UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                              Washington D.C. 20549

                                   FORM 10-Q/A

(Mark One)

      X       Quarterly  report pursuant to Section 13 or 15(d) of the
   ------
              Securities Exchange Act of 1934. For the quarterly period ended
              March 31, 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: 0-24020

                             SYPRIS SOLUTIONS, INC.

             (Exact name of registrant as specified in its charter)


              Delaware                                        61-1321992
   (State or Other Jurisdiction of                         (I.R.S. Employer
   Incorporation or Organization)                         Identification No.)



                           101 Bullitt Lane, Suite 450
                           Louisville, Kentucky 40222

          (Address of principal executive offices, including zip code)


                                 (502) 329-2000

              (Registrant's telephone number, including area code)

                         ______________________________


Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months (or for such shorter period that the registrant was
required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days. Yes  X   No____.
                                       ---
As of April 24, 2002 the registrant had 14,060,126 shares of common stock
outstanding.






                                Table of Contents

PART I.    FINANCIAL INFORMATION
                                                                                                              
           ITEM 1.    FINANCIAL STATEMENTS

                      Consolidated Income Statements for the Three Months Ended March 31, 2002 and
                        April 1, 2001 .......................................................................     2

                      Consolidated Balance Sheets at March 31, 2002 and December 31, 2001 ...................     3

                      Consolidated Statements of Cash Flows for the Three Months Ended March 31, 2002
                        and April 1, 2001 ...................................................................     4

                      Notes to Consolidated Financial Statements ............................................     5

PART II.   OTHER INFORMATION

           ITEM 6.    EXHIBITS AND REPORTS ON FORM 8-K ......................................................     9

SIGNATURES ..................................................................................................    10

CERTIFICATIONS ..............................................................................................    11


                                       1



PART I.    FINANCIAL INFORMATION
ITEM 1.    FINANCIAL STATEMENTS

                             SYPRIS SOLUTIONS, INC.

                         CONSOLIDATED INCOME STATEMENTS
                    (in thousands, except for per share data)

                                                      Three Months Ended
                                                  -----------------------------

                                                    March 31,      April 1,
                                                      2002           2001
                                                  -----------     -------------
                                                          (Unaudited)

Net revenue:
   Outsourced services .........................  $    52,661     $    46,018
   Products ....................................        9,872          12,017
                                                  -----------     -----------

      Total net revenue ........................       62,533          58,035

Cost of sales:
   Outsourced services .........................       44,813          39,991
   Products ....................................        6,591           7,880
                                                  -----------     -----------

     Total cost of sales .......................       51,404          47,871
                                                  -----------     -----------

     Gross profit ..............................       11,129          10,164

Selling, general and administrative ............        6,514           6,575
Research and development .......................          831             677
Amortization of intangible assets ..............           51             335
                                                  -----------     -----------

     Operating income ..........................        3,733           2,577

Interest expense, net ..........................        1,082           1,129
Other income, net ..............................          (29)           (152)
                                                  -----------     -----------

     Income before income taxes ................        2,680           1,600

Income tax expense .............................          855             581
                                                  -----------     -----------

     Net income ................................  $     1,825     $     1,019
                                                  ===========     ===========

Earnings per share:
     Basic .....................................  $      0.18     $      0.10
     Diluted ...................................  $      0.17     $      0.10

Weighted average shares outstanding:

     Basic .....................................       10,169           9,723
     Diluted ...................................       10,742           9,900


         The accompanying notes are an integral part of the consolidated
                              financial statements.

                                       2



                             Sypris Solutions, Inc.

