================================================================================

                       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 June 30, 2003

                                       or

[ ]  TRANSITION  REPORT  PURSUANT  TO  SECTION  13 OR  15(D)  OF THE  SECURITIES
     EXCHANGE ACT OF 1934 For the transition period from _______________________
     to ____________________

                           Commission File No. 111596

                     PERMA-FIX ENVIRONMENTAL SERVICES, INC.
             (Exact name of registrant as specified in its charter)

            Delaware                                     58-1954497
  (State or other jurisdiction              (IRS Employer Identification Number)
of incorporation or organization)

  1940 N.W. 67th Place, Gainesville, FL                    32653
(Address of principal executive offices)                 (Zip Code)

                                 (352) 373-4200
                         (Registrant's telephone number)

                                       N/A
 -------------------------------------------------------------------------------
              (Former name, former address and former fiscal year,
                         if changed since last report)

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 by checkmark whether the registrant is an accelerated filer (as defined
in Rule 12b-2 of the Act).
Yes |X|    No ___

Indicate the number of shares  outstanding  of each of the  issuer's  classes of
Common Stock, as of the close of the latest practical date.

              Class                               Outstanding at August 11, 2003
              -----                               ------------------------------
  Common Stock, $.001 Par Value                             34,799,254
                                                    (excluding 988,000 shares
                                                     held as treasury stock)

================================================================================



                     PERMA-FIX ENVIRONMENTAL SERVICES, INC.

                                      INDEX


                                                                        Page No.
                                                                        --------
PART I    FINANCIAL INFORMATION

            Item 1.  Financial Statements

                     Consolidated Balance Sheets -
                              June 30, 2003 and December 31, 2002..............2

                     Consolidated Statements of Operations -
                              Three and Six Months Ended June 30, 2003
                              and 2002.........................................4

                     Consolidated Statements of Cash Flows -
                              Six Months Ended June 30, 2003 and 2002..........5

                     Consolidated Statements of Stockholders' Equity -
                              Six Months Ended June 30, 2003...................6

                     Notes to Consolidated Financial Statements................7

          Item 2.    Management's Discussion and Analysis of
                              Financial Condition and Results
                              of Operations...................................16

          Item 3.    Quantitative and Qualitative Disclosures
                              About Market Risk...............................30

          Item 4.    Controls and Procedures..................................31


 PART II  OTHER INFORMATION

          Item 1.    Legal Proceedings........................................32

          Item 5.    Other Information........................................32

          Item 6.    Exhibits and Reports on Form 8-K.........................32



                     PERMA-FIX ENVIRONMENTAL SERVICES, INC.
                        CONSOLIDATED FINANCIAL STATEMENTS

                                 PART I, ITEM 1

The consolidated  financial statements included herein have been prepared by the
Company (which may be referred to as we, us or our), without an audit,  pursuant
to the rules and regulations of the Securities and Exchange Commission.  Certain
information  and note  disclosures  normally  included in  financial  statements
prepared in accordance with generally accepted  accounting  principles have been
condensed  or omitted  pursuant  to such  rules and  regulations,  although  the
Company  believes  the  disclosures  which  are  made are  adequate  to make the
information  presented  not  misleading.  Further,  the  consolidated  financial
statements reflect, in the opinion of management, all adjustments (which include
only normal  recurring  adjustments)  necessary to present  fairly the financial
position and results of operations as of and for the periods indicated.

It is  suggested  that  these  consolidated  financial  statements  be  read  in
conjunction  with the  consolidated  financial  statements and the notes thereto
included in the Company's Annual Report on Form 10-K for the year ended December
31, 2002.

The  results of  operations  for the six months  ended  June 30,  2003,  are not
necessarily  indicative  of results to be  expected  for the fiscal  year ending
December 31, 2003.


                                      -1-


PERMA-FIX ENVIRONMENTAL SERVICES, INC.
CONSOLIDATED BALANCE SHEETS

                                                         June 30,
                                                           2003     December 31,
(Amounts in Thousands, Except for Share Amounts)        (Unaudited)    2002
- --------------------------------------------------------------------------------



ASSETS
Current assets:
      Cash                                              $      50    $     212
      Restricted cash                                          20           20
      Accounts receivable, net of allowance for
         doubtful accounts of $1,257 and $1,212            20,964       21,820
      Inventories                                             801          682
      Prepaid expenses                                      2,317        2,722
      Other receivables                                       364          113
                                                        ---------    ---------
           Total current assets                            24,516       25,569

Property and equipment:
      Buildings and land                                   20,901       16,161
      Equipment                                            32,306       29,125
      Vehicles                                              2,701        2,616
      Leasehold improvements                               11,057       10,963
      Office furniture and equipment                        2,070        1,954
      Construction-in-progress                              2,710        4,325
                                                        ---------    ---------
                                                           71,745       65,144
      Less accumulated depreciation and amortization      (17,576)     (15,219)
                                                        ---------    ---------
          Net property and equipment                       54,169       49,925

Intangibles and other assets:
      Permits, net                                         16,633       20,759
      Goodwill, net                                         6,216        6,525
      Finite Risk Sinking Fund                              1,234           --
      Other assets                                          4,455        3,047
                                                        ---------    ---------
          Total assets                                  $ 107,223    $ 105,825
                                                        =========    =========

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


                                      -2-


PERMA-FIX ENVIRONMENTAL SERVICES, INC.
CONSOLIDATED BALANCE SHEETS, CONTINUED


                                                       June 30,
                                                          2003     December 31,
(Amounts in Thousands, Except for Share Amounts)      (Unaudited)      2002
- --------------------------------------------------------------------------------

LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
    Accounts payable                                   $ 10,525      $  9,759
    Current environmental accrual                           576           982
    Accrued expenses                                     11,197        10,724
    Current portion of long-term debt                     3,530         3,373
                                                       --------      --------
        Total current liabilities                        25,828        24,838

Environmental accruals                                    1,714         1,714
Accrued closure costs                                     4,925         4,929
Other long-term liabilities                               1,491         1,332
Long-term debt, less current portion                     28,382        27,142
                                                       --------      --------
       Total long-term liabilities                       36,512        35,117
                                                       --------      --------
       Total liabilities                                 62,340        59,955

Commitments and Contingencies (see Note 5)                   --            --

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, 2,500 shares issued and
      outstanding                                            --            --
    Common Stock, $.001 par value; 75,000,000 shares
      authorized,  35,787,254 and 35,326,734 shares
      issued, including 988,000 shares held as
      treasury stock, respectively                           36            35
    Additional paid-in capital                           67,470        66,799
    Accumulated deficit                                 (21,854)      (20,172)
    Interest rate swap                                     (192)         (215)
                                                       --------      --------
                                                         45,460        46,447
    Less Common Stock in treasury at cost;
       988,000 shares                                    (1,862)       (1,862)
                                                       --------      --------
       Total stockholders' equity                        43,598        44,585
                                                       --------      --------
       Total liabilities and stockholders' equity      $107,223      $105,825
                                                       ========      ========

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


                                      -3-


PERMA-FIX ENVIRONMENTAL SERVICES, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)



                                                          Three Months Ended       Six Months Ended
                                                               June 30,                 June 30,
                                                         --------------------    --------------------
 (Amounts in Thousands, Except for Per Share Amounts)      2003         2002       2003        2002
- -----------------------------------------------------------------------------------------------------
                                                                                 
Net revenues                                             $ 19,909    $ 22,485    $ 39,427    $ 38,936

Cost of goods sold                                         15,391      14,536      29,848      27,847
                                                         --------    --------    --------    --------
        Gross profit                                        4,518       7,949       9,579      11,089

 Selling, general and administrative expenses               4,786       4,120       9,166       8,275
                                                         --------    --------    --------    --------
        Income (loss) from operations                        (268)      3,829         413       2,814

 Other income (expense):
        Interest income                                         3           4           5           9
        Interest expense                                     (691)       (722)     (1,393)     (1,427)
        Interest expense-financing fees                      (257)       (260)       (558)       (517)
        Other                                                  10         (54)        (55)        (81)
                                                         --------    --------    --------    --------
          Net income (loss)                                (1,203)      2,797      (1,588)        798

 Preferred Stock dividends                                    (48)        (32)        (94)        (63)
                                                         --------    --------    --------    --------
          Net income (loss) applicable to Common Stock   $ (1,251)   $  2,765    $ (1,682)   $    735
                                                         ========    ========    ========    ========

- -----------------------------------------------------------------------------------------------------
Net income (loss) per common share:

          Basic                                          $   (.04)   $    .08    $   (.05)   $    .02
                                                         ========    ========    ========    ========
          Diluted                                        $   (.04)   $    .06    $   (.05)   $    .02
                                                         ========    ========    ========    ========

Number of shares and potential common shares
   used in net income (loss) per common share:

          Basic                                            34,798      34,210      34,702      34,134
                                                         ========    ========    ========    ========
          Diluted                                          34,798      43,556      34,702      43,216
                                                         ========    ========    ========    ========


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


                                      -4-


PERMA-FIX ENVIRONMENTAL SERVICES, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)

                                                               Six Months Ended
                                                                   June 30,
(Amounts in Thousands)                                       -------------------
                                                               2003       2002
- --------------------------------------------------------------------------------
Cash flows from operating activities:
Net income (loss)                                            $(1,588)   $   798
     Adjustments to reconcile net income (loss)
       to cash provided by (used in) operations:
     Depreciation and amortization                             2,379      2,076
     Provision for bad debt and other reserves                    82         91
     (Gain) Loss on sale of plant, property and equipment         (1)         3
     Changes in assets and liabilities:
     Accounts receivable                                         774       (761)
     Prepaid expenses, inventories and other assets           (1,932)      (364)
     Accounts payable and accrued expenses                     1,596      1,904
                                                             -------    -------
                 Net cash provided by operations               1,310      3,747
                                                             -------    -------
Cash flows from investing activities:
     Purchases of property and equipment, net                 (1,337)    (2,616)
     Proceeds from sale of plant, property and equipment           1         --
     Change in restricted cash, net                               (2)        (3)
     Change in finite risk sinking fund                       (1,234)        --
                                                             -------    -------
                 Net cash used in investing activities        (2,572)    (2,619)
                                                             -------    -------
Cash flows from financing activities:
     Net borrowings (repayments) of revolving loan
       and term note facility                                  1,678     (1,292)
     Principal repayments of long-term debt                   (1,169)    (1,024)
     Proceeds from issuance of stock                             591        418
                                                             -------    -------
                 Net cash provided by (used in)
                   financing activities                        1,100     (1,898)
                                                             -------    -------
Decrease in cash
                                                                (162)      (770)
Cash at beginning of period                                      212        860
                                                             -------    -------
Cash at end of period                                        $    50    $    90
                                                             =======    =======
Supplemental disclosure:
     Interest paid                                           $ 1,051    $ 1,232

Non-cash investing and financing activities:
    Issuance of Common Stock for services                         17         23
    Issuance of Common Stock for payment of dividends             63         63
    Gain (Loss) on interest rate swap                             23         (9)
    Long-term debt incurred for purchase of
      property and equipment                                     726        414

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


                                      -5-


PERMA-FIX ENVIRONMENTAL SERVICES, INC.
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
(Unaudited, for the six months ended June 30, 2003)




                                                                                                          Common
                              Preferred Stock      Common Stock       Additional                           Stock      Total
   (Amounts in thousands,     ---------------     ---------------       Paid-In   Accumulated  Interest   Held In  Stockholders'
  except for share amounts)    Shares  Amount     Shares   Amount       Capital     Deficit    Rate Swap  Treasury    Equity
- --------------------------------------------------------------------------------------------------------------------------------
                                                                                           
Balance at December 31, 2002   2,500    $  --   35,326,734   $ 35      $ 66,799    $(20,172)   $ (215)    $ (1,862)  $ 44,585

Comprehensive loss:
    Net loss                      --       --           --     --            --      (1,588)       --           --     (1,588)
    Other Comprehensive
      loss:
      Gain on interest
        rate swap                 --       --           --     --            --          --        23           --         23
                                                                                                                     --------
Comprehensive loss                                                                                                     (1,565)
Preferred Stock dividends         --       --           --     --            --         (94)       --           --        (94)
Issuance of Common Stock for
    Preferred Stock dividend      --       --       25,165     --            63          --        --           --         63
Issuance of stock for cash and
    services                      --       --      435,355      1           608          --        --           --        609

                               -----    -----   ----------   ----      --------    --------    ------    ---------   --------
Balance at June 30, 2003       2,500    $  --   35,787,254   $ 36      $ 67,470    $(21,854)   $ (192)   $  (1,862)  $ 43,598
                               =====    =====   ==========   ====      ========    ========    ======    =========   ========


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


                                      -6-


                     PERMA-FIX ENVIRONMENTAL SERVICES, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                  June 30, 2003
                                   (Unaudited)

Reference  is made  herein to the  notes to  consolidated  financial  statements
included in our Annual Report on Form 10-K for the year ended December 31, 2002.

1. Summary of Significant Accounting Policies

Our accounting policies are as set forth in the notes to consolidated  financial
statements referred to above.

