<PAGE>

                UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                   FORM 10-Q/A

(Mark One)
(x) QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES
EXCHANGE ACT OF 1934

For the Quarter Ended September 30, 2001
Or

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

For the Transition Period From _____________________ to ______________________

Commission File Number:  001-13657
                         ---------

                         STANDARD AUTOMOTIVE CORPORATION
                         -------------------------------
             (Exact name of registrant as specified in its charter)

            Delaware                                52-2018607
            --------                                ----------
    (State of Incorporation)              (I.R.S. Employer Identification No.)

321 Valley Road, Hillsborough, NJ                   08844-4056
----------------------------------------            ----------
(Address of principal executive offices)            (Zip Code)


         (908) 874-7778                                3715
         --------------                                ----
 (Registrant's telephone number)           (Primary Standard Industrial Code)

                                 Not applicable
                                 --------------

              (Former name, former address and former fiscal year,
                          if changed since last report)


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

        As of November 13, 2001, the registrant had a total of 3,822,400 shares
of Common Stock outstanding and 1,132,600 shares of Preferred Stock outstanding.

        The undersigned registrant hereby amends Part I, Item 1 (Financial
Statements) of its Quarterly Report on Form 10-Q for the quarter ended September
30, 2001 and filed on November 14, 2001, solely to correct a typographical error
therein. The Report as amended is set forth in its entirety in the pages
attached hereto.

<PAGE>

                         STANDARD AUTOMOTIVE CORPORATION

                   For the Six Months Ended September 30, 2001

                          Form 10-Q/A Quarterly Report

                                      Index

<TABLE>
<CAPTION>

                                                                                                             Page
                                                                                                             ----
<S>                                                                                                            <C>
Part I.  Financial Information

    Item 1.  Financial Statements

      Condensed Consolidated Balance Sheets as of September 30, 2001 (unaudited) and
          March 31, 2001 (audited)                                                                             3

      Condensed Consolidated Statements of Operations for the three and six months ended
          September 30, 2001 (unaudited) and September 30, 2000 (unaudited)                                    4

      Condensed Consolidated Statement of Stockholders' Equity for the six months ended
          September 30, 2001 (unaudited)                                                                       5

      Condensed Consolidated Statements of Cash Flows for the Six months ended
          September 30, 2001 (unaudited) and September 30, 2000 (unaudited)                                    6

      Notes to Condensed Consolidated  Financial Statements                                                    7

    Item 2.  Management's Discussion and Analysis of Financial Condition and Results of Operations            12

    Item 3.  Quantitative and Qualitative Disclosures about Market Risk                                       19

Part II.  Other Information

    Item 1.  Legal Proceedings                                                                                25

    Item 3.  Defaults Upon Senior Securities                                                                  25

    Item 6.  Exhibits and Reports on Form 8-K                                                                 26

Signatures                                                                                                    28
</TABLE>


                                       2
<PAGE>

                          PART I. Financial Information

Item 1.  Financial Statements

                         STANDARD AUTOMOTIVE CORPORATION

                      Condensed Consolidated Balance Sheets
                       (in thousands, except share data )

<TABLE>
<CAPTION>
                                                                                              September 30, 2001     March 31, 2001
                                                                                                  (Unaudited)
                                                                                              ------------------    ---------------
<S>                                                                                              <C>                 <C>
Assets

Cash and cash equivalents                                                                        $        1,260      $          857
Marketable securities                                                                                       102                 102
Accounts receivable, net                                                                                 12,220              10,620
Inventory, net                                                                                           15,186              32,052
Other current assets                                                                                      8,576               9,649
                                                                                                 --------------      --------------
     Total current assets                                                                                37,344              53,280

Property and equipment, net                                                                              39,532              44,891
Intangible assets, net of accumulated amortization
     of $3,147 and $5,408, respectively                                                                  40,720              60,538
Other assets                                                                                              3,968               4,296
                                                                                                 --------------      --------------
         Total assets                                                                            $      121,564      $      163,005
                                                                                                 ==============      ==============

Liabilities and Stockholders' Equity

Accounts payable and accrued expenses                                                            $       20,193      $       20,447
Liabilities due to banks and other lenders                                                               95,643              95,641
Income and federal excise taxes payable                                                                   8,510               7,547
Cumulative preferred stock dividend                                                                       1,155                 578
Other liabilities                                                                                         2,427               7,944
                                                                                                 --------------      --------------
     Total current liabilities                                                                          127,928             132,157

Other long term liabilities                                                                               4,200               4,397
                                                                                                 --------------      --------------

         Total liabilities                                                                              132,128             136,554
                                                                                                 --------------      --------------

Commitments and contingencies

Stockholders' equity:
Convertible redeemable preferred stock; $.001 par value;
     3,000,000 shares authorized; 1,132,600 issued
     and outstanding                                                                                          1                   1
Common stock; $.001 par value; 10,000,000 shares
     authorized; 3,822,400 issued and outstanding                                                             4                   4
Additional paid-in capital                                                                               31,408              31,308
Deferred compensation                                                                                       (60)                (90)
Retained earnings (deficit)                                                                             (41,821)             (4,665)
Accumulated other comprehensive income (loss)                                                               (96)               (107)
                                                                                                 --------------      --------------

         Total stockholders' equity                                                                     (10,564)             26,451

                                                                                                 --------------      --------------
         Total liabilities and stockholders' equity                                              $      121,564      $      163,005
                                                                                                 ==============      ==============
</TABLE>

              The accompanying notes are an integral part of these
                       condensed consolidated statements.


                                       3
<PAGE>

                         STANDARD AUTOMOTIVE CORPORATION

           Condensed Consolidated Statements of Operations (Unaudited)

                      (in thousands, except per share data)

<TABLE>
<CAPTION>
                                                                                 Three months ended            Six months ended
                                                                                    September 30,                September 30,
                                                                             --------------------------   --------------------------
                                                                                 2001          2000           2001          2000
                                                                             -----------    -----------   -----------    -----------
                                                                                   (Restated)                     (Restated)
<S>                                                                          <C>            <C>           <C>            <C>
Revenues, net                                                                $    26,615    $    41,342   $    58,519    $    85,511
Operating costs and expenses:
     Cost of revenues                                                             23,072         32,776        49,107         67,711
     Selling, general and administrative expenses                                  6,542          4,622        11,956          8,949
     Loss on impairment of assets                                                 25,984             --        25,984             --
                                                                             -----------    -----------   -----------    -----------
     Total operating costs and expenses                                           55,598         37,398        87,047         76,660

                                                                             -----------    -----------   -----------    -----------
Operating income (loss)                                                          (28,983)         3,944       (28,528)         8,851
Interest and other expenses                                                        3,285          2,861         6,519          5,441
                                                                             -----------    -----------   -----------    -----------

Income (loss) before income taxes                                                (32,268)         1,083       (35,047)         3,410
Provision for income taxes                                                           693            506         1,532          1,583

                                                                             -----------    -----------   -----------    -----------
Net income (loss)                                                                (32,961)           577       (36,579)         1,827
Preferred dividend                                                                   289            289           578            578

                                                                             -----------    -----------   -----------    -----------
Net income available to common stockholders                                  $   (33,250)   $       288   $   (37,157)   $     1,249
                                                                             ===========    ===========   ===========    ===========

Basic net income (loss) per share                                            $     (8.70)   $      0.08   $     (9.72)   $      0.34
                                                                             ===========    ===========   ===========    ===========
Diluted net income (loss) per share                                          $     (8.70)   $      0.08   $     (9.72)   $      0.34
                                                                             ===========    ===========   ===========    ===========

Basic weighted average number of shares outstanding                                3,822          3,722         3,822          3,706
Diluted weighted average number of shares outstanding                              3,822          3,730         3,822          3,715
</TABLE>

              The accompanying notes are an integral part of these
                       condensed consolidated statements.


                                       4
<PAGE>

                         Standard Automotive Corporation

      Condensed Consolidated Statement of Stockholders' Equity (Unaudited)

                                 (in thousands)

<TABLE>
<CAPTION>
                                                                                                            Other      Accumulated
                              Preferred              Common            Additional              Retained  Comprehensive   Total
                                Shares   Preferred   Shares    Common    Paid In    Deferred    Earnings    Income     Stockholders'
                             Outstanding   Stock   Outstanding Stock     Capital  Compensation (Deficit)    (Loss)       Equity
                             ----------- --------- ----------- ------  ---------- ------------ --------- ------------  -------------
<S>                              <C>      <C>          <C>     <C>     <C>         <C>         <C>        <C>          <C>
Balance - March 31, 2001         1,133    $      1     3,822   $    4  $ 31,308    $    (90)   $ (4,665)  $   (107)    $ 26,451

Currency Translation
     Adjustment                     --          --        --       --        --          --          --         57           57

Warrants and Options
     Issued                         --          --        --       --        50          --          --         --           50

Preferred Stock Dividend            --          --        --       --        --          --        (289)        --         (289)

Net Loss                            --          --        --       --        --          --      (3,618)        --       (3,618)

Amortization of Deferred
     Compensation                   --          --        --       --        --          15          --         --           15

                              --------    --------  --------   ------  --------    --------    --------   --------     --------
Balance - June 30, 2001          1,133    $      1     3,822   $    4  $ 31,358    $    (75)   $ (8,572)  $    (50)    $ 22,666
                              ========    ========  ========   ======  ========    ========    ========   ========     ========

Currency Translation
     Adjustment                     --          --        --       --        --          --          --        (46)         (46)

Warrants and Options
     Issued                         --          --        --       --        50          --          --         --           50

Preferred Stock Dividend            --          --        --       --        --          --        (289)        --         (289)

Net Loss                            --          --        --       --        --          --     (32,960)        --      (32,960)

Amortization of Deferred
     Compensation                   --          --        --       --        --          15          --         --           15

                              --------    --------  --------   ------  --------    --------    --------   --------     --------
Balance - September 30, 2001     1,133    $      1     3,822   $    4  $ 31,408         (60)   $(41,821)  $    (96)    $(10,564)
                              ========    ========  ========   ======  ========    ========    ========   ========     ========
</TABLE>

              The accompanying notes are an integral part of this
                        condensed consolidated statement.


