance from the
            applicable lending institutions. Although management expects to be
            able to obtain waivers should there be further events of
            non-compliance, no assurance can be given that the Company will be
            able to obtain waivers from its lenders.

            In July 1998, the Company acquired Beaird Industries, Inc.
            ("Beaird") from Trinity Industries, Inc. (the "Seller") for $28.0
            million in cash and a $5.0 million note to the Seller. Under the
            purchase agreement the Seller assumed all liabilities and retained
            certain accounts receivable of Beaird. The Company believes that it
            is entitled to receive $3.2 million of excess purchase price paid to
            the Seller under the purchase agreement resulting from liabilities
            incurred by the Company in connection with the acquisition.
            Additionally, on July 15, 1999, the first installment was due on the
            Seller note of $1.8 million. The Company and the Seller have agreed
            to extend the note payment to August 25, 1999, pending resolution of
            the final purchase price calculation.


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

GENERAL

      We own and operate a diversified group of middle-market industrial
manufacturing businesses whose products include metal fasteners, medium and
thick-walled heavy pressure vessels, high pressure industrial valves and related
products and services. Operations are organized into three core business
segments: (i) fastener manufacturing; (ii) heavy fabrication; and (iii) valve
manufacturing and repair. Through a fourth segment, we also distribute machine
tools and provide export crating services.

      This section should be read in conjunction with our unaudited consolidated
financial statements included elsewhere in this document.

      Our historical financial statements have been restated for all periods
presented to include the results of operations from each of the companies that
were acquired in acquisitions accounted for under the pooling-of-

                                       10
<PAGE>
interests method. The results of operations for companies acquired in
acquisitions accounted for under the purchase method are included in our
historical financial statements from the date of such acquisition. Since these
"purchase" acquisitions were consummated at various times during 1998, the
financial information contained herein with respect to each fiscal period does
not fully reflect the results of operations that would have been achieved had
these acquisitions been consummated at the beginning of the periods presented or
which may be achieved in the future. In connection with each "purchase"
acquisition, we have recorded goodwill to the extent the purchase price exceeded
the fair market value of the specific assets acquired, which is generally
amortized over 20 years.

      Subsequent to the issuance of the Company's unaudited financial statements
for the three and six- month periods ended June 30, 1999, the Company's
management determined that certain inventory scrap sales from one demolition
contract of Blastco Services Company ("Blastco"), a wholly owned subsidiary,
were recognized upon entering the contracts rather than at the time of shipment.
As a result, the consolidated financial statements for the three and six-month
periods ended June 30, 1999, have been restated from the amounts previously
reported to properly record the sale transactions. The effects of the
restatement are presented in Note 2 to the consolidated financial statements and
have been reflected herein.

      Our results of operations are affected by the level of economic activity
in the industries served by our customers, which in turn may be affected by
other factors, including the level of economic activity in the U.S. and foreign
markets they serve. The principal industries served by our clients are the
automotive, home furnishings, petrochemical and oil and gas industries. An
economic slowdown in these industries could result in a decrease in demand for
our products and services, which could adversely affect our operating results.
During 1998 and into 1999, oil and gas prices declined significantly, resulting
in a decrease in the demand for our products and services that are used in the
exploration and production of oil and gas. Exploration and production
expenditures generally lag improvements in oil and gas prices; therefore,
although oil and gas prices have improved during 1999, we have yet to experience
significant sales increases.

