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
     June 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 0-18754
                                                  -------
                          BLACK WARRIOR WIRELINE CORP.
                          ----------------------------
             (Exact name of registrant as specified in its charter)

                    DELAWARE                              11-2904094
          -----------------------------              -------------------
         (State or other jurisdiction of              (I.R.S employer
         incorporation of organization)              identification no.)

                   100 ROSECREST LANE, COLUMBUS, MISSISSIPPI 39701
                 --------------------------------------------------
                 (Address of principal executive offices, zip code)

                                 (662) 329-1047
                 ------------------------------------------------
                 (Issuer's Telephone Number, Including Area Code)

                  Indicate by check mark whether the registrant (1) has filed
         all reports required to be filed by Section 13 or 15(d) of the
         Securities Exchange Act of 1934 during the preceding 12 months (or for
         such shorter period that the issuer was required to file such reports),
         and (2) has been subject to such filing requirements for the past 90
         days.

                      YES /X/                     NO   / /


                      APPLICABLE ONLY TO CORPORATE ISSUERS:

         As of August 10, 2002, 12,496,408 shares of the Registrant's Common
Stock, $.0005 par value, were outstanding.



<page>

                          BLACK WARRIOR WIRELINE CORP.

                          QUARTERLY REPORT ON FORM 10-Q

                                      INDEX

PART I - FINANCIAL INFORMATION

                                                                            Page
                                                                            ----

Item 1.    Financial Statements

                  Condensed Balance Sheets - June 30, 2002 (unaudited)
                  and December 31, 2001                                       3

                  Condensed Statements of Operations -
                  Three Months Ended June 30, 2002 (unaudited) and
                  June 30, 2001 (unaudited)                                   5

                  Condensed Statements of Operations -
                  Six Months Ended June 30, 2002 (unaudited) and
                  June 30, 2001 (unaudited)                                   6

                  Condensed Statements of Cash Flows -
                  Six Months Ended June 30, 2002 (unaudited) and
                  June 30, 2001 (unaudited)                                   7

                  Notes to Condensed Financial Statements -
                  Three and Six Months Ended June 30, 2002 (unaudited) and
                  June 30, 2001 (unaudited)                                   8


Item 2.           Management's Discussion and Analysis of
                  Financial Condition and Results of Operations              20

PART II - OTHER INFORMATION

Item 6.       Exhibits and Reports on Form 8-K                               29


                                        2
<PAGE>


PART I - FINANCIAL INFORMATION

             ITEM 1.  FINANCIAL STATEMENTS

BLACK WARRIOR WIRELINE CORP.
----------------------------
CONDENSED BALANCE SHEETS

<TABLE>
<CAPTION>

                                                                                 JUNE 30, 2002    DECEMBER 31, 2001
                                                                                 -------------    -----------------
                                                                                   (UNAUDITED)
<S>                                                                                 <C>             <C>
                                        ASSETS

Current assets:
     Cash and cash equivalents                                                      $    854,990    $  2,819,236
     Accounts receivable, less allowance of $894,000 and $958,573, respectively       10,260,538      13,356,718
     Prepaid expenses                                                                  1,119,729          98,552
     Other receivables                                                                   248,890         450,808
     Other current assets                                                                661,826         641,177
                                                                                    ------------    ------------
           Total current assets                                                       13,145,973      17,366,491

Land and building, held for sale                                                         156,250         156,250
Inventories                                                                            4,297,682       4,279,133
Property, plant and equipment, less accumulated depreciation                          25,011,379      24,634,846
Other assets                                                                           1,277,853       1,083,713
Goodwill                                                                               2,960,442       2,960,442
                                                                                    ------------    ------------
           Total assets                                                             $ 46,849,579    $ 50,480,875
                                                                                    ============    ============

                         LIABILITIES AND STOCKHOLDERS' DEFICIT
Current liabilities:
     Accounts payable                                                               $  4,427,248    $  6,310,029
     Accrued salaries and vacation                                                       768,265         790,225
     Accrued interest payable                                                            108,097         128,871
     Other accrued expenses                                                            1,084,571         980,588
     Current maturities of long-term debt and capital lease obligations                9,442,608       8,619,507
                                                                                    ------------    ------------
           Total current liabilities                                                  15,830,789      16,829,220

Notes payable to related parties, net of unamortized discount                         24,130,017      24,387,044
Non current accrued interest payable to related parties                                8,930,247       7,062,010
Long-term debt, less current maturities                                               12,711,168      12,750,000
Deferred revenue                                                                         100,000         100,000
                                                                                    ------------    ------------
           Total liabilities                                                          61,702,221      61,128,274
                                                                                    ------------    ------------
Stockholders' deficit:
     Preferred stock, $.0005 par value, 2,500,000 shares authorized,
        none issued at June 30, 2002 or December 31, 2001                                     --              --
     Loan to shareholder                                                                (155,455)
     Common stock, $.0005 par value, 175,000,000 shares authorized,
         12,496,408 shares issued and outstanding at June 30, 2002 and
         December 31, 2001, respectively                                                   6,248           6,248
     Additional paid-in capital                                                       20,243,227      19,956,227
     Accumulated deficit                                                             (34,363,269)    (30,026,481)
     Treasury stock, at cost, 4,620 shares at June 30, 2002 and December 31, 2001       (583,393)       (583,393)
                                                                                    ------------    ------------
           Total stockholders' deficit                                               (14,852,642)    (10,647,399)
                                                                                    ------------    ------------
           Total liabilities and stockholders' deficit                              $ 46,849,579    $ 50,480,875
                                                                                    ============    ============
</TABLE>

          See accompanying notes to the condensed financial statements

                                       3
<PAGE>


BLACK WARRIOR WIRELINE CORP.
----------------------------
CONDENSED STATEMENTS OF OPERATIONS
For the three months ended June 30, 2002 and June 30, 2001

<TABLE>
<CAPTION>
                                                              JUNE 30, 2002           JUNE 30, 2001
                                                              -------------           -------------
                                                               (UNAUDITED)             (UNAUDITED)
<S>                                                           <C>                     <C>
Revenues                                                      $ 13,451,814            $ 21,155,712

Operating costs                                                  9,503,456              12,216,895

Selling, general and administrative expenses                     2,514,861               2,039,110

Depreciation and amortization                                    2,023,907               1,578,902
                                                              ------------            ------------
        Income (loss) from continuing operations                  (590,410)              5,320,805

Interest expense and amortization of debt discount              (1,365,705)             (1,355,728)

Net gain on sale of fixed assets                                   154,278                   2,500

Other income                                                         6,895                  18,860
                                                              ------------            ------------
        Income (loss) before provision for income taxes and
         discontinued operations                                (1,794,942)              3,986,437

Provision for income taxes                                              --                  77,990
                                                              ------------            ------------
        Income (loss) before discontinued operations            (1,794,942)              3,908,447

Discontinued Operations:

        Loss from operations of discontinued Drilling
          and Completion segment, net of income taxes
          of $0                                                         --                 (86,951)

                                                              ------------            ------------
          Net income (loss)                                   $ (1,794,942)           $  3,821,496
                                                              ============            ============

Net income (loss) per share - basic and diluted:

        Income (loss) before discontinued operations          $       (.14)          $         .31

        Discontinued operations                                         --                      --
                                                              ------------            ------------
Net income (loss) per share - basic and diluted               $       (.14)           $        .31
                                                              ============            ============
</TABLE>

          See accompanying notes to the condensed financial statements.


                                       4
<PAGE>


BLACK WARRIOR WIRELINE CORP.
----------------------------
CONDENSED STATEMENTS OF OPERATIONS
For the six months ended June 30, 2002 and June 30, 2001

<TABLE>
<CAPTION>
                                                              JUNE 30, 2002           JUNE 30, 2001
                                                              -------------           -------------
                                                               (UNAUDITED)             (UNAUDITED)
<S>                                                           <C>                     <C>
Revenues                                                      $ 26,101,417            $ 38,970,896

Operating costs                                                 18,647,070              23,450,917

Selling, general and administrative expenses                     5,345,171               3,908,034

Depreciation and amortization                                    3,971,967               3,070,773
                                                              ------------            ------------
        Income (loss) from continuing operations                (1,862,791)              8,541,172

Interest expense and amortization of debt discount              (2,661,147)             (2,651,863)

Net gain on sale of fixed assets                                   172,611                   2,500

Other income                                                        14,539                  43,003
                                                              ------------            ------------
        Income (loss) before provision for income taxes and
         discontinued operations                                (4,336,788)              5,934,812

Provision for income taxes                                              --                 116,836
                                                              ------------            ------------
        Income (loss) before discontinued operations            (4,336,788)              5,817,976

Discontinued Operations:

        Loss from operations of discontinued Drilling
          and Completion segement, net of income taxes
          of $0                                                         --                 (93,031)
                                                              ------------            ------------
          Net income (loss)                                   $ (4,336,788)           $  5,724,945
                                                              ============            ============

Net income (loss) per share - basic and diluted:

        Income (loss) before discontinued operations          $       (.35)           $        .47

        Discontinued operations                                         --                    (.01)
                                                              ------------            ------------
Net income (loss) per share - basic and diluted               $       (.35)           $        .46
                                                              ============            ============
</TABLE>

          See accompanying notes to the condensed financial statements.


