<PAGE>

--------------------------------------------------------------------------------
--------------------------------------------------------------------------------

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                          ---------------------------

                                   FORM 10-Q
                          ---------------------------

(MARK ONE)

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

               For the quarterly period ended September 30, 2002

                                       OR

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

             For the transition period from           to

                        Commission File Number 333-39373

                      SOVEREIGN SPECIALTY CHEMICALS, INC.
             (Exact Name of Registrant as Specified in Its Charter)

                          ---------------------------

                                    DELAWARE
                                   36-4176637
         (State or Other Jurisdiction of Incorporation or Organization)
                       (IRS Employer Identification No.)

              225 W. Washington St. - Ste. 2200, Chicago, IL 60606
                    (Address of Principal Executive Offices)
                                   (Zip Code)

       Registrant's Telephone Number, Including Area Code: (312) 419-7100

INDICATE BY CHECK MARK WHETHER THE REGISTRANT: (1) HAS FILED ALL REPORTS
REQUIRED TO BE FILED BY SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934 DURING THE PRECEDING 12 MONTHS (OR FOR SUCH SHORTER PERIOD THAT THE
REGISTRANT WAS REQUIRED TO FILE SUCH REPORTS), AND (2) HAS BEEN SUBJECT TO SUCH
FILING REQUIREMENTS FOR THE PAST 90 DAYS. YES [X] NO [ ]
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
<PAGE>

                      SOVEREIGN SPECIALTY CHEMICALS, INC.

                                   FORM 10-Q

                               TABLE OF CONTENTS

<Table>
<Caption>
                                                              PAGE NUMBER
                                                              -----------
<S>                                                           <C>
PART I.  FINANCIAL INFORMATION
ITEM 1. Financial Statements:
Consolidated Balance Sheets at September 30, 2002
  (Unaudited) and December 31, 2001.........................       1
Consolidated Statements of Operations for the three and nine
  months ended September 30, 2002 and 2001 (Unaudited)......       2
Consolidated Statements of Cash Flows for the nine months
  ended September 30, 2002 and 2001 (Unaudited).............       3
Notes to Consolidated Financial Statements..................       4
ITEM 2. Management's Discussion and Analysis of Financial
  Condition and Results of Operations.......................      12
PART II.  OTHER INFORMATION
ITEM 4. Controls and Procedures.............................      22
ITEM 6. Exhibits and Reports on Form 8-K....................      22
Signatures..................................................      23
Certifications as required by Section 302(a) of the
  Sarbanes-Oxley Act of 2002................................
</Table>
<PAGE>

              SOVEREIGN SPECIALTY CHEMICALS, INC. AND SUBSIDIARIES

                          CONSOLIDATED BALANCE SHEETS
                             (DOLLARS IN THOUSANDS)

<Table>
<Caption>
                                                                SEPTEMBER 30,    DECEMBER 31,
                                                                    2002             2001
                                                                -------------    ------------
                                                                 (UNAUDITED)
<S>                                                             <C>              <C>
ASSETS
Current assets:
  Cash and cash equivalents.................................      $  7,910         $ 15,584
  Accounts receivable, net..................................        57,587           55,897
  Inventories...............................................        34,648           37,832
  Deferred income taxes.....................................         3,411            3,411
  Other current assets......................................         5,819            5,904
                                                                  --------         --------
Total current assets........................................       109,375          118,628
Property, plant, and equipment, net.........................        67,682           70,021
Goodwill, net...............................................       124,389          151,999
Deferred financing costs, net...............................         8,306            8,944
Deferred income taxes.......................................         5,526               --
Other assets................................................           253              698
                                                                  --------         --------
Total assets................................................      $315,531         $350,290
                                                                  ========         ========

LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
  Accounts payable..........................................      $ 34,186         $ 30,586
  Accrued expenses..........................................        17,295           18,986
  Other current liabilities.................................           143              364
  Current portion of long-term debt.........................        16,508           16,288
  Current portion of capital lease obligations..............           309              401
                                                                  --------         --------
Total current liabilities...................................        68,441           66,625
Long-term debt, less current portion........................       213,090          232,531
Capital lease obligations, less current portion.............         2,782            2,889
Deferred income taxes.......................................            --            2,810
Other long-term liabilities.................................         1,148            1,377
Stockholders' equity:
Common stock, $0.01 par value, 2,700,000 shares authorized,
  1,441,239 issued and outstanding..........................            15               15
Common stock, non-voting, $0.01 par value, 2,100,000 shares
  authorized, 730,182 issued and outstanding................             7                7
Additional paid-in capital..................................        64,073           64,078
Accumulated deficit.........................................       (31,881)         (18,766)
Accumulated other comprehensive loss........................        (2,144)          (1,276)
                                                                  --------         --------
Total stockholders' equity..................................        30,070           44,058
                                                                  --------         --------
Total liabilities and stockholders' equity..................      $315,531         $350,290
                                                                  ========         ========
</Table>

          See accompanying notes to consolidated financial statements.

                                        1
<PAGE>

              SOVEREIGN SPECIALTY CHEMICALS, INC. AND SUBSIDIARIES

                     CONSOLIDATED STATEMENTS OF OPERATIONS

                             (DOLLARS IN THOUSANDS)

<Table>
<Caption>
                                                    THREE MONTHS ENDED     NINE MONTHS ENDED
                                                      SEPTEMBER 30,          SEPTEMBER 30,
                                                    ------------------    --------------------
                                                     2002       2001        2002        2001
                                                    -------    -------    --------    --------
                                                       (UNAUDITED)            (UNAUDITED)
<S>                                                 <C>        <C>        <C>         <C>
Net sales.......................................    $95,023    $92,503    $276,717    $273,146
Cost of goods sold..............................     66,083     66,180     196,844     197,318
                                                    -------    -------    --------    --------
Gross profit....................................     28,940     26,323      79,873      75,828
Selling, general and administrative expenses....     18,343     16,159      53,690      50,000
Goodwill amortization...........................         --      2,240          --       7,198
                                                    -------    -------    --------    --------
Operating income................................     10,597      7,924      26,183      18,630
Interest expense, net...........................     (6,296)    (6,839)    (19,308)    (20,673)
                                                    -------    -------    --------    --------
Income (loss) before income taxes and cumulative
  effect of change in accounting principle......      4,301      1,085       6,875      (2,043)
Income tax expense (benefit)....................      1,742      1,271       2,926         500
                                                    -------    -------    --------    --------
Income (loss) before cumulative effect of change
  in accounting principle.......................      2,559       (186)      3,950      (2,543)
Cumulative effect of change in accounting
  principle related to goodwill write-off, net
  of income tax benefit.........................         --         --     (17,063)         --
                                                    -------    -------    --------    --------
Net income (loss)...............................    $ 2,559    $  (186)   $(13,113)   $ (2,543)
                                                    =======    =======    ========    ========
</Table>

          See accompanying notes to consolidated financial statements.

                                        2
<PAGE>

              SOVEREIGN SPECIALTY CHEMICALS, INC. AND SUBSIDIARIES

                     CONSOLIDATED STATEMENTS OF CASH FLOWS

                             (DOLLARS IN THOUSANDS)

<Table>
<Caption>
                                                                        NINE MONTHS ENDED
                                                             ----------------------------------------
                                                             SEPTEMBER 30, 2002    SEPTEMBER 30, 2001
                                                             ------------------    ------------------
                                                                (UNAUDITED)           (UNAUDITED)
<S>                                                          <C>                   <C>
OPERATING ACTIVITIES
Net loss.................................................         $(13,113)             $ (2,543)
Adjustments to reconcile net loss to net cash provided by
  operating activities:
  Depreciation and amortization..........................            7,096                14,216
  Amortization of deferred financing costs...............            1,364                 1,156
  Amortization of bond discount..........................               42                    92
  Deferred income taxes..................................            2,211                    --
  Cumulative effect of change in accounting principle....           17,063                    --
  Foreign exchange (gains) losses........................             (798)                  395
  Changes in operating assets and liabilities:
     Accounts receivable.................................           (1,632)              (11,470)
     Inventories.........................................            3,244                 2,008
     Prepaid expenses and other assets...................              651                   847
     Accounts payable and other liabilities..............            1,024                 5,867
                                                                  --------              --------
Net cash provided by operating activities................           17,152                10,568
INVESTING ACTIVITIES
Acquisition of businesses, net of acquired cash..........               --                (6,261)
Purchase of property, plant and equipment................           (4,388)               (6,173)
                                                                  --------              --------
Net cash used in investing activities....................           (4,388)              (12,434)
FINANCING ACTIVITIES
Capital contributions....................................               --                   400
Proceeds from issuance of long-term debt.................               --                 1,250
Payments on long-term debt...............................             (450)                 (200)
Payments for deferred financing costs....................             (726)                 (404)
Payments on capital lease obligations....................             (199)                 (182)
Payments for stock repurchase............................               (5)                   --
Proceeds from revolving credit facilities................            7,141                31,157
Payments on revolving credit facilities..................          (25,950)              (33,505)
                                                                  --------              --------
Net cash used in financing activities....................          (20,189)               (1,484)
Effect of exchange rate changes on cash..................             (249)                 (735)
                                                                  --------              --------
Net decrease in cash and cash equivalents................           (7,674)               (4,085)
Cash and cash equivalents at beginning of period.........           15,584                 8,008
                                                                  --------              --------
Cash and cash equivalents at end of period...............         $  7,910              $  3,923
                                                                  ========              ========
</Table>

          See accompanying notes to consolidated financial statements.

