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 December 31, 2001
                                       or
[ ]   TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
      EXCHANGE ACT OF 1934
      For the transition period from ________ to __________

                        Commission file Number 000-17288

                            TIDEL TECHNOLOGIES, INC.
             (Exact name of registrant as specified in its charter)

               Delaware                                 75-2193593
    (State or other jurisdiction of                  (I.R.S. Employer
     incorporation or organization)                 Identification No.)

        5847 San Felipe, Suite 900
             Houston, Texas                               77057
 (Address of principal executive offices)               (Zip Code)

       Registrant's telephone number, including area code: (713) 783-8200

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

      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 requirement for the past 90 days.  YES [X]   NO [ ]


                      APPLICABLE ONLY TO CORPORATE ISSUERS:

      The number of shares of Common Stock outstanding as of the close of
business on February 14, 2001 was 17,426,210.

                            TIDEL TECHNOLOGIES, INC.


                                    I N D E X


                                                                           PAGE
                                                                          NUMBER
                                                                          ------
                                                                         
PART I. FINANCIAL INFORMATION

    Item 1. Financial Statements

            Consolidated Balance Sheets as of December 31, 2001
              (unaudited) and September 30, 2001 ........................   1

            Consolidated Statements of Operations (unaudited) for the
              three months ended December 31, 2001 and 2000 .............   2

            Consolidated Statements of Comprehensive Income (Loss)
              (unaudited) for the three months ended
              December 31, 2001 and 2000 ................................   3

            Consolidated Statements of Cash Flows (unaudited) for
              the three months ended December 31, 2001 and 2000 .........   4

            Notes to Consolidated Financial Statements (unaudited) ......   5

    Item 2. Management's Discussion and Analysis of Financial
              Condition and Results of Operations .......................   7

    Item 3. Quantitative and Qualitative Disclosures About Market Risk...  13


PART II. OTHER INFORMATION

    Item 1. Legal Proceedings ...........................................  14

    Item 2. Changes in Securities .......................................  15

    Item 3. Defaults Upon Senior Securities .............................  15

    Item 4. Submission of Matters to a Vote of Security Holders .........  15

    Item 5. Other Information ...........................................  15

    Item 6. Exhibits and Reports on Form 8-K ............................  16

SIGNATURE ...............................................................  17


                    TIDEL TECHNOLOGIES, INC. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS


                                                                            DECEMBER 31,               SEPTEMBER 30,
                              ASSETS                                           2001                       2001
                                                                            ------------               ------------
                                                                           (UNAUDITED)
                                                                                                 
Current Assets:
    Cash and cash equivalents                                               $  3,170,164               $  3,266,236
    Trade accounts receivable, net of allowance of
        $21,410,565 and $21,427,042, respectively                              5,597,148                  7,036,433
    Notes and other receivables, net of allowance
        of $4,000,000                                                          1,356,493                  1,357,394
    Federal income tax receivable                                              4,356,383                  5,596,383
    Inventories                                                               10,670,897                 11,330,626
    Prepaid expenses and other                                                   572,034                    525,224
                                                                            ------------               ------------
            Total current assets                                              25,723,119                 29,112,296

Property, plant and equipment, at cost                                         5,710,624                  5,691,021
    Accumulated depreciation                                                  (4,253,489)                (4,006,432)
                                                                            ------------               ------------
        Net property, plant and equipment                                      1,457,135                  1,684,589

Intangible assets, net of accumulated amortization of
    $1,209,055 and $1,199,579, respectively                                      492,018                    501,494
Notes receivable                                                               2,507,125                  2,277,675
Other assets                                                                     181,038                    260,762
                                                                            ------------               ------------
        Total assets                                                        $ 30,360,435               $ 33,836,816
                                                                            ============               ============

               LIABILITIES AND SHAREHOLDERS' EQUITY

Current Liabilities:
    Current maturities -
        Long-term debt                                                      $  4,872,000               $  5,328,000
        Convertible debentures                                                18,000,000                 18,000,000
    Accounts payable                                                           1,824,676                  2,795,063
    Accrued liabilities                                                        2,912,528                  2,423,897
                                                                            ------------               ------------
        Total current liabilities                                             27,609,204                 28,546,960

Long-term debt, net of current maturities                                           --                       96,000
                                                                            ------------               ------------
        Total liabilities                                                     27,609,204                 28,642,960
                                                                            ------------               ------------
Commitments and contingencies

Shareholders' Equity:
    Common stock, $.01 par value, authorized 100,000,000
        shares; issued and outstanding 17,426,210 shares                         174,262                    174,262
    Additional paid-in capital                                                19,245,958                 19,245,958
    Accumulated deficit                                                      (16,023,781)               (13,623,065)
    Stock subscriptions receivable                                              (217,188)                  (217,188)
    Accumulated other comprehensive loss                                        (428,020)                  (386,111)
                                                                            ------------               ------------
        Total shareholders' equity                                             2,751,231                  5,193,856
                                                                            ------------               ------------
        Total liabilities and shareholders' equity                          $ 30,360,435               $ 33,836,816
                                                                            ============               ============


See accompanying notes to consolidated financial statements.

