##### Table of Contents



---

---

SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549

FORM 10-Q

QUARTERLY REPORT UNDER SECTION 13 OR 15 (d)
OF THE SECURITIES EXCHANGE ACT OF 1934

For the Quarter Ended September 30, 2002

Commission File Number 0-2762

MAXCO, INC.(Exact Name of Registrant as Specified in its Charter)

|                                                               |  |                                        
|-------------------------------------------------------------- |  | ---------------------------------------
|Michigan                                                       |  | 38-1792842                             
|                                                               |  |                                        
|(State or other Jurisdiction of
Incorporation or Organization) |  | (I.R.S. Employer
Identification Number)
|                                                               |  |                                        
|1118 Centennial Way
Lansing, Michigan                          |  | 48917                                  
|                                                               |  |                                        
|(Address of principal executive
offices)                       |  | (Zip Code)                             

Registrants Telephone Number, including area code: (517) 321-3130

Indicate by check mark whether the registrant (1) has filed all annual,
quarterly and other reports required to be filed by Section 13
or 15 (d) of the
Securities Exchange Act of 1934 during the preceding twelve months and (2) has
been subject to the filing requirements for at least the past 90 days.

|    |  |  |    | 
|--- |  |  | -- | 
|Yes |  |  | No | 
|    |  |  |    | 

Indicate the number of shares outstanding for each of the issuers classes of
common stock, as of the latest practicable date.

|             |  |                                
|------------ |  | -------------------------------
|Class        |  | Outstanding at October 31, 2002
|             |  |                                
|Common Stock |  | 3,101,195 shares               



---

---





---

TABLE OF CONTENTS



|                                                                                      |  |  |  |  |  |  |  | 
|------------------------------------------------------------------------------------- |  |  |  |  |  |  |  | 
|PART I FINANCIAL INFORMATION CONDENSED CONSOLIDATED BALANCE SHEETS                   
|CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS                                      
|CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS                                      
|NOTES TO CONSOLIDATED FINANCIAL STATEMENTS                                           
|MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|PART II OTHER INFORMATION                                                            
|SIGNATURES                                                                           
|CERTIFICATION                                                                        
|CERTIFICATION                                                                        
|EXHIBIT INDEX                                                                        
|EX-10.26 Financing Arrangements dated 11/8/02                                        
|EX-10.27 Financing Arrangements dated 11/13/02                                       
|EX-10.28 Assignment Agreement dated 11/13/02                                         
|EX-10.29 Obligor Assignment dated 11/14/02                                           
|EX-10.30 Stock Purchase Agreement dated 11/14/02                                     
|EX-99.1 Certification of CEO & CFO                                                   



---



##### Table of Contents






PART I

FINANCIAL INFORMATION

CONDENSED CONSOLIDATED BALANCE SHEETS
Maxco, Inc. and Subsidiaries

|                                       |                                                                                                   |                      |        |                |        |   |            |         |        | 
|-------------------------------------- | ------------------------------------------------------------------------------------------------- | -------------------- | ------ | -------------- | ------ | - | ---------- | ------- | ------ | 
|                                       |                                                                                                   |                      |        | September 30,  |        |   | March 31,  |        
|                                       |                                                                                                   |                      |        | 2002           |        |   | 2002       |        
|                                       |                                                                                                   |                      |        |                |        |   | (Restated |        
|                                       |                                                                                                   |                      |        | (Unaudited)    |        |   | Note
13)   |        
|                                       |                                                                                                   |                      |        |                |        |   |            |        
|                                       |                                                                                                   |                      |        | (in thousands) |       
|ASSETS                                 |                                                                                                   |                      |        |                |        |   |            |        
|CURRENT ASSETS                         |                                                                                                   |                      |        |                |        |   |            |        
|                                       | Cash and cash equivalents                                                                         |                      | $      | 1,738          |        |   | $          | 345     |       
|                                       | Accounts and notes receivable, less allowance of
$138,000 ($143,000 at March 31, 2002)            |                      |        | 7,894          |        |   |            | 7,984   |       
|                                       | Note receivableshort-termNote 11                                                                |                      |        | 1,080          |        |   |            | 2,700   |       
|                                       | Advances to affiliate                                                                             |                      |        | 3,008          |        |   |            | 3,008   |       
|                                       | Inventory                                                                                         |                      |        | 211            |        |   |            | 356     |       
|                                       | Prepaid expenses and other                                                                        |                      |        | 483            |        |   |            | 550     |       
|                                       | Income taxes receivable and deferred taxes                                                        |                      |        | 3,561          |        |   |            | 4,506   |       
|                                       | Current assets of discontinued operationsNote 13                                                 |                      |        | 22,903         |        |   |            | 15,223  |       
|                                       |                                                                                                   |                      |        |                |        |   |           
|                                       |                                                                                                   | TOTAL CURRENT ASSETS |        |                | 40,878 |   |            |         | 34,672 | 
|MARKETABLE SECURITIESLONG TERMNote 2 |                                                                                                   |                      | 397    |                |        |   | 145        |        
|PROPERTY AND EQUIPMENT                 |                                                                                                   |                      |        |                |        |   |            |        
|                                       | Land                                                                                              |                      |        | 446            |        |   |            | 491     |       
|                                       | Buildings                                                                                         |                      |        | 6,163          |        |   |            | 9,033   |       
|                                       | Machinery, equipment, and fixtures                                                                |                      |        | 28,086         |        |   |            | 28,264  |       
|                                       |                                                                                                   |                      |        |                |        |   |           
|                                       |                                                                                                   |                      | 34,695 |                |        |   | 37,788     |        
|                                       | Allowances for depreciation                                                                       |                      |        | (11,034        | )      |   |            | (10,252 | )     
|                                       |                                                                                                   |                      |        |                |        |   |           
|                                       |                                                                                                   |                      | 23,661 |                |        |   | 27,536     |        
|OTHER ASSETS                           |                                                                                                   |                      |        |                |        |   |            |        
|                                       | Investments                                                                                       |                      |        | 2,573          |        |   |            | 6,018   |       
|                                       | Notes and contracts receivable and other, less allowance
of $600,000 ($335,000 at March 31, 2002) |                      |        | 1,534          |        |   |            | 865     |       
|                                       | Note receivablerelated party, less allowance of $1,165,000
($956,000 at March 31, 2002)          |                      |        | 2,140          |        |   |            | 2,349   |       
|                                       | Goodwill                                                                                          |                      |        | 1,424          |        |   |            | 1,424   |       
|                                       | Non-current assets of discontinued operationsNote 13                                             |                      |        | 10,405         |        |   |            | 14,029  |       
|                                       |                                                                                                   |                      |        |                |        |   |           
|                                       |                                                                                                   |                      | 18,076 |                |        |   | 24,685     |        
|                                       |                                                                                                   |                      |        |                |        |   |           
|                                       |                                                                                                   | $                    | 83,012 |                |        | $ | 87,038     |        
|                                       |                                                                                                   |                      |        |                |        |  

2



---



##### Table of Contents



|                                                           |                                                                                                   |                                                                                                 |                            |                           |       |                |        |        |            |        |        | 
|---------------------------------------------------------- | ------------------------------------------------------------------------------------------------- | ----------------------------------------------------------------------------------------------- | -------------------------- | ------------------------- | ----- | -------------- | ------ | ------ | ---------- | ------ | ------ | 
|                                                           |                                                                                                   |                                                                                                 |                            |                           |       | September 30,  |        |        | March 31,  |       
|                                                           |                                                                                                   |                                                                                                 |                            |                           |       | 2002           |        |        | 2002       |       
|                                                           |                                                                                                   |                                                                                                 |                            |                           |       |                |        |        | (Restated |       
|                                                           |                                                                                                   |                                                                                                 |                            |                           |       | (Unaudited)    |        |        | Note
13)   |       
|                                                           |                                                                                                   |                                                                                                 |                            |                           |       |                |        |        |            |       
|                                                           |                                                                                                   |                                                                                                 |                            |                           |       | (in thousands) |       
|LIABILITIES AND STOCKHOLDERS EQUITY                       |                                                                                                   |                                                                                                 |                            |                           |       |                |        |       
|CURRENT LIABILITIES                                        |                                                                                                   |                                                                                                 |                            |                           |       |                |        |       
|                                                           | Notes payableNote 7                                                                              |                                                                                                 | $                          | 18,409                    |       |                | $      | 10,479 |           
|                                                           | Accounts payable                                                                                  |                                                                                                 |                            | 3,206                     |       |                |        | 2,880  |           
|                                                           | Employee compensation                                                                             |                                                                                                 |                            | 1,493                     |       |                |        | 1,346  |           
|                                                           | Taxes, interest, and other liabilities                                                            |                                                                                                 |                            | 2,439                     |       |                |        | 2,033  |           
|                                                           | Current maturities of long-term obligations                                                       |                                                                                                 |                            | 680                       |       |                |        | 2,663  |           
|                                                           | Current liabilities of discontinued operationsNote 13                                            |                                                                                                 |                            | 37,166                    |       |                |        | 29,109 |           
|                                                           |                                                                                                   |                                                                                                 |                            |                           |       |                |       
|                                                           |                                                                                                   |                                                                                                 |                            | TOTAL CURRENT LIABILITIES |       |                | 63,393 |        |            |        | 48,510 | 
|LONG-TERM OBLIGATIONS, less current maturities             |                                                                                                   |                                                                                                 | 1,517                      |                           |       |                | 11,380 |       
|DEFERRED INCOME TAXES                                      |                                                                                                   |                                                                                                 |                           |                           |       |                | 1,983  |       
|NON-CURRENT LIABILITIES OF DISCONTINUED
OPERATIONSNote 13 |                                                                                                   |                                                                                                 | 1,141                      |                           |       |                | 2,178  |       
|STOCKHOLDERS EQUITY                                       |                                                                                                   |                                                                                                 |                            |                           |       |                |        |       
|                                                           | Preferred stock:                                                                                  |                                                                                                 |                            |                           |       |                |        |        |           
|                                                           |                                                                                                   | Series Three: 10% cumulative redeemable, $60 face
value; 14,784 shares issues and outstanding   |                            |                           | 678   |                |        |        | 678        |       
|                                                           |                                                                                                   | Series Four: 10% cumulative redeemable, $51.50 face
value; 46,414 shares issues and outstanding |                            |                           | 2,390 |                |        |        | 2,390      |       
|                                                           |                                                                                                   | Series Five: 10% cumulative redeemable, $120 face
value; 6,648 shares issues and outstanding    |                            |                           | 798   |                |        |        | 798        |       
|                                                           |                                                                                                   | Series Six: 10% cumulative callable, $160 face
value; 20,000 shares authorized, issued  none   |                            |                           |      |                |        |        |           |       
|                                                           | Common stock, $1 par value; 10,000,000 shares
authorized, 3,101,195 shares issued and outstanding |                                                                                                 |                            | 3,101                     |       |                |        | 3,101  |           
|                                                           | Net unrealized losses                                                                             |                                                                                                 |                            | (259                      | )     |                |        | (78    | )         
|                                                           | Retained earnings                                                                                 |                                                                                                 |                            | 10,253                    |       |                |        | 16,098 |           
|                                                           |                                                                                                   |                                                                                                 |                            |                           |       |                |       
|                                                           |                                                                                                   |                                                                                                 | TOTAL STOCKHOLDERS EQUITY |                           |       | 16,961         |        |        |            | 22,987 |       
|                                                           |                                                                                                   |                                                                                                 |                            |                           |       |                |       
|                                                           |                                                                                                   | $                                                                                               | 83,012                     |                           |       | $              | 87,038 |       
|                                                           |                                                                                                   |                                                                                                 |                            |                           |       |               