                                       5
<PAGE>

                         STANDARD AUTOMOTIVE CORPORATION

           Condensed Consolidated Statements of Cash Flows (Unaudited)

                                 (in thousands)

<TABLE>
<CAPTION>
                                                                                                        Six months ended
                                                                                                           September 30,
                                                                                                -----------------------------------
                                                                                                     2001                2000
                                                                                                ---------------      --------------
                                                                                                                      (Restated)
<S>                                                                                              <C>                 <C>
Cash flows from operating activities:
Net income (loss)                                                                                $      (36,579)     $        1,827
Adjustments to reconcile net income to net cash
     (used in) provided by operating activities:
         Depreciation and amortization                                                                    4,024               3,667
         Loss on impairment of assets                                                                    25,984                  --
         Non-cash interest and compensation                                                                 130                 120
     Change in assets and liabilities:
         Accounts receivable                                                                             (2,343)             11,715
         Inventory                                                                                        8,158              (4,108)
         Prepaid expenses and other                                                                         740                (407)
         Deferred revenue                                                                                  (543)                 --
         Accounts payable, accrued expenses expenses and other                                            1,365              (9,714)
                                                                                                 --------------      --------------
Net cash (used) provided by operating activities                                                            936               3,100
                                                                                                 --------------      --------------
Cash flows from investing activities:
     Acquisition of businesses, net of cash acquired                                                         --             (25,605)
     Acquisition of property and equipment                                                                 (534)             (2,238)
     Disposition of property and equipment                                                                   13                  --
                                                                                                 --------------      --------------
Net cash provided (used) by investing activities                                                           (521)            (27,843)
                                                                                                 --------------      --------------
Cash flows from financing activities:
     Proceeds from bank loan                                                                                                  30,208
     Repayment of bank loan                                                                                 (12)             (2,625)
     Deferred financing costs                                                                                --              (2,534)
     Preferred dividend payment                                                                              --                (578)
                                                                                                 --------------      --------------
Net cash provided by financing activities                                                                   (12)             24,471
                                                                                                 --------------      --------------

Net increase (decrease) in cash and cash equivalents                                                        403                (272)
Cash and cash equivalents, beginning of period                                                              857               3,136
                                                                                                 --------------      --------------
Cash and cash equivalents, end of period                                                         $        1,260      $        2,864
                                                                                                 ==============      ==============

Supplemental disclosures of cash flow information:
     Cash paid during the period for:
         Interest                                                                                $          413      $        4,131
         Income taxes                                                                                     1,214               2,192
     Noncash investing and financing activities:
         Capital stock and debt issued for acquisition of
            businesses and assets                                                                            --                 780

</TABLE>

              The accompanying notes are an integral part of these
                       condensed consolidated statements.


                                       6
<PAGE>

                         STANDARD AUTOMOTIVE CORPORATION

        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

General

     The information in this Quarterly Report contains 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.
Such statements are based upon current expectations that involve risks and
uncertainties. Any statements contained in this Quarterly Report that are not
statements of historical fact may be deemed to be forward-looking statements.
For example, words such as "may," "will," "should," "estimates," "predicts,"
"potential," "continue," "strategy," "believes," "anticipates," "plans,"
"expects," "intends" and similar expressions are intended to identify
forward-looking statements. Actual results and the timing of certain events may
differ significantly from the results discussed in forward-looking statements.

     The financial statements for the six months ended September 30, 2001 and
September 30, 2000 are unaudited. The financial statements for the six months
ended September 30, 2000 have been restated for a change in accounting policy in
the method of recognizing revenue and for accrued interest expense incurred on
delinquent federal excise taxes. In the opinion of management, all adjustments
(consisting solely of normal recurring adjustments) necessary for a fair
presentation of the financial statements for the interim period have been made.
The financial statements for the six months ended September 30, 2001 should be
read in conjunction with our audited financial statements for the fiscal year
ended March 31, 2001.

     The preparation of financial statements in conformity with generally
accepted accounting principles requires management to make estimates and
assumptions that affect the reported amounts of assets and liabilities and
disclosure of contingent assets and liabilities at the date of the financial
statements and the reported amounts of revenues and expenses during the
reporting period. The costs we will ultimately incur and the value of assets
ultimately realized could differ in the near term from the related amounts
reflected in the accompanying financial statements.

     Significant accounting estimates include valuation of inventory, useful
lives of property, equipment and intangible assets, the allocation of purchase
prices, the measurement of contingencies and percentage of completion on
long-term contracts.


1. Organizational and Business Combination

     Standard Automotive Corporation (the "Company" or "Standard") is a Delaware
corporation that commenced operations in January, 1998. Standard currently
operates two divisions: (i) the Truck Body/Trailer Division, which designs,
manufactures and distributes trailer chassis for use primarily in the transport
of shipping containers and a broad line of specialized dump truck bodies, dump
trailers, truck suspensions and other related assemblies, and (ii) the Critical
Components Division, which specializes in the fabrication of precision
assemblies for the aerospace, nuclear, industrial and military markets.
Standard's Truck Body/Trailer Division operates through its wholly owned
subsidiaries: Ajax Manufacturing Company ("Ajax"), R&S Truck Body Company, Inc.
("R&S") and CPS Trailer Co. ("CPS"). Standard's Critical Components Division
operates through its wholly-owned subsidiaries: Ranor, Inc. ("Ranor"), Airborne
Gear & Mach. Ltd. ("Airborne"), Arell Machining Ltd. ("Arell") and The
Providence Group Inc. ("TPG").

2. Recently Issued Accounting Pronouncements

     In June 2001, the FASB approved SFAS Nos. 141 and 142 entitled Business
Combinations and Goodwill and Other Intangible Assets, respectively. The
statement on business combinations, among other things, eliminates the "Pooling
of Interests" method of accounting for business acquisitions entered into after
June 30, 2001. SFAS No. 142 among other things discontinues amortization of
goodwill and requires companies to use a fair-value approach to determine
whether there is an impairment of existing and future goodwill amortization.
These statements are effective for the Company beginning April 1, 2002 and have
certain transition rules, which must be implemented within six months from
adoption. Amortization of goodwill for the three months ending September 30,
2001 was $662,467 compared to $558,990 for the three months ending September 30,
2000. Goodwill amortization for the six months ending September 30, 2001 was
$1,244,934 compared to $1,031,834 for the same period last year. The effect of
implementing SFAS No. 142 could be significant.


                                       7
<PAGE>

3. Derivative Instruments and Hedging Activities

     SFAS No. 133, Accounting for Derivative Instruments and Hedging Activities,
was effective for the Company beginning April 1, 2001. The implementation of
SFAS No. 133 did not have a material impact on our financial position or results
of operations.

4. Inventory

     Inventory is comprised of the following:

                             September 30, 2001          March 31, 2001
                         -----------------------     -----------------------
                              (Unaudited)                  (Audited)

     Raw materials        $           4,348,000       $          10,762,000
     Work in progress                 6,772,000                   8,057,000
     Finished goods                   4,066,000                  13,233,000
                         -----------------------     -----------------------
                          $          15,186,000       $          32,052,000
                         =======================     =======================

     The inventory is valued on the first in first out method, at the lower of
cost or market. Approximately $8.7 million of the decrease in inventory
represented the write-down of Ajax inventories to estimated fair market value,
due to negative market conditions.


5. Long Term Debt and Credit Agreements

  Classification

     Due to the effects of the default events described below, certain long-term
debt has been classified as a current liability on the accompanying condensed
consolidated balance sheets.

  Term and Revolver Loans

     Our Term Loan and Revolving Credit Facility ("Credit Facility"), as amended
to date, provides for term loans in principal amounts of up to $75.0 million and
revolving loans in principal amounts of up to $25.0 million. The principal of
the term loans is payable in quarterly installments commencing in June 2000 in
specified amounts ranging from approximately $1.3 million and increasing
annually thereafter to approximately $1.6 million per quarter in June 2001, $1.9
million in June 2002, $2.3 million in June 2003, $2.6 million in June 2004, and
$3.2 million in June 2005. Amounts outstanding under the revolving loans are
payable in full in April, 2005. All remaining principal then outstanding is due
in April 2007. In addition, the amounts outstanding under the Credit Facility
are subject to mandatory prepayments in certain circumstances. Subject to our
request, together with the approval of the lenders, the maturity of the
revolving loans may be extended for one year with a maximum extension of two
one-year periods. We made scheduled principal payments of approximately $4.0
million during the nine months ended December 31, 2000. However, we did not make
the March 2001 principal payment of $1.3 million, the June 2001 principal
payment of $1.6 million or the September 2001 principal payment of $1.6 million.

     All amounts outstanding under the Credit Facility are secured by a lien on
substantially all of our assets. In addition, the Credit Facility imposes
significant operating and financial restrictions on us, including certain
limitations on our ability to incur additional debt, make payments on
subordinated indebtedness, pay loans, transact business with affiliates, enter
into sale and leaseback transactions, and place liens on our assets. In
addition, our Credit Facility contains covenants regarding the maintenance of
certain financial ratios.

     In December 2000, we informed the agent under the Credit Facility that we
were then in default of certain financial covenants under the Credit Facility.
In addition, we failed to make scheduled interest and principal payments
totaling approximately $2.8 million, $4.2 million and $4.1 million under the
Credit Facility on March 31, 2001, July 2, 2001 and September 30, 2001
respectively, which constituted additional events of default thereunder. Absent
significant additional financing or a restructuring, we expect to be unable to
pay additional principal and interest payments totaling approximately $4.1
million on the next payment date of December 31, 2001.


                                       8
<PAGE>

     From May 21, 2001 to July 17, 2001, and from August 23, 2001 to October 19,
2001 we and the bank lenders under the Credit Facility had been operating under
the terms of forbearance agreements pursuant to which the banks had agreed to
refrain from exercising their remedies under the Credit Facility until such
date. During the term of the most recent forbearance agreement, we engaged the
services of a crisis manager and an investment-banking firm to identify
potential buyers for the Company's subsidiaries. As disclosed in our Form 8-K
filed with the Securities and Exchange Commission on August 1, 2001, we received
an acceleration notice from PNC Bank, N.A. ("PNC"), the administrative agent
under our Credit Facility, terminating the commitments to make loans under the
Credit Facility and declaring all amounts due under the Credit Facility,
approximately $91 million at September 30, 2001, excluding costs and legal fees,
to be immediately due and payable. According to the notice of acceleration, if
the amounts due were not paid by Wednesday, August 1, 2001, the administrative
agents and the banks under the Credit Facility reserved their rights without
further notice to exercise their rights and remedies under the Credit Facility
documents, including but not limited to collecting receivables owed to us and
our subsidiaries directly from the parties owing such amounts, taking control of
and voting and managing all or part of the pledged stock of our subsidiaries and
instituting suit, including foreclosure actions, to collect the debt as well as
costs and legal fees. If the banks had taken the foregoing action, our ability
to operate our business would have been severely impaired and, in all
likelihood, we would have been required to seek protection from our creditors to
continue operations, which could have involved filing for bankruptcy protection
in the United States and possibly Canada and Mexico, where we have operations.

     On August 9, 2001, we received a letter from the administrative agent under
the Credit Facility, withdrawing the acceleration notice previously sent to us.
The withdrawal letter was subject to our acknowledgement that the defaults set
forth in the acceleration notice continued to exist, including the default of
certain financial covenants under the Credit Facility since December 2000, and
the failure to make scheduled interest and principal payments totaling
approximately $2.8 million and $4.2 million under the Credit Facility on March
31, 2001 and July 2, 2001, respectively.

     On October 25, 2001 we and the bank lenders under the Credit Facility
entered into a new forbearance agreement which expires on January 31, 2002,
pursuant to which the banks have agreed to refrain from exercising their rights
until such date. During the forbearance period, periodic reports must be made to
the Bank Group by the crisis manager, investment bankers and the Company on the
status of potential asset dispositions.

     On October 31, 2001 the Company's crisis manager ended its engagement to
provide consulting services to the Company. As a result of the crisis manager's
subsequent failure to provide financial reports to the bank lenders, the bank
lenders notified the Company that it was in default of certain financial
reporting required pursuant to the forbearance agreement, that it had failed to
retain a crisis manager acceptable to the bank lenders, and that the bank
lenders reserve all rights and remedies under the forbearance agreement and the
Credit Facility. The Company is actively discussing with counsel to the bank
lenders the replacement of the crisis manager or another mutually acceptable
alternative.