                                       5
<PAGE>


BLACK WARRIOR WIRELINE CORP.
----------------------------
CONDENSED STATEMENTS OF CASH FLOWS
For the six months ended June 30, 2002 and June 30, 2001

<TABLE>
<CAPTION>
                                                                           JUNE 30, 2002       JUNE 30, 2001
                                                                           -------------       -------------
                                                                            (Unaudited)         (Unaudited)

<S>                                                                        <C>                 <C>
Cash provided by operations                                                $ 1,906,460         $  6,398,764
                                                                           -----------         ------------
Cash flows from investing activities:
          Acquisitions of property, plant and equipment                     (4,323,245)          (4,768,120)
          Proceeds from sale of property, plant and equipment                  211,351                2,500
                                                                           -----------         ------------
Cash used in investing activities                                           (4,111,894)          (4,765,620)

Cash flows from financing activities:
         Debt issuance costs                                                  (249,887)             (66,081)
         Proceeds from bank and other borrowings                             4,046,045              615,209
         Principal payments on long-term debt, notes payable and
         capital lease obligations                                          (3,091,659)          (2,278,850)
         Net payments on working revolver                                     (457,117)            (150,608)
         Loan to shareholder                                                  (190,000)                  --
                                                                           -----------         ------------
Cash provided by (used in) financing activities                                241,188           (2,604,136)
                                                                           -----------         ------------
Net decrease in cash and cash equivalents                                   (1,964,246)            (430,992)
Cash and cash equivalents, beginning of period                               2,819,236            1,373,699
                                                                           -----------          -----------
Cash and cash equivalents, end of period                                   $   854,990          $   942,707
                                                                           ===========          ===========
Supplemental disclosure of cash flow information:

         Interest paid                                                     $   539,952          $ 1,379,408
         Income taxes paid                                                 $         0          $    60,000

Supplemental disclosure of non-cash investing and financing activities:
      Notes payable and capital lease obligations incurred to
      acquire property, plant and equipment                                $   255,337          $   615,209
</TABLE>


          See accompanying notes to the condensed financial statements.


                                       6
<PAGE>




                          BLACK WARRIOR WIRELINE CORP.
                     NOTES TO CONDENSED FINANCIAL STATEMENTS

1.       GENERAL

         The accompanying condensed financial statements reflect all adjustments
that, in the opinion of management, are necessary for a fair presentation of the
financial position of Black Warrior Wireline Corp. (the "Company"). Such
adjustments are of a normal recurring nature. The results of operations for the
interim period are not necessarily indicative of the results to be expected for
the full year. The Company's Annual Report on Form 10-K for the fiscal year
ended December 31, 2001 should be read in conjunction with this document.

         The Company is an oil and gas service company currently providing
various services to oil and gas well operators primarily in the continental
United States and in the Gulf of Mexico. The Company's principal lines of
business include (a) wireline services, and (b) directional oil and gas well
drilling and downhole surveying services. In July 2001, the Company sold its
workover and completion line of business. The Company has restated its
operations for the three and six months ended June 30, 2001 for the discontinued
operations (see Note 8).

RECENT RECAPITALIZATION

         2001 Credit Agreement. On September 14, 2001, the Company entered into
a Credit Agreement with General Electric Capital Corporation, as agent and
lender, ("GECC") providing for the extension of revolving, term and capital
expenditure ("capex") credit facilities to the Company aggregating up to $40.0
million (referred to herein as the "Credit Facility"). The Company and GECC
entered into amendments to the Credit Facility in January 2002 and June 2002. As
amended, the Credit Facility includes a revolving loan of up to $15.0 million,
but not exceeding 85% of eligible accounts receivable, as defined , a term loan
of $17.0 million, and a capex loan of up to $8.0 million, but not exceeding the
lesser of 70% of the hard costs of acquired eligible equipment, 100% of its
forced liquidation value and the Company's EBITDA for the month then ended, less
certain principal, interest and maintenance expenses. Eligible accounts are
defined to exclude, among other items, accounts outstanding of debtors that are
more than 60 days' overdue or 90 days following the original invoice date and of
debtors that have suspended business or commenced various insolvency proceedings
and accounts with reserves established against them to the extent of such
reserves as GECC may set from time to time in its reasonable credit judgment.
The interest rate on borrowings under the revolving loan is 1.75% above a base
rate and on borrowings under the term loan and capex loan is 2.5% above the base
rate. The base rate is the higher of (i) the rate publicly quoted from time to
time by the Wall Street Journal as the base rate on corporate loans posted by at
least 75% of the nation's thirty largest banks, or (ii) the average of the rates
on overnight Federal funds transactions by members of the Federal Reserve
System, plus 0.5%. Subject to the absence of an event of default and fulfillment
of certain other conditions, the Company can elect to borrow or convert any loan
and pay interest at the LIBOR rate plus applicable margins of 3.25% on the
revolving loan and 4.0% on the term loan and capex loan. Pursuant to the June
10, 2002 loan amendment


                                       7
<PAGE>


discussed below, the LIBOR conversion and borrowing option was suspended until
the quarter ending March 31, 2003 or such earlier date as the Company is in
compliance with certain financial covenants. If an event of default has
occurred, the interest rate is increased by 2%. Advances under the Credit
Facility are collateralized by a senior lien against substantially all of the
Company's assets. The Credit Facility expires on September 14, 2004.

         Initial borrowings under the Credit Facility advanced on September 14,
2001 aggregated $21.6 million. The proceeds of the initial borrowings were used
primarily to repay outstanding indebtedness aggregating $21.4 million to Coast
Business Credit ("Coast"), Bendover Company ("Bendover") and certain other
indebtedness. At June 30, 2002, borrowings under the Credit Facility aggregated
$20.4 million of which $3.9 million was outstanding under the revolving loan,
$14.4 million was outstanding under the term loan and $2.1 million was
outstanding under the capex loan. Borrowings under the revolving loan are able
to be repaid and re-borrowed from time to time for working capital and general
corporate needs, subject to the Company's continuing compliance with the terms
of the agreement. The outstanding balance of the revolving loan is to be paid in
full at the expiration of the Credit Facility on September 14, 2004. The term
loan is to be repaid in 35 equal monthly installments of $283,333 with a final
installment of $7,083,333 due and payable on September 14, 2004. The capex loan
is available to be borrowed through September 14, 2003 and is to be repaid in
equal monthly installments of 1/60th of each of the amounts borrowed from time
to time with the remaining outstanding balance of the entire capex loan due and
payable on September 14, 2004.

         Before reflecting the June 2002 amendments to the Credit Facility, the
Company was in violation of the financial covenants relating to its fixed charge
coverage ratio, minimum interest coverage ratio, and ratio of senior funded debt
to EBITDA. By amendment to the Credit Facility entered into as of June 10, 2002,
GECC waived these defaults as well as violations relating to the Company's
failure to timely deliver its financial statements for the year ended December
31, 2001 as required by the Credit Facility and selling certain assets in
violation of the terms of the Credit Facility. The Company agreed to pay GECC a
fee of $100,000 in connection with entering into the amendment. The violations
under the subordinated debt agreements were waived by the debt holders.

         As amended, the financial covenants the Company is required to comply
with include (a) limitations on capital expenditures to $8.0 million during each
of the years 2002 and 2003 and $5.0 million during the six-months ended June 30,
2004, (b) having a fixed charge coverage ratio at the end of each quarter,
commencing with the quarter ended March 31, 2003, of not less than 1.3:1.0 for
the preceding twelve-month period, (c) having an interest coverage ratio at the
end of each quarter, commencing with the quarter ended March 31, 2003, of not
less than 3.0:1.0 for the preceding twelve-month period, and (d) commencing with
the quarter ending March 31, 2003, having a ratio of senior funded debt to
EBITDA, minus capital expenditures paid in cash, of not more than 2:0:1.0 for
the four fiscal quarters then ended. The Company is required to maintain a
cumulative operating cash flow at the end of each month, commencing with the
month ended May 31, 2002, increasing from $(725,000) at the end of May 2002 to
$6.6 million at the end of February 2003. For the period ended June 30, 2002,
the Company is in compliance with all financial covenants.