                           Consolidated Balance Sheets
                      (in thousands, except for share data)



                                                                                          March 31,    December 31,
                                                                                            2002           2001
                                                                                        -----------    -----------
                                                                                         (Unaudited)
                                                                                                 
                                     Assets

Current assets:
   Cash and cash equivalents ........................................................   $    27,247     $    13,232
   Accounts receivable, net .........................................................        42,930          39,758
   Inventory, net ...................................................................        63,012          60,574
   Other current assets .............................................................         8,465           7,991
                                                                                        -----------     -----------

     Total current assets ...........................................................       141,654         121,555

Property, plant and equipment, net ..................................................        73,457          70,452

Intangible assets, net ..............................................................        15,875          15,926

Other assets ........................................................................         4,018           3,511
                                                                                        -----------     -----------

                                                                                        $   235,004     $   211,444
                                                                                        ===========     ===========

                      Liabilities and Stockholders' Equity

Current liabilities:
   Accounts payable .................................................................   $    26,188     $    26,828
   Accrued liabilities ..............................................................        18,137          19,902
   Current portion of long-term debt ................................................            --           7,500
                                                                                        -----------     -----------

     Total current liabilities ......................................................        44,325          54,230

Long-term debt ......................................................................        62,500          80,000
Other liabilities ...................................................................         6,824           7,094
                                                                                        -----------     -----------

     Total liabilities ..............................................................       113,649         141,324

Stockholders' equity:
   Preferred stock, par value $.01 per share, 989,000 shares authorized;
     no shares issued ...............................................................            --              --
   Series A preferred stock, par value $.01 per share, 11,000 shares
     authorized; no shares issued ...................................................            --              --
   Common stock, non-voting, par value $.01 per share, 10,000,000 shares
     authorized; no shares issued ...................................................            --              --
   Common stock, par value $.01 per share, 20,000,000 shares authorized;
     13,547,853 and 9,898,675 shares issued and outstanding in 2002 and 2001,
     respectively ...................................................................           135              99
   Additional paid-in capital .......................................................        74,697          25,490
   Retained earnings ................................................................        48,252          46,427
   Accumulated other comprehensive income (loss) ....................................        (1,729)         (1,896)
                                                                                        -----------     -----------

     Total stockholders' equity .....................................................       121,355          70,120
                                                                                        -----------     -----------

                                                                                        $   235,004     $   211,444
                                                                                        ===========     ===========


               The accompanying notes are an integral part of the
                       consolidated financial statements.

                                       3



                             SYPRIS SOLUTIONS, INC.

                      CONSOLIDATED STATEMENTS OF CASH FLOWS

                                 (in thousands)



                                                                                            Three Months Ended
                                                                                        ---------------------------
                                                                                          March 31,      April 1,
                                                                                            2002           2001
                                                                                        -----------     -----------
                                                                                                (Unaudited)
Cash flows from operating activities:
                                                                                                  
   Net income .......................................................................   $     1,825     $     1,019
    Adjustments to reconcile net income to net cash (used in) provided by
     operating activities:
      Depreciation and amortization .................................................         2,680           2,328
      Other noncash charges .........................................................           257             150
      Changes in operating assets and liabilities:
        Accounts receivable .........................................................        (3,290)           (259)
        Inventory ...................................................................        (2,470)         (4,108)
        Other assets ................................................................          (483)          2,330
        Accounts payable ............................................................         1,002           5,135
        Accrued liabilities .........................................................        (1,635)             98
                                                                                        -----------     -----------

         Net cash (used in) provided by operating activities ........................        (2,114)          6,693

Cash flows from investing activities:
   Capital expenditures .............................................................        (7,602)         (8,114)
   Proceeds from sale of assets .....................................................             -              66
   Changes in nonoperating assets and liabilities ...................................          (433)           (254)
                                                                                        -----------     -----------

         Net cash used in investing activities ......................................        (8,035)         (8,302)

Cash flows from financing activities:
   Net (decrease) increase in debt under revolving credit agreements ................       (25,000)            625
   Proceeds from issuance of common stock ...........................................        49,164             139
                                                                                        -----------     -----------

         Net cash provided by financing activities ..................................        24,164             764
                                                                                        -----------     -----------

Net increase (decrease) in cash and cash equivalents ................................        14,015            (845)

Cash and cash equivalents at beginning of period ....................................        13,232          14,674
                                                                                        -----------     -----------

Cash and cash equivalents at end of period ..........................................   $    27,247     $    13,829
                                                                                        ===========     ===========



               The accompanying notes are an integral part of the
                       consolidated financial statements.