     Interest on the amounts outstanding under the Loans is payable monthly and
generally accrues at a variable rate based upon LIBOR or the Base Rate of PNC,
plus a percentage which adjusts from time to time based upon the ratio of the
Company's indebtedness to EBITDA, as such terms are defined in the Credit
Facility. As of September 30, 2001 the average rate of interest for the Loans is
10.25%, which is the default rate. All amounts outstanding under the Credit
Facility are secured by a lien on substantially all of the Company's assets. The
Credit Facility requires the Company to maintain compliance with certain
financial and non-financial covenants.

     At September 30, 2001 the total amount outstanding under the Credit
Facility was $91.0 million, excluding $6.6 million of accrued interest.

     We are currently unable to meet our payment obligations under the Credit
Facility and will be unable to achieve compliance with the terms of the Credit
Facility absent additional equity or debt financing, restructuring of the terms
of the Credit Facility or a combination of such financing and restructuring. We
have engaged an investment banking firm to assist us in obtaining additional
financing, although we can give no assurance that our efforts to obtain
additional financing or restructure our existing indebtedness will be
successful. Due to our current condition of default, our entire long-term debt
has been reclassified to current liabilities.


                                       9
<PAGE>

     We are currently in arrears on payment of certain federal excise taxes of
approximately $6.6 million, on which approximately $1.7 million of interest was
accrued as of September 30, 2001. We expect to attempt to negotiate a payment
plan with the Internal Revenue Service ("IRS") to resolve the arrearage.
Although no formal plan is yet in place, we made a voluntary tax payment in the
amount of $634,135 on March 9, 2001 as well as $20,000 on each of July 16, 2001,
August 15, 2001 and September 15, 2001, and $40,000 on October 15, 2001. This
arrearage has also resulted in an additional event of default under our Credit
Facility. Furthermore, the IRS has the statutory authority to impose penalties
which could be material.

     We have been advised by our independent accountants that if these matters
are not resolved prior to issuance of our March 31, 2002 annual report, they may
have to modify such report as to whether we are a going concern.

6. Basic and Diluted Net Income (loss) per Common Share

     Basic net income per share is calculated by dividing income available to
common shareholders by the weighted average number of common shares outstanding
during the period. Diluted net income per share is calculated by dividing income
available to common shareholders plus convertible preferred dividend payments,
if there is any dilutive convertible preferred stock used in computing common
equivalent shares, by the weighted average number of common and dilutive common
equivalent shares outstanding during the period. Common equivalent shares
consist of the incremental common shares issuable upon the conversion of
convertible preferred stock and the exercise of stock options and warrants
(using the "Treasury Stock" method); common equivalent shares are excluded from
the calculation if their effect is anti-dilutive.

     The following table sets forth, for the periods indicated, the calculation
of basic and diluted net income (loss) per share:

<TABLE>
<CAPTION>
         (in thousands, except per share data)                            For the Three Months Ended      For the Six Months Ended
                                                                               September 30,                     September 30,
                                                                         ----------------------------   ----------------------------
                                                                             2001            2000           2001            2000
                                                                         ------------    ------------   ------------    ------------
<S>                                                                      <C>             <C>            <C>             <C>
NUMERATOR:

Income (loss) available to common stockholders
  used in computing basic net income (loss) per share                    $    (33,250)   $        288   $    (37,157)   $      1,249

Convertible preferred dividends on dilutive
  convertible preferred stock                                                     289             289            578             578

                                                                         ------------    ------------   ------------    ------------
Income (loss) available to common stockholders
  used in computing dilutive net income (loss) per share                 $    (32,961)   $        577   $    (36,579)   $      1,827
                                                                         ============    ============   ============    ============

DENOMINATOR:

Weighted average number of
  common shares outstanding
  used in basic net income (loss) per share                                     3,822           3,722          3,822           3,706

Common equivalent shares:
  Options                                                                          --               8             --               9

                                                                         ------------    ------------   ------------    ------------
Weighted average number of common
  shares and common equivalent shares
  used in dilutive net income (loss) per share                                  3,822           3,730          3,822           3,715
                                                                         ============    ============   ============    ============

Basic net income (loss) per share                                        $      (8.70)   $       0.08   $      (9.72)   $       0.34
                                                                         ============    ============   ============    ============

Diluted net income (loss) per share                                      $      (8.70)   $       0.08   $      (9.72)   $       0.34
                                                                         ============    ============   ============    ============
</TABLE>


                                       10

<PAGE>

7. Related Party Transactions

     On May 16, 2001, we entered into an agreement with William Merker, then a
director, to settle a dispute regarding the propriety of William Merker's
relationship with the agent associated with the purchase of Airborne, Arell and
TPG. Pursuant to the terms of this agreement, Mr. William Merker transferred to
us 200,000 shares of common stock held by him. In addition, Mr. William Merker
provided us with a promissory note, payable on December 1, 2001, in an aggregate
principal amount of $201,500, which is equal to the amount by which $800,000
exceeds the fair market value of the transferred shares as determined by an
independent appraiser, less expenses related to the appraisal in the amount of
$22,500.

8. Segment Information

     As a result of the acquisition of Ranor in June 1999 we reorganized
operations by creating two operating divisions: the Truck Body/Trailer Division
and the Critical Components Division.

     The segment information for the period ended September 30, 2000 for our
Critical Components Division represents Ranor's results of operations for the
full period and also Airborne's and Arell's from April 26, 2000 through
September 30, 2000.


     Below is the selected financial segment data for the six months ended
September 30, 2001 and 2000:

                               Truck              Critical
                            Body/Trailer         Components         Segment
September 30, 2001            Division            Division           Totals
------------------       -------------------  ----------------  ----------------

                                               (in thousands)

Revenue                      $  36,716            $ 21,803          $ 58,519
Operating income (loss)      $ (25,297)              2,079           (23,218)
Identifiable assets             35,137              41,452            76,589
Capital expenditures              (534)                 --              (534)

                               Truck              Critical
                            Body/Trailer         Components         Segment
September 30, 2000            Division            Division           Totals
------------------       -------------------  ----------------  ----------------

Revenue                      $  65,858  (a)         19,653          $ 85,511
Operating income                 6,161  (a)          4,915            11,076
Identifiable assets             53,224              45,239            98,463
Capital expenditures             1,054               1,184             2,238

(a) Restated


                                       11
<PAGE>

     The following is a reconciliation of reportable segment operating income
and assets to the Company's consolidated totals for the six months ended
September 30, 2001 and September 30, 2000:

<TABLE>
<CAPTION>
                                                                           September 30,
Operating income                                                         2001           2000
----------------                                                    --------------- ---------------
                                                                                      (Restated)
                                                                     (in thousands)
<S>                                                                  <C>             <C>
Total operating income for reporting segments                        $     (23,218)  $      11,076
Other corporate expenses                                                     5,310           2,225
                                                                    --------------- ---------------
Consolidated operating income (loss)                                 $     (28,528)  $       8,851
                                                                    =============== ===============
</TABLE>

<TABLE>
<CAPTION>
                                                                           September 30,
Assets                                                                   2001              2000
------                                                              --------------- ---------------
                                                                            (in thousands)
<S>                                                                  <C>             <C>
Total assets for reporting segments                                  $      76,589   $      98,463
Goodwill                                                                    40,720          57,515
Other unallocated amounts (primarily deferred financing costs)               4,255           5,352
                                                                    --------------- ---------------
Consolidated total assets                                            $     121,564   $     161,330
                                                                    =============== ===============
</TABLE>

     Revenues by geographical area are comprised as follows:

<TABLE>
<CAPTION>
                                   Six months ended September 30,
                                  --------------------------------
                                      2001              2000
                                  ---------------   --------------
                                                       (Restated)
                                  (in thousands)
<S>                               <C>               <C>
      United States               $       48,421    $       76,982
      Canada                              10,098             8,529
                                  --------------    --------------

      Total net revenues          $       58,519    $       85,511
                                  ==============    ==============
</TABLE>

9.  Loss on Impairment of Assets

     We have concluded that impairments have occurred in the value of the assets
of the Ajax unit of the Truck Body/Trailer Division and the TPG unit of the
Critical Components Division. The decision was made based on current and
projected earnings levels of these divisions and current market conditions in
accordance with SFAS No. 121. Accordingly, we recorded impairment losses of
$23.7 million for the Ajax unit and $2.2 million for the TPG unit during the
quarter ended September 30, 2001. The primary components of the impairment loss
included $18.0 million of goodwill, $4.6 million of inventories and $3.3 million
of property, plant and equipment. There is approximately $1.5 million of net
property and equipment remaining.

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

     The financial statements for the six months ended September 30, 2001 and
September 30, 2000 are unaudited. The financial statements for the six months
ended September 30, 2000 have been restated for a change in accounting policy in
the method of recognizing revenue and for accrued interest expense incurred on
delinquent federal excise taxes. In the opinion of management, all adjustments
(consisting solely of normal recurring adjustments) necessary for a fair
presentation of the financial statements for the interim period have been made.


                                       12
<PAGE>

     The following discussion and analysis of the financial condition and
results of operations of Standard Automotive Corporation should be read together
with the consolidated financial statements and notes thereto included elsewhere
herein.

     This discussion contains forward-looking statements that involve risks and
uncertainties. Standard Automotive Corporation's actual results may differ
materially from those expressed or implied by these forward-looking statements
as a result of various factors, such as those set forth under "Risk Factors."

Recently Issued Accounting Pronouncements

     In June 2001, the FASB approved SFAS Nos. 141 and 142 entitled Business
Combinations and Goodwill and Other Intangible Assets, respectively. The
statement on business combinations, among other things, eliminates the "Pooling
of Interests" method of accounting for business acquisitions entered into after
June 30, 2001. SFAS No. 142 requires companies to use a fair-value approach to
determine whether there is an impairment of existing and future goodwill. These
statements are effective for the Company beginning April 1, 2002 and have
certain transition rules, which must be implemented within six months from
adoption.

Derivative Instruments and Hedging Activities

     SFAS No. 133 was effective for the Company beginning April 1, 2001. The
implementation of SFAS No. 133 did not have a material impact on our financial
position or results of operations.

Recent Developments

     On October 31, 2001, the Company's crisis manager ended its engagement to
provide consulting services to the Company. As a result of the crisis manager
ending its engagement and its subsequent failure to provide financial reports to
the bank lenders, the bank lenders notified the Company that it was in default
of certain financial reporting requirements pursuant to the forbearance
agreement, that it had failed to retain a crisis manager acceptable to the bank
lenders, and that the bank lenders reserved all rights and remedies under the
forbearance agreement and the Credit Facility. The Company is actively
discussing with counsel to the bank lenders the replacement of the crisis
manager or another mutually acceptable alternative.

Overview

     Standard Automotive Corporation is a diversified holding company. We
commenced operations in January 1998 with the acquisition of Ajax Manufacturing
Company ("Ajax"). We have expanded our operations through subsequent
acquisitions and growth within acquired companies. Standard is comprised of
seven operating companies located throughout the United States, Canada and
Mexico.

     Our subsidiaries are currently organized into two operating divisions: the
Truck Body/Trailer Division and the Critical Components Division. These two
divisions operate separately.

