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

                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                                    Form 10-K

[X]   ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
      ACT OF 1934
      For the fiscal year ended December 31, 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. 1-11596

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

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

Securities registered pursuant to Section 12(b) of the Act:
     Title of each class              Name of each exchange on which registered
     -------------------              -----------------------------------------
Common Stock, $.001 Par Value                     Boston Stock Exchange
                                                NASDAQ Small Cap Market

Securities registered pursuant to Section 12(g) of the Act: None

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 check mark if disclosure of delinquent  filers  pursuant to Item 405
of Regulation S-K is not contained herein, and will not be contained to the best
of the Registrant's  knowledge,  in definitive  proxy or information  statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K. [ ]

Indicate by check mark whether the registrant is an accelerated file (as defined
in Rule 12b-2 of the Act). Yes X   No [ ]

The aggregate  market value of the  Registrant's  voting and  non-voting  common
equity held by  nonaffiliates  of the  Registrant  computed by  reference to the
closing  sale price of such stock as reported by NASDAQ as of the last  business
day of the most recently  completed  second fiscal quarter (June 30, 2003),  was
approximately $61,380,000.  For the purposes of this calculation,  all executive
officers and directors of the Registrant (as indicated in Item 12) are deemed to
be affiliates. Capital Bank Grawe Gruppe AG is not considered an affiliate based
on  representations  made to the Registrant by Capital Bank. Such  determination
should not be deemed an admission that such directors or officers, are, in fact,
affiliates of the Registrant. The Company's Common Stock is listed on the NASDAQ
SmallCap Market and the Boston Stock Exchange.

As of March 8, 2004,  there were 36,689,937  shares of the  registrant's  Common
Stock, $.001 par value,  outstanding,  excluding 988,000 shares held as treasury
stock.

Documents incorporated by reference: none

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


                     PERMA-FIX ENVIRONMENTAL SERVICES, INC.

                                      INDEX

PART I                                                                  Page No.

  Item 1.  Business............................................................1

  Item 2.  Properties.........................................................12

  Item 3.  Legal Proceedings..................................................12

  Item 4A. Executive Officers of the Company..................................15

PART II

  Item 5.  Market for Registrant's Common Equity and Related
           Stockholder Matters................................................16

  Item 6.  Selected Financial Data............................................17

  Item 7.  Management's Discussion and Analysis of Financial Condition
           And Results of Operations..........................................18

  Item 7A. Quantitative and Qualitative Disclosures About Market Risk.........34

           Special Note Regarding Forward-Looking Statements..................35

  Item 8.  Financial Statements and Supplementary Data........................37

  Item 9.  Changes in and Disagreements with Accountants on
           Accounting and Financial Disclosure................................69

  Item 9A. Controls and Procedures............................................69

PART III

  Item 10. Directors and Executive Officers of the Registrant.................70

  Item 11. Executive Compensation.............................................73

  Item 12. Security Ownership of Certain Beneficial Owners and Management.....77

  Item 13. Certain Relationships and Related Transactions.....................80

  Item 14. Principal Accountant Fees and Services.............................81

PART IV

  Item 15. Exhibits, Financial Statement Schedules and Reports on Form 8-K....83


                                     PART I

ITEM 1. BUSINESS

Company Overview and Principal Products and Services

Perma-Fix Environmental Services, Inc. (the Company, which may be referred to as
we, us, or our), an environmental and technology know-how company, is a Delaware
corporation, engaged through its subsidiaries, in:

o     Industrial Waste Management Services ("Industrial"), which includes:

      o     Treatment,  storage,  processing,  and  disposal  of  hazardous  and
            non-hazardous waste; and

      o     Wastewater management services, including the collection, treatment,
            processing and disposal of hazardous and non-hazardous wastewater.

o     Nuclear Waste Management Services ("Nuclear"), which includes:

      o     Treatment, storage, processing and disposal of mixed waste (which is
            both low-level  radioactive  and hazardous  waste)  including on and
            off-site waste remediation and processing;

      o     Nuclear and low-level  radioactive  waste treatment,  processing and
            disposal; and

      o     Research and  development  of innovative  ways to process  low-level
            radioactive and mixed waste.

o     Consulting Engineering Services, which includes:

      o     Consulting  services  regarding  broad-scope  environmental  issues,
            including environmental management programs,  regulatory permitting,
            compliance  and  auditing,   landfill  design,   field  testing  and
            characterization.

We have grown through both  acquisitions and internal  development.  Our present
objective is to focus on the  efficient  operation  of our existing  facilities,
evaluate strategic acquisitions within both the Nuclear and Industrial segments,
and to continue the research and development of innovative  technologies for the
treatment of nuclear waste, mixed waste and industrial waste.

We service research  institutions,  commercial  companies,  public utilities and
governmental agencies nationwide. The distribution channels for our services are
through direct sales to customers or via intermediaries.

We were  incorporated in December of 1990. Our executive  offices are located at
1940 N.W. 67th Place, Gainesville, Florida 32653.

Website access to Company's reports

Our internet  website address is  www.perma-fix.com.  Our annual reports on Form
10-K,  quarterly  reports  on  Form  10-Q,  current  reports  on Form  8-K,  and
amendments  to those  reports  filed or furnished  pursuant to section  13(a) or
15(d) of the Exchange Act are  available  free of charge  through our website as
soon as  reasonably  practicable  after they are  electronically  filed with, or
furnished to, the Securities  and Exchange  Commission  ("Commission").  We have
adopted a code of ethics applicable to our executive officers including our CEO,
CFO,  principal  financial officer or controller or persons  performing  similar
functions. Our code of ethics is also available free of charge on our website.

Segment Information and Foreign and Domestic Operations and Export Sales

During 2003, we were engaged in three 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 president to make
      decisions about resources to be allocated and assess its performance; and

o     for which discrete financial information is available.


                                      -1-


We  therefore  define  our  operating  segments  as each  business  line that we
operate. These segments, however, exclude the Corporate headquarters, which does
not generate revenue.

Most of our activities are conducted nationwide, however, our Industrial segment
maintains a significant role in the Southeast and Midwest portions of the United
States. We had no foreign operations or export sales during 2003.

Operating Segments

We have three  operating  segments,  which  represent each business line that we
operate.  The Industrial  segment,  which operates six  facilities,  the Nuclear
segment,  which  operates  three  facilities,  and  the  Consulting  Engineering
Services segment as described below:

INDUSTRIAL WASTE MANAGEMENT  SERVICES,  which includes,  off-site waste storage,
treatment, processing and disposal services of hazardous and non-hazardous waste
(solids and liquids) through six permitted  treatment and/or disposal facilities
and numerous  related  operations  provided by our other location,  as discussed
below.

Perma-Fix  Treatment  Services,  Inc.  ("PFTS") is a Resource  Conservation  and
Recovery Act of 1976 ("RCRA") permitted treatment,  storage and disposal ("TSD")
facility  located in Tulsa,  Oklahoma.  PFTS  stores and  treats  hazardous  and
non-hazardous  waste  liquids,  provides  waste  transportation  and disposal of
non-hazardous liquid waste via its on-site Class I Injection Well located at the
facility.  The  injection  well is permitted  for the disposal of  non-hazardous
liquids and characteristic hazardous wastes that have been treated to remove the
hazardous  characteristic.  PFTS operates a non-hazardous  wastewater  treatment
system  for  oil  and  solids  removal,   a  corrosive   treatment   system  for
neutralization and metals precipitation,  and a container  stabilization system.
The injection well is controlled by a state-of-the-art computer system to assist
in achieving compliance with all applicable state and federal regulations.

Perma-Fix of Dayton,  Inc.  ("PFD") is a RCRA permitted TSD facility  located in
Dayton,  Ohio. PFD has four main processing areas. The four production areas are
a RCRA  permitted  TSD, a  centralized  wastewater  treatment  area,  a used oil
recycling area, and a non-hazardous solids  solidification area. Hazardous waste
accepted  under  the RCRA  permit is  typically  drum  waste  for fuel  bulking,
incineration  or  stabilization.  Wastewaters  accepted at the facility  include
hazardous and non-hazardous wastewaters,  which are treated by ultra filtration,
metals  precipitation and bio-degradation,  including the biological  wastewater
process, to meet the requirements of PFD's Clean Water Act pretreatment  permit.
Waste  industrial  oils and used motor  oils are  processed  through  high-speed
centrifuges to produce a high quality fuel that is burned by industrial burners.

Perma-Fix of Ft.  Lauderdale,  Inc. ("PFFL") is a permitted  facility located in
Ft. Lauderdale, Florida. PFFL collects and treats wastewaters, oily wastewaters,
used oil and other off-specification petroleum-based products, some of which may
potentially  be recycled into usable  products.  Key  activities at PFFL include
process cleaning and material recovery, production and sales of on-specification
fuel oil,  custom  tailored  waste  management  programs and hazardous  material
disposal and recycling  materials  from  generators  such as the cruise line and
marine industries.

Perma-Fix of Orlando,  Inc. ("PFO"), is a RCRA permitted TSD facility located in
Orlando,  Florida.  PFO collects,  stores and treats hazardous and non-hazardous
wastes out of two processing buildings, under one of our most inclusive permits.
PFO is also a transporter of hazardous waste and operates a transfer facility at
the site.

Perma-Fix of South  Georgia,  Inc.  ("PFSG"),  is a RCRA  permitted TSD facility
located in Valdosta,  Georgia.  PFSG  provides  storage,  treatment and disposal
services to hazardous and non-hazardous  waste generators  throughout the United
States,   in  conjunction   with  the   utilization  of  the  PFO  facility  and
transportation  services.  PFSG operates a hazardous waste storage facility that
primarily blends and


                                      -2-


processes  hazardous and  non-hazardous  waste liquids,  solids and sludges into
substitute  fuel or as a raw material  substitute in cement kilns that have been
specially permitted for the processing of hazardous and non-hazardous waste.

Perma-Fix of Michigan,  Inc.  ("PFMI"),  is a permitted TSD facility  located in
Detroit,  Michigan. PFMI is a waste treatment and storage facility,  situated on
60 acres,  that  treats  hazardous,  non-hazardous  and  inorganic  wastes  with
solidification/chemical  fixation and bulks,  repackages and remanifests  wastes
that are determined to be unsuitable for treatment.  This large bulk  processing
facility  utilizes a chemical  fixation and  stabilization  process to produce a
solid  non-hazardous  matrix  that can safely be  disposed  of in a solid  waste
landfill.  During the later half of 2003, PFMI's facility sustained a fire. As a
result of this fire, this facility is unable to perform bulking services.  As of
the date of this  report,  we are unable to determine  when or if this  facility
will be able to begin performing in bulking services.

PFMI also  operates  under a trade name of Perma-Fix  Field  Services  ("PFFS"),
formerly  referred to as PFGS,  specializes  in the  on-site (at the  customer's
site) environmental and hazardous waste management, and transportation services.
PFFS provides services to the government under Defense Reutilization & Marketing
Service  ("DRMS"),  with emphasis on the management of large  long-term  federal
on-site field service  contracts.  PFFS currently  manages five hazardous  waste
management  service  contracts with the DRMS. PFFS also provides  transportation
and waste management services to a number of large  commercial/retail  customers
across the US and Puerto Rico.  PFFS also provides  remedial  field  services to
customers for hazardous waste site cleanup and restoration. PFFS operates out of
three field service offices, located throughout the United States.

For 2003, the Industrial  segment  accounted for  approximately  $44,251,000 (or
52.1%) of our total revenue, as compared to approximately $37,641,000 (or 45.1%)
for 2002. See "Financial Statements and Supplementary Data" for further details.

NUCLEAR WASTE MANAGEMENT SERVICES, which includes nuclear, low-level radioactive
and mixed (containing both hazardous and low-level radioactive) waste treatment,
processing  and disposal  services  through  three  uniquely  licensed  (Nuclear
Regulatory  Commission)  and  permitted  (Environmental  Protection  Agency) TSD
facilities.  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 segment, as discussed below.

Perma-Fix of Florida, Inc. ("PFF"), located in Gainesville, Florida, specializes
in the  processing  and  treatment of certain  types of wastes  containing  both
low-level  radioactive and hazardous wastes,  which are known in the industry as
mixed waste ("mixed waste").  PFF is one of the first  facilities  nationally to
operate under both a hazardous waste permit and a radioactive materials license,
from which it has built its reputation  based on its ability to treat  difficult
waste  streams  using its  unique  processing  technologies  and its  ability to
provide related research and development services.  With the amended permits and
licenses  received  during 2000 and the expansion of its mixed waste  processing
equipment and capabilities,  PFF has substantially increased the amount and type
of mixed waste and low level  radioactive waste that it can store and treat. Its
mixed waste  services have included the treatment and processing of waste Liquid
Scintillation  Vials  (LSVs)  since  the mid  1980's.  The  LSVs  are  generated
primarily by institutional  research  agencies and biotechnical  companies.  The
business has expanded into  receiving  and handling  other types of mixed waste,
primarily  from  the  nuclear  utilities,   commercial   generators,   prominent
pharmaceutical  companies, the Department of Energy ("DOE") and other government
facilities as well as select mixed waste field remediation projects.

Diversified Scientific Services, Inc. ("DSSI"), located in Kingston,  Tennessee,
specializes in the processing and destruction of certain types of (mixed waste).
DSSI, like PFF, is one of only a few facilities nationally to operate under both
a hazardous waste permit and a radioactive materials license.


                                      -3-


Additionally,  DSSI is the only commercial facility of its kind in the U.S. that
is currently  operating  and  licensed to destroy  liquid  organic  mixed waste,
through such a treatment unit.  DSSI provides mixed waste disposal  services for
nuclear utilities,  commercial generators,  prominent pharmaceutical  companies,
and agencies and contractors of the U.S.  government,  including the DOE and the
Department of Defense ("DOD").

East Tennessee  Materials & Energy Corporation  ("M&EC"),  located in Oak Ridge,
Tennessee, is our third mixed waste facility,  which was acquired effective June
25, 2001. As with PFF and DSSI,  M&EC also operates under both a hazardous waste
permit and  radioactive  materials  license.  M&EC represents the largest of our
three mixed waste facilities,  covering 150,000 sq.ft., and is located in leased
facilities on the DOE East Tennessee  Technology  Park. M&EC operates in a newly
constructed facility,  whose initial construction phase was completed during the
third quarter of 2001 and became  operational in September  2001. In addition to
providing  mixed waste  treatment  services to  commercial  generators,  nuclear
utilities and various agencies and contractors of the U.S. Government, including
the  DOD,  M&EC  was  awarded  three  contracts  to  treat  DOE  mixed  waste by
Bechtel-Jacobs  Company, LLC, DOE's Environmental Program Manager,  which covers
the treatment of mixed waste throughout all DOE facilities.

For 2003, the Nuclear  business  accounted for  $37,418,000  (or 44.1%) of total
revenue,  as compared to  $42,260,000  (or 50.7%) of total revenue for 2002. See
"Financial Statements and Supplementary Data" for further details.

CONSULTING ENGINEERING SERVICES,  which provides  environmental  engineering and
regulatory compliance  consulting services through one subsidiary,  as discussed
below.

Schreiber,  Yonley & Associates ("SYA") is located in St. Louis,  Missouri.  SYA
specializes in environmental  management  programs,  permitting,  compliance and
auditing,  in addition  to landfill  design,  field  investigation,  testing and
monitoring.  SYA clients are  primarily  industrial,  including  many within the
cement  manufacturing   industry.  SYA  also  provides  the  necessary  support,
compliance and training as required by our operating facilities.

During 2003,  environmental  engineering  and regulatory  compliance  consulting
services accounted for approximately  $3,223,000 (or 3.8%) of our total revenue,
as  compared  to  approximately  $3,503,000  (or 4.2%) in 2002.  See  "Financial
Statements and Supplementary Data" for further details.

Agreement to Acquire Additional Facilities

In March 2004, we signed a letter of intent to acquire  substantially all of the
assets of USL Environmental  Services,  Inc.. d/b/a A&A Environmental ("A&A") of
Baltimore, Maryland and US Liquids of Pennsylvania,  Inc. d/b/a EMAX ("EMAX") of
Pittsburgh,  Pennsylvania,  both of which are wholly  owned  subsidiaries  of US
Liquids Inc. A&A is a full line provider of environmental, marine and industrial
maintenance services.  EMAX provides a variety of environmental services through
its field and industrial services group and its wastewater  treatment group. The
unaudited  combined revenues of A&A and EMAX were  approximately  $15,000,000 in
2003.  We will pay in cash,  at  closing,  $3,200,000,  subject to a net working
capital adjustment. The closing of this acquisition is subject to the completion
of due diligence,  execution of a definitive agreement, approval of our Board of
Directors,  and certain other  conditions,  which we expect to finalize in March
2004.

Importance of Patents and Trademarks, or Concessions Held

We do not  believe we are  dependent  on any  particular  trademark  in order to
operate our  business  or any  significant  segment  thereof.  We have  received
registration  through the year 2006 for the service mark "Perma-Fix" by the U.S.
Patent and Trademark office.

We are active in the research and development of  technologies  that allow us to
address certain of our customers'  environmental needs. To date, our R&D efforts
have  resulted in the granting of four  patents


                                      -4-


and the filing of an additional five pending patent  applications.  Our flagship
technology, the Perma-Fix Process, is a proprietary,  cost effective,  treatment
technology   that  converts   hazardous  waste  into   non-hazardous   material.
Subsequently,  we developed  the  Perma-Fix II process,  a multi-step  treatment
process that converts hazardous organic components into non-hazardous  material.
The Perma-Fix II process is particularly  important to our mixed waste strategy.
We  believe  that at  least  one  third  of DOE  mixed  waste  contains  organic
components.

The  Perma-Fix  II  process  is  designed  to remove  certain  types of  organic
hazardous constituents from soils or other solids and sludges ("Solids") through
a water-based  system.  We have filed a patent  application with the U.S. Patent
and Trademark  Office covering the Perma-Fix II process.  As of the date of this
report,  we have not  received  a patent  for this  process,  and  there  are no
assurances  that  such a  patent  will  be  issued.  Until  development  of this
Perma-Fix II process,  we were not aware of a relatively  simple and inexpensive
process that would remove the organic hazardous constituents from Solids without
elaborate  and  expensive  equipment or expensive  treating  agents.  Due to the
organic hazardous constituents involved, the disposal options for such materials
are limited,  resulting in high  disposal  cost when there is a disposal  option
available. By reducing the organic hazardous waste constituents in the Solids to
a level  where the  Solids  meet Land  Disposal  Requirements,  the  generator's
disposal  options  for such  waste are  substantially  increased,  allowing  the
generator  to  dispose  of such  waste  at  substantially  less  cost.  We began
commercial  use of the  Perma-Fix II process in 2000. A patent  application  has
also been filed for  processes to treat  radon,  and other  specialty  materials
utilizing  variations of the Perma-Fix II process.  However,  changes to current
environmental  laws and  regulations  could  limit the use of the  Perma-Fix  II
process   or   the   disposal   options   available   to  the   generator.   See
"BUSINESS--Permits and Licenses" and "BUSINESS--Research and Development."

In  September  2002,  we  completed  the  construction  of  our  new  biological
wastewater  process  at  PFD  and  began  accepting  commercial  wastewater  for
treatment  through this  process.  The  biological  wastewater  process is a new
technology which we developed utilizing our variable depth biological  treatment
process  and several  proprietary  water  treatment  processes.  The  biological
wastewater  process is  designed to remove  certain  organic  constituents  from
highly organic,  contaminated  wastewaters.  The biological  wastewater  process
enables us to treat heavily contaminated wastewater streams, such as waste oils,
phenols, and "lean" waters, at more competitive prices than traditional methods.
The  biological  wastewater  process meets the EPA's new  centralized  treatment
standards that became effective in December of 2003.

Permits and Licenses

Waste management  companies are subject to extensive,  evolving and increasingly
stringent  federal,  state and local  environmental  laws and regulations.  Such
federal,   state  and  local  environmental  laws  and  regulations  govern  our
activities   regarding  the  treatment,   storage,   processing,   disposal  and
transportation of hazardous,  non-hazardous and radioactive  wastes, and require
us to obtain and maintain permits, licenses and/or approvals in order to conduct
certain of our waste  activities.  Failure to obtain and maintain our permits or
approvals  would  have a  material  adverse  effect on us,  our  operations  and
financial  condition.  The permits and licenses have a term ranging from five to
ten years and, provided that we maintain a reasonable level of compliance, renew
with  minimal  effort  and cost.  Historically,  there  have been no  compelling
challenges  to the permit and  license  renewals.  Such  permits  and  licenses,
however, represent a potential barrier to entry for possible competitors.

PFTS is a permitted solid and hazardous waste treatment,  storage,  and disposal
facility.  The RCRA Part B permit to treat and store  certain types of hazardous
waste was issued by the Waste Management  Section of the Oklahoma  Department of
Environmental  Quality  ("ODEQ").  Additionally,  PFTS  maintains  an  Injection
Facility  Operations  Permit issued by the ODEQ  Underground  Injection  Control
Section for our waste disposal  injection  well, and a  pre-treatment  permit in
order to discharge industrial  wastewaters to the local Publicly Owned Treatment
Works  ("POTW").  PFTS is also  registered  with the ODEQ and the  Department of
Transportation as a hazardous waste transporter.


                                      -5-


PFFL operates under a general  permit and used oil processors  license issued by
the Florida  Department  of  Environmental  Protection  ("FDEP"),  a transporter
license  issued by the FDEP and a transfer  facility  license  issued by Broward
County,  Florida.  Broward  County also  issued  PFFL a discharge  Pre-Treatment
permit that allows discharge of treated water to the Broward County POTW.

PFD operates a hazardous and non-hazardous  waste treatment and storage facility
under various permits,  including a RCRA Part B permit. PFD provides  wastewater
pretreatment under a discharge permit with the local POTW and is a specification
and off-specification used oil processor under the guidelines of the Ohio EPA.

PFMI operates under an operating  license issued in 1982 as an existing facility
for the treatment and storage of certain hazardous wastes. The operating license
continues  in effect in  conjunction  with the  terms of a consent  judgment  as
agreed to in 1991.

PFO operates a hazardous and non-hazardous  waste treatment and storage facility
under various  permits,  including a RCRA Part B permit,  issued by the State of
Florida.

PFSG operates a hazardous waste treatment and storage facility under a RCRA Part
B permit, issued by the State of Georgia.

PFF operates its hazardous and low-level  radioactive  waste  activities under a
RCRA Part B permit and a radioactive  materials  license  issued by the State of
Florida.

DSSI operates hazardous and low-level  radioactive waste activities under a RCRA
Part B  permit  and a  radioactive  materials  license  issued  by the  State of
Tennessee.

M&EC operates hazardous and low-level  radioactive waste activities under a RCRA
Part B  permit  and a  radioactive  materials  license  issued  by the  State of
Tennessee.

The  combination  of a RCRA Part B  hazardous  waste  permit  and a  radioactive
materials  license,  as held by PFF, DSSI and M&EC, are very difficult to obtain
for a single facility and make these facilities very unique.

We believe that our facilities  presently have obtained all approvals,  licenses
and  permits  necessary  to enable  them to conduct  their  business as they are
presently conducted. The failure of our facilities to renew any of their present
approvals,  licenses  and permits,  or the  termination  of any such  approvals,
licenses or permits,  could have a material adverse effect on us, our operations
and financial condition.

Seasonality

We experience a seasonal slowdown within our industrial  segment  operations and
revenues  during the winter months  extending  from late November  through early
March. The seasonality factor is a combination of poor weather conditions in the
central  plains and  Midwestern  geographical  markets we serve for  on-site and
off-site waste management services,  and the impact of reduced activities during
holiday  periods  resulting in a decrease in revenues  and earnings  during such
period. Our engineering  segment also experiences reduced activities and related
billable hours throughout the November and December holiday periods. The DOE and
DOD represent major customers for the Nuclear  segment.  In conjunction with the
federal  government's   September  30  fiscal  year-end,   the  Nuclear  segment
experiences  seasonably large shipments during the third quarter,  leading up to
this  government  fiscal  year-end,  as a result of  incentives  and other quota
requirements.  Correspondingly  for  a  period  of  approximately  three  months
following September 30, the Nuclear segment is generally seasonably slow, as the
governmental  budgets are still being  finalized,  planning  for the new year is
occurring and we enter the holiday season.


                                      -6-


Dependence Upon a Single or Few Customers

The majority of our  revenues for fiscal 2003 have been derived from  hazardous,
non-hazardous  and mixed  waste  management  services  provided  to a variety of
industrial,  commercial customers, and government agencies and contractors.  Our
customers  are  principally  engaged  in  research,   biotechnical  development,
transportation,    chemicals,   metal   processing,    electronic,   automotive,
petrochemical,  refining and other similar industries, in addition to government
agencies that include the DOE, DOD, and other federal, state and local agencies.
We are not dependent upon a single  customer,  or a few customers.  However,  we
have and continue to enter into  contracts  with  (directly or  indirectly  as a
subcontractor) the federal government. The contracts that we are a party to with
the  federal  government  or  with  others  as a  subcontractor  to the  federal
government,  generally  provide  that the  government  may  terminate on 30 days
notice or renegotiate the contracts, at the government's election. Our inability
to continue  under existing  contracts that we have with the federal  government
(directly or indirectly as a subcontractor) could have a material adverse effect
on our operations and financial condition.

M&EC was awarded three  subcontracts  ("Oak Ridge  Contracts") by Bechtel Jacobs
Company,  LLC,  ("Bechtel  Jacobs"),  the  government-appointed  manager  of the
environmental  program for Oak Ridge, to perform certain  treatment and disposal
services  relating to Oak Ridge.  The Oak Ridge Contracts were issued to M&EC by
Bechtel Jacobs,  as a contractor to the DOE. The Oak Ridge Contracts are similar
in nature to a blanket  purchase  order  whereby the DOE  specifies the approved
waste treatment  process and team to be used for certain  disposal,  but the DOE
does not specify a schedule as to dates for disposal or  quantities  of disposal
material  to be  processed.  The  initial  term  of  the  contract  contained  a
demonstration  period for the team's  successful  treatment of the waste and the
resulting  ability of such processed waste to meet  acceptance  criteria for its
ultimate disposal  location.  All three of our mixed waste facilities (PFF, DSSI
and M&EC) successfully  performed under the demonstration  period. The Oak Ridge
contracts have been extended for a period of two years,  through June 2005, with
standard pricing modifications.  We are currently receiving and processing waste
under the Oak Ridge Contracts.

As with most such blanket processing agreements, the Oak Ridge Contracts contain
no minimum or maximum processing  guarantees,  and may be terminated at any time
pursuant to federal contracting terms and conditions. Each specific waste stream
processed  under the Oak Ridge Contracts will require a separate work order from
DOE and will be priced  separately  with the intent of recognizing an acceptable
profit  margin.  Consolidated  revenues  from  Bechtel  Jacobs  for 2003,  which
includes  revenues under the Oak Ridge Contracts  total  $13,139,000 or 15.5% of
total  revenues,  as compared to $9,664,000 or 11.6% for the year ended December
31,  2002.  Further,  we have  performed  waste  related  services  under  other
contracts with (directly or indirectly as a subcontractor) - federal governments
agencies. See "Management's  Discussion and Analysis of Financial Conditions and
Results of Operations -- Liquidity and Capital Resources of the Company."

During the first quarter of 2003,  M&EC filed a lawsuit  against  Bechtel Jacobs
seeking  approximately $4.3 million in surcharges under the Oak Ridge Contracts.
Since the filing of the lawsuit,  Bechtel  Jacobs has continued to deliver waste
to M&EC under the Oak Ridge  Contracts  and M&EC has entered into an  additional
contract with Bechtel  Jacobs  relating to DOE waste at Oak Ridge.  There are no
assurances  that the filing of the  lawsuit  will not  result in Bechtel  Jacobs
canceling the Oak Ridge  Contracts,  which can be canceled at any time by either
party.

Competitive Conditions

Competition  is intense  within  certain  product  lines  within the  Industrial
segment of our  business.  We compete  with  numerous  companies  both large and
small,  that  are  able to  provide  one or more of the  environmental  services
offered by us,  certain  of which may have  greater  financial,  human and other
resources than we have.  However,  we believe that the range of waste management
and environmental consulting,  treatment, processing and remediation services we
provide  affords us a competitive  advantage with respect to certain of our more
specialized  competitors.  We believe  that the  treatment  processes we


                                      -7-


utilize offer a cost savings  alternative to more  traditional  remediation  and
disposal methods offered by certain of our competitors.  The intense competition
for performing the services  provided by us within the  Industrial  segment,  in
conjunction with the economic  downturn over the past two years, has resulted in
reduced gross margin levels for certain of those services.

The Nuclear  segment  however has only a few  competitors and does not currently
experience such intense competitive  pressures.  At present we believe there are
only three other  facilities in the United States with the required  radioactive
materials   license  and  hazardous   waste  permit  that  provide  mixed  waste
processing.

The permitting and licensing requirements,  and the cost to obtain such permits,
are barriers to the entry of hazardous  waste TSD facilities and radioactive and
mixed waste  activities as presently  operated by our  subsidiaries.  We believe
that  there are no  formidable  barriers  to entry into  certain of the  on-site
treatment businesses,  and certain of the non-hazardous waste operations,  which
do not require such permits. If the permit requirements for both hazardous waste
storage, treatment and disposal activities and/or the licensing requirements for
the handling of low level radioactive matters are eliminated or if such licenses
or permits were made easier to obtain,  such would allow more companies to enter
into these markets and provide greater competition.

Within our  Industrial  segment  we  solicit  business  on a  nationwide  basis.
However,  we believe  that we are a  significant  provider  in the  delivery  of
off-site  waste  treatment  services in the  Southeast,  Midwest  and  Southwest
portions of the United States. We compete with facilities  operated by national,
regional and independent  environmental  services firms located within a several
hundred-mile  radius of our  facilities.  Our Nuclear  segment,  with  permitted
radiological activities,  solicits business on a nationwide basis, including the
U.S. Territories and Antarctica.

Environmental  engineering  and consulting  services  provided by us through SYA
involve  competition  with larger  engineering and consulting  firms. We believe
that we are able to compete with these firms based on our established reputation
in these  market  areas  and our  expertise  in  several  specific  elements  of
environmental  engineering and consulting such as environmental  applications in
the cement industry.

Capital Spending, Certain Environmental Expenditures and Potential Environmental
Liabilities

During 2003, we spent approximately  $3,462,000 in capital  expenditures,  which
was principally for the expansion and improvements to our operating  facilities.
This 2003 capital  spending total includes  $1,284,000,  which was financed.  We
have budgeted approximately $5,600,000 for 2004 capital expenditures, to improve
and expand our operations into new markets,  reduce the cost of waste processing
and handling,  expand the range of wastes that can be accepted for treatment and
processing and to maintain permit compliance requirements. We have also budgeted
for 2004  approximately  $1,143,000  to  comply  with  federal,  state and local
regulations in connection with  remediation  activities at four  locations.  See
Note 9 to Notes  to  Consolidated  Financial  Statements.  However,  there is no
assurance that we will have the funds available for such budgeted  expenditures.
See "Management's  Discussion and Analysis of Financial Condition and Results of
Operations -- Liquidity and Capital Resources of the Company."

In June 1994,  we acquired  from  Quadrex  Corporation  and/or a  subsidiary  of
Quadrex  Corporation  (collectively,  "Quadrex") three TSD companies,  including
PFD. The former owners of PFD had merged Environmental Processing Services, Inc.
("EPS")  with  PFD,  which  was  subsequently  sold  to  Quadrex.   Through  our
acquisition  of PFD in 1994 from  Quadrex,  we were  indemnified  by Quadrex for
costs  associated  with  remediating  certain  property  leased  by EPS  from an
affiliate of EPS on which EPS operated a RCRA  storage and  processing  facility
("Leased   Property").   Such  remediation   involves  soil  and/or  groundwater
restoration. The Leased Property used by EPS to operate its facility is separate
and  apart  from  the  property  on  which  PFD's   facility  is  located.   The
contamination  of the leased  property  occurred  prior to PFD being acquired by
Quadrex  or us.  During  1995,  in  conjunction  with the  bankruptcy


                                      -8-


filing by Quadrex,  we recognized an  environmental  liability of  approximately
$1,200,000  for  remedial  activities  at the Leased  Property.  We have accrued
approximately  $755,000 for the estimated,  remaining  costs of remediating  the
Leased  Property  used by EPS,  which will extend  over the next two years.  The
accrual  includes  $400,000  that was received as a  settlement  to a lawsuit we
filed in connection  with the  remediation of the EPS site against the owners of
the Leased  Property and the parties that owned EPS prior to its  acquisition by
Quadrex.

In conjunction with the acquisition of Perma-Fix of Memphis,  Inc.  ("PFM"),  we
assumed and recorded  certain  liabilities  to remediate  gasoline  contaminated
groundwater  and  investigate,  under the hazardous and solid waste  amendments,
potential areas of soil contamination on PFM's property.  Prior to our ownership
of PFM, the owners installed  monitoring and treatment  equipment to restore the
groundwater to acceptable standards in accordance with federal,  state and local
authorities. We have accrued approximately $819,000 for the estimated, remaining
cost of remediating the groundwater contamination.