                                       1

                    TIDEL TECHNOLOGIES, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (UNAUDITED)


                                                               THREE MONTHS ENDED DECEMBER 31,
                                                               --------------------------------
                                                                  2001                 2000
                                                               ------------         -----------
                                                                              
Revenues                                                       $  4,636,651         $16,696,463
Cost of sales                                                     3,435,276          10,395,117
                                                               ------------         -----------
    Gross profit                                                  1,201,375           6,301,346

Selling, general and administrative                               2,616,707           2,755,368
Depreciation and amortization                                       256,535             340,854
                                                               ------------         -----------
    Operating income (loss)                                      (1,671,867)          3,205,124

Interest expense, net                                               728,849             322,105
                                                               ------------         -----------
Income (loss) before taxes                                       (2,400,716)          2,883,019

Income tax expense                                                     --               995,000
                                                               ------------         -----------
Net income (loss)                                              $ (2,400,716)        $ 1,888,019
                                                               ============         ===========
Basic earnings (loss) per share:
    Net income (loss)                                          $      (0.14)        $      0.11
                                                               ============         ===========
    Weighted average common shares
        outstanding                                              17,426,210          17,376,210
                                                               ============         ===========
Diluted earnings (loss) per share:
    Net income (loss)                                          $      (0.14)        $      0.10
                                                               ============         ===========
    Weighted average common and
        dilutive shares outstanding                              17,426,210          20,396,115
                                                               ============         ===========


See accompanying notes to consolidated financial statements.

                                       2

                    TIDEL TECHNOLOGIES, INC. AND SUBSIDIARIES
             CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
                                   (UNAUDITED)


                                                Three Months Ended December 31,
                                                -------------------------------
                                                   2001                2000
                                                -----------         -----------
                                                              
Net income (loss)                               $(2,400,716)        $ 1,888,019

Other comprehensive income (loss):
    Unrealized loss on investment in 3CI            (41,909)            (32,758)
                                                -----------         -----------
Comprehensive income (loss)                     $(2,442,625)        $ 1,855,261
                                                ===========         ===========


See accompanying notes to consolidated financial statements.

                                       3

                    TIDEL TECHNOLOGIES, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (UNAUDITED)


                                                                           Three Months Ended December 31,
                                                                        ------------------------------------
                                                                           2001                     2000
                                                                        -----------             ------------
                                                                                          
Cash flows from operating activities:
    Net income (loss)                                                   $(2,400,716)            $  1,888,019
    Adjustments to reconcile net income (loss) to net
     cash provided by (used in) operating activities:
        Depreciation and amortization                                       256,535                  340,854
        Amortization of debt discount and financing costs                      --                     98,230
        Changes in assets and liabilities:
            Trade accounts receivable, net                                1,439,285                 (592,653)
            Notes and other receivables                                    (228,549)              (5,340,427)
            Federal income tax receivable                                 1,240,000                     --
            Inventories                                                     659,729                 (628,109)
            Prepaids and other assets                                        (8,997)                 (32,162)
            Accounts payable and accrued liabilities                       (481,756)                (510,706)
                                                                        -----------             ------------
        Net cash provided by (used in) operating activities                 475,531               (4,776,954)
                                                                        -----------             ------------
Cash flows from investing activities -
    Purchases of property, plant and equipment                              (19,603)                (219,440)
                                                                        -----------             ------------
Cash flows from financing activities:
    Repayments of revolving credit note                                    (520,000)                    --
    Repayments of term loan                                                 (32,000)                 (32,000)
                                                                        -----------             ------------
        Net cash used in financing activities                              (552,000)                 (32,000)
                                                                        -----------             ------------
        Net decrease in cash and cash equivalents                           (96,072)              (5,028,394)

Cash and cash equivalents at beginning of period                          3,266,236               16,223,192
                                                                        -----------             ------------
Cash and cash equivalents at end of period                              $ 3,170,164             $ 11,194,798
                                                                        ===========             ============
Supplemental disclosure of cash flow information:
    Cash paid for interest                                              $    72,816             $    467,590
                                                                        ===========             ============
    Cash paid for taxes, net of refunds receivable                      $      --               $    400,000
                                                                        ===========             ============


See accompanying notes to consolidated financial statements.

                                       4

                   TIDEL TECHNOLOGIES, INC. AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

(1) CONSOLIDATED FINANCIAL STATEMENTS

    The accompanying consolidated balance sheets and related interim
    consolidated statements of operations and cash flows of Tidel Technologies,
    Inc. (the "Company"), a Delaware corporation, are unaudited. In the opinion
    of management, these financial statements include all adjustments
    (consisting only of normal recurring items) necessary for their fair
    presentation in accordance with generally accepted accounting principles.
    Preparing financial statements requires management to make estimates and
    assumptions that affect the reported amounts of assets, liabilities,
    revenues and expenses. Actual results may differ from these estimates.
    Interim results are not necessarily indicative of results for a full year.
    The information included in this Form 10-Q should be read in conjunction
    with the Company's Annual Report on Form 10-K for the year ended September
    30, 2001.


(2) INVENTORIES

    Inventories consisted of the following at December 31, 2001 and September
    30, 2001:


                                                   December 31,      September 30,
                                                       2001              2001
                                                   ------------      ------------
                                                               
       Raw materials............................   $  7,535,145      $  7,361,295
       Work in process..........................         61,947              --
       Finished goods...........................      1,502,171         1,926,505
       Inventory repurchased from Credit
         Card Center............................      1,370,097         1,822,450
       Other....................................        321,587           310,426
                                                   ------------      ------------
                                                     10,790,947        11,420,676
       Inventory reserve........................       (120,050)          (90,050)
                                                   ------------      ------------
                                                   $ 10,670,897      $ 11,330,626
                                                   ============      ============


    See the Company's Annual Report on Form 10-K for the year ended September
    30, 2001 for additional information regarding the repurchase of inventory
    from the estate of Credit Card Center ("CCC").