  Truck Body/Trailer Division

     Our Truck Body/Trailer Division designs, manufactures and sells trailer
chassis, dump truck bodies, specialty trailers, truck suspensions and related
assemblies through the following operating companies:

     o  Ajax designs, manufactures and sells container chassis, refurbishes (or
        "re-manufactures") used chassis, and manufactures specialty
        transportation equipment. Container chassis are used to transport
        maritime shipping containers from container ships to inland
        destinations. Container chassis are sold to leasing companies, large
        steamship lines, railroads and trucking companies to transport overland
        20-, 40-, 45- and 48-foot shipping containers. Ajax operates facilities
        in Hillsborough, New Jersey and Sonora, Mexico

     o  R&S Truck Body Company, Inc. ("R&S"), located in Ivel, Kentucky,
        designs, manufactures and sells customized, high end, steel and aluminum
        dump truck bodies, platform bodies, custom large dump trailers,
        specialized truck suspension systems and related products and parts. R&S
        recently introduced several newly designed elliptical and
        crossmemberless aluminum and steel dump bodies. R&S is currently testing
        a new lightweight steerable suspension with an in house fabricated axle
        for the dump body market.

      o CPS Trailer Co. ("CPS"), located in Oran, Missouri, designs,
        manufactures and sells bottom dump trailers, end dump trailers, roll-off
        hoists, pup trailers, two-can trailers, light-weight end dump trailers,
        grain hopper trailers and walking floor van trailers, used for hauling
        bulk commodities such as gravel and grain, and for the construction,
        agriculture and waste hauling industries.


                                       13
<PAGE>

  Critical Components Division

     Our Critical Components Division designs, manufactures, and sells
precision-machined components to original equipment manufacturers ("OEMs") in
the aerospace, nuclear, defense and industrial markets through the following
operating companies:

     o  Ranor, Inc. ("Ranor"), located in Westminster, Massachusetts,
        specializes in the fabrication and precision machining of large metal
        components that exceed one hundred tons for the aerospace, nuclear,
        defense, shipbuilding and power generation markets as well as national
        laboratories. Ranor manufactures domes, machined in one piece, for
        Boeing's Delta rocket program. Additionally, Ranor manufactures and
        supplies steam accumulator tanks for U.S. Navy nuclear-powered aircraft
        carriers, as well as large precision vacuum chambers for the National
        Ignition Laboratories at Lawrence Livermore. Ranor also manufactures and
        supplies large machined casings for ground-based, gas turbine power
        generation engines, and nuclear spent fuel canisters.

     o  Airborne Gear & Mach. Ltd. ("Airborne"), located in St. Leonard,
        Quebec, Canada, is principally engaged in the manufacture and sale of
        hot section engine components in exotic materials including Inconel (a
        nickel alloy), titanium and beryllium copper. Airborne is considered a
        preferred vendor by its significant customers. We acquired Airborne in
        April 2000.

     o  Arell Machining Ltd. ("Arell"), located in Anjou, Quebec, Canada,
        manufactures hot and cold section engine components, airframe structural
        components and landing gear kits and assemblies for the aerospace
        market. Arell is considered a preferred supplier by its significant
        customers. We acquired Arell in April 2000.

     o  The Providence Group Inc. ("TPG"), located in Knoxville, Tennessee, is
        a specialized engineering services company that provides engineering
        service predominately in the environmental and nuclear industries. TPG
        designs, manufactures and operates remote robotic retrieval systems used
        in the cleaning and transferring of stored nuclear waste. We acquired
        TPG in September 2000.

Strategy

     In light of our recent history of losses and the unavailability of
additional acquisition financing, we have shifted our strategic emphasis from
growth through acquisitions to growth and management of our current core
businesses. Notwithstanding our strategic initiatives, we cannot provide any
assurance that we will achieve or sustain profitability in the future. We have
recently engaged the services of an investment banking firm to identify
prospective buyers and to evaluate any potential offers for the Company and/or
for it's subsidiaries.

     Our current business strategy is to increase sales by improving the quality
of our products and to decrease our costs through progressive inventory and
purchasing management, more effective cash management, and improved labor
efficiencies. Implementing our business strategy will, during the continuation
of defaults under our Credit Facility, require the continued forbearance of our
senior lenders, which cannot be assured.

     We believe that our competitive advantages include management experience
and the skill of our work force, as well as established relationships with
customers. A number of the individuals who formerly owned or managed our
operating companies have remained with the businesses after acquisition by
Standard, and provide comprehensive knowledge of customer needs and markets,
enabling our operating companies to design and manufacture customized products.


                                       14
<PAGE>

Results of Operations (Unaudited)

     The following table sets forth, for the indicated periods, certain
components of our Consolidated Statements of Income expressed in dollar amounts
and as a percentage of net revenues. The six months ended September 30, 2001
reflect the consolidated results of all operating companies including TPG, which
was acquired on August 31, 2000, for the entire period. The six months ended
September 30, 2000 reflect the consolidated amounts of Standard, Ajax, R&S, CPS
and Ranor for the entire period and also Airborne and Arell from the date of
their acquisitions on April 26, 2000. The financial statements for the six
months ended September 30, 2000 have been restated for a change in accounting
policy in the method of recognizing revenue and for accrued interest expense
incurred on delinquent federal excise taxes.

<TABLE>
<CAPTION>
         (in thousands)                    For the Three Months Ended September 30,         For the Six Months Ended September 30,
                                          -------------------------------------------   --------------------------------------------
                                                 2001                     2000                  2001                     2000
                                          --------------------    -------------------   --------------------     -------------------
<S>                                       <C>         <C>         <C>         <C>       <C>          <C>         <C>         <C>
Revenues, net                             $ 26,615     100.0 %    $ 41,342    100.0 %   $ 58,519     100.0 %     $ 85,511    100.0 %

Cost of revenues                            23,072        86.7      32,776       79.3     49,107        83.9       67,711       79.2
Selling, general and
     administrative                          6,542        24.6       4,622       11.2     11,956        20.4        8,949       10.5
Loss on impairment
     of assets                              25,984        97.6          --         --     25,984        44.4           --         --

                                          --------    --------    --------   --------   --------    --------     --------   --------
Operating income                           (28,983)     (108.9)      3,944        9.5    (28,527)      (48.7)       8,851       10.4
Interest and other                           3,285        12.3       2,861        6.9      6,519        11.1        5,441        6.4
                                          --------    --------    --------   --------   --------    --------     --------   --------

Income before provision
     for taxes                             (32,268)     (121.2)      1,083        2.6    (35,046)      (59.9)       3,410        4.0
Provision for income taxes                     693         2.6         506        1.2      1,532         2.6        1,583        1.9

                                          --------    --------    --------   --------   --------    --------     --------   --------
Net income (loss)                         $(32,961)     (123.8)%  $    577      1.4 %   $(36,578)      (62.5)%   $  1,827      2.1 %
                                          ========    ========    ========   ========   ========    ========     ========   ========
</TABLE>

Comparison of Six Months Ended September 30, 2001 to September 30, 2000

     Net Revenues for the six months ended September 30, 2001 were $58.5
million, a decrease of 32% from net revenues of $85.5 million, as restated, for
the comparable period in 2000. Net revenues for our Truck Body/Trailer Division
decreased from approximately $65.9 million, as restated, for the six months
ended September 30, 2000 to approximately $36.7 million for the six months ended
September 30, 2001, a decrease of 44.4%. The decrease in net revenues was
primarily attributable to the significant downturn in the truck body and trailer
industries. The decrease in net revenues in our Truck Body/Trailer Division was
partially offset by higher net revenues in our Critical Components Division due
to the inclusion of Airborne, Arell and TPG, which were acquired during the
fiscal year ended March 31, 2001. As a result of acquisitions, the Critical
Components Division contributed 37.3% of revenues for the six months ended
September 30, 2001 versus 23% for the six months ended September 30, 2000. Our
Critical Components Division experienced an overall net revenue increase of 11%,
to $21.8 million for the six months ended September 30, 2001, compared to $19.7
million for the six months ended September 30, 2000.

     Cost of Revenues decreased to $49.1 million, or 83.9% of net revenues, for
the six months ended September 30, 2001 versus $67.7 million, as restated, or
79.2% of net revenues for the comparable period in 2000. This decrease is
principally attributed to lower demand for our Truck Body/Trailer Division
products. The consolidated ratio of our cost of revenues to revenues increased
primarily due to the application of our fixed costs against decreased revenues
in our Truck Body/Trailer Division. The ratio of our cost of revenues to
revenues at our Critical Components Division remained relatively constant.

     Selling, General & Administrative Expenses ("SG&A") were $12.0 million
during the six months ended September 30, 2001, an increase of $3.0 million from
$8.9 million incurred during the comparable period in 2000. SG&A, as a
percentage of net revenue, increased to 20.4% of net revenues, up from 10.5% for
the comparable period in 2000. The dollar increases include significantly higher
legal and other professional fees associated with our efforts to restructure our
Credit Facility and obtain additional forbearance from the bank. The increases
also resulted from our continued expansion into product lines with higher
selling and administrative expenses as well as higher corporate oversight
expense associated with changes in management and our restructuring efforts.

     Interest and Other Expense increased to $6.5 million for the six months
ended September 30, 2001 from $5.4 million, as restated, during the comparable
period in 2000. This increase primarily reflects increased interest rates and
forbearance fees as a consequence of our defaults under the Credit Facility.

     Loss on the impairment of Assets reflects a loss on an impairment of assets
of $23.7 million for the Ajax unit and $2.2 million for the TPG unit.


                                       15
<PAGE>

     Provision for income taxes does not reflect tax benefits being recorded for
losses, because there is no assurance that these benefits will be recovered.

Comparison of Three Months Ended September 30, 2001 to September 30, 2000

     Net Revenues for the three months ended September 30, 2001 were $26.6
million, a decrease of 35.6% from net revenues of $41.3 million, as restated,
for the comparable period in 2000. Net revenues for our Truck Body/Trailer
Division decreased from approximately $30.8 million, as restated, for the three
months ended September 30, 2000 to approximately $16.9 million for the three
months ended September 30, 2001, a decrease of 45%. The decrease in net revenues
was primarily attributable to the significant downturn in the truck body and
trailer industries. The decrease in net revenues in our Truck Body/Trailer
Division was partially offset by higher net revenues in our Critical Components
Division due to the inclusion of Airborne, Arell and TPG, which were acquired
during the fiscal year ended March 31, 2001. As a result of acquisitions, the
Critical Components Division contributed 36.6% of revenues for the three months
ended September 30, 2001 versus 25.6% for the three months ended September 30,
2000. Our Critical Components Division experienced an overall net revenue
decrease of 8%, to $9.7 million for the three months ended September 30, 2001,
compared to $10.6 million for the three months ended September 30, 2000.

     Cost of Revenues decreased to $23.1 million, or 86.7% of net revenues, for
the three months ended September 30, 2001 versus $32.8 million, as restated, or
79.3% of net revenues for the comparable period in 2000. This decrease is
principally attributed to lower demand for our Truck Body/Trailer Division
products. The consolidated ratio of our cost of revenues to revenues increased
primarily due to the application of our fixed costs against decreased revenues
in our Truck Body/Trailer Division. The ratio of our cost of revenues to
revenues at our Critical Components Division remained relatively constant.