The PFM  facility is situated in the  vicinity of the Memphis  Military  Defense
Depot (the "Defense Facility"),  which Defense Facility is listed as a Superfund
Site.  The Defense  Facility is located in the general up gradient  direction of
ground  water flow of the Allen  Well Field  utilized  by Memphis  Light,  Gas &
Water,  a public  water  supply  utilized  in  Memphis,  Tennessee.  Chlorinated
compounds have previously  been detected in the groundwater  beneath the Defense
Facility,  as well as in very limited amounts in certain production wells in the
adjacent  Allen Well Field.  The PFM  facility  is located in the down  gradient
direction  of ground  water flow from the Allen Well  Field.  Based upon a study
performed  by our  environmental  engineering  group,  we do not believe the PFM
facility  is the source of the  chlorinated  compounds  in the noted  production
wells in the Allen Well Field.

In  conjunction  with the  acquisition  of PFSG during 1999,  we  recognized  an
environmental  accrual of  $2,199,000  for estimated  long-term  costs to remove
contaminated  soil and to undergo  ground water  remediation  activities  at the
acquired  facility in Valdosta,  Georgia.  Initial  valuation  has recently been
completed,  and the remedial process selected. The planning and approval process
continued  throughout 2002, with remedial activities  beginning in 2003. For the
year ended December 31, 2003, we have a remaining accrual of $912,000,  of which
we anticipate  spending $246,000 during 2004, with the remaining  $666,000 to be
spent over the next five to seven years.

In  conjunction  with the  acquisition  of PFMI during  1999,  we  recognized  a
long-term  environmental  accrual of  $2,120,000.  This amount  represented  our
estimate of the long-term costs to remove contaminated soil at the PFMI acquired
facility in Detroit, Michigan. The facility has pursued remedial activities over
the past four years, and principally  completed such activities  during 2003. We
accrued $89,000 to complete the project in 2004, which includes backfilling with
clean soil and completing certain analytical studies.

No insurance or third party recovery was taken into account in  determining  our
cost estimates or reserves,  nor do our cost  estimates or reserves  reflect any
discount  for  present  value  purposes.  See Note 9 to  Notes  to  Consolidated
Financial Statements for discussion on environmental liabilities.

During the later part of 2003,  PFMI's  facility had a fire,  which  resulted in
bulking  activities at the facility being halted as a result of property  damage
caused by the fire. We have placed our insurance carrier on notice,  which has a
$500,000 deductibility per occurrence.  We are in the process of determining the
cost of  repairing  or  replacing  the  damage to the  facility  and  whether to
continue bulking activity at the facility.

In January 2004,  PFD received  notice of findings of  violations  from the U.S.
Environmental  Protection Agency ("EPA") of the U.S. Clean Air Act. Although the
notice alleged that PFD committed  numerous  violations of the Clean Air Act, it
did not assert any fines or penalties as a result of the alleged violations. PFD
is in the process of evaluating  the  allegations  contained in the notice,  and
have scheduled a meeting with the EPA to discuss the alleged violations.


                                      -9-


The nature of our  business  exposes us to  significant  risk of  liability  for
damages. Such potential liability could involve, for example, claims for cleanup
costs,  personal  injury or damage to the environment in cases where we are held
responsible  for the  release  of  hazardous  materials;  claims  of  employees,
customers or third parties for personal injury or property  damage  occurring in
the course of our  operations;  and claims  alleging  negligence or professional
errors or omissions in the planning or performance of our services. In addition,
we could be deemed a responsible  party for the costs of required cleanup of any
property,  which  may be  contaminated  by  hazardous  substances  generated  or
transported by us to a site we selected, including properties owned or leased by
us. We could also be subject to fines and civil  penalties  in  connection  with
violations of regulatory requirements.

Research and Development

Innovation  and technical  know-how by our  operations is very  important to the
success of our  business.  Our goal is to discover,  develop and bring to market
innovative  ways to process waste that address  unmet  environmental  needs.  We
conduct research  internally,  and also through  collaborations with other third
parties. The majority of our research activities are performed as we receive new
and unique waste to treat,  as such we recognize these expenses as a part of our
processing costs. We feel that our investments in research have been rewarded by
the  discovery  of the  Perma-Fix  Process and the  Perma-Fix  II  process.  Our
competitors  also devote  resources  to research and  development  and many such
competitors  have  greater  resources  at  their  disposal  than we do.  We have
estimated  that during 2001,  2002 and 2003,  we spent  approximately  $428,000,
$388,000,  and  $95,000,   respectively,   in  Company-sponsored   research  and
development activities.

Number of Employees

In our  service-driven  business,  our  employees  are vital to our success.  We
believe we have good relationships with our employees.  As of December 31, 2003,
we employed  approximately 420 full time persons, of which approximately 12 were
assigned  to  our  corporate  office,  approximately  23  were  assigned  to our
Consulting  Engineering  Services  segment,  approximately 204 to the Industrial
segment of which 12 employees at one  facility are  represented  by a collective
bargaining unit, under a contract  expiring on March 31, 2006, and approximately
181 to the Nuclear segment.

Governmental Regulation

Environmental  companies  and their  customers  are  subject  to  extensive  and
evolving  environmental laws and regulations by a number of national,  state and
local  environmental,  safety and health agencies,  the principal of which being
the EPA.  These laws and  regulations  largely  contribute to the demand for our
services.   Although  our  customers   remain   responsible  by  law  for  their
environmental  problems, we must also comply with the requirements of those laws
applicable to our  services.  Because the field of  environmental  protection is
both  relatively  new and rapidly  developing,  we cannot  predict the extent to
which our operations may be affected by future  enforcement  policies as applied
to existing laws or by the enactment of new environmental  laws and regulations.
Moreover,  any predictions  regarding possible liability are further complicated
by the fact  that  under  current  environmental  laws we could be  jointly  and
severally  liable for  certain  activities  of third  parties  over whom we have
little or no control.  Although we believe that we are currently in  substantial
compliance with applicable laws and  regulations,  we could be subject to fines,
penalties or other  liabilities  or could be  adversely  affected by existing or
subsequently  enacted laws or  regulations.  The  principal  environmental  laws
affecting our customers and us are briefly discussed below.

The Resource Conservation and Recovery Act of 1976, as amended ("RCRA")

RCRA  and its  associated  regulations  establish  a  strict  and  comprehensive
regulatory  program  applicable  to  hazardous  waste.  The EPA has  promulgated
regulations  under RCRA for new and  existing  treatment,  storage and  disposal
facilities  including   incinerators,   storage  and  treatment  tanks,  storage
containers,  storage  and  treatment  surface  impoundments,   waste  piles  and
landfills.  Every  facility that treats,  stores or disposes of hazardous  waste
must obtain a RCRA permit or must obtain interim status from the EPA, or a


                                      -10-


state agency,  which has been  authorized by the EPA to administer  its program,
and must comply with certain  operating,  financial  responsibility  and closure
requirements.  RCRA  provides for the granting of interim  status to  facilities
that allows a facility to continue to operate by complying with certain  minimum
standards pending issuance or denial of a final RCRA permit.

Boiler and Industrial Furnace Regulations under RCRA ("BIF Regulations")

BIF Regulations require boilers and industrial  furnaces,  such as cement kilns,
to obtain  permits or to qualify for interim  status  under RCRA before they may
use hazardous waste as fuel. If a boiler or industrial  furnace does not qualify
for interim  status under RCRA, it may not burn  hazardous  waste as fuel or use
such as raw  materials  without  first having  obtained a final RCRA permit.  In
addition,  the BIF  Regulations  require  99.99%  destruction  of the  hazardous
organic  compounds  used as fuels in a boiler or  industrial  furnace and impose
stringent  restrictions on particulate,  carbon  monoxide,  hydrocarbons,  toxic
metals and hydrogen chloride emissions.

The Safe Drinking Water Act, as amended (the "SDW Act")

SDW Act regulates, among other items, the underground injection of liquid wastes
in  order  to  protect  usable  groundwater  from  contamination.  The  SDW  Act
established  the  Underground  Injection  Control  Program ("UIC  Program") that
provides for the  classification  of injection wells into five classes.  Class I
wells are those which inject industrial, municipal, nuclear and hazardous wastes
below all  underground  sources of drinking water in an area.  Class I wells are
divided  into  non-hazardous  and  hazardous   categories  with  more  stringent
regulations imposed on Class I wells which inject hazardous wastes. PFTS' permit
to operate its underground  injection disposal wells is limited to non-hazardous
wastewaters.

The Comprehensive Environmental Response, Compensation and Liability Act of 1980
("CERCLA,"  also referred to as the "Superfund  Act")

CERCLA governs the cleanup of sites at which hazardous substances are located or
at which  hazardous  substances  have  been  released  or are  threatened  to be
released into the environment.  CERCLA authorizes the EPA to compel  responsible
parties to clean up sites and provides for punitive  damages for  noncompliance.
CERCLA imposes joint and several liability for the costs of clean up and damages
to natural resources.

Health and Safety Regulations

The operation of our environmental  activities is subject to the requirements of
the  Occupational  Safety and Health Act  ("OSHA")  and  comparable  state laws.
Regulations  promulgated under OSHA by the Department of Labor require employers
of  persons  in  the  transportation  and  environmental  industries,  including
independent contractors, to implement hazard communications,  work practices and
personnel  protection  programs  in order to protect  employees  from  equipment
safety hazards and exposure to hazardous chemicals.

Atomic Energy Act

The  Atomic  Energy Act of 1954  governs  the safe  handling  and use of Source,
Special Nuclear and Byproduct  materials in the U.S. and its  territories.  This
act  authorized  the  Atomic  Energy  Commission  (now  the  Nuclear  Regulatory
Commission) to enter into  "Agreements with States to carry out those regulatory
functions in those respective states except for Nuclear Power Plants and federal
facilities like the VA hospitals and the DOE  operations."  The State of Florida
(with  the  USNRC  oversight),   Office  of  Radiation  Control,  regulates  the
radiological  program of the PFF facility,  and the State of Tennessee (with the
USNRC oversight),  Tennessee  Department of Radiological  Health,  regulates the
radiological program of the DSSI and M&EC facilities.

Other Laws

Our activities are subject to other federal environmental protection and similar
laws, including, without limitation, the Clean Water Act, the Clean Air Act, the
Hazardous  Materials  Transportation  Act and the Toxic Substances  Control Act.
Many states have also adopted laws for the protection of the  environment


                                      -11-


which  may  affect  us,  including  laws  governing  the  generation,  handling,
transportation  and  disposition of hazardous  substances and laws governing the
investigation  and cleanup of, and liability for,  contaminated  sites.  Some of
these state  provisions are broader and more stringent than existing federal law
and regulations.  Our failure to conform our services to the requirements of any
of these other applicable  federal or state laws could subject us to substantial
liabilities which could have a material adverse affect on us, our operations and
financial   condition.   In  addition  to  various  federal,   state  and  local
environmental  regulations,  our hazardous waste  transportation  activities are
regulated by the U.S.  Department of  Transportation,  the  Interstate  Commerce
Commission  and  transportation  regulatory  bodies  in the  states  in which we
operate.  We cannot predict the extent to which we may be affected by any law or
rule that may be enacted or  enforced  in the  future,  or any new or  different
interpretations of existing laws or rules.

Insurance

We believe we maintain insurance coverage adequate for our needs and similar to,
or greater than, the coverage  maintained by other  companies of our size in the
industry.  There can be no assurances,  however, that liabilities,  which we may
incur  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
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,  we 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 guarantees
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.

ITEM 2. PROPERTIES

Our principal  executive  offices are in  Gainesville,  Florida.  Our Industrial
segment maintains  facilities in Orlando and Ft.  Lauderdale,  Florida;  Dayton,
Ohio; Tulsa,  Oklahoma;  Valdosta,  Georgia; and Detroit,  Michigan. Our Nuclear
segment maintains facilities in Gainesville,  Florida; Kingston,  Tennessee; and
Oak Ridge,  Tennessee.  Our Consulting  Engineering  Services are located in St.
Louis,  Missouri.  We also  maintain  Field  Services  offices in  Jacksonville,
Florida; Anniston, Alabama; and Honolulu, Hawaii.

We own nine  facilities,  all of which  are in the  United  States.  Five of our
facilities are subject to mortgages as placed by our senior lender. In addition,
we lease  properties  for office  space,  all of which are located in the United
States as described above.  Included in our leased  properties is M&EC's 150,000
square-foot  facility,  located  on  the  grounds  of  the  DOE  East  Tennessee
Technology Park located in Oak Ridge, Tennessee.

We believe that the above facilities currently provide adequate capacity for our
operations and that additional  facilities are readily  available in the regions
in which we operate, which could support and supplement our existing facilities.

ITEM 3. LEGAL PROCEEDINGS

PFMI,  which was purchased by us effective  June 1, 1999, has been notified that
it is considered a  potentially  responsible  party  ("PRP") in three  Superfund
sites, two of which had no relationship with PFMI according to PFMI records.  As
to the third site, which PFMI has been unable to determine  whether PFMI had any
relationship  with this site, such  relationship,  if any, would appear to be de
minimus.

PFO, which was purchased by us in June, 1999, has been notified that it is a PRP
in two  separate  Superfund  sites.  At the Spectron  Superfund  site in Elkton,
Maryland, PFO has been notified by the EPA


                                      -12-


that the EPA is  seeking  reimbursement  from all PRPs at the site for the EPA's
Phase II cost and to further  investigate the contamination at the facility.  At
this point,  we believe that PFO may have sent some waste to the site, but not a
substantial  amount. At this time, we are unable to determine what exposure,  if
any, PFO may have in connection with this site.

PFO has also been notified that it is a PRP at the Seaboard Chemical Corporation
Superfund Site in Jamestown,  North Carolina.  In October,  1991, PFO joined the
"Seaboard Group," a group of potentially  responsible parties organized to clean
up the site while keeping costs at a minimum. Initially, PFO was identified as a
de minimus party under the Seaboard Group  agreement  which defined a de minimus
contributor  as one  acting  as  either  a  transporter  or  generator  who  was
responsible for less than 1% of the waste at the site.  However,  in June, 1992,
the Seaboard  Group adopted an amendment to the Seaboard Group  agreement  which
allows a potentially  responsible party who is a generator to participate in the
Seaboard  Group without  relinquishing  contributions  claims against its broker
and/or  transporter.  Based upon the amount of waste  which PFO  brokered to the
site, PFO's status may no longer  considered de minimus under the Seaboard Group
agreement.  PFO is unable to  determine  what  exposure,  if any, it may have in
connection with this site.

PFFL has been  advised  by the EPA  that a  release  or  threatened  release  of
hazardous  substances has been  documented by the EPA at the former  facility of
Florida  Petroleum  Reprocessors  (the "Site"),  which is located  approximately
3,000 feet northwest of the PFFL facility in Davie,  Florida.  However,  studies
conducted by, or under the direction of, the EPA,  together with data previously
provided to PFFL by the EPA, do not  indicate  that the PFFL  facility in Davie,
Florida has contributed to the deep  groundwater  contamination  associated with
the Site. As a result,  we are unable to determine  with any degree of certainty
what exposure,  if any, PFFL may have as a result of the documented release from
the Site.

PFD is required to remediate a parcel of leased  property  ("Leased  Property"),
which was  formerly  used as a Resource  Conservation  and  Recovery Act of 1976
storage facility that was operated as a storage and solvent  recycling  facility
by a company  that was  merged  with PFD prior to our  acquisition  of PFD.  The
Leased  Property   contains  certain   contaminated   waste  in  the  soils  and
groundwater.  We were  indemnified by Quadrex,  the entity that sold us PFD, for
costs associated with remediating the Leased Property, which entails remediation
of soil and/or groundwater restoration.  However, during 1995, Quadrex filed for
bankruptcy.  Prior to our  acquisition of PFD,  Quadrex had  established a trust
fund ("Remediation Trust Fund"), which it funded with Quadrex's stock to support
the remedial  activity on the Leased Property pursuant to the agreement with the
Ohio  Environmental  Protection Agency ("Ohio EPA").  After we purchased PFD, we
were  required to advance  $250,000 into the  Remediation  Trust Fund due to the
reduction in the value of Quadrex's stock that comprised the  Remediation  Trust
Fund,  which  stock  had been  sold by the  trustee  prior to  Quadrex's  filing
bankruptcy. We have subsequently put an additional $200,000 into the Remediation
Trust Fund. PFD filed a lawsuit  against the owners and former  operators of the
Leased  Property to  remediate  the Leased  Property  and/or to recover any cost
incurred  by PFD in  connection  therewith.  The lawsuit was filed in the United
States District Court,  for the Southern  District of Ohio,  styled Perma-Fix of
Dayton, Inc. v. R.D. Baker Enterprises,  Inc., case no. C-3-99-469.  PFD and the
defendants finalized a settlement of the lawsuit in October 2003. The defendants
paid PFD $400,000 that PFD will use to remediate the Leased Property.

During  January  2004,  the EPA issued to PFD a notice of Findings of  Violation
alleging  that PFD committed  numerous  violations of the Clean Air Act. The EPA
did not  assert  any  penalties  or fines but  advised  PFD that it had  several
enforcement options including issuing  administrative  penalty order or bringing
judicial  action  against PFD. In its January 2004 notice,  the EPA  requested a
conference  with  PFD's  technical  and  management  personnel,  which  we  have
scheduled.

Patrick  Sullivan  ("P.  Sullivan"),  the son of a former member of our Board of
Directors,  Thomas P.  Sullivan  ("Mr.  Sullivan"),  was  employed by one of our
subsidiaries, Perma-Fix of Orlando, Inc. ("PFO"), as an executive and/or general
manager from the date of our  acquisition of PFO in June 1999 to June


                                      -13-


2002, when he terminated his employment to go to work for a competitor of PFO in
Orlando,  Florida. P. Sullivan is subject to an agreement with us that provides,
in part, that P. Sullivan would not solicit customers, suppliers or employees of
PFO or ours for a period of two years after  termination of his  employment.  We
have been advised that P. Sullivan  violated the agreement and his duties to PFO
and to us prior to and after he terminated his employment  with PFO. P. Sullivan
reimbursed us for certain personal expenses charged to, and paid by, us after we
notified P. Sullivan of the claims. In December 2002, we filed a lawsuit against
P. Sullivan in the circuit court of the Ninth Judicial Circuit in Orange County,
Florida, for injunction relief and damages related to the above. P. Sullivan has
denied the  allegations.  Mr.  Sullivan has denied  committing any breach of his
fiduciary  duties to us in  connection  with these  alleged  actions by his son.
During  the  fourth  quarter  of 2003,  we  reached a  settlement  agreement  in
principal with P. Sullivan,  which among other things  provided for a payment of
$30,000 from P. Sullivan to us.

On February 24, 2003, M&EC,  commenced legal proceedings  against Bechtel Jacobs
Company, LLC, in the chancery court for Knox County, Tennessee,  seeking payment
from Bechtel  Jacobs of  approximately  $4.3 million in  surcharges  relating to
certain wastes that were treated by M&EC during 2001 and 2002. M&EC is operating
primarily under three subcontracts with Bechtel Jacobs, which were awarded under
contracts  between  Bechtel Jacobs and the U.S.  Department of Energy.  M&EC and
Bechtel Jacobs have been discussing  these surcharges under the subcontracts for
over a year.  These  surcharges have not yet been billed.  In 2003, the revenues
generated by M&EC with Bechtel  Jacobs  represented  approximately  15.5% of our
2003  total  revenues.  Since the  filing of this  lawsuit,  Bechtel  Jacobs has
continued  to  deliver  waste  to M&EC  for  treatment  and  disposal,  and M&EC
continues  to accept such waste,  under the  subcontracts,  and M&EC and Bechtel
Jacobs have  entered  into an  additional  contract for M&EC to treat DOE waste.
Although we do not believe that this lawsuit will have a material adverse effect
on our operations, Bechtel Jacobs could terminate the subcontracts with M&EC, as
either party can terminate the subcontracts at any time.

Bryson Adams, et al. v. Environmental  Purification Advancement Corporation,  et
al.; Civil Action No. 99-1998, United States District Court, Western District of
Louisiana.  In April, 2003, the plaintiffs,  hundreds of individuals residing in
or around Bayou Sorrel,  Louisiana,  filed their Fifth Supplemental and Amending
Complaint  naming,  inter alia,  PFMI and PFSG as defendants,  both of which are
subsidiaries  we acquired in 1999.  The lawsuit,  which has been  pending  since
1999,  includes as defendants  hundreds of entities (and their  insurers)  which
allegedly  disposed of  hazardous  and toxic  substances  at a  hazardous  waste
disposal site and hazardous  waste  injection  well in Bayou Sorrel,  Louisiana,
both of which were  permitted by the  appropriate  governmental  authorities  to
treat and dispose of hazardous and toxic waste.  The plaintiffs  allege that the
defendant  entities,  other than the  insurers,  including  PFMI and PFSG,  were
negligent in their  selection of the sites for the treatment  and/or disposal of
hazardous and toxic  substances,  that the  plaintiffs  have  suffered  physical
injuries,  property  damage and  diminished  property  values as a result of the
escape or migration of contaminants  from the sites, and that the defendants are
liable for the damages allegedly suffered by the plaintiffs. The plaintiffs seek
unspecified amounts of compensatory and exemplary damages,  interest,  costs and
attorney's fees. PFMI and PFSG will defend  themselves  vigorously in connection
with this matter.  However,  at this point,  we are unable to determine with any
degree of certainty  what  exposure,  if any,  PFMI and/or PFSG may have in this
regard.  Our  insurance  carrier is  currently  defending  PFMI and PFSG in this
matter under a reservation  of rights.  The case is in settlement  negotiations,
with  the  discussions  being  that  the  insurers  and  non-insurer  defendants
contributing to any proposed settlement.

In addition  to the above  matters and in the normal  course of  conducting  our
business, we are involved in various other litigation. 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 our financial position, liquidity or results of future operations.


                                      -14-


ITEM 4A. EXECUTIVE OFFICERS OF THE COMPANY

The following  table sets forth, as of the date hereof,  information  concerning
the Executive Officers of the Company:

          NAME             AGE                   POSITION
          ----             ---                   --------
Dr. Louis F. Centofanti     60    Chairman of the Board, President and Chief
                                  Executive Officer
Mr. Richard T. Kelecy       48    Chief Financial Officer, Vice President and
                                  Secretary
Mr. Larry McNamara          54    President, Nuclear Services
Mr. William Carder          54    Vice President, Sales and Marketing
Mr. Timothy Keegan          46    President, Industrial Services

DR. LOUIS F. CENTOFANTI

Dr.  Centofanti  has served as Chairman of the Board since he joined the Company
in February 1991. Dr.  Centofanti  also served as President and Chief  Executive
Officer of the Company  from  February  1991 until  September  1995 and again in
March 1996 was elected to serve as President and Chief Executive  Officer of the
Company.  From 1985 until joining the Company,  Dr.  Centofanti served as Senior
Vice President of USPCI, Inc., a large hazardous waste management company, where
he was responsible for managing the treatment,  reclamation and technical groups
within USPCI. In 1981 he founded PPM, Inc., a hazardous waste management company
specializing in the treatment of PCB  contaminated  oils, which was subsequently
sold  to  USPCI.   From  1978  to  1981,  Dr.   Centofanti  served  as  Regional
Administrator of the U.S.  Department of Energy for the  southeastern  region of
the United States.  Dr.  Centofanti has a Ph.D. and a M.S. in Chemistry from the
University  of  Michigan,   and  a  B.S.  in  Chemistry  from  Youngstown  State
University.

MR. RICHARD T. KELECY

Mr. Kelecy was elected  Vice-President  and Chief Financial Officer in September
1995.  He  previously  served as Chief  Accounting  Officer and Treasurer of the
Company from July 1994 until  beginning his current  positions.  From 1992 until
June 1994,  Mr.  Kelecy was  Corporate  Controller  and  Treasurer  for  Quadrex
Corporation.  From 1990 to 1992 Mr.  Kelecy  was  Chief  Financial  Officer  for
Superior  Rent-a-Car,  and from 1983 to 1990 held  various  positions  at Anchor
Glass Container Corporation including Assistant Treasurer. Mr. Kelecy has a B.A.
in Accounting and Business Administration from Westminster College.

MR. LARRY MCNAMARA

Mr.  McNamara has served as President of the Nuclear Waste  Management  Services
Segment  since  October  2000.  From December 1998 to October 2000, he served as
Vice  President  of the  Nuclear  Waste  Management  Services  Segment  for  the
Company's  nuclear  activities.  Between 1997 and 1998, he served as Mixed Waste
Program Manager for Waste Control Specialists (WCS) developing plans for the WCS
mixed waste processing  facilities,  identifying  markets and directing proposal
activities.  Between 1995 and 1996, Mr. McNamara was the single point of contact
for the DOD to all state and federal  regulators  for issues related to disposal
of Low Level  Radioactive  Waste and served on various  National  Committees and
advisory  groups.  Mr.  McNamara  served,  from  1992 to  1995,  as Chief of the
Department of Defense Low Level Radioactive Waste office.  Between 1986 and 1992
he served as the Chief of Planning for the Department of Army overseeing project
management and program policy for the Army program. Mr. McNamara has a B.S. from
the University of Iowa.

MR. WILLIAM CARDER

Mr.  Carder  joined the Company in January  2003 as Vice  President of Sales and
Marketing.  Previously,  Mr. Carder was Regional  Manager for COGEMA,  Inc. from
June  1997 to July of 2002.  From  February  1992 to April  1997 he  served in a
number of positions for Scientific  Ecology  Group, a division of  Westinghouse,
including  Vice  President  of  Government  Sales,  Vice  President  of Business
Development,


                                      -15-


and finally Vice President of Sales and  Marketing.  From 1987 through 1991, Mr.
Carder served with Quadrex Corporation as Vice President of Sales and Marketing.
Prior to joining Quadrex, he spent fifteen years (1971 to 1987) with the Nuclear
Energy Business Operation of General Electric Company as field engineer, project
engineer, service supervisor and manager, service sales engineer and manager and
finally as the Commercial  Program Manager for the northeast region.  Mr. Carder
has a B.S. in Nuclear Engineering from North Carolina State University.

MR. TIMOTHY KEEGAN

Mr.  Keegan  joined the Company in April 2003,  as President  of the  Industrial
Waste Management  Services segment.  Most recently,  Mr. Keegan served as Senior
Vice  President  of  Safety-Kleen  Corporation  from 1999 to 2001,  where he had
sales,  operational,  and  accounting  responsibility  for over $300  million in
revenue.  Mr.  Keegan also served as  Corporate  Vice  President  for  southeast
operations at Safety-Kleen from 1998 to 1999, and Vice President of PCB/remedial
services from 1995 to 1998. Prior to joining Safety-Kleen,  Mr. Keegan served as
Vice  President  of PCB services  for USPCI from 1991 to 1995.  Mr.  Keegan also
served as President of PPM,  Inc., a PCB waste  management  company from 1988 to
1991. He has an M.B.A. from Syracuse University.

                                     PART II

ITEM 5. MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER MATTERS

Our Common Stock,  with a par value of $.001 per share,  is traded on the NASDAQ
SmallCap  Market  ("NASDAQ")  and the Boston Stock  Exchange  ("BSE")  under the
symbol  "PESI" on both  NASDAQ and BSE.  Our Common  Stock is also traded on the
Berlin Stock Exchange under the symbol  "PES.BE." The following table sets forth
the high and low market  trade  prices  quoted for the Common  Stock  during the
periods  shown.  The source of such  quotations  and  information  is the NASDAQ
online trading history reports.

                                           2003              2002
                                      --------------    --------------
                                       Low     High      Low     High
                                      -----    -----    -----    -----

       Common Stock 1st Quarter      $1.49    $2.62    $2.51    $3.44

                    2nd Quarter       1.68     2.20     2.55     3.50

                    3rd Quarter       1.60     2.28     1.92     3.01

                    4th Quarter       1.68     3.56     2.09     2.65

Such  over-the-counter  market quotations reflect inter-dealer  prices,  without
retail markups or commissions and may not represent actual transactions.

As of March 4, 2004, there were  approximately 311 stockholders of record of our
Common Stock, including brokerage firms and/or clearing houses holding shares of
our Common Stock for their  clientele (with each brokerage house and/or clearing
house being considered as one holder).  However,  the total number of beneficial
stockholders as of March 4, 2004, was approximately 3,837.

Since our inception, we have not paid any cash dividends on our Common Stock and
have no dividend policy. Our loan agreement  prohibits paying any cash dividends
on our Common Stock without prior approval.


                                      -16-


Recent sales of unregistered  securities,  in addition to the securities sold by
us during 2003,  as reported in our Forms 10-Q for the quarters  ended March 31,
2003, June 30, 2003 and September 30, 2003,  which were not registered under the
Securities Act of 1933, as amended,  we sold or issued during 2003 the following
securities which were also not registered under the Act:

      1.    On or  about  October  29,  2003,  Capital  Bank  Grawe  Gruppe,  AG
            ("Capital  Bank"),  exercised  one of its  outstanding  Warrants  to
            purchase  150,000  shares of our  Common  Stock at a total  exercise
            price of $243,750, or $1.625 per share, in accordance with the terms
            of the  Warrant.  The shares were issued  under the  exemption  from
            registration  provided by Section 4(2) and/or Rule 506 of Regulation
            D based on Capital Bank's  representations  contained in the Warrant
            and prior  dealings  with us. The proceeds were used to fund capital
            expenditures and current working capital needs.

      2.    On or about  November  27,  2003,  Capital  Bank  Grawe  Gruppe,  AG
            ("Capital  Bank"),  exercised  one of its  outstanding  Warrants  to
            purchase  300,000  shares of our  Common  Stock at a total  exercise
            price of $562,500, or $1.875 per share, in accordance with the terms
            of the  Warrant.  The shares were issued  under the  exemption  from
            registration  provided by Section 4(2) and/or Rule 506 of Regulation
            D based on Capital Bank's  representations  contained in the Warrant
            and prior  dealings  with us. The proceeds were used to fund capital
            expenditures and current working capital needs.

      3.    On or about  December  22,  2003,  Capital  Bank  Grawe  Gruppe,  AG
            ("Capital  Bank"),  exercised  one of its  outstanding  Warrants  to
            purchase  105,000  shares of our  Common  Stock at a total  exercise
            price of  $149,300,  or $1.4219 per share,  in  accordance  with the
            terms of the  Warrant.  The shares were issued  under the  exemption
            from  registration  provided  by  Section  4(2)  and/or  Rule 506 of
            Regulation D based on Capital  Bank's  representations  contained in
            the Warrant and prior  dealings  with us. The proceeds  were used to
            fund capital expenditures and current working capital needs.

ITEM 6. SELECTED FINANCIAL DATA

The  financial  data  included in this table has been  derived  from our audited
consolidated financial statements, which have been audited by BDO Seidman, LLP.

Statement of Operations Data:
(Amounts in Thousands, Except for Share Amounts)



                                                                                          December 31,
                                                        ---------------------------------------------------------------------------
                                                           2003          2002             2001(3)          2000(2)          1999(1)
                                                        ---------      ---------         --------         --------         --------
                                                                                                            
Revenues                                                $  84,892      $  83,404         $ 74,492         $ 59,139         $ 46,464
Net income (loss)                                           3,118          2,202             (602)            (556)           1,570
Preferred Stock dividends                                    (189)          (158)            (145)            (206)            (308)
Gain on Preferred Stock redemption                             --             --               --               --              188
Net income (loss) applicable to
    Common Stock                                            2,929          2,044             (747)            (762)           1,450
Basic Net income (loss) per common
    share                                                     .08            .06             (.03)            (.04)             .08
Diluted net income (loss) per common share                    .08            .05             (.03)            (.04)             .07
Basic number of shares used in
   computing net income (loss) per share                   34,982         34,217           27,235           21,558           17,488
Diluted number of shares and potential
   common shares used in computing net
   income (loss) per share                                 39,436         42,618           27,235           21,558           21,224



                                      -17-




Balance Sheet Data:
                                                                                          December 31,
                                                        ---------------------------------------------------------------------------
                                                           2003           2002             2001             2000             1999
                                                        ---------      ---------         --------         --------         --------
                                                                                                            
Working capital (deficit)                               $   4,159      $     731         $    134         $ (3,233)        $ (1,455)
Total assets                                              109,645        105,825           99,137           72,771           54,644
Current and long-term debt                                 29,088         30,515           31,146           25,490           15,306
Total liabilities                                          57,918         59,955           56,011           50,751           34,825
Preferred Stock of subsidiary                               1,285          1,285            1,285               --               --
Stockholders' equity                                       50,442         44,585           41,841           22,020           19,819


(1)   Includes  financial data of PFO, PFSG and PFMI as acquired during 1999 and
      accounted  for using the purchase  method of  accounting  from the date of
      acquisition, June 1, 1999.

(2)   Includes  financial data of DSSI as acquired during 2000 and accounted for
      using the  purchase  method of  accounting  from the date of  acquisition,
      August 31, 2000.

(3)   Includes  financial data of M&EC as acquired during 2001 and accounted for
      using the purchase method of accounting from the date of acquisition, June
      25, 2001.

ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
        OF OPERATIONS

Certain statements  contained within this "Management's  Discussion and Analysis
of Financial Condition and Results of Operations" 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").  See
"Special Note regarding Forward-Looking Statements" contained in this report.

Management's  discussion  and analysis is based,  among other  things,  upon our
audited  consolidated  financial  statements  and  includes our accounts and the
accounts of our wholly-owned subsidiaries,  after elimination of all significant
intercompany balances and transactions.

The following  discussion and analysis  should be read in  conjunction  with our
consolidated  financial  statements and the notes thereto  included in Item 8 of
this report.

