x
|
QUARTERLY REPORT PURSUANT TO
SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
¨
|
TRANSITION
REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF
1934
|
Delaware
|
58-1954497
|
(State
or other jurisdiction
|
(IRS
Employer Identification Number)
|
of
incorporation or organization)
|
|
8302
Dunwoody Place, Suite 250, Atlanta, GA
|
30350
|
(Address
of principal executive offices)
|
(Zip
Code)
|
Class
|
Outstanding at November 2, 2009
|
|
Common Stock, $.001 Par Value
|
54,529,415
|
|
shares of registrant’s
|
||
Common Stock
|
Page
No.
|
|||
PART
I
|
FINANCIAL
INFORMATION
|
||
Item
1.
|
Condensed
Financial Statements
|
||
Consolidated
Balance Sheets -
|
|||
September
30, 2009 (unaudited) and December 31, 2008
|
1
|
||
Consolidated
Statements of Operations -
|
|||
Three
and Nine Months Ended September 30, 2009 and 2008
(unaudited)
|
3
|
||
Consolidated
Statements of Cash Flows -
|
|||
Nine
Months Ended September 30, 2009 and 2008 (unaudited)
|
4
|
||
Consolidated
Statement of Stockholders’ Equity -
|
|||
Nine
Months Ended September 30, 2009 (unaudited)
|
5
|
||
|
|||
Notes
to Consolidated Financial Statements
|
6
|
||
Item
2.
|
Management’s
Discussion and Analysis of
|
||
Financial
Condition and Results of Operations
|
26
|
||
Item
3.
|
Quantitative
and Qualitative Disclosures
|
||
About
Market Risk
|
53
|
||
Item
4.
|
Controls
and Procedures
|
54
|
|
PART
II
|
OTHER
INFORMATION
|
||
Item
1.
|
Legal
Proceedings
|
56
|
|
Item
1A.
|
Risk
Factors
|
56
|
|
Item
4.
|
Submission
of Matters to a Vote of Security Holders
|
56
|
|
Item
6.
|
Exhibits
|
58
|
September 30,
|
||||||||
2009
|
December 31,
|
|||||||
(Amount in Thousands, Except for Share Amounts)
|
(Unaudited)
|
2008
|
||||||
ASSETS
|
||||||||
Current
assets:
|
||||||||
Cash
|
$ | 73 | $ | 129 | ||||
Restricted
cash
|
55 | 55 | ||||||
Accounts
receivable, net of allowance for doubtful
|
||||||||
accounts
of $218 and $333, respectively
|
18,275 | 13,416 | ||||||
Unbilled
receivables – current
|
9,746 | 13,104 | ||||||
Inventories
|
335 | 344 | ||||||
Prepaid
and other assets
|
3,315 | 2,565 | ||||||
Current
assets related to discontinued operations
|
74 | 110 | ||||||
Total
current assets
|
31,873 | 29,723 | ||||||
Property
and equipment:
|
||||||||
Buildings
and land
|
26,718 | 24,726 | ||||||
Equipment
|
31,561 | 31,315 | ||||||
Vehicles
|
650 | 637 | ||||||
Leasehold
improvements
|
11,455 | 11,455 | ||||||
Office
furniture and equipment
|
1,929 | 1,904 | ||||||
Construction-in-progress
|
2,003 | 1,159 | ||||||
74,316 | 71,196 | |||||||
Less
accumulated depreciation and amortization
|
(27,287 | ) | (23,762 | ) | ||||
Net
property and equipment
|
47,029 | 47,434 | ||||||
Property
and equipment related to discontinued operations
|
651 | 651 | ||||||
Intangibles
and other long term assets:
|
||||||||
Permits
|
17,286 | 17,125 | ||||||
Goodwill
|
12,054 | 11,320 | ||||||
Unbilled
receivables – non-current
|
2,896 | 3,858 | ||||||
Finite
Risk Sinking Fund
|
15,457 | 11,345 | ||||||
Other
assets
|
2,429 | 2,256 | ||||||
Total
assets
|
$ | 129,675 | $ | 123,712 |
September 30,
|
||||||||
2009
|
December 31,
|
|||||||
(Amount in Thousands, Except for Share Amounts)
|
(Unaudited)
|
2008
|
||||||
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
||||||||
Current
liabilities:
|
||||||||
Accounts
payable
|
$ | 5,423 | $ | 11,076 | ||||
Current
environmental accrual
|
187 | 186 | ||||||
Accrued
expenses
|
7,564 | 8,896 | ||||||
Disposal/transportation
accrual
|
3,129 | 5,847 | ||||||
Unearned
revenue
|
8,624 | 4,371 | ||||||
Current
liabilities related to discontinued operations
|
1,188 | 1,211 | ||||||
Current
portion of long-term debt
|
3,064 | 2,022 | ||||||
Total
current liabilities
|
29,179 | 33,609 | ||||||
Environmental
accruals
|
466 | 620 | ||||||
Accrued
closure costs
|
12,136 | 10,141 | ||||||
Other
long-term liabilities
|
492 | 457 | ||||||
Long-term
liabilities related to discontinued operations
|
1,040 | 1,783 | ||||||
Long-term
debt, less current portion
|
17,794 | 14,181 | ||||||
Total
long-term liabilities
|
31,928 | 27,182 | ||||||
Total
liabilities
|
61,107 | 60,791 | ||||||
Commitments
and Contingencies
|
||||||||
Preferred
Stock of subsidiary, $1.00 par value; 1,467,396 shares
|
||||||||
authorized,
1,284,730 shares issued and outstanding, liquidation
|
||||||||
value
$1.00 per share
|
1,285 | 1,285 | ||||||
Stockholders'
equity:
|
||||||||
Preferred
Stock, $.001 par value; 2,000,000 shares authorized,
|
||||||||
no
shares issued and outstanding
|
— | — | ||||||
Common
Stock, $.001 par value; 75,000,000 shares authorized,
|
||||||||
54,502,037
and 53,934,560 shares issued and outstanding, respectively
|
54 | 54 | ||||||
Additional
paid-in capital
|
99,107 | 97,381 | ||||||
Accumulated
deficit
|
(31,878 | ) | (35,799 | ) | ||||
Total
stockholders' equity
|
67,283 | 61,636 | ||||||
Total
liabilities and stockholders' equity
|
$ | 129,675 | $ | 123,712 |
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
September 30,
|
September 30,
|
|||||||||||||||
(Amounts in Thousands, Except for Per Share Amounts)
|
2009
|
2008
|
2009
|
2008
|
||||||||||||
Net
revenues
|
$ | 26,534 | $ | 15,989 | $ | 72,234 | $ | 51,961 | ||||||||
Cost
of goods sold
|
18,846 | 11,884 | 53,433 | 37,536 | ||||||||||||
Gross
profit
|
7,688 | 4,105 | 18,801 | 14,425 | ||||||||||||
Selling,
general and administrative expenses
|
4,486 | 4,648 | 13,290 | 13,704 | ||||||||||||
Asset
impairment recovery
|
— | (507 | ) | — | (507 | ) | ||||||||||
(Gain)
loss on disposal of property and equipment
|
(3 | ) | (2 | ) | (15 | ) | 139 | |||||||||
Income
(loss) from operations
|
3,205 | (34 | ) | 5,526 | 1,089 | |||||||||||
Other
income (expense):
|
||||||||||||||||
Interest
income
|
29 | 52 | 121 | 170 | ||||||||||||
Interest
expense
|
(331 | ) | (294 | ) | (1,346 | ) | (1,031 | ) | ||||||||
Interest
expense-financing fees
|
(104 | ) | (14 | ) | (180 | ) | (124 | ) | ||||||||
Other
|
(5 | ) | — | 5 | (5 | ) | ||||||||||
Income
(loss) from continuing operations before taxes
|
2,794 | (290 | ) | 4,126 | 99 | |||||||||||
Income
tax expense (benefit)
|
165 | (14 | ) | 265 | 3 | |||||||||||
Income
(loss) from continuing operations
|
2,629 | (276 | ) | 3,861 | 96 | |||||||||||
(Loss)
income from discontinued operations, net of taxes
|
(7 | ) | (159 | ) | 60 | (1,218 | ) | |||||||||
Gain
on disposal of discontinued operations, net of taxes
|
— | 94 | — | 2,309 | ||||||||||||
Net
income (loss) applicable to Common Stockholders
|
$ | 2,622 | $ | (341 | ) | $ | 3,921 | $ | 1,187 | |||||||
Net
income (loss) per common share – basic
|
||||||||||||||||
Continuing
operations
|
$ | .05 | $ | (.01 | ) | $ | .07 | $ | — | |||||||
Discontinued
operations
|
— | — | — | (.02 | ) | |||||||||||
Disposal
of discontinued operations
|
— | — | — | .04 | ||||||||||||
Net
income (loss) per common share
|
$ | .05 | $ | (.01 | ) | $ | .07 | $ | .02 | |||||||
Net
income (loss) per common share – diluted
|
||||||||||||||||
Continuing