                                       8
<PAGE>


         Future advances are subject to the continuing accuracy of the Company's
representations and warranties as of such date (other than those relating
expressly to an earlier date), the absence of any event or circumstance
constituting a "material adverse effect," as defined, the absence of any default
or event of default under the Credit Facility, and the borrowings not exceeding
the applicable borrowing availability under the Credit Facility, after giving
effect to such advance. A "material adverse effect" is defined to include an
event having a material adverse effect on the Company's business, assets,
operations, prospects or financial or other condition, on the Company's ability
to pay the loans, or on the collateral and also includes a decline in the
"Average Rig Count" (excluding Canada and international rigs) published by Baker
Hughes, Inc. falling below 675 for 12 consecutive weeks. The Company's liquidity
is dependent upon the availability of funds borrowed under the Credit Facility.

         The agreement provides that if the outstanding balance of the term loan
exceeds 70% of the Forced Liquidation Value of the eligible term equipment an
immediate repayment is required to eliminate the excess. Likewise, if the
outstanding balance of the Capex Loan exceeds the lesser of (i) the Maximum
Capex Amount and (ii) 100% of the Forced Liquidation Value of eligible Capex
equipment, an immediate repayment of the excess is required. The June 10, 2002
amendment limits the borrowing base on the Capex loan to the lesser of (i) 70%
of the arms-length hard cost of the eligible Capex equipment, (ii) 100% of the
Forced Liquidation Value of all eligible Capex equipment and (iii) consolidated
EBITDA for the fiscal month then ended less interest expense paid in cash during
such month plus scheduled payments of indebtedness during such month plus
$250,000 for routine capital expenditures. This limitation provides for any
unused borrowings under this provision to be carried over to the next month. The
amendment further requires an immediate repayment if the combined aggregate
outstanding balance on the Term Loan and Capex Loan exceed 50% of the Forced
Liquidation Value of eligible Capex equipment and eligible term equipment. This
amendment currently limits the Company's combined maximum borrowings pursuant to
its Term Loan and Capex Loan to approximately $21.7 million.

         Note Extensions. In connection with the GECC refinancing, the Company
agreed with the holders of $6.9 million of the $7.0 million principal amount of
promissory notes due on June 30, 2001 to extend the maturity date to December
31, 2004. The remainder of the outstanding principal was repaid. The notes bear
interest at 15% per annum and are convertible into shares of the Company's
common stock at a conversion price of $0.75 per share, subject to an
anti-dilution adjustment for certain issuances of securities by the Company at
prices per share of common stock less than the conversion price then in effect,
in which event the conversion price is reduced to the lower price at which the
shares were issued. St. James and its affiliates (a related party) purchased
$1.6 million from noteholders who chose not to extend the maturity dates. St.
James Capital Partners, L.P., SJMB, L.P. and certain of its affiliated entities
and partners are hereafter collectively referred to as "St. James". As a
condition to extend the maturity date, holders of the notes are to receive
additional five-year common stock purchase


                                       9
<PAGE>

warrants exercisable at $0.75 per share if the Company has not entered into a
purchase or merger agreement on or before certain dates. Because such an
agreement was not entered into by December 31, 2001, the Company became
obligated to issue approximately 2.4 million additional warrants. In the event
such an agreement is not entered into by December 31, 2002 with a closing by
March 31, 2003, the Company will be obligated to issue approximately 5.2 million
additional warrants and if such agreement is not entered into by December 31,
2003 with a closing by March 31, 2004, the Company will be obligated to issue
approximately 10.4 million additional warrants. Under the terms of the note
extensions, in the event that the Company has not entered into a purchase or
merger agreement by December 31, 2003 with a closing date no later than March
31, 2004, an aggregate of 18.0 million additional warrants will have been
issued. The exercise price of the warrants that are to be issued are subject to
anti-dilution adjustments for certain issuances of securities by the Company at
prices per share of common stock less than the exercise price then in effect in
which event the exercise price is reduced to the lower price at which such
shares were issued.

         The Company also extended until December 31, 2004 the promissory notes
totaling $17.7 million owing to St. James Capital Partners, L.P., SJMB, L.P.,
and certain other of their affiliates which matured in March, 2001. The notes
bear interest at 15% per annum and are convertible into shares of the Company's
common stock at a conversion price of $0.75 per share, subject to an
anti-dilution adjustment for certain issuances of securities by the Company at
prices per share of common stock less than the conversion price then in effect,
in which event the conversion price is reduced to the lower price at which the
shares were issued. The Company also extended the expiration date of 28.7
million warrants until December 31, 2004 in connection with the extension of the
St. James promissory notes.

                  The Company continues to be highly leveraged and has an
accumulated deficit of $34.4 million. The Company is subject to certain debt
covenants requiring minimum operational and cash flow levels. Failure to comply
with these debt covenants and or generate sufficient cash flow from operations,
could significantly impair the Company's liquidity position and could result in
the lender exercising prepayment options under the Company's credit facility.
While the Company believes that it will have adequate borrowing base and cash
flows, it can make no assurances that it will comply with its debt covenants or
generate sufficient cash flows to service its debt and fund operations. Should
the Company be unable to borrow funds under its current credit facility or if
prepayment of those borrowings were required, it can make no assurances that
alternative funding could be obtained.


                                       10
<PAGE>


2.       EARNINGS PER SHARE

The calculation of basic and diluted earning per share ("EPS") is as follows:

<TABLE>
<CAPTION>

                                         FOR THE THREE MONTHS                       FOR THE THREE MONTHS
                                         ENDED JUNE 30, 2002                         ENDED JUNE 30, 2001
                          ---------------------------------------------      -------------------------------------------
                           Loss             Shares            Per Share      Income          Shares            Per Share
                           Numerator        Denominator       Amount         Numerator       Denominator       Amount
                           ---------        -----------       ------         ---------       -----------       ------
<S>                        <C>              <C>               <C>            <C>             <C>               <C>
BASIC AND DILUTED
EPS
Income (loss) before
discontinued operations    $(1,573,586)     12,491,788        $(0.13)        $3,908,447      12,491,788        $0.31

Loss from discontinued
operations                 $       --       12,491,788        $    --        $(86,951)       12,491,788        $  --

Income (loss) available
to common shareholders     $(1,573,586)     12,491,788        $(0.13)        $3,821,496      12,491,788        $0.31

</TABLE>



<TABLE>
<CAPTION>
                                         FOR THE THREE MONTHS                       FOR THE THREE MONTHS
                                         ENDED JUNE 30, 2002                         ENDED JUNE 30, 2001
                          ---------------------------------------------      -------------------------------------------
                           Loss             Shares            Per Share      Income          Shares            Per Share
                           Numerator        Denominator       Amount         Numerator       Denominator       Amount
                           ---------        -----------       ------         ---------       -----------       ------
<S>                        <C>              <C>               <C>            <C>             <C>               <C>
BASIC AND DILUTED EPS
Income (loss) before
discontinued operations    $(4,115,432)     12,491,788        $ (.33)        $5,817,976      12,491,788        $ .47
                           ============                                      ==========

LOSS FROM  DISCONTINUED
OPERATIONS                          --      12,491,788           --             (93,031)     12,491,788        $(.01)

Income (loss) available
to common shareholders     $(4,115,432)     12,491,788        $(0.33)        $5,724,945      12,491,788        $0.46
</TABLE>

         Options and warrants to purchase 81,480,519 and 81,654,578 shares of
common stock at prices ranging from $0.75 to $8.01 were outstanding during the
three and six months ended June 30, 2002 and 2001, respectively, but were not
included in the computation of diluted EPS because the effect would be
anti-dilutive (see Note 7.).


                                       11
<PAGE>

          Convertible debt instruments, including convertible interest, which
would result in the issuance of 44,502,607 and 38,013,246 shares of common
stock, if the conversion features were exercised, were outstanding during the
three and six months ended June 30, 2002 and 2001, respectively, but were not
included in the computation of the diluted EPS because the effect would be
anti-dilutive. The conversion price of these instruments is $0.75 per share as
of June 30, 2002 (see Note 7).