Recent Accounting Pronouncements
In April  2003,  the FASB issued SFAS No. 149,  Amendment  of  Statement  133 on
Derivative  Instruments and Hedging Activities.  SFAS 149 amends SFAS No. 133 to
provide  clarification  on the financial  accounting and reporting of derivative
instruments  and hedging  activities  and requires that  contracts  with similar
characteristics  be accounted for on a comparable  basis. The provisions of SFAS
149 are effective for  contracts  entered into or modified  after June 30, 2003,
and for hedging  relationships  designated  after June 30, 2003. The adoption of
SFAS No. 149 is not  expected  to have an impact on the  Company's  consolidated
financial statements.

In May 2003,  the FASB  issued SFAS No. 150,  Accounting  for Certain  Financial
Instruments  with  Characteristics  of Both  Liabilities  and  Equity.  SFAS 150
establishes standards on the classification and measurement of certain financial
instruments with  characteristics of both liabilities and equity. The provisions
of SFAS 150 are  effective for  financial  instruments  entered into or modified
after May 31, 2003 and to all other  instruments  that exist as of the beginning
of the first interim  financial  reporting period beginning after June 15, 2003.
The  adoption  of SFAS  did not have an  impact  on the  Company's  consolidated
financial statements.

Stock-Based Compensation
The Company accounts for, and plans to continue  accounting for, its stock-based
employee  compensation plans under the accounting  provisions of APB Opinion 25,
Accounting  for  Stock  Issued to  Employees,  and has  furnished  the pro forma
disclosures  required under Statement of Financial Accounting Standards ("SFAS")
123,  Accounting  for  Stock-Based  Compensation,  and SFAS 148,  Accounting for
Stock-Based Compensation - Transition and Disclosure.

SFAS 123 requires us to provide pro forma  information  regarding net income and
earnings per share as if  compensation  cost for our employee and director stock
options had been  determined  in  accordance  with the fair  market  value-based
method  prescribed  in SFAS 123. We estimate the fair value of each stock option
at the grant date by using the Black-Scholes option-pricing model.

Under the  accounting  provisions  of SFAS 123,  our net  income  (loss) and net
income  (loss)  per share  would  have  been  reduced  to the pro forma  amounts
indicated below (in thousands except for per share amounts):


                                      -7-





                                                                    Three Months Ended      Six Months Ended
                                                                         June 30,              June 30,
                                                                 --------------------     -------------------
                                                                     2003       2002         2003       2002
                                                                 --------------------------------------------
                                                                                           
Net income (loss) applicable to Common Stock, as reported        $ (1,251)    $ 2,765     $ (1,682)    $  735
Deduct:  Total Stock-based employee compensation
   expense determined under fair value based method for
   all awards, net of related tax effects                            (107)        (77)        (184)      (145)
                                                                 --------     -------     --------     ------
Pro forma net income (loss) applicable to Common Stock           $ (1,358)    $ 2,688     $ (1,866)    $  590
                                                                 ========     =======     ========     ======
Earnings per share:
   Basic - as reported                                           $   (.04)    $   .08     $   (.05)    $  .02
                                                                 ========     =======     ========     ======
   Basic - pro-forma                                             $   (.04)    $   .08     $   (.05)    $  .02
                                                                 ========     =======     ========     ======
   Diluted - as reported                                         $   (.04)    $   .06     $   (.05)    $  .02
                                                                 ========     =======     ========     ======
   Diluted - pro-forma                                           $   (.04)    $   .06     $   (.05)    $  .01
                                                                 ========     =======     ========     ======



2. Recently Adopted Accounting Standards

In June 2001, the Financial Accounting Standards Board ("FASB") issued SFAS 143,
Accounting  for  Asset  Retirement   Obligations,   which  addresses   financial
accounting  and  reporting for  obligations  associated  with the  retirement of
tangible  long-lived  assets and the  associated  asset  retirement  costs.  The
standard  applies  to  legal  obligations  associated  with  the  retirement  of
long-lived  assets that result from the acquisition,  construction,  development
and normal use of the asset.

SFAS 143  requires  that the fair value of a liability  for an asset  retirement
obligation  be  recognized in the period in which it is incurred if a reasonable
estimate of fair value can be made,  and that the  associated  asset  retirement
costs be capitalized as part of the carrying amount of the long-lived  asset. In
conjunction  with the state  mandated  permit and  licensing  requirements,  the
Company is  obligated to determine  its best  estimate of the cost to close,  at
some  undetermined  future date, its permitted and/or licensed  facilities.  The
Company recorded this liability at the date of acquisition,  with its offsetting
entry  being to goodwill  and/or  permits and has  subsequently  increased  this
liability  as a result of changes to the  facility  and/or  for  inflation.  The
Company's  current  accrued  closure costs reflect the current fair value of the
cost of asset  retirement.  The Company  adopted SFAS 143 as of January 1, 2003,
and pursuant to the adoption the Company  reclassified from goodwill and permits
approximately  $4,559,000,  which  represents  the fair  value of the  Company's
closing  costs as recorded to goodwill or permits at the time each  facility was
acquired,  into an asset retirement  obligations  account.  The asset retirement
obligation  account is recorded  as  property  and  equipment  (buildings).  The
Company will depreciate the asset retirement obligation on a straight-line basis
over a period of 50 years.  The new standard  did not have a material  impact on
net  income in the first six  months of 2003,  nor would it have had a  material
impact in the first six months of 2002  assuming an adoption of this  accounting
standard on a pro forma basis.

3. Earnings Per Share

Basic EPS is based on the  weighted  average  number  of shares of Common  Stock
outstanding  during the period.  Diluted EPS  includes  the  dilutive  effect of
potential  common  shares.  Diluted  loss per share for the three and six months
ended June 30, 2003,  does not include  potential  common shares as their effect
would be anti-dilutive.


                                      -8-


The  following  is a  reconciliation  of basic net  income  (loss) per share and
diluted net income  (loss) per share for the three and six months ended June 30,
2003 and 2002.



                                                            Three Months Ended    Six Months Ended
                                                                 June 30,             June 30,
                                                            ------------------   ------------------
(Amounts in thousands except per share amounts)               2003       2002      2003       2002
- ---------------------------------------------------------------------------------------------------
                                                                                
Net income (loss) applicable to Common Stock - basic        $(1,251)   $ 2,765   $ (1,682)  $   735

Effect of dilutive securities - Preferred Stock dividends      --           32         --        63
                                                            -------    -------   --------   -------
Net income (loss) applicable to Common Stock - diluted      $(1,251)   $ 2,797   $ (1,682)  $   798
                                                            =======    =======   ========   =======
Basic net income (loss) per share                           $  (.04)   $   .08   $   (.05)  $   .02
                                                            =======    =======   ========   =======
Diluted net income (loss) per share                         $  (.04)   $   .06   $   (.05)  $   .02
                                                            =======    =======   ========   =======

Weighted average shares outstanding - basic                  34,798     34,210     34,702    34,134

Potential shares exercisable under stock option plans            --      1,237         --     1,197

Potential shares upon exercise of Warrants                       --      6,442         --     6,218

Potential shares upon conversion of Preferred Stock              --      1,667         --     1,667
                                                            -------    -------   --------   -------
Weighted average shares outstanding - diluted                34,798     43,556     34,702    43,216
                                                            =======    =======   ========   =======

- ---------------------------------------------------------------------------------------------------
Potential shares excluded from above weighted
average share  calculations due to
their anti-dilutive effect include:

Upon exercise of Options                                      3,682         42      3,682       172

Upon exercise of Warrants                                    12,893         --     12,893        --

Upon conversion of Preferred Stock                            1,667         --      1,667        --



                                      -9-


 4.  Long Term Debt

Long-term  debt  consists of the  following at June 30,  2003,  and December 31,
2002:



                                                                                       June 30,
                                                                                         2003             December 31,
(Amounts in Thousands)                                                                (Unaudited)             2002
- ----------------------------------------------------------------------------------------------------------------------
                                                                                                      

      Revolving Credit facility dated December 22, 2000,  borrowings  based upon
           eligible  accounts  receivable,  subject  to monthly  borrowing  base
           calculation,  variable  interest  paid  monthly at prime rate plus 1%
           (5.00% at June 30, 2003), balance due in December 2005.                      $  10,920           $  8,742

      Term Loan dated December 22, 2000,  payable in equal monthly  installments
           of principal of $83, balance due in December 2005,  variable interest
           paid monthly at prime rate plus 1 1/2% (5.50% at June 30, 2003).                 4,583              5,083

      Three promissory  notes dated  May 27,  1999,  payable  in  equal  monthly
           installments of  principal and interest  of $90 over  60 months,  due
           June 2004, interest at 7.0%.                                                     1,043              1,538

      Unsecured  promissory note dated August 31, 2000,  payable in lump
           sum in August 2005, interest paid annually at 7.0%.                              3,500              3,500

      Senior subordinated notes dated July 31, 2001, payable in lump sum on July
           31, 2006,  interest  payable  quarterly at an annual interest rate of
           13.5%, net of unamortized debt discount of $1,000.                               4,625              4,462

      Promissory note dated June 25, 2001, payable in semiannual installments on
           June 30 and December 31 through December 31, 2008,  variable interest
           accrues  at the  applicable  law rate  determined  under the IRS Code
           Section (8.0% on June 30, 2003) and is payable in one lump sum at the
           end of installment period.                                                       3,474              3,594

      Installment   agreement  dated  June  25,  2001,   payable  in  semiannual
           installments  on June 30 and  December 31 through  December 31, 2008,
           variable interest accrues at the applicable law rate determined under
           the IRS Code  Section  (8.0% on June 30,  2003) and is payable in one
           lump sum at the end of installment period.                                         863                893

      Various  capital lease and promissory  note  obligations,  payable
           2003 to 2008, interest at rates ranging from 5.2% to 17.9%.                      2,904              2,703
                                                                                        ---------           --------
                                                                                           31,912             30,515
        Less current portion of long-term debt                                              3,530              3,373
                                                                                        ---------           --------
                                                                                        $  28,382           $ 27,142
                                                                                        =========           ========



                                      -10-


Revolving Credit and Term Loan
On December 22, 2000, the company entered into a Revolving Credit, Term Loan and
Security Agreement ("Agreement") with PNC Bank, National Association, a national
banking  association  ("PNC")  acting as agent  ("Agent")  for  lenders,  and as
issuing bank. The Agreement provides for a term loan ("Term Loan") in the amount
of  $7,000,000,  which  requires  principal  repayments  based upon a seven-year
amortization,  payable over five years, with monthly installments of $83,000 and
the  remaining  unpaid  principal  balance due on December  22,  2005.  Payments
commenced on February 1, 2001.  The Agreement also provided for a revolving line
of credit  ("Revolving  Credit") with a maximum principal amount  outstanding at
any one time of  $15,000,000.  The  Revolving  Credit  advances  are  subject to
limitations  of an  amount  up to  the  sum  of  (a)  up to  85%  of  Commercial
Receivables  aged 90 days or less from invoice date, (b) up to 85% of Commercial
Broker  Receivables  aged up to 120 days  from  invoice  date,  (c) up to 85% of
acceptable  Government Agency Receivables aged up to 150 days from invoice date,
and (d) up to 50% of acceptable  unbilled  amounts aged up to 60 days,  less (e)
reserves  Agent  reasonably  deems proper and  necessary.  The Revolving  Credit
advances  shall be due and payable in full on December 22, 2005.  As of June 30,
2003, our excess availability under our revolving credit facility was $4,243,000
based on our eligible receivables.

Pursuant to the Agreement the Term Loan bears  interest at a floating rate equal
to the prime  rate plus 1 1/2 %, and the  Revolving  Credit at a  floating  rate
equal to the prime rate plus 1%. The loans are subject to a prepayment  fee of 1
1/2 % in the first  year,  1% in the second and third  years and 3/4 % after the
third anniversary until termination date.

In December  2000,  the Company  entered  into an interest  rate swap  agreement
related to its Term Loan. This hedge, has effectively fixed the interest rate on
the notional amount of $3,500,000 of the floating rate $7,000,000 PNC Term Loan.
The Company will pay the counterparty interest at a fixed rate equal to the base
rate of 6.25%,  for a period from December 22, 2000,  through December 22, 2005,
in exchange for the counterparty paying the Company one-month LIBOR rate for the
same term (1.12% at June 30,  2003).  At June 30, 2003,  the market value of the
interest  rate swap was in an  unfavorable  value  position of $192,000  and was
recorded as a liability.  During the six months ended June 30, 2003, the Company
recorded  a gain on the  interest  rate  swap of  $23,000,  which  offset  other
comprehensive loss on the Statement of Stockholders' Equity.

Effective as of June 2002,  the Company and PNC entered into  Amendment No. 1 to
the  Agreement,  which,  among  other  things,  increased  the  letter of credit
commitment  from $500,000 to $4,500,000 and provided for a $4.0 million  standby
letter of credit.  The  standby  Letter of Credit  was issued to secure  certain
surety bond obligations.  As a condition  precedent to this Amendment No. 1, the
Company paid a $50,000 amendment fee to PNC.

