<PAGE>
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                  FORM 10-Q/A

(Mark One)

[X] Amendment No. 2 to Quarterly report pursuant to section 13 or 15(d) of the
Securities Exchange Act of 1934 for the quarterly period ended September 30,
2001

[ ] Transition report pursuant to section 13 or 15(d) of the Securities Exchange
Act of 1934 For the Transition period from            to

Commission File No. 1-7134

                             MERCURY AIR GROUP, INC.
             (Exact name of registrant as specified in its charter)

                Delaware                               11-1800515
     -------------------------------             ----------------------
     (State or other jurisdiction of                (I.R.S. Employer
      incorporation or organization)             Identification Number)

 5456 McConnell Avenue, Los Angeles, CA                  90066
----------------------------------------               ---------
(Address of principal executive offices)               (Zip Code)

                                 (310) 827-2737
              ----------------------------------------------------
              (Registrant's telephone number, including area code)

         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 [ ]

         Indicate the number of shares outstanding of each of the issuer's
classes of common equity, as of the latest practicable date.

                                              Number of Shares Outstanding
                     Title                       As of November 9, 2001
                     -----                    ----------------------------
         Common Stock, $0.01 Par Value                6,577,380

<PAGE>
                            MERCURY AIR GROUP, INC.
                              INDEX TO FORM 10-Q/A
                               INTRODUCTORY NOTE

THE REGISTRANT IS FILING THIS FORM 10-Q/A TO GIVE EFFECT TO THE RESTATEMENT AS
DISCUSSED IN NOTE 9 TO THE CONSOLIDATED FINANCIAL STATEMENTS. ONLY PART I, ITEMS
1 AND 2 OF THE ORIGINAL 10-Q FILING ARE BEING AMENDED AND RESTATED AS PART OF
THIS 10-Q/A.

PART I FINANCIAL INFORMATION

     ITEM 1  FINANCIAL STATEMENTS (UNAUDITED)
             CONSOLIDATED BALANCE SHEETS (AS RESTATED)            2
             CONSOLIDATED STATEMENTS OF INCOME (AS RESTATED)      3
             CONSOLIDATED STATEMENTS OF CASH FLOW (AS RESTATED)   4
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS           5

     ITEM 2  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
             CONDITION AND RESULTS OF OPERATIONS                  10


Signatures

Certificates
<PAGE>
PART 1- FINANCIALS INFORMATION
Item 1. Financial Statements

                    MERCURY AIR GROUP, INC. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                                   (Unaudited)


<TABLE>
<CAPTION>
                                                                                (AS RESTATED, SEE NOTE 9)
                                                                              --------------------------------
                                                                              SEPTEMBER 30,         JUNE 30,
                                  ASSETS                                          2001                2001
                                                                              -------------      -------------
<S>                                                                           <C>                <C>

CURRENT ASSETS:
  Cash and cash equivalents                                                   $     875,000      $   3,886,000
  Trade accounts receivable, net of allowance for doubtful accounts
      of $2,097,000 at 9/30/01 and $1,653,000 at 6/30/01                         49,301,000         53,530,000
  Inventories, principally aviation fuel                                          4,382,000          4,069,000
  Prepaid expenses and other current assets                                       3,572,000          2,882,000
  Net assets of discontinued operations (Note 2)                                     60,000          4,338,000
                                                                              -------------      -------------
    Total current assets                                                         58,190,000         68,705,000

PROPERTY, EQUIPMENT AND LEASEHOLDS, net of accumulated
  depreciation and amortization of $51,750,000 at 9/30/01 and $50,811,000
  at 6/30/01                                                                     72,386,000         73,133,000
Notes Receivable                                                                  1,923,000          1,510,000
OTHER ASSETS                                                                      8,926,000          9,140,000
                                                                              -------------      -------------
                                                                              $ 141,425,000      $ 152,488,000
                                                                              =============      =============
                    LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES:
  Accounts payable                                                            $  25,981,000      $  31,668,000
  Accrued expenses and other current liabilities                                  6,139,000         10,357,000
  Income tax payable                                                                592,000             96,000
  Current portion of long-term debt                                               7,296,000          7,461,000
                                                                              -------------      -------------
    Total current liabilities                                                    40,008,000         49,582,000

LONG-TERM DEBT                                                                   42,062,000         44,560,000
DEFERRED RENT                                                                     1,501,000          1,354,000
DEFERRED INCOME TAXES                                                               392,000            380,000
SENIOR SUBORDINATED NOTE (Note 5)                                                23,077,000         23,030,000

COMMITMENTS AND CONTINGENCIES (Note 4)

STOCKHOLDERS' EQUITY
    Preferred Stock - $0.01 par value;  authorized 3,000,000 shares;
      no shares outstanding
    Common Stock - $ 0.01 par value; authorized 18,000,000 shares;
      outstanding 6,576,680 shares at 9/30/01 and 6/30/01                            66,000             66,000
    Additional paid-in capital                                                   21,454,000         21,442,000
    Retained earnings                                                            13,626,000         12,835,000
    Cumulative  translation adjustment (Note 8)                                    (228,000)          (228,000)
    Notes receivable from sale of stock                                            (533,000)          (533,000)
                                                                              -------------      -------------
         Total stockholders' equity                                              34,385,000         33,582,000
                                                                              -------------      -------------
                                                                              $ 141,425,000      $ 152,488,000
                                                                              =============      =============
</TABLE>

          See accompanying notes to consolidated financial statements



                                       2
<PAGE>

                    MERCURY AIR GROUP, INC. AND SUBSIDIARIES
                        CONSOLIDATED STATEMENTS OF INCOME
                                   (UNAUDITED)