Overview

The year 2003 was challenging  for us, as our revenues were negatively  impacted
by the war, terrorism alerts, and DOE's heightened security issues and resulting
lockdowns,   which  clearly  impacted  the  Nuclear  Waste  Management  Services
("Nuclear")  segment.  In addition,  the U.S. recession  negatively impacted our
Industrial  Waste  Management  Services  ("Industrial")  segment and engineering
segment.  During  the year we  initiated  a  restructuring  and a refocus of our
Industrial  segment.  During  2003 we brought in a new  management  team for the
Industrial  segment,  initiated  work force  reductions,  which should result in
annual  savings  of  approximately  $3.2  million  beginning  in 2004 and  began
focusing  our  marketing   efforts  on  higher  margin   accounts,   eliminating
unprofitable  business.  We were  however  able to work  through  these  issues,
achieve an increase in consolidated  revenues of 1.8% over 2002 and increase our
profitability   43.3%.  The  Industrial  segment   demonstrated  its  processing
capabilities during the year by successfully completing the treatability portion
of the Newport hydrolysate project for the Army. However, due to public concerns
over such chemical  weapon  byproducts the contract to bring such waste into our
facility was terminated. We continue to identify attractive growth opportunities
for the Industrial  segment,  which include such areas as biological  wastewater
treatment, chemical weapons byproducts and contracts such as comprehensive waste
management  services for a leading  home-


                                      -18-


improvement retail chain. Our Nuclear segment has also recently received several
new  contracts,  which  demonstrate  the  continued  growth  within  this market
segment.  During  2003,  we  continued  to discuss  improving  our  capital  and
liquidity position. In connection therewith, we have entered into an arrangement
to raise additional capital as discussed below.

Results of Operations

The  reporting of financial  results and pertinent  discussions  are tailored to
three reportable segments:  Industrial Waste Management Services,  Nuclear Waste
Management Services and Consulting Engineering Services.

Below are the results of operations for our years ended December 31, 2003,  2002
and 2001 (amounts in thousands, except for share amounts):



(Consolidated)                                            2003           %           2002           %           2001           %
                                                        --------      -------      --------      -------      --------      -------
                                                                                                            
Net Revenues                                            $ 84,892        100.0      $ 83,404        100.0      $ 74,492        100.0
Cost of goods sold                                        58,633         69.1        59,055         70.8        52,442         70.4
                                                        --------      -------      --------      -------      --------      -------
     Gross Profit                                         26,259         30.9        24,349         29.2        22,050         29.6

Selling, general and administrative                       18,637         22.0        17,909         21.5        16,631         22.3
Other income (expense):
      Interest income                                          8           --            16           --            29           --
      Interest expense                                    (2,841)        (3.3)       (2,903)        (3.5)       (3,038)        (4.1)
      Interest expense - Warrants                             --           --            --           --          (234)         (.3)
      Interest expense - financing fees                   (1,070)        (1.2)       (1,044)        (1.2)       (2,732)        (3.6)
      Other                                                 (601)         (.7)         (307)         (.4)          (46)         (.1)
                                                        --------      -------      --------      -------      --------      -------
Net income (loss)                                          3,118          3.7         2,202          2.6          (602)         (.8)
Preferred Stock dividends                                   (189)         (.2)         (158)         (.2)         (145)         (.2)
                                                        --------      -------      --------      -------      --------      -------
Net income (loss) applicable to
Common Stock                                            $  2,929          3.5      $  2,044          2.4      $   (747)        (1.0)
                                                        ========      =======      ========      =======      ========      =======
Basic net income (loss) per
common share                                            $    .08                   $    .06                   $  (.03)
                                                        ========                   ========                   =======
Diluted net income (loss) per
common share                                            $    .08                   $    .05                   $  (.03)
                                                        ========                   ========                   =======


Summary - Years Ended December 31, 2003 and 2002

Net Revenue

The year 2003 started out slow, as nuclear revenues were negatively  impacted by
the war and terrorism alerts, and industrial  revenues were negatively  impacted
by the economy.  However,  nuclear shipments increased late in the third quarter
and we  successfully  completed the  treatability  portion of the Army's Newport
hydrolysate  project.  We continued with the  reorganization  and refocus of the
Industrial  segment  throughout  the last  half of 2003.  Consolidated  revenues
increased  $1,488,000 or 1.8% for the year ended December 31, 2003,  compared to
the year ended December 31, 2002.  This increase is  attributable to an increase
in the Industrial segment of approximately $6,610,000 resulting from certain new
product lines,  such as lab packing,  improved  waste volumes and  approximately
$4.9 million in revenues recognized for public outreach and treatability studies
related to the Army's  Newport  hydrolysate  project,  which was  terminated  in
October 2003 for  convenience.  Offsetting  this  increase was a decrease in the
Nuclear segment of approximately $4,842,000 resulting partially from a change in
accounting  estimate  for  revenue   recognition.   (See  Note  2  to  Notes  to
Consolidated Financial Statements.) The impact of this change in nuclear revenue
recognition  as of December 31, 2003 is a deferral of revenues of  approximately
$2,765,000.  The decrease is also a result of the government's  reduced shipment
of waste to our  facilities  during  the first six months of 2003 due to the war
and ongoing campaign in Iraq and prolonged terrorism


                                      -19-


alerts.  The  decrease  can  further be  explained  by the  impact of  increased
revenues  during 2002,  which  included an event project of  approximately  $2.4
million and a surcharge of  approximately  $2.2 million.  These  decreases  were
partially  offset by  continued  expansion  within the mixed waste market as our
facilities  demonstrate  the ability to accept and process  more  complex  waste
streams,  thus  increasing  sales  volumes.  Consolidated  revenues with Bechtel
Jacobs Company,  which includes the Oak Ridge contracts  totaled  $13,139,000 or
15.5% of total  revenues  for the year ending  December  31,  2003,  compared to
$9,664,000 or 11.6% for the year ended December 31, 2002. This increase reflects
additional  revenues  under the Oak Ridge  Contracts and an additional  contract
entered into  recently  with Bechtel  Jacobs,  due in part to the benefit of our
facility  being  located  within  the DOE  K-25  site.  See  "Known  Trends  and
Uncertainties-Significant   Contracts"  of  this  Management's   Discussion  and
Analysis  as to a lawsuit  involving  the Oak Ridge  Contracts.  The  backlog of
stored waste within the Nuclear segment at December 31, 2003, was  approximately
$5,782,000,  compared to  $9,000,000  at December  31, 2002.  Additionally,  the
Consulting  Engineering Services segment experienced a decrease of approximately
$280,000,  which  reflects  the  impact a  weaker  economy  has on our  client's
expansion projects in 2003 and certain one-time projects completed in 2002.

Cost of Goods Sold

Cost of goods sold decreased  $422,000,  or 0.7% for the year ended December 31,
2003,  compared to the year ended  December 31, 2002.  This  decrease in cost of
goods sold principally  reflects a decrease in the Nuclear segment of $3,975,000
indicative of a reduction in disposal and processing  costs  associated with the
continued  refinement of our treatment  processes.  The initial focus within the
Nuclear segment was the demonstration of our processing capabilities,  which was
followed by the refinement and enhancement of our processes throughout 2003. The
remaining  decrease in this segment was due to the deferral of disposed expenses
that  correlates  with the  deferral  of  revenues  as a result of our change in
accounting  estimate  for  revenue  recognition.  Additionally,  the  Consulting
Engineering  Services  segment  experienced  a decrease of  $155,000,  which was
primarily a result of the corresponding  revenue reduction,  despite a 0.9% cost
increase.  Mainly  offsetting  these decreases was an increase in the Industrial
segment of approximately  $3,708,000,  primarily associated with increased labor
and material  costs,  which  relates to the increase in revenues,  including the
expenses  associated with the Army's Newport hydrolysate  project.  Depreciation
expense of $4,441,000  and  $3,934,000 for the years ended December 31, 2003 and
2002,  respectively,  is  included  in cost of goods  sold,  which  reflects  an
increase of $507,000  over 2002.  During 2002,  we purchased  capital  equipment
which totaled  approximately  $5.8  million,  a majority of which related to our
continued  expansion of the Nuclear  segment.  These  projects were  principally
completed in the fourth quarter of 2002 and resulted in additional  depreciation
in 2003.

Gross Profit

Gross profit for the year ended  December 31,  2003,  increased to  $26,259,000,
which as a percentage of revenue is 30.9%,  reflecting an increase over the 2002
percent  of  revenue  of  29.2%.   This  increase  in  gross  profit  percentage
principally reflects an increase in the Industrial segment from 19.2% in 2002 to
22.9% in 2003.  This  increase  reflects the impact of margins of  approximately
$2.8 million recognized on the Army's Newport  hydrolysate  project.  During the
last  half  of  2003,  the  Industrial  segment   restructured  its  management,
implemented  a cost savings  initiative  and made certain  operational  changes,
which had only a limited impact on 2003. Additionally, the increase in the gross
profit percentage was attributable to the Nuclear segment, which rose from 37.6%
in 2002  to  40.2%  in  2003,  reflecting  mainly  the  favorable  product  mix,
surcharges and operational improvements within the mixed waste processing lines.
The 2002  margins  were  positively  impacted by the effect of the $2.2  million
surcharge related to the Oak Ridge contracts.  Without the surcharge,  the gross
profit  percentage  for this segment for 2002 would have been 27.3%.  Offsetting
these increases was a decrease in the Consulting  Engineering  Services segment,
which  fell from  34.4% in 2002 to 33.5% in 2003,  reflecting  the net impact of
lower margin projects performed over the year.


                                      -20-


Selling, General and Administrative

Selling, general and administrative ("SG&A") expenses increased $728,000 or 4.1%
for the year ended  December 31, 2003, as compared to the  corresponding  period
for 2002.  This increase  reflects the additional  sales and marketing  expenses
within the  Industrial  segment,  somewhat  offset by a decline  in payroll  and
related marketing expenses for the Nuclear segment, which combined accounted for
$396,000 of this increase. Administrative payroll and related expenses accounted
for $543,000 of this increase, mainly reflecting the management  infrastructure,
relocation and severance costs within the Industrial  segment as we complete our
restructuring,  all of which  have been  expensed  during  the year,  along with
increased   administrative   support  within  the  Nuclear  segment.   Partially
offsetting these  administrative  payroll  increases was a $309,000  decrease in
other  administrative  expenses,  primarily  attributable  to a net  decrease in
general  expense of  $604,000,  arising  mainly from the  reduction  in bad debt
expense and a $306,000 increase in outside services for the same period of 2002.
Depreciation  and  amortization  expense  included within  selling,  general and
administrative  expenses  was $424,000 and $310,000 for the years ended 2003 and
2002,   respectively.   As  a  percentage  of  revenue,   selling,  general  and
administrative expenses increased to 22.0% for the year ended December 31, 2003,
compared to 21.5% for the same period of 2002.

Interest Expense

Interest expense decreased approximately $62,000 for the year ended December 31,
2003, as compared to the  corresponding  period of 2002. This decrease  reflects
the impact of the reduction in debt associated with past acquisitions  resulting
in a decrease  in  interest  expense of $54,000  when  compared  to prior  year.
Additionally,  this decrease  reflects the impact of lower interest rates on the
revolving  credit and term loans with PNC and decreased  borrowing levels on the
term loan with PNC partially offset by increased  borrowings under the revolving
credit to fund the  finite  risk  insurance  program,  which  resulted  in a net
decrease  of $46,000.  Offsetting  these  decreases  was an increase in interest
expense of $38,000  associated  with an increase in additional debt entered into
during the year, related to facility and computer upgrades.

Interest Expense - Financing Fees

Interest  expense-financing  fees increased  approximately  $26,000 for the year
ended December 31, 2003, as compared to the  corresponding  period of 2002. This
increase was  principally due to a one-time charge of fees associated with other
short term financing.

Other Expense

Other  expense  increased by $294,000 for the year ended  December 31, 2003,  as
compared  to the same  period  of  2002.  This  increase  was  primarily  due to
additional remediation expenses for the Perma-Fix of Michigan,  Inc. site, which
was  recorded in the amount of  $178,000.  The  additional  expense is needed to
complete the  remediation of soil that was  contaminated  prior to our acquiring
the  facility.  See  "Environmental  Contingencies"  in this section for further
discussion  on this  reserve.  Additionally,  other  expense  increased due to a
workers  compensation  insurance  adjustment  of  $217,000  related  to a  prior
acquisition.

Income Tax

See Note 10 to Notes to Consolidated  Financial  Statements for a reconciliation
between the expected tax benefit and the provision for income taxes as reported.
For the years ended  December  31, 2003 and 2002,  we had no federal  income tax
expense,  due to  utilization  of  our  net  operating  loss  carry-forward  and
permanent and temporary book-tax timing differences.

Preferred Stock Dividends

Preferred Stock  dividends  increased  approximately  $31,000 for the year ended
December  31,  2003,  as  compared to the year ended  December  31,  2002.  This
increase is due to the accrual of preferred dividends on the Series B Preferred,
issued in conjunction with the acquisition of M&EC, which began accruing in July
2002.


                                      -21-


Summary - Years Ended December 31, 2002 and 2001

Net Revenue

Consolidated  revenues increased $8,912,000 or 12.0% for the year ended December
31,  2002,  compared  to the year ended  December  31,  2001.  This  increase is
principally  attributable to an increase in the Nuclear segment of approximately
$13,328,000  resulting  from  the  favorable  negotiation  of  certain  contract
changes,  the completion of a large offsite mixed waste remediation project, and
from growth in mixed waste revenues driven by the continued expansion within the
new and unique mixed waste  market.  This increase also reflects the impact of a
full  year  of  additional  revenues  resulting  from  the  acquisition  of East
Tennessee  Materials & Energy  Corporation  (M&EC),  effective June 25, 2001 and
changes in pricing under the Oak Ridge  Contracts.  Consolidated  revenues under
the Oak Ridge Contracts for 2002 totaled  $9,664,000 or 11.6% of total revenues,
as compared to  $6,300,000  or 8.5% for the year ended  December 31,  2001.  The
backlog of stored  waste within the nuclear  segment at December  31, 2002,  was
approximately  $9,000,000 compared to $5,873,000 at the end of 2001. The segment
recognized  during the  second  quarter of 2002  approximately  $2.2  million of
revenue for work  completed  during the first six months of 2002, as a result of
the  favorable  resolution  of  certain  contract  changes  under  the Oak Ridge
Contracts.  The pricing  structure  under the Oak Ridge Contracts was amended to
allow  M&EC to charge  additional  amounts  for  certain  waste  drums  received
primarily in  connection  with drum density and  chemical  content.  The amended
pricing  structure  applies  to all waste  received  by M&EC under the Oak Ridge
Contracts  from January 1, 2002,  and on all future waste received under the Oak
Ridge Contracts.  We also attempted to negotiate  certain other surcharges under
the Oak Ridge  Contracts,  which  negotiations  were not successful.  See "Known
Trends and  Uncertainties" in this section for discussion on legal  proceedings.
Additionally,   the  Consulting  Engineering  Services  segment  experienced  an
increase of approximately $297,000, which was primarily due to new projects that
were awarded by nationally  known cement  companies.  Offsetting these increases
was a decrease in the Industrial segment of approximately  $4,713,000  resulting
from the downturn in the economy, the expiration of certain government contracts
and the  effect  of the  start-up  of the new  biological  wastewater  treatment
system,  which  occurred over the first five months of 2002.  Partly  offsetting
this  decrease  was an  increase  in  revenue  over the last six  months of 2002
generated from the implementation of the biological wastewater treatment system.

Cost of Goods Sold

Cost of goods sold  increased  $6,613,000,  or 12.6% for the year ended December
31, 2002, compared to the year ended December 31, 2001. This increase in cost of
goods  sold  reflects   principally  an  increase  in  the  Nuclear  segment  of
approximately  $6,654,000  reflecting  the  increase  in  waste  processing  and
disposal  costs which  directly  correlates to the increase in revenues for this
segment.  Additionally,  the Nuclear segment  experienced  increased costs as it
started up new processing lines,  developed new processing  techniques and added
certain fixed costs in conjunction with its build-up. The Consulting Engineering
Services  segment  also  experienced  an  increase  of  approximately   $288,000
primarily due to increased  staffing  associated with the new projects  awarded.
Offsetting  these  increases,  was a  decrease  in  the  Industrial  segment  of
approximately  $329,000,  which corresponds to the decrease in revenues for this
segment,  partially  offset by additional  operating  costs  associated with the
development  and  installation  of  its  new  biological   wastewater  treatment
technology.

Gross Profit

Gross profit for the year ended  December 31,  2002,  increased to  $24,349,000,
which as a percentage  of revenue is 29.2%,  reflecting a decrease over the 2001
percent of revenue  of 29.6%.  This  decrease  in gross  percentage  principally
reflects a decrease  in the  Industrial  segment  from 27.5% in 2001 to 19.2% in
2002.  This  decrease  reflects  the impact of the high fixed cost nature of the
facilities  in  conjunction  with  reduced  revenues  in this  segment,  and the
additional  operating costs  associated with the development and


                                      -22-


installation  of the new  wastewater  treatment  technology.  Additionally,  the
Consulting  Engineering  Services  segment  experienced a decrease from 37.3% in
2001 to 34.4% in 2002. This decrease reflects the impact of additional  staffing
associated with the new projects, as noted above.  Offsetting these decreases in
gross  profit  percentage  was an increase in the Nuclear  segment from 31.9% in
2001 to 37.6% in 2002. This increase reflects the progress of the newly expanded
mixed waste facilities,  increased  activities under the Oak Ridge Contracts and
the impact of the favorable  negotiation of certain  contract changes related to
the Oak Ridge  Contracts  which were  recorded  in the  second  quarter of 2002.
Furthermore,  the gross profit percentage of 2001 was negatively affected by the
low margin  subcontract  work performed by this segment during the completion of
the M&EC facility.

Selling, General and Administrative

Selling,  general and administrative  expenses increased  $1,278,000 or 7.7% for
the year ended  December 31, 2002, as compared to the  corresponding  period for
2001. The increase in selling, general and administrative expense is principally
due to the acquisition of M&EC, which reflects  additional expense of $1,248,000
for  this   facility,   as  compared  to  the  year  ended  December  31,  2001.
Additionally, these expenses increased due to the impact of increasing the sales
and marketing  efforts within the Nuclear  segment in anticipation of the growth
in the mixed waste market. This increase also reflects the impact of an increase
in  bad  debt  expense  due to the  need  for  additional  reserve  of  $514,000
associated with certain  contract  changes  related to the Oak Ridge  Contracts.
Offsetting  these increases,  is an amortization  expense  decrease,  across all
segments,  of  approximately  $1,573,000  due to the adoption of SFAS 142, which
eliminated the amortization  expense on  indefinite-life  intangible assets (see
"Recently Adopted Accounting  Standards" later in this section). As a percentage
of revenue,  selling, general and administrative expenses decreased to 21.5% for
the year ended December 31, 2002, compared to 22.3% for the same period of 2001.

Interest Expense

Interest expense  decreased  approximately  $135,000 for the year ended December
31, 2002, as compared to the  corresponding  period of 2001.  This decrease is a
result  of lower  interest  rates  and  decreased  borrowing  levels  on our PNC
revolving credit and term loan, which resulted in a decrease in interest expense
of $145,000.  Additionally,  interest  expense  decreased by $545,000 due to the
elimination  of  interim  financing  related  to the  mixed  waste  construction
activities and a decrease of $85,000 was due to the reduction in debt with other
creditors.  These  decreases  were  partially  offset by an increase in interest
expense of $199,000 associated with new debt obligations incurred in conjunction
with the acquisition of M&EC and an increase of  approximately  $441,000 related
to the expansion of our mixed waste facilities.

Interest Expense - Warrants

No Warrants were issued  during 2002 and therefore no interest  expense-Warrants
was recorded  during the twelve  months ended  December 31, 2002, as compared to
$234,000  for the twelve  months  ended  December  31,  2001.  This 2001 expense
reflects the  Black-Scholes  pricing  valuation for certain  Warrants  issued to
Capital  Bank  pursuant to a promissory  note  ("$3,000,000  Capital  Promissory
Note") and an unsecured  promissory note ("$750,000  Capital  Promissory Note").
The notes required that certain Warrants be issued upon the initial execution of
the note and at monthly  intervals if the debt  obligations  to Capital Bank had
not been repaid in full. During 2001, these debt obligations were repaid in full
by a debt to equity exchange  agreement and through the payment of principal and
interest with the use of Warrant proceeds.

Interest Expense - Financing Fees

Interest  expense-financing fees decreased approximately $1,688,000 for the year
ended December 31, 2002, as compared to the  corresponding  period of 2001. This
decrease  is  principally  due to a  write-off  of  prepaid  financing  fees  of
$1,440,000  during the third quarter of 2001 related to short-term  construction
financing  within the mixed waste segment,  which was paid in full in July 2001.
Additionally,  interest  expense-financing fees decreased by $601,000 due to the
elimination of the above discussed short-term  construction financing expense as
amortized for the period from January  through July 2001.  Partially


                                      -23-


offsetting  these  decreases  was an increase  principally  associated  with our
Senior Subordinated Notes issued to Associated  Mezzanine Investors - PESI, L.P.
("AMI") and Bridge East Capital, L.P. ("BEC") of $340,000 when compared to prior
year.

Other Expense

Other  expense  increased by $261,000 for the year ended  December 31, 2002,  as
compared to the same  period of 2001.  This  increase  was  primarily  due to an
increase in  miscellaneous  state income and franchise taxes recorded during the
year and from an additional  remediation  reserve for the Perma-fix of Michigan,
Inc.  site,  which was  recorded in the amount of $228,000.  See  "Environmental
Contingencies"  in this section for further  discussion  on this  reserve.  This
increase was offset by a one-time insurance settlement of $233,000,  received in
the fourth quarter of 2002, related to the Perma-Fix of Memphis, Inc. facility.

Income Tax

See Note 10 to Notes to Consolidated  Financial  Statements for a reconciliation
between the expected tax benefit and the provision for income taxes as reported.
For the years ended  December  31, 2002 and 2001,  we had no federal  income tax
expense,  due to  utilization  of  our  net  operating  loss  carry-forward  and
permanent and temporary book-tax timing differences.

Preferred Stock Dividends

Preferred Stock  dividends  increased  approximately  $13,000 for the year ended
December  31,  2002,  as  compared to the year ended  December  31,  2001.  This
increase  is due  to the  accrual  for  preferred  dividends  on  the  Series  B
Preferred,  issued  in  conjunction  with the  acquisition  of  M&EC.  Partially
offsetting  the  increase  was a decrease due to the  conversion  of  $1,730,000
(1,730  preferred  shares) of the Preferred Stock into our Common Stock in April
2001 pursuant to a conversion and exchange agreement with Capital Bank.

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, funds available under our revolving
credit  facility and proceeds  from  issuance of our Common  Stock.  Our capital
resources are impacted by changes in accounts  receivable as a result of revenue
fluctuation,  economic trends,  collection activities,  and the profitability of
the segments.

At December  31,  2003,  we had cash of  $411,000.  This cash total  reflects an
increase of $199,000 from December 31, 2002, as a result of net cash provided by
operations  of  $3,959,000  offset  by cash  used  in  investing  activities  of
$3,408,000  (principally  purchases of equipment,  net totaling  $2,178,000  and
$1,234,000  for finite risk sinking fund) and cash used in financing  activities
of $352,000 (consisting of proceeds from issuance of stock of $2,684,000, offset
by net debt  repayments of $3,036,000).  We are in a net borrowing  position and
therefore attempt to move all excess cash balances  immediately to the revolving
credit  facility,  so as to reduce  debt and  interest  expense.  During 2002 we
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 can be moved  without  delay  to the  revolving  credit
facility.  The cash  balance at December  31, 2003  represents  payroll  account
fundings which were not withdrawn until after year-end.

Operating Activities

Accounts   Receivable,   net  of  allowances  for  doubtful  accounts,   totaled
$24,052,000,  an increase of $2,232,000  over the December 31, 2002,  balance of
$21,820,000. This increase principally reflects the impact of increased revenues
and final  billing of the Army's  Newport  hydrolysate  project at December  31,
2003,  within  the  Industrial  segment,   which  resulted  in  an  increase  of
$1,552,000.  Additionally,  the  Nuclear  segment  experienced  an  increase  of
$719,000,  which  was  also  due  to  increased  billings  within  the


                                      -24-


segment. Offsetting these increases was a decrease in the Consulting Engineering
Services segment of $39,000.

As of December 31, 2003, total consolidated  accounts payable was $6,359,000,  a
decrease of $3,400,000 from the December 31, 2002,  balance of $9,759,000.  This
decrease in accounts  payable is a result of proceeds  received in the amount of
$2,502,000 for warrant and option  exercises,  the impact of increased  revenues
and billings during the last half of the year, and from the improved margins and
profitability, all of which enabled us to reduce our accounts payable balances.

Accrued Expenses as of December 31, 2003,  totaled  $11,553,000,  an increase of
$1,025,000 over the December 31, 2002, balance of $10,528,000.  Accrued expenses
are made up of disposal and  processing  cost  accruals,  accrued  compensation,
interest payable,  insurance  payable and certain tax accruals.  Pursuant to the
termination  of the  Parson's  contract we accrued  $661,000  for the  continued
assistance of consultants  and attorneys  related to regulatory,  consulting and
legal activities, which we anticipate incurring over the next year.

The working capital  position at December 31, 2003, was $4,159,000,  as compared
to a working capital  position of $731,000 at December 31, 2002. The increase in
this position of $3,428,000  is  principally a result of the increased  accounts
receivable balance,  associated with increased revenues and billings, along with
the  decreased  accounts  payable  balance at the end of the  period.  Increased
profitability, and operating cash flow, along with the proceeds that we received
from warrant and option  exercises  enabled us to improve  this working  capital
position.

Investing Activities

Our  purchases  of new  capital  equipment  for the  twelve-month  period  ended
December 31, 2003,  totaled  approximately  $3,462,000 of which  $1,284,000  was
financed,  resulting in net  purchases of  $2,178,000,  funded out of cash flow.
These  expenditures  were  for  expansion  and  improvements  to the  operations
principally   within  the  Nuclear  and  Industrial   segments.   These  capital
expenditures were principally funded by the cash provided by operations, through
various other lease  financing  sources and through  Warrant and option proceeds
raised during the year. We have budgeted  capital  expenditures of approximately
$5,600,000 for 2004, which includes an estimated  $1,675,000 to complete certain
current  projects  committed at December 31, 2003,  as well as other  identified
capital and permit  compliance  purchases.  We anticipate  funding these capital
expenditures by a combination of lease  financing,  internally  generated funds,
and/or the proceeds received from Warrant exercises.

Financing Activities

On December 22, 2000, we 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. The Agreement
also provided for a revolving line of credit ("Revolving Credit") with a maximum
principal  amount  outstanding at any one time of $18,000,000,  as amended.  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 December 31, 2003,  the excess  availability  under our
Revolving Credit was $7,465,000 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


                                      -25-


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.

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 $531,000 at December 31, 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 our senior and subordinated lenders.

On August 31, 2000, as part of the consideration for the purchase of Diversified
Scientific  Services,  Inc. ("DSSI"),  we 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,  we 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 us, Associated  Mezzanine Investors -
PESI,  L.P.  ("AMI"),  and Bridge  East  Capital,  L.P.  ("BEC").  The Notes are
unsecured and are  unconditionally  guaranteed by our subsidiaries.  Our payment
obligations  under the Notes are  subordinate to our payment  obligations to our
primary  lender and to certain  other of our debts up to an aggregate  amount of
$25 million.  The net proceeds from the sale of the Notes were used to repay our
previous short-term loan.

Under  the  terms  of the  Purchase  Agreement,  we also  issued  to AMI and BEC
Warrants  to  purchase  up to  1,281,731  shares of our 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. As of December 31, 2003, the unamortized portion of the debt discount was
$838,000.  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 conjunction with our acquisition of M&EC, M&EC issued a promissory note for a
principal amount of $3.7 million to Performance Development Corporation ("PDC"),
dated June 25, 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. The principal repayments for 2004 will be approximately
$160,000   semiannually.   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.  (7% on December  31, 2003) and payable in one
lump sum at the end of the loan period.  On December 31, 2003,  the  outstanding
balance was $4,266,000 including accrued interest of approximately $912,000. 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.

Additionally,  M&EC  entered  into an  installment  agreement  with the Internal
Revenue  Service ("IRS") for a principal  amount of $923,000  effective June 25,
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. The
principal  repayments  for  2004  will be  approximately  $40,000  semiannually.
Interest is accrued at the Applicable Rate, and is adjusted on a quarterly basis
and payable in lump sum at the end of the


                                      -26-


installment period. On December 31, 2003, the rate was 7%. On December 31, 2003,
the  outstanding   balance  was  $1,054,000   including   accrued   interest  of
approximately $221,000.

We have outstanding  2,500 shares of Preferred  Stock,  with each share having a
liquidation preference of $1,000 ("Liquidation Value").  Annual dividends on the
Preferred  Stock are 5% of the  Liquidation  Value.  Dividends on the  Preferred
Stock are  cumulative,  and are  payable,  if and when  declared by our Board of
Directors,  on a semiannual basis.  Dividends on the outstanding Preferred Stock
may be paid at our option, if declared by the Board of Directors,  in cash or in
shares of our Common  Stock as described  under Note 5 to Notes to  Consolidated
Financial  Statements.  Under  the terms of our loan  agreement,  we may not pay
these dividends in cash without the lender's prior consent.

During 2003, accrued dividends 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.  Dividends for the period January 1, 2003
through June 30, 2003, of approximately  $62,000 were paid in the form of 33,835
shares of Common  Stock.  The  accrued  dividends  for the period  July 1, 2003,
through December 31, 2003, in the amount of  approximately  $63,000 were paid in
February  2004,  in the form of 19,643  shares of Common  Stock.  Under our loan
agreement,  any dividends  declared by our Board of Directors on its outstanding
shares of Preferred Stock is required to be paid in our Common 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  within both the
nuclear  and  industrial  segments.  The first  half of the year was  negatively
impacted by the downturn in the economy, the war in Iraq and prolonged terrorist
alerts.  However, our working capital position has improved during the third and
fourth quarters as a result of the improved operating  performance and revenues,
and from the equity and cash flow raised in conjunction  with Warrant and option
exercises.

Potential Acquisition

As  discussed  under  "Business,"  we have  entered  into a letter  of intent to
acquire  substantially  all of the assets and  business of A&A and EMAX from U S
Liquids.  These two  businesses  had  unaudited  revenues of  approximately  $15
million for 2003.  If  completed,  we have agreed to pay for these  acquisitions
$3.2 million,  subject to working capital adjustments,  at closing. We intend to
use a portion of the proceeds  from the  proposed  private  placement  discussed
below to pay this purchase price.

Other Potential Transactions

We have  entered into an  arrangement  with an  investment  banker to act as our
advisor and underwriter in connection with the structuring, issuance and sale of
up to $15  million,  or such  other  principal  amount as  agreed  to, of units,
consisting of Common Stock and warrants to purchase  Common Stock,  in a private
placement.  Each  investor  on  the  private  placement  is  to  be a  qualified
institutional  buyer, as defined under Regulation 144A. Under the proposed terms
of the private  placement,  the  investor(s)  will purchase shares of our Common
Stock at a per share  discounted  price from  current  market and will receive a
warrant  to  purchase  one share of our Common  Stock for every  four  shares of
Common Stock  purchased by the investor with an exercise  price equal to 120% of
the  market  price  on the  day of  closing  subject  to  certain  anti-dilution
adjustments. Each warrant will have a term of three years and may be callable by
us under  certain  conditions.  The proposed  securities to be issued under this
transaction are not registered under the Securities Act of 1933, as amended (the
"Act"), and may not be offered or sold in the United States absent  registration
or pursuant to an applicable exemption from the registration requirements of the
Act. If completed, the net proceeds from the sale of the securities will be used
to repay certain of our  indebtedness,  to pay the  consideration  in connection
with the proposed asset purchases  discussed above,  and working capital.  We do
have certain  obligations to register these  securities  after completion of the
private placement. This transaction is subject to numerous conditions being met.
This does not constitute an offer to sell or solicitation of an offer to buy the
proposed securities.


                                      -27-


Contractual Obligations

The following table summarizes our contractual obligations at December 31, 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
                                                                                ----------------------------------------------------
                                                                                Less
                                                                                than            1-3             4-5           After
Contractual Obligations                                          Total          1 year          years          years         5 years
- -----------------------                                         -------         ------         -------         ------        -------
                                                                                                               
Long-term debt                                                  $29,088         $2,896         $25,208         $  984         $   --
Interest on long-term debt                                        1,133             --              --          1,133             --
Operating leases                                                  4,137          1,492           2,571             74             --
Finite risk policy                                                9,034          1,004           3,011          2,008          3,011
Purchase obligations (1)                                             --             --              --             --             --
                                                                -------         ------         -------         ------         ------
     Total contractual obligations                              $42,259         $5,392         $30,790         $3,066         $3,011
                                                                =======         ======         =======         ======         ======


(1)   We are  not a  party  to  any  significant  long-term  service  or  supply
      contracts with respect to our processes. We refrain from entering into any
      long-term purchase commitments in the ordinary course of business.

In June 2003,  we 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 guarantees
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 of which the coverage amount totals $27,421,000 at
December 31, 2003, 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 representing a
restricted  cash account.  During the second and third quarters of 2003, we made
initial payments for a total of $4,000,000,  as discussed  above.  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 deposited
in the sinking fund account. In comparison, we paid $1,121,000 of non-returnable
insurance 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,  we may elect to terminate
this contract.  If we so elect,  the Insurer will pay us an amount equal to 100%
of the sinking fund account balance in return for complete releases of liability
from  both us and any  applicable  regulatory  agency  using  this  policy as an
instrument to comply with financial assurance requirements.

