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

                       SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549

                              ____________________

                                  FORM 10-Q/A-1
                              ____________________


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


                         For the quarterly period ended

                                 March 31, 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
                          (STATE OR OTHER JURISDICTION
                        OF INCORPORATION OR ORGANIZATION)

                                   76-0289495
                                  (IRS EMPLOYER
                               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 May 13,1999, there were 14,764,202 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 March 31, 1999
                  as restated and December 31, 1998 as
                  restated ..............................................   1

                  Consolidated Statement of Income for the Three
                  Months ended March 31, 1999 as restated and
                  1998 as restated ......................................   2

                  Consolidated Statement of Cash Flows for the
                  Three months ended March 31, 1999 as restated
                  and 1998 as restated ..................................   3

                  Notes to Consolidated Financial Statements ............   4

         Item 2   Management's Discussion and Analysis of Financial
                  Condition and Results of Operations ...................   9

         Item 3   Quantitative and Qualitative Disclosures about
                  Market Risk ...........................................  16

PART II  OTHER INFORMATION

         Item 1.  Legal Proceedings (no response required)

         Item 2.  Changes in Securities and Use of Proceeds .............  17

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

         Item 4.  Submission of Matters to a Vote of
                  Security Holders (no response required)

         Item 5.  Other Information (no response required)

         Item 6.  Exhibits and Reports on Form 8-K ......................  17
<PAGE>
                            INDUSTRIAL HOLDINGS, INC.

                     CONSOLIDATED BALANCE SHEETS (UNAUDITED)

<TABLE>
<CAPTION>
                                                               MARCH 31,              DECEMBER 31,
                                                                 1999                     1998
                                                           -------------            -------------
                          ASSETS                            (As restated             (As restated
                          ------                             see Note 2)              see Note 6)
<S>                                                            <C>                      <C>
Current assets:
      Cash and equivalents .............................    $   1,484,538            $   3,412,411
      Accounts receivable - trade, net .................       46,341,072               45,577,133
      Contracts in progress with revenues
        in excess of billings ..........................        7,552,149                5,428,987
      Employee advances ................................           59,397                   58,823
      Inventories ......................................       49,554,494               48,275,927
      Notes receivable, current portion ................        4,147,693                4,364,106
      Other current assets .............................        4,886,349                4,620,337
                                                            -------------            -------------
            Total current assets .......................      114,025,692              111,737,724

Property and equipment, net ............................       60,630,732               58,793,946
Notes receivable, less current portion .................        1,456,825                1,783,769
Investment in unconsolidated affiliates ................        1,826,466                  513,284
Other assets ...........................................        4,101,860                3,365,494
Goodwill and other, net ................................       27,132,194               27,474,438
                                                            -------------            -------------
            Total assets ...............................    $ 209,173,769            $ 203,668,655
                                                            =============            =============
           LIABILITIES AND SHAREHOLDERS' EQUITY
           ------------------------------------
Current liabilities:
      Notes payable ....................................    $  44,790,413            $  42,486,422
      Accounts payable - trade .........................       19,865,991               21,628,422
      Billings in excess of costs and
        estimated earnings .............................        6,697,086                5,165,760
      Accrued expenses .................................       12,397,979                9,673,640
      Current portion of long-term debt ................       23,376,884               23,547,890
                                                            -------------            -------------
            Total current liabilities ..................      107,128,353              102,502,134

Long-term debt, less current portion ...................       28,975,373               30,334,166

Deferred compensation payable, less
  current portion ......................................          235,686                  216,021

Deferred income taxes payable ..........................        4,702,705                4,703,534
                                                            -------------            -------------
            Total liabilities ..........................      141,042,117              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, 14,761,515 and
    14,739,662 shares issued and outstanding,
    respectively .......................................          147,614                  147,396

  Additional paid-in capital ...........................       51,630,770               51,545,271

  Retained earnings ....................................       17,298,268               15,165,133

  Notes receivable from officers .......................         (945,000)                (945,000)
                                                            -------------            -------------
            Total shareholders' equity .................       68,131,652               65,912,800
                                                            -------------            -------------
            Total liabilities and
              shareholders' equity .....................    $ 209,173,769            $ 203,668,655
                                                            =============            =============
</TABLE>

            See notes to unaudited consolidated financial statements

                                        1
<PAGE>
                            INDUSTRIAL HOLDINGS, INC.