<TABLE>
<CAPTION>
                                                        (AS RESTATED, SEE NOTE 9)
                                                     --------------------------------
                                                            THREE MONTHS ENDED
                                                               SEPTEMBER 30,
                                                     --------------------------------
                                                          2001               2000
                                                     -------------      -------------
<S>                                                  <C>                <C>
Sales and Revenues:
  Sales                                              $  80,443,000      $  89,676,000
  Service revenues                                      23,309,000         21,719,000
                                                     -------------      -------------
                                                       103,752,000        111,395,000
                                                     -------------      -------------
Costs and Expenses:
  Cost of sales                                         70,289,000         80,810,000
  Operating expenses                                    25,739,000         21,728,000
                                                     -------------      -------------
                                                        96,028,000        102,538,000
                                                     -------------      -------------
       Gross Margin (Excluding depreciation
            and amortization)                            7,724,000          8,857,000
                                                     -------------      -------------
Expenses (Income):
  Selling, general and administrative                    1,960,000          2,032,000
  Provision for bad debts                                  585,000            799,000
  Depreciation and amortization                          2,304,000          2,314,000
  Interest expense                                       1,526,000          1,928,000
  Interest income                                          (17,000)           (30,000)
                                                     -------------      -------------
                                                         6,358,000          7,043,000
                                                     -------------      -------------
 Income from Continuing Operations Before
   Provision for Income Taxes                            1,366,000          1,814,000
 Provision  for Income Taxes                               533,000            707,000
                                                     -------------      -------------
Income from Continuing Operations                          833,000          1,107,000
(Loss) Income from Discontinued Operations
   net of income tax (benefit) charge of
   ($27,000) in 2001 and $31,000 in 2000                   (42,000)            49,000
                                                     -------------      -------------
Net Income                                           $     791,000      $   1,156,000
                                                     =============      =============
Net Income  Per Common Share (Note 6):
   Basic:
      From Continuing Operations                     $        0.13      $        0.17
      (Loss) Income from Discontinued Operations             (0.01)              0.01
                                                     -------------      -------------
      Net income                                     $        0.12      $        0.18
                                                     =============      =============
   Diluted:
      From Continuing Operations                     $        0.12      $        0.16
      (Loss) Income from Discontinued Operations             (0.01)              0.01
                                                     -------------      -------------
      Net income                                     $        0.11      $        0.17
                                                     =============      =============

</TABLE>

          See accompanying notes to consolidated financial statements


                                       3
<PAGE>
                    MERCURY AIR GROUP, INC. AND SUBSIDIARIES
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                                  (Unaudited)

<TABLE>
<CAPTION>
                                                                    (AS RESTATED, SEE NOTE 9)
                                                                  ------------------------------
                                                                       THREE MONTHS ENDED
                                                                          SEPTEMBER 30,
                                                                  ------------------------------
                                                                      2001              2000
                                                                  ------------      ------------
<S>                                                               <C>               <C>
CASH FLOWS FROM OPERATING ACTIVITIES:

  Net income                                                      $    791,000      $  1,156,000
  Less: (Loss) income from discontinued operations                     (42,000)           49,000
                                                                  ------------      ------------
  Income from continuing operations                                    833,000         1,107,000
  Adjustments to derive cash flow from operating activities:
      Bad debt expense                                                 585,000           799,000
      Depreciation and amortization                                  2,304,000         2,314,000
      Deferred income taxes                                             12,000             6,000
      Deferred rent                                                    147,000           169,000
      Compensation expense related to remeasurement of
        stock options                                                   12,000
      Amortization of senior subordinated note discount                 47,000            46,000
  Changes in operating assets and liabilities:
      Trade and other accounts receivable                            3,644,000       (14,092,000)
      Inventories                                                     (313,000)         (598,000)
      Prepaid expenses and other current assets                       (690,000)          859,000
      Accounts payable                                              (5,687,000)       16,211,000
      Income taxes payable                                             496,000           310,000
      Accrued expenses and other current liabilities                (4,218,000)         (131,000)
                                                                  ------------      ------------
          Net cash (used in) provided by operating activities       (2,828,000)        7,000,000
                                                                  ------------      ------------
CASH FLOWS FROM INVESTING ACTIVITIES:
  (Increase) decrease in other assets                                  (17,000)          416,000
  Acquisition of businesses                                                          (10,400,000)
  Increases in Note Receivable                                        (413,000)
  Additions to property, equipment and leaseholds                   (1,326,000)         (889,000)
                                                                  ------------      ------------
          Net cash used in investing activities                     (1,756,000)      (10,873,000)
                                                                  ------------      ------------
CASH FLOWS FROM FINANCING ACTIVITIES:

  Proceeds from long-term debt                                                        11,440,000
  Reduction of long-term debt                                       (2,663,000)       (7,212,000)
  Reduction of note receivable from sale of stock                                         75,000
  Proceeds from exercise of stock options                                                187,000
                                                                  ------------      ------------
          Net cash (used in) provided by financing activities       (2,663,000)        4,490,000
                                                                  ------------      ------------
Net cash provided by (used in) discontinued operations               4,236,000           (71,000)

NET (DECREASE) INCREASE IN CASH AND CASH
  EQUIVALENTS FROM CONTINUING OPERATIONS                            (7,247,000)          617,000
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD                       3,886,000         2,143,000
                                                                  ------------      ------------
CASH AND CASH EQUIVALENTS, END OF PERIOD                          $    875,000      $  2,689,000
                                                                  ============      ============
CASH PAID DURING THE PERIOD:
  Interest                                                        $  1,498,000      $  1,611,000
  Income taxes (refunded)                                                           $   (753,000)
</TABLE>