On May 23,  2003,  the  Company  and PNC  entered  into  Amendment  No. 2 to the
Agreement, which among other things reduced the letter of credit commitment from
$4,500,000 to $500,000 and terminated the $4.0 million standby letter of credit.
The standby letter of credit was previously issued to secure certain surety bond
obligations,  which  provided  financial  assurance  closure  guarantees  to the
applicable states pursuant to the Company's permits and licenses.  The financial
assurance  has been  satisfied  with a newly  established  25-year  finite  risk
insurance  policy (see Note 5). This finite risk  insurance  policy  required an
upfront payment of $4.0 million,  which was funded through the Revolving  Credit
with PNC,  utilizing the collateral that  previously  supported the $4.0 million
letter of credit. As a condition  precedent to this Amendment No. 2, the Company
paid a $25,000 amendment fee to PNC.

Three Promissory Notes
Pursuant to the terms of the Stock  Purchase  Agreements in connection  with the
acquisition of Perma-Fix of Orlando,  Inc. ("PFO"),  Perma-Fix of South Georgia,
Inc.  ("PFSG")  and  Perma-Fix  of  Michigan,  Inc.  ("PFMI"),  a portion of the
consideration  was paid in the form of Promissory Notes, in the aggregate amount
of $4,700,000 payable to the former owners of PFO, PFSG and PFMI. The Promissory
Notes are paid in equal  monthly  installments  of  principal  and  interest  of
approximately  $90,000  over five years and having an


                                      -11-


interest  rate of 5.5% for the first  three years and 7% for the  remaining  two
years.  The  aggregate   outstanding  balance  of  the  Promissory  Notes  total
$1,043,000 at June 30, 2003.  Such amount is included in current portion of long
term debt.  Payments of such  Promissory  Notes are  guaranteed  by PFMI under a
non-recourse  guaranty,  which non-recourse  guaranty is secured by certain real
estate  owned by PFMI.  These  Promissory  Notes are  subject  to  subordination
agreements with the Company's senior and subordinated lenders.

Unsecured Promissory Note
On August 31, 2000, as part of the consideration for the purchase of Diversified
Scientific  Services,  Inc.  ("DSSI"),  the Company  issued to Waste  Management
Holdings a long-term unsecured promissory note (the "Unsecured Promissory Note")
in the aggregate  principal amount of $3,500,000,  bearing interest at a rate of
7% per annum and having a five-year  term with  interest to be paid annually and
principal due in one lump sum at the end of the term of the Unsecured Promissory
Note (August 2005).

Senior Subordinated Notes
On July 31, 2001,  the Company issued  approximately  $5.6 million of its 13.50%
Senior Subordinated Notes due July 31, 2006 (the "Notes"). The Notes were issued
pursuant to the terms of a Note and Warrant  Purchase  Agreement  dated July 31,
2001 (the  "Purchase  Agreement"),  between the  Company,  Associated  Mezzanine
Investors - PESI, L.P. ("AMI"), and Bridge East Capital, L.P. ("BEC"). The Notes
are unsecured and are  unconditionally  guaranteed  by the  subsidiaries  of the
Company.  The Company's  payment  obligations under the Notes are subordinate to
the Company's  payment  obligations  to its primary  lender and to certain other
debts of the Company up to an aggregate amount of $25 million.  The net proceeds
from the sale of the Notes were used to repay the Company's previous  short-term
loan.

Under the terms of the  Purchase  Agreement,  the Company also issued to AMI and
BEC Warrants to purchase up to 1,281,731  shares of the  Company's  Common Stock
("Warrant  Shares")  at an  initial  exercise  price of  $1.50  per  share  (the
"Warrants"), subject to adjustment under certain conditions which were valued at
$1,622,000 and recorded as a debt discount and are being amortized over the term
of the  Notes.  The  Warrants,  as  issued,  also  contain a  cashless  exercise
provision. The Warrant Shares are registered under an S-3 Registration Statement
that was declared effective on November 27, 2002.

In connection with the sale of the Notes, the Company, AMI, and BEC entered into
an Option Agreement,  dated July 31, 2001 (the "Option Agreement").  Pursuant to
the Option Agreement,  the Company granted each purchaser an irrevocable  option
requiring  the Company to purchase  any of the  Warrants or Warrant  Shares then
held by the purchaser (the "Put Option"). The Put Option may be exercised at any
time  commencing  July 31,  2004,  and ending July 31, 2008.  In addition,  each
purchaser  granted to the  Company an  irrevocable  option to  purchase  all the
Warrants or the Warrant Shares then held by the purchaser  (the "Call  Option").
The Call Option may be  exercised  at any time  commencing  July 31,  2005,  and
ending  July 31,  2008.  The  purchase  price  under the Put Option and the Call
Option is based on the  quotient  obtained by dividing  (a) the sum of six times
the  Company's  consolidated  EBITDA  for  the  period  of  the 12  most  recent
consecutive months minus Net Debt plus the Warrant Proceeds by (b) the Company's
Diluted Shares (as the terms EBITDA,  Net Debt,  Warrant  Proceeds,  and Diluted
Shares are defined in the Option Agreement). Pursuant to the guidance under EITF
00-19 on accounting  for and  financial  presentation  of securities  that could
potentially  be settled in a  Company's  own stock,  the put  warrants  would be
classified  outside of equity based on the ability of the holder to require cash
settlement.  Also,  EITF Topic D-98 discusses the accounting for a security that
will become  redeemable  at a future  determinable  date and its  redemption  is
variable.  This is the case with the Warrants as the date is fixed,  but the put
or call price varies. The EITF gives two possible  methodologies for valuing the
securities.  The Company  accounts for the changes in  redemption  value as they
occur and the Company  adjusts the  carrying  value of the security to equal the
redemption value at the end of each reporting  period. On June 30, 2003, the Put
Option had no value and no liability was recorded.

Promissory Note
East Tennessee  Materials and Energy  Corporation  ("M&EC")  issued a promissory
note for a  principal  amount of $3.7  million to PDC,  dated June 7, 2001,  for
monies  advanced to M&EC for certain  services  performed by PDC. The promissory
note is payable over eight years on a  semiannual  basis on June 30 and December
31.


                                      -12-


Interest is accrued at the applicable  rate (8.00% on June 30, 2003) and payable
in one lump sum at the end of the loan period. On June 30, 2003, the outstanding
balance was $4,185,000 including accrued interest of approximately $711,000. PDC
has directed M&EC to make all payments under the promissory note directly to the
IRS to be applied to PDC's obligations under its installment  agreement with the
IRS.

Installment Agreement
In  conjunction  with the Company's  acquisition  of M&EC,  M&EC entered into an
installment  agreement with the Internal Revenue Service ("IRS") for a principal
amount of $923,000  dated June 7, 2001,  for certain  withholding  taxes owed by
M&EC.  The  installment  agreement  is payable  over eight years on a semiannual
basis on June 30 and December 31. Interest is accrued at the applicable law rate
("Applicable  Rate")  pursuant to the provisions of section 6621 of the Internal
Revenue Code of 1986 as amended.  Such rate is adjusted on a quarterly basis and
payable in lump sum at the end of the installment  period. On June 30, 2003, the
rate was  8.00%.  On June 30,  2003,  the  outstanding  balance  was  $1,036,000
including accrued interest of approximately $173,000.

5. Commitments and Contingencies

Hazardous Waste
In connection with our waste management  services,  we handle both hazardous and
non-hazardous  waste,  which we  transport to our own, or other  facilities  for
destruction or disposal.  As a result of disposing of hazardous  substances,  in
the event any cleanup is required,  we could be a potentially  responsible party
for the costs of the cleanup notwithstanding any absence of fault on our part.

Legal
In the normal  course of  conducting  our  business,  we are involved in various
litigations.  There has been no material change in legal  proceedings from those
disclosed  previously  in the  Company's  Form 10-K for year ended  December 31,
2002, and the Company's  Form 10-Q for the quarter ended March 31, 2003,  except
as stated below. We are not a party to any litigation or governmental proceeding
which our management  believes could result in any judgments or fines against us
that would have a material adverse affect on the Company's  financial  position,
liquidity or results of operations.

In connection  with the lawsuit  styled Bryson Adams,  et. al. v.  Environmental
Purification  Advancement  Corporation,  et. al.,  pending in the United  Stated
District  Court,  Western  District  of  Louisiana,  previously  reported by the
Company in its Form 10-Q for the first quarter of 2003, the Company's  insurance
carrier is  defending  the Company in this  litigation  under a  reservation  of
rights.

Permits
We are subject to various regulatory requirements,  including the procurement of
requisite licenses and permits at our facilities. These licenses and permits are
subject to periodic  renewal  without  which our  operations  would be adversely
affected. We anticipate that, once a license or permit is issued with respect to
a facility,  the license or permit will be renewed at the end of its term if the
facility's   operations  are  in  compliance  with  the  applicable   regulatory
requirements.

Accrued Closure Costs and Environmental Liabilities
We maintain closure cost funds to insure the proper  decommissioning of our RCRA
facilities upon cessation of operations.  Additionally,  in the course of owning
and operating on-site treatment, storage and disposal facilities, we are subject
to  corrective  action  proceedings  to restore soil and/or  groundwater  to its
original  state.  These  activities  are  governed by  federal,  state and local
regulations and we maintain the appropriate  accruals for  restoration.  We have
recorded  accrued   liabilities  for  estimated  closure  costs  and  identified
environmental remediation costs.

Insurance
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.  There can be no assurances,  however,


                                      -13-


those liabilities, which may be incurred by us, will be covered by our insurance
or that the  dollar  amount of such  liabilities,  which are  covered,  will not
exceed our policy  limits.  Under our  insurance  contracts,  we usually  accept
self-insured  retentions,  which we  believe  is  appropriate  for our  specific
business  risks.  We are  required  by EPA  regulations  to carry  environmental
impairment  liability  insurance providing coverage for damages on a claims-made
basis in amounts of at least $1 million per  occurrence  and $2 million per year
in the aggregate.  To meet the requirements of customers, we have exceeded these
coverage amounts.

In June 2003, the Company  entered into a 25-year finite risk insurance  policy,
which provides  financial  assurance to the applicable  states for our permitted
facilities  in the event of unforeseen  closure.  Prior to obtaining or renewing
operating permits we are required to provide financial  assurance that guarantee
to the states  that in the event of closure  our  permitted  facilities  will be
closed in accordance  with the  regulations.  The policy provides $35 million of
financial  assurance  coverage  and has  available  capacity to allow for annual
inflation and other performance and surety bond requirements.  On the fourth and
subsequent  anniversaries  of the contract  inception,  the Company may elect to
terminate this contract.

6. Operating Segments

Pursuant to FAS 131, we define an operating segment as:

     o    A business activity from which we may earn revenue and incur expenses;

     o    Whose operating results are regularly  reviewed by the chief operating
          decision  maker to make decisions  about  resources to be allocated to
          the segment and assess its performance; and

     o    For which discrete financial information is available.

We have three operating  segments,  which are defined as each business line that
we  operate.  This  however,  excludes  corporate  headquarters,  which does not
generate revenue.

Our operating segments are defined as follows:

The Industrial Waste Management Services segment, which provides on-and-off site
treatment,  storage,  processing  and  disposal of  hazardous  and  nonhazardous
industrial  waste,  commercial  waste and wastewater  through our six treatment,
storage and disposal ("TSD") facilities;  Perma-Fix  Treatment  Services,  Inc.,
Perma-Fix of Dayton,  Inc.,  Perma-Fix  of Ft.  Lauderdale,  Inc.,  Perma-Fix of
Orlando, Inc., Perma-Fix of South Georgia, Inc., and Perma-Fix of Michigan, Inc.
We provide  through  Perma-Fix  Government  Services  various  waste  management
services to certain governmental agencies.

The  Nuclear  Waste  Management  Services  segment,  which  provides  treatment,
storage,  processing and disposal services for waste which is both hazardous and
low-level   radioactive   ("Mixed   Waste").   Included  in  such  is  research,
development,  on and off-site  waste  remediation of nuclear mixed and low-level
radioactive waste through our three TSD facilities;  Perma-Fix of Florida, Inc.,
Diversified  Scientific Services,  Inc., and East Tennessee Materials and Energy
Corporation.

The Consulting Engineering Services segment provides  environmental  engineering
and regulatory compliance services through Schreiber,  Yonley & Associates, Inc.
which includes oversight management of environmental  restoration projects,  air
and  soil  sampling  and  compliance  and  training  activities,   as  well  as,
engineering support as needed by our other segments.


                                      -14-


The table below presents certain financial  information in thousands by business
segment for the three and six months ended June 30, 2003 and 2002.