                                        3
<PAGE>

              SOVEREIGN SPECIALTY CHEMICALS, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                               SEPTEMBER 30, 2002
                             (Dollars in Thousands)

1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

  BASIS OF PRESENTATION AND PRINCIPLES OF CONSOLIDATION

     The consolidated financial statements as of and for the periods ended
September 30, 2002 and 2001, respectively, include the accounts of Sovereign
Specialty Chemicals, Inc. and its wholly-owned subsidiaries (the "Company"). All
significant intercompany balances and transactions have been eliminated.

     The preparation of financial statements in conformity with accounting
principles generally accepted in the United States requires management to make
estimates and assumptions that affect the amounts reported in the financial
statements and accompanying notes. Actual results could differ from those
estimates.

  INTERIM FINANCIAL INFORMATION

     The unaudited interim consolidated financial statements of the Company, in
the opinion of management, reflect all necessary adjustments, consisting only of
normal recurring adjustments, for a fair presentation of results as of the dates
and for the interim periods covered by the financial statements. The results for
the interim periods are not necessarily indicative of the results of operations
to be expected for the entire year.

     The unaudited interim consolidated financial statements have been prepared
in conformity with generally accepted accounting principles and reporting
practices. Certain information in footnote disclosures normally included in
financial statements prepared in accordance with accounting principles generally
accepted in the United States has been condensed or omitted pursuant to the
rules and regulations of the Securities and Exchange Commission; however, the
Company believes the disclosures are adequate to make the information not
misleading. The unaudited interim consolidated financial statements contained
herein should be read in conjunction with the audited financial statements and
notes thereto included in our 2001 Annual Report on Form 10-K.

  RECLASSIFICATIONS

     Certain prior year amounts have been reclassified to conform to current
year presentation.

  RECENTLY ISSUED ACCOUNTING PRONOUNCEMENTS

     In April 2002, the Financial Accounting Standards Board ("FASB") issued
Statement of Financial Accounting Standards ("SFAS") No. 145, Rescission of FASB
Statements No. 4, 44, and 62, Amendment of FASB Statement No. 13, and Technical
Corrections. SFAS No. 145 requires that certain gains and losses on
extinguishments of debt be classified as income or loss from continuing
operations rather than as extraordinary items as previously required under SFAS
No. 4, Reporting Gains and Losses from Extinguishment of Debt. This statement
also amends SFAS No. 13, Accounting for Leases, to require certain modifications
to capital leases be treated as sale-leaseback and modifies the accounting for
sub-leases when the original lessee remains a thirdary obligor (or guarantor).
The Company will be required to adopt SFAS No. 145 on January 1, 2003, and will
reclassify extraordinary items to continuing operations.

     In August 2002, the Financial Accounting Standards Board issued Statement
of Financial Accounting Standards No. 146 (SFAS 146), "Accounting for Costs
Associated with Exit or Disposal Activities." SFAS 146 nullifies the guidance of
the Emerging Issues Task Force (EITF) Issue No. 94-3, Liability Recognition for
Certain Employee Termination Benefits and Other Costs to Exit an Activity
(including Certain Costs incurred in a Restructuring). SFAS 146 requires that a
liability for a cost that is associated with an exit or disposal activity be
recognized when the liability is incurred. SFAS 146 also establishes that fair

                                        4
<PAGE>
              SOVEREIGN SPECIALTY CHEMICALS, INC. AND SUBSIDIARIES

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

                               SEPTEMBER 30, 2002
                             (Dollars in Thousands)

value is the objective for the initial measurement of the liability. The
provisions of SFAS 146 are required for exit or disposal activities that are
initiated after December 31, 2002. At this time we do not believe the adoption
of SFAS 146 will have a material impact on our financial statements.

2. GOODWILL AND INTANGIBLE ASSETS

     In June 2001, the Financial Accounting Standards Board issued SFAS No. 141,
Business Combinations, and SFAS No. 142, Goodwill and Other Intangible Assets.

     On January 1, 2002, the Company adopted SFAS No. 141 and 142. SFAS No. 141
requires that the purchase method of accounting be used for all business
combinations initiated after September 30, 2001 and also includes guidance on
the initial recognition and measurement of goodwill and other intangible assets
acquired in a business combination. The initial adoption of SFAS No. 141 did not
affect the Company's results of operations or its financial position.

     The adoption of SFAS No. 142 eliminates the amortization of goodwill
beginning January 1, 2002 and instead requires that goodwill be tested for
impairment. The adoption of SFAS No. 142 will result in a $10.0 million decrease
in amortization expense in 2002. Amortization expense recognized was $2.4
million, $2.5 million, $2.3 million and $2.8 million, respectively for the four
quarters of 2001. In connection with our adoption of SFAS No. 142, the
transitional intangible asset impairment test required an impairment of goodwill
charge of $27.6 million ($17.1 million, net of income tax benefit). The loss was
recorded as a cumulative effect of change in accounting principle. The
impairment loss and write-down of goodwill was recorded relative to the
Company's European reporting unit. Our assessment of the goodwill impairment
charge for this reporting unit is reflective of both lower operating performance
in Europe and the use of lower market multiples. The carrying value of goodwill
associated with our other reporting units was not impaired.

     At September 30, 2002 the Company has no unamortized definite lived
intangible assets. Amortization expense for intangible assets during the three
and nine months ended September 30, 2002 was $0.1 million and $0.5 million,
respectively.

     Actual results of operations for the three and nine months ended September
30, 2002 and the pro forma results of operations for the three and nine months
ended September 30, 2001 had we applied the non-amortization provisions of SFAS
No. 142 in the prior period are as follows:

<Table>
<Caption>
                                                       THREE MONTHS ENDED     NINE MONTHS ENDED
                                                         SEPTEMBER 30,          SEPTEMBER 30,
                                                       ------------------    -------------------
                                                        2002       2001        2002       2001
                                                       -------    -------    --------    -------
                                                                    {(IN THOUSANDS)
<S>                                                    <C>        <C>        <C>         <C>
Net income (loss), as reported......................   $2,559     $ (186)    $(13,113)   $(2,543)
Elimination of goodwill amortization, net of tax
  effect of $660 and $2,121.........................       --      1,586           --      5,057
                                                       ------     ------     --------    -------
Pro forma net income (loss).........................   $2,559     $1,400     $(13,113)   $ 2,514
                                                       ======     ======     ========    =======
</Table>

                                        5
<PAGE>
              SOVEREIGN SPECIALTY CHEMICALS, INC. AND SUBSIDIARIES

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

                               SEPTEMBER 30, 2002
                             (Dollars in Thousands)

3. INVENTORIES

     Inventories are summarized as follows:

<Table>
<Caption>
                                                      SEPTEMBER 30,   DECEMBER 31,
                                                          2002            2001
                                                      -------------   ------------
<S>                                                   <C>             <C>
Raw materials.......................................     $12,286        $13,508
Work in process.....................................         669            544
Finished goods......................................      21,703         23,780
                                                         -------        -------
                                                         $34,648        $37,832
                                                         =======        =======
</Table>

4. COMPREHENSIVE INCOME (LOSS)

     For the three and nine months ended September 30, 2002 and 2001,
respectively, the calculation of comprehensive loss is as follows:

<Table>
<Caption>
                                {SEPTEMBER 30, 2002          {SEPTEMBER 30, 2001
                             --------------------------   --------------------------
                             THREE MONTHS   NINE MONTHS   THREE MONTHS   NINE MONTHS
                                ENDED          ENDED         ENDED          ENDED
                             ------------   -----------   ------------   -----------
<S>                          <C>            <C>           <C>            <C>
Net income (loss) as
  reported.................     $2,559       $(13,113)       $(186)        $(2,543)
Foreign currency
  translation
  adjustments..............       (590)          (868)        (192)         (1,496)
                                ------       --------        -----         -------
Comprehensive income
  (loss)...................     $1,969       $(13,981)       $(378)        $(4,039)
                                ======       ========        =====         =======
</Table>

5. SEGMENT REPORTING

     The Company has two reportable segments: the Commercial segment and the
Construction segment. The Commercial segment consists of the Industrial and
Packaging, Converting & Graphic Arts divisions. Applications sold by the
Industrial division consist primarily of high performance, specialty adhesives
and coatings for automotive, aerospace, manufactured housing and textile
applications. The Packaging, Converting & Graphic Arts division produces
flexible packaging adhesives and coatings for a number of applications.

Through the Construction segment, the Company manufactures and sells housing
repair, remodeling and construction sealants and adhesives used in exterior and
interior applications.

     The Company evaluates performance and defines segment profit based upon
operating income. The reportable segments' accounting policies are the same as
those of the Company as a whole. Segment profit is calculated as a reportable
segment's operating income. Total segment profits exceed consolidated operating
profits to the extent of unallocated corporate expenses included in selling,
general and administrative expenses. Unallocated corporate expenses were $2.8
million and $8.3 million for the three and nine months ended September 30, 2002,
respectively; and $2.0 million and $6.3 million for the three and nine months
ended September 30, 2001.