          See accompanying notes to consolidated financial statements


                                       4

<PAGE>
                    MERCURY AIR GROUP, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                               SEPTEMBER 30, 2001

                                   (Unaudited)

NOTE 1 -- GENERAL:

BUSINESS:

        Mercury Air Group, Inc., a Delaware corporation, provides a broad range
of services to the aviation industry through four principal operating units:
fuel sales and services, cargo operations, fixed base operations and U.S.
government contract services. Fuel sales include the sale of fuel and delivery
of fuel primarily to domestic and international commercial airlines, business
aviation and air freight airlines. Cargo operations consist of cargo handling,
space logistics operations and general cargo sales agent services. Fixed base
operations ("FBOs") include fuel sales, into-plane services, ground support
services, aircraft hangar and tie-down facilities and maintenance at certain
locations for commercial, private, general aviation and military aircraft.
Government contract services consist of aircraft refueling and fuel storage
operations, base operating support (BOS) services, air terminal and ground
handling services and weather observation and forecasting services performed
principally for agencies of the United States government. Additionally, the
Company had a fifth operating unit, RPA Airline Automation Services, Inc.
("RPA") which was sold on July 3, 2001 and is classified as a discontinued
operation (see note 2).

MERCFUEL, INC:

        On March 7, 2001, the Company announced its plan to create an
independent publicly traded company, MercFuel, Inc. ("MercFuel"). MercFuel was
organized in Delaware on October 27, 2000 as a wholly owned subsidiary of the
Company. On January 1, 2001, the Company transferred to MercFuel, the assets and
liabilities of its Fuel Sales division. On April 30, 2001, MercFuel agreed to
sell 239,942 shares of common stock in a private placement at a per share price
of $4.35, the net proceeds of which were $860,000. The sale will be consummated
at such time as the Company's lenders consent to that offering. On May 15, 2001,
the Company contributed $4.0 million of equity to MercFuel in the form of
cancellation of intercompany debt payable to the Company. On May 16, 2001 and
amended twice thereafter, MercFuel filed a registration statement related to the
proposed sale of 1,200,000 shares of common stock (excluding 180,000 shares to
cover over-allotments and an option issued to the underwriter to purchase
120,000 shares, exercisable one year after the effective date of the offering at
a price equal to 140% of the initial public offering price). There is no
assurance the Company will complete the initial public offering, however, if the
initial public offering is completed the Company will own at least 80.1% of
MercFuel's outstanding common stock. The Company currently intends, subject to
satisfactory resolution of certain conditions, to distribute (the
"Distribution") all of the shares of MercFuel common stock that the Company owns
to the Company's stockholders no earlier than six months after MercFuel's
initial public offering. The distribution is subject to consent by the Company's
senior and subordinated note holders.


                                        5
<PAGE>

BASIS OF PRESENTATION:

         The accompanying unaudited financial statements reflect all adjustments
(consisting of normal, recurring accruals only) which are necessary to fairly
present the results for the interim periods. Such financial statements have been
prepared in accordance with the instructions to Form 10-Q and Rule 10-01 of
Regulation S-X and therefore do not include all the information or footnotes
necessary for a complete presentation. They should be read in conjunction with
the Company's Annual Report on Form 10-K for the year ended June 30, 2001 and
the notes thereto. The results of operations for the three months ended
September 30, 2001 are not necessarily indicative of results for the full year.

Certain reclassifications were made to the prior year and quarter statements
to conform to the September 30, 2001 presentation.

NEW ACCOUNTING PRONOUNCEMENTS:

        In July 2001, the Financial Accounting Standards Board ("FASB") issued
SFAS No. 141, "Business Combinations." SFAS No. 141 requires the purchase method
of accounting for business combinations initiated after June 30, 2001 and
eliminates the pooling-of-interest method.

        In July 2001, the FASB issued SFAS No. 142, "Goodwill and Other
Intangible Assets." The Company has elected to adopt SFAS No. 142 on July 1,
2002. SFAS No. 142 requires, among other things, the discontinuance of goodwill
amortization. In addition, the standard includes provisions for the
reclassification of certain existing recognized intangibles as goodwill,
reassessment of the useful lives of existing recognized intangibles,
reclassification of certain intangibles out of previously reported goodwill and
the identification of reporting units for purposes of assessing potential future
impairments of goodwill. SFAS. No. 142 also requires the Company to complete a
transitional goodwill impairment test six months from the date of adoption. The
Company has not yet determined what impact the adoption will have on its
financial statements.

         In August 2001, the FASB issued SFAS No. 144, "Accounting for the
Impairment or Disposal of Long-Lived Assets", which supersedes FASB Statement
No. 121, "Accounting for the Impairment of Long-Lived Assets and for Long-Lived
Assets to be Disposed Of." This new statement also supersedes certain aspects of
APB Opinion No 30, "Reporting the Results of Operations-Reporting the Effects of
Disposal of a Segment of a Business, and Extraordinary, Unusual and Infrequently
Occurring Events and Transactions," with regard to reporting the effects of a
disposal of a segment of a business and will require expected future operating
losses from discontinued operations to be reported in discontinued operations in
the period incurred (rather than as of the measurement date as presently
required by APB Opinion No 30). In addition, more dispositions may qualify for
discontinued operations treatment. The provisions of this statement are required
to be applied on July 1, 2002. The Company has not yet determined what effect
this statement will have on its financial statements.