                                       4



                             SYPRIS SOLUTIONS, INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(1)      Nature of Business

         Sypris is a diversified provider of outsourced services and specialty
products. The Company performs a wide range of manufacturing, engineering,
design, testing and other technical services, typically under multi-year,
sole-source contracts with major companies and government agencies in the
markets for aerospace & defense electronics, truck components & assemblies, and
for users of test & measurement equipment.

(2)      Basis of Presentation

         The accompanying unaudited consolidated financial statements include
the accounts of Sypris Solutions, Inc. and its wholly-owned subsidiaries
(collectively, "Sypris" or the "Company"), Sypris Electronics, LLC, Sypris Test
& Measurement, Inc., Sypris Data Systems, Inc., and Sypris Technologies, Inc.,
and have been prepared by the Company in accordance with the rules and
regulations of the Securities and Exchange Commission (the "Commission"). All
significant intercompany transactions and accounts have been eliminated. These
unaudited consolidated financial statements reflect, in the opinion of
management, all material adjustments (which include only normal recurring
adjustments) necessary to fairly state the results of operations, financial
position and cash flows for the periods presented, and the disclosures herein
are adequate to make the information presented not misleading. Preparing
financial statements requires management to make estimates and assumptions that
affect the reported amounts of assets, liabilities, revenue and expenses. Actual
results for the three months ended March 31, 2002 are not necessarily indicative
of the results that may be expected for the year ending December 31, 2002. These
unaudited consolidated financial statements should be read in conjunction with
the consolidated financial statements, and notes thereto, for the year ended
December 31, 2001 as presented in the Company's annual report on Form 10-K.

(3)      Earnings Per Share

         There were no adjustments required to be made to net income for
purposes of computing basic and diluted earnings per share. A reconciliation of
the weighted average shares outstanding used in the calculation of basic and
diluted earnings per share is as follows (in thousands):



                                                                                            Three Months Ended
                                                                                        ---------------------------
                                                                                          March 31,        April 1,
                                                                                            2002             2001
                                                                                        -----------     -----------
                                                                                                (Unaudited)
                                                                                                        
         Shares used to compute basic earnings per share ...................                 10,169           9,723
         Dilutive effect of stock options ..................................                    573             177
                                                                                        -----------     -----------

         Shares used to compute diluted earnings per share .................                 10,742           9,900
                                                                                        ===========     ===========


                                       5



(4)      Inventory

         Inventory consists of the following (in thousands):



                                                                                          March 31,     December 31,
                                                                                            2002           2001
                                                                                        -----------     -----------
                                                                                         (Unaudited)
                                                                                                  
         Raw materials ..............................................................   $    16,036     $    19,003
         Work in process ............................................................        14,306           9,661
         Finished goods .............................................................         3,645           5,450
         Costs relating to long-term contracts and programs, net of
           amounts attributed to revenue recognized to date .........................        38,234          37,908
         Progress payments related to long-term contracts and programs ..............        (3,902)         (6,540)
         LIFO reserve ...............................................................        (1,126)           (987)
         Reserve for excess and obsolete inventory ..................................        (4,181)         (3,921)
                                                                                        -----------     -----------
                                                                                        $    63,012     $    60,574
                                                                                        ===========     ===========


(5)      Segment Data

         The Company's operations are conducted in two reportable business
segments: the Electronics Group and the Industrial Group. There was no
intersegment net revenue recognized in either of the periods presented. The
following table presents financial information for the reportable segments of
the Company for the three months ended March 31, 2002 and April 1, 2001 (in
thousands):



                                                                                            Three Months Ended
                                                                                        ---------------------------
                                                                                          March 31,      April 1,
                                                                                            2002           2001
                                                                                        -----------     -----------
                                                                                                (Unaudited)
                                                                                                  
         Net revenue from unaffiliated customers:

          Electronics Group .........................................................   $    44,076     $    50,081
          Industrial Group ..........................................................        18,457           7,954
                                                                                        -----------     -----------
                                                                                        $    62,533     $    58,035
                                                                                        ===========     ===========