(3) LONG-TERM DEBT AND CONVERTIBLE DEBENTURES

    The Company is party to a credit agreement with a bank (the "Lender") (as
    amended, the "Revolving Credit Facility"), which provides for a $7,000,000
    revolving line of credit with interest equal to the prime rate and a
    $544,000 term loan at 8.4% interest per annum. At December 31, 2001,
    $4,680,000 was outstanding under the Revolving Credit Facility and $192,000
    was outstanding under the term loan, compared to $5,200,000 and $224,000,
    respectively, at September 30, 2001. The Revolving Credit Facility was
    amended on December 18, 2001 to provide for, among other things, certain
    modifications to the financial covenants set forth in the Revolving Credit
    Agreement, modifications to the borrowing base, the reduction of the
    revolving line of credit from $10,000,000 to $7,000,000, and the waiver of
    compliance with certain covenants by the Company for the quarters ended June
    30, 2001 and September 30, 2001. Under the terms of the Revolving Credit
    Facility, we currently lack the necessary borrowing base to enable us to
    borrow any significant amount of the unused portion of the

                                       5

    revolving line of credit, and accordingly have only minimal availability
    under the Revolving Credit Facility. In addition, the Company was not in
    compliance with certain financial covenants under the Revolving Credit
    Facility as of December 31, 2001, and continues to be in non-compliance as
    of the filing date. As a result, the Lender could declare an event of
    default and exercise its remedies under the Revolving Credit Facility. Such
    remedies include the acceleration of all outstanding loans and the
    termination of the commitments. The Company does not have the funds
    available to repay all of its outstanding borrowings under the Revolving
    Credit Facility at the present time. Additionally, the Revolving Credit
    Facility expires, in accordance with its terms, on April 30, 2002. There can
    be no assurance that the Revolving Credit Facility will be renewed, and if
    it is not renewed, there can be no assurance that the Company will be able
    to obtain similar financing. The Company has been negotiating with other
    lenders to obtain financing to replace the Revolving Credit Facility at its
    expiration. In January 2002, the Company obtained a commitment from another
    lender, that would provide for up to $5 million of such financing. This
    commitment requires the Company to meet certain conditions and covenants and
    to restrict certain assets as collateral for the financing, as well as the
    execution of additional loan documents. The Company expects to comply with
    such conditions and covenants, although there can be no assurance that the
    Company will be able to comply with such conditions and covenants.

    In September 2000, the Company issued to two investors (the "Holders") an
    aggregate of $18,000,000 of the Company's 6% Convertible Debentures, due
    September 8, 2004 (the "Convertible Debentures"), convertible into the
    Company's Common Stock at a price of $9.50 per share. In addition, the
    Company issued warrants to the Holders to purchase 378,947 shares of the
    Company's Common Stock exercisable at any time through September 8, 2005 at
    an exercise price of $9.80 per share. The Convertible Debentures provide for
    three methods to convert the debentures into shares of the Company's Common
    Stock: (1) conversion at the option of the Holder; (2) conversion at the
    option of the Company; and (3) a put option.

    In June 2001, the Holders exercised their option to put the Convertible
    Debentures back to the Company. The Company had previously notified the
    Holders pursuant to the terms of the Convertible Debentures that in the
    event such put option was exercised, the Company would pay all amounts due
    in cash. Accordingly, the principal amount of $18 million, plus accrued and
    unpaid interest, was due on August 27, 2001. The Company did not make such
    payment on that date, and currently does not have the funds available to
    make such payments. The Company is party to Subordination Agreements (the
    "Subordination Agreements") with each Holder and the Lender which provide,
    among other things, for prohibitions: (i) on the Company making this payment
    to the Holders, and (ii) against the Holders taking legal action against the
    Company to collect this amount, other than to increase the principal balance
    of the Convertible Debentures for unpaid accounts or to convert the
    Convertible Debentures into the Company's Common Stock. The Holders may, in
    addition to their other rights and remedies, under certain circumstances,
    convert into our Common Stock all or a portion of the unpaid amount due at a
    conversion price equal to the current market price. Any such conversion
    would result in very substantial dilution to the Company's existing
    stockholders. In addition, any issuance of stock required by a conversion in
    excess of 19.99% of the Company's issued and outstanding shares will require
    stockholder approval under Nasdaq Rules, accordingly, it is unlikely that
    such an issuance would be permitted, which could subject the Company to
    additional penalties under the agreements. In the event we fail to prepay
    the Convertible Debentures as required under the terms of the Convertible
    Debentures and related agreements, the Holders would also have the right to
    declare an event of default under the Convertible Debentures. A declaration
    of an event of default would also be a default under the Revolving Credit
    Facility. The Company is currently in negotiations with the Holders
    regarding such non-payment and other terms of the Convertible Debentures.
    There can be no assurance, however, that

                                       6

    such negotiations will be successful or that modifications to the
    Convertible Debentures will be able to be negotiated on terms acceptable to
    the Company.