                                       6
<PAGE>

NOTE 2 -- DISCONTINUED OPERATIONS:

        On July 3, 2001, the Company completed the sale of its subsidiary, RPA
Airline Automation Services, Inc. ("RPA"), which provides airline revenue
accounting and management information software consisting of proprietary
software programs which are marketed to foreign and domestic airlines. The
Company has reclassified its consolidated financial statements to reflect the
sale of RPA and to segregate the revenues, direct costs and expenses (excluding
allocated costs), assets and liabilities, and cash flows of RPA. The net
operating results, net assets and net cash flows of this business have been
reported as "Discontinued Operations" in the accompanying consolidated financial
statements.

<TABLE>
<CAPTION>
                                                              THREE MONTHS ENDED
                                                                  SEPTEMBER 30,
                                                                      2000
                                                              ------------------
<S>                                                           <C>
Service revenues                                                   $1,406,000
Operating expense                                                   1,244,000
                                                                   ----------
Gross margin                                                          162,000
                                                                   ----------
Other expense                                                          82,000
                                                                   ----------
Income before income taxes                                             80,000
Income tax                                                             31,000
                                                                   ----------
Net income                                                         $   49,000
                                                                   ==========
</TABLE>

<TABLE>
<CAPTION>
                                                                  JUNE 30, 2001
                                                                  -------------
<S>                                                               <C>
Current assets                                                     $4,324,000
Total assets                                                        5,292,000
Current and total liabilities                                         954,000

Net assets of discontinued operations                               4,338,000
</TABLE>

NOTE 3 -- INCOME TAXES:

         Income taxes have been computed based on the estimated annual effective
income tax rate for the respective periods.

NOTE 4 -- LITIGATION:

        On March 16, 2001, the bankruptcy court approved a settlement related to
preference payments received in connection with the Chapter 7 bankruptcy filing
for Western Pacific Airlines, Inc., ("WPAI"). The settlement consists of ten
quarterly payments of $175,000, four of which have been made with the unpaid
balance secured by a letter of credit. During the quarter ended December 31,
2000 the Company recorded a charge to bad debt expense equal to the present
value of the payments, $1.6 million. The outstanding balance on September 30,
2001 was approximately $979,000.

        In February 2001, the Company received notice of a complaint filed by
the Chapter 7 Trustee for Tower Air in regard to a preference action. In July
2001, the Company settled this matter for $1.0 million. In accordance with the
terms of the settlement, the Company paid $750,000 subsequent to June 30, 2001
and will pay the balance in ten monthly installments of $25,000 each. As of
September 30, 2001, the unpaid note balance was $225,000 and is secured by a
letter of credit.


                                       7
<PAGE>
        In April 2000, Mercury filed a collection action against AER Global
Logistics ("AER") in the state of New York. AER filed a counterclaim for $1.0
million alleging among other things, tortious interference with contract.
Mercury believes that this claim is without merit, and accordingly, does not
believe this matter will have a significant impact on it financial position or
operating results.

        On April 3, 2001 Mercury received notice of an action filed by Skylink
Express, Inc. in the Superior Court of Justice Ontario, Canada against Excel
Cargo, Inc. and others for damages to aircraft occurring in November 30, 1999
and January 10, 2000 at Mirabel International Airport Quebec for a total amount
of $2.5 million Canadian ($1.65 million U.S.) plus interest and fees. Mercury
does not believe the outcome of this claim will have a significant impact on its
financial position or operating results.

        In October 2001, Mercury received notice that the California Court of
Appeals had rejected its appeal in the matter of Koye Fernandez v. Mercury Air
Group, Inc. The case is currently on appeal to the California Supreme Court.
Mercury does not believe the outcome of this claim will have a significant
impact on its financial position or operating results.

        The Company is also a defendant in certain litigation arising in the
normal course of business. In the opinion of management, the ultimate resolution
of such litigation will not have a significant effect on the financial
statements.

NOTE 5 -- DEBT:

        On September 10, 1999, the Company issued, in a private placement, a
$24.0 million senior Subordinated 12% Note ("the Note") due 2006 with detachable
warrants to purchase 503,126 shares of the Company's common stock exercisable at
$6.50 per share for seven years. On November 16, 2001, the agreement was amended
to reduce the exercise price to $5.50 per share. The Note agreement contains
covenants that, among other matters, limit senior indebtedness, the disposition
of assets and unfunded capital expenditures. The covenants also included a ratio
test for interest coverage, leverage, fixed charge coverage and debt service. On
November 16, 2001 and effective September 30, 2001, the Company received a
waiver pertaining to the interest coverage test and the agreement was amended by
reducing the ongoing interest coverage test.

NOTE 6 -- EARNINGS PER SHARE:

        Basic earnings per common share is computed by dividing net income by
the weighted average number of common shares outstanding during the period.
Diluted earnings per share is computed by dividing net income by the weighted
average number of common shares and potential common shares. Potential common
shares include stock options and shares resulting from the assumed conversion of
subordinated debentures, when dilutive.