 Segment Reporting for the Quarter Ended June 30, 2003




                                     Industrial      Nuclear
                                        Waste          Waste                   Segments                 Consolidated
                                      Services       Services     Engineering    Total      Corporate       Total
                                      --------       --------     -----------    -----      ---------   ------------
                                                                                        
 Revenue from external customers       $11,265       $ 7,880         $  764     $ 19,909      $   --      $  19,909
 Intercompany revenues                   1,132           900            141        2,173          --          2,173
 Interest income                             1            --             --            1           2              3
 Interest expense                          192           458             (3)         647          44            691
 Interest expense-financing fees            --             1             --            1         256            257
 Depreciation and amortization             578           634              8        1,220          19          1,239
 Segment profit (loss)                    (579)         (747)            75       (1,251)         --         (1,251)
 Segment assets(1)                      42,318        55,583          2,179      100,080       7,143        107,223
 Expenditures for segment assets           390           399              6          795          65            860


 Segment Reporting for the Quarter Ended June 30, 2002




                                     Industrial      Nuclear
                                        Waste          Waste                   Segments                 Consolidated
                                      Services       Services     Engineering    Total      Corporate       Total
                                      --------       --------     -----------    -----      ---------   ------------
                                                                                        
 Revenue from external customers       $ 9,721       $11,843         $  921     $ 22,485      $   --      $  22,485
 Intercompany revenues                   2,318         1,504             33        3,855          --          3,855
 Interest income                             4            --             --            4          --              4
 Interest expense                          166           555              1          722          --            722
 Interest expense-financing fees            --             2             --            2         258            260
 Depreciation and amortization             491           528              9        1,028          21          1,049
 Segment profit (loss)                    (601)        3,261            105        2,765          --          2,765
 Segment assets(1)                      40,822        53,534          2,233       96,589       4,175        100,764
 Expenditures for segment assets           644           696              4        1,344          --          1,344


 Segment Reporting for the Six Months Ended June 30, 2003




                                     Industrial      Nuclear
                                        Waste          Waste                   Segments                 Consolidated
                                      Services       Services     Engineering    Total      Corporate       Total
                                      --------       --------     -----------    -----      ---------   ------------
                                                                                        
 Revenue from external customers       $21,508       $16,266        $ 1,653    $  39,427     $    --      $  39,427
 Intercompany revenues                   2,275         1,307            274        3,856          --          3,856
 Interest income                             3            --             --            3           2              5
 Interest expense                          374           943             (6)       1,311          82          1,393
 Interest expense-financing fees            --             3             --            3         555            558
 Depreciation and amortization           1,112         1,211             18        2,341          38          2,379
 Segment profit (loss)                  (1,407)         (431)           156       (1,682)         --         (1,682)
 Segment assets(1)                      42,318        55,583          2,179      100,080       7,143        107,223
 Expenditures for segment assets           836         1,068              8        1,912         152           2064


 Segment Reporting for the Six Months Ended June 30, 2002




                                     Industrial      Nuclear
                                        Waste          Waste                   Segments                 Consolidated
                                      Services       Services     Engineering    Total      Corporate       Total
                                      --------       --------     -----------    -----      ---------   ------------
                                                                                        
 Revenue from external customers       $18,059       $19,037         $1,840      $38,936      $   --      $  38,936
 Intercompany revenues                   3,563         2,907             44        6,514          --          6,514
 Interest income                             8            --             --            8           1              9
 Interest expense                          332         1,095              4        1,431          (4)         1,427
 Interest expense-financing fees            --             4             --            4         513            517
 Depreciation and amortization             977         1,037             20        2,034          42          2,076
 Segment profit (loss)                  (1,918)        2,426            227          735          --            735
 Segment assets(1)                      40,822        53,534          2,233       96,589       4,175        100,764
 Expenditures for segment assets         1,340         1,682              4        3,026           4          3,030


(1)  Segment  assets have been  adjusted  for  intercompany  accounts to reflect
     actual assets for each segment.


                                      -15-


                     PERMA-FIX ENVIRONMENTAL SERVICES, INC.
                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS
                                 PART I, ITEM 2

Forward-looking Statements
Certain statements  contained within this report may be deemed  "forward-looking
statements"  within the meaning of Section 27A of the Securities Act of 1933, as
amended,  and Section 21E of the  Securities  Exchange  Act of 1934,  as amended
(collectively,  the "Private  Securities  Litigation  Reform Act of 1995").  All
statements  in this  report  other  than a  statement  of  historical  fact  are
forward-looking  statements  that  are  subject  to  known  and  unknown  risks,
uncertainties   and  other  factors,   which  could  cause  actual  results  and
performance of the Company to differ materially from such statements.  The words
"believe,"  "expect,"  "anticipate,"  "intend," "will," and similar  expressions
identify forward-looking statements. Forward-looking statements contained herein
relate to, among other things,

     o    Improve our operations and liquidity;

     o    anticipated improvement in the financial performance of the Company;

     o    ability  to  comply  with  the  Company's   general   working  capital
          requirements;

     o    ability to be able to continue to borrow under the Company's revolving
          line of credit;

     o    ability to generate  sufficient  cash flow from operations to fund all
          costs  of  operations  and  remediation  of  certain  formerly  leased
          property in Dayton,  Ohio,  and the  Company's  facilities in Memphis,
          Tennessee; Valdosta, Georgia; and Detroit Michigan;

     o    ability to remediate certain contaminated sites for projected amounts;

     o    ability to fund up to $4 million of budgeted capital  expenditures for
          2003;

     o    as the M&EC facility continues to enhance its processing  capabilities
          and completes certain expansion projects, the Company could see higher
          total revenues under Oak Ridge Contracts;

     o    finalize surcharge issues relating to Oak Ridge Contracts;

     o    PFD being required to have a Title V air permit;

     o    PFD being able to treat the hydrolysate by-product;

     o    the volume of hydrolysate expected to be treated under the subcontract
          relating to the Newport Chemical Agent Disposal Facility;

     o    expectation  that during one of our strongest  periods of the year our
          working capital position will begin to improve;

     o    increasing other sources of revenue at M& EC; and

     o    management  expects  seasonal  trend to  continue  that  revenues  and
          profits will increase in the third quarter.

While the Company  believes the expectations  reflected in such  forward-looking
statements are reasonable, it can give no assurance such expectations will prove
to have been correct.  There are a variety of factors,  which could cause future
outcomes to differ  materially from those  described in this report,  including,
but not limited to:

     o    general economic conditions;

     o    material reduction in revenues;

     o    inability  to  collect  in  a  timely  manner  a  material  amount  of
          receivables;

     o    increased competitive pressures;

     o    the ability to maintain and obtain  required  permits and approvals to
          conduct operations;

     o    the ability to develop new and existing technologies in the conduct of
          operations;

     o    ability to retain or renew certain required permits;

     o    discovery of additional  contamination or expanded  contamination at a
          certain Dayton,  Ohio,  property formerly leased by the Company or the
          Company's  facilities  at Memphis,  Tennessee;  Valdosta,  Georgia and
          Detroit  Michigan,  which  would  result  in a  material  increase  in
          remediation expenditures;

     o    changes in federal,  state and local laws and regulations,  especially
          environmental laws and regulations, or in interpretation of such;


                                      -16-


     o    potential  increases  in  equipment,  maintenance,  operating or labor
          costs;

     o    management retention and development;

     o    financial  valuation of intangible  assets is substantially  less than
          expected;

     o    termination  of the Oak Ridge  Contracts  as a result  of our  lawsuit
          against Bechtel Jacobs or otherwise;

     o    continued  inability or reduced levels of mixed waste shipments by the
          government;

     o    the  requirement  to use internally  generated  funds for purposes not
          presently anticipated;

     o    inability to continue to become profitable on an annualized basis;

     o    the  inability  of the Company to  maintain  the listing of its Common
          Stock on the NASDAQ;

     o    inability of the Company to process hydrolysate at our PFD facility;

     o    the  determination  that PFMI or PFO was  responsible  for a  material
          amount of remediation at certain Superfund sites; and

     o    terminations  of  contracts  with  federal  agencies  or  subcontracts
          involving federal agencies,  or reduction in amount of waste delivered
          to the Company under these contracts or subcontracts.

The Company  undertakes no  obligations to update  publicly any  forward-looking
statement, whether as a result of new information, future events or otherwise.

Critical Accounting Policies
In preparing the consolidated  financial statements in conformity with generally
accepted accounting principles,  management makes estimates and assumptions that
affect the  reported  amounts  of assets  and  liabilities  and  disclosures  of
contingent  assets and liabilities at the date of the financial  statements,  as
well as, the  reported  amounts of revenues and  expenses  during the  reporting
period. The Company believes the following critical  accounting  policies affect
the more significant estimates used in preparation of the consolidated financial
statements:

Allowance for Doubtful Accounts.  The carrying amount of accounts  receivable is
reduced by an allowance for doubtful  accounts,  which is a valuation  allowance
that  reflects  management's  best  estimate  of the  amounts  that  will not be
collected.  During the six months ended June 30, 2003 and 2002 the allowance for
doubtful  accounts  was  increased,  through  a charge to bad debt  expense,  by
$82,000 and $91,000,  respectively,  which  remained  consistent  at 0.2% of net
revenues.  Management  regularly reviews all accounts  receivable  balances that
exceed  60 days from the  invoice  date and based on an  assessment  of  current
credit worthiness,  estimates the portion,  if any, of the balance that will not
be collected,  and writes off any uncollectible  portion.  These write-offs were
approximately  0.9%  and  0.8% of  revenue  and  approximately  4.2% and 3.9% of
accounts receivable for 2002 and 2001, respectively.

Intangible  Assets.  Intangible assets relating to acquired  businesses  consist
primarily of the cost of purchased  businesses in excess of the  estimated  fair
value of net assets acquired ("goodwill") and the recognized permit value of the
business.  The Company  continually  reevaluates  the  propriety of the carrying
amount  of  permits  and  goodwill  to  determine  whether  current  events  and
circumstances  warrant  adjustments to the carrying value.  Effective January 1,
2002, the Company  adopted SFAS 142. The Company hired an independent  appraisal
firm to test  goodwill  and  permits,  separately,  for  impairment.  The report
provided by the appraiser  indicated that no impairment existed as of January 1,
2002.  Goodwill and permits were again tested as of October 1, 2002,  which also
indicated no impairment.  Effective  January 1, 2002,  the Company  discontinued
amortizing  indefinite life intangible assets (permits) and goodwill as required
by SFAS 142.

Accrued   Closure   Costs.   Accrued   closure  costs   represent  a  contingent
environmental  liability to clean up a facility in the event the Company  ceases
operations  in an existing  facility.  The accrued  closure  costs are estimates
based on guidelines  developed by federal  and/or state  regulatory  authorities
under RCRA.  Such costs are  evaluated  annually and  adjusted for  inflationary
factors and for approved changes or expansions to the facilities.  Increases due
to annual inflationary  factors for 2003, 2002, and 2001 are approximately 1.1%,
2.2% and  2.1%,  respectively,  and  based on the  historical  information,  the
Company does not expect future  inflationary  changes to differ  materially from
the previous  years.  Increases or decreases in accrued  closure costs resulting
from changes or expansions at the facilities  are  determined  based on specific
RCRA  guidelines  applied to the requested  change.  This  calculation  includes
certain estimates,  such as disposal pricing,  external


                                      -17-


labor,  analytical costs and processing costs, which are based on current market
conditions. However, the Company has no intention, at this time, to close any of
its facilities.

Accrued  Environmental  Liabilities.  The Company has four remediation  projects
currently  in  progress.  The  current  and  long-term  accrual  amounts for the
projects  are our best  estimates  based on proposed or approved  processes  for
clean up.  The  circumstances  that  could  affect  the  outcome  range from new
technologies  that are being developed every day to reduce the Company's overall
costs,  to  increased  contamination  levels  that  could  arise as the  Company
completes remediation which could increase the Company's costs, neither of which
the  Company  anticipates  at this time.  In  addition,  significant  changes in
regulations could adversely or favorably affect our costs to remediate  existing
sites or potential future sites, which cannot be reasonably quantified.

Disposal  Costs.  The Company  accrues for waste  disposal based upon a physical
count of the total waste at each facility at the end of each accounting  period.
Current market prices for  transportation  and disposal costs are applied to the
end of period waste  inventories  to calculate the disposal  accrual.  Costs are
calculated  using  current  costs  for  disposal,   but  economic  trends  could
materially  affect our actual costs for disposal.  As there are limited disposal
sites  available to us, a change in the number of available sites or an increase
or decrease in demand for the existing disposal areas could significantly affect
the actual disposal costs either positively or negatively.

Self Insurance.  We have a  self-insurance  program for certain health benefits.
The cost of such  benefits is  recognized  as expense in the period in which the
claim  occurred  and  includes an estimate of claims  incurred  but not reported
("IBNR"),  with such  estimates  based upon  historical  trends.  Actual  health
insurance  claims may differ  materially from the estimates,  as a result of the
nature and extent of the actual IBNR claims paid. The Company maintains separate
insurance to cover the excess  liability  over an  established  specific  single
claim amount and also an aggregate annual claim total.