                                       11
<PAGE>
RESULTS OF OPERATIONS

<TABLE>
<CAPTION>
                                         THREE MONTHS ENDED       SIX MONTHS ENDED
                                              JUNE 30,                JUNE 30,
                                        --------------------    --------------------
                                          1999        1998        1999        1998
                                        --------    --------    --------    --------
Sales:                                    (000'S OMITTED)          (000'S OMITTED)
                                          ---------------          ---------------
<S>                                     <C>         <C>         <C>         <C>
   Fastener Segment ................    $ 30,371    $ 24,034    $ 64,630    $ 47,715
   Heavy Fabrication Segment (1) ...      26,125                  51,720
   Valve Segment ...................       9,171      15,523      20,297      30,479
   Machine Segment .................         847       5,024       2,191       9,497
                                        --------    --------    --------    --------
                                          66,514      44,581     138,838      87,691
Cost of Sales:
   Fastener Segment ................      23,532      17,667      49,769      35,184
   Heavy Fabrication Segment (1) ...      23,996                  47,040
   Valve Segment ...................       5,821      10,145      13,012      21,075
   Machine Segment .................         650       4,301       1,636       8,098
                                        --------    --------    --------    --------
                                          53,999      32,113     111,457      64,357
Selling, General and Administrative:
   Fastener Segment ................       5,950       4,554      11,900       8,901
   Heavy Fabrication Segment (1) ...       1,678                   3,520
   Valve Segment ...................       2,138       3,484       3,961       6,581
   Machine Segment .................         482         687         938       1,354
   Corporate .......................         709         262       1,131         475
                                        --------    --------    --------    --------
                                          10,957       8,987      21,450      17,311
                                        --------    --------    --------    --------
Operating Income ...................    $  1,558    $  3,481    $  5,931    $  6,023
                                        ========    ========    ========    ========
</TABLE>

(1) The Heavy Fabrication Segment is comprised solely of Beaird Industries which
was acquired July 1, 1998.

THREE MONTHS ENDED JUNE 30, 1999 COMPARED WITH THREE MONTHS ENDED JUNE 30, 1998.

SALES. On a consolidated basis, sales increased $21.9 million or 49% for the
three months ended June 30, 1999 compared to the three months ended June 30,
1998.

Fastener Segment sales increased $6.3 million or 26% for the three months ended
June 30, 1999 compared to the three months ended June 30, 1998. This increase
was primarily attributable to the acquisitions of Ideal Products and A&B Bolt
and Supply, Inc., in the third quarter of 1998 which added $11.0 million in
sales in the second quarter of 1999, partially offset by $5.0 million aggregate
sales decrease in our stud bolt, rivet and gasket operations primarily related
to depressed activity in the oil and gas industries as exploration and
production expenditures lagged the increase in oil and gas prices. Additionally,
a softness in the refining and processing industries beginning late in the first
quarter of 1999 negatively impacted second quarter sales during the three months
ended June 30, 1999.

The Heavy Fabrication Segment was formed July 1, 1998 with the acquisition of
Beaird. Under the purchase method of accounting, no sales were recorded relating
to this segment prior to the second half of 1998. Sales for the three month
period ending June 30, 1999 increased $9.3 million or 55% compared to the second
quarter of 1998. Sales

                                       12
<PAGE>
increased based on a strategic decision to expand the range of products
manufactured, primarily the production of wind turbine towers. Beaird's primary
contract for wind turbine towers required delivery of the towers on or before
June 30, 1999. Therefore, substantially all of the sales related to these towers
were recognized prior to July 1, 1999. The completed wind turbine tower contract
has not been replaced and we anticipate sales for this segment to decline in the
third and fourth quarters of 1999.

Valve Segment sales decreased $6.4 million or 41% for the three months ended
June 30, 1999 compared to the three months ended June 30, 1998. This decrease
was primarily attributable to a decrease in sales volume directly related to the
decline in the price of oil and gas during 1998 and the resulting cost reduction
efforts implemented by our customers for production and maintenance. Exploration
and production expenditures generally lag improvements in oil and gas prices;
therefore, although oil and gas prices have improved during 1999, we have yet to
experience significant sales increases.

Machine Segment sales decreased $4.2 million or 83% for the three months ended
June 30, 1999 compared to the three months ended June 30,1998 as the demand for
machine tools declined in the energy industry. Sales also declined in the second
quarter due to a change in management for this segment during the second
quarter. The transition phase associated with new management negatively impacted
sales and earnings. The transition was substantially complete in July 1999 and
current sales trends indicate positive growth for the latter half of the third
quarter, with August sales expected to double the average for the second quarter
of 1999.


COST OF SALES. Cost of sales increased $21.9 million or 68% for the three months
ended June 30, 1999 compared to the three months ended June 30, 1998. Cost of
sales as a percentage of sales was 81% for the second quarter of 1999 compared
to 72% for the second quarter of 1998. Cost of sales as a percentage of sales
was higher on a consolidated basis primarily as a result of the addition in July
1998 of the heavy fabrication segment, which typically has lower gross margins
on its large contract business in comparison to our other segments. In addition,
the valve segment, which typically has the highest margins of all our segments,
represented a smaller percentage of total sales excluding the heavy fabrication
segment (14% in the second quarter of 1999 compared to 35% in the second quarter
of 1998).

