SECURITIES AND EXCHANGE COMMISSION
                            Washington, D.C. 20549





                                  FORM 10-Q


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

              For the quarterly period ended September 30, 2002
                        Commission File No.   0-27958


                             FLANDERS CORPORATION
            (Exact name of registrant as specified in its charter)


       North Carolina                                    13-3368271
(State or other jurisdiction of
 incorporation or organization.)                   (IRS Employer ID Number)

2399 26th Avenue North, St. Petersburg, Florida            33734
   (Address of principal executive offices)              (Zip Code)


      Registrant's telephone number, including area code: (727) 822-4411


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   [ ]


Indicate the number of shares outstanding of each of the issuer's classes of
common stock. As of November 11, 2002, the issuer had 26,033,153 shares of
common stock, par value $.001 per share, outstanding.






                             FLANDERS CORPORATION
                                  FORM 10-Q
                     FOR QUARTER ENDED September 30, 2002


PART I - FINANCIAL INFORMATION                                            Page

  Item 1 -

    Financial Statements

      Consolidated Condensed Balance Sheets for September
        30, 2002 (unaudited) and December 31, 2001                          3

        Consolidated Condensed Statements of Earnings (unaudited)
          for the three and nine months ended September 30,
          2002 and 2001                                                     4

        Consolidated Condensed Statements of Stockholders' Equity
          for the year ended December 31, 2001 and the nine months
          ended September 30, 2002 (unaudited)                              5

        Consolidated Condensed Statements of Cash Flows (unaudited)
          for the three and nine months ended September 30, 2002
          and 2001                                                          6

        Notes to Consolidated Condensed Financial Statements                7

  Item 2 -

    Management's Discussion and Analysis of Financial Condition and
      Results of Operations                                                12

  Item 3 -

    Quantitative and Qualitative Disclosures About Market Risk             18

  Item 4 -

    Controls and Procedures                                                18


PART II - OTHER INFORMATION

  Item 1 - Legal Proceedings                                               19

  Item 2 - Changes in Securities and Use of Proceeds                       19

  Item 3 - Defaults Upon Senior Securities                                 19

  Item 4 - Submission of Matters to a Vote of Security Holders             19

  Item 5 - Other Information                                               19

  Item 6 - Exhibits and Reports on Form 8-K                                19


SIGNATURES                                                                 20

CERTIFICATES OF CERTIFYING OFFICERS                                        21



                                    Page 2





                        PART I - FINANCIAL INFORMATION



Item 1.    Financial Statements

FLANDERS CORPORATION AND SUBSIDIARIES
CONSOLIDATED CONDENSED BALANCE SHEETS




                                                                 September 30,    December 31,
ASSETS                                                               2002             2001
                                                                 -------------    -------------
                                                                  (unaudited)
                                                                            
Current assets
  Cash and cash equivalents                                      $  3,614,477     $  3,877,785
  Receivables:
    Trade, less allowance for doubtful accounts:
      9/30/2002 $2,023,998; 12/31/2001 $1,531,650                  36,426,774       29,995,949
    Other                                                             547,656          483,941
  Inventories (Note B)                                             30,818,536       31,391,365
  Deferred taxes                                                    1,994,964        1,994,964
  Other current assets                                              3,677,303        4,633,848
                                                                 -------------    -------------
            Total current assets                                   77,079,710       72,377,852

Related party receivables                                             565,380          549,350
Other assets                                                        2,661,682        2,715,855
Intangible assets, less accumulated amortization of
  9/30/2002 $3,713,014; 12/31/2001 $3,670,891                      28,290,184       28,332,307
Property and equipment, less accumulated depreciation:
  9/30/2002 $38,669,147; 12/31/2001 $33,515,344                    71,614,877       76,279,734
                                                                 -------------    -------------
                                                                 $180,211,833     $180,255,098
                                                                 =============    =============


LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities
  Current maturities of long-term debt and capital leases        $ 27,941,620     $ 32,599,894
  Accounts payable                                                 16,510,245       15,726,086
  Accrued expenses                                                 11,794,289        9,449,073
                                                                 -------------    -------------
            Total current liabilities                              56,246,154       57,775,053

Long-term capital lease obligations, less current maturities        2,980,049        3,173,502
Long-term debt, less current maturities                            15,267,263       16,271,430
Long-term liabilities, other                                        1,870,924        1,089,983
Deferred taxes                                                      4,753,385        5,065,762
Commitments and contingencies
Stockholders' equity
  Preferred stock, no par value, 10,000,000 shares authorized;
    none issued                                                         -                -
  Common stock, $.001 par value; 50,000,000 shares authorized;
    issued and outstanding:  26,033,153 shares                         26,033           26,033
  Additional paid-in capital                                       90,331,524       90,331,524
  Notes receivable                                                 (8,609,873)      (8,325,978)
  Accumulated other comprehensive loss                             (1,122,554)        (653,990)
  Retained earnings                                                18,468,928       15,501,779
                                                                 -------------    -------------
                                                                   99,094,058       96,879,368
                                                                 -------------    -------------
                                                                 $180,211,833     $180,255,098
                                                                 =============    =============




                See Notes to Consolidated Financial Statements


                                    Page 3





FLANDERS CORPORATION AND SUBSIDIARIES
CONSOLIDATED CONDENSED STATEMENTS OF EARNINGS
(unaudited)




                                                            Three Months Ended              Nine Months Ended
                                                              September 30,                   September 30,
                                                       ----------------------------   ----------------------------
                                                           2002            2001            2002            2001
                                                       ------------    ------------   ------------    ------------
                                                                                          
Net sales                                              $ 50,135,932    $ 49,862,475   $137,357,379    $146,868,665
Cost of goods sold                                       39,248,100      38,974,568    106,517,176     114,481,895
                                                       ------------    ------------   ------------    ------------
    Gross profit                                         10,887,832      10,887,907     30,840,203      32,386,770

Operating expenses                                        7,964,948       8,788,590     22,524,233      26,988,002
                                                       ------------    ------------   ------------    ------------
    Operating income from continuing operations           2,922,884       2,099,317      8,315,970       5,398,768

Nonoperating expenses from continuing operations, net      (948,383)       (655,707)    (3,370,722)     (1,327,482)
                                                       ------------    ------------   ------------    ------------

    Earnings from continuing operations before
      income taxes                                        1,974,501       1,443,610      4,945,248       4,071,286