                                        6
<PAGE>
              SOVEREIGN SPECIALTY CHEMICALS, INC. AND SUBSIDIARIES

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

                               SEPTEMBER 30, 2002
                             (Dollars in Thousands)

     The reportable segments are each managed and measured separately primarily
due to the differing customers, products sold and distribution channels. The
reportable segments are as follows:

<Table>
<Caption>
                                                              COMMERCIAL   CONSTRUCTION    TOTALS
                                                              ----------   ------------   --------
<S>                                                           <C>          <C>            <C>
For the three months ended September 30, 2002:
  Revenues from external customers..........................   $ 61,909      $33,114      $ 95,023
  Goodwill amortization(1)..................................         --           --            --
  Segment profit............................................      7,965        5,465        13,430
For the three months ended September 30, 2001:
  Revenues from external customers..........................   $ 62,692      $29,811      $ 92,503
  Goodwill amortization(1)..................................      1,103          670         1,773
  Segment profit............................................      6,450        3,489         9,939
For the nine months ended September 30, 2002:
  Revenues from external customers..........................   $184,952      $91,765      $276,717
  Goodwill amortization(1)..................................         --           --            --
  Segment profit............................................     20,273       14,226        34,499
For the nine months ended September 30, 2001:
  Revenues from external customers..........................   $189,008      $84,138      $273,146
  Goodwill amortization(1)..................................      3,808        2,010         5,818
  Segment profit............................................     15,746        9,178        24,924
</Table>

-------------------------

(1) Per the provisions of SFAS No. 142, beginning January 1, 2002, goodwill
    amortization expense (included in segment profit during 2001) is no longer
    recorded.

     A reconciliation of the reportable segments to consolidated operating
income is as follows:

<Table>
<Caption>
                                                                FOR THE              FOR THE
                                                          THREE MONTHS ENDED    NINE MONTHS ENDED
                                                             SEPTEMBER 30,        SEPTEMBER 30,
                                                          -------------------   -----------------
                                                            2002       2001      2002      2001
                                                          --------   --------   -------   -------
<S>                                                       <C>        <C>        <C>       <C>
Profit:
Total profit for reportable segments....................  $13,430    $ 9,939    $34,499   $24,924
Unallocated corporate expense...........................   (2,833)    (2,015)    (8,316)   (6,294)
                                                          -------    -------    -------   -------
     Income from operations.............................  $10,597    $ 7,924    $26,183   $18,630
                                                          =======    =======    =======   =======
</Table>

6. OTHER FINANCIAL INFORMATION

     The Company is a holding company with no independent assets or operations.
Full separate financial statements of the Guarantor Subsidiaries have not been
presented as the guarantors are wholly-owned subsidiaries of the Company.
Management does not believe that inclusion of such financial statements would be
material to investors. The unaudited financial statement data as of September
30, 2002 and 2001, respectively of the Guarantor Subsidiaries and the
Non-Guarantor Subsidiaries are below.

                                        7
<PAGE>
              SOVEREIGN SPECIALTY CHEMICALS, INC. AND SUBSIDIARIES

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

                               SEPTEMBER 30, 2002
                             (Dollars in Thousands)

     THE FOLLOWING SETS FORTH THE UNAUDITED FINANCIAL DATA AT SEPTEMBER 30, 2002
AND FOR THE THREE AND NINE MONTHS THEN ENDED.

<Table>
<Caption>
                                           GUARANTOR     NON-GUARANTOR
                                          SUBSIDIARIES   SUBSIDIARIES      PARENT      ELIMINATIONS      TOTAL
                                          ------------   -------------   -----------   ------------   -----------
                                          (UNAUDITED)     (UNAUDITED)    (UNAUDITED)   (UNAUDITED)    (UNAUDITED)
<S>                                       <C>            <C>             <C>           <C>            <C>
STATEMENT OF OPERATIONS DATA FOR THE
  NINE MONTHS ENDED SEPTEMBER 30, 2002:
Net sales...............................    $242,437       $ 34,280       $     --      $      --      $276,717
Cost of goods sold......................     172,270         24,574             --             --       196,844
                                            --------       --------       --------      ---------      --------
Gross profit............................      70,167          9,706             --             --        79,873
Selling, general and administrative
  expense...............................      37,806          7,627          8,257             --        53,690
                                            --------       --------       --------      ---------      --------
Operating income (loss).................      32,361          2,079         (8,257)            --        26,183
Interest expense........................     (17,426)          (810)        (1,272)            --       (19,308)
                                            --------       --------       --------      ---------      --------
Income (loss) before income taxes.......    $ 14,935       $  1,469       $ (9,529)     $      --      $  6,875
                                            ========       ========       ========      =========      ========
STATEMENT OF OPERATIONS DATA FOR THE
  THREE MONTHS ENDED SEPTEMBER 30, 2002:
Net sales...............................    $ 83,395       $ 11,628       $     --      $      --      $ 95,023
Cost of goods sold......................      57,627          8,256             --             --        66,083
                                            --------       --------       --------      ---------      --------
Gross profit............................      25,568          3,372             --             --        28,940
Selling, general and administrative
  expense...............................      12,788          2,753          2,802             --        18,343
                                            --------       --------       --------      ---------      --------
Operating income (loss).................      12,780            619         (2,802)            --        10,597
Interest expense........................      (5,854)          (192)          (450)            --        (6,296)
                                            --------       --------       --------      ---------      --------
Income (loss) before income taxes.......    $  7,126       $    427       $ (3,252)     $      --      $  4,301
                                            ========       ========       ========      =========      ========
BALANCE SHEET DATA:
Current assets..........................    $ 81,287       $ 20,369       $  8,684      $    (965)     $109,375
Property plant and equipment, net.......      65,617         11,434            631             --        67,682
Goodwill, net...........................     121,354          3,035             --             --       124,389
Deferred financing costs, net...........       7,470             --            836             --         8,306
Other assets............................       4,875            904        268,692       (266,692)        5,779
                                            --------       --------       --------      ---------      --------
Total assets............................    $270,603       $ 35,742       $278,843      $(269,657)     $315,531
                                            ========       ========       ========      =========      ========
Liabilities and stockholders' equity:
Current liabilities.....................    $ 56,875       $ 12,034       $ 17,520      $ (17,988)     $ 68,441
Long-term liabilities...................     198,301         18,719        200,674       (200,674)      217,020
Total stockholders' equity..............      15,427          4,989         60,649        (50,995)       30,070
                                            --------       --------       --------      ---------      --------
Total liabilities and stockholders'
  equity................................    $270,603       $ 35,742       $278,843      $(269,657)     $315,531
                                            ========       ========       ========      =========      ========
</Table>

                                        8
<PAGE>
              SOVEREIGN SPECIALTY CHEMICALS, INC. AND SUBSIDIARIES

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

                               SEPTEMBER 30, 2002
                             (Dollars in Thousands)

<Table>
<Caption>
                                           GUARANTOR     NON-GUARANTOR
                                          SUBSIDIARIES   SUBSIDIARIES      PARENT      ELIMINATIONS      TOTAL
                                          ------------   -------------   -----------   ------------   -----------
                                          (UNAUDITED)     (UNAUDITED)    (UNAUDITED)   (UNAUDITED)    (UNAUDITED)
<S>                                       <C>            <C>             <C>           <C>            <C>
STATEMENT OF CASH FLOWS DATA FOR THE
  NINE MONTHS ENDED SEPTEMBER 30, 2002:
Operating activities:
Net loss................................    $ (7,144)       $ (256)       $ (5,713)      $    --       $(13,113)
Depreciation and amortization...........       5,976           892             228            --          7,096
Foreign exchange (gains) losses.........          --          (798)             --            --           (798)
Deferred income taxes...................       2,211                                                      2,211
Cumulative effect of change in
  accounting principle..................      15,668         1,395                                       17,063
Amortization of deferred financing
  costs.................................         965            --             399            --          1,364
Amortization of bond discount...........          42            --              --            --             42
Changes in operating assets and
  liabilities...........................     (19,152)        1,368          24,558        (3,487)         3,287
                                            --------        ------        --------       -------       --------
Net cash provided by (used in) operating
  activities............................      (1,434)        2,601          19,472        (3,487)        17,152
Investing activities:
Purchase of property, plant and
  equipment.............................      (3,626)         (762)             --            --         (4,388)
                                            --------        ------        --------       -------       --------
Net cash used in investing activities...      (3,626)         (762)             --            --         (4,388)
Financing activities:
Payments on long-term debt..............        (200)         (250)             --            --           (450)
Payments for deferred financing costs...          --            --            (726)           --           (726)
Payments on capital lease obligations...        (199)           --              --            --           (199)
Net payments on revolving credit
  facilities............................          --           (68)        (18,746)           --        (18,814)
                                            --------        ------        --------       -------       --------
Net cash used in financing activities...        (399)         (318)        (19,472)           --        (20,189)
Effect of foreign currency changes on
  cash..................................          --          (249)             --            --           (249)
                                            --------        ------        --------       -------       --------
Net decrease in cash and cash
  equivalents...........................      (5,459)        1,272              --        (3,487)        (7,674)
Cash and cash equivalents, beginning of
  period................................      10,955         1,142              --         3,487         15,584
                                            --------        ------        --------       -------       --------
Cash and cash equivalents, end of
  period................................    $  5,496        $2,414        $     --       $    --       $  7,910
                                            ========        ======        ========       =======       ========
</Table>

                                        9
<PAGE>
              SOVEREIGN SPECIALTY CHEMICALS, INC. AND SUBSIDIARIES

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

                               SEPTEMBER 30, 2002
                             (Dollars in Thousands)

THE FOLLOWING SETS FORTH THE FINANCIAL DATA AT SEPTEMBER 30, 2001 AND FOR THE
THREE AND NINE MONTHS THEN ENDED.