See notes to consolidated financial statements

3



---



##### Table of Contents






CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
Maxco, Inc. and Subsidiaries
(Unaudited)

|                                                       |                                            |                                                                    |                                                                                              |                                     |        |                                       |        |       |            |      |      |  
|------------------------------------------------------ | ------------------------------------------ | ------------------------------------------------------------------ | -------------------------------------------------------------------------------------------- | ----------------------------------- | ------ | ------------------------------------- | ------ | ----- | ---------- | ---- | ---- | -
|                                                       |                                            |                                                                    |                                                                                              |                                     |        | Three Months Ended September 30,      |       
|                                                       |                                            |                                                                    |                                                                                              |                                     |        |                                       |       
|                                                       |                                            |                                                                    |                                                                                              |                                     |        |                                       |        |       | 2001       |     
|                                                       |                                            |                                                                    |                                                                                              |                                     |        |                                       |        |       | (Restated |     
|                                                       |                                            |                                                                    |                                                                                              |                                     |        | 2002                                  |        |       | Note
13)   |     
|                                                       |                                            |                                                                    |                                                                                              |                                     |        |                                       |        |       |            |     
|                                                       |                                            |                                                                    |                                                                                              |                                     |        | (in thousands, except per share data) |       
|Net sales                                              |                                            | $                                                                  | 8,908                                                                                        |                                     |        | $                                     | 8,843  |      
|Costs and expenses:                                    |                                            |                                                                    |                                                                                              |                                     |        |                                       |        |      
|                                                       | Cost of sales and operating expenses       |                                                                    |                                                                                              | 5,762                               |        |                                       |        | 5,191 |           
|                                                       | Selling, general and administrative        |                                                                    |                                                                                              | 2,788                               |        |                                       |        | 2,778 |           
|                                                       | Depreciation and amortization              |                                                                    |                                                                                              | 753                                 |        |                                       |        | 806   |           
|                                                       |                                            |                                                                    |                                                                                              |                                     |        |                                      
|                                                       |                                            |                                                                    | 9,303                                                                                        |                                     |        |                                       | 8,775  |      
|                                                       |                                            |                                                                    |                                                                                              |                                     |        |                                      
|                                                       |                                            |                                                                    |                                                                                              | Operating Earnings (Loss)           |        |                                       | (395   | )     |            |      | 68   |  
|Other income (expense)                                 |                                            |                                                                    |                                                                                              |                                     |        |                                       |        |      
|                                                       | Investment and interest income (loss), net |                                                                    |                                                                                              | (1,376                              | )      |                                       |        | 156   |           
|                                                       | Interest expense                           |                                                                    |                                                                                              | (412                                | )      |                                       |        | (532  | )         
|                                                       |                                            |                                                                    |                                                                                              |                                     |        |                                      
|                                                       |                                            |                                                                    | Loss From Continuing Operations Before Federal
Income Taxes and Equity in Loss of Affiliates |                                     |        | (2,183                                | )      |       |            | (308 | )   
|Federal income tax benefit                             |                                            |                                                                    | (727                                                                                         | )                                   |        |                                       | (90    | )    
|                                                       |                                            |                                                                    |                                                                                              |                                     |        |                                      
|                                                       |                                            | Loss From Continuing Operations Before Equity inLoss of Affiliates |                                                                                              |                                     | (1,456 | )                                     |        |       | (218       | )   
|Equity in loss of affiliates, net of tax               |                                            |                                                                    | (2,102                                                                                       | )                                   |        |                                       | (73    | )    
|                                                       |                                            |                                                                    |                                                                                              |                                     |        |                                      
|                                                       |                                            |                                                                    |                                                                                              | Loss From Continuing Operations     |        |                                       | (3,558 | )     |            |      | (291 | )
|Income (loss) from discontinued operations, net of tax |                                            |                                                                    | (1,666                                                                                       | )                                   |        |                                       | 9      |      
|                                                       |                                            |                                                                    |                                                                                              |                                     |        |                                      
|                                                       |                                            |                                                                    |                                                                                              | Net Loss                            |        |                                       | (5,224 | )     |            |      | (282 | )
|                                                       |                                            |                                                                    |                                                                                              |                                     |        |                                      
|Less preferred stock dividends                         |                                            |                                                                    | (102                                                                                         | )                                   |        |                                       | (102   | )    
|                                                       |                                            |                                                                    |                                                                                              |                                     |        |                                      
|                                                       |                                            |                                                                    |                                                                                              | Net Loss Applicable to Common Stock |        | $                                     | (5,326 | )     |            | $    | (384 | )
|                                                       |                                            |                                                                    |                                                                                              |                                     |        |                                      
|Net Loss Per Common ShareBasic and Diluted            |                                            |                                                                    |                                                                                              |                                     |        |                                       |        |      
|Continuing operations                                  |                                            | $                                                                  | (1.18                                                                                        | )                                   |        | $                                     | (0.12  | )    
|Discontinued operations                                |                                            |                                                                    | (0.54                                                                                        | )                                   |        |                                       |       |      
|                                                       |                                            |                                                                    |                                                                                              |                                     |        |                                      
|                                                       |                                            | $                                                                  | (1.72                                                                                        | )                                   |        | $                                     | (0.12  | )    
|                                                       |                                            |                                                                    |                                                                                              |                                     |        |                                      

See notes to consolidated financial statements

4



---



##### Table of Contents



CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
Maxco, Inc. and Subsidiaries
(Unaudited)

|                                                       |                                            |                                                                               |                                                                                                         |                                     |        |                                       |        |        |            |      |      |  
|------------------------------------------------------ | ------------------------------------------ | ----------------------------------------------------------------------------- | ------------------------------------------------------------------------------------------------------- | ----------------------------------- | ------ | ------------------------------------- | ------ | ------ | ---------- | ---- | ---- | -
|                                                       |                                            |                                                                               |                                                                                                         |                                     |        | Six Months Ended September 30,        |       
|                                                       |                                            |                                                                               |                                                                                                         |                                     |        |                                       |       
|                                                       |                                            |                                                                               |                                                                                                         |                                     |        |                                       |        |        | 2001       |     
|                                                       |                                            |                                                                               |                                                                                                         |                                     |        |                                       |        |        | (Restated |     
|                                                       |                                            |                                                                               |                                                                                                         |                                     |        | 2002                                  |        |        | Note
13)   |     
|                                                       |                                            |                                                                               |                                                                                                         |                                     |        |                                       |        |        |            |     
|                                                       |                                            |                                                                               |                                                                                                         |                                     |        | (in thousands, except per share data) |       
|Net sales                                              |                                            | $                                                                             | 17,834                                                                                                  |                                     |        | $                                     | 17,964 |       
|Costs and expenses:                                    |                                            |                                                                               |                                                                                                         |                                     |        |                                       |        |       
|                                                       | Cost of sales and operating expenses       |                                                                               |                                                                                                         | 11,137                              |        |                                       |        | 10,836 |           
|                                                       | Selling, general and administrative        |                                                                               |                                                                                                         | 5,579                               |        |                                       |        | 5,144  |           
|                                                       | Gain on sale of buildings                  |                                                                               |                                                                                                         | (149                                | )      |                                       |        |       |           
|                                                       | Depreciation and amortization              |                                                                               |                                                                                                         | 1,510                               |        |                                       |        | 1,614  |           
|                                                       |                                            |                                                                               |                                                                                                         |                                     |        |                                      
|                                                       |                                            |                                                                               | 18,077                                                                                                  |                                     |        |                                       | 17,594 |       
|                                                       |                                            |                                                                               |                                                                                                         |                                     |        |                                      
|                                                       |                                            |                                                                               |                                                                                                         | Operating Earnings (Loss)           |        |                                       | (243   | )      |            |      | 370  |  
|Other income (expense)                                 |                                            |                                                                               |                                                                                                         |                                     |        |                                       |        |       
|                                                       | Investment and interest income (loss), net |                                                                               |                                                                                                         | (1,274                              | )      |                                       |        | 590    |           
|                                                       | Interest expense                           |                                                                               |                                                                                                         | (862                                | )      |                                       |        | (1,194 | )         
|                                                       |                                            |                                                                               |                                                                                                         |                                     |        |                                      
|                                                       |                                            |                                                                               | Loss From Continuing Operations Before Federal
Income Taxes and Equity in Earnings (Loss) of Affiliates |                                     |        | (2,379                                | )      |        |            | (234 | )   
|Federal income tax expense benefit                     |                                            |                                                                               | (809                                                                                                    | )                                   |        |                                       | (52    | )     
|                                                       |                                            |                                                                               |                                                                                                         |                                     |        |                                      
|                                                       |                                            | Loss From Continuing Operations Before Equity inEarnings (Loss) of Affiliates |                                                                                                         |                                     | (1,570 | )                                     |        |        | (182       | )   
|Equity in earnings (loss) of affiliates, net of tax    |                                            |                                                                               | (2,411                                                                                                  | )                                   |        |                                       | 14     |       
|                                                       |                                            |                                                                               |                                                                                                         |                                     |        |                                      
|                                                       |                                            |                                                                               |                                                                                                         | Loss From Continuing Operations     |        |                                       | (3,981 | )      |            |      | (168 | )
|Income (loss) from discontinued operations, net of tax |                                            |                                                                               | (1,661                                                                                                  | )                                   |        |                                       | 291    |       
|                                                       |                                            |                                                                               |                                                                                                         |                                     |        |                                      
|                                                       |                                            |                                                                               |                                                                                                         | Net Income (Loss)                   |        |                                       | (5,642 | )      |            |      | 123  |  
|                                                       |                                            |                                                                               |                                                                                                         |                                     |        |                                      
|Less preferred stock dividends                         |                                            |                                                                               | (204                                                                                                    | )                                   |        |                                       | (204   | )     
|                                                       |                                            |                                                                               |                                                                                                         |                                     |        |                                      
|                                                       |                                            |                                                                               |                                                                                                         | Net Loss Applicable to Common Stock |        | $                                     | (5,846 | )      |            | $    | (81  | )
|                                                       |                                            |                                                                               |                                                                                                         |                                     |        |                                      
|Net
Income (Loss) Per Common ShareBasic and Diluted   |                                            |                                                                               |                                                                                                         |                                     |        |                                       |        |       
|Continuing operations                                  |                                            | $                                                                             | (1.35                                                                                                   | )                                   |        | $                                     | (0.12  | )     
|Discontinued operations                                |                                            |                                                                               | (0.54                                                                                                   | )                                   |        |                                       | 0.09   |       
|                                                       |                                            |                                                                               |                                                                                                         |                                     |        |                                      
|                                                       |                                            | $                                                                             | (1.89                                                                                                   | )                                   |        | $                                     | (0.03  | )     
|                                                       |                                            |                                                                               |                                                                                                         |                                     |        |                                      