     Selling, General & Administrative Expenses ("SG&A") were $6.5 million
during the three months ended September 30, 2001, an increase of $1.9 million
from $4.6 million incurred during the comparable period in 2000. SG&A, as a
percentage of net revenue, increased to 24.6% of net revenues, up from 11.2% for
the comparable period in 2000. The dollar increases include significantly higher
legal and other professional fees associated with our efforts to restructure our
Credit Facility and obtain additional forbearance from the bank. The increases
also resulted from our continued expansion into product lines with higher
selling and administrative expenses as well as higher corporate oversight
expense associated with changes in management and our restructuring efforts.

     Interest and Other Expense increased to $3.3 million for the three months
ended September 30, 2001 from $2.9 million, as restated, during the comparable
period in 2000. This increase primarily reflects increased interest rates and
forbearance fees as a consequence of our defaults under the Credit Facility.

     Loss on the impairment of Assets reflects a loss on an impairment of assets
of $23.7 million for the Ajax unit and $2.2 million for the TPG unit.

     Provision for income taxes does not reflect tax benefits being recorded for
losses, because there are no assurances that these benefits will be recovered.

Liquidity and Capital Resources

     We have historically funded our operations and capital expenditures through
cash flow generated by operations, from borrowings under our Credit Facility
and, to a lesser extent, through the incurrence of subordinated indebtedness,
capital lease transactions and the issuance of common and preferred stock.

     Our cash position as of September 30, 2001 was $1.3 million, an increase of
approximately $400,000 from our cash and cash equivalents of approximately
$900,000 at March 31, 2001.

     Approximately $900,000 of cash was provided by operating activities during
the six months ended September 30, 2001 compared with $3.1 million during the
comparable period in 2000. The cash provided by operating activities for the six
months ended September 30, 2001 primarily reflects deferral of payments to our
lenders and suppliers and also reduction of inventories, since March 31, 2001
through improved asset management.


                                       16
<PAGE>

     Net cash used in investing activities was approximately $521,000 during the
six months ended September 30, 2001 as compared with $27.8 million used during
the comparable period in 2000. The cash used by investing activities during the
six months ending September 30, 2001 was primarily for the acquisition of
property and equipment, while the cash used in investing activities during the
six months ending September 30, 2000 primarily reflected the acquisitions of
Airborne, Arell and TPG.

     The $12,000 of cash used by financing activities for the six months ending
September 30, 2001 was a pay down of a lease, while the cash provided by
financing activities during the six months ending September 30, 2000 principally
reflected the financing obtained through an increase in our Credit Facility for
the acquisitions of Airborne and Arell. In addition to financing the
acquisitions of Arell and Airborne during the six months ending September 30,
2000, the Credit Facility was also used to finance capital expenditures and to
provide additional working capital.

     Excluding payment obligations in respect to indebtedness, preferred stock,
Internal Revenue Service payments and potential penalties, and earn-out payments
relating to acquired businesses, as discussed below, we believe that cash on
hand, together with cash provided from operations, will be sufficient to fund
our operations through March 31, 2002. As of November 13, 2001 our existing
cash, together with cash generated from our operations will not be sufficient to
fund our current obligations in respect to our senior indebtedness, subordinated
indebtedness, preferred stock dividends and payment obligations under earn-out
arrangements relating to acquired businesses. We are currently in default under
our Credit Facility and are unable to borrow thereunder to fund our operations
and other obligations.

     At September 30, 2001, we had $95.6 million in total debt outstanding,
consisting of an outstanding revolving loan of $20.0 million, term loans of
$71.0 million and subordinated notes to the prior owners of Ranor of $4.6
million. Due to continuing conditions of default described below, the entire
$95.6 million of outstanding debt has been reclassified, for reporting purposes,
from long-term debt to current liabilities.

     Our Credit Facility, as amended to date, provides for term loans in
principal amounts of up to $75.0 million and revolving loans in principal
amounts of up to $25.0 million. The principal of the term loans is payable
quarterly commencing in June 2000 in specified amounts ranging from
approximately $1.3 million quarterly commencing in June 2000 and increasing
annually thereafter to approximately $1.6 million in June 2001, $1.9 million in
June 2002, $2.3 million in June 2003, $2.6 million in June 2004, and $3.2
million in June 2005. Amounts outstanding under the revolving loans are payable
in full in April, 2005. All remaining principal then outstanding is due in April
2007. In addition, the amounts outstanding under the Credit Facility are subject
to mandatory prepayments in certain circumstances. Subject to our request,
together with the approval of the lenders, the maturity of the revolving loans
may be extended for one year with a maximum extension of two one-year periods.
We made scheduled principal payments of approximately $4.0 million during the
nine months ended December 31, 2000. However, we did not make the March 2001
principal payment of $1.3 million, the June 2001 principal payment of $1.6
million and the September principal payment of $1.6 million as, well as the
related concurrent interest payments of $1.5 million, $2.6 million and $2.5
million respectively.

     All amounts outstanding under the Credit Facility are secured by a lien on
substantially all of our assets. In addition, the Credit Facility imposes
significant operating and financial restrictions on us, including certain
limitations on our ability to incur additional debt, make payments on
subordinated indebtedness, pay dividends, redeem capital stock, sell assets,
engage in mergers and acquisitions or make investments, make loans, transact
business with affiliates, enter into sale and leaseback transactions, and place
liens on our assets. In addition, our Credit Facility contains covenants
regarding the maintenance of certain financial ratios.

     In December 2000, we informed the agent under the Credit Facility that we
were then in default of certain financial covenants under the Credit Facility.
In addition, we failed to make scheduled interest and principal payments
totaling approximately $2.8 million, $4.2 million and $4.1 million under the
Credit Facility on March 31, 2001, July 2, 2001 and September 30, 2001
respectively, which constituted additional events of default thereunder. Absent
significant additional financing or a restructuring, we expect to be unable to
pay additional principal and interest payments totaling approximately $3.9
million on the next payment date of December 28, 2001.

     From May 21, 2001 to July 17, 2001, and from August 23, 2001 to October 19,
2001 we and the bank lenders under the Credit Facility had been operating under
the terms of forbearance agreement pursuant to which the banks had agreed to
refrain from exercising their remedies under the Credit Facility until such
date. During the term of the most recent forbearance agreement, we engaged the
services of a crisis manager and an investment-banking firm to identify
potential buyers for the Company's subsidiaries. As disclosed in our Form 8-K
filed with the Securities and Exchange Commission on August 1, 2001, we received
an acceleration notice from PNC Bank, N.A. ("PNC"), the administrative agent
under our Credit Facility, terminating the commitments to make loans under the
Credit Facility and declaring all amounts due under the Credit Facility,
approximately $91 million at June 30, 2001, excluding costs and legal fees, to
be immediately due and payable. According to the notice of acceleration, if the
amounts due were not paid by Wednesday, August 1, 2001, the administrative
agents and the banks under the Credit Facility reserved their rights without
further notice to exercise their rights and remedies under the Credit Facility
documents, including but not limited to collecting receivables owed to us and
our subsidiaries directly from the parties owing such amounts, taking control of
and voting and managing all or part of the pledged stock of our subsidiaries and
instituting suit, including foreclosure actions, to collect the debt as well as
cost and legal fees. If the banks had taken the foregoing action, our ability to
operate our business would have been severely impaired and, in all likelihood,
we would have been required to seek protection from our creditors to continue
operations, which could have involved filing for bankruptcy protection in the
United States and possibly Canada and Mexico, where we have operations.


                                       17
<PAGE>

     On August 9, 2001, we received a letter from the administrative agent under
the Credit Facility, withdrawing the acceleration notice previously sent to us.
The withdrawal letter was subject to our acknowledgement that the defaults set
forth in the acceleration notice continued to exist, including the default of
certain financial covenants under the Credit Facility since December 2000, and
the failure to make scheduled interest and principal payments totaling
approximately $2.8 million and $4.2 million under the Credit Facility on March
31, 2001 and July 2, 2001, respectively.

     On October 25, 2001 we and the bank lenders under the Credit Facility
entered into a new forbearance agreement which expires on January 31, 2002,
pursuant to which the banks have agreed to refrain from exercising their rights
until such date. During the forbearance period, periodic reports must be made to
the Bank Group by the crisis manager, investment bankers and the Company on the
status of potential asset dispositions.

     On October 31, 2001 the Company's crisis manager ended its engagement to
provide consulting services to the Company. As a result of the crisis manager's
subsequent failure to provide financial reports to the bank lenders, the bank
lenders notified the Company that it was in default of certain financial
reporting required pursuant to the forbearance agreement, that it had failed to
retain a crisis manager acceptable to the bank lenders, and that the bank
lenders reserve all rights and remedies under the forbearance agreement and the
Credit Facility. The Company is actively discussing with counsel to the bank
lenders the replacement of the crisis manager or another mutually acceptable
alternative.

     The terms on which we sell our products vary by operating company, but
generally provide for payment within 30 days.

     Capital expenditures were approximately $534,000 for the six months ended
September 30, 2001 compared to approximately $2.2 million for the comparable
period last year. Capital expenditures incurred during the six months ended
September 30 2001 were primarily for the purchase of production equipment and
computer software to maintain our current plant capacity. We expect that capital
expenditures during the fiscal year ending March 31, 2002 will not exceed those
of the preceding year.

     The annual dividend requirement on our preferred stock at September 30,
2001 is currently $1,155,000. We suspended payment of the quarterly dividend of
$289,000 during the quarter ended December 31, 2000. Unpaid dividends on the
preferred stock are cumulative. Our future earnings, if any, may not be adequate
to pay the cumulative dividend or future dividends on the preferred stock.
Although we intend to pay the cumulative dividend and to resume payment of
regular quarterly dividends out of available surplus, there can be no assurance
that we will maintain sufficient surplus or that future earnings, if any, will
be adequate to pay the cumulative dividend or future dividends on our preferred
stock. Further, we will need the approval of the lenders under our Credit
Facility to resume payment of preferred dividends. Beginning on September 28,
2001, as a result of the failure to pay the quarterly dividend for four
consecutive quarters, the holders of our preferred stock are entitled to elect
two directors to our Board of Directors. Such right shall terminate as of the
next annual meeting of stockholders following payment of all accrued dividends.

     As of September 30, 2001, we had working capital of approximately $4.9
million prior to the reclassification of $95.6 million of long-term debt to
current liabilities. Excluding payment obligations in respect of indebtedness,
preferred stock, Internal Revenue Service payments and potential penalties, and
earn-out payments relating to acquired businesses, management believes that our
current working capital position, along with anticipated results of operations,
will be sufficient to allow us to fund our working capital requirements for at
least the next twelve months. This assessment is dependent upon the successful
outcome of the negotiations with the lenders under our Credit Facility and with
the Internal Revenue Service with respect to our outstanding excise tax
liabilities. We have been advised by our independent accountants that if these
matters are not resolved prior to the issuance of our March 31, 2002 annual
report, they may have to modify their report as to whether we are a going
concern.