operations
|
$ | .05 | $ | (.01 | ) | $ | .07 | $ | — | |||||||
Discontinued
operations
|
— | — | — | (.02 | ) | |||||||||||
Disposal
of discontinued operations
|
— | — | — | .04 | ||||||||||||
Net
income (loss) per common share
|
$ | .05 | $ | (.01 | ) | $ | .07 | $ | .02 | |||||||
Number
of common shares used in computing
|
||||||||||||||||
net
income (loss) per share:
|
||||||||||||||||
Basic
|
54,281 | 53,844 | 54,130 | 53,760 | ||||||||||||
Diluted
|
54,954 | 53,844 | 54,412 | 54,149 |
September 30,
|
||||||||
(Amounts in Thousands)
|
2009
|
2008
|
||||||
Cash
flows from operating activities:
|
||||||||
Net
income
|
$ | 3,921 | $ | 1,187 | ||||
Less:
Income on discontinued operations
|
60 | 1,091 | ||||||
Income
from continuing operations
|
3,861 | 96 | ||||||
Adjustments
to reconcile net income to cash provided by operations:
|
||||||||
Depreciation
and amortization
|
3,569 | 3,817 | ||||||
Asset
impairment recovery
|
― | (507 | ) | |||||
Non-cash
financing costs
|
133 | ― | ||||||
Provision
for bad debt and other reserves
|
274 | 33 | ||||||
(Gain)
loss on disposal of plant, property and equipment
|
(15 | ) | 139 | |||||
Issuance
of common stock for services
|
189 | 201 | ||||||
Share
based compensation
|
390 | 335 | ||||||
Changes
in operating assets and liabilities of continuing operations, net
of
|
||||||||
effect
from business acquisitions:
|
||||||||
Accounts
receivable
|
(5,134 | ) | 6,387 | |||||
Unbilled
receivables
|
4,320 | (742 | ) | |||||
Prepaid
expenses, inventories and other assets
|
1,052 | 2,367 | ||||||
Accounts
payable, accrued expenses and unearned revenue
|
(8,460 | ) | (7,720 | ) | ||||
Cash
provided by continuing operations
|
179 | 4,406 | ||||||
Cash
used in discontinued operations
|
(679 | ) | (3,306 | ) | ||||
Cash
(used in) provided by operating activities
|
(500 | ) | 1,100 | |||||
Cash
flows from investing activities:
|
||||||||
Purchases
of property and equipment
|
(1,016 | ) | (810 | ) | ||||
Proceeds
from sale of plant, property and equipment
|
16 | 31 | ||||||
Payment
to finite risk sinking fund
|
(4,112 | ) | (4,704 | ) | ||||
Payment
of earn-out to Nuvotec shareholders
|
(734 | ) | ― | |||||
Cash
used for acquisition considerations, net of cash acquired
|
― | (14 | ) | |||||
Cash
used in investing activities of continuing operations
|
(5,846 | ) | (5,497 | ) | ||||
Proceeds
from sale of discontinued operations
|
― | 6,620 | ||||||
Cash
provided by discontinued operations
|
11 | 42 | ||||||
Net
cash (used in) provided by investing activities
|
(5,835 | ) | 1,165 | |||||
Cash
flows from financing activities:
|
||||||||
Net
borrowing (repayments) of revolving credit
|
4,136 | (3,483 | ) | |||||
Principal
repayments of long term debt
|
(2,073 | ) | (6,658 | ) | ||||
Proceeds
from issuance of long term debt
|
2,982 | 7,000 | ||||||
Proceeds
from issuance of stock
|
481 | 184 | ||||||
Proceeds
from finite risk financing
|
753 | 878 | ||||||
Repayment
of stock subscription receivable
|
― | 25 | ||||||
Cash
provided by (used in) financing activities of continuing
operations
|
6,279 | (2,054 | ) | |||||
Principal
repayment of long-term debt for discontinued operations
|
― | (238 | ) | |||||
Cash
provided by (used in) financing activities
|
6,279 | (2,292 | ) | |||||
Decrease
in cash
|
(56 | ) | (27 | ) | ||||
Cash
at beginning of period
|
129 | 118 | ||||||
Cash
at end of period
|
$ | 73 | $ | 91 | ||||
Supplemental
disclosure:
|
||||||||
Interest
paid, net of amounts capitalized
|
$ | 3,832 | $ | 1,032 | ||||
Income
taxes paid
|
261 | 29 | ||||||
Non-cash
investing and financing activities:
|
||||||||
Long-term
debt incurred for purchase of property and equipment
|
125 | 20 | ||||||
Issuance
of Common Stock for debt
|
476 | ― | ||||||
Issuance
of Warrants for debt
|
190 | ― |
(Amounts in thousands,
|
Common Stock
|
Additional
Paid-In
|
Accumulated
|
Total
Stockholders'
|
||||||||||||||||
except for share amounts)
|
Shares
|
Amount
|
Capital
|
Deficit
|
Equity
|
|||||||||||||||
Balance
at December 31, 2008
|
53,934,560 | $ | 54 | $ | 97,381 | $ | (35,799 | ) | $ | 61,636 | ||||||||||
Net
income
|
— | — | — | 3,921 | 3,921 | |||||||||||||||
Issuance
of Common Stock for debt
|
200,000 | — | 476 | — | 476 | |||||||||||||||
Issuance
of Warrants for debt
|
— | — | 190 | — | 190 | |||||||||||||||
Issuance
of Common Stock for services
|
109,144 | — | 189 | — | 189 | |||||||||||||||
Issuance
of Common Stock upon
|
||||||||||||||||||||
exercise
of Options
|
258,333 | — | 481 | — | 481 | |||||||||||||||
Share
Based Compensation
|
— | — | 390 | — | 390 | |||||||||||||||
Balance
at September 30, 2009
|
54,502,037 | $ | 54 | $ | 99,107 | $ | (31,878 | ) | $ | 67,283 |
Employee Stock Options Granted
|
||||||||
September 30, 2009
|
September 30, 2008
|
|||||||
Weighted-average
fair value per share
|
$ | .76 | $ | 1.17 | ||||
Risk -free interest
rate (1)
|
2.07%
- 2.40
|
% | 3.28 | % | ||||
Expected volatility
of stock (2)
|
59.16%
- 60.38
|
% | 55.54 | % | ||||
Dividend
yield
|
None
|
None
|
||||||
Expected option life
(3)
|
4.6
years - 5.8 years
|
5.1
years
|
Outside Director Stock Options Granted
|
||||||||
September 30, 2009
|
September 30, 2008
|
|||||||
Weighted-average
fair value per share
|
$ | 1.97 | $ | 1.79 | ||||
Risk
-free interest rate (1)
|
3.69 | % | 4.04 | % | ||||
Expected
volatility of stock (2)
|
63.37 | % | 66.53 | % | ||||
Dividend
yield
|
None
|
None
|
||||||
Expected
option life (3)
|
10.0
years
|
10.0
years
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
Stock Options
|
September 30,
|
September 30,
|
||||||||||||||
2009
|
2008
|
2009
|
2008
|
|||||||||||||
Employee
Stock Options
|
$ | 110,000 | $ | 106,000 | $ | 304,000 | $ | 247,000 | ||||||||
Director
Stock Options
|
56,000 | 45,000 | 86,000 | 88,000 | ||||||||||||
Total
|
$ | 166,000 | $ | 151,000 | $ | 390,000 | $ | 335,000 |
Shares
|
Weighted
Average
Exercise
Price
|
Weighted
Average
Remaining
Contractual
Term
|
Aggregate
Intrinsic
Value
|
|||||||||||||
Options
outstanding Janury 1, 2009
|
3,417,347 | $ | 2.03 | |||||||||||||
Granted
|
229,000 | 1.88 | ||||||||||||||
Exercised
|
(258,333 | ) | 1.86 | $ | 152,750 | |||||||||||
Forfeited
|
(119,000 | ) | 2.14 | |||||||||||||
Options
outstanding End of Period (1)
|
3,269,014 | 2.03 | 4.0 | $ | 1,124,662 | |||||||||||
Options
Exercisable at September 30, 2009 (1)
|
2,424,681 | $ | 1.99 | 3.5 | $ | 922,992 | ||||||||||
Options
Vested and expected to be vested at September 30, 2009
|
3,231,231 | $ | 2.03 | 4.0 | $ | 1,122,395 |
Shares
|
Weighted
Average
Exercise
Price
|
Weighted
Average
Remaining
Contractual
Term
|
Aggregate
Intrinsic
Value
|
|||||||||||||
Options
outstanding Janury 1, 2008
|
2,590,026 | $ | 1.91 | |||||||||||||
Granted
|
1,002,000 | 2.29 | ||||||||||||||
Exercised
|
(111,179 | ) | 1.66 | $ | 95,103 | |||||||||||
Forfeited
|
(81,001 | ) | 1.80 | |||||||||||||
Options
outstanding End of Period (2)
|
3,399,846 | 2.03 | 4.6 | $ | 572,397 | |||||||||||
Options