<Table>
<Caption>
                                          GUARANTOR     NON-GUARANTOR
                                         SUBSIDIARIES   SUBSIDIARIES      PARENT      ELIMINATIONS      TOTAL
                                         ------------   -------------   -----------   ------------   -----------
                                         (UNAUDITED)     (UNAUDITED)    (UNAUDITED)   (UNAUDITED)    (UNAUDITED)
<S>                                      <C>            <C>             <C>           <C>            <C>
STATEMENT OF OPERATIONS DATA FOR THE
  NINE MONTHS ENDED SEPTEMBER 30,
  2001:
Net sales.............................     $240,700        $32,446       $     --      $      --      $273,146
Cost of goods sold....................      173,630         23,688             --             --       197,318
                                           --------        -------       --------      ---------      --------
Gross profit..........................       67,070          8,758             --             --        75,828
Selling, general and administrative
  expense.............................       43,941          8,407          4,850             --        57,198
                                           --------        -------       --------      ---------      --------
Operating income (loss)...............       23,129            351         (4,850)            --        18,630
Equity in undistributed earnings of
  subsidiaries........................           --             --            931           (931)           --
Interest expense......................       18,711            893          1,069             --        20,673
                                           --------        -------       --------      ---------      --------
Income (loss) before income taxes.....     $  4,418        $  (542)      $ (4,988)     $    (931)     $ (2,043)
                                           ========        =======       ========      =========      ========
STATEMENT OF OPERATIONS DATA FOR THE
  THREE MONTHS ENDED SEPTEMBER 30,
  2001:
Net sales.............................     $ 81,629        $10,874       $     --      $      --      $ 92,503
Cost of goods sold....................       58,061          8,110             --             --        66,180
                                           --------        -------       --------      ---------      --------
Gross profit..........................       23,508          2,755             --             --        26,323
Selling, general and administrative
  expense.............................       14,652          2,205          1,542             --        18,399
                                           --------        -------       --------      ---------      --------
Operating income (loss)...............        8,916            550         (1,542)            --         7,924
Equity in undistributed earnings of
  subsidiaries........................           --             --            573           (573)           --
Interest expense......................        6,180            206            453             --         6,839
                                           --------        -------       --------      ---------      --------
Income (loss) before income taxes.....     $  2,736        $   344       $ (1,422)     $    (573)     $  1,085
                                           ========        =======       ========      =========      ========
BALANCE SHEET DATA:
Current assets........................     $103,636        $22,071       $  2,700      $ (11,110)     $117,297
Property plant and equipment, net.....       58,807         11,056            397             --        70,260
Goodwill, net.........................      148,067          5,243             79             --       153,389
Deferred financing costs, net.........        8,775             --            376             --         9,151
Other assets..........................          893             56        273,876        273,876           949
                                           --------        -------       --------      ---------      --------
Total assets..........................     $320,178        $38,426       $277,428      $(284,986)     $351,046
                                           ========        =======       ========      =========      ========

Liabilities and stockholders' equity:
Current liabilities...................     $ 54,749        $25,554       $ 21,390      $ (11,110)     $ 90,583
Long-term liabilities.................      224,645          6,494        206,618       (224,917)      212,840
Total stockholders' equity............       40,784          6,378         49,420        (48,959)       47,623
                                           --------        -------       --------      ---------      --------
Total liabilities and stockholders'
  equity..............................     $320,178        $38,426       $277,428      $(284,986)     $351,046
                                           ========        =======       ========      =========      ========
</Table>

                                        10
<PAGE>
              SOVEREIGN SPECIALTY CHEMICALS, INC. AND SUBSIDIARIES

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

                               SEPTEMBER 30, 2002
                             (Dollars in Thousands)

<Table>
<Caption>
                                           GUARANTOR     NON-GUARANTOR
                                          SUBSIDIARIES   SUBSIDIARIES      PARENT      ELIMINATIONS      TOTAL
                                          ------------   -------------   -----------   ------------   -----------
                                          (UNAUDITED)     (UNAUDITED)    (UNAUDITED)   (UNAUDITED)    (UNAUDITED)
<S>                                       <C>            <C>             <C>           <C>            <C>
STATEMENT OF CASH FLOWS DATA FOR THE
  NINE MONTHS ENDED SEPTEMBER 30, 2001:
Operating activities:
Net income (loss).......................    $ 3,191         $  (746)       $(4,988)      $    --       $ (2,543)
Depreciation and amortization...........     12,932           1,186             98            --         14,216
Amortization of deferred financing
  costs.................................        976              --            180            --          1,156
Changes in operating assets and
  liabilities...........................     (4,961)          1,522          1,178            --         (2,261)
                                            -------         -------        -------       -------       --------
Net cash provided by (used in) operating
  activities............................     12,138           1,962         (3,532)           --         10,568
Investing activities:
Acquisition of businesses...............     (4,386)         (1,875)            --            --         (6,261)
Purchase of property, plant and
  equipment.............................     (4,714)         (1,224)          (235)           --         (6,173)
                                            -------         -------        -------       -------       --------
Net cash used in investing activities...     (9,100)         (3,099)          (235)           --        (12,434)
Financing activities:
Capital contributions...................         --              --            400            --            400
Proceeds from long-term debt............         --              --          1,250            --          1,250
Payments on long-term debt..............       (200)             --         (3,750)           --         (3,950)
Payments for deferred financing costs...         --              --           (404)           --           (404)
Payments on capital lease obligations...       (182)             --             --            --           (182)
Net payments on revolving credit
  facilities............................          0           2,017          4,245        (4,860)         1,402
                                            -------         -------        -------       -------       --------
Net cash used in financing activities...       (382)          2,017          1,741        (4,860)        (1,484)
Effect of foreign currency changes on
  cash..................................       (628)           (107)            --            --           (735)
                                            -------         -------        -------       -------       --------
Net decrease in cash and cash
  equivalents...........................      2,028             773         (2,026)       (4,860)        (4,085)
Cash and cash equivalents, beginning of
  period................................      4,163           2,281          1,584            --          8,008
                                            -------         -------        -------       -------       --------
Cash and cash equivalents, end of
  period................................    $ 6,191         $ 3,054        $  (462)      $(4,860)      $  3,923
                                            =======         =======        =======       =======       ========
</Table>

                                        11
<PAGE>

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS (DOLLARS IN THOUSANDS)

     The following discussion and analysis is provided to increase the
understanding of, and should be read in conjunction with, the consolidated
financial statements and accompanying notes included herein.

GENERAL

     We were formed to acquire, consolidate and operate adhesives, sealants and
coatings businesses in the highly fragmented adhesives, sealants and coatings
business segment of the specialty chemicals industry. We have grown through
acquisition and integration of businesses. We plan to continue our growth
through a combination of new product development, continued market penetration,
international expansion, and in the longer term, strategic acquisitions.

CRITICAL ACCOUNTING ESTIMATES

     Reserve for Inventory Obsolescence.  We provide allowances for estimated
obsolescence or unmarketable inventory equal to the difference between the cost
of the inventory and the estimated market value based upon assumptions about
market conditions, future demand and expected usage rates.

     Allowance for Doubtful Accounts.  We maintain allowances for doubtful
accounts for estimated losses resulting from the failure of our customers to
make required payments. We evaluate the adequacy of our allowance for doubtful
accounts and make judgments and estimates in determining the appropriate
allowance at each reporting period. If a customer's financial condition were to
deteriorate, additional allowances may be required.

COMPONENTS OF INCOME AND EXPENSE

     Revenue Recognition.  Revenue is recognized when products are shipped to
the customer and title transfers.

     Cost of Goods Sold.  Cost of goods sold represents the actual cost of
purchased raw materials, direct and indirect labor, warehousing and
manufacturing overhead costs, including depreciation, utilized directly in the
production of products for which revenue has been recognized.

     Selling, General & Administrative Expenses.  Selling, general &
administrative expenses generally are those costs not directly related to the
production process and include all selling, marketing, research and development,
and customer service expenses as well as expenses related to general management,
finance and accounting, information services, human resources, legal and
corporate overhead expense.

SEGMENT REPORTING

     We have two reportable segments: the Commercial segment and the
Construction segment. The Commercial segment consists of the Industrial division
and Packaging, Converting & Graphic Arts division.