Results of Operations
The table  below  should  be used when  reviewing  management's  discussion  and
analysis for the three and six months ended June 30, 2003 and 2002:




                                               Three Months Ended                      Six Months Ended
                                                    June 30,                               June 30,
                                        -----------------------------------   ------------------------------------
 Consolidated (amounts in thousands)     2003       %      2002        %        2003       %       2002       %
 -----------------------------------------------------------------------------------------------------------------
                                                                                     
 Net revenues                           $19,909   100.0  $  22,485    100.0   $ 39,427   100.0    $38,936    100.0

 Cost of goods sold                      15,391    77.3     14,536     64.6     29,848    75.7     27,847     71.5
                                        -------   -----  ---------    -----   --------   -----    -------    -----
                                          4,518    22.7                35.4      9,579    24.3                28.5
        Gross profit                                         7,949                                 11,089

 Selling, general and administrative      4,786    24.0      4,120     18.4      9,166    23.2      8,275     21.3
                                        -------   -----  ---------    -----   --------   -----    -------    -----
        Income (loss) from operations   $  (268)   (1.3) $   3,829     17.0   $    413     1.1    $ 2,814      7.2
                                        =======   =====  =========    =====   ========   =====    =======    =====
 Interest expense                          (691)   (3.4)      (722)    (3.2)    (1,393)   (3.5)    (1,427)    (3.7)

 Interest expense-financing fees           (257)   (1.3)      (260)    (1.2)      (558)   (1.4)      (517)    (1.3)

 Preferred Stock dividends                  (48)   (0.2)       (32)    (0.1)       (94)   (0.2)       (63)    (0.2)



                                      -18-


Summary - Three and Six Months Ended June 30, 2003 and 2002
The Company provides services through three reportable  operating segments.  The
Industrial  Waste  Management  Services  segment is  engaged in on-and  off-site
treatment, storage, disposal and processing of a wide variety of by-products and
industrial,  hazardous  and  non-hazardous  wastes.  This  segment  competes for
materials  and services  with  numerous  regional and  national  competitors  to
provide  comprehensive and  cost-effective  waste management  services to a wide
variety of customers  nationwide.  The Company operates and maintains facilities
and  businesses  in  the  waste  by-product  brokerage,  on-site  treatment  and
stabilization,  and off-site blending,  treatment and disposal  industries.  The
Nuclear  Waste  Management   Services  segment  provides   treatment,   storage,
processing and disposal services of mixed waste (waste containing both hazardous
and low-level radioactive materials) and low-level radioactive wastes, including
research,  development and on-site and off-site waste remediation.  The presence
of nuclear  and  low-level  radioactive  constituents  within the waste  streams
processed by this segment create  different and unique  operational,  processing
and permitting/licensing requirements from those contained within the Industrial
Waste Management Services segment. The Company's Consulting Engineering Services
segment  provides  a  wide  variety  of  environmental  related  consulting  and
engineering  services to industry and  government.  The  Consulting  Engineering
Services segment  provides  oversight  management of  environmental  restoration
projects,  air and soil sampling,  compliance reporting,  surface and subsurface
water  treatment  design for removal of pollutants,  and various  compliance and
training activities.

Net Revenue
Consolidated  net revenues  decreased to $19,909,000  for the quarter ended June
30, 2003, as compared to $22,485,000 for the same quarter in 2002. This decrease
of $2,576,000 or 11.5% is principally  attributable to a decrease in the Nuclear
Waste Management Services segment of approximately  $3,963,000 resulting in part
from the  government's  inability to ship waste to our facilities due to the war
in Iraq and prolonged  terrorism alerts. The Company also experienced a decrease
in shipments from certain nuclear  utilities  principally as a result of similar
security and transportation issues. From a comparative  perspective,  it is also
important  to note that an event  project  of  approximately  $1.8  million  was
included in the second  quarter of 2002 and a surcharge  of  approximately  $2.2
million was recorded in the second  quarter of 2002,  which applied to the first
six months of 2002.  Consolidated revenues under the Oak Ridge Contracts totaled
$4,170,000 or 20.9% of total  revenues for the three months ended June 30, 2003,
compared to  $3,320,000  or 14.8% for the three months  ended June 30, 2002.  In
contrast to the above, under the Oak Ridge Contracts,  Bechtel Jacobs was better
able to move waste within the K-25 DOE complex,  as there are no  transportation
issues due to our facility  being located on the DOE site. The backlog of stored
waste within the nuclear segment at June 30, 2003, was approximately  $5,600,000
compared to $7,517,000  and  $9,000,000 at March 31, 2003 and December 31, 2002,
respectively.  The Consulting Engineering Service segment experienced a decrease
of approximately $158,000, which reflects the impact a weaker economy has on our
client's expansion projects.  Offsetting these decreases, was an increase in the
Industrial  Waste  Management  Services  segment  of  approximately   $1,545,000
resulting  from  certain new or expanded  product  lines,  such as lab  packing,
overall  improved waste volumes and improved pricing  structure  associated with
certain of our Defense  Reutilization & Marketing  Service  ("DRMS")  government
contracts  and the revenues  recognized  for public  outreach  and  treatability
studies related to the Army's Newport hydrolysate project. See "Known Trends and
Uncertainties  and Significant  Contracts" of this  Management's  Discussion and
Analysis as to a lawsuit involving the Oak Ridge Contracts,  and a discussion as
to a complaint filed as to the hydrolysate project.

Consolidated  net revenues  increased to $39,427,000  from  $38,936,000  for the
six-month  period  ended June 30,  2003.  This  increase  of $491,000 or 1.3% is
primarily  attributable  to an  increase  in  the  Industrial  Waste  Management
Services segment of approximately  $3,449,000 resulting from certain new product
lines,  such as lab  packing,  improved  waste  volumes  across all  facilities,
improved pricing  structure  associated with certain DRMS government  contracts,
the revenues recognized for public outreach and treatability  studies related to
the Army's Newport  hydrolysate project and improved volumes associated with the
implementation of the biological  wastewater  treatment system.  Offsetting this
increase  was a decrease in the Nuclear  Waste  Management  Services  segment of
approximately $2,770,000 resulting from the government's inability to ship waste
to our facilities due to the war in Iraq and prolonged  terrorism alerts and the
impact of increased  revenues  during the same period of 2002 which  included an
event  project of  approximately  $2.4 million and a


                                      -19-


surcharge of approximately $2.2 million which applied to the first six months of
2002.  Consolidated revenues under the Oak Ridge Contracts totaled $8,991,000 or
22.8% of total  revenues for the six months  ending June 30,  2003,  compared to
$4,325,000  or 11.1% for the six months  ended  June 30,  2002,  which  reflects
increased  revenues under the Oak Ridge  Contracts along with the benefit of our
facility  being located within the DOE K-25 site.  Additionally,  the Consulting
Engineering  Services segment experienced a decrease of approximately  $188,000,
which  reflects  the  impact  a weaker  economy  has on our  client's  expansion
projects.  See "Known  Trends and  Uncertainties-Significant  Contracts" of this
Management's  Discussion  and Analysis as to a lawsuit  involving  the Oak Ridge
Contracts  and a  discussion  as to a  complaint  filed  as to  the  hydrolysate
project.

Cost of Goods Sold
Cost of goods sold for the  Company  increased  $855,000 or 5.9% for the quarter
ended June 30,  2003,  as  compared  to the quarter  ended June 30,  2002.  This
increase in cost of goods sold  reflects an  increase  in the  Industrial  Waste
Management Services segment of approximately  $1,284,000,  primarily  associated
with increased labor,  disposal and transportation  costs, which in part relates
to the increase in revenues.  Additional  costs for disposal and  transportation
were incurred during the quarter due to operational and off specification  waste
issues,  which  are  currently  being  addressed.  Additionally,  this  increase
reflects  costs  associated  with  the  Army's  Newport   hydrolysate   project.
Offsetting  this  increase,  was a  decrease  in the  Nuclear  Waste  Management
Services  segment of $288,000  reflecting a decrease in disposal  and  treatment
costs  associated  with the continued  refinement  of our  treatment  processes,
partially  offset  by  increased  costs  of  operating  the  highly  specialized
processing equipment at our facilities. Additionally, the Consulting Engineering
Services segment  experienced a decrease of $141,000,  which directly correlates
to the decrease in revenues.  Included within cost of goods sold is depreciation
expense of  $1,131,000  and $971,000  for the  quarters  ended June 30, 2003 and
2002, respectively, reflecting an increase of $160,000 over 2002.

Cost of goods sold increased  $2,001,000 or 7.2% for the six-month  period ended
June 30, 2003,  as compared to the  six-month  period ended June 30, 2002.  This
increase in cost of goods sold  reflects an  increase  in the  Industrial  Waste
Management Services segment of $2,580,000,  primarily  associated with increased
labor,  disposal and  transportation  costs, which correlates to the increase in
revenues for this segment and the additional operating costs as discussed above.
Costs associated with the Army's Newport  hydrolysate project are also reflected
in this increase.  Offsetting this increase, was a decrease in the Nuclear Waste
Management  Services  segment of $469,000  reflecting a decrease in disposal and
treatment  costs  associated  with the  continued  refinement  of our  treatment
processes,   partially  offset  by  increased  costs  of  operating  the  highly
specialized  processing  equipment.  Additionally,  the  Consulting  Engineering
Services segment  experienced a decrease of $110,000,  which directly correlates
to the decrease in revenues.  Included within cost of goods sold is depreciation
expense of $2,167,000  and $1,921,000 for the six months ended June 30, 2003 and
2002, respectively, reflecting an increase of $246,000 over 2002.

Gross Profit
The  resulting  gross  profit for the  quarter  ended June 30,  2003,  decreased
$3,431,000 to $4,518,000,  which as a percentage of revenue is 22.7%, reflecting
a decrease from the corresponding  percentage of revenue of 35.4%. This decrease
in gross profit percentage  principally reflects a decrease in the Nuclear Waste
Management Services segment from 47.0% in 2002 to 24.0% in 2003,  reflecting the
impact of the surcharge of $2.2 million in 2002,  which applied to the first six
months of 2002.  Without the  surcharge,  the gross profit  percentage  for this
segment for 2002 would have been 28.4%. Additionally,  these facilities are high
fixed cost facilities which due to regulatory,  operational  (health and safety)
and  specialty  processing  requirements,  negatively  impact  the gross  profit
percentage  when revenues are down. The  Industrial  Waste  Management  Services
segment  experienced a decrease in gross profit percentage from 21.3% in 2002 to
20.7% in 2003, which reflects the impact of additional costs associated with the
Army's Newport  hydrolysate  project and other  operational  issues as discussed
above.  Offsetting this, however, was an increase in the Consulting  Engineering
Services segment from 34.3% in 2002 to 39.1% in 2003. This increase reflects the
impact of higher margin projects that were subcontracted out during the quarter.


                                      -20-


The  resulting  gross profit for the six months  ended June 30, 2003,  decreased
$1,510,000 to $9,579,000,  which as a percentage of revenue is 24.3%, reflecting
a decrease from the  corresponding  six months in the 2002 percentage of revenue
of 28.5%.  This  decrease  in gross  profit  percentage  principally  reflects a
decrease in the Nuclear Waste Management  Services segment from 36.8% in 2002 to
29.0% in 2003,  reflecting  the impact of the surcharge of $2.2 million in 2002.
Without the  surcharge,  the gross profit  percentage  for this segment for 2002
would have been 25.3%. Additionally, the Consulting Engineering Services segment
experienced a slight  decrease  from 36.3% in 2002 to 35.7% in 2003,  reflecting
the impact of lower margin projects performed  primarily in the first quarter of
2003.  Offsetting  these decreases,  however,  was an increase in the Industrial
Waste  Management  Services  segment  from 18.9% in 2002 to 19.9% in 2003.  This
increase  reflects the impact of improved  waste  volumes and pricing  structure
associated  with DRMS government  contracts,  the benefit of higher margin event
work performed in conjunction  with DRMS  government  contracts and the positive
impact of cost savings and operational changes within the segment.

Selling, General and Administrative
Selling, general and administrative expenses increased $666,000 or 16.2% for the
quarter  ended June 30,  2003,  as compared to the quarter  ended June 30, 2002.
This  increase  reflects the impact of  increased  sales and  marketing  efforts
within the Industrial  Waste  Management  Services segment and the Nuclear Waste
Management  Services  segment,  which  combined  accounted  for $355,000 of this
increase,  of which $300,000 was in payroll related expenses. In addition to the
increased  sales and marketing  efforts  within both  segments,  the  industrial
segment also enhanced its management  infrastructure,  established a centralized
office and incurred  certain  overhead  costs during the second  quarter of 2003
which should result in improved operations in future periods.  Additionally, the
increase in the nuclear segment  reflects the impact of a one-time  write-off of
acquisition costs totaling $167,000 associated with a mixed waste facility.  The
Company is no longer negotiating to acquire this facility.  Included in selling,
general and administrative  expenses is depreciation and amortization expense of
$107,000 and $78,000 for the second quarters of 2003 and 2002, respectively.  As
a percentage of revenue,  selling, general and administrative expenses increased
to 24.0% for the  quarter  ended June 30,  2003,  compared to 18.4% for the same
period in 2002.

Selling, general and administrative expenses increased $891,000 or 10.8% for the
six months  ended June 30,  2003,  as compared to the same period in 2002.  This
increase  reflects the above  discussed  impact of increased sales and marketing
efforts  within both the industrial  and nuclear  segments  which  accounted for
approximately $539,000 of this increase and certain other organizational changes
made within the Company.  Additionally,  this increase  reflects the impact of a
one-time  write-off of acquisition  costs totaling  $167,000  associated  with a
mixed waste  facility,  which the Company is no longer  negotiating  to acquire.
Included in selling,  general and  administrative  expenses is depreciation  and
amortization  expense of $211,000 and $155,000 for the six months ended June 30,
2003 and 2002,  respectively.  As a percentage of revenue,  selling, general and
administrative  expenses  increased  to 23.2% for the six months  ended June 30,
2003, compared to 21.3% for the same period in 2002.