Exercisable at September 30, 2008 (2)
|
2,138,013 | $ | 1.94 | 4.0 | $ | 511,727 | ||||||||||
Options
Vested and expected to be vested at September 30, 2008
|
3,336,346 | $ | 2.03 | 4.6 | $ | 568,341 |
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
September 30,
|
September 30,
|
|||||||||||||||
(Amounts in Thousands, Except for Per Share Amounts)
|
2009
|
2008
|
2009
|
2008
|
||||||||||||
Income (loss) per share from continuing
operations
|
||||||||||||||||
Income
(loss) from continuing operations applicable to
|
||||||||||||||||
Common
Stockholders
|
$ | 2,629 | $ | (276 | ) | 3,861 | $ | 96 | ||||||||
Basic
income (loss) per share
|
$ | .05 | $ | (.01 | ) | .07 | $ | — | ||||||||
Diluted
income (loss) per share
|
$ | .05 | $ | (.01 | ) | .07 | $ | — | ||||||||
(Loss) income per share from discontinued
operations
|
||||||||||||||||
(Loss)
income from discontinued operations
|
$ | (7 | ) | $ | (159 | ) | 60 | $ | (1,218 | ) | ||||||
Basic
loss per share
|
$ | — | $ | — | — | $ | (.02 | ) | ||||||||
Diluted
loss per share
|
$ | — | $ | — | — | $ | (.02 | ) | ||||||||
Income per share from disposal of discontinued
operations
|
||||||||||||||||
Gain
on disposal of discontinued operations
|
$ | — | $ | 94 | — | $ | 2,309 | |||||||||
Basic
income per share
|
$ | — | $ | — | — | $ | .04 | |||||||||
Diluted
income per share
|
$ | — | $ | — | — | $ | .04 | |||||||||
Weighted
average common shares outstanding – basic
|
54,281 | 53,844 | 54,130 | 53,760 | ||||||||||||
Potential
shares exercisable under stock option plans
|
614 | — | 243 | 389 | ||||||||||||
Potential
shares upon exercise of Warrants
|
59 | — | 39 | — | ||||||||||||
Weighted
average shares outstanding – diluted
|
54,954 | 53,844 | 54,412 | 54,149 | ||||||||||||
Potential
shares excluded from above weighted average share calculations due to
their anti-dilutive effect include:
|
||||||||||||||||
Upon
exercise of options
|
241 | 157 | 1,785 | 1,172 | ||||||||||||
Upon
exercise of Warrants
|
— | — | — | — |
(Amounts in Thousands)
|
September
30, 2009
|
December 31,
2008
|
||||||
Revolving
Credit facility dated December 22, 2000, borrowings
based
|
||||||||
upon
eligible accounts receivable, subject to monthly borrowing
base
|
||||||||
calculation,
variable interest paid monthly at option of prime rate
|
||||||||
(3.25%
at September 30, 2009) plus 2.0% or minimum floor base
London
|
||||||||
InterBank
Offer Rate ("LIBOR") of 2.5% plus 3.0%, balance due in
|
||||||||
July 2012. (1)
(3)
|
$ | 10,652 | $ | 6,516 | ||||
Term
Loan dated December 22, 2000, payable in equal
monthly
|
||||||||
installments
of principal of $83, balance due in July 2012, variable
|
||||||||
interest
paid monthly at option of prime rate plus 2.5% or minimum
floor
|
||||||||
base LIBOR of 2.5%
plus 3.5%. (1)
(3)
|
5,917 | 6,667 | ||||||
Installment
Agreement in the Agreement and Plan of Merger
with
|
||||||||
Nuvotec
and PEcoS, dated April 27, 2007, payable in three equal
yearly
|
||||||||
installment
of principal of $833 beginning June 2009. Interest accrues
at
|
||||||||
annual
rate of 8.25% on outstanding principal balance starting
|
||||||||
June
2007 and payable yearly starting June 2008
|
1,667 | 2,500 | ||||||
Promissory
Note dated May 8, 2009, payable in monthly installments
of
|
||||||||
principal
of $87 starting June 8, 2009, balance due May 8, 2011,
variable
|
||||||||
interest paid
monthly at LIBOR plus 4.5%, with LIBOR at least 1.5%.(2)
|
2,117 |
──
|
||||||
Various
capital lease and promissory note obligations, payable 2009
to
|
||||||||
2013,
interest at rates ranging from 5.0% to 12.6%.
|
505 | 520 | ||||||
20,858 | 16,203 | |||||||
Less
current portion of long-term debt
|
3,064 | 2,022 | ||||||
$ | 17,794 | $ | 14,181 |
|
·
|
The
termination of the escrow arrangement. As a result, the
earn-out amount for the fiscal period ended June 30, 2009 in the amount of
approximately $734,000 was deposited by us on September 30, 2009, with the
paying agent in full and complete satisfaction of our obligations in
connection with the earn-out for the fiscal period ended June 30,
2009.
|
|
·
|
Any
indemnification obligations payable to us under the merger agreement will
be deducted (“Offset Amount”) from any earn-out amounts payable by us for
the fiscal periods ended June 30, 2010, and June 30, 2011. The
Offset Amount for the fiscal year ended June 30, 2010, will include the
sum of approximately $93,000, of which approximately $60,000 represents
excise tax assessment issued by the State of Washington for the annual
periods 2005 to 2007, with the remaining representing a refund request
from a PEcoS customer in connection with service for waste treatment prior
to our acquisition of PFNWR and PFNW. The Offset Amount may be
revised by us by written notice to the representatives pursuant to the
merger agreement.
|
|
·
|
We
may elect to pay any future earn-out amounts payable under the merger
agreement for each of the fiscal periods ended June 30, 2010, and 2011,
less the Offset Amount, in excess of $1,000,000 by means of a three year
unsecured promissory note bearing an annual rate of 6.0%, payable in 36
equal monthly installments.
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
September 30,
|
September 30,
|
|||||||||||||||
(Amounts in Thousands)
|
2009
|
2008
|
2009
|
2008
|
||||||||||||
Net
revenues
|
$ | — | $ | — | $ | — | $ | 3,195 | ||||||||
Interest
recovery (expense)
|
$ | 95 | $ | (28 | ) | $ | (64 | ) | $ | (99 | ) | |||||
Operating (loss) income from
discontinued operations (1)
|
$ | (7 | ) | $ | (159 | ) | $ | 60 | $ | (1,218 | ) | |||||
Gain
on disposal of discontinued operations (2)
|
$ | — | $ | 94 | $ | — | $ | 2,309 | ||||||||
(Loss)
income from discontinued operations
|
$ | (7 | ) | $ | (65 | ) | $ | 60 | $ | 1,091 |
September 30,
|
December 31,
|
|||||||
(Amounts in Thousands)
|
2009
|
2008
|
||||||
Account
receivable, net
|
$ | — | $ | — | ||||
Inventories
|
— | — | ||||||
Other
assets
|
— | 22 | ||||||
Property,
plant and equipment, net (1)
|
651 | 651 | ||||||
Total
assets held for sale
|
$ | 651 | $ | 673 | ||||
Account
payable
|
$ | — | $ | — | ||||
Accrued
expenses and other liabilities
|
— | 5 | ||||||
Note
payable
|
— | — | ||||||
Environmental
liabilities
|
— | — | ||||||
Total
liabilities held for sale
|
$ | — | $ | 5 |
|
(1)
net of accumulated depreciation of $13 for as of September 30, 2009
and December 31, 2008.
|
September 30,
|
December 31,
|
|||||||
(Amounts in Thousands)
|
2009
|
2008
|
||||||
Other
assets
|
$ | 74 | $ | 88 | ||||
Total
assets of discontinued operations
|
$ | 74 | $ | 88 | ||||
Account
payable
|
$ | 2 | $ | 15 | ||||
Accrued
expenses and other liabilities
|
1,348 | 1,947 | ||||||
Deferred
revenue
|
— | — | ||||||
Environmental
liabilities
|
878 | 1,027 | ||||||
Total
liabilities of discontinued operations
|
$ | 2,228 | $ | 2,989 |
9.
|
Change in Estimate -
Legacy Waste Accrual - Perma-Fix Northwest, Inc. (“PFNW”) and Perma-Fix
Northwest Richland, Inc.