3.       INVENTORIES

         Inventories consist of tool components, subassemblies, and expendable
parts and supplies used in all segments of the Company's operations. Inventories
are classified as a long-term asset rather than a current asset as is consistent
with industry practice.

4.       COMMITMENTS AND CONTINGENCIES

         The Company is a defendant in various legal actions in the ordinary
course of business. Management does not believe the ultimate outcome of these
actions will have a materially adverse effect on the financial position, results
of operations or cash flows of the Company.

5.     SEGMENT AND RELATED INFORMATION

       At June 30, 2002, the Company is organized into, and manages its business
based on the performance of two business units. The business units have separate
management teams and infrastructures that offer different oil and gas well
services. The business units have been aggregated into two reportable segments:
wireline and directional drilling, since the long-term financial performance of
these reportable segments is affected by similar economic conditions.

       At June 30, 2001, the Company was organized into three business units. As
more fully described in Note 8, the workover and completion segment was
discontinued during 2001. Accordingly, the results of its operations prior to
discontinuance have been presented as discontinued operations in the statement
of operations. Prior period financial statements and segment information have
been restated to reflect the discontinued operations.

       WIRELINE - This segment consists of two business units that perform
various procedures to evaluate and modify downhole conditions at different
stages of the process of drilling and completing oil and gas wells as well as
various times thereafter until the well is depleted and abandoned. This segment
engages in onshore and offshore servicing, as well as other oil and gas well
service activities including renting and repairing equipment. The principal
markets for this segment include all major oil and gas producing regions of the
United States. Major customers of this segment for the quarter ended June 30,
2002 included Burlington Resources, Walter Oil & Gas, and Continental Resources.


                                       12
<PAGE>

       DIRECTIONAL DRILLING - This segment performs procedures to enter
hydrocarbon producing zones directionally, using specialized drilling equipment,
and expand the area of interface of hydrocarbons and thereby greatly enhancing
recoverability. It also engages in oil and gas well downhole surveying
activities. The principal markets for this segment include all major oil and gas
producing regions of the United States. Major customers of this segment for the
quarter ended June 30, 2002 included Encore Operating, BP Amoco and Clayton
Williams Energy.

       The accounting policies of the reportable segments are the same as those
described in Note 3 of the Company's Annual Report of Form 10-K for the fiscal
year ended December 31, 2001. The Company evaluates the performance of its
operating segments based on earnings before interest, taxes, depreciation, and
amortization (EBITDA), which is derived from revenues less operating expenses
and selling, general, and administrative expenses. Segment information for the
three and six months ended June 30, 2002 and 2001 is as follows:

      Three months ended June 30, 2002

                                DIRECTIONAL
                                 WIRELINE        DRILLING        TOTAL
                                 --------        --------        -----
      Segment revenues          $8,131,321      $5,320,493     $13,451,814
      Segment EBITDA            $1,590,402      $  763,304     $ 2,353,706



      Three months ended June 30, 2001

                                DIRECTIONAL
                                 WIRELINE        DRILLING        TOTAL
                                 --------        --------        -----
      Segment revenues          $11,166,960     $9,988,752      $21,155,712
      Segment EBITDA            $ 4,032,382     $3,164,114      $ 7,196,496


                                       13
<PAGE>

          Six months ended June 30, 2002

                                DIRECTIONAL
                                 WIRELINE        DRILLING        TOTAL
                                 --------        --------        -----
           Segment revenues    $15,729,374     $10,372,043    $26,101,417
           Segment EBITDA      $ 2,639,737     $ 1,110,972    $ 3,750,709



          Six months ended June 30, 2001

                                DIRECTIONAL
                                 WIRELINE        DRILLING        TOTAL
                                 --------        --------        -----
           Segment revenues    $21,077,642     $17,893,254    $38,970,896
           Segment EBITDA      $ 7,769,882     $ 4,600,429    $12,370,311





The Company has certain expenses that are not allocated to the individual
operating segments. A reconciliation of total segment EBITDA to income (loss)
from operations for the three and six months ended June 30, 2002 and 2001 is
presented as follows:

Three months ended June 30:

                                                   2002           2001
                                                   ----           ----
    Total segment EBITDA                      $  2,353,706    $ 7,196,496
    Depreciation and amortization               (2,023,907)    (1,578,902)
    Unallocated corporate expense                 (920,209)      (296,789)
                                              ------------    -----------
     Income (loss) from operations            $   (590,410)   $ 5,320,805
                                              ============    ===========

Six months ended June 30:

                                                   2002           2001
                                                   ----           ----
    Total segment EBITDA                      $  3,750,709    $12,370,311
    Depreciation and amortization               (3,971,967)    (3,070,773)
    Unallocated corporate expense               (1,641,533)      (758,366)
                                              ------------    -----------
         Income (loss) from operations        $ (1,862,791)   $ 8,541,172
                                              ============    ===========


                                       14
<PAGE>



6.       RELATED PARTY TRANSACTIONS

         On June 17, 1999, the Company sold approximately $329,000 of trade
accounts receivable, which was fully reserved due to the customer declaring
bankruptcy, to RJ Air, LLC, an entity affiliated with a member of the Company's
Board of Directors, for $200,000. As of June 30, 2002, the Company has collected
$100,000 of the sale price and the remaining $100,000 is included in deferred
revenue.

         During 2000, the Company entered into three capital leases totalling
$918,000 with MWD Technology Company ("MWD"). The principal owners of MWD
include employees of the Company. The outstanding balance of $136,000 of the
leases was paid in full in connection with the GECC refinancing in September
2001.

         On November 20, 2000, the Company entered into a capital lease
agreement for approximately $539,000 with Big Foot Tool Rental Service, LLC,
which is partially owned by an officer and an employee of the Company. The
outstanding balance of $393,000 of the lease was paid in full in connection with
the GECC refinancing.

         During the first quarter of 2000, Hub, Inc. purchased a note payable to
Fleet Capital Corporation ("Fleet") of approximately $800,000 for $500,000. In
connection with this transaction, Fleet released the Company from all
indebtedness to Fleet. Hub, Inc. agreed to cancel the note in exchange for a
payment of $500,000. A board member of the Company is a principal in Hub, Inc.
This note was paid in full with the refinancing plan with Coast Business Credit
in 2001.

         In February 2001, the Company issued to a Director of the Company and
SJCP five-year warrants to purchase 700,000 and 400,000 shares, respectively, of
the Company's Common Stock at exercise prices of $0.75 per share. The warrants
were issued in consideration of guarantees extended to Coast Business Credit by
the Director and SJCP in connection with the Company's borrowings from Coast
Business Credit in 2000.

         The Company has executed notes payable to St. James Merchant Bankers,
L.P ("SJMB") and St. James Capital Partners, L.P. ("SJCP"), whose chairman and
chief executive officer both serve on the Company's Board of Directors, in
connection with acquisitions and to provide funding for operations. At June 30,
2002 and 2001, notes due to SJMB, SJCP, their principal partners and affiliates
totalled $23,566,882 and $23,650,000, respectively. The notes bear interest at
15%. Accrued interest payable at June 30, 2002 and 2001 totalled $8,930,247 and
$7,062,010, respectively. As more fully described in Note 1, the notes payable
and accrued interest are convertible to equity under certain conditions, which
would result in substantial dilutions to existing shareholders.

         In connection with the five year employment agreement effective January
1, 2002 entered into with Mr. Jenkins to remain as the Company's President and
Chief Executive Officer, the Company agreed to loan Mr. Jenkins $190,000,
bearing interest at the applicable federal rate, to be repaid at the rate of
one-third of the principal, plus accrued interest on October 1 of each of


                                       15
<PAGE>


the years 2002, 2003 and 2004. If Mr. Jenkins remains employed by the Company on
September 30 preceding the date annual principal and interest is due on the
loan, the sum due and owing the following day is forgiven. In the event of a
Change of Control, as defined, the death or permanent disability of Mr. Jenkins
or in the event his employment is terminated without cause, the entire amount
owing by Mr. Jenkins is forgiven. The Company is amortizing the loan balance
into compensation cost over the life of the loan. Compensation expense for the
six months ended June 30, 2002 was approximately $35,000. The unamortized
balance at June 30, 2002 was $155,455.