    Even in the event the ongoing negotiations are successful in waiving
    provisions, delaying payments or restructuring the provisions of the
    Revolving Credit Facility and/or the Convertible Debentures, such terms may
    not be favorable to the Company, and could limit the Company's operations in
    the future. A failure to reach agreements on acceptable terms to the Company
    with respect to the matters described above relating to the Revolving Credit
    Facility and/or the Convertible Debentures will have a material adverse
    effect on the Company.

(4) EARNINGS PER SHARE

    Basic earnings per share is computed by dividing the income (loss) available
    to common shareholders by the weighted average number of common shares
    outstanding during the period. Diluted earnings per share is computed by
    dividing the income available to common shareholders by the weighted average
    number of common shares and dilutive potential common shares. The following
    is a reconciliation of the numerators and denominators of the basic and
    diluted per-share computations for net income (loss) for the three months
    ended December 31, 2001 and 2000. Note that diluted loss per share for the
    three months ended December 31, 2001 is the same as basic loss per share due
    to the loss reported for the period:


                                                                                                Weighted
                                                                                             Average Shares        Per Share
                                                                       Income (loss)           Outstanding           Amount
                                                                       -------------         --------------        ---------
                                                                                                             
         Three Months Ended December 31, 2001:
         -------------------------------------
         Basic loss per share.......................................    $(2,400,716)            17,426,210            $(.14)
         Effect of dilutive warrants, options and
              convertible debt......................................           --                     --                 --
                                                                        -----------             ----------            -----
         Diluted loss per share.....................................    $(2,400,716)            17,426,210            $(.14)
                                                                        ===========             ==========            =====

         Three Months Ended December 31, 2000:
         -------------------------------------
         Basic earnings per share...................................    $ 1,888,019             17,376,210            $ .11
         Effect of warrants, options and
              convertible debt......................................        179,665              3,019,905             (.01)
                                                                        -----------             ----------            -----
         Diluted earnings per share.................................    $ 2,067,684             20,396,115            $ .10
                                                                        ===========             ==========            =====


    Common stock equivalents consisting of warrants, options and convertible
    debt that provide for the purchase of or conversion into 4,250,857 and
    3,068,689 shares of common stock were excluded from the computation of
    diluted earnings per share due to their anti-dilutive effect for the
    quarters ended December 31, 2001 and 2000, respectively.

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

RESULTS OF OPERATIONS

    OVERVIEW

    Sales to one customer, JRA 222, Inc. d/b/a Credit Card Center ("CCC"), were
    $11,748,018, or 70% of the Company's net sales, for the quarter ended
    December 31, 2000. During January 2001, the Company became aware that CCC
    was experiencing financial difficulties and sales to this customer were
    discontinued. Prior to CCC's financial difficulties it was one of the
    largest distributors of off-

                                       7

    premise ATMs in the U.S. There have been no shipments to CCC since January
    1, 2001, and the Company does not expect to make any shipments to CCC in the
    future. As a result, the termination of sales to CCC had a material adverse
    effect on the Company's sales and earnings for the quarter ended December
    31, 2001.

    The Company's revenues were $4,637,000 for the three months ended December
    31, 2001, representing a decrease of $12,059,000, or 72%, from revenues of
    $16,696,000 in the same quarter of the prior year. The decrease in sales was
    primarily due to the loss of business from CCC.

    The Company incurred a net loss of $(2,401,000) for the three months ended
    December 31, 2001, compared to net income of $1,888,000 in the same quarter
    of the prior year. The net loss for the three months ended December 31, 2001
    was caused primarily by i) lower sales volumes after the loss of CCC's
    business, ii) legal and accounting fees related to the collection of
    receivables from CCC, and iii) higher interest expenses related to the "put"
    of the Company's 6% subordinated convertible debentures in June 2001.

    See the Company's Annual Report on Form 10-K for the year ended September
    30, 2001 for additional information about the Company's relationship with
    CCC.

    PRODUCT REVENUES

    A breakdown of net sales by individual product line is provided in the
    following table:


                                                  (Dollars in 000's)
                                            -------------------------------
                                            Three Months Ended December 31,
                                            -------------------------------
                                                 2001              2000
                                               -------           -------
                                                           
      ATM.................................     $ 2,179           $13,098
      TACC................................       1,675             1,472
      Parts, service and other............         783             2,126
                                               -------           -------
                                               $ 4,637           $16,696
                                               =======           =======


    ATM sales decreased 83% in the past year due primarily to the loss of CCC as
    a customer as described elsewhere herein. For the quarter ended December 31,
    2001, the Company shipped a total of 677 ATM units, an 80% decrease from the
    3,310 units shipped in the same quarter of the prior year. For the quarter
    ended December 31, 2001, shipments to non-CCC customers decreased 30% from
    the 971 units shipped to non-CCC customers in the same quarter of the prior
    year. In the opinion of management, the decline in non-CCC business in the
    quarter ended December 31, 2001 was due primarily to i) the economic
    downturn as a result of the events of September 11, 2001 and ii) the
    deferral of ATM purchases by certain retailers until 2002.

    Timed Access Cash Controller ("TACC") sales increased 14% in the quarter
    ended December 31, 2001, due primarily to the timing of the receipt of
    orders from customers.

    Parts and other revenues vary directly with sales of finished goods, and
    have decreased accordingly.