Critical Accounting Estimates

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. We believe the following  critical  accounting  policies affect the more
significant  estimates  used  in  preparation  of  the  consolidated   financial
statements:

Revenue  Recognition  Estimates.  Effective  September  1, 2003 we  refined  our
percentage of completion  methodology for purposes of revenue recognition in our
Nuclear  Segment.  As we accept more complex waste streams in this segment,  the
treatment  of those  waste  streams  becomes  more  complicated  and  more  time
consuming.  We have  continued to enhance our waste  tracking  capabilities  and
systems,  which  has  enabled  us to  better  match  the  revenue  earned to the
processing   milestones   achieved.    The   major   milestones   are   receipt,
treatment/processing, and shipment/final disposition. Upon receiving mixed waste


                                      -28-


we  recognize  a  certain  percentage  (33%) of  revenue  as we incur  costs for
transportation,  analytical  and  labor  associated  with the  receipt  of mixed
wastes.  As the  waste  is  processed,  shipped  and  disposed  of we  recognize
remaining 67% of revenue and the associated costs of transportation  and burial.
The impact of the change for the year ended  December 31, 2003,  was a reduction
in net  income  by  approximately  $681,000  or $0.02 per  share,  due to timing
differences.

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 are uncollectable.
We regularly  review all accounts  receivable  balances that exceed 60 days from
the  invoice  date and based on an  assessment  of  current  credit  worthiness,
estimate  the  portion,  if any, of the  balance  that are  uncollectable.  This
allowance was  approximately  0.8%, 0.8%, and 1.0% of revenue and  approximately
2.9%,  3.2%,  and  4.1%  of  accounts   receivable  for  2003,  2002  and  2001,
respectively. The allowance was adversely affected in years 2002 and 2001 due to
an increase in bankruptcy  filings in the industrial and manufacturing  business
sectors.

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.  We  continually  reevaluate  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, we adopted
SFAS 142.  We  utilized  an  independent  appraisal  firm to test  goodwill  and
permits,  separately,  for  impairment.  The  initial  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 and  October 1, 2003,  and
each of these tests also indicated no impairment.  Effective January 1, 2002, we
discontinued amortizing indefinite life intangible assets (goodwill and permits)
as  required  by SFAS  142.  The  appraisers  estimated  the  fair  value of our
operating  segments  using a  discounted  cash  flow  valuation  approach.  This
approach  is  dependent  on  estimates  for  future  sales,   operating  income,
depreciation   and   amortization,   working   capital   changes,   and  capital
expenditures,  as well as,  expected  growth rates for cash flows and  long-term
interest rates, all of which are impacted by economic  conditions related to our
industry as well as conditions in the U.S. capital markets.

Accrued   Closure   Costs.   Accrued   closure  costs   represent  a  contingent
environmental  liability to clean up a facility in the event we cease 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 inflationary
factors  for the  years  ended  December  31,  2003,  2002  and 2001  have  been
approximately  1.1%, 2.2%, and 2.1%,  respectively,  and based on the historical
information,  we do not expect future inflationary  changes to differ materially
from the last three  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 labor, analytical
costs  and  processing  costs,  which are based on  current  market  conditions.
However, we have no intention, at this time, to close any of our facilities.

Accrued Environmental  Liabilities.  We have 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  our  overall  costs,   to  increased
contamination  levels that could arise as we  complete  remediation  which could
increase our costs,  neither of which we  anticipate  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. We accrue 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


                                      -29-


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.

Known Trends and Uncertainties

Seasonality. Historically we have experienced reduced revenues, operating losses
or  decreased  operating  profits  during the first and fourth  quarters  of our
fiscal  years  due to a  seasonal  slowdown  in  operations  from  poor  weather
conditions and overall reduced activities during the holiday season.  During our
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 terrorist alerts and the downturn in the economy,  while
the third and fourth quarters returned to trend. The DOE and DOD represent major
customers for the Nuclear segment. In conjunction with the federal  government's
September 30 fiscal year-end,  the Nuclear segment experiences  seasonably large
shipments  during  the  third  quarter,  leading  up to this  government  fiscal
year-end,   as  a  result   of   incentives   and  other   quota   requirements.
Correspondingly  for a period of approximately  three months following September
30, the  Nuclear  segment is  generally  seasonably  slow,  as the  governmental
budgets are still being finalized, planning for the new year is occurring and we
enter the holiday season.

Economic Conditions. Economic downturns or recessionary conditions can adversely
affect the demand for our services,  principally within the Industrial  segment.
Reductions in industrial  production  generally follow such economic conditions,
resulting  in  reduced  levels  of waste  being  generated  and/or  sent off for
treatment.  We believe that our revenues  and profits were  negatively  affected
within this segment by the recessionary  conditions in 2002, and that this trend
continued into 2003. However, recent months have shown the economy is improving.

Significant  contracts.  Our revenues are principally  derived from numerous and
varied customers.  However,  our nuclear segment has a significant  relationship
with  Bechtel  Jacobs,  who  manages  the Oak Ridge  contracts  under  which our
facility,  M&EC operates.  Our revenues with Bechtel Jacobs contributed 15.5% of
total consolidated  revenues in 2003 and 11.6% of total consolidated revenues in
2002. As the M&EC facility continues to enhance its processing  capabilities and
completes  certain  expansion  projects and with the amended  pricing  structure
under the Oak Ridge  Contracts,  we could see higher total  revenue with Bechtel
Jacobs  and under the Oak Ridge  Contracts.  The Oak Ridge  contracts  have been
extended  for a period of two years,  through June 2005,  with  several  pricing
modifications.  In February  2003,  M&EC  commenced  legal  proceedings  against
Bechtel Jacobs,  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.  These surcharges have not yet been billed.  Bechtel Jacobs continues
to deliver waste to M&EC for treatment, and M&EC continues to accept such waste.
In addition,  subsequent  to the filing of the lawsuit,  M&EC has entered into a
new contract  with Bechtel  Jacobs to treat DOE 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 for us. We are working towards  increasing other sources
of  revenues  at M&EC to reduce  the risk of  reliance  on one  major  source of
revenues.

Our subsidiary,  PFD,  entered into a subcontract,  in December 2002, 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, if these  studies were  successful,  to treat the
hydrolysate  at PFD's Dayton  facility.  During the third  quarter of 2003,  PFD
successfully  completed the treatability  studies,  demonstrating the ability to
treat and  destroy  the  materials.  However,  in October  2003,  as a result of
complaints by certain local public  interest groups opposed to the project being
performed  in  the  Dayton  area,  the  subcontract  for  the  treatment  of the
hydrolysate  was  terminated


                                      -30-


for  convenience by Parsons and the Army. This  cancellation  eliminated the PFD
facility as an alternative for the treatment and disposal of the hydrolysate, at
the PFD site.  During 2003,  we  recognized  $4.9 million in revenue  under this
contract, of which $1.6 million had not yet been billed as of December 31, 2003.

On January 26, 2004,  the United States  Environmental  Protection  Agency (EPA)
issued a Finding of  Violation  (FOV)  letter to PFD.  The  letter,  among other
things, referenced a series of potential violations,  all of which relate to air
emission  issues and the bioplant  activities at the facility.  Such concerns or
issues were facilitated by the local public interest  group's  opposition to the
Army's Newport hydrolysate  contract waste coming into the PFD facility.  We are
currently  investigating the potential  violations and will work with the EPA to
resolve such issues.  At this time,  the EPA has not asserted any fines,  and we
are unable to determine the cost to correct those  alleged  violations  that are
required to be corrected.

We are currently in  negotiations  to form a joint  venture with other  remedial
waste companies for purposes of performing various remedial activities.  If this
joint venture is completed we may be required to invest up to $600,000, which we
anticipate would be paid during 2004.

Insurance.  We maintain  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. We evaluate
our insurance  policies annually to determine  adequacy,  cost effectiveness and
desired deductible levels. Due to the downturn in the economy and changes within
the environmental insurance market, we have no guarantee that we will be able to
obtain  similar  insurance in future years,  or that the cost of such  insurance
will not increase materially.

During the later part of 2003,  PFMI's  facility had a fire,  which  resulted in
bulking  activities at the facility being halted as a result of property  damage
caused by the fire. We have placed our insurance carrier on notice,  which has a
$500,000 deductibility per occurrence.  We are in the process of determining the
cost of  repairing  or  replacing  the  damage to the  facility  and  whether to
continue bulking activity at the facility.

Environmental Contingencies

We are 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,  we are subject to rigorous
federal,   state  and  local  regulations.   These  regulations  mandate  strict
compliance and therefore are a cost and concern to us. Because of their integral
role in  providing  quality  environmental  services,  we make every  reasonable
attempt to maintain complete  compliance with these regulations;  however,  even
with a  diligent  commitment,  we,  along with many of our  competitors,  may be
required to pay fines for violations or investigate  and  potentially  remediate
our 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  non-hazardous,   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  and
consequently  require 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.

We have budgeted for 2004, $1,143,000 in environmental  remediation expenditures
to  comply  with  federal,  state  and  local  regulations  in  connection  with
remediation of certain  contaminates at four locations.  As previously discussed
under "Business -- Capital Spending, Certain Environmental


                                      -31-


Expenditures and Potential Environmental  Liabilities," 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 2004 to be
approximately  $592,000 at the EPS site, $216,000 at the PFM location,  $246,000
at the PFSG site and $89,000 at the PFMI site. Additional funds will be required
for the next one to seven years to properly  remediate these sites. We expect to
fund the expenses to remediate these four sites from funds generated internally,
however, no assurances can be made that we will be able to do so.

At December 31, 2003, we had total accrued environmental remediation liabilities
of $2,575,000,  of which  $1,143,000 is recorded as a current  liability,  which
reflects  a  decrease  of  $121,000  from the  December  31,  2002,  balance  of
$2,696,000.  The decrease represents payments on remediation  projects partially
offset by an increase in the  remediation  accrual.  The funds  received will be
used to further  remediate  the EPS site.  The December  31,  2003,  current and
long-term accrued environmental balance is recorded as follows:

                               PFD        PFM       PFSG      PFMI       Total
                            --------   --------   --------   -------   ---------
Current accrual             $592,000   $216,000   $246,000   $89,000   1,143,000
Long-term accrual            163,000    603,000    666,000        --   1,432,000
                            --------   --------   --------   -------   ---------
       Total                $755,000   $819,000   $912,000   $89,000   2,575,000
                            ========   ========   ========   =======   =========

Interest Rate Swap

We 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.  The
value of the interest rate swap at January 1, 2001, was  deminimus.  At December
31, 2003, the market value of the interest rate swap was in an unfavorable value
position of $130,000 and was recorded as a liability.  During the twelve  months
ended  December  31,  2003,  we  recorded  a gain on the  interest  rate swap of
$85,000,  which was included in other  comprehensive  income on the Statement of
Stockholders' Equity (see Note 6 to Notes to Consolidated Financial Statements).

Recently Adopted Accounting Standard

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,  we are
obligated  to  determine  our  best  estimate  of the  cost  to  close,  at some
undetermined future date, our permitted and/or licensed facilities.  We recorded
this liability at the date of acquisition of each facility,  with its offsetting
entry being to goodwill  and/or  permits and have  subsequently  increased  this
liability  as a result of changes to the  facility


                                      -32-


and/or for inflation. Our current accrued closure costs reflect the current fair
value of the cost of asset  retirement.  We  adopted  SFAS 143 as of  January 1,
2003,  and pursuant to the adoption we  reclassified  from  goodwill and permits
approximately  $4,559,000 into an asset retirement  obligations  account,  which
represents the fair value of our closing cost as recorded to goodwill or permits
at the time each facility was acquired.  The asset retirement obligation account
is recorded as property and equipment (buildings).  We 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 2003, nor would it
have had a  material  impact  in 2002  and 2001  assuming  an  adoption  of this
accounting standard on January 1, 2001.

Recent Accounting Pronouncements

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 our  consolidated  financial
statements.

In December 2003, the FASB issued FASB  Interpretation  No. 46 (revised December
2003),  Consolidation of Variable Interest  Entities" (FIN 46R), which clarifies
how a business enterprise should evaluate whether it has a controlling  interest
in an entity  through  means other than  voting  rights and  accordingly  should
consolidate  the  entity.   FIN  46R  replaces  FASB   interpretation   No.  46,
Consolidation of Variable Interest  Entities,  which was issued in January 2003.
We currently do not have any variable  interests in variable interest  entities.
We are in negotiations  to form a joint venture,  but at this time we are unable
to determine what effect this will have in regards to FIN 46R.


                                      -33-


ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

We are exposed to certain market risks arising from adverse  changes in interest
rates,  primarily  due to the  potential  effect of such changes on our variable
rate  loan  arrangements  with  PNC,  as  described  under  Note 6 to  Notes  to
Consolidated  Financial  Statements.  As discussed  therein,  we 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.


                                      -34-


SPECIAL NOTE REGARDING 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     Ability or inability to continue and improve operations and maintain
            profitability on an annualized basis;

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

      o     anticipated improvement in our financial performance;

      o     ability to comply with our general working capital requirements;

      o     ability to retain or receive certain permits or patents;

      o     ability to renew permits with minimal effort and costs;

      o     ability to be able to continue to borrow under our 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 our facilities in Memphis,  Tennessee;
            Valdosta, Georgia and Detroit, Michigan;

      o     ability  to  remediate  certain  contaminated  sites  for  projected
            amounts;

      o     no impairment to intangible  assets and does not expect a write down
            of intangible assets;

      o     no intention to close any facilities;

      o     our possession of all necessary approvals, licenses and permits, and
            our  ability  to  attain,   renew,  or  receive  certain  approvals,
            licenses, permits, or patents;

      o     potential acquisition of another facility;

      o     no expectation of material future inflationary changes;

      o     ability to fund budgeted capital expenditures for 2004;

      o     sale of securities up to $15 million in a private placement;

      o     work force  reductions which should result in annual savings of $3.2
            million beginning 2004; and

      o     focusing on higher margin business.


                                      -35-


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  us  or  our
            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;

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

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

      o     inability to maintain profitability on an annualized basis;

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

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

      o     terminations  of  contracts  with federal  agencies or  subcontracts
            involving  federal  agencies,   or  reduction  in  amount  of  waste
            delivered to us under these contracts or subcontracts; and

      o     the price of our Common Stock as quoted on the NASDAQ.

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


                                      -36-


ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

Index to Consolidated Financial Statements

Consolidated Financial Statements                                       Page No.
- ---------------------------------                                       --------
    Report of Independent Certified Public Accountants BDO Seidman, LLP    38

    Consolidated Balance Sheets as of December 31, 2003 and 2002           39

    Consolidated Statements of Operations for the years ended
       December 31, 2003, 2002, and 2001                                   41

    Consolidated Statements of Cash Flows for the years ended
       December 31, 2003, 2002 and 2001                                    42

    Consolidated Statements of Stockholders' Equity for the years
       Ended December 31, 2003, 2002 and 2001                              43

    Notes to Consolidated Financial Statements                             44

Financial Statement Schedule
    II  Valuation and Qualifying Accounts for the years ended
        December 31, 2003, 2002, and 2001                                  85

Schedules Omitted

In  accordance  with the  rules  of  Regulation  S-X,  other  schedules  are not
submitted because (a) they are not applicable to or required by the Company,  or
(b)  the  information  required  to be set  forth  therein  is  included  in the
consolidated financial statements or notes thereto.


                                      -37-


Report of Independent Certified Public Accountants

Board of Directors
Perma-Fix Environmental Services, Inc.

We have  audited  the  accompanying  consolidated  balance  sheets of  Perma-Fix
Environmental  Services, Inc. and subsidiaries as of December 31, 2003 and 2002,
and the related consolidated statements of operations, stockholders' equity, and
cash flows for each of the three years in the period ended December 31, 2003. We
have  also  audited  the  schedule  listed  in  the  accompanying  index.  These
consolidated  financial  statements and schedule are the  responsibility  of the
Company's  management.  Our  responsibility  is to  express  an opinion on these
consolidated financial statements and schedule based on our audits.

We conducted our audits in accordance with auditing standards generally accepted
in the  United  States of  America.  Those  standards  require  that we plan and
perform the audit to obtain  reasonable  assurance  about  whether the financial
statements  and schedule are free of material  misstatement.  An audit  includes
examining,  on a test basis,  evidence supporting the amounts and disclosures in
the  financial  statements  and schedule.  An audit also includes  assessing the
accounting principles used and significant estimates made by management, as well
as evaluating the overall presentation of the financial statements and schedule.
We believe that our audits provide a reasonable basis for our opinion.

In our opinion, the consolidated  financial statements referred to above present
fairly,  in  all  material   respects,   the  financial  position  of  Perma-Fix
Environmental Services, Inc. and subsidiaries at December 31, 2003 and 2002, and
the results of their operations and their cash flows for each of the three years
in the period ended December 31, 2003, in conformity with accounting  principles
generally accepted in the United States of America.

As  discussed  in  the  Summary  of  Significant   Accounting  Policies  in  the
consolidated  financial statements,  on January 1, 2002, the Company adopted the
provisions of Statement of Financial Accounting Standards No. 142, "Goodwill and
Other Intangible Assets."

Also, in our opinion,  the schedule presents fairly,  in all material  respects,
the information set forth therein.

BDO Seidman, LLP
Chicago, Illinois
February 27, 2004


                                      -38-


                     PERMA-FIX ENVIRONMENTAL SERVICES, INC.
                           CONSOLIDATED BALANCE SHEETS
                               As of December 31,

(Amounts in Thousands, Except for Share Amounts)         2003           2002
- --------------------------------------------------------------------------------

ASSETS
Current assets
     Cash                                             $     411       $     212
     Restricted cash                                         30              20
     Accounts receivable, net of
       allowance for doubtful
       accounts of $703 and $698                         24,052          21,820
     Inventories                                            589             682
     Prepaid expenses                                     2,332           2,722
     Other receivables                                      397             113
                                                      ---------       ---------
         Total current assets                            27,811          25,569

Property and equipment:
     Buildings and land                                  21,391          16,161
     Equipment                                           32,121          29,125
     Vehicles                                             2,881           2,616
     Leasehold improvements                              11,082          10,963
     Office furniture and equipment                       2,153           1,954
     Construction-in-progress                             2,636           4,325
                                                      ---------       ---------
                                                         72,264          65,144
     Less accumulated depreciation
       and amortization                                 (19,195)        (15,219)
                                                      ---------       ---------
     Net property and equipment                          53,069          49,925

Intangibles and other assets:
     Permits                                             16,680          20,759
     Goodwill                                             6,216           6,525
     Finite Risk Sinking Fund                             1,234              --
     Other assets                                         4,635           3,047
                                                      ---------       ---------
         Total assets                                 $ 109,645       $ 105,825
                                                      =========       =========

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


                                      -39-


                     PERMA-FIX ENVIRONMENTAL SERVICES, INC.
                     CONSOLIDATED BALANCE SHEETS, CONTINUED
                               As of December 31,

(Amounts in Thousands, Except for Share Amounts)           2003          2002
- --------------------------------------------------------------------------------

LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
    Accounts payable                                    $   6,359     $   9,759
    Current environmental accrual                           1,143           982
    Accrued expenses                                       11,553        10,528
    Unearned revenue                                        1,701           196
    Current portion of long-term debt                       2,896         3,373
                                                        ---------     ---------
Total current liabilities                                  23,652        24,838

Environmental accruals                                      1,432         1,714
Accrued closure costs                                       4,965         4,929
Other long-term liabilities                                 1,677         1,332
Long-term debt, less current portion                       26,192        27,142
                                                        ---------     ---------
       Total long-term liabilities                         34,266        35,117
                                                        ---------     ---------

       Total liabilities                                   57,918        59,955

Commitments and Contingencies (see Note 12)                    --            --

 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,
      37,241,881 and 35,326,734 shares
      issued, including 988,000 shares
      held as treasury stock, respectively                     37            35
    Additional paid-in capital                             69,640        66,799
    Accumulated deficit                                   (17,243)      (20,172)
    Interest rate swap                                       (130)         (215)
                                                        ---------     ---------
                                                           52,304        46,447
    Less Common Stock in treasury
      at cost; 988,000 shares                              (1,862)       (1,862)
                                                        ---------     ---------

       Total stockholders' equity                          50,442        44,585
                                                        ---------     ---------

       Total liabilities and
         stockholders' equity                           $ 109,645     $ 105,825
                                                        =========     =========

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


                                      -40-


                     PERMA-FIX ENVIRONMENTAL SERVICES, INC.
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                         For the years ended December 31

(Amounts in Thousands,
Except for Share Amounts)                         2003        2002       2001
- --------------------------------------------------------------------------------
Net Revenues                                   $ 84,892    $ 83,404    $ 74,492
Cost of goods sold                               58,633      59,055      52,442
                                               --------    --------    --------
     Gross Profit                                26,259      24,349      22,050
Selling, general and administrative
  expenses                                       18,637      17,909      16,631
                                               --------    --------    --------
     Income from operations                       7,622       6,440       5,419
Other income (expense):
     Interest income                                  8          16          29
     Interest expense                            (2,841)     (2,903)     (3,038)
     Interest expense - Warrants                     --          --        (234)
     Interest expense - financing fees           (1,070)     (1,044)     (2,732)
     Other                                         (601)       (307)        (46)
                                               --------    --------    --------
Net income (loss)                                 3,118       2,202        (602)
Preferred Stock dividends                          (189)       (158)       (145)
                                               --------    --------    --------
Net income (loss) applicable
  to Common Stock                              $  2,929    $  2,044    $   (747)
                                               ========    ========    ========

Net income (loss) per common share
     Basic                                     $    .08    $    .06    $   (.03)
                                               ========    ========    ========
     Diluted                                   $    .08    $    .05    $   (.03)
                                               ========    ========    ========

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

     Basic                                       34,982      34,217      27,235
                                               ========    ========    ========
     Diluted                                     39,436      42,618      27,235
                                               ========    ========    ========

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


                                      -41-


                     PERMA-FIX ENVIRONMENTAL SERVICES, INC.
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                         For the years ended December 31



(Amounts in Thousands)                                                                       2003            2002           2001
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                  
Cash flows from operating activities:
    Net income (loss)                                                                      $ 3,118         $ 2,202         $   (602)
    Adjustments to reconcile net income (loss) to cash provided by
        (used in) operations:
    Depreciation and amortization                                                            4,865           4,244            4,616
    Debt discount amortization                                                                 324              --               --
    Provision for bad debt and other reserves                                                  271             697              334
    (Gain) loss on sale of plant, property and equipment                                        (4)             19               28
    Issuance of Warrants for financing and services                                             --              --              234
    Changes in assets and liabilities, net of effects from business
        acquisitions:
    Accounts receivable                                                                     (2,503)         (5,325)          (4,143)
    Prepaid expenses, inventories and other assets                                          (1,102)           (252)             512
    Accounts payable, accrued expenses and unearned revenue                                 (1,010)          4,028           (1,183)
                                                                                           -------         -------         --------
        Net cash provided by (used in) operations                                            3,959           5,613             (204)
                                                                                           -------         -------         --------

Cash flows from investing activities:
    Purchases of property and equipment, net                                                (2,178)         (4,761)          (4,081)
    Proceeds from sale of plant, property and equipment                                         17              10              167
    Change in restricted cash, net                                                             (13)             (6)             (18)
    Change in finite risk sinking fund                                                      (1,234)             --               --
    Cash used for acquisition consideration                                                     --              --          (10,083)
                                                                                           -------         -------         --------
        Net cash used in investing activities                                               (3,408)         (4,757)         (14,015)
                                                                                           -------         -------         --------

Cash flows from financing activities:
     Net borrowings of revolving credit                                                        494              78              921
     Principal repayments of long term debt                                                 (3,530)         (2,094)          (3,136)
     Proceeds from issuance of long term debt                                                   --              --            6,161
     Proceeds from issuance of stock                                                         2,684             512           10,635
                                                                                           -------         -------         --------
        Net cash (used in) provided by financing activities                                   (352)         (1,504)          14,581
                                                                                           -------         -------         --------
Increase (decrease) in cash                                                                    199            (648)             362
Cash at beginning of period                                                                    212             860              498
                                                                                           -------         -------         --------
Cash at end of period                                                                      $   411         $   212         $    860
                                                                                           =======         =======         ========

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

Supplemental disclosure:
     Interest paid                                                                         $ 2,381         $ 2,569         $  2,656
Non-cash investing and financing activities:
     Issuance of Common Stock for services                                                      34             120               63
     Issuance of Common Stock for payment of dividends                                         125             125              184
     Issuance of Common Stock for acquisition                                                   --              --            2,916
     Issuance of Preferred Stock of subsidiary for acquisition                                  --              --            1,285
     Issuance of Warrants for services and financing                                            --              --            3,550
     Interest rate swap valuation                                                               85              57              158
     Long-term debt incurred for purchase of property and equipment                          1,284           1,061              517
     Long-term debt and accrued interest exchanged for Common Stock                             --              --            3,144


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


                                      -42-


                      PERMA-FIX ENVIRONMENTAL SERVICES, INC
                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                         For the years ended December 31



                                                                                                           Common
                                         Preferred Stock    Common Stock   Additional Interest             Stock       Total
(Amounts in thousands,                   --------------- ------------------  Paid-In    Rate  Accumulated  Held In Stockholders'
  except for share amounts)              Shares  Amount    Shares    Amount  Capital    Swap     Deficit  Treasury    Equity
                                         ------  ------- ----------  ------  --------   -----   --------   -------   --------
                                                                                          
Balance at December 31, 2000              4,187   $  --  23,429,759  $   23  $ 45,328   $  --   $(21,469)  $(1,862)  $ 22,020
                                         ======   =====  ==========  ======  ========   =====   ========   =======   ========
Comprehensive loss
    Net loss                                 --      --          --      --        --      --       (602)       --       (602)
    Other Comprehensive loss:
       Interest rate swap                    --      --          --      --        --    (158)        --        --       (158)
                                                                                                                     --------
            Comprehensive loss                                                                                           (760)
Preferred Stock dividends                    --      --          --      --        --      --       (145)       --       (145)
Issuance of Common Stock for
    Preferred Stock dividends                --      --     117,676      --       184      --         --        --        184
 Issuance of Common Stock for
    cash and services                        --      --     120,784      --       165      --         --        --        165
Conversion of Preferred Stock to
    Common Stock                         (1,735)     --   1,156,666       1        (1)     --         --        --         --
Issuance of Common Stock in
    conjunction with acquisition             --      --   1,944,242       2     2,914      --         --        --      2,916
Issuance of Common Stock from
    Private Placement Offering               --      --   4,397,566       5     6,877      --         --        --      6,882
Exchange of Preferred Stock
    Series 14, 15 & 16 for
    Series 17                                48      --          --      --        --      --         --        --         --
Debt for Equity Exchange                     --      --   1,999,437       2     3,142      --         --        --      3,144
Issuance of Warrants for
    services and financing                   --      --          --      --     3,784      --         --        --      3,784
Exercise of Warrants and
    Options                                  --           1,841,875       2     3,649      --         --        --      3,651
                                         ------   -----  ----------  ------  --------   -----   --------   -------   --------
Balance at December 31, 2001              2,500   $  --  35,008,005  $   35  $ 66,042   $(158)  $(22,216)  $(1,862)  $ 41,841
                                         ======   =====  ==========  ======  ========   =====   ========   =======   ========
Comprehensive income
    Net income                               --      --          --      --        --      --      2,202        --      2,202
    Other comprehensive income
    (loss):
       Interest Rate Swap                    --      --          --      --        --     (57)        --        --        (57)
                                                                                                                     --------
            Comprehensive income                                                                                        2,145
Preferred Stock dividends                    --      --          --      --        --      --       (158)       --       (158)
 Issuance of Common Stock for
    Preferred Stock dividends                --      --      46,323      --       125      --         --        --        125
Issuance of Common Stock for
    cash and services                        --      --     121,360      --       282      --         --        --        282
Exercise of Warrants and Options             --      --     151,046      --       350      --         --        --        350
                                         ------   -----  ----------  ------  --------   -----   --------   -------   --------
Balance at December 31, 2002              2,500   $  --  35,326,734  $   35  $ 66,799   $(215)  $(20,172)  $(1,862)  $ 44,585
                                         ======   =====  ==========  ======  ========   =====   ========   =======   ========
Comprehensive income
    Net income                               --      --          --      --        --      --      3,118        --      3,118
    Other comprehensive income:
       Interest Rate Swap                    --      --          --      --        --      85         --        --         85
                                                                                                                     --------
            Comprehensive income                                                                                        3,203
Preferred Stock dividends                    --      --          --      --        --      --       (189)       --       (189)
Issuance of Common Stock for
  Preferred Stock dividends                  --      --      59,000      --       125      --         --        --        125
Issuance of Common Stock for
  cash and services                          --      --     102,850      --       216      --         --        --        216
Exercise of Warrants and Options             --      --   1,753,297       2     2,500      --         --        --      2,502
                                         ------   -----  ----------  ------  --------   -----   --------   -------   --------
Balance at December 31, 2003              2,500   $  --  37,241,881  $   37  $ 69,640   $(130)  $(17,243)  $(1,862)  $ 50,442
                                         ======   =====  ==========  ======  ========   =====   ========   =======   ========


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


                                      -43-


                     PERMA-FIX ENVIRONMENTAL SERVICES, INC.
                   Notes to Consolidated Financial Statements
                        December 31, 2003, 2002 and 2001

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

    NOTE 1
    DESCRIPTION OF BUSINESS AND BASIS OF PRESENTATION

Perma-Fix Environmental Services, Inc. (the Company, which may be referred to as
we, us, or our), an environmental and technology know-how company, is a Delaware
corporation, engaged through its subsidiaries, in:

o     Industrial Waste Management Services ("Industrial"), which includes:

      o     Treatment,  storage,  processing,  and  disposal  of  hazardous  and
            non-hazardous waste; and

      o     Wastewater management services, including the collection, treatment,
            processing and disposal of hazardous and non-hazardous wastewater.

o     Nuclear Waste Management Services ("Nuclear"), which includes:

      o     Treatment,  storage,  processing  and disposal of mixed waste (waste
            that is both low-level  radioactive and hazardous) which includes on
            and off-site waste remediation and processing;

      o     Nuclear and low-level  radioactive  waste treatment,  processing and
            disposal; and

      o     Research and  development  of innovative  ways to process  low-level
            radioactive and mixed waste.

o     Consulting Engineering Services, which includes:

      o     Broad-scope environmental issues, including environmental management
            programs,  regulatory permitting,  compliance and auditing, landfill
            design, field testing and characterization.

We have grown through both  acquisitions and internal  development.  Our present
objective is to focus on the  efficient  operation  of our existing  facilities,
evaluate strategic acquisitions within both the nuclear and industrial segments,
and to continue the research and development of innovative  technologies for the
treatment  of nuclear,  mixed waste and  industrial  waste.  Such  research  and
development expenses, although important, are not considered material.

We are subject to certain risks: (1) We are involved in the treatment, handling,
storage and transportation of hazardous and non-hazardous,  mixed and industrial
wastes and wastewater. Such activities contain risks against which we believe we
are adequately  insured,  and (2) in general,  certain  product lines within the
Industrial  segment,  are characterized by competition among a number of larger,
more established companies with significantly greater resources.

Our consolidated  financial statements include our accounts, and the accounts of
our  wholly-owned  subsidiaries,   Schreiber,  Yonley  and  Associates  ("SYA"),
Perma-Fix Treatment Services, Inc. ("PFTS"), Perma-Fix of Florida, Inc. ("PFF"),
Perma-Fix of Dayton, Inc. ("PFD"),  Perma-Fix of Ft. Lauderdale,  Inc. ("PFFL"),
Perma-Fix of Orlando,  Inc. ("PFO"),  Perma-Fix of South Georgia, Inc. ("PFSG"),
Perma-Fix of Michigan,  Inc. ("PFMI"),  Diversified  Scientific  Services,  Inc.
("DSSI"),  and  effective  June 25,  2001,  East  Tennessee  Materials  & Energy
Corporation  ("M&EC"),  which has been  included in our  consolidated  financial
statements in 2001, from the date of acquisition.


                                      -44-


- --------------------------------------------------------------------------------
    NOTE 2
    SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Principles of Consolidatio

Our consolidated  financial statements include our accounts and our wholly-owned
subsidiaries  after  elimination of all  significant  intercompany  accounts and
transactions.

Reclassifications

Certain  prior year amounts have been  reclassified  to conform with the current
year presentation.

Use of Estimates

When we prepare  financial  statements in  conformity  with  generally  accepted
accounting  principles,  we make  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.  See Note
8 and 9 for estimates of closure  costs and  environmental  liabilities.  Actual
results could differ from those estimates.

Restricted Cash

Restricted cash reflects secured  collateral  relative to the various  financial
assurance  instruments  guaranteeing  the  standard  Resource  Conservation  and
Recovery  Act of  1976  ("RCRA")  closure  bonding  requirements  for  the  PFFL
treatment,  storage and disposal facility,  while the long-term portion reflects
cash held for long-term  commitments  related to the RCRA  remedial  action at a
facility  affiliated  with PFD as  further  discussed  in Note 9. The  letter of
credit secured by the current  restricted cash renews  annually,  and we plan to
replace  the  letter  of  credit  with  other  alternative  financial  assurance
instruments.