Provision for income taxes                                  789,800         697,423      1,978,099       1,898,493
                                                       ------------    ------------   ------------    ------------
    Earnings from continuing operations                   1,184,701         746,187      2,967,149       2,172,793

Loss from operations of discontinued subsidiary,
  (including tax benefit of $136,696 for the nine
  months ended September 30, 2001)                            -               -              -            (212,353)
                                                       ------------    ------------   ------------    ------------
            Net earnings                               $  1,184,701    $    746,187   $  2,967,149    $  1,960,440
                                                       ============    ============   ============    ============

Earnings per share from continuing operations
  Basic                                                $       0.05    $       0.03   $       0.11    $       0.08
                                                       ============    ============   ============    ============
  Diluted                                              $       0.05    $       0.03   $       0.11    $       0.08
                                                       ============    ============   ============    ============
Loss per share from discontinued operations
  Basic                                                $      -        $      -       $      -        $      (0.01)
                                                       ============    ============   ============    ============
  Diluted                                              $      -        $      -       $      -        $      (0.01)
                                                       ============    ============   ============    ============
Net earnings per share
  Basic                                                $       0.05    $       0.03   $       0.11    $       0.08
                                                       ============    ============   ============    ============
  Diluted                                              $       0.05    $       0.03   $       0.11    $       0.08
                                                       ============    ============   ============    ============
Weighted average common shares outstanding
  Basic                                                  26,033,153      26,033,153     26,033,153      26,039,011
                                                       ============    ============   ============    ============
  Diluted                                                26,033,153      26,033,153     26,034,436      26,039,011
                                                       ============    ============   ============    ============



                See Notes to Consolidated Financial Statements


                                    Page 4





FLANDERS CORPORATION AND SUBSIDIARIES
CONSOLIDATED CONDENSED STATEMENTS OF STOCKHOLDERS' EQUITY




                                                                                Accum-
                                                 Additional                  ulated Other
                                      Common      Paid-In         Notes        Compre-       Retained
                                      Stock       Capital       Receivable   hensive Loss    Earnings          Total
                                     --------  -------------  -------------  ------------  -------------  --------------
                                                                                        
Balance, January 1, 2001             $ 26,380  $  90,898,258  $  (7,891,208) $      -      $  15,117,854  $   98,151,284
  Interest on notes receivable
    secured by common shares             -             -           (434,770)        -              -            (434,770)
  Purchase and retirement of
    354,000 shares of common stock       (354)      (585,527)         -             -              -            (585,881)
  Issuance of 7,520 shares of
    common stock upon exercise of
    options                                 7         18,793          -             -              -              18,800

Comprehensive income (loss)
  Net earnings                            -            -              -             -            383,925         383,925
  Transition adjustment                                                          (579,273)                      (579,273)
  Net loss on cash flow hedges                                                    (74,717)                       (74,717)
                                                                                                          --------------
Total comprehensive loss                                                                                        (270,065)
                                     --------  -------------  -------------  ------------  -------------  --------------
Balance, December 31, 2001             26,033     90,331,524     (8,325,978)     (653,990)    15,501,779      96,879,368
  Interest on notes receivable
    secured by common shares
    (unaudited)                         -              -           (283,895)        -              -            (283,895)

Comprehensive income (loss)
  Net earnings (unaudited)             -               -              -             -          2,967,149       2,967,149
  Net loss on cash flow
    hedges (unaudited)                                                           (468,564)                      (468,564)

                                                                                                          --------------
Total comprehensive income
  (unaudited)                                                                                                  2,498,585
                                     --------  -------------  -------------  ------------  -------------  --------------
Balance, June September 30, 2002
  (unaudited)                        $ 26,033  $  90,331,524  $  (8,609,873) $ (1,122,554) $  18,468,928  $   99,094,058
                                     ========  =============  =============  ============  =============  ==============



                See Notes to Consolidated Financial Statements


                                    Page 5





FLANDERS CORPORATION AND SUBSIDIARIES
CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS
(Unaudited)




                                                            Three Months Ended              Nine Months Ended
                                                              September 30,                   September 30,
                                                       ----------------------------   ----------------------------
                                                           2002            2001            2002            2001
                                                       ------------    ------------   ------------    ------------
                                                                                          
CASH FLOWS FROM OPERATING ACTIVITIES
  Net cash provided by continuing operations           $  4,098,491    $  5,636,536   $  6,896,850    $  7,992,063
  Net cash used in discontinued operations                    -               -              -            (212,353)
                                                       ------------    ------------   ------------    ------------
        Net cash provided by operating activities         4,098,491       5,636,536      6,896,850       7,779,710
                                                       ------------    ------------   ------------    ------------
CASH FLOWS FROM INVESTING ACTIVITIES
  Purchase of property and equipment                       (393,405)     (1,693,936)    (2,887,190)     (6,814,822)
  Proceeds from sale of property and equipment            1,605,698           -          1,638,198           -
  Net proceeds (payments) from notes receivable             (82,730)         51,022        (16,030)        259,347
  Net (increase) decrease in other assets                   (32,807)         39,892        (39,242)         72,887
                                                       ------------    ------------   ------------    ------------
        Net cash used in investing activities of
          continuing operations                           1,096,756      (1,603,022)    (1,304,264)     (6,482,588)
                                                       ------------    ------------   ------------    ------------
CASH FLOWS FROM FINANCING ACTIVITIES
  Purchase and retirement of common stock                     -               -              -            (585,881)
  Net proceeds (payments) from revolving credit
    agreement                                            (3,635,407)       (374,418)    (4,128,220)      2,688,069
  Principal payments on long-term borrowings             (1,064,528)       (298,281)    (1,727,674)       (918,316)
                                                       ------------    ------------   ------------    ------------
        Net cash provided by (used in) financing
          activities                                     (4,699,935)       (672,699)    (5,855,894)      1,183,872
                                                       ------------    ------------   ------------    ------------
            Net increase (decrease) in cash and
              cash equivalents                              495,312       3,360,815       (263,308)      2,480,994
CASH AND CASH EQUIVALENTS
            Beginning of period                           3,119,165         453,307      3,877,785       1,333,128
                                                       ------------    ------------   ------------    ------------
            End of period                              $  3,614,477    $  3,814,122   $  3,614,477    $  3,814,122
                                                       ============    ============   ============    ============
SUPPLEMENTAL DISCLOSURES OF
  CASH FLOW INFORMATION
    Cash paid during the period for:
      Income taxes                                     $    161,428    $    128,733   $    244,621    $    128,733
                                                       ============    ============   ============    ============
      Interest                                         $  1,302,917    $  1,065,790   $  4,117,642    $  2,679,090
                                                       ============    ============   ============    ============