                                       8

    GROSS PROFIT, OPERATING EXPENSES AND NON-OPERATING ITEMS

    A comparison of certain operating information is provided in the following
    table:


                                                       (Dollars in 000's)
                                                 -------------------------------
                                                 Three Months Ended December 31,
                                                 -------------------------------
                                                      2001             2000
                                                    -------           ------
                                                                
      Gross profit..............................    $ 1,201           $6,301
      Selling, general and administrative.......      2,617            2,755
      Depreciation and amortization.............        256              341
                                                    -------           ------
      Operating income (loss)...................     (1,672)           3,205
      Interest expense..........................        729              322
                                                    -------           ------
      Income (loss) before taxes................     (2,401)           2,883
      Income taxes..............................       --                995
                                                    -------           ------
      Net income (loss).........................    $(2,401)          $1,888
                                                    =======           ======


    Gross profit on product sales decreased $5,100,000 from the quarter ended
    December 31, 2000, primarily as a result of the sharp decline in sales for
    the period. Gross margin as a percentage of sales, was 26% in the quarter
    ended December 31, 2001, compared to 38% in the same quarter of the previous
    year. The decrease in gross margin arose from certain fixed costs associated
    with a lower number of units shipped.

    Selling, general and administrative expenses for the quarter ended December
    31, 2001 decreased slightly from the same quarter of the previous year
    despite the significant decline in sales for the period. Reduction in
    variable costs was offset by an increase of approximately $300,000 in legal
    and accounting fees associated with the CCC bankruptcy and other matters.

    Depreciation and amortization for the quarter ended December 31, 2001 was
    $256,000, a decrease of $85,000 from the same quarter of the previous year.
    This difference is attributable to assets that became fully depreciated at
    the beginning of the year, which were related to additions of property,
    plant and equipment used in production of new ATM models.

    Interest expense increased $407,000 in the quarter ended December 31, 2001
    when compared to the same quarter of the previous year, due to accelerated
    interest on the Company's 6% subordinated convertible debentures from June
    27, 2001, as a result of the missed "put payment" on August 27, 2001.

    Income tax expense included a provision in the quarter ended December 31,
    2000 representing an effective tax rate of 34.5%. In the quarter ended
    December 31 2001, the Company established a valuation allowance equal to the
    amount of income tax benefit due to the uncertainty of the Company's ability
    to utilize such benefit.

LIQUIDITY AND CAPITAL RESOURCES

    The financial position of the Company deteriorated during fiscal 2001 as a
    result of CCC's bankruptcy and the Company's termination of sales to CCC,
    unprofitable operations and reduced sales of the Company's products
    resulting from general difficulties in the ATM market. This deterioration is
    reflected in the following key indicators as of December 31, 2001 and
    September 30, 2001:

                                       9



                                                   (dollars in 000's)
                                             -------------------------------
                                             December 31,      September 30,
                                                2001                2001
                                             ------------      -------------
                                                            
      Cash.................................   $  3,170            $ 3,266
      Working capital (deficit)............     (1,886)               565
      Total assets.........................     30,360             33,837
      Shareholders' equity.................      2,751              5,194


    The Company is party to a credit agreement with a bank (the "Lender") (as
    amended, the "Revolving Credit Facility"), which provides for a $7,000,000
    revolving line of credit with interest equal to the prime rate and a
    $544,000 term loan at 8.4% interest per annum. At December 31, 2001,
    $4,680,000 was outstanding under the Revolving Credit Facility and $192,000
    was outstanding under the term loan, compared to $5,200,000 and $224,000,
    respectively, at September 30, 2001. The Revolving Credit Facility was
    amended on December 18, 2001 to provide for, among other things, certain
    modifications to the financial covenants set forth in the Revolving Credit
    Agreement, modifications to the borrowing base, the reduction of the
    revolving line of credit from $10,000,000 to $7,000,000, and the waiver of
    compliance with certain covenants by the Company for the quarters ended June
    30, 2001 and September 30, 2001. Under the terms of the Revolving Credit
    Facility, we currently lack the necessary borrowing base to enable us to
    borrow any significant amount of the unused portion of the revolving line of
    credit, and accordingly have only minimal availability under the Revolving
    Credit Facility. In addition, the Company was not in compliance with certain
    financial covenants under the Revolving Credit Facility as of December 31,
    2001, and continues to be in non-compliance as of the filing date. As a
    result, the Lender could declare an event of default and exercise its
    remedies under the Revolving Credit Facility. Such remedies include the
    acceleration of all outstanding loans and the termination of the
    commitments. The Company does not have the funds available to repay all of
    its outstanding borrowings under the Revolving Credit Facility at the
    present time. Additionally, the Revolving Credit Facility expires, in
    accordance with its terms, on April 30, 2002. There can be no assurance that
    the Revolving Credit Facility will be renewed, and if it is not renewed,
    there can be no assurance that the Company will be able to obtain similar
    financing. The Company has been negotiating with other lenders to obtain
    financing to replace the Revolving Credit Facility at its expiration. In
    January 2002, the Company obtained a commitment from another lender, that
    would provide for up to $5 million of such financing. This commitment
    requires the Company to meet certain conditions and covenants and to
    restrict certain assets as collateral for the financing, as well as the
    execution of additional loan documents. The Company expects to comply with
    such conditions and covenants, although there can be no assurance that the
    Company will be able to comply with such conditions and covenants.