                                       18
<PAGE>

     In April 2000 we acquired all of the outstanding capital stock of Airborne
and Arell. Under the terms of those acquisition agreements, we agreed to pay
approximately $5.1 million in the event that certain earnings targets were
achieved during the three years following the acquisition. Accordingly, we
accrued for a liability of approximately $2 million for the fiscal year ended
March 31, 2001, representing the portion of the earnout attributable to that
year. Airborne and Arell met their earnings targets for the fiscal year ended
March 31, 2001. However, we are prohibited from paying this amount under the
terms of the forbearance agreement with our senior lenders. Additionally, we
have also agreed to pay a certain percentage of the earnings of both companies
to the extent that their cumulative earnings for the fiscal years ending
March 31, 2001, 2002 and 2003 exceed a certain level.

Item 3. Quantitative and Qualitative Disclosures about Market Risk

Interest Rate Risk

     We are exposed to interest rate risk primarily through our borrowings under
the Credit Facility. As of September 30, 2001, we had approximately $91.0
million of prime rate based debt not including accrued interest outstanding
under the Credit Facility. A hypothetical 100 basis-point increase in the
floating interest rate from the current level corresponds to an increase in our
interest expense over a one-year period of $951,000. This sensitivity analysis
does not account for the change in our competitive environment indirectly
related to the change in interest rates and the potential decisions which could
be taken in response to any of these changes. Furthermore, on April 25, 2000 we
entered into an interest rate hedge with a notional amount of $37,500,000 to
protect against interest rate increases.

Foreign Currency Exchange Risk

     In April 2000, we acquired Airborne and Arell, both located outside of
Montreal, Canada, and in April 1999 we commenced production at our facility in
Sonora, Mexico. Accordingly, fluctuations in the value of the Canadian dollar
and/or Mexican peso compared to the U.S. dollar upon currency conversion may
affect our financial position and cash flow. As of September 30, 2001, we had
not established any programs for hedging against foreign currency losses.
Because a majority of our transactions are U.S. based and U.S.
dollar-denominated, a hypothetical 10 % change in the value of the Canadian
dollar or Mexican peso would not have a materially adverse impact on our
financial position and cash flow.

Risk Factors

     Our auditors have issued a "going concern" audit opinion.

     The auditor's report on our financial statements for the fiscal year ended
March 31, 2001 states that because of operating losses and our continued
experience of negative cash flows from operations, there is substantial doubt
about our ability to continue as a going concern. A "going concern" opinion
indicates that the financial statements have been prepared assuming we will
continue as a going concern and do not include any adjustments to reflect the
possible future effects on the recoverability and classification of assets or
the amounts and classification of liabilities that may result from the outcome
of this uncertainty.

     We have recently incurred losses, which are likely to continue.

     During the fiscal year ended March 31, 2001, we incurred net losses of
approximately $10.2 million, and during the six months ended September 30, 2001
we incurred net losses of approximately $36.6 million. Because of the general
decline in the trucking industry, our significantly increased interest expense
as a result of recent acquisitions and our inability to successfully integrate
acquired businesses, these losses are likely to continue, and perhaps increase,
during at least a portion of our current fiscal year. In addition, our revenues
declined from the year ended March 31, 2000 to the year ended March 31, 2001 as
well as for the six months ended September 30, 2001 versus the comparable period
in 2000. We will need to generate additional revenue and achieve cost reductions
if we are to regain and sustain profitability. We may not achieve or sustain
profitability and our losses may continue to grow in the future. As a result, we
may not be able to pursue our business strategy effectively.


                                       19
<PAGE>

     We are in default under our Credit Facility. If we fail to obtain further
forbearance or waivers with respect to these defaults or obtain additional
financing to enable us to cure them, then our lenders under the Credit Facility
may foreclose on substantially all of our assets, which would severely impair
our ability to operate our business and perhaps require us to seek protection
from our creditors.

     In December 2000, we informed the agent under the Credit Facility that we
were then in default of certain financial covenants under the Credit Facility.
In addition, we failed to make scheduled interest and principal payments
totaling approximately $2.8 million and $4.2 million under the Credit Facility
on March 31, 2001 and July 2, 2001, respectively, which constituted additional
events of default thereunder. Absent significant additional financing or a
restructuring, we expect to be unable to pay additional principal and interest
payments totaling approximately $4.1 million on the next payment date of
September 30, 2001.

     From May 21, 2001 to July 17, 2001, and from August 23, 2001 to October 19,
2001, we and the bank lender under the Credit Facility had been operating under
the terms of forbearance agreements pursuant to which the banks had agreed to
refrain from exercising their remedies under the Credit Facility until such
date. During the term of the most recent forbearance period, and since then, we
engaged the services of a crisis manager and an investment-banking firm to
identify potential buyers for the company's subsidiaries. As disclosed in our
Form 8-K filed with the Securities and Exchange Commission on August 1, 2001, we
received an acceleration notice from PNC Bank, N.A. ("PNC"), the administrative
agent under our Credit Facility, terminating the commitments to make loans under
the Credit Facility and declaring all amounts due under the Credit Facility,
approximately $91 million at June 30, 2001, excluding costs and legal fees, to
be immediately due and payable. According to the notice of acceleration, if the
amounts due were not paid by Wednesday, August 1, 2001, the administrative
agents and the banks under the Credit Facility reserved their rights without
further notice to exercise their rights and remedies under the Credit Facility
documents, including but not limited to collecting receivables owed to us and
our subsidiaries directly from the parties owing such amounts, taking control of
and voting and managing all or part of the pledged stock of our subsidiaries and
instituting suit, including foreclosure actions, to collect the debt as well as
cost and legal fees. If the banks had taken the foregoing action, our ability to
operate our business would have been severely impaired and, in all likelihood,
we would have been required to seek protection from our creditors to continue
operations, which could have involved filing for bankruptcy protection in the
United States and possibly Canada and Mexico where we have operations.

     On August 9, 2001, we received a letter from the administrative agent under
the Credit Facility, withdrawing the acceleration notice previously sent to us.
The withdrawal letter was subject to our acknowledgement that the defaults set
forth in the acceleration notice continued to exist, including the default of
certain financial covenants under the Credit Facility since December 2000, and
the failure to make scheduled interest and principal payments totaling
approximately $2.8 million and $4.2 million under the Credit Facility on March
31, 2001 and July 2, 2001, respectively.

     On October 25, 2001 we and the bank lenders under the Credit Facility
entered into a new forbearance agreement which expires on January 31, 2002,
pursuant to which the banks have agreed to refrain from exercising their rights
until such date. During the forbearance period periodic reporting must be made
to the Bank Group by the crisis manager, investment bankers and the company on
the status of potential asset disposition.

     On October 31, 2001 the Company's crisis manager ended its engagement to
provide consulting services to the Company. As a result of the crisis manager's
subsequent failure to provide financial reports to the bank lenders, the bank
lenders notified the Company that it was in default of certain financial
reporting required pursuant to the forbearance agreement, that it had failed to
retain a crisis manager acceptable to the bank lenders, and that the bank
lenders reserve all rights and remedies under the forbearance agreement and the
Credit Facility. The Company is actively discussing with counsel to the bank
lenders the replacement of the crisis manager or another mutually acceptable
alternative.

     We need to sell or dispose of assets in order to meet our existing debt
obligations and to fund our operations. We may not be able to sell such assets
at appropriate values. We could experience a change of control as a result of
such events. In addition, holders of our common stock and preferred stock may
have their equity interest severely diluted or eliminated entirely in connection
with a restructuring transaction or if we become subject to proceedings in
respect of protection from our creditors.

     We have engaged an investment banking firm to identify potential buyers for
our subsidiaries. We can give no assurance that our efforts to sell our
subsidiaries will be successful or that the sale of assets will be at
appropriate values. In the event we restructure our existing indebtedness as the
result of asset sales, such events could cause a change in control of the
Company.


                                       20
<PAGE>

     If we are unable to accomplish an out-of-court restructuring though the
sale of assets we may seek protection from our creditors. Moreover, it is
possible that our creditors may seek to initiate involuntary proceedings against
us or against one or more of our subsidiaries in the United States and/or in
Canada or Mexico, which would force us to make defensive voluntary filing(s) of
our own. Should we be forced to take action with respect to one or more of our
foreign subsidiaries, such filings raise substantial additional risk to us and
the success of our proposed restructuring transaction due to both the
uncertainty created by foreign creditors' rights laws and the additional
complexity that would be caused by such additional filings. We can provide no
assurance that we would be able to successfully restructure our foreign
subsidiaries should such filings be required. In addition, if we restructure our
debt or file for protection from our creditors, it is very likely that our
common stock and preferred stock will be severely diluted if not eliminated
entirely.

     Restructuring our indebtedness may require us to sell assets. The terms of
such sales may not be advantageous and the loss of such assets may harm our
ability to operate our business.

     In order to effect a restructuring of our indebtedness we will be required
to obtain the consent of the lenders under our Credit Facility. These lenders
may require as a condition of their consent that we dispose of certain assets or
businesses and apply the proceeds to reduce our indebtedness to them. In the
event that we are required to engage in such sales of assets, we may not be able
to negotiate favorable terms and may realize reduced values for such assets. In
addition, the loss of the assets that we sell could harm our ability to operate
our business.

     We currently are, and will continue to be, highly leveraged and subject to
substantial restrictions as to our operations.

     As of September 30, 2001, we had $95.6 million of debt outstanding, of
which $91.0 million was outstanding under our Credit Facility. Due to conditions
of default previously described, the entire $95.6 million of outstanding debt
was reclassified, for reporting purposes, from long-term debt to current
liabilities. To date, a substantial portion of our cash flow has been devoted to
debt service. Our ability to make payments of principal and interest on our
outstanding indebtedness will be largely dependent upon our ability to raise
additional financing, restructure existing indebtedness and on our future
operating performance. Even if we are able to obtain additional financing and
restructure our existing indebtedness, we will remain highly leveraged. All
amounts outstanding under the Credit Facility are secured by a lien on
substantially all of our assets. In addition, our Credit Facility imposes, and
any new or restructured indebtedness will impose, significant operating and
financial restrictions on us, including certain limitations on our ability to
incur additional debt, make payments on subordinated indebtedness, pay
dividends, redeem capital stock, sell assets, engage in mergers and acquisitions
or make investments, make loans, transact business with affiliates, enter into
sale and leaseback transactions, and place liens on our assets. In addition, our
Credit Facility contains covenants regarding the maintenance of certain
financial ratios. Servicing our debt obligations will significantly reduce the
amount of cash available for investment in our businesses and, together with
restrictions imposed by the terms of our indebtedness, may cause our results of
operations to suffer.

     We have recently undergone changes in our management team and cannot assure
you that our management team can effectively work together to operate our
business.

     In March 2001, our board appointed our new President and Chief Executive
Officer. In August 2001, we hired a new Chief Financial Officer. Neither our new
President and Chief Executive Officer or our new Chief Financial Officer have
worked together with our remaining management team before and they, and
additional managers that they may hire, may not be able to forge effective
working relationships with other members of management at the corporate or
operating unit levels. In addition, they, and any other newly hired managers,
will need to learn about our company and the industries in which we operate. If
our senior management cannot work together effectively, then our business and
strategies will be harmed and we will incur additional costs in seeking and
retaining new management personnel.

     The trading prices of shares of our common stock and preferred stock could
decline and our stockholders could experience significant ownership dilution,
further depressing the prices of shares of our common stock and preferred stock.

     If we sell assets, such sales may depress the trading prices of our common
and preferred stock.