SUPPLEMENTAL SCHEDULE OF NON-CASH INVESTING
  AND FINANCING ACTIVITIES
    After tax impact of increase in interest rate
      swap liability                                   $    224,554    $    311,025   $    339,154    $    247,891
                                                       ============    ============   ============    ============



                See Notes to Consolidated Financial Statements


                                    Page 6




                    FLANDERS CORPORATION AND SUBSIDIARIES
             NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS

Note A. Nature of Business, Interim Financial Statements

Nature of business:

The Company designs, manufactures and sells air filters and related products. It
is focused on providing complete environmental control systems for end users
ranging from controlling contaminants in residences and commercial office
buildings through specialized manufacturing environments for semiconductors and
pharmaceuticals. The Company also designs and manufactures much of its own
production equipment to automate processes to decrease labor costs associated
with its standard products. The Company also produces glass-based air filter
media for many of its products. The vast majority of the Company's current
revenues come from the sale of after-market replacement filters, since air
filters are typically placed in equipment designed to last much longer than the
filters.

The Company sells some products for end users outside of the United States
through domestic specialty cleanroom contractors. These sales are accounted for
as domestic sales. The Company also sells products through foreign distributors,
primarily in Europe, and a wholly owned subsidiary, which sells to customers in
the Far East. Sales through foreign distributors and the Company's wholly owned
foreign subsidiary total less than 5% of net sales. Assets held outside the
United States are negligible.

Interim financial statements:

The interim consolidated condensed financial statements presented herein are
unaudited and have been prepared in accordance with the instructions to Form
10-Q and Article 10 of Regulation S-X. These statements should be read in
conjunction with the audited consolidated financial statements and notes thereto
included in our annual report on Form 10-K for the year ended December 31, 2001.
In the opinion of management the interim statements include all adjustments
(consisting only of normal recurring adjustments) necessary to summarize fairly
our financial position, results of operations, and cash flows. The results of
operations and cash flows for the three and nine months ended September 30, 2002
may not be indicative of the results that may be expected for the year ending
December 31, 2002.

Goodwill:

As of January 1, 2002, the Company adopted Statement of Financial Accounting
Standard (SFAS) No. 142, "Goodwill and Other Intangible Assets" (SFAS 142). SFAS
142 changes the accounting for goodwill from an amortization method to an
impairment-only approach. Thus, effective January 1, 2002, the Company has
ceased amortization of goodwill, including goodwill recorded in past business
combinations. The Company does not have any intangible assets with indefinite
lives other than goodwill.

In connection with the transitional goodwill impairment evaluation, SFAS 142
requires that goodwill be tested for impairment annually, or more frequently if
circumstances indicate potential impairment, by comparing the fair value of the
asset to its carrying amount. Such testing requires, as an initial step, that
each of the Company's reporting units, as defined in SFAS 142, be identified and
that the Company's assets and liabilities, including the existing goodwill and
intangible assets, be assigned to those reporting units. The Company has
determined that it has a single reporting unit, which consists of the
manufacturing and distribution of air filters for the HVAC market.


                                    Page 7






                    FLANDERS CORPORATION AND SUBSIDIARIES
             NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS


Note A. Nature of Business, Interim Financial Statements - continued

The Company completed the first step of the transitional impairment test
required by SFAS 142 during the quarter ended June 30, 2002. This required the
Company to assess the fair value of the Company and compare that value to its
shareholders' equity. In determining fair value, the Company considered the
guidance in SFAS 142, including the Company's market capitalization, control
premiums, discounted cash flows and other indicators of fair value. Based on
this analysis, there is an indication that the recorded goodwill, which totaled
$27,612,137 as of January 1, 2002, may be impaired.

The Company is in the process of completing the second step of the transitional
impairment analysis. This step requires the Company to compare, using January 1,
2002 amounts, the implied fair value of the recorded goodwill, determined in a
manner similar to a purchase price allocation in a business combination, to the
carrying amount of the goodwill. This second step is required to be completed as
soon as possible, but no later than December 31, 2002. Any transitional
impairment will be recognized as a cumulative effect of a change in accounting
principle, and the amount of that impairment will be recorded, as a non-cash
charge, in the Company's statements of earnings. It is not anticipated that such
a change would adversely affect the Company's business operations or cash flows.

The following table reconciles the Company's net earnings for the three months
and nine months ended September 30, 2002 and 2001, adjusted to exclude goodwill
amortization pursuant to SFAS 142 to amounts previously reported:




                                                            Three Months Ended              Nine Months Ended
                                                       ----------------------------   ----------------------------
                                                         9/30/2002       9/30/2001      9/30/2002       9/30/2002
                                                       ------------    ------------   ------------    ------------
                                                                                          
Net earnings
  Reported net earnings                                $  1,184,701    $    746,187   $  2,967,149    $  1,960,440
  Add back:  Goodwill amortization                            -             200,000          -             600,000
                                                       ------------    ------------   ------------    ------------
  Adjusted net earnings                                $  1,184,701    $    946,187   $  2,967,149    $  2,560,440
                                                       ============    ============   ============    ============

Earnings per share - basic
  Reported earnings per share                          $       0.05    $       0.03   $       0.11    $       0.08
  Goodwill amortization                                        -               0.01           -               0.02
                                                       ------------    ------------   ------------    ------------
  Adjusted earnings per share                          $       0.05    $       0.04   $       0.11    $       0.10
                                                       ============    ============   ============    ============

Earnings per share - diluted
  Reported earnings per share                          $       0.05    $       0.03   $       0.11    $       0.08
  Goodwill amortization                                        -               0.01           -               0.02
                                                       ------------    ------------   ------------    ------------
  Adjusted earnings per share                          $       0.05    $       0.04   $       0.11    $       0.10
                                                       ============    ============   ============    ============



                                    Page 8






                    FLANDERS CORPORATION AND SUBSIDIARIES
             NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS



Note A. Nature of Business, Interim Financial Statements - continued

Other comprehensive loss:

Other comprehensive loss is defined as the change in equity during a period,
from transactions and other events not included in net earnings, excluding
changes resulting from investments by owners (e.g., supplement stock offerings)
and distributions to owners (e.g., dividends).