    In September 2000, the Company issued to two investors (the "Holders") an
    aggregate of $18,000,000 of the Company's 6% Convertible Debentures, due
    September 8, 2004 (the "Convertible Debentures"), convertible into the
    Company's Common Stock at a price of $9.50 per share. In addition, the
    Company issued warrants to the Holders to purchase 378,947 shares of the
    Company's Common Stock exercisable at any time through September 8, 2005 at
    an exercise price of $9.80 per share. The Convertible Debentures provide for
    three methods to convert the debentures into shares of the Company's Common
    Stock: (1) conversion at the option of the Holder; (2) conversion at the
    option of the Company; and (3) a put option.

    In June 2001, the Holders exercised their option to put the Convertible
    Debentures back to the Company. The Company had previously notified the
    Holders pursuant to the terms of the Convertible

                                       10

    Debentures that in the event such put option was exercised, the Company
    would pay all amounts due in cash. Accordingly, the principal amount of $18
    million, plus accrued and unpaid interest, was due on August 27, 2001. The
    Company did not make such payment on that date, and currently does not have
    the funds available to make such payments. The Company is party to
    Subordination Agreements (the "Subordination Agreements") with each Holder
    and the Lender which provide, among other things, for prohibitions: (i) on
    the Company making this payment to the Holders, and (ii) against the Holders
    taking legal action against the Company to collect this amount, other than
    to increase the principal balance of the Convertible Debentures for unpaid
    accounts or to convert the Convertible Debentures into the Company's Common
    Stock. The Holders may, in addition to their other rights and remedies,
    under certain circumstances, convert into our Common Stock all or a portion
    of the unpaid amount due at a conversion price equal to the current market
    price. Any such conversion would result in very substantial dilution to the
    Company's existing stockholders. In addition, any issuance of stock required
    by a conversion in excess of 19.99% of the Company's issued and outstanding
    shares will require stockholder approval under Nasdaq Rules, accordingly, it
    is unlikely that such an issuance would be permitted, which could subject
    the Company to additional penalties under the agreements. In the event we
    fail to prepay the Convertible Debentures as required under the terms of the
    Convertible Debentures and related agreements, the Holders would also have
    the right to declare an event of default under the Convertible Debentures. A
    declaration of an event of default would also be a default under the
    Revolving Credit Facility. The Company is currently in negotiations with the
    Holders regarding such non-payment and other terms of the Convertible
    Debentures. There can be no assurance, however, that such negotiations will
    be successful or that modifications to the Convertible Debentures will be
    able to be negotiated on terms acceptable to the Company.

    Even in the event the ongoing negotiations are successful in waiving
    provisions, delaying payments or restructuring the provisions of the
    Revolving Credit Facility and/or the Convertible Debentures, such terms may
    not be favorable to the Company, and could limit the Company's operations in
    the future. A failure to reach agreements on acceptable terms to the Company
    with respect to the matters described above relating to the Revolving Credit
    Facility and/or the Convertible Debentures will have a material adverse
    effect on the Company.

    The Company formerly owned 100% of 3CI Complete Compliance Corporation
    ("3CI"), a company engaged in the transportation and incineration of medical
    waste, until its divestiture of a majority interest in February 1994. The
    Company continues to own 698,464 shares of the common stock of 3CI. The
    Company has no immediate plan for the disposal of these shares, and
    accordingly, all the shares are presently pledged to secure borrowings under
    the revolving credit agreement with a bank.

    The Company's research and development budget for fiscal 2002 has been
    estimated at $2,900,000. The majority of these expenditures are applicable
    to enhancements of the existing product lines, development of new automated
    teller machine and cash controller products, and the development of new
    technology to facilitate such advanced services as check cashing and money
    order issuance. Total research and development expenditures were
    approximately $677,000 for the quarter ended December 31, 2001.

    In addition to the matters described in the foregoing paragraphs relating to
    indebtedness, the Company's financial position has also been adversely
    impacted by the downturn in operations as more fully described above.
    Reduced sales, together with the recoupment of inventory from the estate of
    CCC, have resulted in a buildup of finished goods and inventories in excess
    of the level normally maintained by the Company.

                                       11

    The Company has never paid dividends on shares of its Common Stock, and does
    not anticipate paying dividends in the foreseeable future. In addition, the
    Company's wholly owned subsidiary is restricted from paying dividends to the
    Company pursuant to the subsidiary's revolving credit agreement with a bank.

    MAJOR CUSTOMERS AND CREDIT RISK

    The Company generally retains a security interest in the underlying
    equipment that is sold to customers until it receives payment in full. The
    Company would incur an accounting loss equal to the carrying value of the
    accounts receivable, less any amounts recovered from liquidation of
    collateral, if a customer failed to perform according to the terms of the
    credit arrangements.

    Sales to CCC and the Company's other two major customers were as follows for
    the three months ended December 31, 2001 and 2000:


                                               (Dollars in 000's)
                                         ---------------------------------
                                          Three Months Ended December 31,
                                         ---------------------------------
                                            2001                   2000
                                         ----------            -----------
                                                         
      Credit Card Center..............   $     --              $11,786,718
      Customer B......................    1,067,385              1,838,020
      Customer C......................      490,815                   --


    Sales to customers outside the United States were approximately 9% and 3% of
    total revenues in the three months ended December 31, 2001 and 2000,
    respectively. All sales were transacted in U.S. dollars.