     Our stock price has declined and may continue to decline, which could
reduce the value of stockholders' investments, subject us to litigation, cause
us to be unable to maintain our listing on the American Stock Exchange, and make
obtaining future equity financing more difficult for us.

     The market prices of our common stock and preferred stock have declined
since we completed our initial public offering in January 1998, and it is likely
that they will continue to decline. In the past, companies whose stock prices
have declined have been the objects of securities class action litigation. If we
were to become the object of securities class action litigation, it could result
in substantial additional costs for which we are unprepared and it could divert
our management's attention and resources.


                                       21
<PAGE>

     Our common stock and preferred stock are each currently listed on the
American Stock Exchange (the "Exchange"). The Exchange has broad discretion to
suspend a company's securities from trading or to de-list a company's securities
from the Exchange. The Exchange will consider suspending or de-listing the
securities of a company if the company sustains losses which are so substantial
in relation to its existing financial resources that it appears questionable as
to whether such company will be able to continue operations and/or meet its
obligations as they mature. The Exchange will also consider suspension or
de-listing if the aggregate market value of shares of common stock publicly held
is less than $1 million, if the number of shareholders is less than 300, if the
company has sold or disposed of a substantial portion of its operations, assets
or business as a result of foreclosure or receivership, or if the selling price
of shares of a company's stock sell at a low price per share for a substantial
period of time, among other reasons. If the Exchange should suspend or de-list
our common stock or our preferred stock, the market for our shares would become
significantly less liquid, and the value of shareholders' investments would
likely decline substantially.

     In addition, the declines in our stock price may have harmed and, may
continue to harm our ability to issue, or significantly increase the ownership
dilution to stockholders caused by our issuing, equity in financing or other
transactions. The price at which we issue shares in such transactions is
generally based on the market price of our common stock and a decline in our
stock price would result in our needing to issue a greater number of shares to
raise a given amount of funding or acquire a given dollar value of goods or
services. The occurrence of any of the foregoing would likely have a material
adverse effect on Standard's and stockholders' investment.

     We are in arrears on payment of certain federal excise taxes of
approximately $6.7 million, which has resulted in an additional event of default
under our Credit Facility, and which could subject us to penalties in material
amounts.

     We are currently in arrears on payment of certain federal excise taxes of
approximately $6.7 million, on which approximately $1.7 million of interest was
accrued as of September 30, 2001. We expect to attempt to negotiate a payment
plan with the Internal Revenue Service ("IRS") to resolve the arrearage.
Although no formal plan is yet in place, we made a voluntary tax payment in the
amount of $634,135 on March 9, 2001 as well as $20,000 on each of July 16, 2001,
August 15, 2001, and September 15, 2001, and $40,000 on October 15, 2001. This
arrearage has also resulted in an additional event of default under our Credit
Facility. Our financial statements include approximately $205,000 of interest
expense for the quarter ended September 30, 2001 related to federal excise tax
currently in arrears. Further, the IRS has the statutory authority to impose
penalties which could be material. If we are unable to negotiate a payment plan
with the IRS, or if the IRS imposes statutory penalties on Standard, the IRS
could commence proceedings to freeze or foreclose upon our assets, including our
bank accounts. In any of those events our business, financial position or
results of operations could be materially and adversely affected.

     Our quarterly operating results are likely to be subject to substantial
fluctuations in the future due to numerous factors, many of which are outside of
our control. These fluctuations can make assessing an investment in our
securities difficult and depress the trading prices of our securities.

     Our future quarterly operating results are likely to be subject to
substantial fluctuations as a result of a variety of factors, including:

     o  our ability to restructure our payment obligations under the Credit
        Facility;

     o  general economic conditions;

     o  the conditions of the trucking, commercial aerospace, defense, nuclear
        and industrial industries in general;

     o  the collectability of accounts receivables from customers;

     o  further price depression in the industries in which we participate;

     o  our ability to introduce new products and services;

     o  timing of sales;

     o  sales of assets

     o  changes in estimates of the cost of completion of long-term contracts;


                                       22
<PAGE>

     o  the timing and costs of any acquisitions of services or technologies;

     o  changes in vendor trade terms (payment terms); and

     o  our ability to further cut overhead costs.

     Variability in our operating results could have a material adverse effect
on our business, financial condition and results of operations, as well as the
trading prices of our common and preferred stock.

     Our reported revenue numbers may not prove to be comparable to prior or
future periods because accounting for our revenues on certain of our long-term
contracts requires us to estimate future costs which are uncertain.

     We account for a significant percentage of our long-term contracts at our
Ranor and TPG facilities on a percentage-of-completion basis. For the six months
ended September 30, 2001, Ranor and TPG accounted for approximately 20% of our
total revenues. This accounting method requires that, for each uncompleted
long-term contract, we recognize revenues and earnings based on management's
estimates to complete, which are reviewed periodically, with adjustments
recorded in the period in which the revisions are made. Accordingly, the revenue
we recognize in any given period on such contracts depends to a significant
extent on our estimate of the total remaining costs to complete individual
projects. As with any estimates, our estimates of costs of completion are
subject to numerous risks and uncertainties, including risks of increased costs
for, or unavailability of, raw materials, as well as engineering and
manufacturing risks in producing products on a timely basis. If in any period we
significantly increase our estimate of the total cost to complete a project, we
may recognize very little or no additional revenue with respect to that project.
As a result, our gross margin in that period may not be directly comparable to
prior or future periods and in such period and future periods may be
significantly reduced. In some cases we may recognize a loss on individual
projects prior to their completion.

     We have suspended dividend payments that have and will continue to cumulate
and we are in default on certain of our subordinated debt.

     The annual dividend requirement on our preferred stock is currently
$1,155,000. We suspended payment of the quarterly dividend of $289,000 during
the quarter ended December 31, 2000. Unpaid dividends on the preferred stock are
cumulative. Our future earnings, if any, may not be adequate to pay the
cumulative dividend or future dividends on the preferred stock. Although we
intend to pay the cumulative dividends and to resume payment of regular
quarterly dividends out of available surplus, there can be no assurance that we
will maintain sufficient surplus or that future earnings, if any, will be
adequate to pay the cumulative dividend or future dividends on our preferred
stock. Beginning on September 28, 2001, as a result of the failure to pay the
quarterly dividend for four consecutive quarters, the holders of our preferred
stock are entitled to elect two directors to our Board of Directors. Such right
shall terminate as of the next annual meeting of stockholders following payment
of all accrued dividends. In addition, we are in default of interest payments
under approximately $4.6 million of convertible subordinated notes issued in
connection with our acquisition of our Ranor subsidiary during 1999. We will
need the approval of the lenders under our Credit Facility to resume payment of
preferred dividends and payment of interest and principal on our subordinated
debt.

     Our business is concentrated in industries that are subject to economic
cycles.

     A significant portion of our business and business development efforts are
concentrated in the trucking, and, to a lesser extent, the aerospace, nuclear,
industrial and defense industries. Since March 2000, the U.S. economy has
suffered a sharp decline. As demonstrated by our decline in revenues from our
Truck Body/Trailer Division in the quarter ending September 30, 2001, many of
our customers have substantially curtailed, if not eliminated, significant
additional expenditures in these areas. Certain of these developments have
already had an adverse impact on our business. A continuation of the current
economic environment will likely further adversely affect our business.

     The Critical Components Division relies on U.S. government contracts and
subcontracts for a substantial portion of its revenues.

     A significant portion of our business and business development efforts are
concentrated in industries where the U.S. government is a major customer.
Approximately 20% of the Critical Components Division's net revenues for the
quarter ended September 30, 2001 were derived directly from contracts with the
U.S. government, or agencies or departments thereof, or indirectly from
subcontracts with U.S. Government contractors. The majority of these Government
contracts are subject to termination and renegotiation for the convenience of
the government. As a result, our business, financial condition and results of
operations may be materially affected by changes in U.S. Government expenditures
in the industries in which we operate.


                                       23
<PAGE>

     We are dependent on a few customers for a substantial percentage of our
revenues.

     Due to the nature of the markets we participate in, including the
heavy-duty trailer chassis and container industry and the nuclear waste disposal
industry, the available pool of potential customers is limited. For the six
months ended September 30, 2001, three customers were responsible for 54.7% of
the sales of Truck Body/Trailer Division and three customers were responsible
for 56.5% of the sales of our Critical Components Division. Our preferred
supplier arrangement with this customer expired in the second quarter of our
2001 fiscal year. We are currently negotiating with this customer to renew our
preferred supplier arrangement, although we cannot be sure we will be successful
in doing so. The loss of any major customer could have a material adverse effect
on our business, financial condition and operating results.

     We could face additional regulatory requirements, tax liabilities and other
risks as a result of our international operations.

     In April 2000, our Critical Components division acquired Airborne and
Arell, both based in Canada. In addition, our Truck Body/Trailer Division
operates a facility in Mexico. There are risks related to doing business in
international markets, such as changes in regulatory requirements, tariffs and
other trade barriers, fluctuations in currency exchange rates, more stringent
rules relating to labor or the environment, and adverse tax consequences.
Furthermore, we may face difficulties in staffing and managing any foreign
operations. One or more of these factors could harm any existing or future
international operations.

     Many of the raw materials we use come from a small number of suppliers.

     A significant portion of our precision machining business depends on the
adequate supply of specialty metals and exotic alloys at competitive prices and
on reasonable terms. Many of these raw materials may be obtained from a small
number of suppliers, and in some cases, a single supplier. Although we have not
experienced significant problems with our suppliers in the past, there can be no
assurance that such relationship will continue or that we will continue to
obtain such supplies at cost levels that would not adversely affect our gross
margins. The partial or complete loss of any of our suppliers, or production
shortfalls or interruptions that otherwise impair our supply of raw materials,
would have a material adverse effect on our business, financial condition and
results of operations. It is uncertain whether alternative sources of supply
could be developed without a material disruption in our ability to provide
products to our customers.

     We must comply with strict government and environmental regulations. Both
compliance and non-compliance could result in substantial expenses and
liabilities.

     Trailer chassis and container length, height, width, gross vehicle weight
and other specifications are regulated by the National Highway Traffic Safety
Administration and individual states. Historically, changes and anticipated
changes in these regulations have resulted in significant fluctuations in demand
for new trailer chassis and containers thereby contributing to industry
cyclicality. Standard's manufactured chassis are also subject to federal excise
taxes, for which we are in substantial arrears. Changes or anticipated changes
in these regulations or in applicable tax laws may have a material adverse
impact on the Truck Body/Trailer Division's manufacturing operations and sales.

     We are subject to Federal, state and local laws and regulations relating to
our operations, including building and occupancy codes, occupational safety and
environmental laws including laws governing the use, discharge and disposal of
hazardous materials. Except as otherwise described above with regard to air
quality regulations, the Company is not aware of any material non-compliance
with any such laws and regulations. The Company is a manufacturer of truck
trailer chassis and is covered by Standard Industrial Code (SIC) #3715.
Companies covered by SIC Code #3715 are among those companies subject to the New
Jersey Industrial Site Recovery Act ("ISRA"). Pursuant to ISRA, the Company is
conducting an investigation into any environmental "Areas of Concern" ("AOCs")
that may be present at the facility. The Company has entered into a Remediation
Agreement with NJDEP by which the Company will fulfill its obligations under
ISRA. AOCs could require remediation, which could have a material adverse effect
on the Company. Furthermore, there can be no assurance that additional similar
or different investigations will not reveal additional environmental regulatory
compliance liabilities, nor can there be any assurance that health-related or
environmental issues will not arise in the future or that any such issues will
not have a material adverse effect on the Company's operating results and
financial position.