As of September 30, 2002, accumulated comprehensive loss consisted of the
following:



                                                          
Balance at December 31, 2001                                 $   653,990
Net change during the period related to cash flow hedges         468,564
                                                             -----------
Balance at September 30, 2002                                $ 1,122,554
                                                             ===========


Accounts receivable:

The majority of the Company's accounts receivable are due from large retail,
wholesale, construction and other companies. Credit is extended based on
evaluation of the customers' financial condition. Accounts receivable terms are
within normal time frames for the respective industries. The Company maintains
allowances for doubtful accounts for estimated losses, which are reviewed
regularly by management. The estimated losses are based on the aging of accounts
receivable balances and historical write-off experience, net of recoveries. If
the financial condition of the Company's customers were to deteriorate,
resulting in an impairment of their ability to make payments, additional
allowances may be required.

Derivative financial instruments:

The Company has two interest rate swap agreements to hedge against the potential
impact on earnings from increases in market interest rates of two variable rate
bonds. Under the interest rate swap agreements, the Company receives or makes
payments on a monthly basis, based on the differential between 5.14% and a tax
exempt interest rate as determined by a remarketing agent. These interest rate
swap agreements are accounted for as a cash flow hedge in accordance with SFAS
No. 133, "Accounting for Derivative Instruments and Hedging Activities" (SFAS
133) as amended by SFAS 138, "Accounting for Certain Derivative Instruments and
Hedging Activities -- an Amendment to FASB Statement No. 133." The tax effected
fair market value of the interest rate swaps of $1,122,554 at September 30, 2002
is included in other comprehensive loss. The interest rate swap contracts expire
in 2013 and 2015.

Note B. Inventories

Our inventories consist of the following at September 30, 2002 and December 31,
2001:




                                                   9/30/2002       12/31/2001
                                                 -------------    -------------
                                                            
Finished goods                                   $  13,759,219    $  14,530,664
Work in progress                                     3,589,509        3,287,288
Raw materials                                       14,434,643       14,723,048
                                                 -------------    -------------
                                                    31,783,371       32,541,000
Less allowances                                        964,835        1,149,635
                                                 -------------    -------------
                                                 $  30,818,536    $  31,391,365
                                                 =============    =============



                                    Page 9






                    FLANDERS CORPORATION AND SUBSIDIARIES
             NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS



Note C. Stock Options and Warrants

The following table summarizes the activity related to all Company stock options
and warrants for the nine months ended September 30, 2002 and the year ended
December 31, 2001:



                                                                                        Weighted Average
                                                                Exercise Price            Exercise Price
                                                                  per Share                 per Share
                                               Stock     -----------------------------  -----------------
                                   Warrants   Options      Warrants         Options     Warrants  Options
                                   --------------------  -----------------------------  -----------------
                                                                                 
Outstanding at January 1, 2001      540,000  4,725,720   $ 8.40 - 14.73  $ 2.50 - 9.50  $ 10.04    $ 3.66
  Granted                              -     2,110,000          -          1.88 - 7.50     -         7.25
  Exercised                            -        (7,520)         -              2.50        -         2.50
  Canceled or expired                  -    (2,129,900)         -          2.50 - 9.50     -         7.37
                                   --------------------
Outstanding at December 31, 2001    540,000  4,698,300     8.40 - 14.73    1.88 - 8.50    10.04      4.89
  Granted                              -       130,000          -          1.71 - 2.36     -         1.77
  Exercised                            -         -              -               -          -          -
  Canceled or expired              (140,000)  (339,300)       14.73        1.87 - 8.50    14.73      4.26
                                   --------------------
Outstanding at September 30, 2002   400,000  4,489,000   $     8.40      $ 1.71 - 7.50  $  8.40    $ 4.84
                                   ====================
Exercisable at September 30, 2002   400,000  4,414,000   $     8.40      $ 1.74 - 7.50  $  8.40    $ 4.89
                                   ====================


The warrants and options expire at various dates ranging from June 2003 through
December 2008.


Note D. Litigation

The Company is involved in a dispute with a former workers' compensation
administrator and stop-loss insurer for some of the Company's subsidiaries. The
administrator has alleged that they are owed claims reimbursement and
administrative fees. The Company has counter-sued, claiming that the
administrator was negligent in its duties as administrator of our claims, that
it made payments on the Company's behalf which were specifically disallowed,
that they refused to follow instructions given to them by the Company, that they
failed to meet minimal acceptable standards for administering claims, and that
such failures constituted a material dereliction of their responsibilities as
administrator, as well as other claims related to malfeasance and negligence. In
addition, the Company is requesting reimbursement for excessive administrative
fees paid but not allowed under the terms of the policy. The amount and
probability of any payment or settlement is unknown at this time. Among the
issues being considered is the matter of currently unresolved workers'
compensation claims whose estimate of potential loss may change as a result of
this litigation. While management believes it has reserved an adequate amount
for settlement of these claims, there is no guarantee that the Company's actual
liability will not exceed its current estimate. Accordingly, these matters, if
resolved in a manner different from management's estimate, could have a material
adverse effect on the operating results or cash flows in the future.

From time to time, the Company is a party as plaintiff or defendant to various
legal proceedings related to normal business operations. In the opinion of
management, although the outcome of any legal proceeding cannot be predicted
with certainty, the ultimate liability of the Company in connection with its
legal proceedings will not have a material adverse effect on the Company's
financial position, but could be material to the results of operations in any
one future accounting period.


                                    Page 10






                    FLANDERS CORPORATION AND SUBSIDIARIES
             NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS



Note E. Subsequent Events

New Financing

On October 17, 2002, we signed agreements for a new credit facility with a bank,
which replaced and repaid our previous $30 million revolving credit facility,
which was in default at the time. The new $40 million facility consists of a $7
million term loan and a $33 million revolving credit line, both of which expire
on October 17, 2007. The term loan bears interest, at our option, at either (i)
LIBOR plus between 2.5% and 3%, dependent on the Company's fixed charge coverage
during the prior twelve months; or (ii) the greater of the Federal Funds
Effective Rate plus 0.5% or Fleet's base rate, plus between 0.5% and 1%,
dependent on the Company's fixed charge coverage during the prior twelve months.
The $33 million revolving credit facility bears interest at 0.25% less than the
term loan. Up to $11 million of the revolving credit facility may be used to
issue letters of credit. The new facility is collateralized by substantially all
of the Company's assets. The new line of credit agreement requires maintenance
of certain financial ratios, and restricts capital expenditures, dividends and
share repurchases.