Accounts Receivable

Accounts  receivable  are  customer  obligations  due under  normal  trade terms
requiring  payment  within  30 or 60 days  from the  invoice  date  based on the
customer type (government,  broker, or commercial).  Account balances are stated
by invoice at the amount billed to the customer. Payments of accounts receivable
are made directly to a lockbox and are applied to the specific  invoices  stated
on the customer's  remittance advice. 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.  We regularly review all accounts  receivable balances that exceed 60
days  from  the  invoice  date and  based on an  assessment  of  current  credit
worthiness,  estimate  the  portion,  if any,  of the  balance  that will not be
collected.

Inventories

Inventories  consist of treatment chemicals and certain supplies and replacement
parts as utilized in maintenance  of the operating  equipment.  Inventories  are
valued at the lower of cost or market  with  cost  determined  by the  first-in,
first-out method.

Property and Equipment

Property and equipment  expenditures  are capitalized and depreciated  using the
straight-line method over the estimated useful lives of the assets for financial
statement purposes,  while accelerated depreciation methods are principally used
for tax purposes.  Generally,  annual depreciation rates range from ten to fifty
years for buildings (including improvements) and three to seven years for office
furniture and equipment, vehicles, and decontamination and processing equipment.
Leasehold  improvements  are capitalized and depreciated  over the lesser of the
life of the lease or the life of the asset.  Maintenance and repairs are charged
directly to expense as incurred. The cost and accumulated depreciation of assets
sold or retired are removed from the respective  accounts,  and any gain or loss
from  sale  or  retirement  is  recognized  in  the  accompanying   consolidated
statements of  operations.  Renewals and  improvements,  which extend the useful
lives of the assets,  are  capitalized.  Included  within  buildings is an asset
retirement obligation,


                                      -45-


which  represents our best estimate of the cost to close,  at some  undetermined
future date, our permitted and/or licensed facilities.

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.  Prior to
our adoption of SFAS 142, effective January 1, 2002, goodwill had been amortized
over 20 to 40 years and permits amortized over 10 to 20 years. Effective January
1, 2002, we  discontinued  amortizing  our  indefinite  life  intangible  assets
(goodwill and permits).  Amortization expense approximated  $1,575,000,  for the
year ended 2001. We continually  reevaluate the propriety of the carrying amount
of permits and goodwill to determine  whether  current events and  circumstances
warrant  adjustments  to the  carrying  value and  estimates  of  useful  lives.
Effective January 1, 2002, we adopted SFAS 142 and obtained an initial financial
valuation  of our  intangible  assets,  which  indicated  no  impairment  to our
indefinite life intangible assets. Our annual financial  valuations performed as
of October 1, 2003, and October 1, 2002 indicated no impairments.

Accrued Closure Costs

Accrued closure costs represent our estimated  environmental  liability to clean
up our facilities as required by our permits, in the event of closure.

Income Taxes

We account for income taxes under  Statement of Financial  Accounting  Standards
("SFAS")  No. 109,  "Accounting  for Income  Taxes",  which  requires use of the
liability method. SFAS No. 109 provides that deferred tax assets and liabilities
are  recorded  based on the  differences  between  the tax basis of  assets  and
liabilities  and  their  carrying  amounts  for  financial  reporting  purposes,
referred to as temporary differences.  Deferred tax assets or liabilities at the
end of each period are determined using the currently enacted tax rates to apply
to taxable income in the periods in which the deferred tax assets or liabilities
are expected to be settled or realized.

Comprehensive Income

Comprehensive  income is  defined  as the  change in equity  (net  assets)  of a
business  enterprise  during a period  from  transactions  and other  events and
circumstances from non-owner sources. It includes all changes in equity during a
period except those resulting from  investments by owners and  distributions  to
owners.   Comprehensive  income  has  two  components,   net  income  and  other
comprehensive  income,  and is  included  on the  balance  sheet  in the  equity
section.  Our comprehensive  income consists of the market value of the interest
rate swap. For more information see Interest Rate Swap.

Change in Accounting Estimate

Effective September 1, 2003 we refined our percentage of completion  methodology
for purposes of revenue  recognition  in the Nuclear Waste  Management  Services
segment. As we accept more complex waste streams in this segment,  the treatment
of those waste streams becomes more complicated and more time consuming. We have
continued to enhance our waste  tracking  capabilities  and  systems,  which has
enabled  us to better  match the  revenue  earned to the  processing  milestones
achieved.  The refined  methodology  more closely  represents  the timing of the
treatment  process.  We  treated  the  change  in  methodology  as a  change  in
accounting  estimate,  according  to  APB  Opinion  20  Accounting  Changes  and
accounted  for such  changes  prospectively.  The  impact  of the  change  was a
reduction  in net income by  approximately  $681,000  or $0.02 per share for the
year ended December 31, 2003.


                                      -46-


Revenue Recognition

Nuclear  revenues.  The processing of mixed waste is complex and can take months
to complete,  as such we recognize  revenues for both  commercial and government
mixed waste  services on a  percentage  of  completion  basis.  The revenues are
recognized   as  each  of  the   following   phases  are   completed:   receipt,
treatment/processing  and shipment/final disposal. Upon receiving mixed waste we
recognize  a  percentage  of  revenues  as we incur  costs  for  transportation,
analytical and labor  associated with the receipt of mixed wastes.  As the waste
is processed,  shipped and disposed of, we recognize the remaining  revenues and
associated costs.

Revenues  with  Bechtel  Jacobs,  which  includes  revenues  under the Oak Ridge
Contracts,  accounted for approximately  $13,139,000 or 15.5%, and $9,664,000 or
11.6% of total  revenues for the years ended  December 31, 2003 and December 31,
2002,  respectively.  Either  party  may at any  time  terminate  the Oak  Ridge
Contracts. See Note 12 - Commitments and Contingencies.

Industrial  waste  revenues.  Since  industrial  waste  streams  are  much  less
complicated than mixed waste streams and they require a short processing period,
we  recognize  revenues  for  industrial  services at the time the  services are
substantially  rendered,  which generally  happens upon receipt of the waste, or
shortly  thereafter.  These  large  volumes  of  bulk  waste  are  received  and
immediately commingled with various customers' wastes, which transfers the legal
and regulatory responsibility and liability to us upon receipt.

Consulting  revenues.   Consulting  revenues  are  recognized  as  services  are
rendered,  as is consistent with industry  standards.  The services provided are
based on billable  hours and  revenues  are  recognized  in relation to incurred
labor and consulting costs.

Self-Insurance

We have a self-insurance  program for certain health benefits. The cost of these
benefits  is  recognized  as expense in the period in which the claim  occurred,
including estimates of claims incurred but not reported. Claims expense for 2003
was approximately  $2,631,000, as compared to $3,006,000 and $1,881,000 for 2002
and 2001, respectively.

Stock-Based Compensation

We account for our stock-based employee  compensation plans under the accounting
provisions of APB Opinion No. 25, Accounting for Stock Issued to Employees,  and
have furnished the pro forma disclosures required under SFAS No. 123, Accounting
for  Stock-Based  Compensation,  and SFAS No. 148,  Accounting  for  Stock-Based
Compensation - Transition and Disclosure. See Note 11 for additional disclosures
on our stock-based employee compensation plans.

Statement of Financial  Accounting Standards No. 123 ("FAS 123") "Accounting for
Stock-Based   Compensation,"  requires  us  to  provide  pro  forma  information
regarding  net income and  earnings  per share as if  compensation  cost for our
employee and directors  stock options had been determined in accordance with the
fair market value-based method prescribed in FAS 123. We estimate the fair value
of each stock option at the grant date by using the Black-Scholes option-pricing
model with the following  weighted-average  assumptions used for grants in 2003,
2002, and 2001, respectively:  no dividend yield for all years; an expected life
of ten years for all years; expected volatility of 23.19% - 25.75%,  30.51%, and
36.92% and risk-free interest rates of 2.75% - 3.33%, 2.93%, and 4.60%.


                                      -47-


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

                                               2003         2002         2001
                                            ---------    ---------    ---------
Net income (loss) as reported               $   2,929    $   2,044    $    (747)
Deduct: Total Stock-based employee
     compensation expense
     determined under fair value
     based method for all awards,
     net of related tax effects                  (470)        (327)        (358)
                                            ---------    ---------    ---------
Pro forma net income (loss)                 $   2,459    $   1,716    $  (1,105)
                                            =========    =========    =========
Earnings per share
     Basic - as reported                    $     .08    $     .06    $    (.03)
                                            =========    =========    =========
     Basic - pro-forma                      $     .07    $     .05    $    (.04)
                                            =========    =========    =========
     Diluted - as reported                  $     .08    $     .05    $    (.03)
                                            =========    =========    =========
     Diluted - pro-forma                    $     .07    $     .04    $    (.04)
                                            =========    =========    =========

Net Income (Loss) Per Share

Basic EPS is based on the  weighted  average  number  of shares of Common  Stock
outstanding  during  the year.  Diluted  EPS  includes  the  dilutive  effect of
potential common shares.  Diluted loss per share for the year ended December 31,
2001  does  not  include  potential  common  shares,  as their  effect  would be
anti-dilutive.

The  following  is a  reconciliation  of basic net  income  (loss)  per share to
diluted net income (loss) per share for the years ended December 31, 2003,  2002
and 2001:



(Amounts in Thousands, Except for Per Share Amounts)                                   2003             2002               2001
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                                                              
Net income (loss) applicable to Common Stock - basic                                  $ 2,929         $  2,044         $      (747)
Effect of dilutive securities:
    Preferred Stock dividends                                                             189              158                  --
                                                                                      -------         --------         -----------
    Net income (loss) applicable to Common Stock - diluted                            $ 3,118         $  2,202         $      (747)
                                                                                      =======         ========         ===========
Basic net income (loss) per share                                                     $   .08         $    .06         $      (.03)
                                                                                      =======         ========         ===========
Diluted net income (loss) per share                                                   $   .08         $    .05         $      (.03)
                                                                                      =======         ========         ===========

Weighted average shares outstanding - basic                                            34,982           34,217              27,235
Potential shares exercisable under stock option plans                                     477            1,070                  --
Potential shares upon exercise of Warrants                                              2,310            5,664                  --
Potential shares upon conversion of Preferred Stock                                     1,667            1,667                  --
                                                                                      -------         --------         -----------
Weighted average shares outstanding - diluted                                          39,436           42,618              27,235
                                                                                      =======         ========         ===========
- -----------------------------------------------------------------------------------------------------------------------------------

Potential shares excluded from above weighted
average share  calculations due to
their antidilutive effect include:
     Upon exercise of options                                                           1,472              187               2,967
     Upon exercise of Warrants                                                             20               --              14,468
     Upon conversion of Preferred Stock                                                    --               --               1,667



                                      -48-


Interest Rate Swap

We 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.

Fair Value of Financial Instruments

The book values of cash,  trade accounts  receivable,  trade  accounts  payable,
accrued expenses and unearned revenues approximate their fair values principally
because of the short-term maturities of these instruments. The fair value of our
long-term debt is estimated based on the current rates offered to us for debt of
similar  terms and  maturities.  Under this method,  the fair value of long-term
debt was not significantly  different from the stated value at December 31, 2003
and 2002.

Recently Adopted Accounting Standard

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,  we are
obligated  to  determine  our  best  estimate  of the  cost  to  close,  at some
undetermined future date, our permitted and/or licensed facilities.  We recorded
this liability at the date of acquisition of each facility,  with its offsetting
entry being to goodwill  and/or  permits and have  subsequently  increased  this
liability  as a result of changes to the  facility  and/or  for  inflation.  Our
current  accrued  closure  costs  reflect the current  fair value of the cost of
asset retirement. We adopted SFAS 143 as of January 1, 2003, and pursuant to the
adoption we  reclassified  from goodwill and permits  approximately  $4,559,000,
which  represents  the fair value of our closing cost as recorded to goodwill or
permits  at the time  each  facility  was  acquired,  into an  asset  retirement
obligation  account.  The asset  retirement  obligation  account is  recorded as
property and equipment  (buildings).  We 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 during 2003, nor would it have had
a material  impact in 2002 and 2001  assuming  an  adoption  of this  accounting
standard on January 1, 2001.

Recent Accounting Pronouncements

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 our  consolidated  financial
statements.

In December 2003, the FASB issued FASB  Interpretation  No. 46 (revised December
2003),  Consolidation of Variable Interest  Entities" (FIN 46R), which clarifies
how a business enterprise should evaluate whether it has a controlling  interest
in an entity  through  means other than  voting  rights and


                                      -49-


accordingly should consolidate the entity. FIN 46R replaces FASB  interpretation
No. 46, Consolidation of Variable Interest Entities, which was issued in January
2003.  We  currently do not have any  variable  interests  in variable  interest
entities.  We are in negotiations  to form a joint venture,  but at this time we
are unable to determine what effect this will have in regards to FIN 46R.

- --------------------------------------------------------------------------------
    NOTE 3
    GOODWILL AND OTHER INTANGIBLE ASSETS

We adopted SFAS 142 January 1, 2002. SFAS 142 requires, among other things, that
companies no longer amortize goodwill,  but instead test goodwill for impairment
at least  annually.  In addition,  SFAS 142 requires that we identify  reporting
units for the purposes of assessing  potential  future  impairments of goodwill,
reassess the useful lives of other existing  recognized  intangible  assets, and
cease  amortization  of  intangible  assets with an  indefinite  useful life. An
intangible asset with an indefinite  useful life should be tested for impairment
in accordance  with the guidance in SFAS 142. SFAS 142 required us to complete a
transitional  goodwill impairment test six months from the date of adoption.  We
were also  required  to reassess  the useful  lives of other  intangible  assets
within the first  interim  quarter  after  adoption  of SFAS 142. We utilized an
independent  appraisal  firm to  test  goodwill  and  permits,  separately,  for
impairment.  The  appraiser's  report  indicated no  impairment as of January 1,
2002.  We also  completed  annual  impairment  tests as of October 1, 2003,  and
October 1, 2002,  which also  indicated no impairment to intangible  assets.  We
have discontinued amortizing our indefinite-life intangible assets (goodwill and
permits).  Prior to January 1, 2002,  goodwill and permits  were  amortized on a
straight-line basis over ten to forty years.

Pursuant to our adoption of SFAS 141 and 142, we changed our method of recording
acquired permits in connection with business combinations.  For all acquisitions
prior to June 2001, we allocated the excess purchase price between  goodwill and
permits,  based  upon the  estimated  percentage  of revenue  generated  through
permitted  activities.  For all acquisitions of permitted  facilities after June
2001, we believe that all of the excess  purchase  price should be attributed to
the permit.  We will expense as incurred any ongoing costs to maintain and renew
our permits.  These ongoing costs are significantly  less than the initial costs
to obtain a permit.

The  following  table shows results  assuming  discontinuation  of  amortization
beginning January 1, 2000:

Amounts in Thousands,
Except for Share Amounts)                         2003        2002       2001
- --------------------------------------------------------------------------------
Net income (loss)                               $   2,929  $   2,044  $    (747)
Goodwill amortization                                  --         --        315
Permit amortization                                    --         --      1,260
                                                ---------  ---------  ---------
Adjusted net income                             $   2,929  $   2,044  $     828
                                                =========  =========  =========
Net income (loss) per share - basic             $     .08  $     .06  $    (.03)
Goodwill amortization                                  --         --        .01
Permit amortization                                    --         --        .05
                                                ---------  ---------  ---------
Adjusted net income per share - basic           $     .08  $     .06  $     .03
                                                =========  =========  =========
Net income (loss) per share - diluted           $     .08  $     .05  $    (.03)
Goodwill amortization                                  --         --        .01
Permit amortization                                    --         --        .04
                                                ---------  ---------  ---------
Adjusted net income per share - diluted         $     .08  $     .05  $     .02
                                                =========  =========  =========


                                      -50-


The following  table is a summary of changes in the carrying  amount of goodwill
for the years ended December 31, 2001, 2002 and 2003 (amounts in thousands). Our
Nuclear segment has been excluded as it has no goodwill recorded.

                                              Industrial  Engineering
Goodwill                                        Segment     Segment      Total
- --------------------------------------------------------------------------------
Balance as of January 1, 2001                   $ 5,467     $ 1,373     $ 6,840
  Reclass of accumulated amortization               (16)         --         (16)
  Amortization during the year                     (271)        (44)       (315)
                                                -------     -------     -------
Balance as of December 31, 2001                   5,180       1,329       6,509
  Reclass of accumulated amortization                16          --          16
                                                -------     -------     -------
Balance as of December 31, 2002                   5,196       1,329       6,525
  Reclass of goodwill                              (309)         --        (309)
                                                -------     -------     -------
Balance as of December 31, 2003                 $ 4,887     $ 1,329     $ 6,216
                                                =======     =======     =======

The  following  table is a summary of changes in the carrying  amount of permits
for the years ended December 31, 2001, 2002 and 2003 (amounts in thousands). Our
Engineering segment has been excluded as it has no permits recorded.

                                              Industrial   Nuclear
Permits                                         Segment    Segment      Total
- --------------------------------------------------------------------------------
Balance as of January 1, 2001                   $ 6,763    $  6,575    $ 13,338
  Permits acquired                                   --       8,443       8,443
  Permits in progress                               102          --         102
  Reclass of accumulated amortization                16          --          16
  Amortization during the year                     (447)       (813)     (1,260)
                                                -------    --------    --------
Balance as of December 31, 2001                   6,434      14,205      20,639
  Permits acquired                                   --          63          63
  Permits in progress                                73          --          73
  Reclass of accumulated amortization               (16)         --         (16)
  Amortization during the year                       --          --          --
                                                -------    --------    --------
Balance as of December 31, 2002                   6,491      14,268      20,759
  Permits in progress                               161          --         161
  Permits obtained                                   --           9           9
  Reclass of permits                               (170)     (4,079)     (4,249)
                                                -------    --------    --------
Balance as of December 31, 2003                 $ 6,482    $ 10,198    $ 16,680
                                                =======    ========    ========

- --------------------------------------------------------------------------------
    NOTE 4
    ACQUISITION

Acquisition - East Tennessee Materials and Energy Corporation

On June 25, 2001, we completed the acquisition of M&EC, pursuant to the terms of
the  Stock  Purchase   Agreement,   dated  January  18,  2001,   (the  "Purchase
Agreement"), between the Company, M&EC, all of the stockholders of M&EC and Bill
Hillis. Pursuant to the terms of the Purchase Agreement,  all of the outstanding
voting  stock  of M&EC  was  acquired  by the  Company  and  M&EC  with (a) M&EC
acquiring  20% of the  outstanding  shares  of  voting  stock  of M&EC  (held as
treasury stock), and (b) the Company acquiring all of the remaining  outstanding
shares of M&EC voting stock (collectively, the "M&EC Acquisition"). As a result,
we now own all of the issued and outstanding voting capital stock of M&EC.

The  purchase  price  we paid  for  the  M&EC  voting  stock  was  approximately
$2,396,000, which we paid by issuing 1,597,576 shares of our Common Stock to the
stockholders  of M&EC, with each share of


                                      -51-


Common Stock having an agreed  value of $1.50,  the closing  price of the Common
Stock as  represented  on the NASDAQ on the date of the initial letter of intent
relating  to this  acquisition.  Also,  as  partial  consideration  of the  M&EC
Acquisition, M&EC issued shares of its newly created Series B Preferred Stock to
stockholders  of M&EC having a stated value of  approximately  $1,285,000.  (See
Note 5)

The acquisition  was accounted for using the purchase method  effective June 25,
2001, and accordingly,  the fair values of the assets and liabilities of M&EC as
of this date are included in the accompanying consolidated financial statements.
The results of the  acquired  business  has been  included  in our  consolidated
financial statements since the date of acquisition.

- --------------------------------------------------------------------------------
    NOTE 5
    PREFERRED STOCK ISSUANCE AND CONVERSION

As of January 1,  2001,  4,187  shares of our  Preferred  Stock were  issued and
outstanding.  During 2001,  1,735 of such shares were  converted  into 1,171,336
shares of Common  Stock  including  14,670  shares  issued in payment of accrued
dividends,  with the  remaining  2,452 shares of Preferred  Stock  exchanged for
2,500  shares  of a new  Series  17  Preferred  Stock,  which  were  issued  and
outstanding as of December 31, 2003.

Series 17 Preferred

Effective  as of April 6,  2001,  we  entered  into a  Conversion  and  Exchange
Agreement  with Capital Bank,  whereby  Capital Bank  converted a portion of our
Preferred  Stock  owned of record by Capital  Bank,  as agent for certain of its
accredited investors, for shares of our Common Stock and exchanged the remaining
Preferred Stock held by Capital Bank for shares of our newly  designated  Series
17 Preferred Stock.

Prior to the consummation of the Conversion and Exchange Agreement, Capital Bank
owned of record,  as its agent for certain of its  accredited  investors,  1,769
shares of our Series 14 Preferred,  616 shares of our Series 15  Preferred,  and
1,797 shares of our Series 16 Preferred.  Capital Bank converted 1,314 shares of
Series 14 Preferred  and 416 shares of Series 15 Preferred  into an aggregate of
1,153,333  shares of Common Stock on April 6, 2001.  Capital Bank then exchanged
the remaining shares of Series 14 Preferred,  Series 15 Preferred, and Series 16
Preferred for a total of 2,500 shares of the Series 17 Preferred. As a result of
the consummation of the Conversion and Exchange  Agreement,  no shares of Series
14 Preferred, Series 15 Preferred, or Series 16 Preferred remain outstanding.

The Series 17 Preferred may be converted into shares of Common Stock at any time
at a conversion price of $1.50 per share,  subject to adjustment as set forth in
the Certificate of Designations relating to the Series 17 Preferred.  The Series
17  Preferred  has a "stated  value" of $1,000  per share.  We may,  at our sole
option, redeem, in whole or in part, at any time, and from time to time the then
outstanding  Series  17  Preferred  at  $1,200  per  share.  Upon any  notice of
redemption,  Capital  Bank shall have only five  business  days to exercise  its
conversion rights regarding the redeemed shares.

The Series 17 Preferred  accrues dividends on a cumulative basis at a rate of 5%
per annum which dividends are payable  semiannually  when and as declared by the
Board of Directors.  Our loan agreement  prohibits  paying any cash dividends on
our Common Stock without prior approval.  During 2003,  accrued dividends on the
Series 17 Preferred of  approximately  $125,000  were paid in the form of 53,478
shares of Common Stock, of which 19,643 were issued in February 2004.

Series B Preferred Stock

As partial  consideration  of the M&EC  Acquisition  (see Note 4),  M&EC  issued
shares of its Series B Preferred  Stock to  stockholders of M&EC having a stated
value of approximately  $1,285,000. No other shares of M&EC's Series B Preferred
Stock  are  outstanding.   The  Series  B  Preferred  Stock  is  non-voting


                                      -52-


and  non-convertible,  has a $1.00  liquidation  preference per share and may be
redeemed  at the  option  of M&EC at any time  after  one year  from the date of
issuance for the per share price of $1.00.  Following  the first 12 months after
the original issuance of the Series B Preferred Stock, the holders of the Series
B Preferred Stock will be entitled to receive,  when, as, and if declared by the
Board of Directors of M&EC out of legally available funds, dividends at the rate
of 5% per year per share  applied to the amount of $1.00 per share,  which shall
be fully  cumulative.  We began  accruing  dividends  for the Series B Preferred
Stock in July 2002, and have accrued a total of approximately $97,000 since July
2002, of which $64,000 was accrued in 2003.

- --------------------------------------------------------------------------------
    NOTE 6
    LONG-TERM DEBT

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

(Amounts in Thousands)                                           2003     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 December  31,  2003),
          balance due in December 2005.                        $ 9,235  $ 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
          December 31, 2003).                                    4,083    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%.                                        531    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 $838 at December
          31, 2003 and $1,163 at December 31, 2002.              4,787    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  (7.0% on December 31,
          2003) and is payable in one lump sum at the end of
          installment period.                                    3,354    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  (7.0% on December 31,
          2003) and is payable in one lump sum at the end of
          installment period.                                      833      893

    Various capital lease and promissory  note  obligations,
          payable  2004 to 2008,  interest at rates  ranging
          from 5.2% to 17.9%.                                    2,765    2,703
                                                               -------  -------
                                                                29,088   30,515
    Less current portion of long-term debt                       2,896    3,373
                                                               -------  -------
                                                               $26,192  $27,142
                                                               =======  =======

Revolving Credit and Term Loan Agreement

On December 22, 2000, we 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")


                                      -53-


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. The
Agreement also provided for a revolving line of credit ("Revolving Credit") with
a  maximum  principal  amount  outstanding  at any one time of  $18,000,000,  as
amended.  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 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. The Revolving  Credit advances
shall be due and payable in full on December 22, 2005.  As of December 31, 2003,
the excess  availability  under our Revolving Credit was $7,465,000 based on our
eligible receivables.

In December 2000, we entered into an interest rate swap agreement related to our
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. We 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 us one month LIBOR rate for the same term (1.12% at December
31, 2003).  At December 31, 2003, the market value of the interest rate swap was
in an  unfavorable  value  position of $130,000 and was recorded as a liability.
During the twelve  months ended  December  31,  2003,  we recorded a gain on the
interest rate swap of $85,000,  which was included in other comprehensive income
on the Statement of Stockholders' Equity.

Three Promissory Notes

Pursuant  to the  terms of 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 $531,000 at December 31, 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 our 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"),  we 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 Note

On July 31, 2001,  we 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 us, Associated  Mezzanine Investors -
PESI,  L.P.  ("AMI"),  and Bridge  East  Capital,  L.P.  ("BEC").  The Notes are
unsecured and are  unconditionally  guaranteed by our subsidiaries.  Our payment
obligations  under the Notes are  subordinate to our payment  obligations to our
primary  lender and to certain other debts of ours up to an aggregate  amount of
$25 million.  The net proceeds from the sale of the Notes were used to repay our
previous short-term loan.


                                      -54-


Under  the  terms  of the  Purchase  Agreement,  we also  issued  to AMI and BEC
Warrants  to  purchase  up to  1,281,731  shares of our 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. As of December 31, 2003, the unamortized portion of the debt discount was
$838,000.  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,  we entered into an Option  Agreement
with AMI and BEC, dated July 31, 2001 (the "Option Agreement").  Pursuant to the
Option Agreement,  we granted each purchaser an irrevocable  option requiring us
to purchase any of the Warrants or the shares of Common Stock issuable under the
Warrants (the "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 us 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  our  consolidated  EBITDA  for  the  period  of the 12  most  recent
consecutive  months minus Net Debt plus the Warrant  Proceeds by (b) our Diluted
Shares (as the terms EBITDA, Net Debt, Warrant Proceeds,  and Diluted Shares are
defined in the Option Agreement).  At December 31, 2003 and 2002, the Put Option
had no value and no liability was recorded.

Promissory Note

In conjunction with our acquisition of M&EC, M&EC issued a promissory note for a
principal amount of $3.7 million to Performance Development Corporation ("PDC"),
dated June 25, 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. The principal repayments for 2004 will be approximately
$160,000   semiannually.   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,  (7% on December  31, 2003) and payable in one
lump sum at the end of the loan period.  On December 31, 2003,  the  outstanding
balance was $4,266,000 including accrued interest of approximately $912,000. 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

Additionally,  M&EC  entered  into an  installment  agreement  with the Internal
Revenue Service ("IRS") for a principal amount of $923,000  effective as of June
25, 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.
The principal  repayments for 2004 will be approximately  $40,000  semiannually.
Interest is accrued at the Applicable Rate. Such rate is adjusted on a quarterly
basis and payable in lump sum at the end of the installment  period. On December
31, 2003,  the rate was 7%. On December 31, 2003,  the  outstanding  balance was
$1,054,000 including accrued interest of approximately $221,000.

The aggregate approximate amount of the maturities of long-term debt maturing in
future years as of December 31, 2003,  is  $2,896,000  in 2004;  $17,544,000  in
2005; $6,223,000 in 2006; $1,441,000 in 2007; and $984,000 in 2008.


                                      -55-


- --------------------------------------------------------------------------------
    NOTE 7
    ACCRUED EXPENSES

    Accrued expenses at December 31 include the following (in thousands):

                                                              2003     2002
                                                            -------  -------
    Salaries and employee benefits                          $ 3,368  $ 3,084
    Accrued sales, property and other tax                       630    1,032
    Waste disposal and other operating related expenses       7,223    6,051
    Other                                                       332      361
                                                            -------  -------
         Total accrued expenses                             $11,553  $10,528
                                                            =======  =======

- --------------------------------------------------------------------------------
    NOTE 8
    ACCRUED CLOSURE COSTS

We  accrue  for the  estimated  closure  costs as  determined  pursuant  to RCRA
guidelines  for all  fixed-based  regulated  facilities,  even  though we do not
intend to or have  present  plans to close any of our existing  facilities.  The
permits and/or licenses define the waste,  which may be received at the facility
in question, and the treatment or process used to handle and/or store the waste.
In addition,  the permits and/or licenses  specify,  in detail,  the process and
steps that a hazardous  waste or mixed  waste  facility  must follow  should the
facility  be closed  or cease  operating  as a  hazardous  waste or mixed  waste
facility. Closure procedures and cost calculations in connection with closure of
a  facility  are based on  guidelines  developed  by the  federal  and/or  state
regulatory  authorities  under  RCRA  and  the  other  appropriate  statutes  or
regulations  promulgated  pursuant to the statutes.  The closure  procedures are
very specific to the waste  accepted and  processes  used at each  facility.  We
recognize the closure cost as a contingent liability on the balance sheet. Since
all our facilities are acquired  facilities,  the closure cost for each facility
was recognized  pursuant to a business  combination  and recorded as part of the
purchase price allocation to assets acquired and liabilities assumed.

The closure  calculation  is  increased  annually  for  inflation  based on RCRA
guidelines,  and for any approved  changes or expansions to the facility,  which
may result in either an increase or decrease in the approved closure amount.  An
increase  resulting  from changes or  expansions is recorded to expense over the
term of such a  renewed/expanded  permit,  generally five (5) years,  and annual
inflation factor increases are expensed during the current year.

During 2003, the accrued  long-term closure cost increased by $36,000 to a total
of  $4,965,000  as compared to the 2002 total of  $4,929,000.  This  increase is
principally a result of normal inflation factor increases.

- --------------------------------------------------------------------------------
    NOTE 9
    ENVIRONMENTAL LIABILITIES

We have four  remediation  projects,  which are currently in progress at four of
the  permitted  facilities  owned  and  operated  by  our  subsidiaries.   These
remediation  projects  principally  entail the removal of contaminated  soil and
remediation of surrounding  ground water. All of the remedial  clean-up projects
in question were an issue for that  facility for years prior to our  acquisition
of the  facility  and were  recognized  pursuant to a business  combination  and
recorded  as part of the  purchase  price  allocation  to  assets  acquired  and
liabilities assumed.  Due to the fact that these are RCRA permitted  facilities,
the remediation  activities are closely reviewed and monitored by the applicable
state regulators.  We have recognized certain environmental liabilities upon the
acquisition of certain facilities,  as part of the acquisition cost.  Subsequent
to our acquisition of these facilities, we have not recognized new


                                      -56-


environmental liabilities as a result of the operations of the facilities due to
the stringent  operational  procedures  instituted at the facilities  after they
have been acquired.

At  December  31,  2003,  we  had  accrued  environmental  liabilities  totaling
$2,575,000,  which  reflects a decrease of $121,000  from the December 31, 2002,
balance of  $2,696,000.  The net  decrease  principally  represents  payments on
remediation  projects.  The  December  31, 2003  current and  long-term  accrued
environmental balance is recorded as follows:

                             PFD        PFM        PFSG      PFMI        Total
                           --------   --------   --------   -------   ----------
Current accrual            $592,000   $216,000   $246,000   $89,000   $1,143,000
Long-term accrual           163,000    603,000    666,000        --    1,432,000
                           --------   --------   --------   -------   ----------
       Total               $755,000   $819,000   $912,000   $89,000   $2,575,000
                           ========   ========   ========   =======   ==========

PFD

In June 1994,  we acquired  from  Quadrex  Corporation  and/or a  subsidiary  of
Quadrex  Corporation  (collectively,  "Quadrex")  three  treatment,  storage and
disposal  companies,  including the PFD  facility.  The former owners of PFD had
merged  EPS with PFD,  which  was  subsequently  sold to  Quadrex.  Through  our
acquisition  of PFD in 1994 from  Quadrex,  we were  indemnified  by Quadrex for
costs  associated  with  remediating a 1989 former RCRA  facility  leased by PFD
("Leased  Property"),  which  entails  remediation  of soil  and/or  groundwater
restoration. The Leased Property used by EPS to operate its facility is separate
and apart from the property on which PFD's  facility is located.  In conjunction
with the subsequent  bankruptcy filing by Quadrex, and our recording of purchase
accounting for the acquisition of PFD, we recognized an environmental  liability
of approximately  $1,200,000 for the remediation of this leased  facility.  This
facility  has  pursued  remedial  activities  for the past seven years and after
evaluating   various   technologies,   is  seeking   approval  from  appropriate
governmental  authority for the final remedial process,  through the utilization
of third party  consultants,  which  should  extend for two to three years after
approval  by the  appropriate  governmental  authorities  of the final  remedial
process.  For the year ended  December  31, 2003,  we  increased  the reserve by
approximately $570,000, a portion of which resulted from the payment of $400,000
we received as  settlement  of a lawsuit we filed  against  prior  owners of the
Leased  Property.  We have  estimated  the  potential  liability  related to the
remaining remedial activity of the above property to be approximately  $755,000,
representing  the  remaining  reserve  balance,  which  we  anticipate  spending
$592,000 in 2004 and $163,000 in 2005.