Fastener Segment cost of sales increased $5.9 million or 33% for the three
months ended June 30, 1999 compared to the three months ended June 30, 1998,
primarily as a result of the increased sales described above. Cost of sales as a
percentage of sales was 77% for the second quarter of 1999 compared to 74% for
the comparable period in 1998 as a result of management and production changes,
including planned reductions in inventory at two of our facilities.

Heavy Fabrication Segment cost of sales as a percentage of sales was 92% for the
three months ended June 30, 1999. Gross margins were adversely affected by the
increase in volume associated with the wind turbine tower product addition,
resulting in higher than usual overtime and outsourcing costs which were needed
to meet customer delivery schedules.

Valve Segment cost of sales decreased $4.3 million or 43% primarily as a result
of the decrease in sales described above. Cost of sales as a percentage of sales
was 63% for the second quarter 1999 compared to 65% for the second quarter in
1998. Cost of sales as a percent of sales decreased because as sales decreased,
the valve companies reduced their workforce and were able to eliminate overtime
and outsourcing of production and due to the growth (both in actual sales and as
a percentage of total valve segment sales) of higher margin contracts associated
with refinery demolition.

Machine Segment cost of sales decreased $3.7 million or 85% as a result of the
decrease in sales described above. Cost of sales as a percentage of sales was
77% for the three months ended June 30, 1999 compared to 86% for the same

                                       13
<PAGE>
period in 1998. Sales related to export crating represented 48% of total sales
of this segment for the second quarter of 1999 compared to 21% in the second
quarter of 1998. Gross margins have historically been higher for crating
compared to machine sales.

SELLING, GENERAL AND ADMINISTRATIVE EXPENSES. Selling, general and
administrative expenses increased $2.0 million or 22% for the three months ended
June 30, 1999 compared to the three months ended June 30, 1998. This increase
was primarily attributable to the purchase acquisitions of Beaird, Ideal and A&B
which added $3.4 million in expenses in the second quarter of 1999, partially
offset by a net decrease of $1.4 million in expenses in the remainder of the
Company. This net decrease is the result of deliberate cost reduction measures
implemented as a result of the decrease in sales.

Fastener Segment selling, general and administrative expenses increased $1.4
million or 31% primarily as a result of the acquisitions described above.

Heavy Fabrication Segment selling, general and administrative expenses for the
three months ended June 30, 1999 relate to Beaird's operations during the second
quarter of 1999 and were comparable to the historical amounts prior to the
acquisition of Beaird.

Valve Segment selling, general and administrative expenses decreased $1.3
million or 39%. This decrease was the result of personnel reductions and
reductions in other general and administrative expenses in response to decreases
in sales.

Machine Segment selling, general and administrative expenses decreased $0.2
million or 29% primarily as a result of cost reduction measures implemented due
to the decreases in sales described above.

Corporate selling, general and administrative expenses increased $0.4 million or
171%. This increase was attributable to personnel additions and increases in
professional fees associated with our growth.

EARNINGS FROM EQUITY INVESTMENTS IN UNCONSOLIDATED AFFILIATES. On a consolidated
basis, earnings from equity investments in unconsolidated affiliates increased
$0.2 million or 40%. The increase is primarily as the result of the company's
investment in one affiliate which is engaged in the demolition of refineries.
This affiliate reported greater earnings in the second quarter of 1999 compared
to the same period in 1998 due to favorable progress on its demolition
contracts.

INTEREST EXPENSE. Interest expense increased $1.1 million or 129% for the three
months ended June 30, 1999 compared to the three months ended June 30, 1998,
primarily as a result of $57.7 million in debt assumed or incurred in connection
with acquisitions in the third quarter of 1998.

OTHER INCOME. On a consolidated basis, other income decreased $0.2 million in
the three months ended June 30, 1999. Other income for the quarter ended June
30, 1999 consisted primarily of $0.25 million recognized as deferred gain on the
sale of a demolition contract in the first quarter of 1998 and $0.1 million in
rental payments for real estate and equipment from one of our equity affiliates.

INCOME TAXES. Income tax expense decreased $1.0 million or 73% for the second
quarter of 1999 compared to the second quarter of 1998. Our effective tax rate
was 44% for the three months ended June 30, 1999 and 36% for the three months
ended June 30, 1998. The increase in the effective tax rate is primarily the
result of state taxes associated with the purchase acquisitions in the third
quarter of 1998.