                  CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)

                                                  THREE MONTHS ENDED MARCH 31,
                                                -------------------------------
                                                    1999               1998
                                                ------------       ------------
                                                (As restated       (As restated
                                                 see Note 2)        see Note 6)

Sales ....................................      $ 72,324,728       $ 43,110,170
Cost of sales ............................        57,458,031         32,244,566
                                                ------------       ------------
Gross profit .............................        14,866,697         10,865,604
Selling, general and administrative
  expenses ...............................        10,493,392          8,323,748
                                                ------------       ------------
Income from operations ...................         4,373,305          2,541,856
Equity in earnings of unconsolidated
  affiliates .............................           563,131            289,905
Other income (expense):
    Interest expense .....................        (1,995,745)          (835,613)
    Interest income ......................            74,682            153,496
    Other income,  net ...................           529,280            253,271
                                                ------------       ------------
          Total other income (expense) ...        (1,391,783)          (428,846)
                                                ------------       ------------
Income before income taxes ...............         3,544,653          2,402,915
Provision for income taxes ...............         1,411,518          1,010,108
                                                ------------       ------------

Net income ...............................         2,133,135          1,392,807

Distributions to shareholders ............                               34,297
                                                ------------       ------------

Net income available to
  common shareholders ....................      $  2,133,135       $  1,358,510
                                                ============       ============

Basic earnings per share .................      $        .14       $        .10

Diluted earnings per share ...............      $        .14       $        .10

Weighted average number of common shares
   outstanding - basic ...................        14,758,122         13,254,952
Weighted average number of common shares
   outstanding - diluted .................        15,393,132         13,797,149

            See notes to unaudited consolidated financial statements

                                        2
<PAGE>
                            INDUSTRIAL HOLDINGS, INC.

                CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)

<TABLE>
<CAPTION>
                                                                                 THREE MONTHS ENDED MARCH 31,
                                                                             -----------------------------------
                                                                                 1999                   1998
                                                                             ------------           ------------
Cash flows from operating activities:                                        (As restated           (As restated
                                                                              see Note 2)            see Note 6)
<S>                                                                              <C>                    <C>
         Net income ....................................................     $  2,133,135           $  1,392,807
         Adjustments to reconcile net income to net
           cash provided by operating activities:
           Depreciation and amortization ...............................        1,821,958              1,280,708
           Equity in earnings of unconsolidated affiliates .............         (563,131)              (289,905)
           Deferred income tax expense (benefit) .......................             (829)               294,947
           Deferred compensation expense ...............................           19,665                 (6,227)
           Deferred gain on demolition contract ........................         (250,000)              (250,000)
           Changes in assets and liabilities,
             net of acquisitions:
               Accounts receivable .....................................         (763,939)            (5,496,343)
               Employee advances .......................................             (574)               107,090
               Inventories .............................................       (1,278,567)             1,378,779
               Notes receivable ........................................          543,357             (4,306,271)
               Other assets ............................................       (3,125,540)              (662,245)
               Accounts payable ........................................       (1,762,431)               291,203
               Accrued expenses and other liabilities ..................        4,255,665                828,272
                                                                             ------------           ------------
                 Net cash provided by (used
                   in) operating activities ............................        1,028,769             (5,437,185)

Cash flows from investing activities:

  Purchase of property and equipment ...................................       (3,392,083)            (4,463,472)
  Proceeds from disposals of property and equipment, net ...............           75,583                 72,945
  Distributions received from unconsolidated affiliates ................                                 197,791
  Investment in unconsolidated affiliates ..............................         (500,051)               (69,132)
  Net proceeds from sale of interest in
    demolition contract ................................................                               2,000,000
  Business acquisitions, net of cash ...................................                              (1,589,013)
                                                                             ------------           ------------
         Net cash used in investing activities .........................       (3,816,551)            (3,850,881)
                                                                             ------------           ------------

Cash flows from financing activities:

  Net borrowing under revolving line of credit .........................        2,303,991              4,119,042
  Proceeds from the issuance of long-term debt .........................          246,637              2,228,939
  Principal payments on long-term debt .................................       (1,776,436)            (2,950,829)
  Proceeds from issuance of common stock ...............................           85,717             11,635,591
  Distributions to shareholders ........................................                                 (34,297)
                                                                             ------------           ------------
                 Net cash provided by financing activities .............          859,909             14,998,446
                                                                             ------------           ------------
Net increase (decrease) in cash and equivalents ........................       (1,927,873)             5,710,380
Cash and equivalents, beginning of period ..............................        3,412,411              1,725,053
                                                                             ------------           ------------
Cash and equivalents, end of period ....................................     $  1,484,538           $  7,435,433
                                                                             ============           ============
Supplemental disclosures for cash flow information:
         Cash paid for:
           Interest ....................................................     $  1,803,683           $    856,257
           Taxes .......................................................                            $    970,000
</TABLE>

            See notes to unaudited consolidated financial statements

                                        3
<PAGE>
                            INDUSTRIAL HOLDINGS, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
                                 MARCH 31, 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 months
        ended March 31, 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 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
        presentations.