                                       8
<PAGE>
<TABLE>
<CAPTION>
                                                   Three Months Ended            Three Months Ended
                                                   September 30, 2001            September 30, 2000
                                                -------------------------    -------------------------
                                                 Diluted          Basic       Diluted          Basic
                                                ---------       ---------    ---------       ---------
<S>                                             <C>             <C>          <C>             <C>
Weighted average number of common
    Shares outstanding during the period        6,577,000       6,577,000    6,501,000       6,501,000
Common share equivalents resulting from
    the assumed exercise of stock options         163,000              --      205,000              --
Common shares resulting from the assumed
    conversion of debentures                       36,000              --       51,000              --

                                                ---------       ---------    ---------       ---------
Weighted average number of common and
  common equivalent shares outstanding
  during the period                             6,776,000       6,577,000    6,757,000       6,501,000
                                                =========       =========    =========       =========
</TABLE>

NOTE 7 -- SEGMENT REPORTING:

         The Company operates and reports its activities through four principal
units: 1) Fuel Sales, 2) Fixed Based Operations, 3) Cargo Operations and 4)
Government Contract Services. Additionally, the Company had a fifth operating
unit, RPA, which was sold on July 3, 2001. As a result, RPA's historical
operating results have been reclassified as a discontinued operations. The
segment data for the quarter ended September 30, 2000 included below has been
restated to exclude amounts related to the RPA business unit.

<TABLE>
<CAPTION>
                                                                                GOVERNMENT      CORPORATE
                                        FUEL       FIXED BASE      CARGO         CONTRACT          OR
                                        SALES      OPERATIONS    OPERATIONS      SERVICES      UNALLOCATED       TOTAL
                                       -------     ----------    ----------     ----------     -----------      -------
                                                                   (DOLLARS IN THOUSANDS)
<S>                                    <C>         <C>           <C>            <C>            <C>              <C>
QUARTER ENDED SEPTEMBER 30, 2001

Revenues                               $64,500       $23,962       $ 7,138       $  8,152                      $103,752
Gross Margin                             1,946         3,464           287          2,027                         7,724
Depreciation and Amortization               15         1,343           587            193        $    166         2,304
Capital Expenditures                                   1,225            97                              4         1,326
Segment Assets                          26,870        44,430        35,400         22,143          12,522       141,365
QUARTER ENDED SEPTEMBER 30, 2000
Revenues                               $73,146       $23,890       $ 7,059       $  7,300                      $111,395
Gross Margin                             2,023         3,745         1,553          1,536                         8,857
Depreciation and Amortization               15         1,281           632            216        $    170         2,314
Capital Expenditures                        37        11,237            69            (54)                       11,289
Segment Assets                          36,505        33,784        33,307         19,243          29,670       152,509
</TABLE>

Gross margin is used as the measure of profit and loss for segment reporting
purposes as it is viewed by key decision makers as the principal operating
indicator in measuring segment profitability. The key decision makers also view
bad debt expense as an important measure of profit and loss. The predominant
component of bad debt expense relates to Fuel Sales. Bad debt expense for Fuel
Sales was approximately $485,000 and $699,000; total bad debt expense was
$585,000 and $799,000 in the quarter ending September 2001 and September 2000,
respectively.

NOTE 8 -- COMPREHENSIVE INCOME:

        For the periods presented, adjustments to derive comprehensive income
from net income were insignificant.

NOTE 9 -- RECLASSIFICATION AND RESTATEMENT OF FINANCIAL STATEMENTS

        Subsequent to the issuance of its interim consolidated financial
statements for the three months ended September 30, 2001, the Company corrected
its accounting to properly record leasehold amortization expenses for the cargo
operations, certain FBO operating expenses, compensation resulting from changes
in stock option terms and sales tax adjustments. As a result, the accompanying
consolidated financial statements for the three months ended September 30, 2001
have been restated from the amounts previously reported to properly reflect such
expenses. The aggregate of all adjustments was an increase in net income of
$85,000 for the three months ended September 30, 2001.

        In addition, the Company has reflected in the accompanying consolidated
financial statements certain reclassifications associated with one of its cargo
warehouse leases. These reclassifications resulted in an increase of property,
equipment and leaseholds, with a corresponding increase of long-term deferred
rent, as of September 30, 2001 and June 30, 2001, and a decrease of gross margin
(excluding depreciation and amortization), with a corresponding decrease of
depreciation and amortization expense, for the three months ended September 30,
2001 and 2000. The reclassifications had no effect on total stockholders'
equity, net income (loss) or earnings (loss) per share for any period presented.

        A summary of the significant effects of the restatement and
reclassifications is as follows:

INCOME STATEMENT:

<TABLE>
<CAPTION>
                                                                    For the Three Months Ended September 30,
                                                           ----------------------------------------------------------
                                                                       2001                           2000
                                                                 (In Thousands)                 (In Thousands)
                                                           ---------------------------   ----------------------------
                                                           As Previously                 As Previously        As
                                                             Reported      As Restated     Reported      Reclassified
                                                           -------------   -----------   -------------   ------------
<S>                                                        <C>             <C>           <C>              <C>
Gross Margin (Excluding Depreciation and Amortization)        $ 7,746        $ 7,724        $ 9,026         $ 8,857
Selling, General and Administration                           $ 1,948        $ 1,960        $ 2,032         $ 2,032
Depreciation and Amortization                                 $ 2,477        $ 2,304        $ 2,483         $ 2,314
Income from Continuing Operations Before
   Provision for Income Taxes                                 $ 1,227        $ 1,366        $ 1,814         $ 1,814
Income from Continuing Operations                             $   748        $   833        $ 1,107         $ 1,107
Net Income                                                    $   706        $   791        $ 1,156         $ 1,156
Net Income Per Common Share:
        Basic:
                From Continuing Operations                    $  0.11        $  0.13        $  0.17         $  0.17
                Net Income                                    $  0.11        $  0.12        $  0.18         $  0.18
        Diluted:
                From Continuing Operations                    $  0.11        $  0.12        $  0.16         $  0.16
                Net Income                                    $  0.10        $  0.11        $  0.17         $  0.17
</TABLE>