(“PFNWR”)
|
·
|
from
which we may earn revenue and incur
expenses;
|
·
|
whose
operating results are regularly reviewed by the segment president to make
decisions about resources to be allocated to the segment and assess its
performance; and
|
·
|
for
which discrete financial information is
available.
|
Nuclear
|
Industrial
|
Engineering
|
Segments
Total
|
Corporate (2)
|
Consolidated
Total
|
|||||||||||||||||||
Revenue
from external customers
|
$ | 23,518 |
(3)
|
$ | 2,128 | $ | 888 | $ | 26,534 | $ | — | $ | 26,534 | |||||||||||
Intercompany
revenues
|
366 | 150 | 91 | 607 | — | 607 | ||||||||||||||||||
Gross
profit
|
6,689 | 741 | 258 | 7,688 | — | 7,688 | ||||||||||||||||||
Interest
income
|
— | — | — | — | 29 | 29 | ||||||||||||||||||
Interest
expense (recovery)
|
67 | (25 | ) | 1 | 43 | 288 | 331 | |||||||||||||||||
Interest
expense-financing fees
|
— | — | — | — | 104 | 104 | ||||||||||||||||||
Depreciation
and amortization
|
1,066 | 107 | 8 | 1,181 | 7 | 1,188 | ||||||||||||||||||
Segment
profit (loss)
|
4,220 | 266 | 74 | 4,560 | (1,931 | ) | 2,629 | |||||||||||||||||
Segment
assets(1)
|
100,642 | 5,322 | 2,222 | 108,186 | 21,489 |
(4)
|
129,675 | |||||||||||||||||
Expenditures
for segment assets
|
425 | 14 | 1 | 440 | 24 | 464 | ||||||||||||||||||
Total
long-term debt
|
2,032 | 116 | 24 | 2,172 | 18,686 |
(5)
|
20,858 |
Nuclear
|
Industrial
|
Engineering
|
Segments
Total
|
Corporate (2)
|
Consolidated
Total
|
|||||||||||||||||||
Revenue
from external customers
|
$ | 12,519 |
(3)
|
$ | 2,624 | $ | 846 | $ | 15,989 | $ | — | $ | 15,989 | |||||||||||
Intercompany
revenues
|
802 | 213 | 200 | 1,215 | — | 1,215 | ||||||||||||||||||
Gross
profit
|
3,168 | 590 | 347 | 4,105 | — | 4,105 | ||||||||||||||||||
Interest
income
|
— | — | — | — | 52 | 52 | ||||||||||||||||||
Interest
expense
|
134 | 4 | 1 | 139 | 155 | 294 | ||||||||||||||||||
Interest
expense-financing fees
|
2 | — | — | 2 | 12 | 14 | ||||||||||||||||||
Depreciation
and amortization
|
1,073 | 485 | 8 | 1,566 | 13 | 1,579 | ||||||||||||||||||
Segment
profit (loss)
|
782 | 309 | 170 | 1,261 | (1,537 | ) | (276 | ) | ||||||||||||||||
Segment
assets(1)
|
93,044 | 6,021 | 2,110 | 101,175 | 16,984 |
(4)
|
118,159 | |||||||||||||||||
Expenditures
for segment assets
|
207 | 3 | 3 | 213 | 5 | 218 | ||||||||||||||||||
Total
long-term debt
|
4,655 | 171 | — | 4,826 | 10,283 | 15,109 |
Nuclear
|
Industrial
|
Engineering
|
Segments
Total
|
Corporate (2)
|
Consolidated
Total
|
|||||||||||||||||||
Revenue
from external customers
|
$ | 63,364 |
(3)
|
$ | 6,200 | $ | 2,670 | $ | 72,234 | $ | — | $ | 72,234 | |||||||||||
Intercompany
revenues
|
1,807 | 525 | 314 | 2,646 | — | 2,646 | ||||||||||||||||||
Gross
profit
|
16,281 | 1,723 | 797 | 18,801 | — | 18,801 | ||||||||||||||||||
Interest
income
|
— | — | — | — | 121 | 121 | ||||||||||||||||||
Interest
expense
|
592 | 14 | 3 | 609 | 737 | 1,346 | ||||||||||||||||||
Interest
expense-financing fees
|
— | — | — | — | 180 | 180 | ||||||||||||||||||
Depreciation
and amortization
|
3,196 | 320 | 27 | 3,543 | 26 | 3,569 | ||||||||||||||||||
Segment
profit (loss)
|
8,682 | 180 | 319 | 9,181 | (5,320 | ) | 3,861 | |||||||||||||||||
Segment
assets(1)
|
100,642 | 5,322 | 2,222 | 108,186 | 21,489 |
(4)
|
129,675 | |||||||||||||||||
Expenditures
for segment assets
|
867 | 113 | 3 | 983 | 33 | 1,016 | ||||||||||||||||||
Total
long-term debt
|
2,032 | 116 | 24 | 2,172 | 18,686 |
(5)
|
20,858 |
Nuclear
|
Industrial
|
Engineering
|
Segments
Total
|
Corporate (2)
|
Consolidated
Total
|
|||||||||||||||||||
Revenue
from external customers
|
$ | 41,510 |
(3)
|
$ | 7,914 | $ | 2,537 | $ | 51,961 | $ | — | $ | 51,961 | |||||||||||
Intercompany
revenues
|
2,086 | 457 | 466 | 3,009 | — | 3,009 | ||||||||||||||||||
Gross
profit
|
11,279 | 2,215 | 931 | 14,425 | — | 14,425 | ||||||||||||||||||
Interest
income
|
2 | — | — | 2 | 168 | 170 | ||||||||||||||||||
Interest
expense
|
569 | 14 | 2 | 585 | 446 | 1,031 | ||||||||||||||||||
Interest
expense-financing fees
|
3 | — | — | 3 | 121 | 124 | ||||||||||||||||||
Depreciation
and amortization
|
3,276 | 486 | 22 | 3,784 | 33 | 3,817 | ||||||||||||||||||
Segment
profit (loss)
|
3,521 | 609 | 433 | 4,563 | (4,467 | ) | 96 | |||||||||||||||||
Segment
assets(1)
|
93,044 | 6,021 | 2,110 | 101,175 | 16,984 |
(4)
|
118,159 | |||||||||||||||||
Expenditures
for segment assets
|
752 | 52 | 12 | 816 | 14 | 830 | ||||||||||||||||||
Total
long-term debt
|
4,655 | 171 | — | 4,826 | 10,283 | 15,109 |
(1)
|
Segment
assets have been adjusted for intercompany accounts to reflect actual
assets for each segment.
|
(2)
|
Amounts
reflect the activity for corporate headquarters not included in the
segment information.