See notes to consolidated financial statements

5



---



##### Table of Contents






CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
Maxco, Inc. and Subsidiaries
(Unaudited)

|                                                                                     |                                             |                                                     |                                                  |                                                  |       |                                |        |        |            |     |        |  
|------------------------------------------------------------------------------------ | ------------------------------------------- | --------------------------------------------------- | ------------------------------------------------ | ------------------------------------------------ | ----- | ------------------------------ | ------ | ------ | ---------- | --- | ------ | -
|                                                                                     |                                             |                                                     |                                                  |                                                  |       | Six Months Ended September 30, |       
|                                                                                     |                                             |                                                     |                                                  |                                                  |       |                                |       
|                                                                                     |                                             |                                                     |                                                  |                                                  |       |                                |        |        | 2001       |    
|                                                                                     |                                             |                                                     |                                                  |                                                  |       |                                |        |        | (Restated |    
|                                                                                     |                                             |                                                     |                                                  |                                                  |       | 2002                           |        |        | Note
13)   |    
|                                                                                     |                                             |                                                     |                                                  |                                                  |       |                                |        |        |            |    
|                                                                                     |                                             |                                                     |                                                  |                                                  |       | (in thousands)                 |       
|Operating Activities                                                                 |                                             |                                                     |                                                  |                                                  |       |                                |        |       
|Net Income (Loss)                                                                    |                                             | $                                                   | (5,642                                           | )                                                |       | $                              | 123    |       
|(Income) loss from discontinued operations                                           |                                             |                                                     | 1,661                                            |                                                  |       |                                | (291   | )     
|                                                                                     |                                             |                                                     |                                                  |                                                  |       |                               
|Loss from continuing operations                                                      |                                             |                                                     | (3,981                                           | )                                                |       |                                | (168   | )     
|Advances from discontinued operations                                                |                                             |                                                     | 1,302                                            |                                                  |       |                                | 2,068  |       
|Adjustments to reconcile net income (loss) to net cash
used in operating activities: |                                             |                                                     |                                                  |                                                  |       |                                |        |       
|                                                                                     | Depreciation and other non-cash items       |                                                     |                                                  | 3,408                                            |       |                                |        | 1,604  |           
|                                                                                     | Changes in operating assets and liabilities |                                                     |                                                  | 2,268                                            |       |                                |        | (1,479 | )         
|                                                                                     |                                             |                                                     |                                                  |                                                  |       |                               
|                                                                                     |                                             |                                                     |                                                  | Net Cash Provided By Operating Activities        |       |                                | 2,997  |        |            |     | 2,025  |  
|Investing Activities                                                                 |                                             |                                                     |                                                  |                                                  |       |                                |        |       
|Sale of buildings                                                                    |                                             |                                                     | 2,500                                            |                                                  |       |                                |       |       
|Purchases of property and equipment                                                  |                                             |                                                     | (163                                             | )                                                |       |                                | (556   | )     
|Other                                                                                |                                             |                                                     | (25                                              | )                                                |       |                                | 7      |       
|                                                                                     |                                             |                                                     |                                                  |                                                  |       |                               
|                                                                                     |                                             | Net Cash Provided By (Used In) Investing Activities |                                                  |                                                  | 2,312 |                                |        |        | (549       | )  
|Financing Activities                                                                 |                                             |                                                     |                                                  |                                                  |       |                                |        |       
|Net proceeds from (repayments on) lines of credit                                    |                                             |                                                     | 35                                               |                                                  |       |                                | (500   | )     
|Repayments on other debt obligations                                                 |                                             |                                                     | (3,951                                           | )                                                |       |                                | (689   | )     
|Payments on contingent liability                                                     |                                             |                                                     |                                                 |                                                  |       |                                | (122   | )     
|Dividends paid on preferred stock                                                    |                                             |                                                     |                                                 |                                                  |       |                                | (204   | )     
|                                                                                     |                                             |                                                     |                                                  |                                                  |       |                               
|                                                                                     |                                             |                                                     |                                                  | Net Cash Used In Financing Activities            |       |                                | (3,916 | )      |            |     | (1,515 | )
|                                                                                     |                                             |                                                     |                                                  |                                                  |       |                               
|                                                                                     |                                             |                                                     |                                                  | Increase (Decrease) in Cash and Cash Equivalents |       |                                | 1,393  |        |            |     | (39    | )
|                                                                                     |                                             |                                                     | Cash and Cash Equivalents at Beginning of Period |                                                  |       | 345                            |        |        |            | 836 |       
|                                                                                     |                                             |                                                     |                                                  |                                                  |       |                               
|                                                                                     |                                             |                                                     |                                                  | Cash and Cash Equivalents at End of Period       |       | $                              | 1,738  |        |            | $   | 797    |  
|                                                                                     |                                             |                                                     |                                                  |                                                  |       |                               

See notes to consolidated financial statements

6



---



##### Table of Contents






NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Maxco, Inc. and Subsidiaries
September 30, 2002
(Unaudited)

NOTE 1  BASIS OF PRESENTATION AND SIGNIFICANT ACCOUNTING POLICIES

| |  | The accompanying unaudited, condensed, consolidated financial statements have
been prepared in accordance with accounting principles generally accepted in
the United States for interim financial information and with the instructions
to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not
include all of the information and notes required by accounting principles
generally accepted in the United States for complete financial statements.
In the opinion of management, all adjustments (consisting only of normal
recurring accruals) considered necessary for a fair presentation of the
results of the interim periods covered have been included. For further
information, refer to the consolidated financial statements and notes thereto
included in Maxcos annual report on Form 10-K for the year ended March 31,
2002.
| |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|
| |  | The results of operations for the interim periods presented are not
necessarily indicative of the results for the full year. Maxcos sales and
operating results have varied substantially from quarter to quarter. Net
sales are typically lower in the second and third quarters. The most
significant factors affecting these fluctuations are the seasonal buying
patterns of the Companys customers due to a customer changeover and the
reduced number of business days during the holiday season. In addition, the
timing of acquisitions or the occasional sale of corporate investments may
cause substantial fluctuations of operating results from quarter to quarter.
Maxco expects its net sales and operating results to continue to fluctuate
from quarter to quarter.                                                                        
|
| |  | Certain other amounts in the consolidated financial statements have been
reclassified to conform to the current presentation.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                 

NOTE 2  MARKETABLE SECURITIES

| |  | The Company classifies its investments in equity securities with readily
determinable fair values as securities available for sale under FASB 115,
Accounting for Certain Investments in Debt and Equity Securities.
Available-for-sale securities are carried at fair value, with the unrealized
gains and losses, net of tax, reported as a separate component of
stockholders equity. The decline in the market value of Provant, Inc.
common stock ($102,000 since March 31, 2002) has been recorded in investment
and interest income, net for the three and six months ended September 30,
2002 as the Company continued to deem this decline as other than temporary.
On November 14, 2002 Maxco received 2,587,859 shares of Provant stock as part
of the additional consideration to be received as one of the former
shareholders of Strategic Interactive, Inc. (see Note 11).
| |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

NOTE 3  INVESTMENT IN INTEGRAL VISION, INC. (FORMERLY MEDAR, INC.)