BALANCE SHEET:

<Table>
<Caption>
                                                          As of September 30, 2001          As of June 30, 2001
                                                               (In Thousands)                 (In Thousands)
                                                        ----------------------------   -----------------------------
                                                        As Previously        As        As Previously         As
                                                          Reported      Reclassified     Reported       Reclassified
                                                        -------------   ------------   -------------    ------------
<S>                                                     <C>              <C>           <C>               <C>
Property, Equipment, and Leaseholds, net                   $ 70,859        $ 72,386       $ 71,779         $ 73,133
Total Assets                                               $139,919        $141,425       $151,134         $152,488
Total Current Liabilities                                  $ 40,100        $ 40,008       $ 49,582         $ 49,582
Deferred Rent -- Non current                                               $  1,501                        $  1,354
Total Liabilities                                          $105,631        $107,040       $117,552         $118,906
Total Stockholders' Equity                                 $ 34,288        $ 34,385       $ 33,582         $ 33,582
</Table>



                                       9
<PAGE>
ITEM 2.

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

The following management's discussion and analysis of financial condition and
results of operations gives effect to the restatement discussed in Note 9 to
the consolidated financial statements.

Results of operations-comparison of the three months ended September 30, 2001
and September 30, 2000. The following tables set forth, for the periods
indicated, the revenues and gross margin for each of the Company's four
operating units, as well as selected other financial statement data.

<TABLE>
<CAPTION>
                                                         THREE MONTHS ENDED SEPTEMBER 30,
                                                 ------------------------------------------------
                                                                 ($ IN MILLIONS)
                                                 ------------------------------------------------
                                                         2001                       2000
                                                 ---------------------      ---------------------
                                                            % OF TOTAL                 % OF TOTAL
                                                 AMOUNT      REVENUES       AMOUNT      REVENUES
                                                 ------     ----------      ------     ----------
<S>                                              <C>        <C>             <C>        <C>
Revenues:
Fuel Sales                                       $ 64.5         62.1%       $ 73.1         65.7%
FBOs                                               24.0         23.1          23.9         21.4
Cargo Operations                                    7.1          6.9           7.1          6.3
Government Contract Services                        8.2          7.9           7.3          6.6
                                                 ------       ------        ------       ------
Total Revenue                                    $103.8        100.0%       $111.4        100.0%
                                                 ======       ======        ======       ======
</TABLE>

<TABLE>
<CAPTION>
                                                            % of Unit                   % of Unit
                                                 Amount      Revenues       Amount      Revenues
                                                 ------     ----------      ------     ----------
<S>                                              <C>        <C>             <C>        <C>
Gross Margin(1):
Fuel Sales                                       $  1.9          3.0%       $  2.0          2.8%
FBOs                                                3.5         14.5           3.8         15.7
Cargo Operations                                    0.3          4.0           1.5         22.0
Government Contract Services                        2.0         24.9           1.5         21.0
                                                 ------       ------        ------       ------
Total Gross Margin                               $  7.7          7.5%       $  8.8          8.0%
                                                 ======       ======        ======       ======
</TABLE>

<TABLE>
<CAPTION>
                                                             % of Total                 % of Total
                                                 Amount       Revenues       Amount      Revenues
                                                 ------      ----------      ------     ----------
<S>                                              <C>         <C>             <C>        <C>
Selling, general and administrative              $  1.9           1.9%       $  2.0          1.8%
Provision for bad debts                             0.6           0.6           0.8          0.7
Depreciation and amortization                       2.3           2.2           2.3          2.1
Interest expense and other                          1.5           1.5           1.9          1.7
                                                 ------        ------        ------       ------
Income from continuing operations
  before tax                                        1.4           1.3           1.8          1.6
Provision  for income taxes                         0.5           0.5           0.7          0.6
                                                 ------        ------        ------       ------
Income from continuing operations                   0.9           0.8           1.1          1.0
(Loss) income from discontinued operations         (0.1)           --           0.1          0.1
                                                 ------        ------        ------       ------
Net Income                                       $  0.8           0.8%       $  1.2          1.0%
                                                 ======        ======        ======       ======
</TABLE>

(1)   Gross margin as used here and throughout Management's Discussion excludes
      depreciation and amortization and selling, general and administrative
      expense.


                                       10
<PAGE>
THREE MONTHS ENDED SEPTEMBER 30, 2001 COMPARED TO SEPTEMBER 30, 2000

Revenue decreased by 6.9% to $103.8 million in the current period from $111.4
million in the prior year due to lower fuel prices in the current period. Gross
margin decreased 12.8% to $ 7.7 million in the current period from $8.8 million
a year ago, primarily due to a decline in Cargo operations and higher operating
costs.

Revenues from fuel sales represented 62.1% of total revenues in the current
period compared to 65.7% of revenues a year ago. Revenues from fuel sales
decreased 11.8% to $64.5 million from $73.1 million last year. The decrease from
fuel sales was due to a decrease of 18% in the price of fuel sold, partially
offset by an increase of 7.5% in volume sold. Gross margin from fuel sales was
$1.9 million in the current period compared with $2.0 million last year
primarily due to lower per gallon margins in the current period caused by a
change in the customer mix. Following September 11th, for several days, the
Company's operations were partially shutdown and sales were negligible as
airlines were not flying. As a result, fuel volumes were lower by approximately
18% in September compared with the previous two months. Since that time volumes
have returned closer to normal levels. Revenues and gross margin from fuel sales
includes the activities of Mercury's contract fueling business.