7.       ISSUANCE OF COMMON STOCK

         During the first quarter of 2000, the Company executed a Compromise
Agreement With Release with Bendover Company whereby Bendover agreed to return
to the Company promissory notes aggregating $2,000,000 principal amount and
receive in exchange 2,666,667 shares of the Company's common stock and a
promissory note in the principal amount of $1,182,890 due on January 15, 2001,
bearing interest at 10% per annum. The maturity of the promissory note was
subsequently extended to June 15, 2001 at an interest rate of 20% per annum with
10% per annum paid monthly and the balance deferred until maturity. In September
2001, the Company paid $1.1 million to Bendover out of the proceeds of the GECC
financing in full payment of all outstanding principal and interest obligations
owing to Bendover.

         The Company has outstanding at June 30, 2002 common stock purchase
warrants, options and convertible debt securities entitled to purchase or to be
converted into an aggregate 125,983,126 shares of the Company's common stock at
exercise and conversion prices ranging from $0.75 to $8.01. Accordingly, if all
such securities were exercised or converted, the 12,496,408 shares of Common
Stock issued and outstanding on June 30, 2002, would represent 9.0% of the
shares outstanding on a fully diluted basis.

NOTE 8 - DISCONTINUED OPERATIONS

         In July 2001, the Company sold all physical assets associated with its
workover and completion business unit for $525,000. The Company recorded a gain
of $476,172, net of income taxes of $0. This business unit had revenues of
approximately $210,000 and 526,000 and a loss of approximately $87,000 and
$93,000 for the three and six months ended June 30, 2001, respectively.


                                       16
<PAGE>


NOTE 9 - RECENTLY ISSUED ACCOUNTING PRONOUNCEMENTS

         In July 2001, the Financial Accounting Standards Board ("FASB") issued
Statement of Financial Accounting Standards ("SFAS") No. 141, "Business
Combinations." SFAS No. 141 requires that the purchase method of accounting be
used for all business combinations initiated after June 30, 2001. Goodwill and
certain intangible assets will remain on the balance sheet and will be amortized
through December 31, 2001, and accounted for under SFAS No. 142. On an annual
basis, and when there is reason to suspect that their values have been
diminished or impaired, these assets must be tested for impairment, and
write-downs may be necessary. The Company implemented SFAS No. 141 on July 1,
2001.

         In July 2001, the FASB issued SFAS No. 142, "Goodwill and Other
Intangible Assets." SFAS No. 142 changes the accounting for goodwill and other
indefinite-lived intangible assets from an amortization method to an
impairment-only approach. Amortization of goodwill and other indefinite-lived
intangible assets will cease upon adoption of this statement. The Company
implemented SFAS No. 142 on January 1, 2002 and ceased amortization of goodwill
and indefinite-lived intangible assets. SFAS No. 142 requires an assessment of
potential impairment upon adoption and annually thereafter in the month the
Company elects to perform its analysis or more frequently if events or
circumstances indicate that an impairment may have occurred. The Company has
completed the step one valuation analysis as of the implementation date. The
step one analysis did not indicate any impairment of goodwill. The Company has
no material indefinite lived intangible assets.

         The following table presents the impact on net income and earnings per
share in prior periods had SFAS No. 142 been effective for those periods:

                                                      Three Months Ended
                                               --------------------------------
                                               June 30, 2002      June 30, 2001
                                               -------------      -------------

Reported net income (loss)                     $(1,794,942)      $3,821,496
       Add:  Goodwill amortization,
             net of tax of $0                           --           38,807
                                               -----------       ----------
Adjusted net income (loss)                     $(1,794,942)      $3,860,303
                                               ===========       ==========

Basic and diluted earnings per share:
       Reported net income (loss)              $     (0.14)      $     0.31
       Goodwill amortization, net of tax                --               --
       of $0                                   -----------        ----------
                                               $     (0.14)      $     0.31
                                               ===========        ==========


                                       17
<PAGE>

                                                  Six Months Ended
                                           ----------------------------
                                           June 30, 2002     June 30, 2001
                                           -------------     -------------
Reported net income (loss)                 $(4,336,788)      $ 5,724,945
       Add:  Goodwill amortization,
             net of tax of $0                       --            78,667
                                           -----------       -----------
Adjusted net income (loss)                 $(4,336,788)      $ 5,803,612
                                           ===========       ===========
Basic and diluted earnings per share:
       Reported net income (loss)          $     (0.35)      $      0.47
       Goodwill amortization, net of tax
       of $0                                        --              0.01
                                           -----------       -----------
Adjusted net income (loss)                 $     (0.35)      $      0.48
                                           ===========       ===========



         In October 2001, the FASB issued SFAS 144, "Accounting for the
Impairment or Disposal of Long-Lived Assets," effective for years beginning
after December 15, 2001. This Statement supersedes SFAS 121, "Accounting for the
Impairment of Long-Lived Assets and for Long-Lived Assets to Be Disposed Of" but
retains the fundamental provisions of SFAS 121 for recognition and measurement
of the impairment of long-lived assets to be held and used and measurement of
long-lived assets to be held for sale. The statement requires that whenever
events or changes in circumstances indicate that a long-lived asset's carrying
value may not be recoverable, the asset should be tested for recoverability. The
statement also requires that a long-lived asset classified as held for sale
should be carried at the lower of its carrying value or fair value, less cost to
sell. The Company adopted SFAS 144 January 1, 2002 and it did not have a
material effect on the financial statements upon adoption.

         In May 2002 the FASB issued SFAS 145, "Rescission of FASB Statements
No. 4,44, and 64, Amendment of FASB Statement No. 13 and Technical Corrections
as of April 2002", rescinds FASB Statement No. 4, "Reporting Gains and Losses
from Extinguishment of Debt", FASB Statement No. 64, "Extinguishments of Debt
Made to Satisfy Sinking-Fund Requirements." This Statement also rescinds FASB
Statement No. 44, "Accounting for Intangible Assets of Motor Carriers" and
amends FASB Statement No. 13, "Accounting for Leases", to eliminate an
inconsistency between the required accounting for sale-leaseback transactions
and the required accounting for certain lease modifications that have economic
effects that are similar to sale-leaseback transactions. This Statement also
amends other existing authoritative pronouncements to make various technical
corrections, clarify meanings, or describe their applicability under changed
conditions. This statement eliminates the treatment of early extinguishments of
debt as extraordinary items. The provisions of this Statement related to the
rescission of Statement 4 shall be applied in fiscal years beginning after May
15, 2002. The provisions Statement related to Statement 13 shall be effective
for transactions occurring after May 15, 2002. All other provisions of this
Statement shall be effective for financial statements issued on or after May 15,
2002. The Company does not believe that adoption of this statement will have a
material affect on its financial statements


                                       18
<PAGE>


In July 2002, the FASB issued SFAS 146 "Accounting for Costs Associated with
Exit or Disposal Activities." This Statement addresses financial accounting and
reporting for costs associated with exit or disposal activities and nullifies
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)." This Statement requires
that a liability for a cost associated with an exit or disposal activity be
recognized when the liability is incurred rather than at the date of an entity's
commitment as provided under Issue 94-3. This Statement also establishes that
fair value is the objective for initial measurement of the liability. The
provisions of this Statement are effective for exit or disposal activities that
are initiated after December 31, 2002. The Company does not believe adoption of
the provisions of this statement will have a material impact on its financial
statements.

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

GENERAL

         The Company's results of operations are affected primarily by the
extent of utilization and rates paid for its services and equipment. The energy
services sector is completely dependent upon the upstream spending of the
exploration and production side of the industry. A recovery in the energy
industry began in the latter half of 1999 and continued throughout 2000 and into
early 2001 due mainly to strong oil and natural gas prices. These prices
declined throughout most of 2001. As a consequence, North American drilling
activity declined as well. The Company's strong revenues and income from
operations, experienced in the first three quarters of 2001, did not continue
into the fourth quarter of 2001 and the first half of 2002. While oil and
natural gas commodity prices have given evidence of improving, there can be no
assurance that the Company will experience the strong revenues and income from
operations in 2002 that were realized in the first three quarters of 2001. There
can be no assurance that the Company will continue to experience any material
increase in the demand for and utilization of its services.