         Gross profit:
          Electronics Group .........................................................   $     8,688     $     9,300
          Industrial Group ..........................................................         2,441             864
                                                                                        -----------     -----------
                                                                                        $    11,129     $    10,164
                                                                                        ===========     ===========

         Operating income:
          Electronics Group .........................................................   $     3,150     $     3,233
          Industrial Group ..........................................................         1,458             398
          General, corporate and other ..............................................          (875)         (1,054)
                                                                                        -----------     -----------
                                                                                        $     3,733     $     2,577
                                                                                        ===========     ===========


(6)      Commitments and Contingencies

         The Company's Sypris Technologies subsidiary is a co-defendant in two
lawsuits arising out of an explosion at a coker plant owned by Exxon Mobil
Corporation located in Baton Rouge, Louisiana. In each of these lawsuits, it is
alleged that a carbon steel pipe elbow that Sypris Technologies manufactured was
improperly installed and the failure of which caused the explosion. One of the
actions was brought by Exxon Mobil in 1994 in state district court in Louisiana
and claims damages for destruction of the plant, which Exxon Mobil estimates
exceed one hundred million dollars. Sypris Technologies is a co-defendant in
this action with the fabricator who built the pipeline into which the elbow was
incorporated and with the general contractor for the plant. The second action is
a class action suit also filed in 1994 in federal

                                       6



court in Louisiana on behalf of the residents living around the plant and claims
unspecified damages. Sypris Technologies is a co-defendant in this action with
Exxon Mobil, the contractor and the fabricator. In both actions, the Company
maintains that the carbon steel pipe elbow at issue was appropriately marked as
carbon steel and was improperly installed, without Sypris Technologies'
knowledge, by the fabricator and general contractor in circumstances that
required the use of a chromium steel elbow. Although the Company believes these
defenses to be meritorious, there can be no assurance that the Company will not
be found liable for some or all of the alleged damages. If the Company was to be
found liable and the damages exceeded available insurance coverage, the impact
could materially and adversely affect the Company's financial condition and
results of operations.

         The Company is involved in certain litigation and contract issues
arising in the normal course of business. While the outcome of these matters
cannot, at this time, be predicted in light of the uncertainties inherent
therein, management does not expect that these matters will have a material
adverse effect on the consolidated financial position or results of operations
of the Company.

(7)      Adoption of Recently Issued Accounting Standard

         Effective January 1, 2002, the Company adopted Statement of Financial
Accounting Standards ("SFAS") No. 142, "Goodwill and Other Intangible Assets."
Under SFAS No. 142, goodwill and indefinite lived intangible assets are no
longer amortized but will be reviewed at least annually for impairment.
Separable intangible assets that are not deemed to have an indefinite life will
continue to be amortized over their useful lives. The Company completed the
first of the required impairment tests of goodwill and indefinite lived
intangible assets during the three months ended March 31, 2002 and no adjustment
to the carrying value of goodwill was required.

         The nonamortization of goodwill has increased the Company's net income
and earnings per share. Following are pro forma results assuming goodwill had
not been amortized prior to January 1, 2002 (in thousands, except for per share
data):



                                                                                            Three Months Ended
                                                                                        ---------------------------
                                                                                          March 31,      April 1,
                                                                                            2002           2001
                                                                                        -----------     -----------
                                                                                                (Unaudited)
                                                                                                  
          Reported net income .......................................................   $     1,825     $     1,019
          Adjustment for amortization of goodwill ...................................             -             183
                                                                                        -----------     -----------

          Adjusted net income .......................................................   $     1,825     $     1,202
                                                                                        ===========     ===========

          Basic earnings per share as reported ......................................   $      0.18     $      0.10
          Adjustment for amortization of goodwill ...................................             -            0.02
                                                                                        -----------     -----------

          Adjusted basic earnings per share .........................................   $      0.18     $      0.12
                                                                                        ===========     ===========

          Diluted earnings per share as reported ....................................   $      0.17     $      0.10
          Adjustment for amortization of goodwill ...................................             -            0.02
                                                                                        -----------     -----------

          Adjusted diluted earnings per share .......................................   $      0.17     $      0.12
                                                                                        ===========     ===========


         There has been no change to the carrying value of the Company's
goodwill since January 1, 2002. Goodwill at March 31, 2002 for the Electronics
Group and the Industrial Group was $13,818,000 and $440,000, respectively. The
Company's intangible assets subject to amortization and the related amortization
expense are not material to the Company's consolidated financial position or
results of operations, respectively.