     Terrorist attacks and threats or actual war may negatively impact all
aspects of our operations, revenues, cost and stock price.


                                       24
<PAGE>

     Recent terrorist attacks in the United States, as well as future events
occurring in response or connection to them, including, without limitation,
future terrorist attacks against United States targets, rumors or threats of
war, actual conflicts involving the United States or its allies or military or
trade disruptions impacting our domestic or foreign suppliers, may impact our
operations, including, among other things, causing delays or losses in the
delivery of merchandise to us and decreased sale of our products. More
generally, any of these events could cause consumer confidence and spending to
decrease or result in increased volatility in the U.S. and worldwide financial
markets and economy. They also could result in economic recession in the U.S. or
abroad. Any of these occurrences could have a significant impact on our
operating results, revenues and cost and may result in volatility of the market
price for our common stock and preferred stock and on the future price of our
common stock and preferred stock.

     Our largest stockholders could act together to exercise significant control
over us.

     As of September 30, 2001, our three largest shareholders, including one
director and one former director who are brothers, collectively beneficially
owned approximately 42.7% of our outstanding common stock. As a result of this
concentration of ownership, these stockholders, should they choose to act
together, would be able to exercise significant influence over matters requiring
approval by our stockholders, including the election of directors and approval
of significant corporate transactions. This concentration of ownership could
also have the effect of delaying or preventing a change in control of the
company.

     Certain anti-takeover provisions could cause harm to our shareholders.

     Our certificate of incorporation and by-laws contain certain provisions
that could have the effect of delaying or preventing a change of control of the
company, even if such a transaction would be beneficial to our stockholders. For
example, our certificate of incorporation authorizes the board of directors to
issue one or more series of preferred stock without stockholder approval. Such
preferred stock could have voting and conversion rights that adversely affect
the voting power of the holders of preferred stock and/or common stock, or could
result in one or more classes of outstanding securities that would have
dividend, liquidation or other rights superior to those of the preferred stock
and/or common stock. Issuance of such preferred stock may have an adverse effect
on the then prevailing market price of the preferred stock and/or common stock.
Our certificate of incorporation also requires a vote of 75% for certain
business combination transactions, whether or not shareholders are otherwise
entitled to vote on such transactions under applicable law. Similarly, our
by-laws establish a "staggered" board of directors and contain provisions
limiting the ability of stockholders to nominate new directors. Additionally, we
are subject to the anti-takeover provisions of Section 203 of the Delaware
General Corporation Law, which prohibits us from engaging in a "business
combination" with an "interested stockholder" for a period of three years after
the date of the transaction in which the person became an interested
stockholder, unless the business combination is approved in a prescribed manner.
Section 203 could have the effect of delaying or preventing a change of control
of the company even if it would be in the best interests of the company or our
shareholders.

                           PART II. Other Information

Item 1. Legal Proceedings

      We are involved in litigation arising in the normal course of our
business. Management believes that the litigation in which we are currently
involved, either individually or in the aggregate, is not material to Standard's
financial position or results of operations.

     On June 22, 2001, the United States District Court for the Eastern District
of Wisconsin entered a judgment of $570,000 against our subsidiary R&S in a suit
brought by a former distributor with whom R&S terminated its relationship in
September 1999. On July 3, 2001, R&S filed a motion with the court seeking
judgment in its favor as a matter of law notwithstanding the verdict and filed a
motion for a new trial, arguing that the evidence adduced at trial does not
support the jury's verdict. In its motion for a new trial, R&S requested that
the court, in the alternative, reduce the amount of the jury's verdict to a
figure reasonably supported by the evidence. The court has yet to rule on the
R&S motions. We believe that the R&S position is meritorious and R&S intends to
vigorously defend its interests in this matter. The Company recorded an accrual
for $570,000.


                                       25
<PAGE>

Item 3. Defaults Upon Senior Securities

     (a) During the fiscal year ending March 31, 2001, we incurred net losses of
approximately $10.2 million. In December 2000, we notified the agent under our
Credit Facility that we were not in compliance with certain financial covenants
under the Credit Facility. In addition, we failed to make scheduled interest and
principal payments totaling approximately $2.8, $4.2 million and $4.1million
under the Credit Facility on March 31, 2001, July 2, 2001, and September 28,
2001, respectively, which constituted additional events of default thereunder.
As of September 30, 2001, we were also in default in interest payments totaling
approximately $375,000 in respect of convertible subordinated notes issued to
finance the acquisition of our Ranor subsidiary. We expect to be unable to pay
additional principal and interest payments totaling approximately $3.9 million
under the Credit Facility on the next payment date of December 28, 2001.

     We are currently unable to meet our payment obligations under the Credit
Facility and will be unable to achieve compliance with the terms of the Credit
Facility absent additional equity or debt financing, restructuring of the terms
of the Credit Facility or a combination of such financing and restructuring. We
have engaged an investment banking firm to assist us in obtaining additional
financing or sell assets, although we can give no assurance that our efforts to
obtain additional financing, sell assets or restructure our existing
indebtedness will be successful. Due to our current condition of default, our
entire long-term debt has been reclassified to current liabilities.

     (b) The holders of our Preferred Stock are entitled to receive cumulative
dividends at the rate of $1.02 per share per year, paid quarterly on the last
business day of March, June, September and December of each year, commencing on
March 31, 1998. To date, we have paid all required dividends on the Preferred
Stock with cash generated from operations with the exception of the dividends
for the four quarters ended December 31, 2000, March 31, 2001, June 30, 2001 and
September 30, 2001. The cumulated arrearage at March 31, 2001 was $578,000 and
as of September 30, 2001 was $1,155,000. If Standard is in arrearage on dividend
payments for four or more quarters, the holders of our Preferred Stock are
entitled to elect two directors to Standard's board of directors.

     The annual dividend requirement on our Preferred Stock is $1,155,000.
During the quarter ending December 31, 2000, we suspended payment of the
quarterly dividend of $289,000 on the Preferred Stock. Unpaid dividends on the
Preferred Stock are cumulative. Our future earnings, if any, may not be adequate
to pay the cumulative dividend or future dividends on the Preferred Stock.
Although we intend to pay the cumulative dividend and to resume payment of
regular quarterly dividends out of available surplus, there can be no assurance
that we will maintain sufficient surplus or that future earnings, if any, will
be adequate to pay the cumulative dividend or future dividends on the Preferred
Stock. Further, we will need approval of our senior lenders to resume payment of
dividends on the Preferred Stock.

     We have not paid dividends on our common stock to date. The future payment
of dividends is subject to the discretion of our board of directors. Moreover,
our senior secured Credit Facility contains restrictions on our ability to pay
dividends. The current intention of the board of directors is to retain all
earnings, other than Preferred Stock dividends, for use in our business.
Accordingly, we do not currently expect to pay dividends on our common stock in
the foreseeable future.

Item 6. Exhibits and Reports on Form 8-K

       (a) The following exhibits are filed as part of this Quarterly Report on
Form 10-Q/A:

10.41   Third Forbearance Agreement expiring on September 14, 2001 by and among
        Standard and Arell Machining Ltd. as Borrowers, PNC Bank, National
        Association, ING (U.S.) Capital LLC, Fleet National Bank, Sovereign
        Bank, The Bank of New York, Keybank National Association, Oceanfirst
        Bank, and Firstar Bank, N.A., PNC Bank as Administrative Agent, ING as
        Syndication Agent, and PNC Capital Markets, Inc. and ING Barings LLC as
        Joint Arrangers

10.42   Notice of Acceleration dated July 27, 2001 by PNC Bank, National
        Association, with respect to the Amended and Restated Credit Agreement
        dated as of April 25, 2000, as amended, by and among Standard and Arell
        Machining Ltd. as Borrowers, the several banks and other financial
        institutions from time to time parties thereto, PNC Bank, National
        Association as Administrative Agent, ING (U.S.) Capital LLC as
        Syndication Agent, and PNC Capital Markets, Inc. and ING Barings LLC as
        Joint Arrangers

10.43   Withdrawal of Notice of Acceleration dated August 9, 2001 by PNC Bank,
        National Association, with respect to the Amended and Restated Credit
        Agreement dated as of April 25, 2000, as amended, by and among Standard
        and Arell Machining Ltd. as Borrowers, the several banks and other
        financial institutions from time to time parties thereto, PNC Bank,
        National Association as Administrative Agent, ING (U.S.) Capital LLC as
        Syndication Agent, and PNC Capital Markets, Inc. and ING Barings LLC as
        Joint Arrangers


                                       26
<PAGE>

10.44   Fourth Forbearance Agreement expiring on January 31, 2002 by and among
        Standard and Arell Machining Ltd. as Borrowers, PNC Bank, National
        Association, ING (U.S.) Capital LLC, Fleet National Bank, Sovereign
        Bank, The Bank of New York, Keybank National Association, Oceanfirst
        Bank, and U.S. Bank National Association d/b/a Firstar Bank, N.A., PNC
        Bank as Administrative Agent, ING as Syndication Agent, and PNC Capital
        Markets, Inc. and ING Barings LLC as Joint Arrangers

10.45   Supplement dated July 31, 2001 to Agreement between Standard and William
        Merker dated May 16, 2001

10.46   Agreement dated August 27, 2001 between Standard and William Merker

        (b) Reports on Form 8-K

We filed the following Reports on Form 8-K during the quarter ended
September 30, 2001:

Date                   Item

August 1, 2001        Item 5 - Announcing receipt of an acceleration notice from
                      PNC Bank, National Association, the administrative agent
                      under Standard's Term Loan and Revolving Credit Facility,
                      terminating the commitments to make loans under the
                      facility and declaring all amounts due under the facility,
                      approximately $91 million at June 30, 2001, excluding
                      costs and legal fees, to be immediately due and payable

August 10, 2001       Item 5 - Announcing hire of Matthew B. Burris as Chief
                      Financial Officer

August 10, 2001       Item 5 - Announcing receipt of a letter from PNC Bank,
                      National Association, the administrative agent under
                      Standard's Term Loan and Revolving Credit Facility,
                      withdrawing the acceleration notice previously sent to
                      Standard

August 23, 2001       Item 5 - Announcing a forbearance agreement expiring on
                      September 14, 2001 between Standard and its bank lenders
                      under the Term Loan and Revolving Credit Facility

September 20, 2001    Item 5 - Announcing an extension of the forbearance
                      agreement between Standard and its bank lenders under the
                      Term Loan and Revolving Credit Facility, expiring on
                      September 28, 2001

September 28, 2001    Item 5 - Announcing an extension of the forbearance
                      agreement between Standard and its bank lenders under the
                      Term Loan and Revolving Credit Facility, expiring on
                      October 5, 2001


                                       27
<PAGE>

                                    SIGNATURE

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


STANDARD AUTOMOTIVE CORPORATION


/s/ Matthew B. Burris                             Date:  November 15, 2001
-------------------------------------------
Matthew B. Burris
Chief Financial Officer


                                       28