         Management may in the future seek to raise additional capital, which
may be either debt or equity capital or a combination thereof or enter into
another material transaction involving the Company, including a possible sale of
the Company. As of August 1, 2002, no specific plans or proposals have been made
with regard to any additional financing or any other transaction. The Company
may engage in other material corporate transactions. The Company may seek to
pursue a transaction leading to the possible acquisition of the Company or a
sale of some or all of its assets. Any such transaction would be dependent upon
the ability of the Company to realize an acceptable price. In November 2001, the
Company retained Simmons & Company International as its financial advisor in
connection with examining various alternative means to maximize shareholder
value including a possible merger, sale of assets or other business


                                       19
<PAGE>

combination involving the Company. The Company is not engaged in any
negotiations at August 1, 2002 that its management believes may lead to its
acquisition or other material transaction. There can be no assurance that the
Company will seek to enter into such a transaction and no representation is made
as to the terms on which any such transaction may be entered into or that such a
transaction will occur. In the event the Company should seek or be required to
raise additional equity capital, there can be no assurance that such a
transaction will not dilute the interests of the Company's existing security
holders. Fluctuations in interest rates may adversely affect the Company's
ability to raise capital.

RESULTS OF OPERATIONS - THREE MONTHS ENDED JUNE 30, 2002 COMPARED TO THREE
MONTHS ENDED JUNE 30, 2001 AND SIX MONTHS ENDED JUNE 30, 2002 COMPARED TO SIX
MONTHS ENDED JUNE 30, 2001

         The following table sets forth the Company's revenues from its two
principal lines of business for the three and six months ended June 30, 2002 and
2001, respectively:

<TABLE>
<CAPTION>
                                         THREE MONTHS ENDED                      SIX MONTHS ENDED
                                    -----------------------------          ----------------------------
                                    6/30/02               6/30/01          6/30/02              6/30/01
                                    -------               -------          -------              -------
<S>                              <C>                    <C>              <C>                  <C>
   Wireline                      $ 8,131,321            $11,166,960      $15,729,374          $21,077,642
   Directional Drilling            5,320,493              9,988,752       10,372,043           17,893,254
                                 -----------            -----------      -----------          -----------
                                 $13,451,814            $21,155,712      $26,101,417          $38,970,896
</TABLE>


         Total revenues decreased by approximately $7.7 million to approximately
$13.5 million for the three months ended June 30, 2002 and decreased
approximately $12.9 million to $26.1 million for the six months ended June 30,
2002 as compared to total revenues of approximately $21.2 million and $39.0
million, respectively, for the three months and six months ended June 30, 2001.
Wireline services revenues decreased by approximately $3.0 million and $5.3
million, respectively, for the three and six months ended June 30, 2002
primarily due to the decreased demand for the Company's services. Directional
drilling revenues decreased by approximately $4.7 million and $7.5 million,
respectively, for the three and six months ended June 30, 2002 as a consequence
of the general decreased level of oil and natural gas well drilling activity.

         Operating costs decreased by approximately $2.7 million and $4.8
million for the three and six months ended June 30, 2002, respectively, as
compared to the same period of 2001. Operating costs were 70.6% and 71.4% of
revenues for the three month and six months ended June 30, 2002 as compared with
57.7% and 60.2% of revenues in the same periods in 2001. The decrease in
operating costs was primarily the result of the lower overall level of
activities in the three and six months ended June 30, 2002 compared with 2001.
The increase in operating costs as a percentage of revenues was primarily
because of the decreased level of activity in the industry. Salaries and
benefits decreased by approximately $200,000 for the three months ended June 30,
2002 and increased by approximately $408,000 for the six months ended June 30,
2002, as compared to the same period in 2001, while the total number of
employees decreased from


                                       20
<PAGE>

346 at June 30, 2001 to 343 at June 30, 2002. The decrease for the three months
ended June 30, 2002 is due mainly to the decrease in contract driller wages in
the directional drilling segment. The increase in salaries and benefits for the
six months ended June 30, 2002 is primarily due to the increase in employee
benefits costs as well as the costs associated with the start up of the
Company's tubing conveyed perforating ("TCP") operations.

         Selling, general and administrative expenses increased by approximately
$476,000 and $1.4 million for the three and six months ended June 30, 2002. As a
percentage of revenues, selling, general and administrative expenses increased
to 18.7% and 20.5% in the three and six months ended June 30, 2002 from 9.6% and
10.0% in 2001, primarily as a result of decreased revenue levels as well as
higher insurance costs in the first quarter of 2002.

         Depreciation and amortization increased from approximately $1.6 million
and $3.1 million in the three and six months ended June 30, 2001, or 7.4% and
7.9% of revenues, respectively, to approximately $2.0 million and $4.0 million,
respectively, in 2002 or 15.0% and 15.2% of revenues, primarily because of the
capital expenditures made in the second half of 2001.

         Interest expense and amortization of debt discount decreased by
approximately $10,000 for the three months ended June 30, 2002 as compared to
the same period of 2001 and increased by approximately $10,000 for the six
months ended June 30, 2002 as compared to the same period in 2001. See "Note 6
of Notes to Financial Statements" in the Company's Annual Report on Form 10-K
for the fiscal year ended December 31, 2001.

         The Company's net loss for the three and six months ended June 30, 2002
was $1.8 million and $4.3 million, respectively, compared with net income of
$3.8 million and $5.7 million, respectively, for the three and six months ended
June 30, 2001. The decline in operating results for the three and six months
ended June 30, 2002 was the result of the general decline in demand for the
Company's services that commenced in the last quarter of 2001.

LIQUIDITY AND CAPITAL RESOURCES

         Cash provided by the Company's operating activities was approximately
$1.9 million for the six months ended June 30, 2002 as compared to $6.4 million
for the same period in 2001. Investing activities used cash of approximately
$4.3 million during the six months ended June 30, 2002 for the acquisition of
property, plant and equipment. During the six months ended June 30, 2001,
investing activities used cash of approximately $4.8 million for the acquisition
of property, plant and equipment. Financing activities provided cash of
approximately $3.6 million from proceeds from bank and other borrowings and net
draws on working capital revolving loans offset by principal payments on debt
and capital lease obligations of approximately $3.1 million and a loan to the
President of the Company of $190,000. For the same period in 2001, financing
activities used cash of approximately $2.3 million for principal payments on
debt and capital lease obligations offset by proceeds from bank and other
borrowings and net draws on working capital revolving loans of approximately
$465,000.


                                       21
<PAGE>

         Cash at June 30, 2002 was approximately $855,000 as compared with cash
at June 30, 2001 of approximately $943,000.

         The Company's outstanding indebtedness includes primarily senior
secured indebtedness aggregating approximately $20.4 million at June 30, 2002,
owed to GECC, other indebtedness of approximately $1.3 million, and $24.6
million owed to St. James and or its affiliates.

GECC LOAN DESCRIPTION

         On September 14, 2001, the Company entered into the Credit Facility
with GECC providing for the extension of revolving, term and capex credit
facilities to the Company aggregating up to $40.0 million. The Company and GECC
entered into amendments to the Credit Facility in January 2002 and June 2002. As
amended, the Credit Facility includes a revolving loan of up to $15.0 million,
but not exceeding 85% of eligible accounts receivable, a term loan of $17.0
million, and a capex loan of up to $8.0 million, but not exceeding the lesser of
70% of the hard costs of acquired eligible equipment, 100% of its forced
liquidation value and the Company's EBITDA for the month then ended, less
certain principal, interest and maintenance payments. Eligible accounts are
defined to exclude, among other items, accounts outstanding of debtors that are
more than 60 days' overdue or 90 days following the original invoice date and of
debtors that have suspended business or commenced various insolvency proceedings
and accounts with reserves established against them to the extent of such
reserves as GECC may set from time to time in its reasonable credit judgment.
The interest rate on borrowings under the revolving loan is 1.75% above a base
rate and on borrowings under the term loan and capex loan is 2.5% above the base
rate. The base rate is the higher of (i) the rate publicly quoted from time to
time by the Wall Street Journal as the base rate on corporate loans posted by at
least 75% of the nation's thirty largest banks, or (ii) the average of the rates
on overnight Federal funds transactions by members of the Federal Reserve
System, plus 0.5%. Subject to the absence of an event of default and fulfillment
of certain other conditions, commencing March 31, 2003 or such earlier date as
the Company is in compliance with certain financial covenants, the Company can
elect to borrow or convert any loan and pay interest at the LIBOR rate plus
applicable margins of 3.25% on the revolving loan and 4.0% on the term loan and
capex loan. Pursuant to the June 10, 2002 loan amendment, the LIBOR conversion
and borrowing option was suspended until the quarter ending March 31, 2003 or
such earlier date as the Company is in compliance with certain financial
covenants. If an event of default has occurred, the interest rate is increased
by 2%. Advances under the Credit Facility are collateralized by a senior lien
against substantially all of the Company's assets. The Credit Facility expires
on September 14, 2004.