     Applications sold by the Industrial division consist primarily of high
performance, specialty adhesives and coatings for automotive, aerospace,
manufactured housing, general assembly and textile applications. The Packaging,
Converting & Graphic Arts division produces adhesives and coatings for a number
of flexible packaging and paper converting applications. Through the
Construction segment, we manufacture and sell housing repair, remodeling and
construction sealants and adhesives used in exterior and interior applications.

     We evaluate the performance of each segment based on operating income.
Segment profit is calculated as a reportable segment's operating income. Total
segment profits exceed consolidated operating profits to the extent of
unallocated corporate expenses included in selling, general and administrative
expenses. Unallocated corporate expenses were $2.8 million and $8.3 million for
the three and nine months ended September 30, 2002, respectively; and $2.0
million and $6.3 million for the three and nine months ended September 30, 2001.

                                        12
<PAGE>

RESULTS OF OPERATIONS

THREE MONTHS ENDED SEPTEMBER 30, 2002 COMPARED TO THREE MONTHS ENDED SEPTEMBER
30, 2001

     Net Sales.  Net sales were $95.0 million for the three months ended
September 30, 2002, an increase of $2.5 million, or 2.7% from third quarter 2001
net sales of $92.5 million. The year-to-year increase was driven by gains in the
Construction segment. Construction segment sales were $33.1 million in the
September 2002 quarter, up $3.3 million, or 11.1% from last year reflecting a
good housing market and gains in the retail do-it-yourself (DIY) channel.
Commercial segment sales were $61.9 million, down $0.8 million or 1.3% as some
business gains from new products and market penetration were outpaced by
declines in a number of end-markets including aerospace, furniture and graphic
arts, particularly high end printing applications end markets. Sales of
adhesives for high pressure laminates were a significant source of sales growth,
due to the addition of Formica-branded products.

     Cost of Goods Sold.  Cost of goods sold was $66.1 million for the three
months ended September 30, 2002, which was down by $0.1 million, or 0.1% from
third quarter 2001 cost of sales of $66.2 million. Gross profit as a percentage
of net sales increased in the quarter to 30.5% from 28.5% in 2001. A number of
factors contributed to the increase in gross profit margin. Our raw material
costs are lower than they were a year ago, and we have taken actions that have
reduced our manufacturing expense. Our raw material costs peaked in last year's
third quarter and recently have been relatively stable with some signs of
increasing. Manufacturing costs in the Commercial segment reflect savings from
closing the Ewing and Nashville plants in September 2001 and August 2001,
respectively. However, these benefits were partly offset by the effect of a
shift in sales mix to lower margin products. Lower sales in our aerospace
business, which carries higher than average margins for our products, was a
contributor to this shift.

     Selling, General and Administrative Expenses.  Selling, general and
administrative expenses were $18.3 million for the three months ended September
30, 2002, an increase of $2.2 million, or 13.5% from third quarter 2001 expenses
of $16.1 million. As a percentage of net sales, excluding goodwill amortization,
selling, general and administrative expenses increased to 19.3% for the third
quarter 2002 from 17.5% in 2001. This increase was due primarily to the costs of
additions to our management team, higher insurance expenses and outside
consulting costs related to implementation of lean manufacturing.

     For financial reporting purposes, we have added a line to the income
statement to segregate the impact of the adoption of SFAS No. 142 and the
discontinuation of goodwill amortization expense. Amortization of goodwill for
the quarter ended September 30, 2001 was $2.2 million. The elimination of
goodwill amortization contributed greatly to the $2.6 million increase in
operating income in the third quarter 2002 over the prior year.

     Interest Expense.  Net interest expense was $6.3 million for the three
months ended September 30, 2002, a decrease of $0.5 million or 7.9% from $6.8
million in the third quarter 2001. The decrease in interest expense was due
primarily to a decrease in the weighted average interest rate on our variable
rate debt, lower average debt levels year over year offset somewhat by slightly
increased amortization of deferred financing costs.

     Income Taxes.  Income tax expense was $1.7 million for the three months
ended September 30, 2002, an increase of $0.4 million or 37.1% from $1.3 in the
third quarter 2001. Current income tax expense for the quarter was $1.0 million
and deferred income tax expense for the quarter was $0.7 million. Although we
have stopped recording goodwill amortization for financial reporting purposes,
we continue to be able to deduct a portion of goodwill amortization expense for
income tax purposes. We are reflecting the tax benefit of this deduction as an
increase in deferred tax liability rather than a reduction of income tax
expense.

     Net income (loss).  Net income (loss) for the quarters ended September 30,
2002 and 2001 were $2.6 million income and $0.2 million loss, respectively. The
increase in net income from the prior year is primarily related to the $2.2
million of goodwill amortization not recorded in 2002 as a result of the
adoption of SFAS No. 142 and from the actions and results described above.

                                        13
<PAGE>

COMMERCIAL SEGMENT

     The following table presents net sales and segment profit expressed in
millions of dollars and segment profit margin, which is segment profit expressed
as a percentage of net sales:

<Table>
<Caption>
                                                   FOR THE
                                                QUARTER ENDED
                                                SEPTEMBER 30,
                                               ----------------      DOLLAR    PERCENTAGE
                                               2002       2001       CHANGE      CHANGE
                                               ----       ----       ------    ----------
<S>                                            <C>        <C>        <C>       <C>
Net sales..................................    $61.9      $62.7      $(0.8)       (1.3)%
                                               =====      =====
Segment profit.............................    $ 8.0      $ 6.5      $ 1.5        23.1%
                                               =====      =====
Goodwill amortization......................       --      $ 1.1
                                               =====      =====
Segment profit after exclusion of goodwill
  amortization.............................    $ 8.0      $ 7.6      $ 0.4         5.3%
                                               =====      =====
Segment profit margin after exclusion of
  goodwill amortization....................     12.9%      12.1%                   6.6%
                                               =====      =====
</Table>

     Net segment sales were $61.9 million in the third quarter 2002,
representing a $0.8 million decrease from third quarter 2001. Net sales for the
Commercial segment decreased as some business gains from new products and market
penetration were offset by declines in a number of end-markets including
aerospace, furniture and graphic arts, particularly high end printing
applications end markets. Sales of adhesives for high-pressure laminates were a
significant source of sales growth, due to the addition of Formica-branded
products. Segment profit was $8.0 million in the third quarter 2002,
representing a $0.4 million and 5.3% increase from the third quarter 2001 $7.6
million segment profit excluding goodwill amortization. This increase reflects
management's focus on cost containment and lower raw material costs offset
somewhat by the effect of a shift in sales due to lower margin products.

CONSTRUCTION SEGMENT

     The following table presents net sales and segment profit expressed in
millions of dollars and segment profit margin, which is segment profit expressed
as a percentage of net sales:

<Table>
<Caption>
                                                    FOR THE
                                                 QUARTER ENDED
                                                 SEPTEMBER 30,
                                              -------------------      DOLLAR    PERCENTAGE
                                              2002         2001        CHANGE      CHANGE
                                              ----         ----        ------    ----------
<S>                                           <C>        <C>           <C>       <C>
Net sales.................................    $33.1       $29.8         $3.3       11.1%
                                              =====      ========
Segment profit............................    $ 5.4       $ 3.5         $1.9       54.3%
                                              =====      ========
Goodwill amortization.....................       --       $ 0.7
                                              =====      ========
Segment profit after exclusion of goodwill
  amortization............................    $ 5.4       $ 4.2         $1.2       28.5%
                                              =====      ========
Segment profit margin after exclusion of
  goodwill amortization...................     16.3%       14.1%                   15.6%
                                              =====      ========
</Table>

     Net sales for the Construction segment were $33.1 million for the quarter
ended September 30, 2002, representing a $3.3 million or 11.1% increase from
$29.8 million for the quarter ended September 30, 2001. The increase in sales in
2002 was primarily due to a good housing market and gains in the retail DIY
channel. Segment profit after exclusion of goodwill amortization increased by
$1.2 million and 15.6% as a percentage of net sales in the quarter ended
September 30, 2002 primarily as a result of increased sales volume and
management actions to reduce material costs and contain selling, general and
administrative costs.
                                        14
<PAGE>

NINE MONTHS ENDED SEPTEMBER 30, 2002 COMPARED TO NINE MONTHS ENDED SEPTEMBER 30,
2001

     Net Sales.  Net sales were $276.7 million for the nine months ended
September 30, 2002, an increase of $3.6 million, or 1.3% from net sales of
$273.1 million in the prior year. The year-to-year increase was primarily due to
gains in Construction segment sales which were partially offset by a decrease in
net sales from the Commercial segment. Construction segment sales were $91.8
million for the nine months ended September 30, 2002, up 9.2% from last year
reflecting a good housing market and gains in the retail DIY channel. Commercial
segment sales were $184.9 million, down 2.1% from last year due to declines in a
number of end markets including aerospace, furniture, and graphic arts,
particularly high-end printing applications end markets.