| |  | The following table summarizes the operating results of Integral Vision,
Inc., Maxcos 24% owned affiliated company:
| |  | --------------------------------------------------------------------------------------------------------------------

|             |  |                    |      |   |                  |   |        |      |  |   |        |   |  |   |        |  
|------------ |  | ------------------ | ---- | - | ---------------- | - | ------ | ---- |  | - | ------ | - |  | - | ------ | -
|             |  | Three Months Ended |      |   | Six Months Ended |  
|             |  | September 30,      |      |   | September 30,    |  
|             |  |                    |      |   |                  |  
|             |  | 2002               |      |   | 2001             |   |        | 2002 |  |   | 2001   |  
|             |  |                    |      |   |                  |   |        |      |  |   |        |  
|             |  | (in thousands)     |     
|Net Sales    |  | $                  | 556  |   |                  | $ | 506    |      |  | $ | 1,059  |   |  | $ | 1,175  |  
|Gross Margin |  |                    | 116  |   |                  |   | (1,209 | )    |  |   | 274    |   |  |   | (1,537 | )
|Net Loss     |  |                    | (353 | ) |                  |   | (2,507 | )    |  |   | (1,203 | ) |  |   | (4,115 | )

7



---



##### Table of Contents



NOTE 4  EARNINGS PER SHARE

| |  | The following table sets forth the computation of basic and diluted earnings
per share:
| |  | ---------------------------------------------------------------------------------------

|                                                                                         |                                            |   |                                       |        |   |                  |       |      |      |   |        |          |   |      |       |      |  
|---------------------------------------------------------------------------------------- | ------------------------------------------ | - | ------------------------------------- | ------ | - | ---------------- | ----- | ---- | ---- | - | ------ | -------- | - | ---- | ----- | ---- | -
|                                                                                         |                                            |   | Three Months Ended                    |        |   | Six Months Ended |      
|                                                                                         |                                            |   | September 30,                         |        |   | September 30,    |      
|                                                                                         |                                            |   |                                       |        |   |                  |      
|                                                                                         |                                            |   |                                       |        |   |                  | 2001  |      |      |   |        |          |   | 2001 |      
|                                                                                         |                                            |   | 2002                                  |        |   | Restated         |       |      | 2002 |   |        | Restated |  
|                                                                                         |                                            |   |                                       |        |   |                  |       |      |      |   |        |          |  
|                                                                                         |                                            |   | (in thousands, except per share data) |       
|NUMERATOR:                                                                               |                                            |   |                                       |        |   |                  |       |      |      |   |        |          |   |      |       |     
|                                                                                         | Loss from continuing operations            |   | $                                     | (3,558 | ) |                  | $     | (291 | )    |   | $      | (3,981   | ) |      | $     | (168 | )
|                                                                                         | Income (loss) from discontinued operations |   |                                       | (1,666 | ) |                  |       | 9    |      |   |        | (1,661   | ) |      |       | 291  |  
|                                                                                         |                                            |   |                                       |        |   |                  |       |      |      |   |        |          |  
|                                                                                         | Net income (loss)                          |   |                                       | (5,224 | ) |                  |       | (282 | )    |   |        | (5,642   | ) |      |       | 123  |  
|                                                                                         | Preferred stock dividends                  |   |                                       | (102   | ) |                  |       | (102 | )    |   |        | (204     | ) |      |       | (204 | )
|                                                                                         |                                            |   |                                       |        |   |                  |       |      |      |   |        |          |  
|Numerator for basic and diluted earnings per share-loss available to common stockholders |                                            | $ | (5,326                                | )      |   | $                | (384  | )    |      | $ | (5,846 | )        |   | $    | (81   | )   
|DENOMINATOR:                                                                             |                                            |   |                                       |        |   |                  |       |      |      |   |        |          |   |      |       |     
|Denominator for basic and diluted earnings per
share-weighted average shares             |                                            |   | 3,101                                 |        |   |                  | 3,101 |      |      |   | 3,101  |          |   |      | 3,101 |     
|BASIC AND DILUTED EARNINGS (LOSS) PER SHARE                                              |                                            |   |                                       |        |   |                  |       |      |      |   |        |          |   |      |       |     
|Continuing operations                                                                    |                                            |   | (1.18                                 | )      |   |                  | (0.12 | )    |      |   | (1.35  | )        |   |      | (0.12 | )   
|Discontinued operations                                                                  |                                            |   | (0.54                                 | )      |   |                  | 0.00  |      |      |   | (0.54  | )        |   |      | 0.09  |     
|                                                                                         |                                            |   |                                       |        |   |                  |       |      |      |   |        |          |  
|                                                                                         |                                            | $ | (1.72                                 | )      |   | $                | (0.12 | )    |      | $ | (1.89  | )        |   | $    | (0.03 | )   
|                                                                                         |                                            |   |                                       |        |   |                  |       |      |      |   |        |         

NOTE 5  COMPREHENSIVE INCOME

| |  | The components of comprehensive income for the three and six months ended
September 30, 2002 and 2001 are as follows:
| |  | ---------------------------------------------------------------------------------------------------------------------

|                                           |  |                    |        |   |                  |   |      |      |  |   |        |   |  |   |      |  
|------------------------------------------ |  | ------------------ | ------ | - | ---------------- | - | ---- | ---- |  | - | ------ | - |  | - | ---- | -
|                                           |  | Three Months Ended |        |   | Six Months Ended |  
|                                           |  | September 30,      |        |   | September 30,    |  
|                                           |  |                    |        |   |                  |  
|                                           |  | 2002               |        |   | 2001             |   |      | 2002 |  |   | 2001   |  
|                                           |  |                    |        |   |                  |   |      |      |  |   |        |  
|                                           |  | (in thousands)     |       
|Net income (loss)                          |  | $                  | (5,224 | ) |                  | $ | (282 | )    |  | $ | (5,642 | ) |  | $ | 123  |  
|Unrealized losses on marketable securities |  |                    |       |   |                  |   | (234 | )    |  |   | (6     | ) |  |   | (935 | )
|Unrealized losses on swap agreement        |  |                    | (98    | ) |                  |   | (159 | )    |  |   | (175   | ) |  |   | (132 | )
|                                           |  |                    |        |   |                  |   |      |      |  |   |        |  
|Comprehensive loss                         |  | $                  | (5,322 | ) |                  | $ | (675 | )    |  | $ | (5,823 | ) |  | $ | (944 | )
|                                           |  |                    |        |   |                  |   |      |      |  |   |        |  



| |  | The components of accumulated comprehensive income, net of related tax at
September 30, 2002 and March 31, 2002 are as follows:
| |  | -------------------------------------------------------------------------------------------------------------------------------

|                                         |  |                |      |   |           |   |     |  
|---------------------------------------- |  | -------------- | ---- | - | --------- | - | --- | -
|                                         |  | September 30,  |      |   | March 31, |  
|                                         |  | 2002           |      |   | 2002      |  
|                                         |  |                |      |   |           |  
|                                         |  | (in thousands) |     
|Unrealized gain on marketable securities |  | $              |     |   |           | $ | 6   |  
|Unrealized loss on swap agreement        |  |                | (259 | ) |           |   | (84 | )

8



---



##### Table of Contents



NOTE 6  INDUSTRY SEGMENT INFORMATION

| |  | The following summarizes Maxcos industry segment information:
| |  | --------------------------------------------------------------

|                     |                                   |                           |  |   |        |  |                |        |        |          |           |        | 
|-------------------- | --------------------------------- | ------------------------- |  | - | ------ |  | -------------- | ------ | ------ | -------- | --------- | ------ | 
|                     |                                   |                           |  |   |        |  |                |        |        |          | March 31, |       
|                     |                                   |                           |  |   |        |  | September 30,  |        |        | 2002     |          
|                     |                                   |                           |  |   |        |  | 2002           |        |        | Restated |          
|                     |                                   |                           |  |   |        |  |                |        |        |          |          
|                     |                                   |                           |  |   |        |  | (in thousands) |       
|Identifiable assets: |                                   |                           |  |   |        |  |                |        |        |          |           |       
|                     | Heat treating                     |                           |  |   |        |  | $              | 29,934 |        |          | $         | 31,444 | 
|                     | Assets
of discontinued operations |                           |  |   |        |  |                | 33,308 |        |          |           | 29,252 | 
|                     | Corporate and other               |                           |  |   |        |  |                | 17,197 |        |          |           | 20,324 | 
|                     | Investments and advances          |                           |  |   |        |  |                | 2,573  |        |          |           | 6,018  | 
|                     |                                   |                           |  |   |        |  |                |        |        |         
|                     |                                   | Total Identifiable Assets |  | $ | 83,012 |  |                | $      | 87,038 |         
|                     |                                   |                           |  |   |        |  |                |        |        |         