|
(3)
|
The
consolidated revenues within the Nuclear Segment include the CH Plateau
Remediation Company (“CHPRC”) revenue of $10,680,000 or 40.3% and
$33,051,000 or 45.7% of our total consolidated revenue for the three and
nine months ended September 30, 2009, respectively, as compared to
$127,000 or 0.8% or $127,000 or 0.2% of our total consolidated revenue for
the three and nine months ended September 30, 2008,
respectively. Our M&EC facility was awarded a subcontract
by CHPRC, a general contractor to the Department of Energy (“DOE”), in the
second quarter of 2008. The subcontract provided a transitional
period from the August 11, 2008 to September 30,
2008. Operations of this subcontract commenced at the DOE
Hanford Site on October 1, 2008. The consolidated revenues
within the Nuclear Segment also include the Fluor Hanford revenue of $0
for both the three and nine months ended September 30, 2009 as compared to
$2,787,000 or 17.4% and $6,662,000 or 12.8% for the three and nine months
ended September 30, 2008, respectively. Effective October 1,
2008, CHPRC began management of waste activities previously under Fluor
Hanford, DOE’s general contractor prior to CHPRC. See “Known
Trends and Uncertainties – Significant Customers” in “Management’s
Discussion and Analysis of Financial Condition and Results of Operations”
for the revenue transition
discussion.
|
(4)
|
Amount
includes assets from discontinued operations of $725,000 and $843,000 as
of September 30, 2009 and 2008,
respectively.
|
(5)
|
Net of debt discount recorded
($666,000) and amortized ($133,000) based on the estimated fair value of
two Warrants and 200,000 shares of the Company’s Common Stock issued on
May 8, 2009 in connection with a $3,000,000 promissory note entered into
by the Company and Mr. William Lampson and Mr. Diehl
Rettig. See Note 6 - “Promissory Note and Installment
Agreement” for additional
information.
|
|
·
|
5:00
p.m. on March 31, 2010; or
|
|
·
|
Termination
of Mr. McNamara as a consultant under the consulting
agreement.
|
·
|
cash
flow from operations and our available liquidity from our line of credit
are sufficient to service our current
obligations;
|
·
|
government
funding and economic stimulus package will provide substantial funds for
DOE to remediate its sites and should positively impact our existing
government contracts;
|
·
|
demand
for our service will continue to be subject to
fluctuations;
|
·
|
effect
on us due to reductions in the level of government
funding;
|
·
|
we
plan to fund any repurchases under the common stock repurchase plan
through our internal cash flow and/or borrowing under our line of
credit;
|
·
|
the
Company does not have any immediate plans or current commitments to issue
shares under the registration
statement;
|
·
|
ability
to generate sufficient cash flow from operations to fund all costs of
operations;
|
·
|
ability
to remediate certain contaminated sites for projected
amounts;
|
·
|
ability
to borrow under our credit
facility;
|
·
|
we
expect to meet to our financial covenants in the fourth quarter of 2009
and beyond;
|
·
|
consideration
of alternatives to our credit facility which could provide terms more
favorable to us than under our existing credit
facilities;
|
·
|
no
further impairment of intangible or tangible
assets;
|
·
|
despite
our aggressive compliance and auditing procedures for disposal of wastes,
we could, in the future, be notified that we are a Potentially Responsible
Party (“PRP”) at a remedial action site, which could have a material
adverse effect;
|
·
|
we
anticipate paying the remaining $9,000 of our estimated portion of the
cost of the site assessment for the PRP at the Marine Shale Superfund in
the fourth quarter of 2009;
|
·
|
ability
to generate funds internally to remediate
sites;
|
·
|
ability
to fund budgeted capital expenditures of approximately $2,300,000 during
2009 through our operations or lease financing or a combination of
both;
|
·
|
growth
of our Nuclear Segment;
|
·
|
we
believe full operations under the CHPRC subcontract will result in
revenues for on-site and off-site work of approximately $200,000,000 to
$250,000,000 over the five year base
period;
|
·
|
Our
inability to continue under existing contracts that we have with the
federal government (directly or indirectly as a subcontractor) could have
a material adverse effect on our operations and financial
condition;
|
·
|
although
we have seen smaller fluctuation in government receipts between quarters
in recent years, as government spending is contingent upon its annual
budget and allocation of funding, we cannot provide assurance that we will
not have larger fluctuations in the quarters in the near
future;
|
·
|
we
anticipate spending $18,000 in the remaining three months of 2009 to
remediate the PFMI site, with the remainder over the next five
years;
|
·
|
based
on the current status of Corrective Action for PFMI, we believe that the
remaining reserve is adequate to cover the
liability;
|
·
|
we
expect to pay $184,000 in pension liability for PFMI over the next
year;
|
·
|
we
believe we maintain insurance coverage adequate for our needs and which is
similar to, or greater than the coverage maintained by other companies of
our size in the industry;
|
·
|
due
to the downturn in the economy, changes within the environmental insurance
market, and the financial difficulties of AIG, the provider of our
financial assurance policies, we have no guarantees as to continued
coverage by AIG, that we will be able to obtain similar insurance in
future years, or that the cost of such insurance will not increase
materially;
|
·
|
implementation
of certain controls at our certain of our Industrial Segment facilities
and our PFNWR facility to remediate material control weaknesses by the
fourth quarter of 2009;
|
·
|
we
will complete testing of the final control in the fourth quarter of 2009
for our CHPRC subcontract, at which time, we believe the
material weakness for our CHPRC subcontract will be fully
remediated;
|
·
|
we
plan to integrate a Purchase Order System to certain of our facilities by
year end;
|
·
|
potential
for fines and remediation of our waste management
facilities;
|
·
|
we
will continue to monitor the fair value of the Put on a quarterly
basis;
|
·
|
in
the event of failure of AIG, this could significantly impact our
operations and our permits;
|
·
|
we
will expense approximately $144,000 during the fourth quarter of 2009 as
result of extension of approximately 270,000 Non-Qualified Stock Options
to Larry McNamara;
|
·
|
the
Company expects ASC 805-20 will have an impact on its consolidated
financial statements when effective, but the nature and magnitude of the
specific effects will depend upon the nature, terms and size of
acquisitions it consummates after the effect
date;
|
·
|
the
Company does not expect ASU 2009-12 to materially impact our financial
condition, results of operations, and
disclosures;
|
·
|
the
Company does not expect the guidance issued as SFAS No. 166 and No. 167 to
have a material impact our financial condition, results of
operations, and disclosures; and
|
·
|
the
remaining amount of the earn-out that we may be required to pay in
connection with the acquisition of PFNWR and
PFNW.
|
·
|
general
economic conditions;
|
·
|
material
reduction in revenues;
|
·
|
ability
to meet PNC covenant requirements;
|
·
|
inability
to collect in a timely manner a material amount of
receivables;
|
·
|
increased
competitive pressures;
|
·
|
the
ability to maintain and obtain required permits and approvals to conduct
operations;
|
·
|
the
ability to develop new and existing technologies in the conduct of
operations;
|
·
|
ability
to retain or renew certain required
permits;
|
·
|
discovery
of additional contamination or expanded contamination at any of the sites
or facilities leased or owned by us or our subsidiaries which would result
in a material increase in remediation
expenditures;
|
·
|
changes
in federal, state and local laws and regulations, especially environmental
laws and regulations, or in interpretation of
such;
|
·
|
potential
increases in equipment, maintenance, operating or labor
costs;
|
·
|
management
retention and development;
|
·
|
financial
valuation of intangible assets is substantially more/less than
expected;
|
·
|
the
requirement to use internally generated funds for purposes not presently
anticipated;
|
·
|
inability
to continue to be profitable on an annualized
basis;
|
·
|
the
inability of the Company to maintain the listing of its Common Stock on
the NASDAQ;
|
·
|
terminations
of contracts with federal agencies or subcontracts involving federal
agencies, or reduction in amount of waste delivered to the Company under
the contracts or subcontracts;
|
·
|
renegotiation
of contracts involving the federal
government;
|
·
|
disposal
expense accrual could prove to be inadequate in the event the waste
requires re-treatment; and
|
·
|
Risk
Factors contained in Item 1A of our 2008 Form
10-K.