                                       14
<PAGE>
SIX MONTHS ENDED JUNE 30, 1999 COMPARED WITH SIX MONTHS ENDED JUNE 30, 1998.

SALES. On a consolidated basis, sales increased $51.1 million or 58% for the six
months ended June 30, 1999 compared to the six months ended June 30, 1998.

Fastener Segment sales increased $16.9 million or 35% for the six months ended
June 30, 1999 compared to the six months ended June 30, 1998. This increase was
primarily attributable to the acquisitions of Ideal Products and A&B Bolt and
Supply, Inc., in the third quarter of 1998 which added $23.6 million in sales in
the six months ended June 30, 1999, which was partially offset by a $6.7 million
aggregate sales decrease in our stud bolt, rivet and gasket operations primarily
related to depressed activity in the oil and gas industries as exploration and
production expenditures lagged the increase in oil and gas prices. Additionally,
a softness in the refining and processing industries beginning late in the first
quarter of 1999 negatively impacted second quarter sales for 1999.

The Heavy Fabrication Segment was formed July 1, 1998 with the acquisition of
Beaird. Under the purchase method of accounting, no sales were recorded relating
to this segment prior to the second half of 1998. Sales for the six month period
ending June 30, 1999 increased $20.3 million or 65% compared to the first half
of 1998. Sales increased based on a strategic decision to expand the range of
products manufactured, primarily to the production of wind turbine towers.
Beaird's primary contract for wind turbine towers required delivery of the
towers on or before June 30, 1999. Therefore, substantially all of the sales
related to these towers were recognized prior to July 1, 1999. The completed
wind turbine tower contract has not been replaced and we anticipate sales for
this segment to decline in the third and fourth quarters of 1999.

Valve Segment sales decreased $10.2 million or 33% for the six months ended June
30, 1999 compared to the six months ended June 30, 1998. This decrease was
primarily attributable to a decrease in sales volume directly related to the
decline in the price of oil during 1998 and the resulting cost reduction efforts
implemented by our customers for production and maintenance. Increases in
exploration and production expenditures generally lag improvements in oil
prices; therefore, although oil prices have improved during 1999, we did not
experience sales increases until late in the second quarter.

Machine Segment sales decreased $7.3 million or 77% for the six months ended
June 30, 1999 compared to the six months ended June 30,1998 as the demand for
machine tools declined in the energy industry. Sales also declined in the second
quarter due to a change in management for this segment during the second
quarter. The transition phase associated with new management negatively impacted
sales and earnings. The transition was substantially complete in July 1999 and
current sales trends indicate solid growth for the latter half of the third
quarter, with August sales expected to double the average for the second quarter
of 1999.

COST OF SALES. Cost of sales increased $47.1 million or 73% for the six months
ended June 30, 1999 compared to the six months ended June 30, 1998. Cost of
sales as a percentage of sales was 80% for the first six months of 1999 compared
to 73% for the first six months of 1998. Cost of sales as a percentage of sales
was higher on a consolidated basis primarily as a result of the addition in July
1998 of the heavy fabrication segment, which typically has lower gross margins
on its large contract business in comparison to our other segments.In addition,
the valve segment, which typically has the highest margins of all our segments,
represented a smaller percentage of total sales excluding the heavy fabrication
segment (15% in the first half of 1999 compared to 35% in the first half of
1998).

Fastener Segment cost of sales increased $14.6 million or 41% for the six months
ended June 30, 1999 compared to the six months ended June 30, 1998, primarily as
a result of the increased sales described above. Cost of sales as a percentage
of sales was 77% for the first half of 1999 compared to 74% for the comparable
period in 1998 as a result of management and production changes, including
planned reductions in inventory at two of our facilities. Additionally, several
large sales were made during the first half of 1999 that had lower than average
margins resulting from lower

                                       15
<PAGE>
negotiated pricing, acceptable due to the high volume.

Heavy Fabrication Segment cost of sales as a percentage of sales was 91% for the
six months ended June 30, 1999. Gross margin were adversely affected by the
aftermath of the labor negotiations which concluded in November 1998. The
backlog created during the negotiation process was still being cleared in the
first half of 1999 and this, along with the increase in volume associated with
the wind turbine tower product addition, resulted in higher than usual overtime
and outsourcing costs.