IMPACT OF RECENTLY ISSUED ACCOUNTING STANDARDS

    In July 2001, the FASB issued Statement of Financial Accounting Standards
    ("SFAS") No. 141, "Business Combinations," and SFAS No.142, "Goodwill and
    Other Intangible Assets." SFAS 141 requires that the purchase method of
    accounting be used for all business combinations initiated after June 30,
    2001. SFAS 141 also specifies criteria that intangible assets must meet in
    order to be recognized and reported separately from goodwill. SFAS 142
    requires that goodwill and intangible assets with indefinite useful lives
    will no longer be amortized to expense, but instead will be tested for
    impairment at least annually. Intangible assets with definite useful lives
    will be amortized to expense.

    The Company is required to adopt the provisions of SFAS 141 immediately and
    SFAS 142 effective October 1, 2002. Goodwill and intangible assets acquired
    in business combinations completed before July 1, 2001 will continue to be
    amortized through September 30, 2002.

    As of October 1, 2002, the Company will be required to reassess the useful
    lives of all acquired intangible assets and make any necessary amortization
    period adjustments by December 31, 2002. The Company will also be required
    to perform an assessment of whether there is an impairment of goodwill as of
    October 1, 2002, and at least annually thereafter. Any impairment charge
    recognized at October 1, 2002 will be shown as the cumulative effect of a
    change in accounting principle in the Company's statement of operations.

                                       12

    As of October 1, 2002, the Company expects to have unamortized goodwill of
    approximately $427,400, which will be subject to the transition provisions
    of SFAS 142. Amortization expense related to goodwill was $15,444 for each
    of the years ended September 30, 2001 and 2000. This amortization of
    goodwill will no longer occur under the new standards. The Company is
    evaluating the impact of adopting SFAS 142, but because of the extensive
    effort required, it is not practicable to reasonably determine, at the date
    of this report, whether a goodwill impairment charge will be recorded upon
    adoption of the new standards.

    In August 2001, the FASB issued SFAS No. 144, "Accounting for the Impairment
    or Disposal of Long-Lived Assets," which supersedes both SFAS No. 121,
    "Accounting for the Impairment of Long-Lived Assets and for Long-Lived
    Assets to Be Disposed Of" and the accounting and reporting provisions of APB
    Opinion No. 30, "Reporting the Results of Operations--Reporting the Effects
    of Disposal of a Segment of a Business, and Extraordinary, Unusual and
    Infrequently Occurring Events and Transactions", for the disposal of a
    segment of a business. SFAS 144 provides a single accounting model for
    long-lived assets to be disposed of. Although retaining many of the
    fundamental recognition and measurement provisions of SFAS 121, the new
    rules change the criteria to be met to classify an asset as held-for-sale.
    The new rules also broaden the criteria regarding classification of a
    discontinued operation.

RISK FACTORS

    Please see the risk factors contained in the Company's Annual Report on Form
    10-K for the year ended September 30, 2001.

FORWARD-LOOKING STATEMENTS

    This Form 10-Q contains certain forward-looking statements within the
    meaning of Section 27A of the Securities Act of 1933, as amended, and
    Section 21E of the Securities Exchange Act of 1934, as amended, which are
    intended to be covered by the safe harbors created thereby. Investors are
    cautioned that all forward-looking statements involve risks and uncertainty
    (including without limitation, the exercise of the put on the Convertible
    Debentures, the Company's non-compliance with certain provisions of its
    Revolving Credit Facility, the Company's financial position and working
    capital availability, the Company's future product sales, gross profit,
    selling, general and administrative expense, and seasonal variances in the
    Company's operations, as well as general market conditions), though the
    Company believes that the assumptions underlying the forward-looking
    statements contained herein are reasonable, any of the assumptions could be
    inaccurate, and therefore, there can be no assurance that the
    forward-looking statements included in this Form 10-Q will prove to be
    accurate. In light of the significant uncertainties inherent in the
    forward-looking statements included herein, the inclusion of such
    information should not be regarded as a representation by the Company or any
    other person that the objectives and plans of the Company will be achieved.

ITEM 3.     QUANTITATIVE AND QUALITATIVE DISCLOSURES
            ABOUT MARKET RISK

    The Company is exposed to changes in interest rates as a result of financing
    through its issuance of variable-rate and fixed-rate debt. If market
    interest rates were to increase 1% in fiscal 2002, however,

                                       13

    there would be no material impact on the Company's consolidated results of
    operations or financial position.

                           PART II. OTHER INFORMATION

ITEM 1.     LEGAL PROCEEDINGS

    CCC filed for protection under Chapter 11 of the United States Bankruptcy
    Code on June 6, 2001 in the United States Bankruptcy Court for the Eastern
    District of Pennsylvania. At that time, CCC owed the Company approximately
    $27 million, excluding any amounts for interest, attorney's fees and other
    charges. As of September 30, 2001, the Company had recouped inventory from
    the estate of CCC recorded at an approximate value of $3 million. At the
    time of the bankruptcy filing, the obligation was secured by a collateral
    pledge of accounts receivable, inventories and transaction income, although
    it is unclear as to what is the value of the Company's collateral. Based
    upon analysis by the Company of all available information regarding the CCC
    bankruptcy proceedings, the Company established a reserve in the amount of
    approximately $24 million in the fiscal year ended September 30, 2001
    against substantially all of the remaining balance of the note and accounts
    owed to the Company by CCC. Depending on the resolution of the bankruptcy
    proceedings, the Company may incur additional charges to earnings in future
    periods. Management of the Company intends to continue to monitor this
    matter and to take all actions that it determines to be necessary based upon
    its monitoring of the situation.