Interest Expense
Interest  expense  decreased  $31,000 for the quarter  ended June 30,  2003,  as
compared to the corresponding  period of 2002. This decrease reflects the impact
of lower interest rates and decreased  borrowing  levels on the revolving credit
and term loans with PNC Bank, National Association ("PNC"),  which resulted in a
decrease  in  interest  expense  of $35,000  when  compared  to the prior  year.
Additionally,  the reduction in debt associated with past acquisitions  resulted
in a decrease in interest  expense of $9,000.  Offsetting these decreases was an
increase  in interest  expense of $13,000 due to an increase in debt  associated
with facility and computer upgrades.

Interest  expense also decreased by $34,000 for the six-month  period ended June
30,  2003,  as  compared  to the  corresponding  period of 2002.  This  decrease
reflects the impact of lower  interest rates and decreased  borrowing  levels on
the revolving  credit and term loans with PNC,  which  resulted in a decrease in
interest  expense of $39,000  when  compared  to prior year.  Additionally,  the
reduction in debt  associated with past  acquisitions  resulted in a decrease in
interest  expense of  $18,000.  Offsetting  these  decreases  was an increase in
interest  expense of $23,000 due to an increase in debt associated with facility
and computer upgrades.


                                      -21-


Interest Expense - Financing Fees
Interest expense-financing fees decreased $3,000 for the three months ended June
30, 2003, as compared to the corresponding period for 2002. These financing fees
are  principally  associated with the credit facility and term loan with PNC and
the senior subordinated notes, and are amortized to expense over the term of the
loan agreements.

Interest  expense-financing  fees  increased by $41,000 for the six months ended
June 30, 2003, as compared to the  corresponding  period of 2002.  This increase
was primarily due to a one-time  write-off of fees  associated  with other short
term financing.

Preferred Stock Dividends
Preferred  Stock dividends  increased  $16,000 during the quarter ended June 30,
2003 as compared to the  corresponding  period of 2002. This increase was due to
the accrual of preferred  dividends on the  preferred  stock of our  subsidiary,
M&EC ("Series B  Preferred").  The Series B Preferred was issued in  conjunction
with the acquisition of M&EC in June 2001, and began  accumulating  dividends in
June 2002 at an annual interest rate of 5%.

Preferred stock dividends increased $31,000 during the six months ended June 30,
2003, as compared to the same period of 2002.  This increase was also due to the
accrual of the Series B Preferred.

Liquidity and Capital Resources of the Company
Our capital  requirements  consist of general working  capital needs,  scheduled
principal  payments  on our debt  obligations  and capital  leases,  remediation
projects  and  planned  capital  expenditures.  Our  capital  resources  consist
primarily  of cash  generated  from  operations  and funds  available  under our
revolving  credit  facility.  Our capital  resources  are impacted by changes in
accounts  receivable as a result of revenue  fluctuation,  economic trends,  and
collection activities.

At June 30, 2003,  the Company had cash of $50,000.  This cash total  reflects a
decrease of $162,000 from December 31, 2002, as a result of net cash provided by
operations of $1,310,000 and cash provided by financing activities of $1,100,000
(principally  net borrowings of long-term debt partially offset by proceeds from
the issuance of Common  Stock)  offset by cash used in investing  activities  of
$2,572,000  (principally net purchases of equipment,  totaling  $1,337,000 and a
deposit to the finite risk sinking fund of $1,234,000).  The Company is in a net
borrowing  position  and  therefore  attempts to move all excess  cash  balances
immediately to the revolving credit facility,  so as to reduce debt and interest
expense.  During 2002 the Company  implemented  a  centralized  cash  management
system,  which  included new  remittance  lock boxes and resulted in accelerated
collection  activities and reduced cash balances,  as idle cash is moved without
delay to the revolving credit facility.

Operating Activities
Accounts   receivable,   net  of  allowances  for  doubtful  accounts,   totaled
$20,964,000,  a decrease  of $856,000  from the  December  31,  2002  balance of
$21,820,000.  This decrease  reflects the impact of reduced  revenues and better
collection efforts within the Nuclear Waste Management  Services segment,  which
resulted in a decrease of $2,879,000  and the  Consulting  Engineering  Services
segment which resulted in a decrease of $5,000.  Offsetting  these decreases was
an increase in accounts  receivable for the Industrial Waste Management Services
segment of $2,028,000  reflecting the impact of increased  revenues  within this
segment.

As of June 30, 2003, total  consolidated  accounts  payable was $10,525,000,  an
increase of $766,000  from the December 31, 2002,  balance of  $9,759,000.  This
increase in accounts payable reflects the impact of increased revenues within in
the Industrial Waste Management  Services  segment,  increased  accounts payable
related  to the  Army's  Newport  hydrolysate  project  and  unfinanced  capital
expenditures of $1,337,000 that occurred during the six months of 2003.


                                      -22-


The working capital  deficit at June 30, 2003, was $1,312,000,  as compared to a
working  capital  position of $731,000 at December  31, 2002,  which  reflects a
decrease  of  $2,043,000  during the six months of 2003.  This  working  capital
decrease  principally  reflects the decreased accounts receivable balance at the
end of the  period,  which  correlates  with  the  weaker  revenues  and  better
collection  efforts,  as  discussed  above.  Additionally,   increased  accounts
payable,  unfinanced  capital  spending  and partial  funding of the finite risk
insurance policy contributed to this deficit position.

Investing Activities
Our purchases of capital equipment for the six-month period ended June 30, 2003,
totaled  approximately  $2,063,000,  including  financed  purchases of $726,000.
These  expenditures  were  for  expansion  and  improvements  to the  operations
principally  within the waste management  segments.  These capital  expenditures
were  funded by the cash  provided  by  operations  and from  proceeds  from the
issuance of stock. We have budgeted capital  expenditures of up to approximately
$6,500,000 for 2003,  which  included an estimated  $1,393,000 for completion of
certain 2002 projects in process,  as well as other identified capital purchases
for the expansion and  improvement to the operations and for certain  compliance
related enhancements. Our purchases during 2003 include approximately $1,047,000
to complete  certain of the 2002  projects in process.  However,  based upon the
current status of the planning and evaluation of proposed  projects,  we believe
that  we will  be  spending  only up to  approximately  $4,000,000  for  capital
expenditures  for  2003.  We  anticipate  funding  capital   expenditures  by  a
combination of lease financing,  internally generated funds, and/or the proceeds
received from Option and Warrant exercises.

Financing Activities
On December 22, 2000, the company entered into a Revolving Credit, Term Loan and
Security Agreement ("Agreement") with PNC Bank, National Association, a national
banking  association  ("PNC")  acting as agent  ("Agent")  for  lenders,  and as
issuing bank. The Agreement provides for a term loan ("Term Loan") in the amount
of  $7,000,000,  which  requires  principal  repayments  based upon a seven-year
amortization,  payable over five years, with monthly installments of $83,000 and
the  remaining  unpaid  principal  balance due on December  22,  2005.  Payments
commenced on February 1, 2001.  The Agreement also provided for a revolving line
of credit  ("Revolving  Credit") with a maximum principal amount  outstanding at
any one time of  $15,000,000.  The  Revolving  Credit  advances  are  subject to
limitations  of an  amount  up to  the  sum  of  (a)  up to  85%  of  Commercial
Receivables  aged 90 days or less from invoice date, (b) up to 85% of Commercial
Broker  Receivables  aged up to 120 days  from  invoice  date,  (c) up to 85% of
acceptable  Government Agency Receivables aged up to 150 days from invoice date,
and (d) up to 50% of acceptable  unbilled  amounts aged up to 60 days,  less (e)
reserves  Agent  reasonably  deems proper and  necessary.  The Revolving  Credit
advances  shall be due and payable in full on December 22, 2005.  As of June 30,
2003, our excess availability under our revolving credit facility was $4,243,000
based on our eligible receivables.

Pursuant to the Agreement the Term Loan bears  interest at a floating rate equal
to the prime  rate plus 1 1/2 %, and the  Revolving  Credit at a  floating  rate
equal to the prime rate plus 1%. The loans are subject to a prepayment  fee of 1
1/2 % in the first  year,  1% in the second and third  years and 3/4 % after the
third anniversary until termination date.

In December  2000,  the Company  entered  into an interest  rate swap  agreement
related to its Term Loan. This hedge, has effectively fixed the interest rate on
the notional amount of $3,500,000 of the floating rate $7,000,000 PNC Term Loan.
The Company will pay the counterparty interest at a fixed rate equal to the base
rate of 6.25%,  for a period from December 22, 2000,  through December 22, 2005,
in exchange for the counterparty paying the Company one month LIBOR rate for the
same term (1.12% at June 30,  2003).  At June 30, 2003,  the market value of the
interest  rate swap was in an  unfavorable  value  position of $192,000  and was
recorded as a liability.  During the six months ended June 30, 2003, the Company
recorded  a gain on the  interest  rate  swap of  $23,000,  which  offset  other
comprehensive loss on the Statement of Stockholders' Equity.

Effective as of June 2002,  the Company and PNC entered into  Amendment No. 1 to
the  Agreement,  which,  among  other  things,  increased  the  letter of credit
commitment  from $500,000 to $4,500,000 and provided for


                                      -23-


a $4.0 million standby letter of credit. The standby Letter of Credit was issued
to secure  certain  surety bond  obligations.  As a condition  precedent to this
Amendment No. 1, the Company paid a $50,000 amendment fee to PNC.

On May 23,  2003,  the  Company  and PNC  entered  into  Amendment  No. 2 to the
Agreement, which among other things reduced the letter of credit commitment from
$4,500,000 to $500,000 and terminated the $4.0 million standby letter of credit.
The standby letter of credit was previously issued to secure certain surety bond
obligations,  which  provided  financial  assurance  closure  guarantees  to the
applicable states pursuant to the Company's permits and licenses.  The financial
assurance  has been  satisfied  with a newly  established  25-year  finite  risk
insurance policy (see Contractual Obligations in this section). This finite risk
insurance  policy  required  an upfront  payment of $4.0  million,  to be funded
through the Revolving Credit with PNC,  utilizing the collateral that previously
supported the $4.0 million letter of credit.  During the second quarter of 2003,
$3,300,000 was funded,  and the remaining $700,000 was funded in July 2003. As a
condition  precedent  to this  Amendment  No.  2,  the  Company  paid a  $25,000
amendment fee to PNC.

Pursuant to the terms of the Stock  Purchase  Agreements in connection  with the
acquisition of Perma-Fix of Orlando,  Inc. ("PFO"),  Perma-Fix of South Georgia,
Inc.  ("PFSG")  and  Perma-Fix  of  Michigan,  Inc.  ("PFMI"),  a portion of the
consideration  was paid in the form of the  Promissory  Notes,  in the aggregate
amount of $4,700,000  payable to the former  owners of PFO,  PFSG and PFMI.  The
Promissory  Notes  are paid in  equal  monthly  installments  of  principal  and
interest of approximately $90,000 over five years and having an interest rate of
5.5% for the first three years and 7% for the remaining two years. The aggregate
outstanding  balance of the Promissory  Notes total $1,043,000 at June 30, 2003,
which  is in  the  current  portion.  Payments  of  such  Promissory  Notes  are
guaranteed by PFMI under a non-recourse guaranty, which non-recourse guaranty is
secured by certain real estate owned by PFMI. These Promissory Notes are subject
to subordination agreements with the Company's senior and subordinated lenders.

On August 31, 2000, as part of the consideration for the purchase of Diversified
Scientific  Services,  Inc.  ("DSSI"),  the Company  issued to Waste  Management
Holdings a long-term unsecured promissory note (the "Unsecured Promissory Note")
in the aggregate  principal amount of $3,500,000,  bearing interest at a rate of
7% per annum and having a five-year  term with  interest to be paid annually and
principal due in one lump sum at the end of the term of the Unsecured Promissory
Note (August 2005).

On July 31, 2001,  the Company issued  approximately  $5.6 million of its 13.50%
Senior Subordinated Notes due July 31, 2006 (the "Notes"). The Notes were issued
pursuant to the terms of a Note and Warrant Purchase  Agreement,  dated July 31,
2001 (the  "Purchase  Agreement"),  between the  Company,  Associated  Mezzanine
Investors - PESI, L.P. ("AMI"), and Bridge East Capital, L.P. ("BEC"). The Notes
are unsecured and are  unconditionally  guaranteed  by the  subsidiaries  of the
Company.  The Company's  payment  obligations under the Notes are subordinate to
the Company's  payment  obligations  to its primary  lender and to certain other
debts of the Company up to an aggregate amount of $25 million.  The net proceeds
from the sale of the Notes were used to repay the Company's previous  short-term
loan.