Revenues from FBOs were $24.0 million in the current period compared to $23.9
million a year ago. Gross margin decreased 8.0% in the current period to $3.5
million from $3.8 million last year. The gross margin decrease was primarily
caused by the impact the events of September 11th had on operations in the month
of September with lower sales volume combined with fixed costs. In September,
the volume of fuel sold was down approximately 28% compared to the first two
months of the period. Since September, volumes have returned closer to normal
levels. Additionally, revenues in the current period were favorably impacted by
the addition of Birmingham in September 2000.

Revenues from cargo operations were $7.1 million in both periods. Gross margin
from cargo operations in the current period decreased 81.5% to $0.3 million from
$1.5 million in the year ago period due to higher operating costs, primarily
labor and lease costs, associated with cargo handling and general sales agency
(GSA). The Company's operations in Atlanta were impacted by higher lease costs
associated with a new facility and lower revenues primarily caused by the loss
of an account which had represented approximately 30% of its revenues in the
year ago period and none in the current period. Revenues from existing customers
at the Company's LAX operations for both warehouse and GSA were lower compared
to last year due to a softer marketplace while operating expenses rose. New GSA
accounts were added during fiscal 2001 subsequent to September 2000 which offset
lower revenues from existing customers, but operating expenses increased
correspondingly. Revenues in September 2001 approximated revenues in the first
two months of the quarter and have remained relatively constant since. The Cargo
business has been impacted by a slowdown in worldwide cargo tonnage and
shipments.

Revenues from government contract services increased 11.7% in the current period
to $8.2 million from $7.3 million in the year ago period due to new contracts
added in fiscal 2001 and in the current period, partially offset by lower
weather observation and forecasting revenues from fewer contracts and the loss
of the Yokota, Japan contract in September 2001 which provided $1.8


                                       11
<PAGE>
million or 25.0% of total revenues during the quarter ended September 30, 2000
and $5.1 million or 17.6% of total revenues during fiscal year 2001. Gross
margin from government contract services in the current period increased 32.0%
to $2.0 million from $1.5 million last year due to higher revenues and higher
margins.

Selling, general and administrative expenses in the current quarter decreased
3.5% to $1.9 million from $2.0 million in last year's quarter due to the cost of
repurchasing certain options in the year ago period, partially offset by higher
professional fees in the current period.

Provision for bad debts decreased 26.8% in the current period to $0.6 million
from $0.8 million a year ago primarily due to lower sales in the current period.

Depreciation and amortization expense was $2.3 million in the current period
compared to $2.3 million a year ago.

Interest expense decreased by 20.9% in the current period to $1.5 million from
$1.9 million a year ago due lower interest rates.

Income tax expense approximated 39% of pre-tax income in both periods reflecting
the expected effective annual tax rate.

Loss from discontinued operations was $42,000 in the current period net of a tax
benefit of $27,000 and was related to the sale of property which was included in
net assets of discontinued operations at June 30, 2001. Income from discontinued
operations of $49,000, net of income taxes of $31,000, in the year ago period
was related to RPA's operations.

LIQUIDITY AND CAPITAL RESOURCES:

The events of September 11, 2001 have had a significant impact on the aviation
industry and, as a result, have impacted the Company's operations as well. In
the first few days following September 11th, revenue from the Company's fuel
sales, cargo and FBO operations were negligible. At this time, the Company's
operations are returning to normal levels. In view of the uncertainty of the
ultimate impact upon the aviation industry, the long-term impact to the
Company's customers and operations cannot be determined at this time.

On March 7, 2001, the Company announced its plan to create an independent
publicly traded company, MercFuel, Inc. MercFuel, Inc. was organized in Delaware
on October 27, 2000 as a wholly owned subsidiary of the Company. On January 1,
2001, the Company transferred to MercFuel, Inc. the assets and liabilities of
its Fuel Sales division. On April 30, 2001, MercFuel, Inc. agreed to sell
239,942 shares of common stock in a private placement at a per share price of
$4.35, the net proceeds of which are $860,000. The sale will be consummated at
such time as the Company's lenders consent to that offering. On May 15, 2001,
the Company contributed $4.0 million of equity to MercFuel, Inc. in the form of
cancellation of intercompany debt payable to the Company. On May 16, 2001 and
amended twice thereafter, MercFuel filed a registration statement related the
proposed sale of 1,200,000 shares of common stock (along with an additional
180,000 shares to cover over-allotments and an option issued to the underwriter
to purchase 120,000 shares, exercisable one year after the effective date of the
offering at a price equal to 140% of the initial public offering price). There
can be no assurance that the Company will be able to complete the


                                       12
<PAGE>
initial public offering, however, if the offering is completed, the Company will
own at least 80.1% of MercFuel's outstanding common stock. The Company currently
intends, subject to satisfactory resolution of certain conditions, to distribute
(the "Distribution") all of the shares of MercFuel common stock that the Company
owns to the Company's stockholders no earlier than six months after MercFuel's
initial public offering. The Distribution is subject to consent by the Company's
senior and subordinated debt holders.

Mercury has historically financed its operations primarily through operating
cash flow, bank debt and various public and private placements of bonds and
subordinated debt. Mercury's cash balance at September 30, 2001 was $875,000.

Net cash used in operating activities was $2.8 million for the period ended
September 30, 2001. During this period, the primary sources of net cash provided
by operating activities was income from continuing operations plus depreciation
and amortization totaling $3.1 million and a decrease in accounts receivable of
$3.6 million. The primary use of cash from operating activities in this period
was a decrease in accounts payable of $5.7 million and a decrease in accrued
expenses and other current liabilities of $4.2 million.