|
Three
Months Ending
|
Nine
Months Ending
|
|||||||||||||||||||||||||||||||
September
30,
|
September
30,
|
|||||||||||||||||||||||||||||||
Consolidated (amounts in thousands)
|
2009
|
%
|
2008
|
%
|
2009
|
%
|
2008
|
%
|
||||||||||||||||||||||||
Net
revenues
|
$ | 26,534 | 100.0 | $ | 15,989 | 100.0 | $ | 72,234 | 100.0 | $ | 51,961 | 100.0 | ||||||||||||||||||||
Cost
of goods sold
|
18,846 | 71.0 | 11,884 | 74.3 | 53,433 | 74.0 | 37,536 | 72.2 | ||||||||||||||||||||||||
Gross
profit
|
7,688 | 29.0 | 4,105 | 25.7 | 18,801 | 26.0 | 14,425 | 27.8 | ||||||||||||||||||||||||
Selling,
general and administrative
|
4,486 | 16.9 | 4,648 | 29.1 | 13,290 | 18.4 | 13,704 | 26.4 | ||||||||||||||||||||||||
Asset
impairment recovery
|
― | ― | (507 | ) | (3.2 | ) | ― | ― | (507 | ) | (1.0 | ) | ||||||||||||||||||||
Loss
(gain) on disposal of property
|
||||||||||||||||||||||||||||||||
and
equipment
|
(3 | ) | ― | (2 | ) | ― | (15 | ) | ― | 139 | .3 | |||||||||||||||||||||
Income
(loss) from operations
|
$ | 3,205 | 12.1 | $ | (34 | ) | (.2 | ) | $ | 5,526 | 7.6 | $ | 1,089 | 2.1 | ||||||||||||||||||
Interest
income
|
29 | .1 | 52 | .3 | 121 | .2 | 170 | .3 | ||||||||||||||||||||||||
Interest
expense
|
(331 | ) | (1.3 | ) | (294 | ) | (1.8 | ) | (1,346 | ) | (1.9 | ) | (1,031 | ) | (2.0 | ) | ||||||||||||||||
Interest
expense-financing fees
|
(104 | ) | (.4 | ) | (14 | ) | (.1 | ) | (180 | ) | (.2 | ) | (124 | ) | (.2 | ) | ||||||||||||||||
other
|
(5 | ) | ― | ― | ― | 5 | ― | (5 | ) | ― | ||||||||||||||||||||||
Income
(loss) from continuing operations before taxes
|
2,794 | 10.5 | (290 | ) | (1.8 | ) | 4,126 | 5.7 | 99 | .2 | ||||||||||||||||||||||
Income
tax expense (benefit)
|
165 | .6 | (14 | ) | (.1 | ) | 265 | .4 | 3 | ― | ||||||||||||||||||||||
Income
(loss) from continuing operations
|
2,629 | 9.9 | (276 | ) | (1.7 | ) | 3,861 | 5.3 | 96 | .2 | ||||||||||||||||||||||
Preferred
Stock dividends
|
― | ― | ― | ― | ― | ― | ― | ― |
(In
thousands)
|
2009
|
%
Revenue
|
2008
|
%
Revenue
|
Change
|
%
Change
|
||||||||||||||||||
Nuclear
|
||||||||||||||||||||||||
Government
waste
|
$ | 9,697 | 36.6 | $ | 5,900 | 36.9 | $ | 3,797 | 64.4 | |||||||||||||||
Hazardous/Non-hazardous
|
802 | 3.0 | 1,084 | 6.8 | (282 | ) | (26.0 | ) | ||||||||||||||||
Other
nuclear waste
|
2,339 | 8.8 | 2,621 | 16.4 | (282 | ) | (10.8 | ) | ||||||||||||||||
Fluor
Hanford
|
— | — | 2,787 | 17.4 | (2,787 | ) | (100.0 | ) | ||||||||||||||||
CHPRC
|
10,680 | 40.3 | 127 | 0.8 | 10,553 | 8,309.4 | ||||||||||||||||||
Total
|
23,518 | 88.7 | 12,519 | 78.3 | 10,999 | 87.9 | ||||||||||||||||||
Industrial
|
||||||||||||||||||||||||
Commercial
|
$ | 1,405 | 5.3 | $ | 1,249 | 7.8 | $ | 156 | 12.5 | |||||||||||||||
Government
services
|
160 | 0.6 | 166 | 1.0 | (6 | ) | (3.6 | ) | ||||||||||||||||
Oil
Sales
|
563 | 2.1 | 1,209 | 7.6 | (646 | ) | (53.4 | ) | ||||||||||||||||
Total
|
2,128 | 8.0 | 2,624 | 16.4 | (496 | ) | (18.9 | ) | ||||||||||||||||
Engineering
|
888 | 3.3 | 846 | 5.3 | 42 | 5.0 | ||||||||||||||||||
Total
|
$ | 26,534 | 100.0 | $ | 15,989 | 100.0 | $ | 10,545 | 66.0 |
(In thousands)
|
2009
|
%
Revenue
|
2008
|
%
Revenue
|
Change
|
% Change
|
||||||||||||||||||
Nuclear
|
||||||||||||||||||||||||
Government
waste
|
$ | 19,572 | 27.1 | $ | 21,418 | 41.2 | $ | (1,846 | ) | (8.6 | ) | |||||||||||||
Hazardous/Non-hazardous
|
2,655 | 3.7 | 2,861 | 5.6 | (206 | ) | (7.2 | ) | ||||||||||||||||
Other
nuclear waste
|
8,086 | 11.2 | 10,442 | 20.1 | (2,356 | ) | (22.6 | ) | ||||||||||||||||
Fluor
Hanford
|
— | — | 6,662 | 12.8 | (6,662 | ) | (100.0 | ) | ||||||||||||||||
CHPRC
|
33,051 | 45.7 | 127 | 0.2 | 32,924 | 25,924.4 | ||||||||||||||||||
Total
|
63,364 | 87.7 | 41,510 | 79.9 | 21,854 | 52.6 | ||||||||||||||||||
Industrial
|
||||||||||||||||||||||||
Commercial
|
$ | 3,871 | 5.4 | $ | 3,880 | 7.5 | $ | (9 | ) | (0.2 | ) | |||||||||||||
Government
services
|
418 | 0.6 | 706 | 1.3 | (288 | ) | (40.8 | ) | ||||||||||||||||
Oil
Sales
|
1,911 | 2.6 | 3,328 | 6.4 | (1,417 | ) | (42.6 | ) | ||||||||||||||||
Total
|
6,200 | 8.6 | 7,914 | 15.2 | (1,714 | ) | (21.7 | ) | ||||||||||||||||
Engineering
|
2,670 | 3.7 | 2,537 | 4.9 | 133 | 5.2 | ||||||||||||||||||
Total
|
$ | 72,234 | 100.0 | $ | 51,961 | 100.0 | $ | 20,273 | 39.0 |
%
|
%
|
|||||||||||||||||||
(In thousands)
|
2009
|
Revenue
|
2008
|
Revenue
|
Change
|
|||||||||||||||
Nuclear
|
$ | 16,829 | 71.6 | $ | 9,351 | 74.7 | 7,478 | |||||||||||||
Industrial
|
1,387 | 65.2 | 2,034 | 77.5 | (647 | ) | ||||||||||||||
Engineering
|
630 | 70.9 | 499 | 59.0 | 131 | |||||||||||||||
Total
|
$ | 18,846 | 71.0 | $ | 11,884 | 74.3 | 6,962 |
%
|
%
|
|||||||||||||||||||
(In thousands)
|
2009
|
Revenue
|
2008
|
Revenue
|
Change
|
|||||||||||||||
Nuclear
|
$ | 47,083 | 74.3 | $ | 30,231 | 72.8 | 16,852 | |||||||||||||
Industrial
|
4,477 | 72.2 | 5,699 | 72.0 | (1,222 | ) | ||||||||||||||
Engineering
|
1,873 | 70.1 | 1,606 | 63.3 | 267 | |||||||||||||||
Total
|
$ | 53,433 | 74.0 | $ | 37,536 | 72.2 | 15,897 |
(In thousands)
|
2009
|
%
Revenue
|
2008
|
%
Revenue
|
Change
|
|||||||||||||||
Nuclear
|
$ | 6,689 | 28.4 | $ | 3,168 | 25.3 | $ | 3,521 | ||||||||||||
Industrial
|
741 | 34.8 | 590 | 22.5 | 151 | |||||||||||||||
Engineering
|
258 | 29.1 | 347 | 41.0 | (89 | ) | ||||||||||||||
Total
|
$ | 7,688 | 29.0 | $ | 4,105 | 25.7 | 3,583 |
(In thousands)
|
2009
|
%
Revenue
|
2008
|
%
Revenue
|
Change
|
|||||||||||||||
Nuclear
|
$ | 16,281 | 25.7 | $ | 11,279 | 27.2 | $ | 5,002 | ||||||||||||
Industrial
|
1,723 | 27.8 | 2,215 | 28.0 | (492 | ) | ||||||||||||||
Engineering
|
797 | 29.9 | 931 | 36.7 | (134 | ) | ||||||||||||||
Total
|
$ | 18,801 | 26.0 | $ | 14,425 | 27.8 | $ | 4,376 |
(In thousands)
|
2009
|
%
Revenue
|
2008
|
%
Revenue
|
Change
|
|||||||||||||||
Administrative
|
$ | 1,538 | — | $ | 1,423 | — | $ | 115 | ||||||||||||
Nuclear
|
2,286 | 9.7 | 2,248 | 18.0 | 38 | |||||||||||||||
Industrial
|
500 | 23.5 | 801 | 30.5 | (301 | ) | ||||||||||||||
Engineering
|
162 | 18.2 | 176 | 20.8 | (14 | ) | ||||||||||||||
Total
|
$ | 4,486 | 16.9 | $ | 4,648 | 29.1 | $ | (162 | ) |
%
|
%
|
|||||||||||||||||||
(In thousands)
|
2009
|
Revenue
|
2008
|
Revenue
|
Change
|
|||||||||||||||
Administrative
|
$ | 4,472 | ¾ | $ | 4,075 | ¾ | $ | 397 | ||||||||||||