     Cost of Goods Sold.  Cost of goods sold was $196.8 million for the nine
months ended September 30, 2002, a decrease of $0.5 million, or 0.2%, from prior
year cost of sales of $197.3 million. Gross profit as a percentage of net sales
increased in the nine months ended to 28.9% from 27.8% in 2001. The improved
gross profit margin was due to lower raw material costs and lower manufacturing
expenses, offset partially by the effect of a shift in sales mix to lower margin
products. Lower sales in our aerospace business, which carries higher than
average margins for our products, was a contributor to this shift. Manufacturing
costs in the Commercial segment were lower reflecting the benefit of plant
closures.

     Selling, General and Administrative Expenses.  Selling, general and
administrative expenses were $53.7 million for the nine months ended September
30, 2002, an increase of $3.7 million, or 7.4% from 2001 expenses of $50.0
million. As a percentage of net sales, excluding goodwill amortization, selling,
general and administrative expenses increased to 19.4% for the nine months ended
September 30, 2002 from 18.3% in 2001. This increase was due primarily to the
costs of additions to our management team including $0.4 million of one-time
costs, extra professional fees related to financing alternatives, higher
insurance expenses and $0.6 million of outside consulting costs related to
implementation of lean manufacturing.

     For financial reporting purposes, we have added a line to the income
statement to segregate the impact of the adoption of SFAS No. 142 and the
discontinuation of goodwill amortization expense. Amortization of goodwill for
the nine months ended September 30, 2001 was $7.2 million. The elimination of
goodwill amortization contributed greatly to the $7.5 million increase in
operating income over the prior year.

     Interest Expense.  Net interest expense was $19.3 million for the nine
months ended September 30, 2002, a decrease of $1.4 million or 6.6% from $20.7
million in the nine months ended September 30, 2001. The decrease in interest
expense was due primarily to a decrease in the weighted average interest rate on
our variable rate debt and lower average debt levels partially offset by
increased amortization of deferred financing costs.

     Income Taxes.  Income tax expense was $2.9 million for the nine months
ended September 30, 2002 and $0.5 million in the prior year. Current income tax
expense in 2002 was $0.7 million and deferred income tax expense was $2.2
million. Although we have stopped recording goodwill amortization for financial
reporting purposes, we continue to be able to deduct a portion of goodwill
amortization expense for income tax purposes. We are reflecting the tax benefit
of this deduction as an increase in deferred tax liability rather than a
reduction of income tax expense.

     Net income (loss) before cumulative effect of change in accounting
principle.  Net income (loss) before the cumulative effect of change in
accounting principle for the nine months ended September 30, 2002 and 2001 was
$3.9 million of income and $2.5 million of loss, respectively. The increase in
income from the prior year is primarily related to the $7.2 million of goodwill
amortization not recorded in 2002 as a result of the adoption of SFAS No. 142.

     Cumulative effect of change in accounting principle.  In connection with
Company's completion of the transitional goodwill impairment test required by
SFAS No. 142, we have recorded a $27.6 million ($17.1 million, net of income tax
benefit) goodwill impairment loss and write-down of goodwill associated with its
European reporting unit. Our assessment of our goodwill impairment for this
reporting unit is reflective of both lower operating performance in Europe and
the use of lower market multiples. The carrying value of goodwill associated
with our other reporting units was not impaired.

                                        15
<PAGE>

COMMERCIAL SEGMENT

     The following table presents net sales and segment profit expressed in
millions of dollars and segment profit margin, which is segment profit expressed
as a percentage of net sales:

<Table>
<Caption>
                                                    FOR THE
                                               NINE MONTHS ENDED
                                                 SEPTEMBER 30,
                                               ------------------      DOLLAR      PERCENTAGE
                                                2002        2001       CHANGE        CHANGE
                                                ----        ----       ------      ----------
<S>                                            <C>         <C>         <C>         <C>
Net sales..................................    $184.9      $189.0      $(4.1)         (2.1)%
Segment profit.............................    $ 20.3      $ 15.7      $ 4.6          29.3%
                                               ======      ======
Goodwill amortization......................        --      $  3.8
                                               ======      ======
Segment profit after exclusion of goodwill
  amortization.............................    $ 20.3      $ 19.5      $ 0.8           4.1%
                                               ======      ======
Segment profit margin after exclusion of
  goodwill amortization....................      11.0%       10.3%                     6.8%
                                               ======      ======
</Table>

     Net segment sales were $184.9 million for the nine months ended September
30, 2002, representing a $4.1 million decrease from the prior year. Net sales
for the Commercial segment decreased due to declines in a number of end markets
including aerospace, furniture, and graphic arts, particularly high-end printing
applications. Segment profit was $20.3 million for the nine months ended
September 30, 2002, representing a $0.8 million and 4.1% increase from the prior
year $19.5 million segment profit excluding goodwill amortization. This increase
reflects management's focus on cost containment and lower raw material costs
offset somewhat by lower sales volume and a shift in sales mix to products, with
lower profit margins.

CONSTRUCTION SEGMENT

     The following table presents net sales and segment profit expressed in
millions of dollars and segment profit margin, which is segment profit expressed
as a percentage of net sales:

<Table>
<Caption>
                                                   FOR THE
                                              NINE MONTHS ENDED
                                                SEPTEMBER 30,
                                             -------------------      DOLLAR      PERCENTAGE
                                             2002          2001       CHANGE        CHANGE
                                             ----          ----       ------      ----------
<S>                                          <C>           <C>        <C>         <C>
Net sales..................................  $91.8         $84.1       $7.7           9.2%
                                             =====         =====
Segment profit.............................  $14.2         $ 9.2       $5.0          54.3%
                                             =====         =====
Goodwill amortization......................     --         $ 2.0
                                             =====         =====
Segment profit after exclusion of goodwill
  amortization.............................  $14.2         $11.2       $3.0          26.8%
                                             =====         =====
Segment profit margin after exclusion of
  goodwill amortization....................   15.5%         13.3%                    16.5%
                                             =====         =====
</Table>

     Net sales for the Construction segment were $91.8 million for the nine
months ended September 30, 2002, representing a $7.7 million or 9.2% increase
from $84.1 million for the nine months ended September 30, 2001. The increase in
sales in 2002 was primarily due to resilience of its end markets and strength at
major retail accounts. Segment profit after exclusion of goodwill amortization
increased by $3.0 million and 26.8% as a percentage of net sales in the nine
months ended September 30, 2002 primarily as a result of increased sales volume
and management actions to reduce material costs.

                                        16
<PAGE>

LIQUIDITY AND CAPITAL RESOURCES

     Net cash provided by operating activities for the nine months ended
September 30, 2002 was $17.2 million. Net loss adjusted for non-cash charges,
such as depreciation and amortization, cumulative effect of a change in
accounting principle, amortization of deferred financing costs and foreign
exchange gains and losses accounted for approximately $13.9 million of positive
cash flow. An increase in the accounts receivable balance at September 30, 2002
decreased operating cash flow by an aggregate of $1.6 million. While the
accounts receivable balance has increased from the year-end level, the third
quarter is a significantly higher sales volume quarter than the fourth quarter.
As a result of our focus on working capital reduction, receivables at September
30, 2002 were $7.5 million lower than the September 30, 2001 balance despite the
fact that sales for the quarter ended were $2.5 million higher than that of the
prior year. Inventory at September 30, 2002 has decreased $3.2 million from its
December 31, 2001 balance again reflecting management's progress on working
capital. Compared to September 30, 2001, inventories are $5.8 million lower at
September 30, 2002. Accounts payable and other liabilities increased by $1.0
million in the first nine months of 2002. Accounts payable at September 30, 2002
were lower than a year ago reflecting lower purchases related to reducing
inventory levels as well as lower capital spending.

     Net cash used in investing activities was $4.4 million and $12.4 million in
the nine months ended September 30, 2002 and 2001, respectively. In the current
year to date we incurred $4.4 million in capital expenditures that was $1.7
million less than during the same period in 2001. This decrease was due to the
construction of a manufacturing facility in Brazil in 2001 as well as moderate
spending levels to date this year. In the prior year we incurred $6.3 million in
acquisition related costs relative to acquisitions completed in the last quarter
of 2000.

     Net cash used in financing activities was $20.2 million and $1.5 million in
the nine months ended September 30, 2002 and 2001, respectively. We repaid $11.3
million of principle required under our Term A loan and decreased our borrowings
under our revolving credit facility by $7.5 million during the first nine months
of 2002. We incurred $0.7 million of deferred financing costs associated with
the amendment of our credit facility on March 1, 2002.

Credit Facilities

     As amended to date, our credit agreement provides for aggregate borrowings
of $125 million, including (1) a $50.0 million revolving credit facility, and
(2) a $75.0 million term loan facility. Borrowings under the revolving credit
facility are available on a revolving basis and may be used for general
corporate purposes, excluding; however, loans, advances and investments,
including acquisitions, by us other than specified exceptions. The revolving
credit facility will mature on December 30, 2005. Scheduled quarterly repayments
of amounts outstanding under the term loan facility began on September 30, 2001
and through December 31, 2003 amount to 50% of the amount outstanding under that
facility on September 30, 2001. The remaining 50% is scheduled to be repaid in
equal quarterly payments through December 30, 2005. At September 30, 2002 we had
$56.3 million outstanding under our Term Loan A facility, $21.9 million drawn
under our revolving credit facility and $2.0 million in letters of credit
outstanding. We also had $1.0 million drawn under a local $1.1 million
sub-facility for our Singapore-based sales office. Approximately $1.1 million of
our outstanding letters of credit are used to secure the Singapore facility. At
September 30, 2002, we had approximately $26.1 million of borrowing availability
under our revolving credit facility, which, after giving effect to the amendment
discussed below, left us with $16.1 million of effective availability.