                                    Page 11





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

The following discussions should be read in conjunction with our Consolidated
Condensed Financial Statements and the notes thereto presented in "Item 1 -
Financial Statements," our audited financial statements, and the related
Management's Discussion and Analysis of Financial Condition and Results of
Operations included in our report on Form 10-K for the year ended December 31,
2001. The information set forth in this "Management's Discussion and Analysis of
Financial Condition and Results of Operations" includes forward-looking
statements that involve risks and uncertainties. Many factors, including those
discussed below under "Factors That May Affect Future Results" could cause
actual results to differ materially from those contained in the forward-looking
statements below.

Overview

Flanders is a full-range air filtration product company engaged in designing,
manufacturing and marketing high performance, mid-range and standard-grade air
filtration products and related products and services. Our focus has evolved
from expansion through acquisition to increasing the quality and efficiency of
our high-volume replacement filtration products, and using these benefits to
compete more effectively in the marketplace. We also design and manufacture much
of our own production equipment and produce glass-based air filter media for
many of our air filtration products.

Critical Accounting Policies

The following discussion and analysis is based upon our consolidated condensed
financial statements, which have been prepared in accordance with accounting
principles generally accepted in the United States of America. The preparation
of our financial statements requires management to make estimates and
assumptions that affect the reported amounts of revenues and expenses, and
assets and liabilities at the relevant balance sheet dates. Note A of the Notes
to Consolidated Financial Statements in our Annual Report on Form 10-K for the
year ended December 31, 2001 describes the significant accounting policies used
in preparation of the Consolidated Condensed Financial Statements. Estimates are
used when accounting for certain items such as revenues, allowances for returns,
early payment discounts, customer discounts, doubtful accounts, employee
compensation programs, depreciation and amortization periods, taxes, inventory
values, insurance programs, and valuations of investments, goodwill, other
intangible assets and long-lived assets. We base our estimates on historical
experience, where applicable, and other assumptions that we believe are
reasonable under the circumstances. Actual results may differ from our estimates
under different assumptions or conditions.

We believe that the following critical accounting policies reflect our more
significant judgments and estimates used in preparation of our consolidated
financial statements. We maintain allowances for doubtful accounts for estimated
losses resulting from the inability of our customers to make payments due to us.
We base our estimates on the aging of our accounts receivable balances and our
historical write-off experience, net of recoveries. If the financial condition
of one or more of our customers were to deteriorate, additional allowances may
be required. We value our inventories at the lower of cost or market. We have an
obsolescence and valuation reserve for estimated obsolescence or unmarketable
inventory equal to the difference between the cost of the inventory and the
estimated market value based upon assumptions about future demand and market
conditions. If actual market conditions are less favorable than those projected
by management, if there are changes in customer buying patterns, or if new
technology or products are developed that compete with our existing inventory,
additional inventory write-downs may be required. Our insurance costs are
developed by management evaluation of the likelihood and probable amount of
potential claims based on historical experience and evaluation of each claim.
Changes in the key assumptions may occur in the future, which would result in
changes to related insurance costs. We also have recorded goodwill and
intangible assets related to previous acquisitions. Goodwill is tested for
impairment on an annual basis and between annual tests, if an event occurs or
circumstances change that would more likely than not reduce the fair value of a
reporting unit below its carrying amount. Poor operating performance of the
business activities related to goodwill, other intangible assets, or long-lived
assets could result in future cash flows of these assets declining below
carrying values, which could require a writedown of the carrying value of these
assets, which would adversely affect operating results.


                                    Page 12





Results of Operations for Three Months Ended September 30, 2002 Compared to
September 30, 2001

The following table summarizes our results of operations as a percentage of net
sales for the three months ended September 30, 2002 and 2001.



                                                         Three Months Ended
                                                           September 30,
                                             -----------------------------------------
                                                    2002                   2001
                                             -------------------   -------------------
                                                        $ (000's omitted)
                                                                   

Net sales                                    $ 50,136    100.0%    $ 49,862    100.0%
Gross profit                                   10,888     21.7       10,888     21.8
Operating expenses                              7,965     15.9        8,789     17.6
Operating income from continuing operations     2,923      5.8        2,099      4.2
Provision for income taxes                        790      1.6          697      1.4
Earnings from continuing operations             1,185      2.4          746      1.5



Net sales: Net sales for the third quarter of 2002 increased by $274,000, or
0.5%, to $50,136,000 from $49,862,000 for the third quarter of 2001. Sales were
basically unchanged in spite of acquiring additional market share among
mass-market retailers, although the air filtration market as a whole has been
depressed since the fourth quarter of 2001.

Gross Profit: Gross profit for the third quarter of 2002 and 2001 was unchanged
at $10,888,000 .

Operating expenses: Operating expenses for the third quarter of 2002 decreased
by $824,000, or 9.4%, to $7,965,000, representing 15.9% of net sales, from
$8,789,000, representing 17.6% of net sales, for the third quarter of 2001. The
decrease in operating expenses was caused by a decrease of approximately
$200,000 of amortization of goodwill expenses caused by the Company's adoption
of SFAS 142 effective January 1, 2002, and reductions in administrative staffing
and other cost containment efforts.

Provision for income taxes: Our income tax provision for the third quarter of
2002 and 2001 consisted of a blended state and federal tax rate, excluding
nondeductible expenses such as amortization of goodwill of approximately
$200,000 during the third quarter of 2001, of approximately 40% of earnings from
continuing operations before income taxes.


Results of Operations for Nine Months Ended September 30, 2002 Compared to
September 30, 2001

The following table summarizes our results of operations as a percentage of net
sales for the nine months ended September 30, 2002 and 2001.