Nuclear
|
6,827 | 10.8 | 7,029 | 16.9 | (202 | ) | ||||||||||||||
Industrial
|
1,537 | 24.8 | 2,104 | 26.6 | (567 | ) | ||||||||||||||
Engineering
|
454 | 17.0 | 496 | 19.6 | (42 | ) | ||||||||||||||
Total
|
$ | 13,290 | 18.4 | $ | 13,704 | 26.4 | $ | (414 | ) |
Three Months
|
Nine Months
|
|||||||||||||||||||||||
(In thousands)
|
2009
|
2008
|
Change
|
2009
|
2008
|
Change
|
||||||||||||||||||
PNC
interest
|
$ | 232 | $ | 127 | $ | 105 | $ | 615 | $ | 348 | $ | 267 | ||||||||||||
Other
|
99 | 167 | (68 | ) | 731 | 683 | 48 | |||||||||||||||||
Total
|
$ | 331 | $ | 294 | $ | 37 | $ | 1,346 | $ | 1,031 | $ | 315 |
(In thousands)
|
2009
|
|||
Cash
provided by continuing operations
|
$ | 179 | ||
Cash
used in discontinued operations
|
(679 | ) | ||
Cash
used in investing activities of continuing operations
|
(5,846 | ) | ||
Cash
provided by investing activities of discontinued
operations
|
11 | |||
Cash
provided by financing activities of continuing operations
|
6,279 | |||
Decrease
in cash
|
$ | (56 | ) |
Quarterly
|
1st Quarter
|
2nd Quarter
|
3rd Quarter
|
|||||||||||||
Requirement
|
Actual
|
Actual
|
Actual
|
|||||||||||||
Senior Credit Facility
|
(dollars in thousands)
|
(dollars in thousands)
|
(dollars in thousands)
|
(dollars in thousands)
|
||||||||||||
Fixed
charge coverage ratio
|
1:25:1
|
2:01:1
|
1:63:1
|
2:11:1
|
||||||||||||
Minimum
tangible adjusted net worth
|
$ | 30,000 | $ | 51,065 | $ | 51,878 | $ | 55,229 |
|
·
|
The
termination of the escrow arrangement. As a result, the
earn-out amount for the fiscal period ended June 30, 2009 in the amount of
approximately $734,000 was deposited by us with the paying agent on
September 30, 2009, in full and complete satisfaction of our obligations
in connection with the earn-out for the fiscal period ended June 30,
2009.
|
|
·
|
Any
indemnification obligations payable to us under the merger agreement will
be deducted (“Offset Amount”) from any earn-out amounts payable by us for
the fiscal periods ended June 30, 2010, and June 30, 2011. The
Offset Amount for the fiscal year ended June 30, 2010, will include the
sum of approximately $93,000, of which approximately $60,000 represents
excise tax assessment issued by the State of Washington for the annual
periods 2005 to 2007, with the remaining representing a refund request
from a PEcoS customer in connection with service for waste treatment prior
to our acquisition of PFNWR and PFNW. The Offset Amount may be
revised by us by written notice to the representatives pursuant to the
merger agreement.
|
|
·
|
We
may elect to pay any future earn-out amounts payable under the merger
agreement for each of the fiscal periods ended June 30, 2010, and 2011,
less the Offset Amount, in excess of $1,000,000 by means of a three year
unsecured promissory note bearing an annual rate of 6.0%, payable in 36
equal monthly installments.
|
Payments due by period
|
||||||||||||||||||||
Contractual Obligations
|
Total
|
2009
|
2010-
2012
|
2013 -
2014
|
After
2014
|
|||||||||||||||
Long-term
debt (1)
|
$ | 21,391 | $ | 568 | $ |
20,767
|
$ | 56 | $ | — | ||||||||||
Interest
on long-term debt (2)
|
206 | — | 206 | — | — | |||||||||||||||
Interest
on variable rate debt (3)
|
2,306 | 276 | 2,030 | — | — | |||||||||||||||
Operating
leases
|
2,069 | 230 | 1,545 | 294 | — | |||||||||||||||
Finite
risk policy (4)
|
6,231 | 1,073 | 5,158 | — | — | |||||||||||||||
Pension
withdrawal liability (5)
|
958 | — | 635 | 323 | — | |||||||||||||||
Environmental
contingencies (6)
|
1,531 | 100 | 1,025 | 296 | 110 | |||||||||||||||
Earn
Out Amount - PFNWR (7)
|
— | — | — | — | — | |||||||||||||||
Purchase
obligations (8)
|
— | — | — | — | — | |||||||||||||||
Total
contractual obligations
|
$ | 34,692 | $ | 2,247 | $ | 31,366 | $ | 969 | $ | 110 |
(1)
|
Amount
excludes debt discount recorded and amortized of approximately $152,000
for the two Warrants and $381,000 for the 200,000 shares of the Company
Stock issued in connection with the $3,000,000 loan between the Company
and Mr. William Lampson and Mr. Diehl Rettig. See Liquidity and
Capital Resources – Financing activities earlier in this Management’s
Discussion and Analysis for further discussion on the debt
discount.
|
(2)
|
In
conjunction with our acquisition of PFNWR and PFNW, which was completed on
June 13, 2007, we agreed to pay shareholders of Nuvotec that qualified as
accredited investors pursuant to Rule 501 of Regulation D promulgated
under the Securities Act of 1933, $2,500,000, with principal payable in
equal installment of $833,333 on June 30, 2009, June 30, 2010, and June
30, 2011. Interest is accrued on outstanding principal balance
at 8.25% starting in June 2007 and is payable on June 30, 2008, June 30,
2009, June 30, 2010, and June 30,
2011.
|
(3)
|
We
have variable interest rates on our Term Loan and Revolving Credit of 2.5%
and 2.0% over the prime rate of interest, respectively, as amended, or
variable interest rates on our Term Loan and Revolving Credit of 3.5% and
3.0%, respectively, over the minimum floor base LIBOR of 2.5%, and as such
we have made certain assumptions in estimating future interest payments on
this variable interest rate debt. Our calculation of interests on our Term
Loan and Revolving Credit was estimated using the more current favorable
prime rate method and we assumed an increase in prime rate of 1/2% in each
of the years 2009 through July 2012. In addition, we have a
$3,000,000 promissory note with Mr. William Lampson and Mr. Diehl Rettig
which pays interest at LIBOR plus 4.5%, with LIBOR of at least
1.5%. We also assumed an increase of 1/2% over the minimum
LIBOR of 1.5% in calculating interests on the
loan.
|
(4)
|
Our
finite risk insurance policy provides financial assurance guarantees to
the states in the event of unforeseen closure of our permitted
facilities. See Liquidity and Capital Resources – Investing
activities earlier in this Management’s Discussion and Analysis for
further discussion on our finite risk
policy.
|
(5)
|
The
pension withdrawal liability is the estimated liability to us upon
termination of our union employees at our discontinued operation,
PFMI. See Discontinued Operations earlier in this section for
discussion on our discontinued
operation.