Net cash used in investing activities was $1.8 million during the current period
primarily due to additions to property, equipment and leaseholds and notes
receivables.

Net cash used in financing activities was $2.7 million during the current period
due to a reduction in long-term debt.

Net cash provided by Discontinued Operations was $4.2 million in the current
period primarily due to the sale of RPA on July 3, 2001.

The Company's senior secured bank credit facility consists of a $35.0 million
Revolver, a term loan with an outstanding balance of $11.2 million at September
30, 2001 and an acquisition facility with an outstanding balance of $17.4
million at September 30, 2001. At September 30, 2001, there was $2.5 million
outstanding under the Revolver. The agreement contains provisions that require
the maintenance of certain financial ratios including minimum tangible net worth
(as defined), minimum profitability levels, maximum leverage and minimum debt
service coverage and quick ratios and limitations on annual capital
expenditures. Additionally, the Company is prohibited from paying dividends in
excess of $400,000 per year. These facilities mature in March 2004. In
connection with the proposed Distribution, the Company had executed term sheets
with two financial institutions to replace its senior credit facility. These
term sheets included a $20.0 million revolving credit facility which would be
entered into by MercFuel, Inc. and a $60.0 million facility which would be
entered into by the Company. These term sheets have expired due to various
delays and it is uncertain at this time whether the lenders will agree to renew
or replace these term sheets given the environment in the credit markets since
September 11, 2001.

On September 10, 1999, the Company issued, in a private placement, a $24.0
million senior Subordinated 12% Note ("the Note") due 2006 with detachable
warrants to purchase 503,126 shares of the Company's common stock exercisable at
$6.50 per share for seven years. On November 16, 2001, the Company agreed to
reduce the exercise price to $5.50 per share. The Note agreement contains
covenants that, among other matters, limit senior indebtedness, the disposition
of assets and unfunded capital expenditures. The covenants also included a ratio
test


                                       13
<PAGE>
for interest coverage, leverage, fixed charge coverage and debt service. On
November 16, 2001 and effective September 30, 2001, the Company received a
waiver pertaining to the interest coverage test and the agreement was amended by
reducing the ongoing interest coverage test.

On September 26, 2001, the Company announced that it had agreed to enter into a
financing arrangement to issue convertible subordinated debentures for a total
amount of $110.0 million discounted to $71.9 million, with funding expected to
occur in October 2001 of approximately $25.0 million and the balance within one
year. As of this date, the funding has not occurred and the Company believes
that such funding will not occur.

On August 10, 2001, MercFuel, Inc. entered into an agreement with a provider of
hardware and software applications ("System Provider"), for the development and
exclusive license of an aviation fuel management system. The agreement requires
MercFuel, Inc. to enter into a non-interest bearing note in the amount of
$750,000, payable in 24 equal monthly payments beginning in August 2002 (the
present value of which is $640,000, assuming an imputed interest rate of 8%).
The note is convertible, at MercFuel's option, at any time after the
Distribution into 125,000 shares of MercFuel common stock. MercFuel is also
required to attempt to register the shares. In addition, if MercFuel does not
complete an offering of its common shares by December 31, 2001, the agreement
shall be terminated.

In the event that fuel prices increase significantly for an extended period of
time, the Company's liquidity could be adversely affected unless the Company is
able to increase vendor credit or increase lending limits under its revolving
credit facility. The Company believes, however its revolver and vendor credit
should provide it with sufficient liquidity in the event of a major temporary
surge in oil prices.



                                       14
<PAGE>
                                   SIGNATURES

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

                                      Mercury Air Group, Inc.
                                      Registrant

                                      /s/ Joseph Czyzyk
                                      ------------------------------------------
                                      Joseph Czyzyk
                                      Chief Executive Officer


                                      /s/ Robert Schlax
                                      ------------------------------------------
                                      Robert Schlax
                                      Vice President Finance
                                      (Principal Financial Officer)

Date:  October 14, 2002


                                       15
<PAGE>
I, Joseph Czyzyk certify that:

     1.  I have reviewed this quarterly report on Form 10-Q/A of Mercury Air
         Group, Inc.;

     2.  Based on my knowledge, this quarterly report does not contain any
         untrue statement of a material fact or omit to state a material fact
         necessary to make the statements made, in light of the circumstances
         under which such statements were made, not misleading with respect to
         the period covered by this quarterly report; and

     3.  Based on my knowledge, the financial statements, and other financial
         information included in this quarterly report, fairly present in all
         material respects the financial condition, results of operations and
         cash flows of the registrant as of, and for, the periods presented in
         this quarterly report.

Date: October 14, 2002

                                                   /s/ JOSEPH CZYZYK
                                                   ---------------------------
                                                   Joseph Czyzyk
                                                   Chief Executive Officer


I, Robert M. Schlax certify that:

     1.  I have reviewed this quarterly report on Form 10-Q/A of Mercury Air
         Group, Inc.;

     2.  Based on my knowledge, this quarterly report does not contain any
         untrue statement of a material fact or omit to state a material fact
         necessary to make the statements made, in light of the circumstances
         under which such statements were made, not misleading with respect to
         the period covered by this quarterly report; and

     3.  Based on my knowledge, the financial statements, and other financial
         information included in this quarterly report, fairly present in all
         material respects the financial condition, results of operations and
         cash flows of the registrant as of, and for, the periods presented in
         this quarterly report.

Date: October 14, 2002

                                                   /s/ ROBERT M. SCHLAX
                                                   ---------------------------
                                                   Robert M. Schlax
                                                   Vice President Finance
                                                   (Principal Financial Officer)