|                                       |                     |                                             |                            |                          |     |                    |       |       |                  |      |       |        |       |     |          |        |       |     |        | 
|-------------------------------------- | ------------------- | ------------------------------------------- | -------------------------- | ------------------------ | --- | ------------------ | ----- | ----- | ---------------- | ---- | ----- | ------ | ----- | --- | -------- | ------ | ----- | --- | ------ | 
|                                       |                     |                                             |                            |                          |     | Three Months Ended |       |       | Six Months Ended |     
|                                       |                     |                                             |                            |                          |     | September 30,      |       |       | September 30,    |     
|                                       |                     |                                             |                            |                          |     |                    |       |       |                  |     
|                                       |                     |                                             |                            |                          |     |                    |       |       |                  | 2001 |       |        |       |     |          |        | 2001  |    
|                                       |                     |                                             |                            |                          |     | 2002               |       |       | Restated         |      |       | 2002   |       |     | Restated |       
|                                       |                     |                                             |                            |                          |     |                    |       |       |                  |      |       |        |       |     |          |       
|                                       |                     |                                             |                            |                          |     | (in thousands)     |      
|Net sales:                             |                     |                                             |                            |                          |     |                    |       |       |                  |      |       |        |       |     |          |       
|                                       | Heat treating       |                                             | $                          | 8,892                    |     |                    | $     | 8,761 |                  |      | $     | 17,785 |       |     | $        | 17,799 |      
|                                       | Corporate and other |                                             |                            | 16                       |     |                    |       | 82    |                  |      |       | 49     |       |     |          | 165    |      
|                                       |                     |                                             |                            |                          |     |                    |       |       |                  |      |       |       
|                                       |                     |                                             |                            | Total Net Sales          |     | $                  | 8,908 |       |                  | $    | 8,843 |        |       | $   | 17,834   |        |       | $   | 17,964 | 
|                                       |                     |                                             |                            |                          |     |                    |       |       |                  |      |       |       
|Operating earnings (loss):             |                     |                                             |                            |                          |     |                    |       |       |                  |      |       |        |       |     |          |       
|                                       | Heat treating       |                                             | $                          | 522                      |     |                    | $     | 774   |                  |      | $     | 1,114  |       |     | $        | 1,524  |      
|                                       | Corporate and other |                                             |                            | (917                     | )   |                    |       | (706  | )                |      |       | (1,357 | )     |     |          | (1,154 | )    
|                                       |                     |                                             |                            |                          |     |                    |       |       |                  |      |       |       
|                                       |                     |                                             |                            | Total Operating Earnings |     | $                  | (395  | )     |                  | $    | 68    |        |       | $   | (243     | )      |       | $   | 370    | 
|                                       |                     |                                             |                            |                          |     |                    |       |       |                  |      |       |       
|Depreciation and amortization expense: |                     |                                             |                            |                          |     |                    |       |       |                  |      |       |        |       |     |          |       
|                                       | Heat treating       |                                             | $                          | 740                      |     |                    | $     | 738   |                  |      | $     | 1,480  |       |     | $        | 1,469  |      
|                                       | Corporate and other |                                             |                            | 13                       |     |                    |       | 68    |                  |      |       | 30     |       |     |          | 145    |      
|                                       |                     |                                             |                            |                          |     |                    |       |       |                  |      |       |       
|                                       |                     | Total Depreciation and Amortization Expense |                            | $                        | 753 |                    |       | $     | 806              |      |       | $      | 1,510 |     |          | $      | 1,614 |    
|                                       |                     |                                             |                            |                          |     |                    |       |       |                  |      |       |       
|Capital expenditures:                  |                     |                                             |                            |                          |     |                    |       |       |                  |      |       |        |       |     |          |       
|                                       | Heat treating       |                                             | $                          | 141                      |     |                    | $     | 141   |                  |      | $     | 163    |       |     | $        | 556    |      
|                                       | Corporate and other |                                             |                            |                         |     |                    |       |      |                  |      |       |       |       |     |          |       |      
|                                       |                     |                                             |                            |                          |     |                    |       |       |                  |      |       |       
|                                       |                     |                                             | Total Capital Expenditures |                          | $   | 141                |       |       | $                | 141  |       |        | $     | 163 |          |        | $     | 556 |       
|                                       |                     |                                             |                            |                          |     |                    |       |       |                  |      |       |       



| |  | Accounting policies of the business segments are consistent with those
described in the summary of significant accounting policies (see Note 1).                                                         
| |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|
| |  | Identifiable assets are those assets that are used in Maxcos operations in
each industry segment. Corporate assets are principally cash, notes
receivable, investments, and corporate office properties.
|
| |  | Maxco has no significant foreign operations, export sales, or inter-segment
sales.                                                                                                                       

9



---



##### Table of Contents



NOTE 7  DEBT

| |  | The Company is currently in default of financial covenants required by its
lenders. As such, the outstanding balance on the borrowings with these
lenders, $18.2 million at September 30, 2002, has been classified as current
in the accompanying financial statements. The portion related to Ersco and
Pak Sak has been reclassed to liabilities of discontinued operations and will
be paid at their respective dates of sale. A forbearance agreement, which
expires in less than one year, has been reached with one of the lenders. At
September 30, 2002 the Company was in default of certain covenants of the
forbearance agreement and will work with the lender to rectify the default
issues. There are also negotiations underway with the other lender to enter
into a forbearance agreement.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            
| |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|
| |  | The Company has guaranteed various debt obligations of certain real estate
investments of its less than majority owned entities in the aggregate amount
of approximately $35.0 million as of September 30, 2002. When the real
estate portfolio of L/M Associates II is sold as described in Note 12, this
guaranteed amount will be reduced to approximately $12.0 million. Certain of
these debt agreements are currently in default. Extensions or forbearance
agreements have been issued by some of the respective banks and the
applicable entities are currently working with the lenders to rectify the
default issues. However, efforts to negotiate a forbearance agreement or
extension with one of the lenders, representing approximately $9.0 million
($12.5 million at June 30, 2002) in loans guaranteed or assumed by Maxco and
other guarantors, have failed and the lender has commenced a suit for
foreclosure on the properties. The Company is hopeful that the properties
will be sold or refinanced prior to the completion of any foreclosure action.
Maxco has received an offer on one parcel which would reduce guaranteed debt
by $2.5 million. The Company does not believe that there is any unusual
degree of risk related to these guarantees because of sufficient underlying
asset values supporting the respective debt obligations.
|
| |  | The accompanying financial statements have been prepared on the basis that
the Company will continue as a going concern. The Companys ability to meet
its short term and long term debt service and other obligations (including
compliance with financial covenants) will be dependent upon its future
operating performance and the successful renegotiation of its credit
facility. These dependencies will be subject to financial, business and
other factors, certain of which are beyond the Companys control, such as
prevailing economic conditions. There can be no assurance that, in the event
the Company were to require additional financing, such additional financing
would be available on satisfactory terms. The Company believes that funds
generated by its operations and funds available under its credit facility,
will be sufficient to finance short term capital needs, as well as to fund
existing operations for the foreseeable future. However, in the event that
the Company is unable to successfully renegotiate its credit facility, the
Company has long term equity investments that could be liquidated within a
year to meet its short term and long term debt service requirements and fund
operating cash flows.                                                                                                            

NOTE 8  FEDERAL INCOME TAXES

| |  | The Companys effective tax rate varied from the statutory rate of 34% due to
certain expenses, which are not deductible for tax purposes.
| |  | ------------------------------------------------------------------------------------------------------------------------------------------

NOTE 9  DIVIDENDS

| |  | Effective January 1, 2002, the Maxco Board of Directors suspended the payment
of dividends on all preferred stock. These dividend payments have been
accrued in the accompanying financial statements and totaled approximately
$408,000 at September 30, 2002.
| |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

10



---



##### Table of Contents



NOTE 10  GOODWILL AND OTHER INTANGIBLE ASSETS  ADOPTION OF SFAS No. 142

| |  | Effective April 1, 2002, the Company adopted SFAS No. 142 which resulted in
the discontinuance of amortization of goodwill and indefinite-lived
intangible assets. During the second quarter of 2003, the Company performed
the impairment tests of its goodwill and indefinite-lived intangible assets
required by SFAS No. 142. The Companys initial impairment test indicated
that the fair value of its heat treating segment, which was determined by
using discounted cash flows and market multiples, exceeded the carrying
value. As a result, the Company did not record an impairment charge for this
segment in the accompanying financial statements.
| |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|
| |  | The Company will continue to perform an impairment review on an annual basis
(or more frequently if impairment indicators arise). The first annual review
will take place in the fourth quarter of 2003.                                                                                                                                                                                                                                                                                                                                                                                                                                                          
|
| |  | The following table presents net income (loss) and net income (loss) per
share information as if goodwill were no longer amortized as of April 1,
2001:                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                           

|                                                     |  |                                       |        |   |                  |   |       |      |  |   |        |   |  |   |      | 
|---------------------------------------------------- |  | ------------------------------------- | ------ | - | ---------------- | - | ----- | ---- |  | - | ------ | - |  | - | ---- | 
|                                                     |  | Three Months Ended                    |        |   | Six Months Ended |  
|                                                     |  | September 30,                         |        |   | September 30,    |  
|                                                     |  |                                       |        |   |                  |  
|                                                     |  | 2002                                  |        |   | 2001             |   |       | 2002 |  |   | 2001   |  
|                                                     |  |                                       |        |   |                  |   |       |      |  |   |        |  
|                                                     |  | (in thousands, except per share data) |       
|Net income (loss)                                    |  | $                                     | (5,224 | ) |                  | $ | (203  | )    |  | $ | (5,642 | ) |  | $ | 279  | 
|Net income (loss)
per common
share-basic and
diluted |  | $                                     | (1.72  | ) |                  | $ | (0.10 | )    |  | $ | (1.89  | ) |  | $ | 0.02 | 

NOTE 11  INVESTMENT IN PROVANT, INC.

| |  | The Company had a note receivable of $2.7 million representing its share of
the additional consideration to be received as one of the former shareholders
of Strategic Interactive, Inc. (Maxcos former 45% owned affiliate sold to
Provant, Inc. in October 1998). A portion of the payment representing
roughly $1.6 million was paid on November 14, 2002 in the form of Provant
common stock based on a per share price of $0.626. Since the market price of
Provant stock was $0.14 at September 30, 2002, Maxco recognized a pre-tax
charge of approximately $1.3 million in other income (expense) in the current
quarter. The remaining portion of the payment, approximately $1.1 million,
is expected to be made in cash.
| |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

NOTE 12  SALE OF REAL ESTATE PORTFOLIO

| |  | Maxco has an ownership interest ranging from 25-50% in primarily two LLCs
which have been involved in the development and ownership of real estate in
central Michigan. Effective January 1, 2000, a Master LLC (L/M Associates
II) was formed consisting of the majority of the stabilized buildings in
which Maxco had an ownership interest. At March 31, 2002 Maxcos ownership
interest in the Master LLC was approximately 31%. The other LLC (L/M
Associates) includes buildable sites on developed land, properties that are
not fully leased, or individual properties not included in the Master LLC.                                                                 
| |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|
| |  | In early 2002, Maxco, as managing member of L/M Associates, began
negotiations to sell the real estate portfolio of L/M Associates II, of which
L/M Associates is the manager. In June 2002, L/M Associates II entered into
an agreement to sell the properties within the Master LLC to an outside
investor. The transaction was approved by more than 75% of the member
interests in July 2002. A preliminary closing occurred in August 2002. The
transaction is expected to be completed by December 31, 2002. It is
anticipated that approximately $14.5 million of Maxcos guarantees on its
real estate debt will be eliminated as a result of the sale of the Master
LLC.