         Initial borrowings under the Credit Facility advanced on September 14,
2001 aggregated $21.6 million. Proceeds of the initial borrowings were used to
repay outstanding indebtedness aggregating $21.4 million to Coast Business
Credit ("Coast"), Bendover Company ("Bendover") and certain other indebtedness.
At June 30, 2002, borrowings outstanding under the Credit Facility aggregated
$20.4 million, of which $3.9 million was outstanding under the revolving loan,
$14.4 million was outstanding under the term loan and $2.1 was outstanding under
the


                                       22
<PAGE>

capex loan. Borrowings under the revolving loan are able to be repaid and
re-borrowed from time to time for working capital and general corporate needs,
subject to the Company's continuing compliance with the terms of the agreement,
with the outstanding balance of the revolving loan to be paid in full at the
expiration of the Credit Facility on September 14, 2004. The term loan is to be
repaid in 35 equal monthly installments of $283,333 with a final installment of
$7,083,333 due and payable on September 14, 2004. The capex loan is available to
be borrowed through September 14, 2003 and is to be repaid in equal monthly
installments of 1/60th of each of the amounts borrowed from time to time with
the remaining outstanding balance of the entire capex loan due and payable on
September 14, 2004

         Borrowings under the Credit Facility may be prepaid or the facility
terminated or reduced by the Company at any time subject to the payment of an
amount equal to 3% of the prepayment or reduction occurring before September 14,
2002, 2% of the prepayment or reduction occurring thereafter but before
September 14, 2003, and 1% of the prepayment or reduction occurring thereafter
but before September 14, 2004. In the event all the stock or substantially all
the assets of the Company are sold prior to September 14, 2003 and, in
connection therewith, the Company pre-pays the Credit Facility, the amount of
such payment is reduced to 1%. The Company is required to prepay borrowings out
of the net proceeds from the sale of any assets, subject to certain exceptions,
or the stock of any subsidiary, the net proceeds from the sale of any stock or
debt securities by the Company, and any borrowings in excess of the applicable
borrowing availability, including borrowings under the term loan and capex loan
in excess of 50% of the forced liquidation value of the eligible capex and term
loan equipment and borrowings under the term loan in excess of 70% of the forced
liquidation value of eligible term loan equipment. The value of the term loan
equipment is established by appraisal and the creditor can require the Company
to obtain up to two appraisals per year.

         Initial borrowings under the Credit Facility were subject to the
fulfillment at or before the closing of a number of closing conditions,
including among others, the accuracy of the representations and warranties made
by the Company in the loan agreement, delivery of executed loan documents,
officers' certificates, an opinion of counsel, repayment of the Coast senior
secured loan, the extension of the maturity date of $24.6 million principal
amount of the Company's outstanding subordinated notes to December 31, 2004 with
no payments of principal or interest to be made prior to that date, and the
completion of due diligence. Future advances are subject to the continuing
accuracy of the Company's representations and warranties as of such date (other
than those relating expressly to an earlier date), the absence of any event or
circumstance constituting a "material adverse effect," as defined, the absence
of any default or event of default under the Credit Facility, and the borrowings
not exceeding the applicable borrowing availability under the Credit Facility,
after giving effect to such advance. A "material adverse effect" is defined to
include an event having a material adverse effect on the Company's business,
assets, operations, prospects or financial or other condition, on the Company's
ability to pay the loans, or on the collateral and also includes a decline in
the "Average Rig Count" (excluding Canada and international rigs) published by
Baker Hughes, Inc. falling below 675 for 12 consecutive weeks. The Company's
liquidity is dependent upon the availability of funds borrowed under the Credit
Facility.


                                       23
<PAGE>


         Under the Credit Facility, the Company is obligated to maintain
compliance with a number of affirmative and negative covenants. Affirmative
covenants the Company must comply with include requirements to maintain its
corporate existence and continue the conduct of its business substantially as
now conducted, promptly pay all taxes and governmental assessments and levies,
maintain its corporate records, maintain insurance, comply with applicable laws
and regulations, provide supplemental disclosure to the lenders, conduct its
affairs without violating the intellectual property of others, conduct its
operations in compliance with environmental laws and provide a mortgage or deed
of trust to the lenders granting a first lien on the Company's real estate upon
the request of the lenders, provide certificates of title on newly acquired
equipment with the lender's lien noted.

         Negative covenants the Company may not violate include, among others,
(i) forming or acquiring a subsidiary, merging with, acquiring all or
substantially all the assets or stock of another person, (ii) making an
investment in or loan to another person, (iii) incurring any indebtedness other
than permitted indebtedness, (iv) entering into any transaction with an
affiliate except on fair and reasonable terms no less favorable than would be
obtained from a non-affiliated person, (v) making loans to employees in amounts
exceeding $50,000 to any employee and a maximum of $250,000 in the aggregate,
(vi) making any change in its business objectives or operations that would
adversely affect repayment of the loans or in its capital structure, including
the issuance of any stock, warrants or convertible securities other than (A) on
exercise of outstanding securities or rights, (B) the grant of stock in exchange
for extensions of subordinated debt, (C) options granted under an existing or
future incentive option plan, or (D) in its charter or by-laws that would
adversely affect the ability of the Company to repay the indebtedness, (vii)
creating or permitting to exist any liens on its properties or assets, with the
exception of those granted to the lenders or in existence on the date of making
the loan, (viii) selling any of its properties or other assets, including the
stock of any subsidiary, except inventory in the ordinary course of business and
equipment or fixtures with a value not exceeding $100,000 per transaction and
$250,000 per year, (ix) failing to comply with the various financial covenants
in the loan agreement, (x) making any restricted payment, including payment of
dividends, stock or warrant redemptions, repaying subordinated debt, rescission
of the sale of outstanding stock, (xi) making any payments to stockholders of
the Company other than compensation to employees and payments of management fees
to any stockholder or affiliate of the Company, or (xii) amending or changing
the terms of the Company's subordinated debt.

         The financial covenants the Company is required to comply with include
(a) limitations on capital expenditures to $8.0 million during each of the years
2002 and 2003 and $5.0 million during the six-months ended June 30, 2004, (b)
having a fixed charge coverage ratio at the end of each quarter, commencing with
the quarter ending March 31, 2003, of not less than 1.3:1.0 for the preceding
twelve-month period, (c) having an interest coverage ratio at the end of each
quarter, commencing with the quarter ending March 31, 2003, of not less than
3.0:1.0 for the preceding twelve-month period, and (d) commencing with the
quarter ending March 31, 2003, having a ratio of senior funded debt to EBITDA,
minus capital expenditures paid in cash, of not more than 2:0:1.0 for the four
fiscal quarters then ended. The Company is required to maintain a cumulative
operating cash flow at the end of each month, commencing with the month ended


                                       24
<PAGE>

May 31, 2002, increasing from $(725,000) at the end of May 2002 to $6.6 million
at the end of February 2003. For the period ended June 30, 2002, the Company is
in compliance with all financial covenants.

         Events of default under the Credit Facility include (a) the failure to
pay when due principal or interest or fees owing under the Credit Facility, (b)
the failure to perform the covenants under the Credit Facility relating to use
of proceeds, maintenance of a cash management system, maintenance of insurance,
delivery of certificates of title, delivery of required consents of holders of
outstanding subordinated notes, maintenance of compliance with the financial
covenants in the loan agreement and compliance with any of the loan agreement's
negative covenants, (c) the failure, within specified periods of 3 or 5 days of
when due, to deliver monthly unaudited and annual audited financial statements,
annual operating plans, and other reports, notices and information, (d) the
failure to perform any other provision of the loan agreement which remains
un-remedied for 20 days or more, (e) a default or breach under any other
agreement to which the Company is a party beyond any grace period that involves
the failure to pay in excess of $250,000 or causes or permits to cause in excess
of $250,000 of indebtedness to become due prior to its stated maturity, (f) any
representation or warranty or certificate delivered to the lenders being untrue
or incorrect in any material respect, (g) a change of control of the Company,
(h) the occurrence of an event having a material adverse effect, and (i) the
attachment, seizure or levy upon of assets of the Company which continues for 30
days or more and various other bankruptcy and other events. Upon the occurrence
of a default or event of default, the lenders may discontinue making loans to
the Company. Upon the occurrence of an event of default, the lenders may
terminate the Credit Facility, declare all indebtedness outstanding under the
Credit Facility due and payable, and exercise any of their rights under the
Credit Facility which includes the ability to foreclose on the Company's assets.