    In connection with CCC's bankruptcy filing, the Company filed proofs of
    claim as to the obligations of CCC due and owing the Company and the
    Company's interest in certain assets of CCC. Fleet National Bank ("Fleet"),
    which provided banking and related services to CCC, also filed claims
    asserting security interests in certain of the property in the bankruptcy
    estate of CCC. NCR, another secured creditor and vendor of CCC, and other
    leasing companies, filed claims based on alleged security interests in
    certain property of the bankruptcy estate as well.

    In the bankruptcy case, Fleet commenced an adversary proceeding against the
    Company and NCR seeking to assert its priority over the claims of the
    Company and NCR to some or all of the assets of CCC.

    The Company responded to Fleet's complaint and asserted claims against Fleet
    and NCR seeking a declaration from the court as to the Company's priority
    over the security interests held by Fleet and NCR. The Company is taking
    other appropriate action in the bankruptcy proceeding to protect its
    interest and rights.

    Prior to CCC's bankruptcy filing, the Company had commenced actions against
    CCC and Andrew J. Kallok ("Kallok"), the principal shareholder and executive
    officer of CCC. The actions commenced against CCC were stayed upon CCC's
    bankruptcy filing. The Company is pursuing the action, however, which it
    filed against Kallok on May 14, 2001. Kallok did not answer the motions
    filed by the Company in this matter and the Company filed a Motion for
    Default Judgment against Kallok on June 14, 2001. Kallok filed an Answer and
    Motion to Set Aside Interlocutory Default Judgment, which was ordered by the
    court, and a non-jury trial in this matter is currently scheduled for
    November 2002. Due to the current stage of the proceeding as well as the
    related bankruptcy proceeding of CCC, it is not possible to estimate the
    outcome of this action.

                                       14

    The Company and several of its officers and directors were named as
    defendants in a purported class action filed on October 31, 2001 in the
    United States District Court for the Southern District of Texas, George
    Lehockey v. Tidel Technologies, et al., H-01-3741. Subsequent to the filing
    of this suit, four identical suits were also filed in the Southern District.
    The plaintiffs in these actions purport to represent purchasers of our
    Common Stock from April 6, 2000 to February 8, 2001. These cases have not
    yet been consolidated, nor has the court appointed a lead plaintiff. The
    plaintiffs in the various cases are seeking unspecified amounts of
    compensatory damages, interest, and costs, including legal fees. The Company
    denies the allegations in the complaints and intends to defend itself
    vigorously. The class action lawsuits are still in the early stages of
    litigation. Consequently, it is not possible at this time to predict whether
    the Company will incur any liability or to estimate the damages, or the
    range of damages, if any, that the Company might incur in connection with
    these lawsuits. The inability of the Company to prevail in this action could
    have a material adverse affect on the Company's future business, financial
    condition, and results of operations.

    The Company and its subsidiaries are each subject to certain litigation and
    claims arising in the ordinary course of business. In the opinion of the
    management of the Company, the amounts ultimately payable, if any, as a
    result of such litigation and claims will not have a materially adverse
    effect on the Company's financial position.

ITEM 2.     CHANGES IN SECURITIES

    Not applicable.

ITEM 3.     DEFAULTS UPON SENIOR SECURITIES

    The Company was not in compliance with certain financial covenants under the
    Revolving Credit Facility as of December 31, 2001, and continues to be in
    non-compliance as of the filing date. See "Liquidity and Capital Resources".

ITEM 4.     SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

    Not applicable.

ITEM 5.     OTHER INFORMATION

    The Company has been notified by The Nasdaq National Market that the price
    of the Company's common stock has closed below the minimum continued listing
    requirement of $1.00 per share for thirty consecutive trading days, and that
    the Company will have until May 15, 2002 to regain compliance with the
    minimum bid price requirement. The Company has been notified that if it
    cannot regain compliance with the minimum bid requirements, then it will be
    provided with written notification that its securities will be subject to
    delisting procedures. The Company intends to apply to transfer its
    securities to The Nasdaq SmallCap Market, which transfer would take effect
    in the event the Company were unable to remain listed on The Nasdaq National
    Market. See "Risk Factors - Compliance with NASDAQ National Market Continued
    Listing Requirements" contained in the Company's Annual Report on Form 10-K
    for the fiscal year ended September 30, 2001.

    On February 5, 2002, the Company announced that James T. Rash, its Chairman,
    CEO and CFO, had taken a leave of absence for personal health reasons. The
    Board of Directors appointed Mark K.

                                       15

    Levenick, COO of Tidel, to the position of Interim CEO. The Company's Audit
    Committee, chaired by Raymond P. Landry, has provided additional oversight
    for various financial responsibilities during Mr. Rash's absence.

ITEM 6.     EXHIBITS AND REPORTS ON FORM 8-K

    a) EXHIBITS

       None.

    b) REPORTS ON FORM 8-K

       The Company filed two reports on Form 8-K under Item 5 - Other Events
       dated October 19, 2001 and December 21, 2001.

                                       16

                                    SIGNATURE

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

                                          TIDEL TECHNOLOGIES, INC.
                                          (Registrant)

DATE:  February 19, 2002              By: /s/ MARK K. LEVENICK
                                          ------------------------------
                                          Mark K. Levenick
                                          Interim Chief Executive Officer

                                       17