Valve Segment cost of sales decreased $8.1 million or 38% primarily as a result
of the decrease in sales described above. Cost of sales as a percentage of sales
was 64% for the first quarter 1999 compared to 69% for the first quarter in
1998. Cost of sales as a percent of sales decreased because as sales decreased,
the valve companies reduced their workforce and were able to eliminate overtime
and outsourcing of production and due to the growth (both in actual sales and as
a percentage of total valve segment sales) of higher margin contracts associated
with refinery demolition.

Machine Segment cost of sales decreased $6.5 million or 80% as a result of the
decrease in sales described above. Cost of sales as a percentage of sales was
75% for the six months ended June 30, 1999 compared to 85% for the same period
in 1998. Sales related to export crating represented 38% of total sales for the
first quarter of 1999 compared to 20% in the first quarter of 1998. Gross
margins have historically been higher for crating compared to machine sales.

SELLING, GENERAL AND ADMINISTRATIVE EXPENSES. Selling, general and
administrative expenses increased $4.1 million or 24% for the six months ended
June 30, 1999 compared to the six months ended June 30, 1998. This increase was
primarily attributable to the purchase acquisitions made in the third quarter of
1998 which added $6.9 million in expenses in the second quarter of 1999,
partially offset by a net decrease of $2.8 million in expenses in the remainder
of the Company. This net decrease is the result of deliberate cost reduction
measures implemented as a result of the decrease in sales.

Fastener Segment selling, general and administrative expenses increased $3.0
million or 34% primarily as a result of the acquisitions described above.

Heavy Fabrication Segment selling, general and administrative expenses for the
six months ended June 30, 1999 relate to Beaird's operations during the first
quarter of 1999 and were comparable to the historical amounts prior to the
acquisition of Beaird.

Valve Segment selling, general and administrative expenses decreased $2.6
million or 40%. This decrease was the result of the elimination of the salary
and related expenses of the president of a company who resigned in connection
with the acquisition of that company, which was accounted for under the
pooling-of-interests method of accounting, other personnel reductions, and
reductions in other general and administrative expenses in response to decreases
in sales.

Machine Segment selling, general and administrative expenses decreased $0.4
million or 31% primarily as a result of cost reduction measures implemented due
to the decreases in sales described above.

Corporate selling, general and administrative expenses increased $0.7 million or
138%. This increase was attributable to personnel additions and increases in
professional fees associated with our growth.

EARNINGS FROM EQUITY INVESTMENTS IN UNCONSOLIDATED AFFILIATES. On a consolidated
basis, earnings from equity investments in unconsolidated affiliates increased
$0.5 million or 59%, primarily as the result of the company's investment in one
affiliate which is engaged in the demolition of refineries and that did not have
significant activity until the second quarter of 1998.

                                       16
<PAGE>
INTEREST EXPENSE. Interest expense increased $2.3 million or 134% for the six
months ended June 30, 1999 compared to the six months ended June 30, 1998,
primarily as a result of $57.7 million in debt assumed or incurred in connection
with acquisitions in the third quarter of 1998.

OTHER INCOME. On a consolidated basis, other income was $0.9 million for the six
months ended June 30, 1999, primarily consisting of $0.5 million in deferred
gain recognition on the sale of a demolition contract, $0.2 million in rental
payments for real estate and equipment from one of our equity affiliates and
$0.1 million related to gains on the disposals of assets.

INCOME TAXES. Income tax expense decreased $0.6 million or 25% for the first six
months of 1999 compared to the first six months of 1998. Our effective tax rate
was 41% for the six months ended June 30, 1999 and 38% for the six months ended
June 30, 1998. The increase in the effective tax rate is primarily related to
state income taxes associated with the acquisitions made in the third quarter of
1998.

LIQUIDITY AND CAPITAL RESOURCES

At June 30, 1999, we had working capital of $44.3 million, current maturities of
long-term debt of $25.9 million, long term debt of $27.7 million, a line of
credit due June 2001 of $43.7 million and shareholders' equity of $71.2 million.
Historically, our principal liquidity requirements and uses of cash have been
for debt service, capital expenditures, working capital and acquisition
financing, and our principal sources of liquidity and cash have been from cash
flows from operations, borrowings under long-term debt arrangements and
issuances of equity securities. We have financed acquisitions through bank
borrowings, issuances of equity securities and internally generated funds.