                                       7



(8)      Issuance of Common Stock

         On March 26, 2002, the Company completed a public stock offering of
3,600,000 shares of its common stock at $14.50 per share and generated proceeds,
after underwriting discounts and estimated expenses, of approximately
$48,844,000. On April 19, 2002, an over-allotment option was exercised for
500,000 shares at $14.50 per share and generated proceeds, after underwriting
discounts and estimated expenses, of approximately $6,785,000. The proceeds of
the offering were used to repay debt of $30,000,000 during March 2002 and
$22,500,000 during April 2002.

(9)      Income Taxes

         The Company's effective tax rate for the three months ended March 31,
2002 was 31.9%. Reconciling items between the federal statutory income tax rate
and the effective tax rate include management's estimate for 2002 of research
and development tax credits, state income tax benefits and certain other
permanent differences.

(10)     Accumulated Other Comprehensive Income

         The aggregate fair market value of all interest rate swap agreements
decreased from $728,000 at December 31, 2001 to $461,000 at March 31, 2002 and
was included in other liabilities on the consolidated balance sheet. The change
in fair market value, net of tax of $100,000, was recorded as other
comprehensive income during the three months ended March 31, 2002.

                                       8



Part II.   Other Information

Item 6.    Exhibits and Reports on Form 8-K

(a)  Exhibits:

   Exhibit
   Number     Note   Description

      3.2     (1)    Bylaws of the Company.

    10.20     (1)    Underwriting Agreement dated March 20, 2002 among Sypris
                     Solutions, Inc., Needham & Company, Inc. and A.G. Edwards &
                     Sons, Inc.

    10.21     (1)    Sypris Solutions, Inc. Executive Bonus Plan, effective as
                     of January 2, 2002, executed on or after April 1, 2002.

     99.1            Certification of Chief Executive Officer and Chief
                     Financial Officer Pursuant to Section 906 of the
                     Sarbanes-Oxley Act of 2002 (18 U.S.C. 1350).
 ______________

     (1)      Incorporated by reference to the Company's Form 10-Q for the
              quarterly period ended March 31, 2002 filed on April 29, 2002.

(b)       Reports on Form 8-K:

          The Company filed no reports on Form 8-K during the three months ended
March 31, 2002.

                                        9



                                   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.

                                             SYPRIS SOLUTIONS, INC.
                                                 (Registrant)


Date:   September 23, 2002       By:          /s/ David D. Johnson
      ------------------------      --------------------------------------------
                                               David D. Johnson
                                       Vice President & Chief Financial Officer

Date:   September 23, 2002       By:          /s/ Anthony C. Allen
      ------------------------      --------------------------------------------
                                               Anthony C. Allen
                                 Vice President, Controller & Chief Accounting
                                 Officer


                                       10





                                 CERTIFICATIONS

I, Jeffrey T. Gill, certify that:

1.       I have reviewed this quarterly report on Form 10-Q/A of Sypris
         Solutions, Inc.;

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

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

Date:   September 23, 2002       By:          /s/ Jeffrey T. Gill
      ------------------------      --------------------------------------------
                                               Jeffrey T. Gill
                                       President & Chief Executive Officer

I, David D. Johnson, certify that:

1.       I have reviewed this quarterly report on Form 10-Q/A of Sypris
         Solutions, Inc.;

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

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

Date:   September 23, 2002       By:          /s/ David D. Johnson
      ------------------------      --------------------------------------------
                                               David D. Johnson
                                      Vice President & Chief Financial Officer



                                       11