2.      RESTATEMENT

        Subsequent to the issuance of the Company's restated unaudited financial
        statements for the three months ended March 31, 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 contract rather than
        at the time of shipment. As a result, the consolidated financial
        statements for the three months ended March 31, 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):

                                        4
<PAGE>
                                                      THREE MONTHS ENDED
                                                        MARCH 31, 1999
                                                    ---------------------
                                                        AS
                                                    PREVIOUSLY       AS
                                                     REPORTED     RESTATED
                                                    --------      -------
Sales .........................................     $ 72,775      $72,325
Gross profit ..................................       15,229       14,867
Income before income taxes ....................        3,907        3,545
Net income available to common shareholders ...        2,351        2,133

Basic earnings per share ......................     $   0.16      $  0.14
Diluted earnings per share ....................     $   0.16      $  0.14




                                                    AT MARCH 31, 1999
                                                  ---------------------
                                                     AS
                                                 PREVIOUSLY        AS
                                                  REPORTED      RESTATED
                                                  -------       -------
Inventory .....................................   $49,466       $49,554
Accrued expenses ..............................    12,543        12,398
Billings in Excess of costs and estimated
  earnings ....................................     6,247         6,697
Retained earnings .............................    17,516        17,298




3.    INVENTORY

            Inventory consists of the following:

                                          MARCH 31           DECEMBER 31
                                            1999                 1998
                                        -----------          -----------
Raw materials ...................       $15,319,737          $12,451,960
Finished goods ..................        25,692,940           25,373,644
Other ...........................         8,541,817(1)        10,450,323
                                        -----------          -----------
                                        $49,554,494          $48,275,927
                                        ===========          ===========

      (1) As restated see Note 2.

                                        5
<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
                                  FASTENERS     FABRICATION       VALVES            MACHINES        CORPORATE     CONSOLIDATED
   AS OF AND FOR THE THREE      ------------   ------------   ------------        ------------    ------------    ------------
         MONTHS ENDED:
        MARCH 31, 1999
   -----------------------
<S>                             <C>            <C>            <C>                 <C>              <C>            <C>
Sales ........................  $ 34,259,693   $ 25,594,204   $ 11,126,325  (1)   $  1,344,506                    $ 72,324,728  (1)

Income from operations .......     2,151,022        707,743      2,137,746  (1)        (97,889)   $   (525,317)      4,373,305  (1)

Total assets .................   104,285,793     62,468,797     34,543,920  (1)      3,646,380       4,228,879     209,173,769  (1)



         MARCH 31, 1998

Sales ........................    23,681,154                    14,956,179  (1)      4,472,837                      43,110,170  (1)

Income from operations .......     1,850,784                       957,221  (1)          7,507        (273,656)      2,541,856  (1)


    AS OF DECEMBER 31, 1998

Total assets .................   106,246,831     58,427,308     31,530,596  (1)      3,969,087       3,494,833     203,668,655  (1)
</TABLE>

      (1) As restated - see Notes 2 and 6.


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
                                                             MARCH 31,
                                                     1999(1)           1998(1)
                                                   -----------       -----------
EARNINGS FOR BASIC AND DILUTED
COMPUTATION
  Net income ...............................       $ 2,133,135       $ 1,392,807
  Distributions to shareholders ............                              34,297
                                                   -----------       -----------
  Net income available for common
    shareholders - basic ...................         2,133,135         1,358,510
  Interest on convertible debt
    securities, net of tax .................            43,828
                                                   -----------       -----------
  Net income available for common
    shareholders - diluted .................       $ 2,176,963       $ 1,358,510
                                                   ===========       ===========
BASIC EARNINGS PER SHARE
  Weighted average common shares
    outstanding ............................        14,758,122        13,254,952
                                                   ===========       ===========
  Basic earnings per share .................       $      0.14       $      0.10
                                                   ===========       ===========

                                        6
<PAGE>
  Net income available for common
    shareholders - diluted..................         2,176,963         1,358,510
                                                    ==========        ==========
DILUTED EARNINGS PER SHARE
  Weighted average common shares
    outstanding ............................        14,758,122        13,254,952
  Shares issuable from assumed conversion
    of common share options, warrants
    granted and debt conversion ............           635,010           542,197
                                                    ----------        ----------
  Weighted average common shares
    outstanding, as adjusted ...............        15,393,132        13,797,149
                                                    ==========        ==========
  Diluted earnings per share ...............        $     0.14        $     0.10
                                                    ==========        ==========


      (1) As restated - see Notes 2 and 6.