PFM

Pursuant to our  acquisition,  effective  December  31,  1993,  of  Perma-Fix of
Memphis,  Inc.  (f/k/a  American  Resource  Recovery,  Inc.), we assumed certain
liabilities  relative  to the  removal  of  contaminated  soil  and  to  undergo
groundwater remediation at the facility.  Prior to our ownership of Perma-Fix of
Memphis,  Inc.,  the owners  installed  monitoring  and  treatment  equipment to
restore the  groundwater  to acceptable  standards in  accordance  with federal,
state and local  authorities.  The groundwater  remediation at this facility has
been  ongoing  since  approximately  1990,  and,  subject to the approval of the
appropriate  agency,   Perma-Fix  of  Memphis,   Inc.  intends  to  begin  final
remediation of this facility.  For the year ended December 31, 2003, we incurred
$99,000 in remedial  costs,  which  reduced  the  reserve.  Our  estimate of the
potential  liability  at December 31, 2003,  for  completion  of this project is
$819,000,  which we  anticipate  spending  $216,000  in 2004  and the  remaining
$603,000 over the next two to four years.


                                      -57-


PFSG

During  1999,  we  recognized  an  environmental   accrual  of  $2,199,000,   in
conjunction  with the acquisition of PFSG. This amount  represented our estimate
of the long- term costs to remove  contaminated soil and to undergo  groundwater
remediation activities at the PFSG acquired facility in Valdosta, Georgia. PFSG,
in  conjunction  with third party  consultants,  have over the past three years,
completed  the  initial  valuation  and  selected  the  remedial  process  to be
utilized.  The planning and approval  process  continued  throughout  2003,  and
remedial  activities  began in 2003.  For the year ended  December 31, 2003,  we
incurred  $348,000  in  environmental  costs,  which  reduced the  reserve.  Our
estimate  of the  potential  liability  at  December  31,  2003,  for  the  PFSG
remediation is $912,000, which we anticipate spending $246,000 during 2004, with
the remaining $666,000 to be spent over the next two to six years.

PFMI

In  conjunction  with the  acquisition  of PFMI during 1999,  we  recognized  an
environmental accrual of $2,120,000. This amount represented our estimate of the
long-term  costs to remove  contaminated  soil at the PFMI acquired  facility in
Detroit,  Michigan.  The facility has pursued remedial  activities over the past
three  years.  For the year ended  December 31,  2003,  we incurred  $218,000 in
remedial  costs,  which  reduced the  reserve.  Our  estimate  of the  potential
liability at December 31, 2003, for the PFMI  remediation  is $89,000,  which we
anticipate spending in 2004.

Prior to the acquisition of these  facilities,  we performed,  or had performed,
due   diligence   on  each   of   these   environmental   projects,   and   also
reviewed/utilized  reports obtained form third party  engineering firms who have
been either engaged by the prior owners or by us to assist in our review.  Based
upon our expertise and the analysis performed, we have accrued our best estimate
of the cost to complete  the  remedial  projects.  No  insurance  or third party
recovery was taken into account in  determining  our cost  estimates or reserve,
nor do our cost  estimates or reserves  reflect any  discount for present  value
purposes.  We do not believe that any adverse  changes to our estimates would be
material to us. The  circumstances  that could affect the outcome range from new
technologies,  that are being developed every day that reduce our overall costs,
to increased  contamination  levels that could arise as we complete  remediation
which could increase our costs, neither of which we anticipate at this time.

- --------------------------------------------------------------------------------
    NOTE 10
    INCOME TAXES

We had temporary  differences and net operating loss carry forwards,  which gave
rise to  deferred  tax assets and  liabilities  at  December  31, as follows (in
thousands):

                                                          2003           2002
                                                         -------       --------
Deferred tax assets:
     Net operating losses                                $ 7,847       $  7,887
     Environmental and closure reserves                    1,172          1,240
     Impairment of assets                                  7,611          7,611
     Other                                                 1,061            471
     Valuation allowance                                  (9,966)       (10,195)
                                                         -------       --------
     Deferred tax assets                                   7,725          7,014
Deferred tax liabilities
     Depreciation and amortization                        (7,725)        (7,014)
                                                         -------       --------
     Net deferred tax asset (liability                   $    --       $     --
                                                         =======       ========


                                      -58-


A  reconciliation  between the expected tax benefit using the federal  statutory
rate of 34% and the provision  for income taxes as reported in the  accompanying
consolidated statements of operations is as follows (in thousands):

                                                      2003      2002      2001
                                                    -------    -----    -------
Tax expense (benefit) at statutory rate             $ 1,060    $ 749    $  (205)
Goodwill amortization                                    --       --        440
Other                                                  (831)    (119)      (651)
Deferred tax assets acquired                             --       --     (1,910)
Increase (decrease) in valuation allowance             (229)    (630)     2,326
                                                    -------    -----    -------
Provision for income taxes                          $    --    $  --    $    --
                                                    =======    =====    =======

We have  recorded a  valuation  allowance  to state our  deferred  tax assets at
estimated net realizable value due to the uncertainty  related to realization of
these assets through future taxable income.  Our valuation  allowance  increased
(decreased) by  approximately  $(229,000),  $(630,000) and  $2,326,000,  for the
years ended December 31, 2003,  2002, and 2001,  respectively,  which represents
the effect of changes in the  temporary  differences  and net  operating  losses
(NOLs),  as amended.  Included in deferred tax assets is an impairment of assets
for $7,611,000,  of which  approximately  $7,051,000 is in conjunction  with our
acquisition  of DSSI in August 2000.  This  deferred tax asset is a result of an
impairment  charge related to fixed assets and goodwill of  approximately  $24.5
million  recorded  by  DSSI in 1997  prior  to our  acquisition  of  DSSI.  This
write-off will not be deductible for tax purposes until the assets are disposed.

We have  estimated net operating loss  carryforwards  (NOL's) for federal income
tax  purposes of  approximately  $23,100,000  at December  31,  2003.  These net
operating  losses can be carried  forward and  applied  against  future  taxable
income, if any, and expire in the years 2007 through 2023.  However, as a result
of various stock offerings and certain acquisitions,  the use of these NOLs will
be limited under the  provisions of Section 382 of the Internal  Revenue Code of
1986, as amended.  According to Section 382, we have approximately $14.4 million
in total NOLs available to offset  consolidated  taxable income for the tax year
ended December 31, 2003. For each  subsequent year that the pre-1996 NOLs remain
unused,  an additional  $1,049,070 will become available to offset  consolidated
taxable income.  Additionally,  NOLs may be further limited under the provisions
of Treasury Regulation 1.1502-21 regarding Separate Return Limitation Years.

- --------------------------------------------------------------------------------
    NOTE 11
    CAPITAL STOCK EMPLOYEE STOCK PLAN AND INCENTIVE COMPENSATION

Employee Stock Purchase Plan

At our Annual Meeting of Stockholders ("Annual Meeting") as held on December 12,
1996,  the  stockholders  approved the adoption of the  Perma-Fix  Environmental
Services,  Inc.  1996  Employee  Stock  Purchase  Plan.  This plan  provides our
eligible employees, who wish to become stockholders,  an opportunity to purchase
our Common Stock through payroll deductions. The maximum number of shares of our
Common Stock that may be issued under the plan will be 500,000 shares.  The plan
provides  that shares will be purchased two times per year and that the exercise
price per share  shall be 85% of the  market  value of each such share of Common
Stock on the offering date on which such offer commences or on the exercise date
on which the offer  period  expires,  whichever  is lowest.  The first  purchase
period  commenced July 1, 1997. We currently  have a remaining  27,611 shares of
our Common Stock  available to use under the plan.  The following  table details
the resulting employee stock purchase totals.


                                      -59-


Purchase Period                                    Proceeds     Shares Purchased
- ---------------                                    --------     ----------------
July 1 - December 31, 1997                         $16,000           8,276
January 1 - June 30, 1998                           17,000          10,732
July 1 - December 31, 1998                          22,000          17,517
January 1 - June 30, 1999                           28,000          21,818
July 1 - December 31, 1999                          49,000          48,204
January 1 - June 30, 2000                           54,000          53,493
July 1 - December 31, 2000                          52,000          46,632
January 1 - June 30, 2001                           48,000          43,324
July 1 - December 31, 2001                          69,000          33,814
January 1 - June 30, 2002                           94,000          42,917
July 1 - December 31, 2002                          92,000          43,243
January 1 - June 30, 2003                           91,000          57,620
July 1 - December 31, 2003                          76,000          44,799

The shares for the purchase  period ending  December 31, 2003, were purchased in
February 2004.

At our Annual Meeting of  Stockholders  held on July 29, 2003, our  stockholders
approved  the  adoption  of the  Perma-Fix  Environmental  Services,  Inc.  2003
Employee  Stock  Purchase  Plan.  The  terms  and  conditions  of this 2003 plan
principally  represent the same terms and  conditions as the previous 1996 plan.
The plan provides our eligible  employees an opportunity to become  stockholders
and purchase our Common Stock through payroll deductions.  The maximum number of
shares  issuable under this plan is 1,500,000.  The Plan authorized the purchase
of  shares  two times per  year,  at an  exercise  price per share of 85% of the
market price of our Common  Stock on the  offering  date of the period or on the
exercise date of the period,  whichever is lower. Currently, no shares have been
issued under this plan.

Employment Options

During October 1997, Dr. Centofanti entered into an Employment Agreement,  which
expired in October 2000 and provided  for, the issuance of  Non-qualified  Stock
Options ("Non-qualified Stock Options"). The Non-qualified Stock Options provide
Dr.  Centofanti  with the right to purchase an  aggregate  of 300,000  shares of
Common Stock as follows:  (i) after one year 100,000 shares of Common Stock at a
price of $2.25 per share, (ii) after two years 100,000 shares of Common Stock at
a price of $2.50 per share, and (iii) after three years 100,000 shares of Common
Stock at a price of $3.00 per share. The  Non-qualified  Stock Options expire in
October 2007.

Stock Option Plans

On December 16, 1991, we adopted a Performance  Equity Plan (the "Plan"),  under
which 500,000  shares of our Common Stock is reserved for issuance,  pursuant to
which officers, directors and key employees are eligible to receive incentive or
Non-qualified  stock  options.   Incentive  awards  consist  of  stock  options,
restricted stock awards,  deferred stock awards,  stock appreciation  rights and
other  stock-based  awards.  Incentive  stock options granted under the Plan are
exercisable  for a  period  of up to ten  years  from  the  date of  grant at an
exercise  price which is not less than the market  price of the Common  Stock on
the date of grant,  except that the term of an incentive  stock  option  granted
under the Plan to a  stockholder  owning  more than 10% of the  then-outstanding
shares of Common Stock may not exceed five years and the exercise  price may not
be less than 110% of the market  price of the Common Stock on the date of grant.
All grants of options  under the  Performance  Equity  Plan have been made at an
exercise  price  equal to the market  price of the  Common  Stock at the date of
grant.  On December 16, 2001,  the Plan  expired.  No new options will be issued
under the Plan,  but the options  issued under the Plan prior to the  expiration
date will remain in effect until their respective maturity dates.


                                      -60-


Effective  September  13,  1993,  we adopted a  Non-qualified  Stock Option Plan
pursuant  to  which   officers   and  key   employees   can  receive   long-term
performance-based  equity interests in the Company. The maximum number of shares
of Common  Stock as to which stock  options may be granted in any year shall not
exceed  twelve  percent  (12%) of the  number of common  shares  outstanding  on
December  31 of the  preceding  year,  less the number of shares  covered by the
outstanding  stock options issued under our 1991  Performance  Equity Plan as of
December  31 of such  preceding  year.  The  option  grants  under  the plan are
exercisable  for a  period  of up to ten  years  from  the  date of  grant at an
exercise  price,  which is not less than the market price of the Common Stock at
date of grant.  On September 13, 2003, the plan expired.  No new options will be
issued  under  this plan,  but the  options  issued  under the Plan prior to the
expiration date will remain in effect until their respective maturity dates.

Effective  December 12, 1993, we adopted the 1992 Outside Directors Stock Option
Plan,  pursuant to which  options to purchase an aggregate of 100,000  shares of
Common Stock had been authorized. This plan provides for the grant of options to
purchase up to 5,000  shares of Common  Stock for each of our outside  directors
upon initial election and each re-election. The plan also provides for the grant
of  additional  options to purchase up to 10,000  shares of Common  Stock on the
foregoing terms to each outside director upon initial election to the Board. The
options have an exercise price equal to the closing  trading  price,  or, if not
available,  the fair  market  value of the  Common  Stock on the date of  grant.
During our annual meeting held on December 12, 1994, the  stockholders  approved
the Second  Amendment  to our 1992  Outside  Directors  Stock Option Plan which,
among other things,  (i) increased  from 100,000 to 250,000 the number of shares
reserved for issuance under the plan,  and (ii) provides for automatic  issuance
to each of our directors, who is not our employee, a certain number of shares of
Common  Stock  in lieu of 65% of the cash  payment  of the fee  payable  to each
director  for his  services  as  director.  The Third  Amendment  to the Outside
Directors Plan, as approved at the December 1996 Annual  Meeting,  provided that
each eligible director shall receive, at such eligible director's option, either
65% or 100% of the fee payable to such director for services rendered to us as a
member of the Board in Common Stock. In either case, the number of shares of our
Common Stock  issuable to the eligible  director  shall be determined by valuing
our Common  Stock at 75% of its fair  market  value as  defined  by the  Outside
Directors Plan. The Fourth Amendment to the Outside Directors Plan, was approved
at the May 1998 Annual  Meeting and increased  the number of  authorized  shares
from 250,000 to 500,000 reserved for issuance under the plan.

Effective July 29, 2003, we adopted the 2003 Outside Directors Stock Plan, which
was approved by our  stockholders  at the Annual Meeting of Stockholders on such
date.  A maximum of  1,000,000  shares of our Common  Stock are  authorized  for
issuance  under  this  plan.  The plan  provides  for the  grant of an option to
purchase up to 30,000  shares of Common  Stock for each  outside  director  upon
initial  election  to the  board of  directors,  and the  grant of an  option to
purchase up to 12,000 shares of Common Stock upon each  reelection.  The options
have an exercise  price  equal to the  closing  trade price on the date prior to
grant date.  The plan also provides for the issuance to each outside  director a
number of shares of Common  Stock in lieu of 65% or 100% of the fee  payable  to
the  eligible  director  for  services  rendered  as a  member  of the  board of
directors.  The number of shares issued is determined at 75% of the market value
as defined in the plan.

We applied APB Opinion  25,  "Accounting  for Stock  Issued to  Employees,"  and
related  interpretations  in  accounting  for options  issued to  employees  and
directors.  Accordingly,  no  compensation  cost has been recognized for options
granted to employees and directors at exercise prices, which equal or exceed the
market price of our Common Stock at the date of grant. Should options be granted
at exercise  prices  below  market  prices,  compensation  cost is measured  and
recognized as the difference between market price and exercise price at the date
of grant.


                                      -61-


A summary of the  status of options  under the plans as of  December  31,  2003,
2002,  and 2001 and changes  during the years ending on those dates is presented
below:



                                                                     2003                     2002                     2001
                                                           ----------------------    -----------------------   ---------------------
                                                                         Weighted                   Weighted                Weighted
                                                                          Average                   Average                 Average
                                                                         Exercise                   Exercise                Exercise
                                                            Shares        Price        Shares        Price       Shares      Price
                                                           ---------     --------    ----------     --------   ----------   --------
                                                                                                           
Performance Equity Plan:
   Balance at beginning of year                                87,100      $1.43        174,005      $2.14        251,149    $2.33
      Exercised                                                    --         --        (78,837)      2.84        (10,000)    1.00
      Forfeited                                               (26,500)      2.04         (8,068)      3.02        (67,144)    2.99
                                                           ----------      -----     ----------      -----     ----------    -----
   Balance at end of year                                      60,600       1.17         87,100       1.43        174,005     2.14
                                                           ==========                ==========                ==========

   Options exercisable at year end                             60,600       1.17         78,500       1.45        156,805     2.24

Non-qualified Stock Option Plan
   Balance at beginning of year                             2,068,900      $1.51      2,237,800      $1.50      1,319,800    $1.33
      Granted                                               1,103,000       2.17             --         --        918,000     1.75
      Exercised                                              (294,460)      1.19        (21,400)      1.31             --       --
      Forfeited                                              (320,050)      1.82       (147,500)      1.48             --       --
                                                           ----------      -----     ----------      -----     ----------    -----
   Balance at end of year                                   2,557,390       1.79      2,068,900       1.51      2,237,800     1.50
                                                           ==========                ==========                ==========

   Options exercisable at year end                            985,140       1.51      1,085,500       1.42        788,900     1.37

   Weighted average fair value of
   options granted during the year
   at exercise prices, which equal
   market price of stock at date
   of grant                                                 1,103,000        .85             --         --        918,000      .99

1992 Outside Directors Stock Option Plan:
   Balance at beginning of year                               250,000      $2.28        255,000      $2.34        225,000    $2.31
      Granted                                                  15,000       2.02         40,000       2.73         30,000     2.59
      Forfeited                                                    --         --        (45,000)      3.02             --       --
                                                           ----------      -----     ----------      -----     ----------    -----

   Balance at end of year                                     265,000       2.27        250,000       2.28        255,000     2.34
                                                           ==========                ==========                ==========

   Options exercisable at year end                            265,000       2.27        225,000       2.25        240,000     2.32

   Weighted average fair value of
   options granted during the year
   at exercise prices which equal
   market price of stock at date
   of grant                                                    15,000        .84         40,000       1.27         30,000     1.47

2003 Outside Directors Stock Plan:
   Balance at beginning of year                                    --      $  --             --      $  --             --    $  --
      Granted                                                  90,000       1.99             --         --             --       --
                                                           ----------      -----     ----------      -----     ----------    -----

   Balance at end of year                                      90,000       1.99             --         --             --       --
                                                           ==========                ==========                ==========

   Options exercisable at year end                                 --         --             --         --             --       --

   Weighted average fair value of
   options granted during the year
   at exercise prices which equal
   market price of stock at date
   of grant                                                    90,000        .83             --         --             --       --



                                      -62-


The  following  table  summarizes  information  about  options  under  the plans
outstanding at December 31, 2003:



                                                                           Options Outstanding              Options Exercisable
                                                                ---------------------------------------    ----------------------
                                                                  Number         Weighted                    Number
                                                                Outstanding      Average       Weighted    Exercisable   Weighted
                                                                    At          Remaining      Average         At        Average
                                                                 Dec. 31,      Contractual     Exercise     Dec. 31,     Exercise
Description and Range of Exercise Prices                           2003            Life         Price         2003        Price
                                                                -----------    -----------     --------    -----------   --------
                                                                                                            
Performance Equity Plan:
1996 Awards ($1.00)                                                 20,000       2.4 years       $1.00        20,000       $1.00
1998 Awards ($1.25)                                                 40,600       4.8 years        1.25        40,600        1.25
                                                                 ---------                                   -------
                                                                    60,600       4.0 years        1.17        60,600        1.17
                                                                 =========                                   =======
Non-qualified Stock Option Plan
1994 Awards ($4.75)                                                    300       0.2 years       $4.75           300       $4.75
1995 Awards ($2.88)                                                 75,000       1.0 years        2.88        75,000        2.88
1996 Awards ($1.00)                                                148,340       2.4 years        1.00       148,340        1.00
1997 Awards ($1.375)                                               131,500       3.3 years        1.38       131,500        1.38
1998 Awards ($1.25)                                                130,000       4.8 years        1.25       130,000        1.25
2000 Awards ($1.25-$1.50)                                          352,000       6.3 years        1.27       208,800        1.27
2001 Awards ($1.75)                                                734,000       7.3 years        1.75       291,200        1.75
2003 Awards ($2.05-$2.19)                                          986,250       9.2 years        2.17            --          --
                                                                 ---------                                   -------
                                                                 2,557,390       7.1 years        1.79       985,140        1.51
                                                                 =========                                   =======

1992 Outside Directors Stock Option Plan:
1994 Awards ($3.00-$3.22)                                           45,000       0.8 years       $3.04        45,000       $3.04
1995 Awards ($3.25)                                                 20,000       1.0 years        3.25        20,000        3.25
1996 Awards ($1.75)                                                 35,000       2.9 years        1.75        35,000        1.75
1997 Awards ($2.125)                                                15,000       3.9 years        2.13        15,000        2.13
1998 Awards ($1.375                                                 15,000       4.4 years        1.38        15,000        1.38
1999 Awards ($1.2188-$1.25)                                         35,000       5.7 years        1.24        35,000        1.24
2000 Awards ($1.688)                                                15,000       7.0 years        1.69        15,000        1.69
2001 Awards ($2.43-$2.75)                                           30,000       7.6 years        2.59        30,000        2.59
2002 Awards ($2.58-$2.98)                                           40,000       8.6 years        2.73        40,000        2.73
2003 Awards ($2.02)                                                 15,000       9.3 years        2.02        15,000        2.02
                                                                 ---------                                   -------
                                                                   265,000       4.9 years        2.27       265,000        2.27
                                                                 =========                                   =======

2003 Outside Directors Stock Plan:
2003 Awards ($1.99)                                                 90,000       9.6 years       $1.99            --       $  --


Warrants

We have issued various Warrants  pursuant to acquisitions,  private  placements,
debt and debt conversion and to facilitate certain financing  arrangements.  The
Warrants  principally  are for a term of three to five  years  and  entitle  the
holder to  purchase  one share of Common  Stock for each  warrant  at the stated
exercise price.

We issued no  warrants  in 2003 and 2002.  The  Black-Scholes  valuation  of all
warrants issued during 2001 was  approximately  $3,784,000,  using the following
weighted average  assumptions:  no dividend yield, an expected life ranging from
three to seven  years,  expected  volatility  ranging  from 25.0% to 53.5% and a
risk-free  interest  rate of 4.25% to 4.99%.  During  2003, a total of 1,555,870
Warrants were  exercised  for proceeds in the amount of  $2,151,000  and 851,875
Warrants  expired.  During 2002, a total of 55,000  Warrants were  exercised for
proceeds in the amount of $110,000 and 1,500 Warrants expired.


                                      -63-


The  following  details the Warrants  currently  outstanding  as of December 31,
2003:



                                          Number of        Exercise
           Warrant Series             Underlying Shares      Price         Expiration Date
- ---------------------------------     -----------------   -------------    ---------------
                                                                    
Consulting Warrants                        724,650        $1.44 - $2.35      6/04 - 6/06
PNC Financing Warrants                   1,069,444            $1.44             12/05
Financing Warrants                         315,000        $1.81 - $1.97      1/04 - 3/04
BHC Financing Warrants                   1,062,865        $1.44 - $1.46      1/06 - 3/06
Debt for Equity Exchange Warrants        2,464,405            $1.75              7/06
Private Placement Warrants               4,505,566            $1.75              7/06
AMI and BEC Financing Warrants           1,511,877        $1.44 - $1.50      7/06 - 7/08
                                        ----------
                                        11,653,807
                                        ==========


Shares Reserved

At December 31, 2003,  we have  reserved  approximately  16.6 million  shares of
Common  Stock for future  issuance  under all of the above  option  and  warrant
arrangements and the convertible Series 17 Preferred Stock. (See Note 5.)

- --------------------------------------------------------------------------------
    NOTE 12
    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

PFMI,  which was purchased by us effective  June 1, 1999, has been notified that
it is considered a  potentially  responsible  party  ("PRP") in three  Superfund
sites, two of which had no relationship with PFMI according to PFMI records.  As
to the third site, which PFMI has been unable to determine  whether PFMI had any
relationship  with this site, such  relationship,  if any, would appear to be de
minimus.

PFO, which was purchased by us in June, 1999, has been notified that it is a PRP
in two  separate  Superfund  sites.  At the Spectron  Superfund  site in Elkton,
Maryland, PFO has been notified by the EPA that the EPA is seeking reimbursement
from all PRPs at the site for the EPA's Phase II cost and to further investigate
the  contamination at the facility.  At this point, we believe that PFO may have
sent some waste to the site, but not a substantial  amount. At this time, we are
unable to determine what exposure,  if any, PFO may have in connection with this
site.

PFO has also been notified that it is a PRP at the Seaboard Chemical Corporation
Superfund Site in Jamestown,  North Carolina.  In October,  1991, PFO joined the
"Seaboard Group," a group of potentially  responsible parties organized to clean
up the site while keeping costs at a minimum. Initially, PFO was identified as a
de minimus party under the Seaboard Group  agreement  which defined a de minimus
contributor  as one  acting  as  either  a  transporter  or  generator  who  was
responsible for less than 1% of the waste at the site.  However,  in June, 1992,
the Seaboard  Group adopted an amendment to the Seaboard Group  agreement  which
allows a potentially  responsible party who is a generator to participate in the
Seaboard  Group without  relinquishing  contributions  claims against its broker
and/or  transporter.  Based upon the amount of waste  which PFO  brokered to the
site, PFO's status may no longer  considered


                                      -64-


deminimus  under the Seaboard Group  agreement.  PFO is unable to determine what
exposure, if any, it may have in connection with this site.

PFFL has been  advised  by the EPA  that a  release  or  threatened  release  of
hazardous  substances has been  documented by the EPA at the former  facility of
Florida  Petroleum  Reprocessors  (the "Site"),  which is located  approximately
3,000 feet northwest of the PFFL facility in Davie,  Florida.  However,  studies
conducted by, or under the direction of, the EPA,  together with data previously
provided to PFFL by the EPA, do not  indicate  that the PFFL  facility in Davie,
Florida has contributed to the deep  groundwater  contamination  associated with
the Site. As a result,  we are unable to determine  with any degree of certainty
what exposure,  if any, PFFL may have as a result of the documented release from
the Site.

PFD is required to remediate a parcel of leased  property  ("Leased  Property"),
which was  formerly  used as a Resource  Conservation  and  Recovery Act of 1976
storage facility that was operated as a storage and solvent  recycling  facility
by a company  that was  merged  with PFD prior to our  acquisition  of PFD.  The
Leased  Property   contains  certain   contaminated   waste  in  the  soils  and
groundwater.  We were  indemnified by Quadrex,  the entity that sold us PFD, for
costs associated with remediating the Leased Property, which entails remediation
of soil and/or groundwater restoration.  However, during 1995, Quadrex filed for
bankruptcy.  Prior to our  acquisition of PFD,  Quadrex had  established a trust
fund ("Remediation Trust Fund"), which it funded with Quadrex's stock to support
the remedial  activity on the Leased Property pursuant to the agreement with the
Ohio  Environmental  Protection Agency ("Ohio EPA").  After we purchased PFD, we
were  required to advance  $250,000 into the  Remediation  Trust Fund due to the
reduction in the value of Quadrex's stock that comprised the  Remediation  Trust
Fund,  which  stock  had been  sold by the  trustee  prior to  Quadrex's  filing
bankruptcy. We have subsequently put an additional $200,000 into the Remediation
Trust Fund. PFD filed a lawsuit  against the owners and former  operators of the
Leased  Property to  remediate  the Leased  Property  and/or to recover any cost
incurred  by PFD in  connection  therewith.  The lawsuit was filed in the United
States District Court,  for the Southern  District of Ohio,  styled Perma-Fix of
Dayton, Inc. v. R.D. Baker Enterprises,  Inc., case no. C-3-99-469.  PFD and the
defendants finalized a settlement of the lawsuit in October 2003. The defendants
paid PFD $400,000 that PFD will use to remediate the Leased Property.

During  January,  2004,  the EPA issued to PFD a notice of Findings of Violation
alleging  that PFD committed  numerous  violations of the Clean Air Act. The EPA
did not  assert  any  penalties  or fines but  advised  PFD that it had  several
enforcement options including issuing  administrative  penalty order or bringing
judicial  action  against PFD. In its January 2004 notice,  the EPA  requested a
conference  with  PFD's  technical  and  management  personnel,  which  we  have
scheduled.

Patrick  Sullivan  ("P.  Sullivan"),  the son of a former member of our Board of
Directors,  Thomas P.  Sullivan  ("Mr.  Sullivan"),  was  employed by one of our
subsidiaries, Perma-Fix of Orlando, Inc. ("PFO"), as an executive and/or general
manager from the date of our  acquisition of PFO in June 1999 to June 2002, when
he terminated  his  employment to go to work for a competitor of PFO in Orlando,
Florida. P. Sullivan is subject to an agreement with us that provides,  in part,
that P. Sullivan would not solicit  customers,  suppliers or employees of PFO or
ours for a period of two years after termination of his employment. We have been
advised that P. Sullivan  violated the agreement and his duties to PFO and to us
prior to and after he terminated his employment with PFO. P. Sullivan reimbursed
us for certain  personal  expenses charged to, and paid by, us after we notified
P.  Sullivan of the  claims.  In December  2002,  we filed a lawsuit  against P.
Sullivan in the circuit court of the Ninth  Judicial  Circuit in Orange  County,
Florida, for injunction relief and damages related to the above. P. Sullivan has
denied the  allegations.  Mr.  Sullivan has denied  committing any breach of his
fiduciary  duties to us in  connection  with these  alleged  actions by his son.
During  the  fourth  quarter  of 2003,  we  reached a  settlement  agreement  in
principal with P. Sullivan,  which among other things  provided for a payment of
$30,000 from P. Sullivan to us.


                                      -65-


On February 24, 2003, M&EC,  commenced legal proceedings  against Bechtel Jacobs
Company, LLC, in the chancery court for Knox County, Tennessee,  seeking payment
from Bechtel  Jacobs of  approximately  $4.3 million in  surcharges  relating to
certain wastes that were treated by M&EC during 2001 and 2002. M&EC is operating
primarily under three subcontracts with Bechtel Jacobs, which were awarded under
contracts  between  Bechtel Jacobs and the U.S.  Department of Energy.  M&EC and
Bechtel Jacobs have been discussing  these surcharges under the subcontracts for
over a year.  These  surcharges have not yet been billed.  In 2003, the revenues
generated by M&EC with Bechtel  Jacobs  represented  approximately  15.5% of our
2003  total  revenues.  Since the  filing of this  lawsuit,  Bechtel  Jacobs has
continued  to  deliver  waste  to M&EC  for  treatment  and  disposal,  and M&EC
continues  to accept such waste,  under the  subcontracts,  and M&EC and Bechtel
Jacobs have  entered  into an  additional  contract for M&EC to treat DOE waste.
Although we do not believe that this lawsuit will have a material adverse effect
on our operations, Bechtel Jacobs could terminate the subcontracts with M&EC, as
either party can terminate the subcontracts at any time.

Bryson Adams, et al. v. Environmental  Purification Advancement Corporation,  et
al.; Civil Action No. 99-1998, United States District Court, Western District of
Louisiana.  In April, 2003, the plaintiffs,  hundreds of individuals residing in
or around Bayou Sorrel,  Louisiana,  filed their Fifth Supplemental and Amending
Complaint  naming,  inter alia,  PFMI and PFSG as defendants,  both of which are
subsidiaries  we acquired in 1999.  The lawsuit,  which has been  pending  since
1999,  includes as defendants  hundreds of entities (and their  insurers)  which
allegedly  disposed of  hazardous  and toxic  substances  at a  hazardous  waste
disposal site and hazardous  waste  injection  well in Bayou Sorrel,  Louisiana,
both of which were  permitted by the  appropriate  governmental  authorities  to
treat and dispose of hazardous and toxic waste.  The plaintiffs  allege that the
defendant  entities,  other than the  insurers,  including  PFMI and PFSG,  were
negligent in their  selection of the sites for the treatment  and/or disposal of
hazardous and toxic  substances,  that the  plaintiffs  have  suffered  physical
injuries,  property  damage and  diminished  property  values as a result of the
escape or migration of contaminants  from the sites, and that the defendants are
liable for the damages allegedly suffered by the plaintiffs. The plaintiffs seek
unspecified amounts of compensatory and exemplary damages,  interest,  costs and
attorney's fees. PFMI and PFSG will defend  themselves  vigorously in connection
with this matter.  However,  at this point,  we are unable to determine with any
degree of certainty  what  exposure,  if any,  PFMI and/or PFSG may have in this
regard.  Our  insurance  carrier is  currently  defending  PFMI and PFSG in this
matter under a reservation  of rights.  The case is in settlement  negotiations,
with  the  discussions  being  that  the  insurers  and  non-insurer  defendants
contributing to any proposed settlement.

In addition  to the above  matters and in the normal  course of  conducting  our
business, we are involved in various other litigation. 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 our financial position, liquidity or results of future operations.

Insurance

Our business exposes us to various risks, including claims for causing damage to
property or injuries to persons or claims  alleging  negligence or  professional
errors or omissions in the  performance  of its services,  which claims could be
substantial.  We believe  that our coverage is adequate to insure us against the
various types of risks encountered.

In June 2003,  we 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 guarantees
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.


                                      -66-


Construction in Progress

As of December 31, 2003, we have recorded $2,636,000 in current  construction in
progress projects.  It is estimated that we will incur an additional  $1,675,000
to complete the current projects by the end of 2004.

Operating Leases

We lease certain facilities and equipment under operating leases. Future minimum
rental  payments as of  December  31,  2003,  required  under  these  leases are
$1,492,000  in 2004,  $1,198,000  in 2005,  $897,000 in 2006,  $476,000 in 2007,
$70,000 in 2008 and $4,000 thereafter.

Net rent expense  relating to our operating  leases was $3,006,000,  $3,109,000,
and $2,922,000 for 2003, 2002 and 2001, respectively.