NET CASH PROVIDED BY OPERATING ACTIVITIES. For the six months ended June 30,
1999, net cash provided by operating activities was $1.1 million compared to
1998, which used cash of $3.1 million. The cash provided in 1999 was primarily
as a result of net income and depreciation and amortization exceeding changes in
current assets and liabilities while in 1998 increases in current assets and
liabilities exceeded net income and depreciation and amortization. The most
significant changes in working capital for the six months ended June 30, 1999
resulted from increases in costs and estimated earnings in excess of billings
and billings in excess of costs and estimated earnings, both related to the
timing of billings in relation to activity on long-term contracts. For the six
months ended June 30, 1998, changes in working capital consisted primarily of an
increase in accounts receivable and an increase in notes receivable resulting
from the transfer of inventory to an affiliate in exchange for a note receivable
in the first quarter of 1998.

NET CASH USED IN INVESTING ACTIVITIES. Principal uses of cash are for capital
expenditures and acquisitions. For the six months ended June 30, 1999 and 1998,
we made capital expenditures of approximately $5.1 million and $5.9 million,
respectively. Other significant investing activities in 1999 included
investments in unconsolidated affiliates of $1.3 million. Other investing
activities in 1998 included acquisitions, net of cash acquired, of $1.7 million,
distributions from unconsolidated affiliates of $1.9 million and the sale of an
interest in a demolition contract for $2.0 million.

NET CASH PROVIDED BY FINANCING ACTIVITIES. Our principal sources of cash other
than from operations are from financing activities, including borrowings under
our credit facilities and issuances of equity securities. Financing activities
provided net cash of $3.6 million in the six months ended June 30, 1999 compared
to $7.7 million in the comparable period in 1998. During the six months ended
June 30, 1999, we issued common stock providing net proceeds of $2.7 million
compared to net proceeds of $12.8 million in the six months ended June 30, 1998.
During 1998, we completed an offer to the holders of our Class B warrants to
exchange each Class B warrant and $10.00 cash for one share of common stock, one
Class C warrant and one Class D warrant, from which we received net proceeds of
$10.9 million after deducting approximately $100,000 of related expenses. During
the six months ended June 30, 1999, we had net borrowings under the lines of
credit of $1.6 million and borrowed $3.2 million in long-term debt compared to

                                       17
<PAGE>
a net repayment under the line of credit of $2.0 million and borrowings of $2.4
million in the comparable period in 1998. Repayments of principal on long-term
debt were $3.9 million and $5.6 million for the six months ended June 30, 1999
and 1998, respectively.

PRINCIPAL DEBT INSTRUMENTS. As of June 30, 1999, we had an aggregate of $97.2
million borrowed under our principal bank credit facility and debt instruments
entered into or assumed in connection with acquisitions as well as other bank
financings. Of these borrowed amounts,$25.9 million is scheduled to mature
during the next twelve months. Certain of our debt arrangements contain
requirements as to the maintenance of minimum levels of working capital and net
worth, minimum ratios of debt to cash flow, cash flow to certain fixed charges,
liabilities to tangible net worth and capital expenditures. At June 30, 1999, we
were not in compliance with several of these covenants; however we obtained
waivers for the non-compliance from the applicable lending institutions.
Although management expects to be able to obtain waivers should there be further
events of non-compliance, no assurance can be given that we will be able to
obtain future waivers from our lenders.

Our existing credit facility is a revolving line of credit with Comerica
Bank-Texas. The principal amount is the lesser of $55 million or a defined
borrowing base. Advances under the revolving line of credit bear interest, at
our option, at either (i) the prime rate in effect at the time of the advance
(which was 7.75% at June 30, 1999) or (ii) an adjusted Eurodollar rate plus an
amount ranging from 2% to 2 .75% based upon our ratios of senior debt to EBITDA.
The borrowing base is defined as 80% of eligible accounts receivable and 50% of
eligible inventory subject to certain limitations. At June 30, 1999, the
borrowing capacity under the credit facility was $46.8 million and availability
was $3.1 million. The revolving line of credit matures on June 16, 2001.