6.      ACQUISITIONS

        In January 1999, the Company acquired all the outstanding capital stock
        of 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 statement of income for the three months ended March 31,
        1998 have been restated to include the results of operations of Blastco.
        The Company's consolidated statement of income for the three months
        ended March 31, 1999 include the results of operations of Blastco for
        the period.

        Sales, net income and earnings per share for the three months ended
        March 31, 1998 previously reported by the separate companies and the
        combined amounts presented in the accompanying consolidated financial
        statements are as follows:

                                     THREE MONTHS ENDED MARCH 31, 1998
                                --------------------------------------------
                                 INDUSTRIAL                       COMBINED
                                HOLDINGS,INC.       BLASTCO       COMPANIES
                                ------------     ------------   ------------
                                                (000's omitted)
Sales ......................       $40,777          $ 2,333        $43,110
                                   =======          =======        =======
Net income (loss) ..........       $ 1,611          $  (218)       $ 1,393
                                   =======          =======        =======
Net income available to
  common shareholders ......       $ 1,577          $  (218)       $ 1,359
                                   =======          =======        =======
Earnings per share:
  Basic ....................       $   .14                         $   .10
  Diluted ..................       $   .13                         $   .10

                                        7
<PAGE>
7.      DEBT AND SUBSEQUENT EVENTS

        As of March 31, 1999, the Company had an aggregate of $97.1 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, $23.4 million is scheduled
        to mature during 1999. 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 December 31, 1998 and March 31, 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. As of December 31, 1998 and March 31, 1999, the Company
        was not in compliance with certain non-financial covenants related to
        the Company's ability to provide financial support to Belleli Energy
        S.r.l. ("Belleli"). In the second quarter of 1999, the Company obtained
        waivers from our lenders to allow the Company to provide up to $7.5
        million of support to Belleli and in conjunction with these waivers, the
        lenders liberalized certain financial covenants. Management expects to
        be in compliance with all covenants throughout the remainder of 1999;
        however, no assurance can be given that if the Company is unable to
        comply, that it will be able to obtain waivers from its lenders. On June
        17, 1999, the Company amended its credit facility which provides for a
        $55 million line of credit. 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 or (ii) an adjusted Eurodollar rate
        plus an amount ranging from 2 1/4% to 3% based upon the ratio of senior
        debt to EBITDA. Substantially all covenants and conditions remain
        unchanged. The revolving line of credit matures on June 16, 2001.

                                        8
<PAGE>
                                     PART I
                              FINANCIAL INFORMATION

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.

      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-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 restated unaudited financial
statements for the three months ended March 31, 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 ended March 31, 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

                                        9
<PAGE>
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. Absent
substantial increases in oil and gas prices that result in increases in
expenditures for exploration and production, we expect demand for these products
and services to continue to remain depressed.

RESULTS OF OPERATIONS

                                                THREE MONTHS ENDED
                                                      MARCH 31,
                                               ----------------------
                                                 1999           1998
                                               -------        -------
Sales: ...................................        (000's omitted)
   Fastener Segment ......................     $34,260        $23,681
   Heavy Fabrication Segment (1) .........      25,594
   Valve Segment .........................      11,126         14,956
   Machine Segment .......................       1,345          4,473
                                               -------        -------
                                                72,325         43,110
Cost of Sales:
   Fastener Segment ......................      26,236         17,516
   Heavy Fabrication Segment (1) .........      23,044
   Valve Segment .........................       7,191         10,930
   Machine Segment .......................         987          3,798
                                               -------        -------
                                                57,458         32,244
Selling, General and Administrative:
   Fastener Segment ......................       5,872          4,314
   Heavy Fabrication Segment (1) .........       1,842
   Valve Segment .........................       1,798          3,069
   Machine Segment .......................         456            667
   Corporate .............................         526            274
                                               -------        -------
                                                10,494          8,324
Operating Income .........................     $ 4,373        $ 2,542
                                               =======        =======


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

THREE MONTHS ENDED MARCH 31, 1999 COMPARED WITH THREE MONTHS ENDED MARCH 31,
1998 (AS RESTATED).