11



---



##### Table of Contents





| |  | An impairment charge of $2.0 million, net of tax, was recognized in the
current quarter to reduce the carrying value of the Companys investment in
real estate to a realizable amount.
| |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

NOTE 13  DISCONTINUED OPERATIONS

| |  | Effective September 27, 2002, Maxco agreed to sell the business and
substantially all the assets (consisting principally of accounts receivable,
inventory and fixed assets) of Maxcos wholly owned subsidiary, Pak Sak
Industries, Inc. to Packaging Personified, Inc. and related parties. The
assets will be purchased for cash and an assumption of certain liabilities.
The Company adjusted the carrying value of Pak Sak to the sale price
resulting in a pre-tax charge of $540,000 to discontinued operations in the current
quarter. The sale is expected to close by November 30, 2002.
| |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|
| |  | On November 14, 2002, Maxco completed an agreement to sell its wholly owned
subsidiary, Ersco Corporation to Contractor Supply Incorporated for cash and
retired certain other debt of Maxco in excess of the sale price resulting in
a note payable to the purchaser of approximately $2.8 million. The Company
adjusted the carrying value of Ersco to the estimated sale price resulting in
a pre-tax charge of $2.0 million to discontinued operations in the current
quarter.                                                                                                                 
|
| |  | Sales and operating earnings for Ersco and Pak Sak for the three and six
months ending September 30, 2002 and 2001 were as follows:                                                                                                                                                                                                                                                                                                                                                                                                                                                                

|                           |         |   |                    |        |   |                  |        |        |      |   |        |        |   |   |        |        | 
|-------------------------- | ------- | - | ------------------ | ------ | - | ---------------- | ------ | ------ | ---- | - | ------ | ------ | - | - | ------ | ------ | 
|                           |         |   | Three Months Ended |        |   | Six Months Ended |       
|                           |         |   | September 30,      |        |   | September 30,    |       
|                           |         |   |                    |        |   |                  |       
|                           |         |   | 2002               |        |   | 2001             |        |        | 2002 |   |        | 2001   |  
|                           |         |   |                    |        |   |                  |        |        |      |   |        |        |  
|                           |         |   | (in thousands)     |       
|Net sales:                 |         |   |                    |        |   |                  |        |        |      |   |        |        |   |   |        |       
|                           | Ersco   |   | $                  | 26,529 |   |                  | $      | 29,074 |      |   | $      | 53,042 |   |   | $      | 61,206 | 
|                           | Pak Sak |   |                    | 3,339  |   |                  |        | 3,482  |      |   |        | 6,559  |   |   |        | 6,802  | 
|                           |         |   |                    |        |   |                  |        |        |      |   |        |       
|                           |         | $ | 29,868             |        |   | $                | 32,556 |        |      | $ | 59,601 |        |   | $ | 68,008 |       
|                           |         |   |                    |        |   |                  |        |        |      |   |        |       
|Operating earnings (loss): |         |   |                    |        |   |                  |        |        |      |   |        |        |   |   |        |       
|                           | Ersco   |   | $                  | (1,468 | ) |                  | $      | 423    |      |   | $      | (884   | ) |   | $      | 1,330  | 
|                           | Pak Sak |   |                    | (659   | ) |                  |        | 52     |      |   |        | (906   | ) |   |        | 8      | 
|                           |         |   |                    |        |   |                  |        |        |      |   |        |       
|                           |         | $ | (2,127             | )      |   | $                | 475    |        |      | $ | (1,790 | )      |   | $ | 1,338  |       
|                           |         |   |                    |        |   |                  |        |        |      |   |        |       



| |  | The results of operations for these units have been reported separately as
discontinued operations in the consolidated statements of operations for the
current and prior periods.
| |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

12



---



##### Table of Contents






MANAGEMENTS DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Maxco, Inc. and Subsidiaries
September 30, 2002

MATERIAL CHANGES IN FINANCIAL CONDITION
Cash provided by operating activities amounted to $3.0 million for the quarter.
Earnings and changes in working capital components generated $1.7 million
while advances from discontinued operations generated $1.3 million.

Cash was generated by investing activities during the period as a result of the
sale of two buildings that were owned by the Company. These proceeds were used
to retire the debt associated with the buildings.

Repayments on debt obligations amounted to $4.0 million for the six month
period.

At September 30, 2002, the Company classified certain of its borrowings as
short term due to the Company being in default of certain covenants. The
portion related to Ersco and Pak Sak has been reclassed to liabilities of
discontinued operations and will be paid at their respective dates of sale. A
forbearance agreement has been reached with one of the lenders. There are
ongoing negotiations with the lenders to amend their agreements and obtain any
necessary waivers of default.

The Companys ability to meet its short term and long term debt service and
other obligations (including compliance with financial covenants) will be
dependent upon its future operating performance and the successful
renegotiation of its credit facility. These dependencies will be subject to
financial, business and other factors, certain of which are beyond the
Companys control, such as prevailing economic conditions. There can be no
assurance that, in the event the Company were to require additional financing,
such additional financing would be available on satisfactory terms. The
Company believes that funds generated by its operations and funds available
under the existing credit facility will be sufficient to finance short term
capital needs, as well as to fund existing operations for the foreseeable
future. However, in the event that the Company is unable to successfully
renegotiate its credit facility, the Company has liquid long term equity
investments that could be used to meet its short term and long term debt
service requirements and fund operating cash flows.

At September 30, 2002, the 2,240,605 shares of Integral Vision (formerly Medar)
common stock that Maxco owns had an aggregate market value of approximately
$314,000. Maxcos investment in Integral Vision is reflected in Maxcos
financial statements under the equity method for all periods presented, as the
Company owns greater than 20% of Integral Visions outstanding stock.

At September 30, 2002, the 249,230 shares of Provant common stock that Maxco
owns had an aggregate market value of approximately $35,000. On November 14,
2002 Maxco received 2,587,859 shares of Provant stock as part of the additional
consideration to be received as one of the former shareholders of Strategic
Interactive, Inc. Maxcos investment in Provant is reflected in Maxcos
financial statements under the cost method as an available-for-sale security as
the Company owns less than 20% of Provants outstanding stock.

13



---



##### Table of Contents



MATERIAL CHANGES IN RESULTS OF OPERATIONS
Three Months Ended September 30, 2002 Compared to 2001

Net sales increased to $8.9 million compared to $8.8 million in last years
second quarter. Second quarter results reflect an operating loss of $395,000
compared to earnings of $68,000 for the comparable period in 2001. Net loss
was $5.2 million or $1.72 per share assuming dilution compared to last years
net loss of $282,000 or $.12 per share assuming dilution.

Sales and operating earnings for the three months ending September 30, 2002 and
2001 by the Companys heat treating segment were as follows:

|              |  |                    |       |  |                    |           |     |           |  |   |          |  |           |   |     | 
|------------- |  | ------------------ | ----- |  | ------------------ | --------- | --- | --------- |  | - | -------- |  | --------- | - | --- | 
|              |  | Three Months Ended |       |  | Three Months Ended |          
|              |  | September 30, 2002 |       |  | September 30, 2001 |          
|              |  |                    |       |  |                    |          
|              |  |                    |       |  |                    | Operating |     |           |  |   |          |  | Operating |  
|              |  | Net Sales          |       |  | Earnings           |           |     | Net Sales |  |   | Earnings | 
|              |  |                    |       |  |                    |           |     |           |  |   |          | 
|              |  | (in thousands)     |      
|Heat treating |  | $                  | 8,892 |  |                    | $         | 522 |           |  | $ | 8,761    |  |           | $ | 774 | 

Although sales at the heat treating unit are comparable between periods, a
decline in sales of approximately 8% was offset by higher sales to a customer
where the Company is required to purchase and bill the customer for steel used
in the heat treating process. These steel purchases caused sales to increase
for services other than heat treating. The decline in sales of 8% was due to a
customer moving some of their heat treating requirements in house or to another
company.

Consolidated gross profit (net sales less cost of sales and operating expenses)
decreased to $3.1 million or 35% of net sales from $3.7 million or 41% of net
sales. A reduction in the cost of natural gas used in the heat treating
process was offset by the cost of steel associated with the increased sales to
the customer described above.

Selling, general, and administrative expenses were roughly $2.8 million for
both periods. The Company took a charge of approximately $248,000 to write off
certain other expenses. Atmosphere Annealing realized lower SG&A expenses
through a reduction in estimated health insurance costs for the quarter.

Depreciation and amortization expense for the three months ended September 30,
2002 decreased primarily as a result of the sale of buildings that were owned
by the Company and, as a result of adopting FAS 142, the discontinuance of
amortization of goodwill.

As a result of the above, operating earnings decreased to a loss of
approximately $395,000 from earnings of $68,000 in last years comparable
period.

Investment and interest income (loss), net decreased from income of $156,000 to
a loss of $1.4 million. Maxco recognized a pre-tax charge of approximately
$1.3 million on Provant stock in the current quarter (see Note 11). Interest
expense decreased from the prior year quarter due to lower borrowings and a
reduction in the average interest rates associated with these borrowings.

Equity in loss of affiliates increased to approximately $2.1 million from a
loss of $73,000 in the prior year comparable period. A charge of $2.0 million,
net of tax, was recognized in the current quarter to reduce the carrying value
of the Companys investment in real estate to a realizable amount.

Six Months Ended September 30, 2002 Compared to 2001
Net sales decreased to $17.8 million compared to $18.0 million in last years
comparable period. Results for this period include an operating loss of
$243,000 compared to earnings of $370,000 for

14



---



##### Table of Contents



the comparable period in 2001.
Net loss was $5.6 million or $1.89 per share assuming dilution compared to last
years net income of $123,000 or, after preferred dividends, a loss of $.03 per
share assuming dilution.