In June 1998, we entered into a loan from a financial institution in the
principal amount of $15 million that matures in November 1999. This loan bears
interest at Libor plus 5.0%. In connection with the acquisitions of businesses,
we also have entered into various term loans secured by machinery, equipment and
real estate of the businesses acquired and issued a convertible debenture in
connection with the acquisition of Beaird.

BELLELI ENERGY. In 1998, we entered into an option agreement that grants us the
right to purchase approximately 96% of Belleli Energy S.r.l. ("Belleli) through
2002. Belleli is an Italian company that manufactures thick walled pressure
vessels and heat exchangers, as well as designs, engineers, constructs and
erects components for desalination, electric power and petrochemical plants. The
option agreement calls for payments totaling approximately $600,000 in 1999,
$700,000 in 2000, $800,000 in 2001 and $400,000 in 2002. During the second
quarter of 1999, the option agreement was amended to include an additional
option payment of $3 million, of which $2.6 million was funded by a private
placement of our common stock and the remainder from the conversion of a
$400,000 note receivable from Belleli.

In connection with the Belleli option agreement, we have agreed to support the
financing of Belleli to the extent its existing lines of credit and bonding
arrangements are not sufficient to support successful implementation of an
agreed upon business plan. We currently estimate that we will need to provide or
assist in arranging support to Belleli of up to $20 million, which may take the
form of cash, equity, bonding or other support; however, the actual amount is
subject to numerous variables outside of our control, including Belleli's
success in obtaining new contracts, its cash flow from operations and its
customers' and suppliers' bonding requirements. At June 30, 1999, we had
provided to customers and suppliers third-party performance guarantees of $5.2
million. We are exposed to credit loss in the event of nonperformance by Belleli
under these arrangements; however, we do not anticipate nonperformance by
Belleli. To date we have been able to provide this financial support through
bonding arrangements with our bank and performance guarantees; however, even if
we are successful in refinancing certain of our debt facilities in the third
quarter, there can be no assurance that such sources will continue to be
available to the extent necessary to provide adequate support to Belleli, which
would require us to pursue additional sources of financing on terms that may be
less desirable or advantageous than our current arrangements.

                                       18
<PAGE>
We are currently exploring various financing alternatives to meet our future
liquidity needs and repay currently maturing debt obligations, including the $15
million loan maturing November 1999. We anticipate refinancing certain of our
debt facilities in the third quarter of 1999, although no assurances can be
given that we will be able to refinance such facilities or that we will be able
to obtain terms that are as favorable as those that currently exist. For the six
months ending June 30, 1999 we have made capital expenditures of $5.1 million
and anticipate spending $4.7 million for the remainder of 1999. We believe that
our overall treasury management of cash on hand from operations and available
borrowings under new or existing credit facilities will be adequate to meet
capital requirements and provide working capital needs in connection with
integrating our businesses acquired and for continued maintenance and
improvements in our business.

DISCLOSURE REGARDING FORWARD LOOKING STATEMENTS

This report includes "forward looking statements" within the meaning of Section
27A of the Securities Act of 1933, as amended, and Section 21E of the Securities
Exchange Act of 1934, as amended. All statements other than statements of
historical fact included in this report are forward looking statements. Such
forward looking statements include, without limitation, statements under
"Management's Discussion and Analysis of Financial Condition and Results of
Operations" regarding our estimates of future trends in sales, expenses or
earnings and regarding our estimate of sufficiency of existing capital resources
and ability to raise additional capital to fund cash requirements for future
operations. Although we believe that the expectations reflected in such forward
looking statements are reasonable, there can be no assurance that the
expectations reflected in such forward looking statements will prove to be
correct. The ability to achieve these expectations is contingent upon a number
of factors which include demand for products, need for additional capital for
newly acquired companies and the ability to complete new acquisitions.

YEAR 2000 COMPLIANCE

      We are exposed to the risk that the year 2000 issue (the "Year 2000
Issue") could cause system failures or miscalculations causing disruption of
operations, including, among other things, a temporary inability to process
transactions, send invoices, or engage in similar normal business activities.
During 1997, we undertook a corporate-wide initiative designed to assess the
impact of the Year 2000 Issue on software and hardware utilized in our
operations, including information technology infrastructure ("IT") and embedded
manufacturing control technology ("Non-IT") and the impact, if any, that the
year 2000 issue, as it relates to customers and suppliers could have on our
business.