SALES. On a consolidated basis, sales increased $29.2 million or 67% for the
three months ended March 31, 1999 compared to the three months ended March 31,
1998.

Fastener Segment sales increased $10.6 million or 45% for the three months ended
March 31, 1999 compared to the three months ended March 31, 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

                                       10
<PAGE>
$12.6 million in sales in the first quarter of 1999, partially offset by $2.0
million in aggregate sales decreases in our stud bolt and gasket operations
primarily related to declining oil prices and the resulting slowdown in the oil
and gas industries in the first three months of 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 March 31, 1999 increased $11.0 million or 76% compared to the
comparable 1998 period. Sales increased based on a strategic decision to
increase sales by expanding the range of products manufactured, primarily the
production of wind turbine towers.

Valve Segment sales decreased $3.8 million or 26% for the three months ended
March 31, 1999 compared to the three months ended March 31, 1998. This decrease
was primarily attributable to a decrease in sales volume directly related to the
decline in the price of oil and the resulting cost reduction efforts implemented
by our customers for production and maintenance.

Machine Segment sales decreased $3.1 million or 70% for the three months ended
March 31, 1999 compared to the three months ended March 31,1998 as the demand
for machine tools declined.

COST OF SALES. Cost of sales increased $25.2 million or 78% for the three months
ended March 31, 1999 compared to the three months ended March 31, 1998. Cost of
sales as a percentage of sales was 79% for the first quarter of 1999 compared to
75% for the first 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.

Fastener Segment cost of sales increased $8.7 million or 50% for the three
months ended March 31, 1999 compared to the three months ended March 31, 1998,
primarily as a result of the increased sales described above. Cost of sales as a
percentage of sales was 77% for the first 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 one of our facilities.

Heavy Fabrication Segment cost of sales as a percentage of sales was 90% for the
three months ended March 31, 1999. Gross margin was 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 quarter of 1999 resulting in higher than usual overtime and outsourcing
costs.

Valve Segment cost of sales decreased $3.7 million or 34% primarily as a result
of the decrease in sales described above. Cost of sales as a percentage of sales
was 65% for the first quarter 1999 compared to 73% 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 greater volume of higher margin
contracts in progress for refinery demolition.

Machine Segment cost of sales decreased $2.8 million or 74% as a result of the
decrease in sales described above. Cost of sales as a percentage of sales was
73% for the three months ended March 31, 1999 compared

                                       11
<PAGE>
to 85% for the same period in 1998. Sales related to export crating represented
31% of total sales for the first quarter of 1999 compared to 19% 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 $2.2 million or 26% for the three months ended
March 31, 1999 compared to the three months ended March 31, 1998, primarily as a
result of the purchase acquisitions made in the third quarter of 1998.

Fastener Segment selling, general and administrative expenses increased $1.6
million or 36% primarily as a result of the acquisitions described above.

Heavy Fabrication Segment selling, general and administrative expenses for the
three months ended March 31, 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 $1.3
million or 41%. This decrease was primarily as a 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, as well as other reductions in
general and administrative expenses in response to decreases in sales.

Machine Segment selling, general and administrative expenses decreased $211,000
or 32% primarily as a result of cost reduction measures implemented due to the
decreases in sales described above.

Corporate selling, general and administrative expenses increased $252,000 or
92%. 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
$273,226 or 94% primarily as the result of the company's investment in one
affiliate, which is engaged in the demolition of refineries, that did not have
significant activity until the second quarter of 1998.

INTEREST EXPENSE. Interest expense increased $1.2 million or 139% for the three
months ended March 31, 1999 compared to the three months ended March 31, 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 increased $276,009 in the
three months ended March 31, 1999 compared to the three months ended March 31,
1998 primarily as the result of the sale of equipment in 1999.

INCOME TAXES. Income tax expense increased $401,410 or 40% for the first three
months of 1999 compared to the first three months of 1998. Our effective tax
rate was 40% for the three months ended March 31, 1999 and 42% for the three
months ended March 31, 1998.