         Before reflecting the June 2002 amendments to the Credit Facility, the
Company was in violation of the financial covenants relating to its fixed charge
coverage ratio, minimum interest coverage ratio, and ratio of senior funded debt
to EBITDA at December 31, 2001 and March 31, 2002. By amendment to the Credit
Facility entered into as of June 10, 2002, GECC waived these defaults as well as
violations relating to the Company's failure to timely deliver its financial
statements for the year ended December 31, 2001 as required by the Credit
Facility and selling certain assets in violation of the terms of the Credit
Facility. The Company agreed to pay GECC a fee of $100,000 in connection with
entering into the amendment.

         Reference is made to the Credit Agreement, filed as an Exhibit to the
Company's Current Report on Form 8-K for September 14, 2001,. and the First and
Second Amendments thereto, filed as exhibits to the Company's Annual Report on
Form 10-K for the year ended December 31, 2001, for a complete statement of the
terms and conditions.

         The Company continues to be highly leveraged and has an accumulated
deficit of $34.4 million. The Company is subject to certain debt covenants
requiring minimum operational and cash flow levels. Failure to comply with these
debt covenants and or generate sufficient cash flow from operations, could
significantly impair the Company's liquidity position and could result in the
lender exercising prepayment options under the Company's credit facility. While


                                       25
<PAGE>

the Company believes that it will have adequate borrowing base and cash flows,
it can make no assurances that it will comply with its debt covenants or
generate sufficient cash flows to service its debt and fund operations. Should
the Company be unable to borrow funds under its current credit facility or if
prepayment of those borrowings were required, it can make no assurances that
alternative funding could be obtained.

INFLATION

         The Company's revenues have been and are expected to continue to be
affected by fluctuations in the prices for oil and gas. Inflationary pressures
did not have a significant effect on the Company's operations in the three and
six months ended June 30, 2002.

SIGNIFICANT ACCOUNTING POLICIES

         The Company's discussion and analysis of its financial condition and
results of operations are based upon its financial statements, which have been
prepared in accordance with accounting principles generally accepted in the
United States. The preparation of these financial statements requires the
Company to make estimates and judgments that affect the reported amounts of
assets, liabilities, revenues and expenses, and related disclosures of
contingent assets and liabilities. On an on-going basis, the Company evaluates
its estimates, including those related to the allowance for bad debts,
inventory, long-lived assets, intangibles and goodwill. The Company bases its
estimates on historical experience and on various other assumptions that are
believed to be reasonable under the circumstances, the results of which form the
basis for making judgments about the carrying value of assets and liabilities
that are not readily apparent from other sources. Actual results may differ from
these estimates under different assumptions or conditions.

         The Company maintains allowances for doubtful accounts for estimated
losses resulting from the inability of its customers to make required payments.
If the financial condition of the Company's customers were to deteriorate,
resulting in an impairment of their ability to make payments, additional
allowances may be required.

         The Company carries its inventory at historical cost less an allowance
based on motor hour usage. Management estimates motor hour usage rates based on
historical motor usage. Actual results could differ from these estimates and
could result in adjustments to inventory balances. Inventory is written down for
estimated obsolescence or unmarketable inventory with such write down being
equal to the difference between the cost of inventory and the estimated market
value based upon assumptions about future demand and market conditions. If
actual market conditions are less favorable than those projected by management,
additional inventory write-downs may be required.

         The Company assesses the impairment of goodwill annually or more
frequently whenever events or changes in circumstances indicate that the
carrying value may not be recoverable. The first step of the goodwill impairment
test used to identify potential impairment


                                       26
<PAGE>

compares the fair value of the Reporting Unit with its carrying amount,
including goodwill. If the carrying amount of the Reporting Unit exceeds the
fair value, the second step of the goodwill impairment test shall be performed
to measure the amount of impairment loss, if any. The second step of the
goodwill impairment test compares the implied fair value of the Reporting Unit
goodwill with the carrying amount of that goodwill. If the carrying amount of
the Reporting Unit goodwill exceeds the fair value of that goodwill, an
impairment loss should be recognized in an amount equal to such excess.

         The Company assess the impairment of long lived assets whenever events
or changes in circumstances indicate that the carry value may not be
recoverable. If events or changes in circumstances that indicate a possible
impairment may have occurred, the carrying value of the assets is compared to
the undiscounted future cash flows generated from the assets. If the
undiscounted future cash flows exceed the carrying value of the assets, an
impairment loss is measured as the excess carrying value over the fair value of
the asset. The Company utilizes a discounted future cash flows model to
determine fair value.

         The Company considers external factors in making its assessment of
potential impairment of goodwill and long lived assets. Specifically, changes in
oil and natural gas prices and other economic conditions surrounding the
industry, consolidation within the industry, competition from other oil and gas
well service providers, the ability to employ and maintain a skilled workforce
and other pertinent factors are among the items that could lead management to
reassess the realizability of its goodwill.

         Property, plant and equipment are carried at original cost less
applicable depreciation. Depreciation is recognized on the straight line basis
over lives ranging from two to ten years. Major renewals and improvements are
capitalized and depreciated over each asset's estimated remaining useful life.
Maintenance and repair costs are charged to expense as incurred. When assets are
sold or retired, the remaining costs and related accumulated depreciation are
removed from the accounts and any resulting gain or loss is included in income.

CAUTIONARY STATEMENT FOR PURPOSES OF THE "SAFE HARBOR" PROVISIONS OF THE PRIVATE
SECURITIES LITIGATION REFORM ACT OF 1995

         With the exception of historical matters, the matters discussed in this
Report are "forward-looking statements" as defined under the Securities Exchange
Act of 1934, as amended, that involve risks and uncertainties. The Company
intends that the forward-looking statements herein be covered by the safe-harbor
provisions for forward-looking statements contained in the Securities Exchange
Act of 1934, as amended, and this statement is included for the purpose of
complying with these safe-harbor provisions. Forward-looking statements include,
but are not limited to, the matters described herein, including Management's
Discussion and Analysis of Financial Condition and Results of Operations. Such
forward-looking statements relate to the Company's ability, to generate revenues
and attain and maintain profitability and cash flow, the improvement in,
stability and level of prices for oil and natural gas, pricing in the oil and
gas services industry and the willingness of customers to commit for oil and
natural gas well services, the ability of the Company to implement any of the
possible


                                       27
<PAGE>


alternative means to maximize shareholder value in conjunction with its
agreement retaining Simmons & Company International, including any possible
merger, sale of assets or other business combination transaction involving the
Company or raising additional debt or equity capital, to maintain, implement
and, if appropriate, expand its cost-cutting program instituted in 1998, the
ability of the Company to compete in the premium services market, the ability of
the Company to meet or refinance its debt obligations as they come due or to
obtain extensions of the maturity dates for the payment of principal, the
ability of the Company to re-deploy its equipment among regional operations as
required, the ability of the Company to provide services using state of the art
tooling, the ability of the Company to raise additional capital to meet its
requirements and to obtain additional financing when required, and its ability
to maintain compliance with the covenants of its various loan documents and
other agreements pursuant to which securities have been issued. The inability of
the Company to meet these objectives or the consequences on the Company from
adverse developments in general economic conditions, adverse developments in the
oil and gas industry, declines and fluctuations in the prices for oil and
natural gas and the absence of any material decline in those prices, and other
factors could have a material adverse effect on the Company. The Company
cautions readers that the various risk factors referred to above could cause the
Company's operating results, and financial condition to differ materially from
those expressed in any forward-looking statements made by the Company and could
adversely affect the Company's financial condition and its ability to pursue its
business strategy and plans. The Company cautions readers that various risk
factors described in the Company's Annual Report on Form 10-K for the year ended
December 31, 2001 could cause the Company's operating results to differ
materially from those expressed in any forward-looking statements made by the
Company and could adversely affect the Company's financial condition and its
ability to pursue its business strategy. Readers should refer to the Annual
Report on Form 10-K and the risk factors discussed therein.

PART II - OTHER INFORMATION

ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K

(a)      Exhibits

              99.1     Chief Executive Officer's Certification
              99.2     Chief Financial Officer's Certification

(b)      Reports on Form 8-K

              None


                                       28
<PAGE>


                                   SIGNATURES

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

                                   BLACK WARRIOR WIRELINE CORP.
                                   --------------------------------------------
                                          (Registrant)


Date:  August 15,  2002                /s/  William L. Jenkins
                                   --------------------------------------------
                                            William L. Jenkins
                                   President and Chief Executive  Officer

                                      /s/  Ronald Whitter
                                   ---------------------------------------------
                                           Ronald Whitter
                                   Principal Financial and Accounting Officer


                                       29