     On March 1, 2002, we and our lenders amended our credit agreement. The most
significant effects of the amendment are:

     - amendment of our financial covenants to decrease the restrictiveness of
       those covenants for the quarter ended December 31, 2001 and each of the
       fiscal quarters in 2002,

     - a new covenant by us to maintain borrowing availability under our
       revolving credit facility (a) of at least $10.0 million at all times
       prior to December 31, 2002 and (b) of at least $12.5 million from
       December 31, 2002 through March 30, 2003 (the practical effect of this
       covenant is to reduce our

                                        17
<PAGE>

       revolving credit availability by $10.0 million and $12.5 million and to
       effectively increase the cost of our standby commitment fee),

     - a limitation on the use of advances under the revolving credit facility
       to prohibit the use of advances for, among other things, acquisitions and
       investments in non-guarantor, offshore entities, other than very limited
       amounts,

     - an increase of 50 to 100 basis points, depending on our leverage level,
       in the applicable margin included in our interest rates,

     - amendment of our investment covenant to prohibit any significant
       acquisitions unless only capital stock is used as the purchase
       consideration and, if the acquisition is completed before April 1, 2003,
       no indebtedness is assumed or acquired (the practical effect of this
       amendment is to prohibit any significant acquisition prior to April 1,
       2003), and

     - a decrease in our permitted levels of capital expenditures and
       indebtedness outside the credit facilities.

     Borrowings under the credit facilities bear interest at a rate per annum
equal, at our option, to either (1) the higher of (a) the current base rate as
offered by JPMorgan Chase or (b) 1/2 of 1% per annum above the federal funds
rate plus, in either case, an applicable margin or (2) a eurodollar rate plus an
applicable margin. The applicable margin is based on our ratios of total debt to
earnings before interest taxes, depreciation and amortization, or EBITDA, (which
is more specifically defined in our credit agreement) and senior debt to EBITDA
and varies for revolving credit facility borrowings and for loans under the term
loan facility, from 2.50% to 3.75% for eurodollar rate loans and from 1.50% to
2.75% for base rate loans. Our credit ratings do not affect the interest rates
for our borrowings under our credit facilities.

     Our credit facilities obligate us to make mandatory prepayments in certain
circumstances with the proceeds of asset sales or issuance of capital stocks or
indebtedness and with certain excess cash flow. Our credit facilities include
covenants that restrict our and our subsidiaries' ability to incur additional
indebtedness, incur liens, dispose of assets, prepay or amend other
indebtedness, pay dividends or purchase our stock, and change the business
conducted by us or our subsidiaries. In addition, the credit agreement requires
us to comply with specified financial ratios and tests including maintenance of
specified total debt to EBITDA ratios, senior debt to EBITDA ratios, fixed
charge coverage ratios and cash interest expense coverage ratios (each of these
ratios and the terms used to calculate them are specifically defined in our
credit agreement). The table below sets out our actual ratios at September 30,
2002 and the ratios we must meet (i.e., debt to EBITDA ratios may not be
exceeded; coverage ratios must be met or exceeded) over the next two fiscal
quarters.

<Table>
<Caption>
                                                                               {REQUIRED
                                                       ACTUAL AT    --------------------------------
                                                       SEP. 30,     SEP. 30,    DEC. 31,    MAR. 31,
                                                         2002         2002        2002        2003
                                                       ---------    --------    --------    --------
<S>                                                    <C>          <C>         <C>         <C>
Total Debt to EBITDA(1)............................     5.59:1       6.50:1      5.75:1      5.00:1
Senior Debt to EBITDA..............................     2.01:1       2.55:1      2.10:1      2.50:1
Interest Coverage Ratio(2).........................     1.74:1       1.55:1      1.65:1      2.25:1
Fixed Charge Ratio(3)..............................     0.91:1       0.80:1      0.85:1      1.15:1
</Table>

-------------------------

(1) Under the credit agreement definition of EBITDA, management fees and certain
    one-time costs are added back.

(2) A ratio of EBITDA to interest expense.

(3) A ratio of EBITDA to the sum of interest expense, principal payments on
    indebtedness and capital expenditures.

     Each of these covenants continues for the term of the credit agreement at
the latest level above, or a more restrictive level. A deterioration in our
current operating performance could result in our failure to satisfy our
financial covenants. In addition, unless our operating performance significantly
improves during the next two fiscal quarters, we may not satisfy the financial
covenants at March 31, 2003. A failure by us to satisfy the

                                        18
<PAGE>

covenants under the credit agreement would trigger the lenders' right to require
immediate repayment of all or part of the indebtedness; such acceleration, in
turn, would also give rise to a right to require immediate repayment by holders
of our subordinated notes. In the event of such acceleration, we can give no
assurance that we will have sufficient available funds to make such repayment.
Our obligations under our credit facilities are secured by substantially all of
our assets and are guaranteed by our domestic subsidiaries.

Senior Subordinated Notes

     At September 30, 2002 the aggregate principal amount of our 11 7/8% senior
subordinated notes due 2010 was $149.2 million. The 11 7/8% senior subordinated
notes mature on March 15, 2010. Interest is payable semi-annually in arrears
each March 15 and September 15. On or after March 15, 2005, we may redeem these
notes, at our option, in whole or in part, at specified redemption prices plus
accrued and unpaid interest. The redemption price is 105.938% in 2005 and
decreases in equal annual increments to 100.000% in 2008 and thereafter. In
addition, at any time on or prior to March 15, 2003, we may redeem, in the
aggregate, up to 35% of the original aggregate principal amount of 11 7/8% notes
(calculated after giving effect to the issuance of additional notes, if any)
with the net cash proceeds of one or more public equity offerings by us, at a
redemption price in cash equal to 111.875% of the principal amount, plus accrued
and unpaid interest. In the event of a change in control, we would be required
to offer to repurchase the notes at a price equal to 101.0% of the principal
amount plus accrued and unpaid interest.

     The notes are general obligations for us, subordinated in right of payment
to all existing and future senior debt and are guaranteed by our domestic
subsidiaries. The indenture under which the 11 7/8% senior subordinated notes
were issued contains certain covenants that, among other things, limit our
ability to incur additional indebtedness, incur liens, dispose of assets, prepay
or amend other indebtedness, pay dividends or purchase our stock, and engage in
transactions with affiliates.

Liquidity and Capital Requirements

     We have a management agreement with AEA Investors Inc. pursuant to which
AEA Investors Inc. provides us with advisory and consulting services. The
management agreement provides for an annual aggregate fee of $1.0 million plus
reasonable out-of-pocket costs and expenses.

     Interest payments on the amounts drawn under the credit facilities, as well
as other indebtedness and obligations, represent significant obligations for us.
Our remaining liquidity demands relate to capital expenditures and working
capital needs. Our capital expenditures were approximately $8.0 million in 2001
and management currently anticipates capital expenditures will be approximately
$6.5 million in 2002 and approximately $8.0 million in 2003. While we engage in
ongoing evaluations of, and discussions with, third parties regarding possible
acquisitions, as of the date of this report, due to the terms of our credit
agreement we have no current expectations with respect to any acquisitions.
Exclusive of the impact of any future acquisitions, joint venture arrangements
or similar transactions, management does not expect capital expenditure
requirements to increase materially in the foreseeable future.

     The following summarizes certain of our contractual obligations at December
31, 2001 and the effect of such obligations are expected to have on our
liquidity and cash flow in future periods. During the ordinary course of
business, we enter into contracts to purchase raw materials and components for
manufacture. In general, these commitments do not extend for more than a few
months.

<Table>
<Caption>
                                                                   PAYMENTS DUE BY PERIOD
                                                       ----------------------------------------------
                                                       LESS THAN                               AFTER
                                             TOTAL      1 YEAR      1-3 YEARS    4-5 YEARS    5 YEARS
                                             -----     ---------    ---------    ---------    -------
<S>                                         <C>        <C>          <C>          <C>          <C>
Long-term debt(3).......................    248,819     16,288       35,077       48,310      149,144
Operating leases........................     12,393      1,745        2,900        2,087        5,661
Capital leases..........................      4,825        801        1,414        1,474        1,136
       Total............................    266,037     18,834       39,391       51,871      155,941
</Table>

-------------------------

(3) Represent principal amounts, but not interest.

                                        19
<PAGE>

     Our primary sources of liquidity are cash flows from operations and
borrowings under our credit facilities. Based on current and anticipated
financial performance, we expect cash flow from operations and borrowings under
the credit facilities will be adequate to meet anticipated requirements for
capital expenditures, working capital and scheduled interest payments, including
interest payments on the amounts outstanding under the subordinated notes, the
credit facilities and other indebtedness through March 31, 2003. As discussed
above, our operating performance will need to improve significantly in order for
us to comply with our financial covenants under our credit facilities at March
31, 2003. As a result, our ability to satisfy capital requirements will be
dependent upon our future financial performance. Additionally our ability to
repay or refinance our debt obligations will also be subject to economic
conditions and to financial, business and other factors, many of which are
beyond our control. Factors that could affect our future financial performance
and our ability to repay or refinance our debt obligations are discussed below
and in Exhibit 99.1 to our Form 10-K under "Factors Affecting Future Operating
Results."