Sales and operating earnings for the six months ended September 30, 2002 and
2001 by the Companys heat treating segment were as follows:

|              |  |                    |        |  |                    |           |       |           |  |  |        |  |          |   |        |  |  |           |       | 
|------------- |  | ------------------ | ------ |  | ------------------ | --------- | ----- | --------- |  |  | ------ |  | -------- | - | ------ |  |  | --------- | ----- | 
|              |  | Six Months Ended   |        |  | Six Months Ended   |          
|              |  | September 30, 2002 |        |  | September 30, 2001 |          
|              |  |                    |        |  |                    |          
|              |  |                    |        |  |                    |           |       |           |  |  |        |  |          |   |        |  |  | Operating |      
|              |  |                    |        |  |                    | Operating |       |           |  |  |        |  | Earnings |  
|              |  | Net Sales          |        |  | Earnings           |           |       | Net Sales |  |  | (Loss) | 
|              |  |                    |        |  |                    |           |       |           |  |  |        | 
|              |  | (in thousands)     |       
|Heat treating |  | $                  | 17,785 |  |                    | $         | 1,114 |           |  |  |        |  |          | $ | 17,799 |  |  | $         | 1,524 | 

Although sales at the heat treating unit are comparable between periods, a
decline in sales of approximately 5% was offset by higher sales to a customer
where the Company is required to purchase and bill the customer for steel used
in the heat treating process. These steel purchases caused sales to increase
for services other than heat treating. The decline in sales of 8% was due to a
customer moving some of their heat treating requirements in house or to another
company.

Consolidated gross profit (net sales less cost of sales and operating expenses)
decreased to $6.7 million or 38% of net sales from $7.1 million or 40% of net
sales. A reduction in the cost of natural gas used in the heat treating
process was offset by the cost of steel associated with the increased sales to
the customer described above.

Selling, general, and administrative expenses increased to $5.6 million from
$5.1 million. The Company took a charge of approximately $248,000 to write off
certain other expenses.

Depreciation and amortization expense for the six months ended September 30,
2002 decreased primarily as a result of the sale of buildings that were owned
by the Company and, as a result of adopting FAS 142, the discontinuance of
amortization of goodwill.

As a result of the above, operating earnings decreased to a loss of
approximately $243,000 from earnings of $370,000 in last years comparable
period.

Investment and interest income (loss), net decreased from income of $590,000 to
a loss of $1.3 million. Maxco recognized a pre-tax charge of approximately
$1.3 million on Provant stock in the current quarter (see Note 11). Interest
expense decreased from the prior year quarter due to reduced borrowings and a
reduction in the average interest rate associated with these borrowings.

Equity in earnings (loss) of affiliates decreased to a loss of approximately
$2.4 million from income of $14,000 in the prior year comparable period. A
charge of $2.0 million, net of tax, was recognized in the current quarter to
reduce the carrying value of the Companys investment in real estate to a
realizable amount.

15



---



##### Table of Contents



QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK


The Companys variable interest expense is sensitive to changes in the general
level of United States interest rates. While approximately $2.2 million of
Maxcos debt carries a fixed rate of interest, the Company entered into an
interest rate swap agreement based on a notional amount of $5.0 million to
manage its exposure to interest rate changes. The swap involves the exchange
of fixed and variable interest payments without changing the notional principal
amount. The Company had total outstanding variable rate short and long term
borrowings of $18.2 million at September 30, 2002. A 1% increase from the
prevailing interest rates at September 30, 2002 on the unhedged variable rate
portion of the Companys short and long-term borrowings would increase interest
expense on an annualized basis by approximately $148,000 based on principal
balances at September 30, 2002.

CONTROLS AND PROCEDURES



|a) |  | Evaluation of disclosure controls and procedures                                                                                                                                                                                                                                                              
|-- |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|  
|   |  | The Companys Chief Executive Officer and Chief Financial Officer believe
Maxcos disclosure controls and procedures, as defined in Securities Exchange
Act Rules 13a-14 and 15d-14, are effective. This conclusion was reached
after an evaluation of these controls and procedures as of September 30,
2002.
|  
|b) |  | Changes in internal controls                                                                                                                                                                                                                                                                                  
|  
|   |  | We are not aware of any significant changes in the Companys internal
controls, including any corrective actions with regard to significant
deficiencies and material weaknesses, or in other factors that could
significantly affect these controls after September 30, 2002.                                

16



---



##### Table of Contents






PART II

OTHER INFORMATION

|        |  |                                                                                                                                                                                                                                            
|------- |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Item 1. |  | Legal Proceedings                                                                                                                                                                                                                          
|        |  |                                                                                                                                                                                                                                            
|        |  | None                                                                                                                                                                                                                                       
|        |  |                                                                                                                                                                                                                                            
|Item 2. |  | Changes in Securities                                                                                                                                                                                                                      
|        |  |                                                                                                                                                                                                                                            
|        |  | None                                                                                                                                                                                                                                       
|        |  |                                                                                                                                                                                                                                            
|Item 3. |  | Defaults Upon Senior Securities                                                                                                                                                                                                            
|        |  |                                                                                                                                                                                                                                            
|        |  | The Company is currently in default of certain covenants as
required by its lines of credit with its two principal lenders.                                                                                                                
|        |  |                                                                                                                                                                                                                                            
|Item 4. |  | Submission of Matters to a Vote of Security Holders                                                                                                                                                                                        
|        |  |                                                                                                                                                                                                                                            
|        |  | The annual meeting of shareholders was held on August 27, 2002. The
matters voted upon were the election of directors and other business
which may come before the meeting (of which there was none). The
results of votes were as follows:
|        |  |                                                                                                                                                                                                                                            
|        |  | Election of directors:                                                                                                                                                                                                                     

|                  |  |     |           |  |          |  |       | 
|----------------- |  | --- | --------- |  | -------- |  | ----- | 
|                  |  | For |           |  | Withheld | 
|                  |  |     |           |  |          | 
|Max A. Coon       |  |     | 2,917,506 |  |          |  | 7,727 | 
|Eric L. Cross     |  |     | 2,917,666 |  |          |  | 7,567 | 
|Charles J. Drake  |  |     | 2,918,780 |  |          |  | 6,453 | 
|Joel I. Ferguson  |  |     | 2,918,108 |  |          |  | 7,125 | 
|Richard G. Johns  |  |     | 2,918,270 |  |          |  | 6,963 | 
|David R. Layton   |  |     | 2,918,176 |  |          |  | 7,057 | 
|Samuel O. Mallory |  |     | 2,919,070 |  |          |  | 6,163 | 
|Vincent Shunsky   |  |     | 2,917,616 |  |          |  | 7,617 | 
|Michael W. Wisti  |  |     | 2,918,020 |  |          |  | 7,213 | 

|          |  |                                                                                                                                                   
|--------- |  | --------------------------------------------------------------------------------------------------------------------------------------------------
|Item 5.   |  | Other Information                                                                                                                                 
|          |  |                                                                                                                                                   
|          |  | None                                                                                                                                              
|          |  |                                                                                                                                                   
|Item 6(a) |  | Exhibits                                                                                                                                          
|          |  |                                                                                                                                                   
|3         |  | Restated Articles of Incorporation are hereby incorporated from Form 10-Q
dated February 13, 1998.                                                
|          |  |                                                                                                                                                   
|3.1       |  | By-laws are hereby incorporated by reference from Form S-4 dated November
4, 1991 (File No. 33-43855)                                             
|          |  |                                                                                                                                                   
|4.2       |  | Resolution establishing Series Three Preferred Shares is hereby
incorporated by reference from Form S-4 dated November 4, 1991 (File No.
33-43855)

17



---



##### Table of Contents



|      |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                  
|----- |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|4.3   |  | Resolution authorizing the redemption of Series Two Preferred Stock and
establishing Series Four Preferred Stock and the terms of the subordinated
notes is hereby incorporated by reference from Form 10-Q dated February
14, 1997.                                                                                                                                                                                                             
|      |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                  
|4.4   |  | Resolution establishing Series Five Preferred Shares is hereby
incorporated by reference from Form 10-K dated June 5, 1997.                                                                                                                                                                                                                                                                                                                      
|      |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                  
|4.5   |  | Resolution establishing Series Six Preferred Shares is hereby
incorporated by reference from Form 10-K dated June 23, 1999.                                                                                                                                                                                                                                                                                                                      
|      |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                  
|10.1  |  | Incentive stock option plan adopted August 15, 1983, including the
amendment (approved by shareholders August 25, 1987) to increase the
authorized shares on which options may be granted by two hundred fifty
thousand (250,000), up to five hundred thousand (500,000) shares of the
common stock of the company is hereby incorporated by reference from the
registrants annual report on Form 10-K for the fiscal year ended March
31, 1988.
|      |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                  
|10.9  |  | Asset purchase agreement  Wright Plastic Products, Inc. is hereby
incorporated by reference from Form 10-Q dated November 14, 1996.                                                                                                                                                                                                                                                                                                             
|      |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                  
|10.10 |  | Amended and restated loan agreement between Comerica Bank and Maxco,
Inc. dated September 30, 1996 is hereby incorporated by reference from
Form 10-Q dated November 14, 1996.                                                                                                                                                                                                                                                                   
|      |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                  
|10.11 |  | Asset purchase agreement for the purchase of Atmosphere Annealing, Inc.
is hereby incorporated by reference from Form 8-K dated January 17, 1997.                                                                                                                                                                                                                                                                                                
|      |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                  
|10.13 |  | Loan agreement between Michigan Strategic Fund and Atmosphere Annealing,
Inc. is hereby incorporated by reference from Form 10-Q dated February 13,
1998.                                                                                                                                                                                                                                                                                        
|      |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                  
|10.14 |  | Loan agreement between LAM Funding, L.L.C. and borrower including
Guaranty-Maxco, Inc. is hereby incorporated by reference from Form 10-Q
dated February 13, 1998.                                                                                                                                                                                                                                                                               
|      |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                  
|10.15 |  | First Amendment to amended and restated loan agreement between Comerica
Bank and Maxco, Inc. dated August 1, 1997, is hereby incorporated by
reference from Form 10-K dated June 24, 1998.                                                                                                                                                                                                                                                       
|      |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                  
|10.16 |  | Second amendment to amended and restated loan agreement between Comerica
Bank and Maxco, Inc. dated June 24, 1998 is hereby incorporated by
reference from Form 10-K dated June 24, 1998.                                                                                                                                                                                                                                                        
|      |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                  
|10.17 |  | Third amendment to amended and restated loan agreement between Comerica
Bank and Maxco, Inc. dated September 24, 1998, is hereby incorporated by
reference from Form 10-Q dated November 12, 1998.                                                                                                                                                                                                                                               
|      |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                  
|10.18 |  | Maxco, Inc. 1998 Employee Stock Option Plan is hereby incorporated by
reference from Form 10-Q dated November 12, 1998.                                                                                                                                                                                                                                                                                                                          