|
(6)
|
The
environmental contingencies and related assumptions are discussed further
in the Environmental Contingencies section of this Management’s Discussion
and Analysis, and are based on estimated cash flow spending for these
liabilities. The environmental contingencies noted are for
PFMI, PFM, PFSG, and PFD, which are the financial obligations of the
Company. The environmental liability, as it relates to the
remediation of the EPS site assumed by the Company as a result of the
original acquisition of the PFD facility, was retained by the Company upon
the sale of PFD in March 2008.
|
(7)
|
In
connection with the acquisition of PFNW and PFNWR in June 2007, we are
required to pay to those former shareholders of PFNW immediately prior to
our acquisition, if certain revenue targets are met, an earn-out amount
for each fiscal year ending June 30, 2008, to June 30, 2011, with the
aggregate of the full earn-out amount not to exceed $4,552,000, pursuant
to the Merger Agreement, as amended. No earn-out was required
to be paid for fiscal 2008 and we paid $734,000 in earn out for the fiscal
2009 in the third quarter of 2009. Pursuant to the amended
Merger Agreement, any indemnification obligations payable to the Company
by Nuvotec, PEcoS, and the former shareholders will be deducted (“Offset
Amount”) from any earn-out amounts payable by the Company for the fiscal
year ending June 30, 2010, and June 30, 2011. The Offset Amount
for the twelve month period ending June 30, 2010 will include the sum of
approximately $93,000, of which approximately $60,000 represents excise
tax assessment issued by the State of Washington for the annual period
2005 to 2007, with the remaining representing a refund request from a
PEcoS customer in connection with service for waste treatment prior to our
acquisition of PFNWR and PFNW. The Company may elect to pay any
future earn-out amounts in excess of $1,000,000 after the Offset Amount,
for each fiscal year ended June 30, 2010, and 2011 by means of a three
year unsecured promissory note bearing an annual rate of 6.0%, payable in
36 equal monthly installments due on the 15th
day of each months. See “Financing Activities” in this
“Management and Discussion and Analysis of Financial Condition and Results
of Operations” for further information on the earn-out
amount.
|
(8)
|
We
are not a party to any significant long-term service or supply contracts
with respect to our processes. We refrain from entering into
any long-term purchase commitments in the ordinary course of
business.
|
Current
|
Long-term
|
|
||||||||||
Accrual
|
Accrual
|
Total
|
||||||||||
PFD
|
$ | 197 | $ | 215 | $ | 412 | ||||||
PFM
|
68 | 108 | 176 | |||||||||
PFSG
|
119 | 358 | 477 | |||||||||
PFMI
|
414 | 52 | 466 | |||||||||
Total
Liability
|
$ | 798 | $ | 733 | $ | 1,531 |
|
·
|
5:00
p.m. on March 31, 2010; or
|
|
·
|
Termination
of Mr. McNamara as a consultant under the consulting
agreement.
|
(a)
|
Evaluation of disclosure
controls, and procedures.
|
|
·
|
The
monitoring of pricing, invoicing, and the corresponding inventory for
transportation and disposal process controls at facilities within our
Industrial Segment were ineffective and were not being applied
consistently. This weakness could result in sales being priced
and invoiced at amounts, which were not approved by the customer or the
appropriate level of management, and inaccurate corresponding
transportation and disposal
expense.
|
|
We
are in the process of implementing controls which we believe will
remediate this material weakness in the fourth quarter of
2009.
|
|
·
|
The
design and operation of payroll, pricing and invoicing controls for our
subcontract awarded to our East Tennessee Materials & Energy
Corporation (“M&EC”) subsidiary by the Department of Energy’s (“DOE”)
general contractor, CH Plateau Remediation Company (“CHPRC”) were
ineffective and were not being applied consistently. This
weakness could result in invoices, expenses, and revenue recognized at
amounts that were not validated and approved by the customer and the
appropriate level of management.
|
1.
|
Appropriate
management review and approval on various critical processes such as
invoicing, contract rate changes, and employee and pay rate
changes.
|
|
2.
|
Reasonableness
tests to validate actual hours produced by certain time management systems
through the use of an established utilization
matrix.
|
|
3.
|
Preparation
and management review of monthly financial statements and
reconciliations.
|
|
·
|
The
control for the recognition of processed/disposed revenue at our Perma-Fix
Northwest Richland, Inc. (“PFNWR”) subsidiary was ineffective and not
being applied consistently. This weakness could result in a
material amount of revenue being recognized in an incorrect financial
reporting period.
|
(b)
|
Changes in internal control
over financial reporting.
|
·
|
We
have centralized the following financial functions and processes to the
Corporate Office during the nine months ended September 30,
2009:
|
|
1.
|
Reduction
of facility level bank accounts to one centralized bank account and
lockbox. All accounts payable checks are now written and issued
at the Corporate Office.
|
|
2.
|
Transition
to centralized Accounts Payable from facility level to the Corporate
Office.
|
|
3.
|
A
Purchase Order System integrated with our accounting software was
implemented for our Corporate Office during the second quarter of
2009. We plan to integrate the same system to certain of our
facilities by year end.
|
|
4.
|
We
have centralized certain accounting entries and reconciliations, such as
payroll, bank, fixed assets, accounts payable, and various non-operating
accounts into our Corporate
Office.
|
|
1.
|
Election
of eight directors to serve until the next annual meeting of stockholders
or until their respective successors are duly elected and
qualified.
|
|
2.
|
Approval
to the First Amendment to the Company’s 2004 Stock Option
Plan.
|
|
3.
|
Ratification
of the appointment of BDO Seidman, LLP as the registered auditors of the
Company for fiscal year 2009.
|
Against or Withhold
|
||||||||
Directors
|
For
|
Authority
|
||||||
Dr.
Louis F. Centofanti
|
41,565,456 | 791,154 | ||||||
Jon
Colin
|
34,160,561 | 8,196,049 | ||||||
Robert
L. Ferguson
|
33,575,825 | 8,780,785 | ||||||
Jack
Lahav
|
40,777,672 | 1,578,938 | ||||||
Joe
R. Reeder
|
35,111,214 | 7,245,396 | ||||||
Larry
Shelton
|
33,990,719 | 8,365,891 | ||||||
Dr.
Charles E. Young
|
35,113,634 | 7,242,976 | ||||||
Mark
A. Zwecker
|
33,995,336 | 8,361,274 |
For
|
Against or
Withhold
Authority
|
Abstentions
and Broker
Non-Votes
|
||||||||||
Approval
of the First Amedment to the
Company's 2004 Stock Option Plan
|
19,083,504 | 10,258,008 | 13,015,098 | |||||||||
Ratification
of the Appointment of BDO Seidman, LLP as the Registered
Auditors
|
41,861,541 | 473,563 | 21,506 |
10.1
|
Third
Amendment to Agreement and Plan of Merger; Second Amendment to Paying
Agent Agreement, and Termination of Escrow Agreement, dated September 29,
2009 by and among Perma-Fix Northwest, Inc. (f/k/a Nuvotec USA, Inc.);
Perma-Fix Northwest Richland, Inc. (f/k/a Pacific EcoSolutions, Inc.);
Perma-Fix Environmental Services, Inc.; Nuvotrust Liquidation Trust;
Nuvotrust Trustee, LLC; Robert L. Ferguson, William N. Lampson; Rettig
Osborne Forgette, LLP; and The Bank of New York Company, Inc., which is
incorporated by reference from Exhibit 99.1 to the Company’s Form 8-K
filed October 5, 2009.
|
31.1
|
Certification
by Dr. Louis F. Centofanti, Chief Executive Officer of the Company
pursuant to Rule 13a-14(a) or 15d-14(a).
|
31.2
|
Certification
by Ben Naccarato, Chief Financial Officer of the Company pursuant to Rule
13a-14(a) or 15d-14(a).
|
32.1
|
Certification
by Dr. Louis F. Centofanti, Chief Executive Officer of the Company
furnished pursuant to 18 U.S.C. Section 1350.
|
32.2
|
Certification
by Ben Naccarato, Chief Financial Officer of the Company furnished
pursuant to 18 U.S.C. Section
1350.
|
PERMA-FIX
ENVIRONMENTAL SERVICES
|
||
Date: November
6, 2009
|
By:
|
/s/ Dr. Louis F.
Centofanti
|
Dr.
Louis F. Centofanti
|
||
Chairman
of the Board
|
||
Chief
Executive Officer
|
||
Date: November
6, 2009
|
By:
|
/s/ Ben Naccarato
|
Ben
Naccarato
|
||
Chief
Financial Officer
|