                                    Page 13







                                                         Nine Months Ended
                                                           September 30,
                                             -----------------------------------------
                                                    2002                   2001
                                             -------------------   -------------------
                                                        $ (000's omitted)
                                                                   


Net sales                                    $ 137,357   100.0%    $ 146,869   100.0%
Gross profit                                    30,840    22.5        32,387    22.1
Operating expenses                              22,524    16.4        26,988    18.4
Operating income from continuing operations      8,316     6.1         5,399     3.7
Provision for income taxes                       1,978     1.4         1,898     1.3
Earnings from continuing operations              2,967     2.2         2,173     1.5
Loss from discontinued operations                 -        -            (212)   (0.1)
Net earnings                                     2,967     2.2         1,960     1.3




Net sales: Net sales for the first nine months of 2002 decreased by $9,512,000,
or 6.5%, to $137,357,000 from $146,869,000 for the first nine months of 2001.
This decrease in net sales was due to the continuation of an unexpectedly soft
market that began in the fourth quarter of 2001.

Gross Profit: Gross profit for the first nine months of 2002 decreased by
$1,547,000, or 4.8%, to $30,840,000, which represented 22.5% of net sales, from
$32,387,000, which represented 22.1% of net sales, for the first nine months of
2001. The increase in gross profit percentage was principally attributable to
price increases, the elimination of unprofitable accounts, and increases in
operating efficiency in manufacturing operations, including labor force
reductions, partially balanced by smaller efficiencies of scale associated with
lower sales.

Operating expenses: Operating expenses for the first nine months of 2002
decreased by $4,464,000, or 16.5%, to $22,524,000, representing 16.4% of net
sales, from $26,988,000, representing 18.4% of net sales, for the first nine
months of 2001. The decrease in operating expenses was caused by a decrease in
sales-related expenses associated with decreased revenues, a decrease of
approximately $600,000 of amortization of goodwill expenses caused by the
Company's adoption of SFAS 142 effective January 1, 2002, and reductions in
administrative staffing and other cost containment efforts.

Provision for income taxes: Our income tax provision for the first nine months
of 2002 and 2001 consisted of a blended state and federal tax rate, excluding
nondeductible expenses such as amortization of goodwill of approximately
$600,000 during the first nine months of 2001, of approximately 40% of earnings
from continuing operations before income taxes.


Liquidity and Capital Resources

Our working capital was approximately $20,834,000 at September 30, 2002,
compared to approximately $14,603,000 at December 31, 2001. This includes cash
and cash equivalents of $3,614,000, at September 30, 2002 and $3,878,000 at
December 31, 2001.

Our trade receivables increased $6,431,000, or 21.4%, to $36,427,000 at
September 30, 2002, from $29,996,000 at December 31, 2001. Days sales
outstanding, the ratio of receivables to average daily sales during the prior
three months was 67 days at September 30, 2002 and 64 days at December 31, 2001.
These ratios for days sales outstanding typically vary between 60 and 70 days,
depending on timing differences in shipments and payments received.

Our continuing operations generated $6,897,000 and $7,992,000 of cash during the
first nine months of 2002 and 2001, respectively. This decrease in operating
cash flows was primarily due to receivables, which increased $6,431,000 during
the first nine months of 2002 but actually decreased $249,000 during the first
nine months of 2001, partially balanced by increases in net income, accounts
payable and income taxes payable, included in



                                    Page 14






accrued expenses. Historically, our business is seasonal, with our second and
third quarters having higher sales than our first and fourth quarters. We
attempt to moderate swings in labor requirements and product shortages due to
this seasonal variance by increasing inventories in the first quarter and first
part of the second quarter. Larger inventories reduce the likelihood of stock
shortages during our busy season and help smooth out our labor requirements. In
general, we expect operations to consume cash, or generate substantially less
cash than earnings before taxes, depreciation and amortization, during our first
and second quarters because of increases in inventory and trade accounts
receivable. Our financing activities used $5,856,000 of cash during the first
nine months of 2002, primarily consisting of payments on debt. Our investing
activities consumed $1,304,000 of cash during the first nine months of 2002,
primarily consisting of expenditures on property and equipment, net of sales of
capital equipment.

At September 30, 2002, we were in default on our $30 million working capital
credit facility from two banks, which expired in August 2002 - see "Subsequent
Events." As of September 30, 2002, we had used approximately $25.5 million of
the $30 million working capital facility. The working capital credit facility
bears interest at LIBOR, which was 1.81% at September 30, 2002, plus 3.5%.

In connection with the working capital credit facility and notes payable to a
regional development authority and bank, the Company has agreed to certain
restrictive covenants which include, among other things, not paying dividends,
not repurchasing its stock, and maintenance of certain financial ratios at all
times including: a minimum current ratio, minimum tangible net worth, a maximum
ratio of total liabilities to tangible net worth and a minimum fixed charge
coverage ratio.

At times during 2002 and 2001, including at September 30, 2002 and December 31,
2001, the Company was in violation of certain financial loan covenants. The
working capital credit facility was collateralized by the pledge of all common
stock of the subsidiaries owned by the Company and other assets of the Company.

In 1998, the Board of Directors authorized the repurchase of up to two million
shares of our common stock, which repurchase was completed in September 2000. On
September 22, 2000, the Board of Directors authorized the repurchase of up to an
additional two million shares of common stock through open market or negotiated
transactions. Further repurchases under this program are restricted under our
new line of credit agreement unless certain financial ratios are met. As of
November 8, 2002, approximately 575,000 shares had been repurchased in the open
market under this authorization.

Any major increases in sales may require substantial capital investment for the
manufacture of filtration products. Failure to obtain sufficient capital could
materially adversely impact our growth potential.

Subsequent Events

On October 17, 2002, we signed agreements for a new credit facility with Fleet
Capital Corporation, which replaced and repaid our previous $30 million
revolving credit facility, which was in default at the time. The new $40 million
facility consists of a $7 million term loan and a $33 million revolving credit
line, both of which expire on October 17, 2007. The term loan bears interest, at
our option, at either (i) LIBOR plus between 2.5% and 3%, dependent on the
Company's fixed charge coverage during the prior twelve months; or (ii) the
greater of the Federal Funds Effective Rate plus 0.5% or Fleet's base rate, plus
between 0.5% and 1%, dependent on the Company's fixed charge coverage during the
prior twelve months. The $33 million revolving credit facility bears interest at
0.25% less than the term loan. Up to $11 million of the revolving credit
facility may be used to issue letters of credit. The new facility is
collateralized by substantially all of the Company's assets. The new line of
credit agreement requires maintenance of certain financial ratios, and restricts
capital expenditures, dividends and share repurchases.