INFLATION

     The costs of certain raw materials increased during the first half of 2001,
but stabilized by mid year. To offset these increases we raised our prices
selectively. We believe that our price increases were sufficient to recover new
raw material cost increases, but net to maintain our margins. During the second
half of 2001 some raw material costs decreased, however, a portion of this
relief was used to meet competitive pressures and maintain market share. There
can be no assurance, however, that our business will not continue to be affected
by inflation in the future.

FORWARD-LOOKING STATEMENTS

     Some of the information presented in, or connection with, this report
include "forward-looking statements" based on our current expectations and
projections about future events and involve potential risks and uncertainties.
Our future results could differ materially from those discussed in this report.
Some of the factors that could cause or contribute to such differences include:

          Changes in economic and market conditions that impact the demand for
     our products and services;

          Risks inherent in international operations, including possible
     economic, political or monetary instability;

          Uncertainties relating to our ability to consummate our business
     strategy, including realizing synergies and cost savings from the
     integration of acquired businesses.

          The impact of new technologies and the potential effect of delays in
     the development or deployment of such technologies; and,

          Changes in raw material costs and our ability to adjust selling
     prices.

     You should not place undue reliance on these forward-looking statements,
which are applicable only as of November 14, 2002. All written and oral
forward-looking statements attributable to us are expressly qualified in their
entirety by the foregoing factors and those identified in Exhibit 99.1
incorporated by reference into this report. We undertake no obligation to revise
or update these forward-looking statements to reflect events or circumstances
that arise after November 14, 2002 or to reflect the occurrence of unanticipated
events. New risks emerge from time to time and it is not possible for us to
predict all such risks, nor can we assess the impact of all such risks on our
business or the extent to which any risks, or combination of risks, may cause
actual results to differ materially from those contained in any forward-looking
statement.

                                        20
<PAGE>

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

     The principal market risks, which are potential losses in fair values, cash
flows or earnings due to adverse changes in market rates and prices, to which we
are exposed, as a result of our holdings of financial instrument and commodity
positions, are:

     - interest rates on debt;

     - foreign exchange rates; and

     - commodity prices, which affect the cost of raw materials.

     Our financial instruments include short-term debt and long-term debt. Trade
accounts payable and trade accounts receivable are not considered financial
instruments for purposes of this item because their carrying amount approximate
fair value. We do not maintain a trading portfolio and do not utilize derivative
financial instruments to manage our market risks. In the future, we may enter
into foreign exchange currency hedging agreements in connection with our
international operations.

MARKET RISK MANAGEMENT

     We have measured our market risk related to our financial instruments based
on changes in interest rates and foreign currency rates utilizing a sensitivity
analysis. The sensitivity analysis measures the potential loss in fair values,
cash flows and earnings based on a hypothetical change (increase and decrease)
in interest rates and a decline in the U.K. pound/dollar exchange rate. We used
market rates as of September 30, 2002 on our financial instruments to perform
the sensitivity analysis. We believe that these potential changes in market
rates are reasonably possible in the near-term (one year or less). We have
conducted an analysis of the impact of a 100 basis point change in interest
rates and a 10% decline in the U.K. pound/dollar exchange rate, discussed below.

INTEREST RATE EXPOSURE

     Our primary interest rate exposure relates to our short-term debt and
long-term debt. We utilize a combination of variable rate debt, primarily under
our credit agreement, and fixed rate debt, primarily under our subordinated
notes. Our credit facilities require that, at least 45% of our funded
indebtedness be fixed-rate or subject to interest rate hedging agreements to
reduce the risk associated with variable-rate debt. At September 30, 2002
approximately 66.5% of our funded indebtedness was fixed-rate. The variable rate
debt is primarily exposed to changes in interest expense from changes in the
U.S. prime rate, the federal funds effective rate and the eurodollar borrowing
rate, while the fixed rate debt is primarily exposed to changes in fair value
from changes in medium term interest rates. Based on our indebtedness at
September 30, 2002, we estimate that an immediate 100 basis point rise in
interest rates would result in $0.8 million increase in interest expense for the
period October 1, 2002 to September 30, 2003. For purposes of this estimate, we
have assumed a constant level of variable rate debt and a constant interest rate
over the period equal to those existing on September 30, 2002.

CURRENCY RATE EXPOSURE

     Our primary foreign currency exchange rate exposure relates to the U.K.
pound which results in our exposure to changes in the dollar exchange rate. Our
exposure to changes in U.S. dollar exchange rates with currencies other than the
U.K. pound are not currently material. Changes in translation risk are reported
as adjustments to stockholders' equity. We estimate that the impact of a 10%
decline in the dollar/U.K. pound exchange rate from $1.56/L1.00 to $1.40/L1.00
at September 30, 2002 would result in a decrease in our earnings before taxes of
$1.3 million for the period from October 1, 2002 to September 30, 2003.

     These sensitivity analyses are estimates and are based on certain
simplifying assumptions. These analyses should not be viewed as predictive of
our future financial performance. Additionally, we cannot give any assurance
that the actual impact in any particular year will not.

COMMODITIES

     We are subject to market risk with respect to commodities because our
ability to recover increased raw materials costs through higher pricing may be
limited by the competitive environment in which we operate.
                                        21
<PAGE>

                          PART II -- OTHER INFORMATION

ITEM 4.  CONTROLS AND PROCEDURES

(a) Evaluation of Disclosure Controls and Procedures

     Within 90 days prior to the date of this report, the Company carried out an
evaluation, under the supervision and with the participation of the Company's
management, including the Company's Chief Executive Officer and Chief Financial
Officer, of the effectiveness of the design and operation of the Company's
disclosure controls and procedures. Based upon that evaluation, the Company's
management, including the Chief Executive Officer and Chief Financial Officer,
concluded that the Company's disclosure controls and procedures are effective in
timely alerting them to material information relating to the Company (including
its consolidated subsidiaries) required to be included in the Company's periodic
SEC filings.

(b) Changes in Internal Controls

     There were no significant changes in the Company's internal controls or in
other factors that could significantly affect these controls subsequent to the
date of their evaluation.

ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K

(a) Exhibits

<Table>
<C>                      <S>
          99.1           -- Factors Affecting Future Operating Results, incorporated
                            by reference to Exhibit 99.1 to the Company's Form 10-K
                            dated March 29, 2002.
</Table>

(b) Reports on Form 8-K

     The Company filed a report on Form 8-K, dated July 26, 2002, under Item 5,
other business, to provide an update on operations and to announce the
appointment of a new Chief Executive Officer.

     The Company filed a report on Form 8-K, dated August 13, 2002, under Item
5, other business, to provide an update on operations.

     The Company filed a report on Form 8-K, dated August 14, 2002, under Item
9, regulation FD disclosures, containing the certifications required by Section
906 of the Sarbanes-Oxley Act of 2002.

     The Company filed a report on Form 8-K, dated October 25, 2002, under Item
5, other business, to provide an update on operations and to announce the
appointment of a new Chief Financial Officer.

     The Company filed a report on Form 8-K, dated November 14, 2002, under Item
5, other business, to provide an update on operations.

     The Company filed a report on Form 8-K, dated November 14, 2002, under Item
9, regulation FD disclosures, containing the certifications required by Section
906 of the Sarbanes-Oxley Act of 2002.

                                        22
<PAGE>

                      SOVEREIGN SPECIALTY CHEMICALS, INC.

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.

                                          SOVEREIGN SPECIALTY CHEMICALS, INC.

                                                /s/ NORMAN E. WELLS JR.
                                          --------------------------------------
                                          Norman E. Wells Jr., Chief Executive
                                          Officer

                                                  /s/ JOHN R. MELLETT
                                          --------------------------------------
                                          John R. Mellett, Chief Financial
Date: November 14, 2002                   Officer

                                        23
<PAGE>

                  CERTIFICATIONS AS REQUIRED BY SECTION 302(a)
                       OF THE SARBANES-OXLEY ACT OF 2002

I, Norman E. Wells Jr., certify that:

     1. I have reviewed this quarterly report on Form 10-Q of Sovereign
        Specialty Chemicals 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 officers 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
        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 officers 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:

        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 officers and I have indicated in this
        quarterly report whether 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 13, 2002

/s/ NORMAN E. WELLS, JR.
---------------------------------------------------------
Norman E. Wells, Jr.
Chief Executive Officer
<PAGE>

I, John R. Mellett, certify that:

     1. I have reviewed this quarterly report on Form 10-Q of Sovereign
        Specialty Chemicals 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 officers 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
        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 officers 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:

        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 officers and I have indicated in this
        quarterly report whether 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 13, 2002

/s/ JOHN R. MELLETT
---------------------------------------------------------
John R. Mellett
Chief Financial Officer