This initiative is being conducted in three phases: assessment, implementation
and testing. During the assessment phase, we completed a comprehensive inventory
of IT and Non-IT systems and equipment. Many of our IT systems include hardware
and packaged software recently purchased from large vendors who have represented
that these systems are already year 2000 compliant. However, we have determined
that it will be necessary to modify portions of our financial and accounting
software.

We believe that with modifications to existing software, the Year 2000 Issue can
be mitigated. The implementation of these remediation efforts is underway and is
expected to be completed by September 30, 1999. However, if such modifications
are not made, or are not completed timely, the Year 2000 Issue could have a
material impact on operations. We plan to complete the testing of the year 2000
modifications as these modifications are implemented. We have not established a
contingency plan but intend to formulate one to address unavoidable risks, and
we expect to have the contingency plan formulated by the end of the third
quarter 1999.

We do not currently rely on the IT systems of other companies; however, failure
of our suppliers or customers to become year 2000 compliant might have a
material adverse impact on our operations. We intend to continue to pursue an
acquisition strategy and, as a result, there can be no assurance that the IT
systems being used by an acquired company will be compliant with the Year 2000
Issue or that any such conversion or failure to convert an acquired system would
not have an adverse effect on our business, financial condition, results of
operations or cash flows.

                                       19
<PAGE>
Efforts with respect to the Year 2000 Issue have been handled internally by our
management and our other employees. Costs of developing and carrying out this
initiative are being funded from operations and have not represented a material
expense. We have not completed our remediation efforts but currently believe
that the costs of the Year 2000 Issue will not be significant and will not have
a material adverse impact on our business, financial condition, results of
operations or cash flows.

Item 3. Quantitative and Qualitative Disclosures About Market Risk

Market risk generally represents the risk that losses may occur in the value of
financial instruments as a result of movements in interest rates, foreign
currency exchange rates and commodity prices.

We are exposed to some market risk due to the floating interest rate under our
revolving line of credit and long-term debt. Under the revolving line of credit,
the principal balance is due in June 2001. As of June 30, 1999 the revolving
lines of credit had a principal balance of $43.7 million and the long-term debt
had a balance of $12.6 million at a floating interest rate equal to the lenders'
prime rate, 7.75% at June 30, 1999. We also have $25.7 million of long- term
debt bearing interest at Libor plus 2.5% to 5%. The Libor rate as of June 30,
1999 was 5.0%. A 1.0% increase in interest rates could result in a $0.9 million
annual increase in interest expense on the existing principal balance. We have
determined that it is not necessary to participate in interest rate-related
derivative financial instruments because we currently do not expect significant
short-term increases in interest rates charged under the revolving line of
credit or the long-term debt.


                                     PART II
                                OTHER INFORMATION

Item 2. Changes in Securities and Use of Proceeds

In June 1999, SJMB, L.P. purchased 349,580 shares of common stock for $2.6
million. The proceeds from the sale were used to provide an option payment to
Belleli Energy S.r.l.

The above sale was exempt from registration under Section 4(2) of the Securities
Act since no public offering was involved.

Item 4.   Submission of Matters to a Vote of Security Holders

        (a)   The annual meeting of the shareholders of the Company was held
              June 30, 1999.

        (b)   The following persons were elected at that meeting as Class II
              Directors to serve until the third annual meeting of shareholders
              following their election:



                                              NUMBER OF VOTES
                                            -------------------
               NAME OF NOMINEE                 FOR      AGAINST
              ----------------              ----------  -------
              John P. Madden                11,647,218   56,964
              John L. Thompson              11,612,551   91,631


Item 6. Exhibits and Reports on Form 8-K

                                       20
<PAGE>
        (a)   Exhibits.
              EXHIBIT
              NUMBER    IDENTIFICATION OF EXHIBIT
              -------   -------------------------
                27      Amended Financial Data Schedules

        (b)   Reports on Form 8-K - none






                                    SIGNATURE

        Pursuant to the requirements of the Securities Exchange Act of 1934, as
amended, the Registrant, Industrial Holdings, Inc., has duly caused this report
to be signed on its behalf by the undersigned, thereunto duly authorized.





Date: May 31, 2000                  By: /S/ CHRISTINE A. SMITH
                                        ----------------------
                                            Christine A. Smith,
                                            Chief Financial Officer and
                                            Executive Vice President

                                       21