Under the terms of the  Purchase  Agreement,  the Company also issued to AMI and
BEC Warrants to purchase up to 1,281,731  shares of the  Company's  Common Stock
("Warrant  Shares")  at an  initial  exercise  price of  $1.50  per  share  (the
"Warrants"), subject to adjustment under certain conditions which were valued at
$1,622,000 and recorded as a debt discount and are being amortized over the term
of the  Notes.  The  Warrants,  as  issued,  also  contain a  cashless  exercise
provision. The Warrant Shares are registered under an S-3 Registration Statement
that was declared effective on November 27, 2002.

In connection with the sale of the Notes, the Company, AMI, and BEC entered into
an Option Agreement,  dated July 31, 2001 (the "Option Agreement").  Pursuant to
the Option Agreement,  the Company granted each purchaser an irrevocable  option
requiring  the Company to purchase  any of the  Warrants or Warrant  Shares then
held by the purchaser (the "Put Option"). The Put Option may be exercised at any
time  commencing  July 31,  2004,  and ending July 31, 2008.  In addition,  each
purchaser  granted to the  Company an  irrevocable  option to  purchase  all the
Warrants or the Warrant Shares then held by the purchaser  (the "Call  Option").
The


                                      -24-


Call Option may be exercised at any time  commencing  July 31, 2005,  and ending
July 31, 2008.  The  purchase  price under the Put Option and the Call Option is
based  on the  quotient  obtained  by  dividing  (a)  the sum of six  times  the
Company's  consolidated  EBITDA for the period of the 12 most recent consecutive
months  minus Net Debt plus the Warrant  Proceeds by (b) the  Company's  Diluted
Shares (as the terms EBITDA, Net Debt, Warrant Proceeds,  and Diluted Shares are
defined in the Option  Agreement).  Pursuant to the guidance under EITF 00-19 on
accounting for and financial  presentation of securities that could  potentially
be settled  in a  Company's  own stock,  the put  warrants  would be  classified
outside of equity based on the ability of the holder to require cash settlement.
Also,  EITF Topic D-98  discusses the accounting for a security that will become
redeemable at a future determinable date and its redemption is variable. This is
the case  with the  Warrants  as the date is  fixed,  but the put or call  price
varies.  The EITF gives two possible  methodologies  for valuing the securities.
The Company  accounts for the changes in redemption  value as they occur and the
Company adjusts the carrying value of the security to equal the redemption value
at the end of each  reporting  period.  On June 30, 2003,  the Put Option had no
value and no liability was recorded.

East Tennessee  Materials and Energy  Corporation  ("M&EC")  issued a promissory
note for a  principal  amount of $3.7  million to PDC,  dated June 7, 2001,  for
monies  advanced to M&EC for certain  services  performed by PDC. The promissory
note is payable over eight years on a  semiannual  basis on June 30 and December
31.  Interest is accrued at the  applicable  rate  (8.00% on June 30,  2003) and
payable in one lump sum at the end of the loan  period.  On June 30,  2003,  the
outstanding  balance is $4,185,000  including  accrued interest of approximately
$711,000.  PDC has directed M&EC to make all payments under the promissory  note
directly  to the IRS to be applied to PDC's  obligations  under its  installment
agreement with the IRS.

In  conjunction  with the Company's  acquisition  of M&EC,  M&EC entered into an
installment  agreement with the Internal Revenue Service ("IRS") for a principal
amount of $923,000  dated June 7, 2001,  for certain  withholding  taxes owed by
M&EC.  The  installment  agreement  is payable  over eight years on a semiannual
basis on June 30 and December 31. Interest is accrued at the applicable law rate
("Applicable  Rate")  pursuant to the provisions of section 6621 of the Internal
Revenue Code of 1986 as amended.  Such rate is adjusted on a quarterly basis and
payable in lump sum at the end of the installment  period. On June 30, 2003, the
rate was 8%. On June 30, 2003, the outstanding  balance is $1,036,000  including
accrued interest of approximately $173,000.

The following table summarizes the Company's contractual obligations at June 30,
2003, and the effect such  obligations are expected to have on its liquidity and
cash flow in future periods, (in thousands):

                                              Payments due by period
                                     -------------------------------------------
Contractual Obligations    Total      2003     2004-2006   2007-2008  After 2008
- --------------------------------------------------------------------------------
Long-term debt            $31,912    $ 1,863    $28,069     $ 1,980     $    --
Operating leases            5,198      1,134      3,545         514           5
Finite risk policy          9,747        713      3,011       2,008       4,015
                          -------    -------    -------     -------     -------
  Total contractual
    obligations           $46,857    $ 3,710    $34,625     $ 4,502     $ 4,020
                          =======    =======    =======     =======     =======

In June 2003, the Company  entered into a 25-year finite risk insurance  policy,
which provides  financial  assurance to the applicable  states for our permitted
facilities  in the event of unforeseen  closure.  Prior to obtaining or renewing
operating permits we are required to provide financial  assurance that guarantee
to the states  that in the event of closure  our  permitted  facilities  will be
closed in accordance  with the  regulations.  The policy provides $35 million of
financial  assurance  coverage  and has  available  capacity to allow for annual
inflation and other performance and surety bond  requirements.  This finite risk
insurance  policy  required  an  upfront  payment  of  $4.0  million,  of  which
$2,766,000  represents the full premium for the 25-year term of the policy,  and
the remaining $1,234,000,  to be deposited in a sinking fund account. During the
second  quarter of 2003,  the Company made an initial  payment of $3,300,000 and
the final payment of $700,000 was recorded and paid in July 2003.  Additionally,
the policy  requires nine annual  installments of $1,004,000 that are due on the
anniversary date of the policy. These annual installments will also be


                                      -25-


deposited  in  the  sinking  fund  account.  In  comparison,  the  Company  paid
$1,121,000  of  non-commutable  premiums for the year 2002  financial  assurance
program,  along with an additional collateral requirement of $4.0 million in the
form of a letter of credit issued by PNC, at an annual fee of $160,000 per year.
On the  fourth and  subsequent  anniversaries  of the  contract  inception,  the
Company may elect to  terminate  this  contract.  If the Company so elects,  the
Insurer will pay the Company an amount equal to 100% of the sinking fund account
balance in return for complete  releases of liability  from both the Company and
any  applicable  regulatory  agency using this policy as an instrument to comply
with financial assurance requirements.

The accrued dividends on the outstanding  Preferred Stock for the period July 1,
2002,  through  December 31, 2002, in the amount of  approximately  $63,000 were
paid in  January  2003 in the  form of  25,165  shares  of  Common  Stock of the
Company.  The dividends for the period  January 1, 2003,  through June 30, 2003,
total $62,000, which will be paid in August 2003, in the form of 33,835 share of
Common Stock.  Under the Company's  loan  agreements,  the Company is prohibited
from paying cash dividends on its outstanding capital stock.

In  summary,  we have  continued  to take steps to improve  our  operations  and
liquidity as discussed above. However, we continue to invest our working capital
back into our facilities to fund capital additions for expansion within both the
nuclear and industrial segments. Also, as discussed, with the continued downturn
in the economy and the impact of the war and prolonged  terrorist  alerts in the
first six months,  our liquidity was negatively  impacted.  However,  as we move
into one of our strongest periods of the year, our working capital position will
begin to  improve.  If we are  unable to  continue  to improve  our  operations,
successfully  finalize  the  surcharges  on the Oak Ridge  Contracts  and become
profitable in the foreseeable  future, such would have a material adverse effect
on our liquidity position.

Known Trends and Uncertainties
Seasonality.   Historically  the  Company  has  experienced   reduced  revenues,
operating  losses or  decreased  operating  profits  during the first and fourth
quarters of the Company's fiscal years due to a seasonal  slowdown in operations
from poor weather  conditions and overall reduced  activities during the holiday
season.  During  the  Company's  second  and  third  fiscal  quarters  there has
historically  been an increase in revenues  and  operating  profits.  Management
expects this trend to continue in future years.  However,  the second quarter of
2003 was adversely affected by the war in Iraq,  prolonged  terrorism alerts and
the downturn in the economy.

Economic conditions. Economic downturns or recessionary conditions can adversely
affect the demand for the Company's services,  principally within the Industrial
Waste Management Services segment. Reductions in industrial production generally
follow such  economic  conditions,  resulting  in reduced  levels of waste being
generated and/or sent off for treatment.  The Company believes that its revenues
and profits were  negatively  affected  within this segment by the  recessionary
conditions in 2002, and that this trend has continued into 2003.

Significant  contracts.  The Company's nuclear revenues are principally  derived
from the Department of Defense,  the Department of Energy (DOE), either directly
from each DOE site individually or through the broad-spectrum contracts, nuclear
utilities,  pharmaceutical  companies  and  other  commercial  generators.  M&EC
operates under three  broad-spectrum  contracts ("Oak Ridge  Contracts"),  which
accounted for 20.9% and 22.8% of total  consolidated  revenues  during the three
and six months ended June 30, 2003, respectively. As the M&EC facility continues
to enhance its processing capabilities and completes certain expansion projects,
the Company  could see higher total revenue  under the Oak Ridge  Contracts.  In
February 2003, M&EC commenced legal proceedings  against the general  contractor
under  the  Oak  Ridge  Contracts,   seeking  payment  from  Bechtel  Jacobs  of
approximately  $4.3 million in surcharges  relating to certain  wastes that were
treated by M&EC in 2001 and 2002 under the Oak Ridge  Contracts.  Bechtel Jacobs
continues to deliver waste to M&EC for  treatment,  and M&EC continues to accept
such  waste.  There is no  guarantee  of  future  business  under  the Oak Ridge
Contracts,  and either party may terminate the Oak Ridge  Contracts at any time.
Termination  of these  contracts  could  have a material  adverse  effect on the
Company.  The Company is working towards increasing other sources of revenues at
M&EC to reduce the risk of reliance on one major source of revenues.


                                      -26-


Our  subsidiary,  PFD, has entered into a  subcontract  to perform  treatability
studies  to  determine  if its  process  can  successfully  and  safely  treat a
neutralized VX gas by-product called hydrolysate generated and/or handled by the
U.S. Army, and performs public outreach  activities in the Dayton, Ohio area and
the transportation  route to PFD's Dayton,  Ohio facility.  The subcontract also
provides, if the treatability studies are successful,  for PFD to treat all or a
certain  portion of the  hydrolysate  by-product,  at the option of the  general
contractor,  subject to PFD receiving  authorization from the general contractor
to treat  the  waste.  Under  the terms of the  subcontract,  PFD is to  receive
approximately  $1.8 million for the  treatability  studies;  approximately  $1.3
million for the public outreach activities, of which $260,000 is to be deposited
in an escrow account for the exclusive use in Dayton,  Ohio for public  outreach
activities,  and  approximately  $10.1 million to transport and treat 30% of the
hydrolysate by-product.  Under the subcontract,  if the treatability studies are
successful,  the general contractor has the option to select whether the Company
will  treat  either  30%,  70% or 100%  of the  hydrolysate  by-products.  It is
anticipated  that if the general  contractor  determines that the Company should
treat 100% of the hydrolysate  by-product,  the total payments to be received by
the Company for  transportation and treatment will be approximately $15 million.
This  subcontract  may be  terminated  by the  general  contractor  if the prime
contract is terminated or at any other time upon 10 days notice.

During April 2003,  certain  groups  filed a complaint  against the EPA and U.S.
Army alleging that the EPA and U.S. Army are violating a certain executive order
shipping the  hydrolysate  by-product to PFD for  processing  and treating.  The
complainants allege that the shipment of the hydrolysate to PFD for treatment by
PFD at its facility in Dayton,  Ohio would be a violation of the executive order
since it would have a disparate impact on the minority and low income groups who
live in the vicinity of PFD's  facility and that EPA is violating  the executive
order by failing to require PFD to have a Title V air  permit.  Based on studies
performed by the  Company,  the Company does not believe that PFD is required to
have a Title V air permit. These studies have been supplied to the Ohio EPA, and
PFD is expecting the Ohio EPA's  response to its studies in the near future.  If
it is determined that a Title V air permit is required at PFD, it will apply for
the permit. Neither the Company nor PFD is a party to the complaint.  An adverse
decision as to this complaint could result in this subcontract being terminated.
It is unlikely that the hydrolysate  by-product will be processed at PFD, due to
public  acceptance  issues.  However,  the Company is currently working with the
Army on several  alternatives,  including the  possibility  of onsite  treatment
utilizing the Company's technologies.

A letter  dated May 13,  2003,  from the same  counsel  who filed the  complaint
discussed  above,  representing  some of the same  parties  on whose  behalf the
complaint  was filed,  addressed to PFD, the U.S. EPA and the Ohio EPA,  advised
that they intend to file a citizen  suit against PFD for alleged  violations  of
the Clean Air Act and the Ohio  Administration  Code for  allegedly not having a
certain air permit, emitting odors which endanger the health, safety and welfare
of the public living near the facility and failing to submit a control equipment
plan.  The  letter  advises  that  under the  Clean Air Act,  suit will be filed
against PFD if within 60 days PFD fails to remedy the allegations in the letter.
The Company has continued to investigate these claims. As stated above, although
the Company does not believe PFD is required to have a Title V air permit, it is
currently  performing  studies to determine if a Title V air permit is required.
If a lawsuit is filed against PFD, PFD intends to vigorously defend itself.