Outlook

We recently announced that we had adapted our biocontainment products for use as
part of a system for hardening government buildings, commercial office complexes
and public venues against airborne bioweapons such as anthrax



                                    Page 15





and smallpox. There is currently interest in these products, and additional
orders for these products were received in the third quarter of 2002 for
shipment during the next six months. We do not know whether this interest will
be sustained for a long period of time. We also do not have any reliable data
upon the potential size of this developing market. Any significant trend towards
requiring hardening of these types of facilities against airborne bioweapons
could have a significant impact on our business.

We are currently introducing new products for the retail marketplace, primarily
our Airia indoor air cleaners and WholeHouse residential air cleaning systems.
In contrast to our standard retail filters, the bulk of which sell for unit
prices between $0.50 and $10, these new products will sell for substantially
more (between $200 and $5,000, with replacement packs ranging from $3 to $15 per
month). These are new products which are substantially different in features,
appearance and performance from competing products. We have no actual market
data on how successful they will be, and hence have no way of estimating their
impact on the financial results of the Company. Any sales of these units in
significant quantities will require additional financial resources, either
through equity or debt financing, to meet working capital requirements for
production and sale of these products.

Sales of air filtration products for semiconductor facilities, historically a
major market, are expected to be slow through the rest of 2002, with most
analysts pushing recovery for this sector out to at least 2003. The current weak
economy is also expected to have a dampening effect on sales of air filtration
products across all product lines and end-user categories. As long as the
current weakness in the economy continues, in individual market segments or the
marketplace as a whole, our results will be negatively affected.

Our most common products, in terms of both unit and dollar volume, are
residential throw-away spun glass filters, which usually sell for prices under
$1.00. Any increase in consumer concern regarding air pollution, airborne
pollens, allergens, and other residential airborne contaminants could result in
replacement of some of these products with higher value products. Our higher
value products include our NaturalAire higher-efficiency filters for residential
use, with associated sales prices typically over $5.00 each. Any such trend
would have a beneficial effect on our business. If our residential air cleaners
are successful, we believe replacement filter sales, and the increased awareness
of indoor air quality engendered by the simple presence of the air cleaners,
will help to create and/or accelerate this trend.

This Outlook section, and other portions of this document, include certain
"forward-looking statements" within the meaning of that term in Section 27A of
the Securities Act of 1933, and Section 21E of the Securities Exchange Act of
1934, including, among others, those statements preceded by, following or
including the words "believe," "expect," "intend," "anticipate" or similar
expressions. These forward-looking statements are based largely on the current
expectations of management and are subject to a number of assumptions, risks and
uncertainties. Our actual results could differ materially from these
forward-looking statements. Important factors to consider in evaluating such
forward-looking statements include those discussed below under the heading
"Factors That May Affect Future Results" as well as:

  * the shortage of reliable market data regarding the air filtration market,

  * changes in external competitive market factors or in our internal budgeting
    process which might impact trends in our results of operations,

  * anticipated working capital or other cash requirements,

  * changes in our business strategy or an inability to execute our strategy
    due to unanticipated changes in the market,

  * product obsolescence due to the development of new technologies, and

  * various competitive factors that may prevent us from competing successfully
    in the marketplace.

In light of these risks and uncertainties, there can be no assurance that the
events contemplated by the forward-looking statements contained in this Form
10-Q will in fact occur.



                                    Page 15





Factors That May Affect Future Results

Failure to Manage Future Growth Could Adversely Impact Our Business Due to the
Strain on Our Management, Financial and Other Resources

Due to acquisitions and expansions, our net sales increased by approximately
400% from 1995 through 2001, (a compound annual growth rate of 25%). We have not
continued to expand at this rate during 2002. Future growth could place a strain
on our management and financial capabilities. Our ability to compete effectively
and manage future growth depends on our ability to:

  * recruit, train and manage our work force, particularly in the areas of
    corporate management, accounting, research and development and operations,

  * manage production and inventory levels to meet product demand,

  * manage and improve production quality,

  * expand both the range of customers and the geographic scope of our customer
    base, and

  * improve financial and management controls, reporting systems and procedures.

Any failure to manage growth effectively could have a material adverse effect on
our business, financial condition and results of operations.

Any Delay in Procuring Financing for New Products or Failure to Adequately
Ramp-Up Production Capacity to Meet Demand Could Adversely Impact Our Business
Due to Strain on Financial Resources.

During 2002 we are introducing new products which, if successfully
mass-marketed, will require large amounts of additional financing and/or
capital. This financing may need to be available on short notice. Any failure to
obtain such financing, or delay in financing, could cause the failure of the new
products due to inability to deliver on time, and could adversely impact
relationships with current major accounts. In addition, delays in an untried
supply chain, new production chains, mass manufacturing difficulties with new
products, and other delays common to the launch of a new product line could also
adversely impact the success of the products, as well as current relationships
with major accounts.

Our Plan to Centralize Overhead Functions May Not Produce the Anticipated
Benefits to Our Operating Results

We are currently implementing plans to centralize and eliminate duplication of
efforts between our subsidiaries in the following areas:

  * purchasing,
  * production planning,
  * shipping coordination,
  * marketing,
  * accounting,
  * personnel management,
  * risk management, and
  * benefit plan administration.

We have no assurance that cutting overhead in this fashion will have the
anticipated benefits to our operating results. Additionally, we have no
assurance that these reorganizations will not significantly disrupt the
operations of the affected subsidiaries.

The preceding discussion should be read in conjunction with our annual report on
Form 10-K, which also includes additional "Factors That May Affect Future
Results" which are still applicable during the current period. Because of the
foregoing factors, as well as other variables affecting our operating results,
past financial performance should not be considered a reliable indicator of
future performance, and investors should not use historical trends to anticipate
results or trends in future periods.



                                    Page 17





Item 3. Quantitative and Qualitative Disclosures About Market Risk

We are exposed to various market risks and interest rate risks. Market risk is
the potential loss arising from adverse changes in market rates and prices, such
as foreign currency exchange and interest rates. For Flanders, these exposures
are primarily related to the sale of product to foreign customers and changes in
interest rates. We do not have any derivatives or other financial instruments
for trading or speculative purposes.