                                       12
<PAGE>
LIQUIDITY AND CAPITAL RESOURCES

At March 31, 1999, we had working capital of $6.9 million, short-term debt of
$44.8 million, current maturities of long-term debt of $23.4 million, long term
debt of $29.0 million and shareholders' equity of $68.1 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 three months ended March 31,
1999, net cash provided by operating activities was $1.0 million compared to
1998, which used cash of $5.4 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, primarily as
the result 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 three months ended March 31, 1999 and
1998, we made capital expenditures of approximately $3.4 million and $4.5
million, respectively. Other significant investing activities in 1998 included
acquisitions 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 are
from financing activities, including borrowings under our credit facilities, and
issuances of equity securities. Financing activities provided net cash of
$860,000 in the three months ended March 31, 1999 compared to $15.0 million in
the comparable period in 1998. During the three months ended March 31, 1999, we
issued common stock providing net proceeds of $86,000 compared to net proceeds
of $11.6 million in the three months ended March 31, 1999 in the comparable
period in 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 three months ended March 31, 1999, we had net
borrowings under the lines of credit of $2.3 million and borrowed $247,000 in
long-term debt compared to $4.1 million and $2.2 million, respectively in the
comparable period in 1998.

PRINCIPAL DEBT INSTRUMENTS. As of March 31, 1999, we had an aggregate of $97.1
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, $23.4 million is scheduled to mature
during 1999. 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 December 31, 1998 and March 31,
1999, we were not in compliance with several of these covenants; however we
obtained waivers for the non-compliance from the applicable lending
institutions. As of December 31, 1998 and March 31, 1999, we were not in
compliance with certain non-financial covenants related to our ability to
provide financial support to Belleli Energy S.r.l.

                                       13
<PAGE>
("Belleli"). In the second quarter of 1999, we obtained waivers from our lenders
to allow us to provide up to $7.5 million of support to Belleli and in
conjunction with these waivers the lenders liberalized certain financial
covenants. Management expects to be in compliance with all covenants throughout
the remainder of 1999; however, no assurance can be given that if we are unable
to comply, we will be able to obtain 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 $45 million or a defined
borrowing base. The credit facility bears interest at the prime rate of Comerica
(which was 7.75% at March 31, 1999) and allows the borrowing of funds based on
80% of eligible accounts receivable and 50% of eligible inventory. At March 31,
1999, the borrowing capacity under the credit facility was $45 million and
availability was $1.6 million.

On June 17, 1999, we amended our credit facility. Our amended credit facility
provides for a $55 million line of credit. 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 or (ii) an adjusted Eurodollar rate plus an amount
ranging from 2 1/4% to 3% based upon our ratios of senior debt to EBITDA.
Substantially all covenants and conditions remain unchanged. The revolving line
of credit matures on June 16, 2001.

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 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 March 31, 1999, we had a note
receivable from Belleli for $400,000 which was secured by accounts receivable
and which was converted to an additional option payment subsequent to that date.
At March 31, 1999 we had provided to customers and suppliers third-party
performance guarantees of $5.6 million and letters of credit of $242,000, all of
which have subsequently expired. 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 second quarter, there can be no assurance that such
sources will continue

                                       14
<PAGE>
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.

We are currently exploring various financing alternatives to meet our future
liquidity needs. We anticipate refinancing certain of our debts facilities in
the second 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 three months ending
March 31, 1999 we have made capital expenditures of $3.4 million and anticipate
spending $6.4 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.

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 Ttransactions,
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 mid-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.

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

                                       15
<PAGE>
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 cashflows.

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 2000. As of March 31, 1999 the revolving
lines of credit had a principal balance of $44.8 million and the long-term debt
had a balance of $13.4 million at a floating interest rate equal to the lenders'
prime rate, 7.75% at March 31, 1999. We also have $26.4 million of long-term
debt bearing interest at Libor plus 2.5% to 5%. The Libor rate as of March 31,
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.

                                       16
<PAGE>
                                     PART II
                                OTHER INFORMATION

Item 2.    Changes in Securities and Use of Proceeds

In January 1999, in connection with the merger of a wholly owned subsidiary of
the company with Blastco Services Co. ("Blastco"), the Company exchanged
1,711,027 shares of common stock for the outstanding common stock of Blastco.

In January 1999, Charles E. Underbrink exercised warrants to purchase 18,605
shares of common stock at $3.27 per share. These warrants were issued in 1995 in
connection with financing for an acquisition.

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

Item 6.    Exhibits and Reports on Form 8-K

           (a)  Exhibits.
                Exhibit
                Number    Identification of Exhibit
                -------   -------------------------
                  27      Amended Financial Data Schedules

           (b)  Reports on Form 8-K - none

                                       17
<PAGE>
                                    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.

                                        INDUSTRIAL HOLDINGS, INC.

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

                                       18