18



---



##### Table of Contents



|          |  |                                                                                                                                                                                                  
|--------- |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|10.19     |  | Fourth amendment to amended and restated loan agreement between Comerica
Bank and Maxco, Inc. dated June 22, 1999, is hereby incorporated by
reference from Form 10-K dated June 23, 1999.       
|          |  |                                                                                                                                                                                                  
|10.20     |  | Fifth amendment to amended and restated loan agreement between Comerica
Bank and Maxco, Inc. dated September 1, 1999 is hereby incorporated by
reference from Form 10-Q dated November 12, 1999. 
|          |  |                                                                                                                                                                                                  
|10.21     |  | Sixth amendment to amended and restated loan agreement between Comerica
Bank and Maxco, Inc. dated July 12, 2000 is hereby incorporated by
reference from Form 10-K dated July 14, 2000.         
|          |  |                                                                                                                                                                                                  
|10.22     |  | Seventh amendment to amended and restated loan agreement between
Comerica Bank and Maxco, Inc. dated January 11, 2000 is hereby
incorporated by reference from Form 10-Q dated February 14, 2001.
|          |  |                                                                                                                                                                                                  
|10.23     |  | Eighth amendment to amended and restated loan agreement between Comerica
Bank and Maxco, Inc. dated March 19, 2001 is hereby incorporated by
reference from Form 10-K dated July 13, 2001.       
|          |  |                                                                                                                                                                                                  
|10.24     |  | Ninth amendment to amended and restated loan agreement between Comerica
Bank and Maxco, Inc. dated October 1, 2001 is hereby incorporated by
reference from Form 10-Q dated February 19, 2002.   
|          |  |                                                                                                                                                                                                  
|10.25     |  | Tenth amendment to amended and restated loan agreement between Comerica
Bank and Maxco, Inc. dated February 19, 2002 is hereby incorporated by
reference from Form 10-K dated July 16, 2002.     
|          |  |                                                                                                                                                                                                  
|10.26     |  | Financing arrangements among Comerica Bank, Maxco, Inc., Ersco
Corporation, Pak Sak Industries, Inc., and Max A. Coon dated November 8,
2002.                                                    
|          |  |                                                                                                                                                                                                  
|10.27     |  | Financing arrangements among Comerica Bank, Maxco, Inc., Pak Sak
Industries, Inc., and Max A. Coon dated November 13, 2002.                                                                      
|          |  |                                                                                                                                                                                                  
|10.28     |  | Assignment agreement among Comerica Bank, Contractor Supply
Incorporated, Maxco, Inc., Ersco Corporation, Pak Sak, Inc., Max A. Coon,
and Ambassador Steel Corporation dated November 13, 2002.  
|          |  |                                                                                                                                                                                                  
|10.29     |  | Obligor assignment agreement among Contractor Supply Incorporated,
Maxco, Inc., and Ersco Corporation dated November 14, 2002.                                                                   
|          |  |                                                                                                                                                                                                  
|10.30     |  | Stock purchase agreement between Ersco Corporation, Maxco, Inc., and
Contractor Supply Incorporated dated November 14, 2002.                                                                     
|          |  |                                                                                                                                                                                                  
|99.1      |  | Certification of Chief Executive Officer and Chief Financial Officer
pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (18 U.S.C.
§1350, as adopted)                                     
|          |  |                                                                                                                                                                                                  
|Item 6(b) |  | Reports on Form 8-K                                                                                                                                                                              
|          |  |                                                                                                                                                                                                  
|          |  | None                                                                                                                                                                                             

19



---



##### Table of Contents






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.

|                         |  |                                                                                                                      
|------------------------ |  | ---------------------------------------------------------------------------------------------------------------------
|                         |  | MAXCO, INC.                                                                                                          
|                        
|Date:  November 25, 2002 |  | /s/ VINCENT SHUNSKYVincent Shunsky, Vice President-Finance
and Treasurer (Principal Financial and
Accounting Officer)

20



---



##### Table of Contents






CERTIFICATION

I, Max A. Coon, certify that:

1.     I have reviewed this quarterly report on Form 10-Q of Maxco, 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;

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;

4.     The registrants other certifying officer and I are responsible for
establishing and maintaining disclosure controls and procedures (as defined
in Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

a)     designed such disclosure controls and procedures to ensure that material
information relating to the registrant, including its consolidated
subsidiaries, is made known to us by others within those entities,
particularly during the period in which this quarterly report is being
prepared;

b)     evaluated the effectiveness of the registrants disclosure controls and
procedures as of a date within 90 days prior to the filing date of this
quarterly report (the Evaluation Date); and

c)     presented in this quarterly report our conclusions about the effectiveness
of the disclosure controls and procedures based on our evaluation as of the
Evaluation Date;

5.     The registrants other certifying officer and I have disclosed, based on
our most recent evaluation, to the registrants auditors and the audit
committee of registrants board of directors (or persons performing the
equivalent function):

a)     all significant deficiencies in the design or operation of internal
controls which could adversely affect the registrants ability to record,
process, summarize and report financial data and have identified for the
registrants auditors any material weaknesses in internal controls; and

b)     any fraud, whether or not material, that involves management or other
employees who have a significant role in the registrants internal controls;
and

6.     The registrants other certifying officer and I have indicated in this
quarterly report whether or not there were significant changes in internal
controls or in other factors that could significantly affect internal
controls subsequent to the date of our most recent evaluation, including any
corrective actions with regard to significant deficiencies and material
weaknesses.

Date: November 25, 2002

|                                                  
|--------------------------------------------------
|/s/ Max A. CoonMax A. Coon
Chief Executive Officer

21



---



##### Table of Contents






CERTIFICATION

I, Vincent Shunsky, certify that:

1.     I have reviewed this quarterly report on Form 10-Q of Maxco, 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;

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;

4.     The registrants other certifying officer and I are responsible for
establishing and maintaining disclosure controls and procedures (as defined
in Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

a)     designed such disclosure controls and procedures to ensure that material
information relating to the registrant, including its consolidated
subsidiaries, is made known to us by others within those entities,
particularly during the period in which this quarterly report is being
prepared;

b)     evaluated the effectiveness of the registrants disclosure controls and
procedures as of a date within 90 days prior to the filing date of this
quarterly report (the Evaluation Date); and

c)     presented in this quarterly report our conclusions about the effectiveness
of the disclosure controls and procedures based on our evaluation as of the
Evaluation Date;

5.     The registrants other certifying officer and I have disclosed, based on
our most recent evaluation, to the registrants auditors and the audit
committee of registrants board of directors (or persons performing the
equivalent function):

a)     all significant deficiencies in the design or operation of internal
controls which could adversely affect the registrants ability to record,
process, summarize and report financial data and have identified for the
registrants auditors any material weaknesses in internal controls; and

b)     any fraud, whether or not material, that involves management or other
employees who have a significant role in the registrants internal controls;
and

6.     The registrants other certifying officer and I have indicated in this
quarterly report whether or not there were significant changes in internal
controls or in other factors that could significantly affect internal
controls subsequent to the date of our most recent evaluation, including any
corrective actions with regard to significant deficiencies and material
weaknesses.

Date: November 25, 2002

|                                                          
|----------------------------------------------------------
|/s/ Vincent ShunskyVincent Shunsky
Chief Financial Officer

22



---



##### Table of Contents






EXHIBIT INDEX

|            |  |                                                                                                                                                                                                
|----------- |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit No. |  | Description                                                                                                                                                                                    
|            |  |                                                                                                                                                                                                
|10.26       |  | Financing arrangements among Comerica Bank, Maxco, Inc., Ersco
Corporation, Pak Sak Industries, Inc., and Max A. Coon dated November 8,
2002.                                                  
|            |  |                                                                                                                                                                                                
|10.27       |  | Financing arrangements among Comerica Bank, Maxco, Inc., Pak Sak
Industries, Inc., and Max A. Coon dated November 13, 2002.                                                                    
|            |  |                                                                                                                                                                                                
|10.28       |  | Assignment agreement among Comerica Bank, Contractor Supply
Incorporated, Maxco, Inc., Ersco Corporation, Pak Sak, Inc., Max A. Coon,
and Ambassador Steel Corporation dated November 13, 2002.
|            |  |                                                                                                                                                                                                
|10.29       |  | Obligor assignment agreement among Contractor Supply Incorporated,
Maxco, Inc., and Ersco Corporation dated November 14, 2002.                                                                 
|            |  |                                                                                                                                                                                                
|10.30       |  | Stock purchase agreement between Ersco Corporation, Maxco, Inc., and
Contractor Supply Incorporated dated November 14, 2002.                                                                   
|            |  |                                                                                                                                                                                                
|99.1        |  | Certification of Chief Executive Officer and Chief Financial Officer
pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (18 U.S.C.
§1350, as adopted).