The fair value of the Company's total long-term debt, including capital leases,
at September 30, 2002 was approximately $48,060,000. Market risk was estimated
as the potential decrease (increase) in future earnings and cash flows resulting
from a hypothetical 10% increase (decrease) in the Company's estimated weighted
average borrowing rate at September 30, 2002. Although most of the interest on
the Company's debt is indexed to a market rate, there would be no material
effect on the future earnings or cash flows related to the Company's total debt
for such a hypothetical change.

We have only a limited involvement with derivative financial instruments. We
have two interest rate swap agreements to hedge against the potential impact on
earnings from increases in market interest rates of two variable rate bonds.
Under the interest rate swap agreements, we receive or make payments on a
monthly basis, based on the differential between 5.14% and a tax exempt interest
rate as determined by a remarketing agent. These agreements are accounted for as
a cash flow hedge in accordance with SFAS 133 and SFAS 138. Gains or losses
related to ineffectiveness of the cash flow hedge are included in net income
during the appropriate period related to hedge ineffectiveness. The tax effected
fair market value of the interest rate swap of $1,123,000 is included in other
comprehensive income. The interest rate swap contracts expire in 2013 and 2015.

The Company's financial position is not materially affected by fluctuations in
currencies against the U.S. dollar, since assets held outside the United States
are negligible. Risks due to changes in foreign currency exchange rates are
negligible, as the preponderance of our foreign sales occur over short periods
of time or are demarcated in U.S. dollars.

Item 4. Controls and Procedures

(a) Under the supervision and with the participation of the Company's
management, including the Company's principal executive officer and principal
financial officer, the Company conducted an evaluation of its disclosure
controls and procedures, as such term is defined under Rule 13a-14(c)
promulgated under the Securities Exchange Act of 1934, as amended (the "Exchange
Act"), within 90 days of the filing date of this report. Based on their
evaluation, our principal executive officer and principal financial officer
concluded that our disclosure controls and procedures are effective.

(b) The Company has evaluated its inventory accounting procedures and developed
additional accounting control processes related to these transactions to ensure
they are recorded timely and accurately in the financial statements. The Company
has also developed and is currently implementing new processes and procedures to
ensure that its reports under the Exchange Act are completed in a timely and
accurate manner.



                                    Page 18






                         PART II - OTHER INFORMATION


Item 1. Legal Proceedings.

We are involved in a dispute with a former benefit plan administrator (U.S.
District Court, Middle District of Florida, Tampa Division, Case No. CIV
1971-T-17-F, Liberty Mutual v. Flanders Corporation et al). Liberty Mutual was
the Workers' Compensation administrator and stop-loss insurer for some of the
Company's subsidiaries. They have alleged that they are owed claims
reimbursement and administrative fees. We have counter-sued, claiming that
Liberty Mutual was negligent in its duties as administrator of our claims, that
it made payments on our behalf which were specifically disallowed, that they
refused to follow instructions given to them by us, that they failed to meet
minimal acceptable standards for administering claims, and that such failures
constituted a material dereliction of their responsibilities as administrator,
as well as other claims related to malfeasance and negligence. In addition, we
are requesting reimbursement of excessive administrative fees paid but not
allowed under the terms of the policy. The amount and probability of any
settlement or award related to this litigation is unknown at this time. Among
the issues being considered is the matter of currently unresolved workers'
compensation claims whose estimate of potential loss may change as a result of
this litigation. While management believes it has reserved an adequate amount
for settlement of these claims, there is no guarantee that the Company's actual
liability will not exceed its current estimate. Accordingly, these matters, if
resolved in a manner different from management's estimate, could have a material
adverse effect on the operating results or cash flows in any one future
accounting period.

Additionally, from time to time, we are a party to various legal proceedings
incidental to our business. None of these proceedings are material to our
business, operations or financial condition.

In the opinion of management, although the outcome of any legal proceeding
cannot be predicted with certainty, the ultimate liability of the Company in
connection with its legal proceedings will not have a material adverse effect on
the Company's financial position, but could be material to the results of
operations in any one future accounting period.


Item 2. Changes in Securities and the Use of Proceeds - None.


Item 3. Defaults Upon Senior Securities - None.


Item 4. Submission of Matters to a Vote of Security Holders - None.


Item 5. Other Information - None


Item 6. Exhibits and Reports on Form 8-K

        (a)    Exhibits

    Exhibit No.                Description

       99.1  Certification of Chief Executive Officer pursuant to 18 U.S.C.
             Section 1350, as adopted pursuant to Section 906 of The
             Sarbanes-Oxley Act of 2002.

       99.2  Certification of Chief Financial Officer pursuant to 18 U.S.C.
             Section 1350, as adopted pursuant to Section 906 of The
             Sarbanes-Oxley Act of 2002.




                                    Page 19






        (b)    Reports on Form 8-K


  October 17, 2002 - Report on 8-K - Item 5 describing new credit facility.





                                  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.

Dated this 19th day of November, 2002.


                            FLANDERS CORPORATION


                            /s/ Robert R. Amerson
                            _______________________________________________
                            By:
                            Robert R. Amerson
                            President, Chief Executive Officer and Director


                            /s/ Steven K. Clark
                            _______________________________________________
                            By:
                            Steven K. Clark
                            Chief Operating Officer, Vice President/Chief
                            Financial Officer, Principal Accounting Officer
                            and Director




                                    Page 20





                    CERTIFICATION PURSUANT TO RULE 13A-14
             OF THE SECURITIES EXCHANGE ACT OF 1934, AS AMENDED,
                            AS ADOPTED PURSUANT TO
                SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002


I, Robert R. Amerson, certify that:

1. I have reviewed this quarterly report on Form 10-Q of Flanders Corporation;

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

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

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

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

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

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

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

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

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



                                    Page 21





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

    Date:  November 19th, 2002.


                                        /s/ Robert R. Amerson
                                        _____________________________________
                                        Robert R. Amerson
                                        President and Chief Executive Officer




                                    Page 22






                    CERTIFICATION PURSUANT TO RULE 13A-14
             OF THE SECURITIES EXCHANGE ACT OF 1934, AS AMENDED,
                            AS ADOPTED PURSUANT TO
                SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002




I, Steven K. Clark, certify that:

1. I have reviewed this quarterly report on Form 10-Q of Flanders Corporation;

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

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

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

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

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

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

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

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

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




                                    Page 23





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


    Date:  November 19th, 2002.

                                    /s/ Steven K. Clark
                                    _________________________________________
                                    Steven K. Clark
                                    Chief Financial Officer







                                    Page 24