Insurance. The Company maintains insurance coverage similar to, or greater than,
the coverage maintained by other companies of the same size and industry,  which
complies with the requirements under applicable  environmental laws. The Company
evaluates  its  insurance   policies  annually  to  determine   adequacy,   cost
effectiveness and desired deductible levels. Due to downturns in the economy and
changes within the environmental  insurance market, the Company has no guarantee
that it will be able to obtain  similar  insurance in future years,  or that the
cost of such insurance will not increase materially.

Environmental Contingencies
The Company is engaged in the waste management services segment of the pollution
control  industry.  As a  participant  in the  on-site  treatment,  storage  and
disposal market and the off-site  treatment and services market,  the Company is
subject to rigorous  federal,  state and local  regulations.  These  regulations
mandate  strict  compliance and therefore are a cost and concern to the Company.
Because of their integral role in providing


                                      -27-


quality  environmental  services,  the Company makes every reasonable attempt to
maintain  complete  compliance  with  these  regulations.  However,  even with a
diligent  commitment,  the  Company,  as with  many of its  competitors,  may be
required to pay fines for violations or investigate  and  potentially  remediate
its waste management facilities.

We routinely  use third party  disposal  companies,  who  ultimately  destroy or
secure landfill residual materials  generated at our facilities or at a client's
site. We, compared to certain of our competitors,  dispose of significantly less
hazardous  or  industrial  by-products  from  our  operations  due to  rendering
material   nonhazardous,   discharging  treated  wastewaters  to  publicly-owned
treatment works and/or  processing wastes into saleable  products.  In the past,
numerous  third  party  disposal  sites  have  improperly  managed  wastes  that
subsequently required remedial action;  consequently,  any party utilizing these
sites  may  be  liable  for  some  or all of the  remedial  costs.  Despite  our
aggressive  compliance and auditing procedures for disposal of wastes, we could,
in the future,  be notified that we are a PRP at a remedial  action site,  which
could have a material adverse effect on the Company.

We have budgeted for 2003 approximately  $982,000 in environmental  expenditures
to  comply  with  federal,  state  and  local  regulations  in  connection  with
remediation of certain contaminates at four locations.  The four locations where
these expenditures will be made are the Leased Property in Dayton, Ohio (EPS), a
former RCRA  storage  facility as  operated by the former  owners of PFD,  PFM's
facility in Memphis,  Tennessee, PFSG's facility in Valdosta, Georgia and PFMI's
facility in Detroit, Michigan. We have estimated the expenditures for 2003 to be
approximately  $211,000 at the EPS site, $338,000 at the PFM location,  $126,000
at the  PFSG  site and  $307,000  at the PFMI  site of which  $22,000;  $29,000;
$51,000; and $304,000,  respectively,  were spent during the first six months of
2003.  Additional  funds  will be  required  for the next one to seven  years to
properly remediate these sites. We expect to fund the 2003 expenses to remediate
these four sites from funds  generated  internally  and/or our revolving  credit
facility.

At June 30, 2003,  the Company had accrued  environmental  liabilities  totaling
$2,290,000,  which  reflects a decrease of $406,000  from the December 31, 2002,
balance of $2,696,000. The decrease represents payments on remediation projects.
The June 30,  2003,  current  and  long-term  accrued  environmental  balance is
recorded as follows:

                         PFD         PFM         PFSG        PFMI        Total
                      --------    --------    ----------    ------    ----------
Current accrual       $189,000    $309,000    $   75,000    $3,000    $  576,000
Long-term accrual           --     580,000     1,134,000        --     1,714,000
                      --------    --------    ----------    ------    ----------
       Total          $189,000    $889,000    $1,209,000    $3,000    $2,290,000
                      ========    ========    ==========    ======    ==========

Interest Rate Swap
The Company entered into an interest rate swap agreement  effective December 22,
2000,  to modify the interest  characteristics  of its  outstanding  debt from a
floating  basis to a fixed  rate,  thus  reducing  the impact of  interest  rate
changes on future income.  This agreement  involves the receipt of floating rate
amounts  in  exchange  for fixed  rate  interest  payments  over the life of the
agreement  without  an  exchange  of  the  underlying   principal  amount.   The
differential  to be paid or  received is accrued as  interest  rates  change and
recognized as an adjustment to interest expense related to the debt. The related
amount payable to or receivable from counter parties is included in other assets
or liabilities. At June 30, 2003, the market value of the interest rate swap was
in an  unfavorable  value  position of $192,000 and was recorded as a liability.
During the six months  ended June 30, 2003,  the Company  recorded a gain on the
interest  rate swap of  $23,000  that  offset  other  comprehensive  loss in the
stockholders'  equity  section  of the  balance  sheet  (see  Note 4 to Notes to
Consolidated Financial Statements).

Recent Accounting Pronouncements
In April  2003,  the FASB issued SFAS No. 149,  Amendment  of  Statement  133 on
Derivative  Instruments and Hedging Activities.  SFAS 149 amends SFAS No. 133 to
provide  clarification  on the financial  accounting and reporting of derivative
instruments  and hedging  activities  and requires that  contracts  with similar


                                      -28-


characteristics  be accounted for on a comparable  basis. The provisions of SFAS
149 are effective for  contracts  entered into or modified  after June 30, 2003,
and for hedging  relationships  designated  after June 30, 2003. The adoption of
SFAS No. 149 is not  expected  to have an impact on the  Company's  consolidated
financial statements.

In May 2003,  the FASB  issued SFAS No. 150,  Accounting  for Certain  Financial
Instruments  with  Characteristics  of Both  Liabilities  and  Equity.  SFAS 150
establishes standards on the classification and measurement of certain financial
instruments with  characteristics of both liabilities and equity. The provisions
of SFAS 150 are  effective for  financial  instruments  entered into or modified
after May 31, 2003 and to all other  instruments  that exist as of the beginning
of the first interim  financial  reporting period beginning after June 15, 2003.
The  adoption of SFAS 150 did not have an impact on the  Company's  consolidated
financial statements.

Recently Adopted Accounting Policies
In June 2001, the Financial  Accounting  Standards Board (FASB) issued Statement
of Financial Accounting Standard (SFAS) No. 143, Accounting for Asset Retirement
Obligations,  which addresses financial accounting and reporting for obligations
associated with the retirement of tangible  long-lived assets and the associated
asset retirement  costs. The standard  applies to legal  obligations  associated
with the  retirement  of  long-lived  assets that  result from the  acquisition,
construction, development and normal use of the asset.

SFAS 143  requires  that the fair value of a liability  for an asset  retirement
obligation  be  recognized in the period in which it is incurred if a reasonable
estimate of fair value can be made,  and that the  associated  asset  retirement
costs be capitalized as part of the carrying amount of the long-lived  asset. In
conjunction  with the state  mandated  permit and  licensing  requirements,  the
Company is  obligated to determine  its best  estimate of the cost to close,  at
some  undetermined  future date, its permitted and/or licensed  facilities.  The
Company recorded this liability at the date of acquisition,  with its offsetting
entry  being to goodwill  and/or  permits and has  subsequently  increased  this
liability  as a result of changes to the  facility  and/or  for  inflation.  The
Company's  current  accrued  closure costs reflect the current fair value of the
cost of asset  retirement.  The Company  adopted SFAS 143 as of January 1, 2003,
and pursuant to the adoption the Company  reclassified from goodwill and permits
approximately  $4,559,000,  which  represents  the fair  value of the  Company's
closing  cost as recorded to goodwill or permits at the time each  facility  was
acquired,  into an asset retirement  obligations  account.  The asset retirement
obligation  account is recorded  as  property  and  equipment  (buildings).  The
Company will depreciate the asset retirement obligation on a straight line basis
over a period of 50 years.  The new standard  did not have a material  impact on
net  income in the first six  months of 2003,  nor would it have had a  material
impact in the first six months of 2002  assuming an adoption of this  accounting
standard on a pro forma basis.


                                      -29-


                     PERMA-FIX ENVIRONMENTAL SERVICES, INC.
            QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK

                                 PART I, ITEM 3

The Company is exposed to certain  market risks arising from adverse  changes in
interest  rates,  primarily due to the  potential  effect of such changes on the
Company's variable rate loan arrangements with PNC, as described under Note 4 to
Notes to Consolidated  Financial  Statements.  As discussed therein, the Company
entered   into  an  interest   rate  swap   agreement  to  modify  the  interest
characteristics  of $3.5  million of its $7.0  million  term loan with PNC Bank,
from a floating rate basis to a fixed rate, thus reducing the impact of interest
rate changes on this portion of the debt.


                                      -30-


                     PERMA-FIX ENVIRONMENTAL SERVICES, INC.
                             CONTROLS AND PROCEDURES

                                 PART 1, ITEM 4

The Company  maintains  disclosure  controls and procedures that are designed to
ensure that  information  required to be disclosed in the periodic reports filed
by the  Company  with the  Securities  and  Exchange  Commission  (the "SEC") is
recorded,  processed,  summarized and reported within the time periods specified
in the rules and forms of the SEC and that such  information is accumulated  and
communicated to the Company's management. Based on their most recent evaluation,
which was completed as of the end of the period covered by this Quarterly Report
on Form 10-Q, the Company's Chief Executive  Officer and Chief Financial Officer
believe that the Company's  disclosure  controls and  procedures  (as defined in
Rules 13a-14 and 15d-14 of the Securities  Exchange Act of 1934, as amended) are
effective.  There were no significant changes in the Company's internal controls
or in other  factors that could  significantly  affect these  internal  controls
subsequent to the date of the most recent evaluation.


                                      -31-


                     PERMA-FIX ENVIRONMENTAL SERVICES, INC.

                           PART II - Other Information

Item 1.   Legal Proceedings

          There are no additional material legal proceedings pending against the
          Company and/or its subsidiaries not previously reported by the Company
          in Item 3 of its Form 10-K for the year ended December 31, 2002, or in
          Part II, Item 1 of its Form 10-Q for the quarter ended March 31, 2003,
          which  Item 3, of its Form  10-K and Part II,  Item 1 of its Form 10-Q
          are incorporated herein by reference, except as follows:

          In  connection  with the  lawsuit  styled  Bryson  Adams,  et.  al. v.
          Environmental  Purification Advancement Corporation,  et. al., pending
          in the United Stated  District Court,  Western  District of Louisiana,
          previously  reported  by the  Company  in its Form  10-Q for the first
          quarter of 2003,  the  Company's  insurance  carrier is defending  the
          Company in this litigation under a reservation of rights.


 Item 5.  Other Information

          On July 29, 2003, the Company held its annual meeting of stockholders.
          At the meeting the following items were approved:

               o    All nominees  were  elected to serve as directors  until the
                    next annual meeting of stockholders;

               o    Approved the 2003 Outside Directors Stock Plan;

               o    Approved the 2003 Employee Stock Purchase Plan; and

               o    Ratified  the  appointment  of  BDO  Seidman,  LLC,  as  the
                    independent  auditors  of the  Company  for the fiscal  year
                    2003.

 Item 6. Exhibits and Reports on Form 8-K

(a) Exhibits

     4.1  Loan and Security  Agreement between the Company,  subsidiaries of the
          Company and PNC Bank,  incorporated  by reference from Exhibit 99.1 to
          the Company's Form 8-K dated, January 31, 2001.

     4.2  First Amendment to Loan Agreement and Consent, dated January 30, 2001,
          between the Company and PNC Bank, as  incorporated  by reference  from
          Exhibit 99.7 to the Company's Form 8-K, dated January 31, 2001.

     4.3  Amendment No. 1 to Revolving Credit, Term Loan and Security Agreement,
          dated as of June 10, 2002, between the Company and PNC Bank.

     4.4  Amendment No. 2 to Revolving Credit, Term Loan and Security Agreement,
          dated as of May 23, 2003, between the Company and PNC Bank.

    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 Richard T. Kelecy,  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 pursuant to 18 U.S.C. Section 1350.

    32.2  Certification  by Richard T. Kelecy,  Chief  Financial  Officer of the
          Company pursuant to 18 U.S.C. Section 1350.


                                      -32-


(b) Reports on Form 8-K

          A current report on Form 8-K (Item 9 - Regulation FD  Disclosure)  was
          filed by the Company on May 6, 2003,  regarding the financial  results
          and conference call for the first quarter of 2003.

          A current  report on Form 8-K (Item 5 - Other Events and Regulation FD
          Disclosures)  was filed by the  Company on June 16,  2003,  disclosing
          that the Company is no longer negotiating to acquire a facility.


                                      -33-


                                   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, hereunto duly authorized.

                                          PERMA-FIX ENVIRONMENTAL SERVICES, INC.

Date: August 14, 2003                      By: /s/ Dr. Louis F. Centofanti
                                               ---------------------------
                                               Dr. Louis F. Centofanti
                                               Chairman of the Board Chief
                                               Executive Officer


Date: August 14, 2003                      By: /s/ Richard T. Kelecy
                                               ---------------------------
                                               Richard T. Kelecy
                                               Chief Financial Officer


                                      -34-