- --------------------------------------------------------------------------------
    NOTE 13
    PROFIT SHARING PLAN

We adopted the Perma-Fix  Environmental  Services, Inc. 401(k) Plan (the "401(k)
Plan") in 1992,  which is intended to comply  under  Section 401 of the Internal
Revenue Code and the provisions of the Employee  Retirement  Income Security Act
of 1974. All full-time employees who have attained the age of 18 are eligible to
participate in the 401(k) Plan.  Participating  employees may make annual pretax
contributions to their accounts up to 18% of their compensation, up to a maximum
amount as limited by law. We, at our discretion, may make matching contributions
based on the employee's elective contributions.  Company contributions vest over
a  period  of  five  years.  We  currently  match  up to 25%  of our  employees'
contributions,  not to exceed 3% of a participant's compensation. We contributed
$251,000,  $253,000 and $241,000 in matching  funds during 2003,  2002 and 2001,
respectively.

- --------------------------------------------------------------------------------
    NOTE 14
    OPERATING SEGMENTS

During 2003, we were engaged in three 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 president to make
      decisions about resources to be allocated and assess its performance; and

o     For which discrete financial information is available.

We  therefore  define  our  operating  segments  as each  business  line that we
operate. These segments however, exclude the Corporate headquarters,  which does
not generate revenue.  The accounting policies of the operating segments are the
same as in Note 2.

Our operating segments are defined as follows:

The Industrial  Waste  Management  Services  segment  provides  on-and-off  site
treatment,  storage,  processing  and  disposal of hazardous  and  non-hazardous
industrial and commercial and wastewater  through our six 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  Field  Services
various waste management services to certain governmental agencies.

The Nuclear Waste  Management  Services  segment  provides  treatment,  storage,
processing  and disposal  services  through our three  facilities;  Perma-Fix of
Florida,  Inc.,  Diversified  Scientific Services,  Inc., and


                                      -67-


the East Tennessee Materials and Energy Corporation  ("M&EC").  The segment also
provides  research,  development,  on and off-site waste  remediation of nuclear
mixed and low-level radioactive waste services.

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.

The table below shows  certain  financial  information  by business  segment for
2003, 2002 and 2001.



Segment Reporting December 31, 2003
                                              Industrial      Nuclear
                                                Waste          Waste                        Segments                   Consolidated
                                               Services       Services      Engineering      Total      Corporate(2)       Total
                                              ----------      ---------     -----------     --------    ------------   ------------
                                                                                                      
Revenue from external customers                $ 44,251       $37,418(3)      $ 3,223       $ 84,892      $    --       $  84,892
Intercompany revenues                             4,061         2,704             510          7,275           --           7,275
Interest income                                       6            --              --              6            2               8
Interest expense                                    733         1,915              (7)         2,641          200           2,841
Interest expense-financing
fees                                                 --             3              --              3        1,067           1,070
Depreciation and amortization                     2,267         2,490              35          4,792           73           4,865
Segment profit (loss)                            (1,967)        4,674             222          2,929           --           2,929
Segment assets(1)                                41,576        58,422           2,189        102,187        7,458         109,645
Expenditures for segment assets                   1,243         1,825              50          3,118          344           3,462


Segment Reporting December 31, 2002
                                              Industrial      Nuclear
                                                Waste          Waste                        Segments                   Consolidated
                                               Services       Services      Engineering      Total      Corporate(2)       Total
                                              ----------      ---------     -----------     --------    ------------   ------------
                                                                                                      
Revenue from external customers                $ 37,641       $42,260(3)      $ 3,503       $ 83,404      $    --       $  83,404
Intercompany revenues                             5,447         4,053             164          9,664           --           9,664
Interest income                                      15            --              --             15            1              16
Interest expense                                    683         2,188               1          2,872           31           2,903
Interest expense-financing fees                      --             8              --              8        1,036           1,044
Depreciation and amortization                     1,973         2,148              40          4,161           83           4,244
Segment profit (loss)                            (3,919)        5,625             338          2,044           --           2,044
Segment assets (1)                               40,171        59,035           2,189        101,395        4,430         105,825
Expenditures for segment assets                   2,757         2,843              12          5,612          210           5,822


Segment Reporting December 31, 2001
                                              Industrial      Nuclear
                                                Waste          Waste                        Segments                   Consolidated
                                               Services       Services      Engineering      Total      Corporate(2)       Total
                                              ----------      ---------     -----------     --------    ------------   ------------
                                                                                                      
Revenue from external customers                $ 42,355       $28,932         $ 3,205       $ 74,492      $    --       $  74,492
Intercompany revenues                             3,799         5,093             245          9,137           --           9,137
Interest income                                      21            --              --             21            8              29
Interest expense                                    932         1,909              36          2,877          161           3,038
Interest expense-Warrants                            --            --              --             --          234             234
Interest expense-financing fees                       6           605              --            611        2,121           2,732
Depreciation and amortization                     2,659         1,787              90          4,536           80           4,616
Segment profit (loss)                              (150)          884             200            934       (1,681)           (747)
Segment assets(1)                                41,838        51,079           2,100         95,017        4,120          99,137
Expenditures for segment assets                   1,757         2,817              14          4,588           10           4,598



                                      -68-


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

(2)   Amounts reflect the activity for corporate  headquarters,  not included in
      the segment information.

(3)   The  consolidated  revenues within the Nuclear Waste  Management  Services
      segment   include  the  Bechtel  Jacobs  revenues  for  2003  which  total
      $13,139,000  (or 15.5%) of total revenue and $9,664,000 (or 11.6%) for the
      year ended 2002.

- --------------------------------------------------------------------------------
    NOTE 15
    QUARTERLY OPERATING RESULTS

Unaudited  quarterly  operating results are summarized as follows (in thousands,
except per share data):



                                                                                     Three Months Ended (unaudited)
                                                                   -----------------------------------------------------------------
                                                                   March 31            June 30         September 30      December 31
                                                                   ---------          ---------        ------------      -----------
                                                                                                              
2003
Revenues                                                           $  19,518          $  19,909          $ 25,463         $  20,002
Gross Profit                                                           5,061              4,518            10,240             6,440
Net income (loss) applicable to Common Stock                            (431)            (1,251)            4,025               586
Basic net income (loss) per common share                                (.01)              (.04)              .12               .02
Diluted net income (loss) per common share                              (.01)              (.04)              .11               .01
Stockholders' equity                                                  44,832             43,598            48,327            50,442
Total assets                                                         106,487            107,223           114,449           109,645

2002
Revenues                                                           $  16,451          $  22,485          $ 24,232         $  20,236
Gross Profit                                                           3,139              7,950             7,244             6,016
Net income (loss) applicable to Common Stock                          (2,030)             2,765             1,508              (199)
Basic net income (loss) per common share                                (.06)               .08               .04              (.01)
Diluted net income (loss) per common share                              (.06)               .06               .04              (.01)
Stockholders' equity                                                  40,209             43,071            44,685            44,585
Total assets                                                          99,829            100,764           104,916           105,825


ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
        FINANCIAL DISCLOSURE

None.

ITEM 9A. CONTROLS AND PROCEDURES

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 our management. Based on their most recent evaluation, which was
completed  as of the end of the  period  covered by this  Annual  Report on Form
10-K, our 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.


                                      -69-


                                    PART III

ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

The following  table sets forth, as of the date hereof,  information  concerning
the Directors and Executive Officers of the Company:

NAME                           AGE    POSITION
- ----                           ---    --------
Dr. Louis F. Centofanti         60    Chairman of the Board, President and Chief
                                      Executive
Mr. Jon Colin                   48    Director
Mr. Jack Lahav                  55    Director
Mr. Joe Reeder                  56    Director
Mr. Alfred C. Warrington, IV    68    Director
Dr. Charles E. Young            71    Director
Mr. Mark A. Zwecker             53    Director
Mr. Richard Kelecy              48    Chief Financial Officer, Vice President,
                                      and Secretary
Mr. Larry McNamara              54    President, Nuclear Services
Mr. William Carder              54    Vice President Sales & Marketing
Mr. Timothy Keegan              46    President, Industrial Services

Each director is elected to serve until the next annual meeting of stockholders.

We have a  separately  designated  standing  audit  committee  of our  Board  of
Directors. The members of the Audit Committee are: Alfred C. Warrington, IV, Jon
Colin and Mark A. Zwecker.

Our Board of Directors has determined that each of our audit  committee  members
is an "audit committee financial expert" as defined by Item 401(h) of Regulation
S-K of the Securities  Exchange Act of 1934, as amended (the "Exchange Act") and
is  independent  within the meaning of Item  7(d)(3)(iv)  Schedule 14A and Items
401(h)(1)(ii) of Regulation S-K of the Exchange Act.

DR. LOUIS F. CENTOFANTI

The information set forth under the caption "Executive  Officers of the Company"
on page 14 is incorporated by reference.

MR. JON COLIN

Mr. Colin has served as a Director  since  December 1996. Mr. Colin is currently
Chief Executive Officer of Lifestar Response Corporation, a position he has held
since  April  2002.  Mr.  Colin  served as Chief  Operating  Officer of Lifestar
Response  Corporation  from  October 2000 to April 2002,  and a  consultant  for
Lifestar Response  Corporation from September 1997 to October 2000. From 1990 to
1996,   Mr.  Colin  served  as  President  and  Chief   Executive   Officer  for
Environmental  Services  of  America,  Inc.,  a  publicly  traded  environmental
services  company.  Mr. Colin has a B.S. in  Accounting  from the  University of
Maryland.

MR. JACK LAHAV

Jack Lahav has served as a Director since September 2001. Mr. Lahav is a private
investor,  specializing  in launching and growing  businesses.  Previously,  Mr.
Lahav founded Remarkable  Products Inc. and served as its president from 1980 to
1993; Mr. Lahav was also co-founder of Lamar Signal Processing,  Inc.; president
of Advanced  Technologies,  Inc.,  a robotics  company and director of Vocaltech
Communications, Inc.


                                      -70-


MR. JOE R. REEDER

Mr.  Reeder was appointed to the Board of Directors on April 30, 2003, to fill a
vacancy  on the  Board.  Mr.  Reeder  serves  as  Shareholder  in  Charge of the
Mid-Atlantic Region for Greenberg Traurig LLP, an international law firm with 18
offices and 950 attorneys.  Mr. Reeder also served as Litigation Chair of Patton
Boggs LLP. His clientele has included countries, international corporations, and
law firms  throughout  the United  States.  Mr. Reeder served for three years as
Chairman of the Panama Canal  Commission's Board of Directors where he oversaw a
multibillion-dollar  infrastructure  program. He is a trustee of the Association
of the United  States  Army and a frequent  television  commentator  on military
issues.  Mr.  Reeder has a L.L.M.  from  Georgetown  University,  J.D.  from the
University of Texas and a B.S. from the U.S. Military Academy at West Point.

MR. ALFRED C. WARRINGTON, IV

Mr. Warrington has served as a Director since March 2002. Mr. Warrington was the
founding  chairman,  co-chief  executive  officer and chief financial officer of
Sanifill,  Inc., a solid waste  company  that was merged with Waste  Management,
Inc.  and he  currently  serves  as  vice-chairman  of HC  Industries,  Inc.,  a
manufacturer  of  health  and  beauty  aids.  He has also  been  very  active in
community affairs and higher education.  Mr. Warrington served as co-chairman of
the MARTA  referendum  that brought rapid transit to the city of Atlanta and has
been a strong supporter of the University of Florida,  where he was instrumental
in  starting  the School of  Accounting.  In  recognition  of his  efforts,  the
University  of Florida has  renamed  the  College of Business as the  Warrington
College of Business.  Most recently,  Mr.  Warrington was appointed to the newly
formed  University of Florida  Board of Trustees by Governor Jeb Bush.  Prior to
joining Sanifill,  Mr. Warrington was a practicing CPA and a partner with Arthur
Andersen & Co. Mr. Warrington holds a B.S.B.A. from the University of Florida.

DR. CHARLES E. YOUNG

Dr.  Charles E. Young was elected to the Board of Directors on July 29, 2003, to
fill a new  directorship  position on the Board.  Dr. Young was president of the
University of Florida,  a position he held from November 1999 to December  2003.
Dr. Young also served as  chancellor  of the  University  of  California  at Los
Angeles (UCLA) for 29 years until his retirement in November 1997. Dr. Young was
formerly the chairman of the Association of American  Universities and served on
numerous commissions  including the American Council on Education,  the National
Association   of  State   Universities   and   Land-Grant   Colleges,   and  the
Business-Higher  Education Forum. Dr. Young serves on the boards of directors of
Intel  Corp.,   Nicholas-Applegate  Growth  Equity  Fund,  Inc.,  I-MARK,  Inc.,
Fiberspace,  Inc., and Student Advantage, Inc. Dr. Young has a Ph.D. and M.A. in
political  science from UCLA and a B.A.  from the  University  of  California at
Riverside.

MR. MARK A. ZWECKER

Mark Zwecker has served as a Director  since the Company's  inception in January
1991.  Mr.  Zwecker is currently  chief  financial  officer of Intrusec  Inc., a
position he has held since September 2003, and president of ACI Technology, LLC,
a position he has held since 1997. Mr. Zwecker was vice president of finance and
administration for American Combustion, Inc., a position he held from 1986 until
1998. In 1983, Mr. Zwecker  participated as a founder with Dr. Centofanti in the
start up of PPM, Inc. He remained with PPM, Inc.  until its  acquisition in 1985
by USPCI. Mr. Zwecker has a B.S. in Industrial and Systems  Engineering from the
Georgia Institute of Technology and an M.B.A. from Harvard University.

MR. RICHARD T. KELECY

The information set forth under the caption "Executive  Officers of the Company"
on page 15 is incorporated by reference.


                                      -71-


MR. LARRY MCNAMARA

The information set forth under the caption "Executive  Officers of the Company"
on page 15 is incorporated by reference.

MR. WILLIAM CARDER

The information set forth under the caption "Executive  Officers of the Company"
on page 15 is incorporated by reference.

MR. TIMOTHY KEEGAN

The information set forth under the caption "Executive  Officers of the Company"
on page 15 is incorporated by reference.

Certain Relationships

There are no family  relationships  between  any of our  existing  Directors  or
executive officers. Dr. Centofanti is the only Director who is our employee.

Section 16(a) Beneficial Ownership Reporting Compliance

Section 16(a) of the Securities  Exchange Act of 1934, as amended (the "Exchange
Act"), and the regulations promulgated thereunder require our executive officers
and directors and beneficial owners of more than ten percent (10%) of any of our
equity  security  registered  pursuant to Section 12 of the Exchange Act to file
reports of ownership and changes of ownership of our equity  securities with the
Securities  and Exchange  Commission,  and to furnish us with copies of all such
reports.  Based solely on a review of the copies of such reports furnished to us
and  information  provided  to us,  we  believe  that  during  2003  none of our
executive  officers and  directors  failed to timely file reports  under Section
16(a).

Capital  Bank-Grawe  Gruppe AG  ("Capital  Bank")  has  advised  us that it is a
banking institution regulated by the banking regulations of Austria, which holds
shares of our Common  Stock as agent on behalf of  numerous  investors.  Capital
Bank has  represented  that all of its investors are accredited  investors under
Rule 501 of  Regulation D promulgated  under the Act. In addition,  Capital Bank
has advised us that none of its investors beneficially own more than 4.9% of our
Common  Stock.  Capital  Bank has further  informed us that its clients (and not
Capital  Bank)  maintain  full voting and  dispositive  power over such  shares.
Consequently,  Capital  Bank  has  advised  us  that it  believes  it is not the
beneficial  owner, as such term is defined in Rule 13d-3 of the Exchange Act, of
the shares of our Common Stock registered in the name of Capital Bank because it
has  neither  voting nor  investment  power,  as such terms are  defined in Rule
13d-3,  over such shares.  Capital Bank has informed us that it does not believe
that it is required (a) to file, and has not filed,  reports under Section 16(a)
or (b) to file either Schedule 13D or Schedule 13G in connection with the shares
of our Common Stock registered in the name of Capital Bank.

If the representations,  or information  provided, by Capital Bank are incorrect
or Capital Bank was  historically  acting on behalf of its investors as a group,
rather than on behalf of each  investor  independent  of other  investors,  then
Capital Bank and/or the investor  group would have become a beneficial  owner of
more  than 10% of our  Common  Stock on  February  9,  1996,  as a result of the
acquisition  of 1,100 shares of Series 1 Preferred  Stock that were  convertible
into a maximum of 1,282,798  shares of our Common Stock commencing 45 days after
issuance of the Series 1 Preferred. If either Capital Bank or a group of Capital
Bank's  investors became a beneficial owner of more than 10% of our Common Stock
on February 9, 1996, and thereby required to file reports under Section 16(a) of
the Exchange  Act, then Capital Bank also failed to file a Form 3 or any Forms 4
or 5 for period from February 9, 1996, until the present.


                                      -72-


ITEM 11. EXECUTIVE COMPENSATION

Summary Compensation Table

The  following  table sets forth the  aggregate  cash  compensation  paid to our
Chairman and Chief  Executive  Officer,  Chief Financial  Officer,  President of
Nuclear  Services,  Vice  President  of Sales and  Marketing,  and  President of
Industrial Services.



                                                                                           Long-Term
                                                     Annual Compensation                 Compensation
                                                ------------------------------   -----------------------------
                                                                       Other                                        All
                                                                       Annual      Restricted      Securities       Other
                                                                       Compen-       Stock         Underlying      Compen-
                                                Salary      Bonus      Sation       Award(s)      Options/SARs     Sation
Name and Principal Position           Year       ($)         ($)         ($)          ($)              (#)          ($)(1)
- ---------------------------          ------     ------      -----      -------     ----------     -------------    -------
                                                                                               
Dr. Louis F. Centofanti
   Chairman of the Board,             2003      183,069    40,000        --           --            100,000         11,503
   President and Chief                2002      149,500      --          --           --               --           11,214
   Executive Officer                  2001      138,667    40,000        --           --            100,000         11,310

Richard T. Kelecy                     2003      168,885    30,000        --           --             75,000         10,950
   Vice President and Chief           2002      138,958      --          --           --               --           10,725
   Financial Officer                  2001      128,333    30,000        --           --             70,000         10,800

Larry McNamara                        2003      167,231    30,000        --           --            100,000         11,457
   President of Nuclear Services      2002      137,042      --          --           --               --           10,826
                                      2001      127,667    30,000        --           --            120,000         10,708

William Carder                        2003      141,346      --          --           --             50,000         10,475
   Vice President - Sales &
   Marketing

Timothy Keegan                        2003      104,615      --          --           --            100,000         6,375
   President of Industrial
   Services


(1)   Each noted  executive  is provided a monthly  automobile  allowance in the
      amount of $750. Also included,  where  applicable,  is our 401(k) matching
      contribution.


                                      -73-


Option Grants in 2003

The following table sets forth certain information relating to individual grants
of stock  options  made to each of the  named  executive  officers  in the above
Summary  Compensation  Table  during  the last  fiscal  year  and the  potential
realizable value of each grant of options, assuming that the market price of the
underlying  Common Stock appreciates in value during the ten-year option term at
annualized rates of 5% and 10%.



                                            Individual Grants                                Potential Realizable
                          ---------------------------------------------------------            Value at Assumed
                            Number of            % of                                               Annual
                            Shares of           Total                                        Rates of Stock Price
                          Common Stock         Options)                                          Appreciation
                           Underlying         Granted to     Exercise                        for Option Term(3)
                             Options          Employees        Price     Expiration         ----------------------
Name                       Granted(1)          in 2003       ($/sh)(2)      Date             5%($)        10%($)
- ----                      ------------        ----------     ---------   ----------         -------      --------
                                                                                       
Dr. Louis F. Centofanti      100,000             9.1%         $ 2.19      02/27/13          137,728      $349,030
Richard T. Kelecy             75,000             6.8            2.19      02/27/13          103,296       261,772
Larry McNamara               100,000             9.1            2.19      02/27/13          137,728       349,030
William Carder                50,000             4.5            2.19      02/27/13           68,864       174,515
Timothy Keegan               100,000             9.1            2.05      07/30/13          128,923       326,717


(1)   Options to  purchase  shares of our Common  Stock  granted  under our 1993
      Non-qualified  Stock Option Plan (the "1993 Plan"). The 1993 Plan provides
      that the options  granted vest at the end of years one through five in 20%
      increments.

(2)   All options were  granted at or above  market price (the closing  price of
      the Common Stock on the NASDAQ Small Cap Market on the date of grant).

(3)   The potential  realizable  value of each grant of options assumes that the
      market  price of our Common  Stock  appreciates  in value from the date of
      grant to the end of the option  term at the  annualized  rates shown above
      each column. The actual value that an executive may realize,  if any, will
      depend on the amount by which the market  price of our Common Stock at the
      time of exercise exceeds the exercise price of the option.  As of December
      31,  2003,  the closing  price of a share of our Common Stock as quoted on
      NASDAQ was $3.11.  There is no assurance  that any executive  will receive
      the amounts estimated in this table.

Aggregated Option Exercised in 2003 and Fiscal Year-end Option Values

The following  table sets forth  information  concerning  each exercise of stock
options  during 2003,  by each of the  executive  officers  named in the Summary
Compensation Table and the fiscal year-end value of unexercised options:



                                                             Number of Unexercised           Value of Unexercised
                                Shares                    Options at Fiscal Year End         In-the-Money Options
                             Acquired on      Value                   (#)                   At Fiscal Year End ($)(2)
                               Exercise      Realized     ---------------------------     ---------------------------
         Name                   (#)(1)        ($)(1)      Exercisable   Unexercisable     Exercisable   Unexercisable
         ----                -----------     --------     -----------   -------------     -----------   -------------
                                                                                         
Dr. Louis F. Centofanti          --             --          405,000        190,000          300,700        229,400
Richard Kelecy                   --             --          218,000        137,000          352,580        163,320
Larry McNamara                   --             --           78,000        192,000          121,080        227,120
William Carder                   --             --               --         50,000               --         46,000
Timothy Keegan                   --             --               --        100,000               --        106,000


(1)   No options were exercised during 2003.


                                      -74-


(2)   Represents the  difference  between $3.11 (the closing price of our Common
      Stock reported on the National Association of Securities Dealers Automated
      Quotation  ("NASDAQ")  Small Cap Market on  December  31,  2003),  and the
      option  exercise  price.  The actual value  realized by a named  executive
      officer on the  exercise of these  options  depends on the market value of
      our Common Stock on the date of exercise.

401(k) Plan

We adopted the Perma-Fix  Environmental  Services, Inc. 401(k) Plan (the "401(k)
Plan") in 1992,  which is intended to comply  with  Section 401 of the  Internal
Revenue Code and the provisions of the Employee  Retirement  Income Security Act
of  1974.  All  employees  who  have  attained  the  age of 18 are  eligible  to
participate in the 401(k) Plan.  Participating  employees may make annual pretax
contributions to their accounts up to 18% of their compensation, up to a maximum
amount as limited by law. We, at our discretion, may make matching contributions
based on the employee's elective contributions.  Company contributions vest over
a  period  of  five  years.  We  currently  match  up to 25%  of our  employee's
contributions,  not to exceed 3% of a participant's compensation. We contributed
$251,000 in matching funds during 2003.

Employee Stock Purchase Plan

The Perma-Fix  Environmental  Services,  Inc. 1996 Employee  Stock Purchase Plan
provides our  eligible  employees  an  opportunity  to purchase our Common Stock
through  payroll  deductions.  The maximum  number of shares of our Common Stock
that may be issued  under the plan is 500,000  shares.  The plan  provides  that
shares may be purchased two times per year and that the exercise price per share
shall be 85% of the  market  value of each  such  share of  Common  Stock on the
offering date on which such offer commences or on the exercise date on which the
offer period expires,  whichever is lowest.  The first purchase period commenced
July 1, 1997.  We currently  have a remaining  27,611 shares of our Common Stock
available  to use under the plan.  The  following  table  details the  resulting
employee stock purchase totals.

Purchase Period                                 Proceeds      Shares Purchased
- ---------------                                 --------      ----------------
July 1 - December 31, 1997                      $16,000            8,276
January 1 - June 30, 1998                        17,000           10,732
July 1 - December 31, 1998                       22,000           17,517
January 1 - June 30, 1999                        28,000           21,818
July 1 - December 31, 1999                       49,000           48,204
January 1 - June 30, 2000                        54,000           53,493
July 1 - December 31, 2000                       52,000           46,632
January 1 - June 30, 2001                        48,000           43,324
July 1 - December 31, 2001                       69,000           33,814
January 1 - June 30, 2002                        94,000           42,917
July 1 - December 31, 2002                       92,000           43,243
January 1 - June 30, 2003                        91,000           57,620
July 1 - December 31, 2003                       76,000           44,799

The shares for the purchase  period ending  December 31, 2003, were purchased in
February 2004.

At our Annual Meeting of  Stockholders  held on July 29, 2003, our  stockholders
approved  the  adoption  of the  Perma-Fix  Environmental  Services,  Inc.  2003
Employee  Stock  Purchase  Plan.  The plan  provides our  eligible  employees an
opportunity to purchase our Common Stock through payroll deductions. The maximum
number of shares  issuable under the plan is 1,500,000.  The Plan authorized the
purchase of shares two times per year, at an exercise  price per share of 85% of
the market price of our Common  Stock on the  offering  date of the period or on
the exercise date of the period,  whichever is lower.  Currently, no shares have
been issued under this plan.


                                      -75-


Compensation of Directors

In 2003, we paid our outside directors fees of $1,500 for each month of service,
resulting in the six outside  directors  earning annual  director's  fees in the
total amount of $92,000.  Each Director  elects to receive either 65% or 100% of
the director's fee in shares of our Common Stock based on 75% of the fair market
value of the Common Stock  determined on the business day immediately  preceding
the date that the fee is due.  The  balance of each  director  fee,  if any,  is
payable in cash. The aggregate amount of accrued director's fees at December 31,
2003, to be paid during 2004 to the six outside directors (Messrs. Colin, Lahav,
Reeder, Warrington,  Young and Zwecker) was $110,000.  Reimbursement of expenses
for  attending  meetings  of the  Board  are  paid in  cash  at the  time of the
applicable  Board  meeting.  The outside  directors  do not  receive  additional
compensation  for  committee  participation  or special  assignments  except for
reimbursement of expenses. We do not compensate the directors that also serve as
our officers or employees of our  subsidiaries  for their  service as directors.
Although  Dr.  Centofanti  is not  compensated  for his  services  provided as a
director,  Dr. Centofanti is compensated for his services rendered as an officer
of the Company. See "EXECUTIVE COMPENSATION -- Summary Compensation Table."

We believe that it is important for our directors to have a personal interest in
our success and growth and for their  interests  to be aligned with those of our
stockholders.  Therefore,  under our 1992  Outside  Directors  Stock  Option and
Incentive Plan ("1992  Directors  Plan"),  each outside  director was granted an
option to purchase up to 15,000 shares of Common Stock on the date such director
was initially  elected to the Board of Directors and received on each reelection
date an option to purchase up to another 5,000 shares of Common Stock,  with the
exercise  price being the fair market value of the Common Stock on the date that
the  option is  granted.  No option  granted  under the 1992  Directors  Plan is
exercisable until after the expiration of six months from the date the option is
granted and no option shall be  exercisable  after the  expiration  of ten years
from the date the option is granted.  At our annual meeting of stockholders,  in
July 2003,  our  stockholders  approved  the 2003 Outside  Directors  Stock Plan
("2003 Directors  Plan").  The 2003 Directors Plan is substantially  the same as
the 1992  Directors  Plan,  with the  exception  that each  outside  director is
granted an option to  purchase  30,000  shares of Common  Stock  when  initially
elected, and granted an option to purchase 12,000 shares of Common Stock on each
reelection date. As of December 31, 2003,  options to purchase 265,000 shares of
Common  Stock had been  granted  under the 1992  Directors  Plan and  options to
purchase  90,000  shares of Common Stock were granted  under the 2003  Directors
Plan.

As of the date of this report, we have issued 226,550 shares of our Common Stock
in payment of director fees under the 1992 Directors  Plan,  covering the period
January 1, 1995 through December 31, 2003. No new shares may be issued under the
1992 Directors Plan, except for the exercise of options already granted.

Our 1991 Performance Equity Plan and the 1993  Non-qualified  Stock Option Plan,
(collectively, the "Plans") provide that in the event of a change in control (as
defined in the Plans) of the Company,  each outstanding option and award granted
under the Plans shall immediately become exercisable in full notwithstanding the
vesting or exercise  provisions  contained in the stock option  agreement.  As a
result,  all outstanding stock options and awards granted under the Plans to our
executive  officers shall immediately  become  exercisable upon such a change in
control of the Company.

Compensation Committee Interlocks and Insider Participation

During the period January to December 2003,  the  Compensation  and Stock Option
Committee  for our Board of  Directors  was  composed  of Mark  Zwecker and Jack
Lahav.


                                      -76-


ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

Security Ownership of Certain Beneficial Owners

The table  below sets forth  information  as to the shares of voting  securities
beneficially  owned as of March 4, 2004,  by each  person  known by us to be the
beneficial owners of more than 5% of any class of our voting securities.

                                                   Amount and       Percent
                                     Title         Nature of          Of
   Name of Beneficial Owner         Of Class       Ownership        Class(1)
- -------------------------------    -----------    ------------    -----------
Kern Capital Management, LLC(2)     Common         2,675,100         7.3%

(1)   In computing the number of shares and the percentage of outstanding Common
      Stock  "beneficially  owned" by a person,  the calculations are based upon
      36,689,937  shares of Common Stock issued and outstanding on March 4, 2004
      (excluding  988,000 Treasury Shares),  plus the number of shares of Common
      Stock which such person has the right to acquire  beneficial  ownership of
      within  60  days.  Beneficial  ownership  by  our  stockholders  has  been
      determined in accordance with the rules promulgated under Section 13(d) of
      the Exchange Act.

(2)   This beneficial  ownership  amount is according to the Schedule 13G, filed
      with the  Securities  and Exchange  Commission,  dated  February 13, 2004,
      which  provides  that Kern  Capital  Management,  L.L.C.  ("KCM") has sole
      voting and despositive power over all of these shares,  but that Robert E.
      Kern, Jr. and David G. Kern, as  controlling  members of KCM may be deemed
      the beneficial  owners of the  securities  owned by KCM as of December 31,
      2003, in that they might be deemed to share the power to direct the voting
      or disposition of the securities.  The address of Kern Capital  Management
      is: 114 West 47th Street, Suite 1926, New York, NY 10036.

Capital Bank represented to us that:

o     Capital Bank owns shares of our Common Stock and rights to acquire  shares
      of our Common Stock only as agent for certain of Capital Bank's investors;

o     None of Capital Bank's  investors  beneficially  own more than 4.9% of our
      Common Stock;

o     Capital Bank's investors  maintain full voting and dispositive  power over
      the Common Stock beneficially owned by such investors; and

o     Capital Bank has neither  voting nor  investment  power over the shares of
      Common Stock owned by Capital Bank, as agent for its investors.

Notwithstanding the previous paragraph,  if Capital Bank's representations to us
described  above are  incorrect or if Capital  Bank's  investors are acting as a
group,  then  Capital  Bank or a group of Capital  Bank's  investors  could be a
beneficial owner of more than 5% of our voting  securities.  The following table
sets forth  information as to the shares of voting securities owned of record by
Capital Bank on March 4, 2004.

                                                  Amount and          Percent
          Name of                   Title         Nature of             Of
        Record Owner              Of Class        Ownership           Class(1)
- -----------------------------    ----------    -----------------    -----------
Capital Bank Grawe Gruppe(2)       Common        11,768,818 (2)        28.6%

(1)   This  calculation is based upon  36,689,937  shares of Common Stock issued
      and outstanding on March 4, 2004 (excluding 988,000 Treasury Shares), plus
      the number of shares of Common  Stock  which  Capital  Bank,  as agent for
      certain accredited investors has the right to acquire within 60 days.


                                      -77-


(2)   This amount includes 7,329,013 shares that Capital Bank owns of record, as
      agent for certain  accredited  investors and 2,773,138 shares that Capital
      Bank has the right to acquire,  as agent for certain investors,  within 60
      days under  certain  Warrants.  The Warrants are  exercisable  at exercise
      prices ranging from $1.75 to $1.81 per share of Common Stock.  This amount
      also  includes   1,666,667  shares  of  Common  Stock  issuable  upon  the
      conversion  of 2,500 shares of Series 17 Preferred  held by Capital  Bank.
      This  amount does not  include  the shares of Common  Stock,  which may be
      issuable for payment of dividends on the Series 17 Preferred. Capital Bank
      has also advised us that it is holding these Warrants and shares on behalf
      of  numerous  clients,  all of which are  accredited  investors.  Although
      Capital  Bank is the  record  holder of the  shares  of  Common  Stock and
      Warrants  described in this note, Capital Bank has advised us that it does
      not  believe it is a  beneficial  owner of the Common  Stock or that it is
      required  to file  reports  under  Section  16(a) or Section  13(d) of the
      Exchange  Act.  Because  Capital Bank (a) has advised us that it holds the
      Common  Stock as a nominee  only and that it does not  exercise  voting or
      investment  power over the  Common  Stock held in its name and that no one
      investor  of Capital  Bank for which it holds our Common  Stock holds more
      than 4.9% of our issued and outstanding Common Stock; (b) has no right to,
      and is not  believed to possess the power to,  exercise  control  over our
      management or its policies;  (c) has not nominated,  and has not sought to
      nominate,  a director to our board; and (d) has no representative  serving
      as an  executive  officer of the  Company,  we do not believe that Capital
      Bank is our  affiliate.  Capital Bank's address is Burgring 16, 8010 Graz,
      Austria. Capital Bank has advised us that it is a banking institution.

Security Ownership of Management

The following table sets forth information as to the shares of voting securities
beneficially  owned as of March 4, 2004,  by each of our Directors and executive
officers named in the Summary Compensation Table and by all of our Directors and
executive officers as a group. Beneficial ownership by our stockholders has been
determined in accordance with the rules  promulgated  under Section 13(d) of the
Exchange  Act.  A person  is  deemed  to be a  beneficial  owner  of any  voting
securities for which that person has the right to acquire  beneficial  ownership
within 60 days.

                                           Number of Shares
                                            Of Common Stock      Percentage of
Name of Beneficial Owner                  Beneficially Owned   Common Stock (1)
- ---------------------------------         ------------------   ----------------
Dr. Louis F. Centofanti(2)(3)               1,297,934(3)          3.49%
Jon Colin(2)(4)                                79,339(4)             *
Jack Lahav(2)(5)                            1,183,876(5)          3.17%
Joe Reeder(2)(6)                               27,000(6)             *
Alfred C. Warrington, IV(2)(7)                172,725(7)             *
Dr. Charles E. Young(2)(8)                     30,000(8)             *
Mark A. Zwecker(2)(9)                         270,853(9)             *
Richard T. Kelecy(2)(10)                      278,950(10)            *
Larry McNamara(2)(11)                         132,000(11)            *
Bill Carder(2)(12)                             15,000(12)            *
Timothy Keegan(2)(13)                              --(13)            *
Directors and Executive Officers
  as a Group (11 persons)                   3,487,677             9.09%

*     Indicates beneficial ownership of less than one percent (1%).

(1)   See  footnote  (1) of the  table  under  "Security  Ownership  of  Certain
      Beneficial Owners."

(2)   The business  address of such  person,  for the  purposes  hereof,  is c/o
      Perma-Fix Environmental Services, Inc., 1940 N.W. 67th Place, Gainesville,
      Florida 32653.

(3)   These shares include (i) 533,934 shares held of record by Dr.  Centofanti;
      (ii)  options to  purchase  160,000  shares  granted  pursuant to the 1991
      Performance  Equity Plan and the 1993  Non-qualified  Stock


                                      -78-


      Option Plan, which are immediately exercisable;  (iii) options to purchase
      300,000 shares granted pursuant to Dr. Centofanti's  employment  agreement
      that expired in 2000, which are immediately exercisable;  and (iv) 304,000
      shares held by Dr. Centofanti's wife. This amount does not include options
      to purchase  135,000  shares  granted  pursuant to the 1993  Non-qualified
      Stock  Option  Plan,  which  are  not  exercisable  within  60  days.  Dr.
      Centofanti  has sole voting and investment  power of these shares,  except
      for the shares held by Dr.  Centofanti's  wife, over which Dr.  Centofanti
      shares voting and investment power.

(4)   Mr.  Colin has sole voting and  investment  power over these  shares which
      include:  (i) 22,339 shares held of record by Mr. Colin,  and (ii) options
      to purchase 57,000 shares granted  pursuant to the 1992 Outside  Directors
      Stock Option and Incentive Plan and the 2003 Outside Directors Stock Plan,
      which are immediately exercisable.

(5)   Mr.  Lahav has sole voting and  investment  power over these  shares which
      include:  (i) 580,447  shares of Common Stock held of record by Mr. Lahav;
      (ii) 32,000 options to purchase  Common Stock pursuant to the 1992 Outside
      Directors  Stock Option and Incentive Plan and the 2003 Outside  Directors
      Stock Plan which are immediately  exercisable;  and (iii) 571,429 Warrants
      to purchase Common Stock purchased  pursuant to a private offering we held
      in 2001, which are exercisable immediately.

(6)   Mr. Reeder has sole voting and  investment  power over options to purchase
      27,000 shares granted pursuant to the 1992 Outside  Directors Stock Option
      and Incentive Plan and the 2003 Outside  Directors  Stock Plan,  which are
      immediately exercisable.

(7)   Mr.  Warrington  has sole voting and  investment  power over these  shares
      which  include:  (i) 125,725  shares of Common Stock held of record by Mr.
      Warrington;  (ii) 37,000 options to purchase  Common Stock pursuant to the
      1992  Outside  Directors  Stock  Option  and  Incentive  Plan and the 2003
      Outside Directors Stock Plan which are immediately exercisable,  and (iii)
      10,000  options to  purchase  Common  Stock  granted  pursuant to the 1993
      Non-qualified Stock Option Plan.

(8)   Dr. Young has sold voting and investment  power over an option to purchase
      30,000 shares granted  pursuant to the 2003 Outside  Directors Stock Plan,
      which is immediately exercisable.

(9)   Mr. Zwecker has sole voting and  investment  power over these shares which
      include: (i) 208,853 shares of Common Stock held of record by Mr. Zwecker;
      (ii)  5,000  options  to  purchase  Common  Stock  pursuant  to  the  1993
      Non-qualified  Stock Option Plan, which are immediately  exercisable;  and
      (iii)  options to  purchase  57,000  shares  granted  pursuant to the 1992
      Outside  Directors  Stock Option and  Incentive  Plan and the 2003 Outside
      Directors Stock Plan which are immediately exercisable.

(10)  Mr.  Kelecy has sole voting and  investment  power over  21,950  shares of
      Common Stock held of record by Mr. Kelecy and 257,000  options to purchase
      Common Stock granted pursuant to the 1993 Non-qualified Stock Option Plan.
      This amount does not include  options to purchase  98,000 shares of Common
      Stock granted pursuant to the 1993 Non-qualified  Stock Option Plan, which
      are not exercisable within 60 days.

(11)  Mr. McNamara has sole voting and investment  power over these shares which
      include: (i) 132,000 options to purchase Common Stock pursuant to the 1993
      Non-qualified Stock Option Plan which are exercisable within 60 days. This
      amount does not include options to purchase 138,000 shares pursuant to the
      1993  Non-qualified  Stock Option Plan which are not exercisable within 60
      days.

(12)  Mr.  Carder has sole  voting  and  investment  power over 5,000  shares of
      Common Stock held of record by Mr.  Carder and 10,000  options to purchase
      Common Stock granted pursuant to the 1993 Non-qualified  Stock Option Plan
      which are exercisable within 60 days. This amount does not include options
      to purchase  40,000  shares of Common Stock  granted  pursuant to the 1993
      Non-qualified Stock Option Plan, which are not exercisable within 60 days.


                                      -79-


(13)  Not  included  are  options to  purchase  100,000  shares of Common  Stock
      granted  pursuant to the 1993  Non-qualified  Stock Option Plan, which are
      not exercisable within 60 days.

Equity Compensation Plans

The following table sets forth information as of December 31, 2003, with respect
to our equity compensation plans.



                                                                 Equity Compensation Plan
                                      -----------------------------------------------------------------------------
                                                                                            Number of securities
                                                                                           remaining available for
                                                                     Weighted average       future issuance under
                                       Number of securities to      exercise price of        equity compensation
                                       be issued upon exercise         outstanding            plans (excluding
                                        of outstanding options      options, warrants      securities reflected in
          Plan Category                  warrants and rights            and rights               column (a)
- -----------------------------------   ---------------------------  ---------------------  -------------------------
                                                 (a)                        (b)                       (c)
                                                                                           
Equity compensation plans
   Approved by stockholders                    2,972,990                  $1.83                     845,621
Equity compensation plans not
   Approved by stockholders (1)                  300,000                   2.58                          --
                                               ---------                  -----                     -------
Total                                          3,292,990                  $1.90                     845,621


(1)   These shares are issuable  pursuant to options  granted to Dr.  Centofanti
      under his 1997 employment agreement, which terminated in 2000. The options
      expire in October 2007.

ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

Capital Bank Grawe Gruppe

As of March  4,  2004,  Capital  Bank  owned of  record,  as agent  for  certain
accredited investors, 7,329,013 shares of Common Stock representing 20.0% of our
issued and outstanding  Common Stock. As of March 4, 2004, Capital Bank also had
the right to acquire an additional  4,439,805 shares of Common Stock,  comprised
of (a) 2,773,138  shares of Common Stock issuable under various warrants held by
Capital Bank, as agent for certain investors; and (b) 1,666,667 shares of Common
Stock  issuable to Capital Bank upon the conversion of 2,500 shares of Series 17
Preferred  held by Capital  Bank, as agent for certain  investors.  During 2003,
Capital Bank exercised Warrants to purchase 744,375 shares of our Common Stock.

The 2,500 shares of Series 17 Preferred  may be converted  into shares of Common
Stock  at any  time at a  conversion  price  of  $1.50  per  share,  subject  to
adjustment  as set forth in the  Certificate  of  Designations  relating  to the
Series 17 Preferred.  The Series 17 Preferred has a "stated value" of $1,000 per
share. We may, at our sole option, redeem, in whole or in part, at any time, and
from  time  to time  the  then  outstanding  Series  17  Preferred  at the  cash
redemption  prices of $1,200 per share.  Upon any notice of redemption,  Capital
Bank  shall have only five  business  days to  exercise  its  conversion  rights
regarding the redeemed shares.

The Series 17 Preferred  accrues  dividends  on a cumulative  basis at a rate of
five percent (5%) per annum which dividends are payable semiannually when and as
declared by the Board of Directors. During 2002, accrued dividends on the Series
17 Preferred of approximately $125,000 were paid in the form of 47,271 shares of
our Common  Stock,  of which  25,165 were issued in January  2003.  During 2003,
accrued


                                      -80-


dividends on the Series 17 Preferred of approximately  $125,000 were paid in the
form of 53,478  shares of our  Common  Stock,  of which  19,643  were  issued in
February 2004.

If Capital Bank were to acquire all of the shares of Common Stock  issuable upon
exercise of the various  warrants  held by Capital Bank and the shares of Common
Stock  issuable upon  conversion  of the Series 17 Preferred,  then Capital Bank
would own of record 11,768,818 shares of Common Stock, representing 28.6% of the
issued and outstanding  Common Stock. The foregoing  estimates assume that we do
not issue any other  shares of Common  Stock;  no other  warrants or options are
exercised;  we do not  acquire  additional  shares of Common  Stock as  treasury
stock; and Capital Bank does not dispose of any shares of Common Stock.

Capital  Bank has advised us that it is a banking  institution  regulated by the
banking regulations of Austria, which holds shares of our Common Stock on behalf
of numerous investors. Capital Bank asserts that it is precluded by Austrian law
from disclosing the identities of its investors, unless so approved by each such
investor.  Certain of its  investors  gave Capital Bank  permission  to disclose
their identities in order to be included as Selling Stockholders in our Form S-3
Registration   Statement,   effective   November  22,  2002.  Capital  Bank  has
represented that all of its investors are accredited investors under Rule 501 of
Regulation D promulgated under the Act. In addition, Capital Bank has advised us
that none of its investors  beneficially own more than 4.9% of our Common Stock.
Capital  Bank has further  informed us that its clients  (and not Capital  Bank)
maintain  full  voting and  dispositive  power over such  shares.  Consequently,
Capital Bank has advised us that it believes it is not the beneficial  owner, as
such term is defined in Rule 13d-3, of the shares of our Common Stock registered
in the name of Capital Bank because it has neither voting nor investment  power,
as such terms are  defined in Rule 13d-3,  over such  shares.  Capital  Bank has
informed  us that it does not believe  that it is required to file,  and has not
filed,  reports under  Section 16(a) or to file either  Schedule 13D or Schedule
13G in connection with the shares of our Common Stock  registered in the name of
Capital Bank.

If the representations or information provided, by Capital Bank are incorrect or
if Capital Bank was  historically  acting on behalf of its investors as a group,
rather than on behalf of each investor  independent of other investors,  Capital
Bank and/or the  investor  group could have become a  beneficial  owner (as that
term is defined under Rule 13d-3 as promulgated  under the Exchange Act of 1934,
as amended (the  "Exchange  Act") of more than 10% of our Common Stock.  Capital
Bank and/or its investor  group has not filed with the  Securities  and Exchange
Commission and us, among other  reports,  any Forms 3, 4 or 5, and has not filed
any  applicable  Schedules  13D or 13G as a result  of  acquiring  shares of our
voting equity securities.

Because  Capital  Bank (a) has  advised us that it holds the  Common  Stock as a
nominee only and that it does not exercise  voting or investment  power over our
Common Stock held in its name and that no one investor of Capital Bank for which
it holds our Common  Stock  holds  more than 4.9% of our issued and  outstanding
Common Stock;  (b) has no right to, and is not believed to possess the power to,
exercise control over our management or our policies; (c) has not nominated, and
has  not  sought  to  nominate,  a  director  to  our  board;  and  (d)  has  no
representative serving as an executive officer of the Company, we do not believe
that Capital Bank is our affiliate.

ITEM 14. PRINCIPAL ACCOUNTANT FEES AND SERVICES

Audit Fees

The aggregate fees billed by BDO Seidman, LLP ("BDO") for professional  services
rendered for the audit of the  Company's  annual  financial  statements  for the
fiscal years ended  December 31, 2003 and 2002, for the reviews of the financial
statements  included in the Company's  Quarterly  Reports on Form 10-Q for those
fiscal years, and for review of documents filed with the Securities and Exchange
Commission  for those fiscal  years were  approximately  $195,800 and  $195,423,
respectively.  Approximately  85% and 87%


                                      -81-


of the total hours spent on audit  services  for the Company for the years ended
December 31, 2003 and 2002, respectively,  were spent by Gallogly, Fernandez and
Riley,  LLP ("GFR") members of the BDO alliance  network of firms.  Such members
are not full time, permanent employees of BDO.

Audit-Related Fees

BDO was not  engaged to provide  audit-related  services  to the Company for the
fiscal years ended December 31, 2003 and 2002.

GFR audited the  Company's  401(k) Plan during 2003 and 2002,  and billed $7,800
and $7,860, respectively.

Tax Services

BDO was not engaged to provide  tax  services to the Company for the fiscal year
ended  December 31, 2003.  The aggregate  fees billed by BDO for tax  consulting
services for 2002 were $18,000.

The aggregate fees billed by GFR for tax  compliance  services for 2003 and 2002
were $32,000 and $33,000, respectively.

All Other Fees

BDO was not engaged to provide any other  services to the Company for the fiscal
years ended December 31, 2003 and 2002.

GFR was not engaged to provide any other  services to the Company for the fiscal
years ended December 31, 2003 and 2002.

The Audit Committee of the Company's  Board of Directors has considered  whether
BDO's  provision  of the  services  described  above for the fiscal  years ended
December 31, 2003 and 2002, is compatible with maintaining its independence. The
Audit Committee also considered  services  performed by GFR to determine that it
is compatible with maintaining independence.

Engagement of the Independent Auditor

The Audit Committee is responsible  for approving all  engagements  with BDO and
GFR to perform  audit or non-audit  services for us prior to us engaging BDO and
GFR to provide  those  services.  All of the services  under the headings  Audit
Related,  Tax Services,  and All Other Fees were approved by the Audit Committee
pursuant  to  paragraph  (c)(7)(i)(C)  of  Rule  2-01 of  Regulation  S-X of the
Exchange Act. The Audit Committee's pre-approval policy provides as follows:

      o     The Audit  Committee will review and  pre-approve on an annual basis
            any known audit,  audit-related,  tax and all other services,  along
            with  acceptable  cost  levels,  to be performed by BDO and GFR. The
            Audit  Committee  may revise the  pre-approved  services  during the
            period based on  subsequent  determinations.  Pre-approved  services
            typically include:  statutory audits, quarterly reviews,  regulatory
            filing  requirements,  consultation on new accounting and disclosure
            standards,  employee  benefit plan audits,  reviews and reporting on
            management's internal controls and specified tax matters.

      o     Any proposed  service that is not  pre-approved  on the annual basis
            requires a specific  pre-approval by the Audit Committee,  including
            cost level approval.

      o     The Audit  Committee may delegate  pre-approval  authority to one or
            more of the Audit  Committee  members.  The  delegated  member  must
            report to the Audit Committee,  at the next Audit Committee meeting,
            any pre-approval decisions made.


                                      -82-


PART IV

ITEM 15. EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8-K

The following documents are filed as a part of this report:

(a)(1) Consolidated Financial Statements

       See Item 8 for the Index to Consolidated Financial Statements.

(a)(2) Financial Statement Schedules

       See Item 8 for the  Index to  Consolidated  Financial  Statements  (which
       includes the Index to Financial Statement Schedules)

(a)(3) Exhibits

       The Exhibits  listed in the Exhibit  Index are filed or  incorporated  by
       reference as a part of this report.

(b)    Reports on Form 8-K

       Current report on Form 8-K (Item 9 - Regulation FD Disclosure)  was filed
       by the Company on November 4, 2003,  regarding the financial  results and
       conference call for the third quarter of 2003.


                                      -83-


                                   SIGNATURES

Pursuant to the  requirements of Section 13 or 15(d) of the Securities  Exchange
Act of 1934,  the  registrant  has duly  caused  this report to be signed on its
behalf by the undersigned, thereunto duly authorized.

Perma-Fix Environmental Services, Inc.

   By   /s/ Dr. Louis F. Centofanti                  Date       March 12, 2004
        --------------------------------------                  --------------
        Dr. Louis F. Centofanti
        Chairman of the Board
        Chief Executive Officer

   By   /s/ Richard T. Kelecy                        Date       March 12, 2004
        --------------------------------------                  --------------
        Richard T. Kelecy
        Chief Financial Officer

Pursuant to the requirements of the Securities Exchange Act of 1934, this report
has been signed below by the following  persons on behalf of the  registrant and
in capacities and on the dates indicated.

   By   /s/ Jon Colin                                Date       March 12, 2004
        --------------------------------------                  --------------
        Jon Colin, Director

   By   /s/ Jack Lahav                               Date       March 12, 2004
        --------------------------------------                  --------------
        Jack Lahav, Director

   By   /s/ Alfred C. Warrington IV                  Date       March 12, 2004
        --------------------------------------                  --------------
        Alfred C. Warrington IV, Director

   By   /s/ Mark A. Zwecker                          Date       March 12, 2004
        --------------------------------------                  --------------
        Mark A. Zwecker, Director

   By   /s/ Dr. Louis F. Centofanti                  Date       March 12, 2004
        --------------------------------------                  --------------
        Dr. Louis F. Centofanti, Director

   By   /s/ Joe R. Reeder                            Date       March 12, 2004
        --------------------------------------                  --------------
        Joe R. Reeder, Director

   By   /s/ Charles E. Young                         Date       March 12, 2004
        --------------------------------------                  --------------
        Charles E. Young, Director


                                      -84-


                                   SCHEDULE II

                     PERMA-FIX ENVIRONMENTAL SERVICES, INC.

                      VALUATION AND QUALIFYING ACCOUNTS For
                the years ended December 31, 2003, 2002, and 2001
                             (Dollars in thousands)

                                                Additions
                                               Charged to
                                   Balance at    Costs,                  Balance
                                    Beginning   Expenses                  At End
Description                          Of Year    And Other  Deductions    Of Year
- -----------                          -------    ---------  ----------    -------
Year ended December 31, 2003:         $698        $271        $266        $703
   Allowance for doubtful accounts

Year ended December 31, 2002:
   Allowance for doubtful accounts    $725        $686        $713        $698

Year ended December 31, 2001:
   Allowance for doubtful accounts    $894        $399        $568        $725


                                      -85-


                                  EXHIBIT INDEX

 Exhibit
   No.                             Description
 -------                           -----------
   2.1    Stock Purchase  Agreement,  dated January 18, 2001, among the Company,
          East   Tennessee   Materials  and  Energy   Corporation,   Performance
          Development Corporation,  Joe W. Anderson, M. Joy Anderson, Russell R.
          and Cindy F. Anderson,  Charitable  Remainder Unitrust of William Paul
          Cowell, Kevin Cowell,  Trustee, Joe B. and Angela H. Fincher,  Ken-Ten
          Partners,  Michael W. Light,  Management  Technologies,  Incorporated,
          M&EC  401(k)  Plan and  Trust,  PDC 401(k)  Plan and Trust,  Robert N.
          Parker,  James C.  Powers,  Richard  William  Schenk,  Trustee  of the
          Richard Schenk Trust dated November 5, 1998,  Talahi Partners,  Hillis
          Enterprises,  Inc., Tom Price and Virginia Price, Thomas John Abraham,
          Jr. and Donna  Ferguson  Abraham as  incorporated  by  reference  from
          Exhibit 2.1 to the Company's Form 8-K dated January 31, 2001.

   3(i)   Restated   Certificate   of   Incorporation,   as  amended,   and  all
          Certificates of Designations are incorporated by reference from 3.1(i)
          to the Company's Form 10-Q for the quarter ended September 30, 2002.

   3(ii)  Bylaws are  incorporated by reference from the Company's  Registration
          Statement, No. 33-51874.

   4.1    Specimen  Common Stock  Certificate as  incorporated by reference from
          Exhibit 4.3 to the Company's Registration Statement, No. 33-51874.

   4.2    Loan and Security  Agreement by and between the Company,  subsidiaries
          of  the  Company  as  signatories  thereto,  and  PNC  Bank,  National
          Association,  dated  December 22, 2000, as  incorporated  by reference
          from Exhibit 99.1 to the Company's Form 8-K dated December 22, 2000.

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

   4.4    Note and Warrant  Purchase  Agreement,  dated July 31, 2001, among the
          Company,  AMI, and BEC is  incorporated by reference from Exhibit 99.1
          to the Company's Form 8-K, dated July 30, 2001.

   4.5    Form of 13.50% Senior  Subordinated  Note Due 2006 is  incorporated by
          reference  from Exhibit 99.2 to the Company's Form 8-K, dated July 30,
          2001.

   4.6    Form of Common Stock Purchase Warrant,  expiring July 31, 2008, issued
          by the Company to AMI and BEC to purchase  up to  1,281,731  shares of
          the Company's  Common Stock is  incorporated by reference from Exhibit
          99.3 to the Company's Form 8-K, dated July 30, 2001.

   4.7    Specimen  Certificate  relating to Series 17 Preferred as incorporated
          by reference  from Exhibit 4.4 to the Company's  Form 8-K,  dated June
          15, 2001.

   4.8    Conversion and Exchange  Agreement,  dated May 25, 2001, but effective
          as  of   April   6,   2001,   between   the   Company   and  RBB  Bank
          Aktiengesellschaft  (k/n/a Capital Bank  Grawe-Gruppe) is incorporated
          by reference  from Exhibit 4.5 to the Company's  Form 8-K,  dated June
          15, 2001.

   4.9    Form of Subscription  Agreement incorporated by reference from Exhibit
          4.2 to Company's Form 8-K dated June 15, 2001.

   4.10   Amendment No. 1 to Revolving Credit, Term Loan and Security Agreement,
          dated  as of June  10,  2002,  between  the  Company  and PNC  Bank is
          incorporated  by reference from Exhibit 4.3 to the Company's Form 10-Q
          for the quarter ended September 30, 2002.


                                      -86-


 Exhibit
   No.                             Description
 -------                           -----------
   4.11   Amendment No. 2 to Revolving Credit, Term Loan and Security Agreement,
          dated  as of May 23,  2003,  between  the  Company  and PNC  Bank,  as
          incorporated  by reference from Exhibit 4.4 to the Company's Form 10-Q
          for the quarter ended June 30, 2003, and filed on August 14, 2003.

   4.12   Amendment  No.  3  to  Revolving  Credit,   Term  Loan,  and  Security
          Agreement,  dated as of October 31, 2003,  between the Company and PNC
          Bank, as  incorporated  by reference from Exhibit 4.5 to the Company's
          Form 10-Q for the  quarter  ended  September  30,  2003,  and filed on
          November 10, 2003.

   10.1   1991 Performance Equity Plan of the Company as incorporated  herein by
          reference from Exhibit 10.3 to the Company's  Registration  Statement,
          No. 33-51874.

   10.2   1992  Outside   Directors'   Stock  Option  Plan  of  the  Company  as
          incorporated   by  reference   from  Exhibit  10.4  to  the  Company's
          Registration Statement, No. 33-51874.

   10.3   First  Amendment  to 1992  Outside  Directors'  Stock  Option  Plan as
          incorporated  by reference  from Exhibit 10.29 to the  Company's  Form
          10-K for the year ended December 31, 1994.

   10.4   Second Amendment to the Company's 1992 Outside Directors' Stock Option
          Plan, as incorporated by reference from the Company's Proxy Statement,
          dated November 4, 1994.

   10.5   Third Amendment to the Company's 1992 Outside  Directors' Stock Option
          Plan as incorporated by reference from the Company's Proxy  Statement,
          dated November 8, 1996.

   10.6   Fourth Amendment to the Company's 1992 Outside Directors' Stock Option
          Plan as incorporated by reference from the Company's Proxy  Statement,
          dated April 20, 1998.

   10.7   1993 Non-qualified Stock Option Plan as incorporated by reference from
          the Company's Proxy Statement, dated October 12, 1993.

   10.8   401(K) Profit Sharing Plan and Trust of the Company as incorporated by
          reference from Exhibit 10.5 to the Company's  Registration  Statement,
          No. 33-51874.

   10.9   Stand-Still  Agreement,  dated  January 31,  2001,  among the Company,
          Chem-Met Services, Inc., PNC Bank, National Association,  and RBB Bank
          Aktiengesellschaft  as  incorporated by reference from Exhibit 99.2 to
          the Company's Form 8-K dated December 22, 2000.

   10.10  Warrant,   dated   ,   January   31,   2001,   issued   to  RBB   Bank
          Aktiengesellschaft for the purchase of 105,000 shares of the Company's
          Common Stock as  incorporated  by  reference  from Exhibit 99.5 to the
          Company's  Form 8-K dated  December  22, 2000.  Substantially  similar
          warrants  dated  February 28, 2001 and March 31, 2001 for the purchase
          of 105,000 shares of the Company's  Common Stock each will be provided
          to the Commission upon request.

   10.11  Warrant,  dated  December 22, 2000,  issued by the Registrant to Ryan,
          Beck & Co., LLC (formerly  Ryan,  Beck & Co.,  Inc.) ("Ryan Beck") for
          the  purchase of 213,889  shares of the  Company's  Common  Stock,  as
          incorporated  by reference from Exhibit 99.6 to the Company's Form 8-K
          dated  January  31,  2001.  Substantially  similar  warrants  for  the
          purchase of an aggregate  191,067 shares of the Company's Common Stock
          assigned  by Ryan  Beck to  each of  Randy  F.  Rock  and  Michael  J.
          Kollender,  along with the remaining  98,768  warrants  issued to Ryan
          Beck will be provided to the  Commission  upon request.  Substantially
          similar  warrants,  dated  March 9,  2001  issued to Ryan Beck for the
          purchase of an aggregate  27,344 shares of the Company's  Common Stock
          will  be  provided  to  the  Commission   upon  request,   along  with
          substantially  similar  warrants dated March 9, 2001, for the purchase
          of 16,710 shares of the Company's  Common Stock  assigned by Ryan Beck
          to each of  Randy F.  Rock and  Michael  J.  Kollender.  Substantially
          similar  warrants,  dated  December  22,  2000 for the  purchase of an
          aggregate  694,791  shares of the Company's  Common Stock  assigned by
          Larkspur  Capital  Corporation  ("Larkspur")  to  the  Christopher  T.
          Goodwin  Trust  (3,000  shares),  the Kelsey A.  Goodwin  Trust (3,000
          shares),  Meera  Murdeshwar  (36,000  shares),  Paul Cronson  (219,597
          shares),  Robert C. Mayer,  Jr.  (219,597  shares) and Robert  Goodwin
          (213,597  shares),  along with the remaining 60,764 warrants issued to
          Larkspur  on March 9, 2001 will be  provided  to the  Commission  upon
          request.


                                      -87-


 Exhibit
   No.                             Description
 -------                           -----------
   10.12  Warrant,  dated  January 31,  2001,  for the purchase of shares of the
          Company's  Common Stock issued by the Company to BHC Interim  Funding,
          L.P. as  incorporated  by reference from Exhibit 99.5 to the Company's
          Form 8-K dated January 31, 2001.

   10.13  Basic Oak Ridge Agreement between East Tennessee  Materials and Energy
          Corporation  (M&EC) and Bechtel  Jacobs  Company,  LLC No.  1GB-99446V
          dated June 23, 1998, as incorporated by reference from Exhibit 10.1 to
          the Company's Form 10-Q for the quarter ended September 30, 1998.

   10.14  Basic Oak Ridge Agreement between East Tennessee  Materials and Energy
          Corporation  (M&EC) and Bechtel  Jacobs  Company,  LLC No.  1GB-99447V
          dated June 23, 1998, as incorporated by reference from Exhibit 10.2 to
          the Company's Form 10-Q for the quarter ended September 30, 1998.

   10.15  Basic Oak Ridge Agreement between East Tennessee  Materials and Energy
          Corporation  (M&EC) and Bechtel  Jacobs  Company,  LLC No.  1GB-99448V
          dated June 23, 1998, as incorporated by reference from Exhibit 10.3 to
          the Company's Form 10-Q for the quarter ended September 30, 1998.

   10.16  General  agreement   between  East  Tennessee   Materials  and  Energy
          Corporation (M&EC) and the Company dated May 27, 1998, as incorporated
          by  reference  from Exhibit  10.4 to the  Company's  Form 10-Q for the
          quarter ended September 30, 1998.

   10.17  Appendix B to general agreement  between East Tennessee  Materials and
          Energy  Corporation  (M&EC) and the Company dated November 6, 1998, as
          incorporated by reference from Exhibit 10.5 to the Company's Form 10-Q
          for the quarter ended September 30, 1998.

   10.18  Subcontract Change Notice between East Tennessee  Materials and Energy
          Corporation  and Bechtel Jacobs Company,  LLC, No.  BA-99446/7 and 8F,
          dated July 2, 2002, are  incorporated  by reference from Exhibit 10.24
          to the Company's Registration Statement No. 333-70676.

   10.19  Registration Rights Agreement, dated July 31, 2001, among the Company,
          AMI, and BEC is  incorporated  by  reference  from Exhibit 99.5 to the
          Company's Form 8-K, dated July 30, 2001.

   10.20  Senior  Subordination  Agreement,  dated  July  31,  2001,  among  the
          Company, PNC Bank, National Association,  AMI, and BEC is incorporated
          by reference  from Exhibit 99.7 to the Company's  Form 8-K, dated July
          30, 2001.

   10.21  Option Agreement, dated July 31, 2001, among the Company, AMI, and BEC
          is  incorporated  by reference from Exhibit 99.8 to the Company's Form
          8-K, dated July 30, 2001.

   10.22  Promissory  Note,  dated  June 7,  2001,  issued  by M&EC in  favor of
          Performance  Development Corporation is incorporated by reference from
          Exhibit 10.1 to the Company's Form 8-K, dated June 15, 2001.

   10.23  Form 433-D Installment  Agreement,  dated June 11, 2001,  between M&EC
          and the Internal  Revenue  Service is  incorporated  by reference from
          Exhibit 10.2 to the Company's Form 8-K, dated June 15, 2001.

   10.24  Common  Stock  Purchase  Warrant,  dated July 9, 2001,  granted by the
          Registrant to Capital  Bank-Grawe  Gruppe AG for the right to purchase
          up to 1,839,405 shares of the Registrant's Common Stock at an exercise
          price of $1.75 per share  incorporated by reference from Exhibit 10.12
          to the Company's Registration Statement, No. 333-70676.

   10.25  Common  Stock  Purchase  Warrant,  dated July 9, 2001,  granted by the
          Registrant to Herbert  Strauss for the right to purchase up to 625,000
          shares of the Registrant's  Common Stock at an exercise price of $1.75
          per  share,  incorporated  by  reference  from  Exhibit  10.13  to the
          Company's Registration Statement, No. 333-70676.

   10.26  Warrant  Agreement,  dated July 31, 2001, granted by the Registrant to
          Paul  Cronson  for the right to  purchase  up to 43,295  shares of the
          Registrant's  Common  Stock at an  exercise  price of $1.44 per share,
          incorporated   by  reference  from  Exhibit  10.20  to  the  Company's
          Registration Statement, No. 333-70676. Substantially similar Warrants,
          dated July 31,


                                      -88-


          2001,  for the right to purchase up to an aggregate  218,752 shares of
          the Registrant's  Common Stock at an exercise price of $1.44 per share
          were granted by the Registrant to Ryan Beck (6,836 shares),  Ryan Beck
          (54,688),  Michael  Kollender  (37,598  shares),  Randy  Rock  (37,598
          shares),  Robert Goodwin (43,294 shares), Robert C. Mayer, Jr. (43,294
          shares), and Meera Murdeshwar (6,837 shares).  Copies will be provided
          to the Commission upon request.

   10.27  Warrant to Purchase Common Stock,  dated July 30, 2001, granted by the
          Registrant to David Avital for the purchase of up to 143,000 shares of
          the Registrant's Common Stock at an exercise price of $1.75 per share,
          incorporated   by  reference  from  Exhibit  10.21  to  the  Company's
          Registration Statement, No. 333-70676.  Substantially similar Warrants
          for the purchase of an aggregate 4,254,566 were issued to Capital Bank
          (842,995  shares),  CICI 1999 Qualified Annuity Trust (85,715 shares),
          Gerald D. Cramer (85,715 shares),  CRM 1999 Enterprise Fund 3 (200,000
          shares),  Craig S. Eckenthal (57,143 shares), Danny Ellis Living Trust
          (250,000 shares), Europa International,  Inc. (571,428 shares), Harvey
          Gelfenbein (28,571 shares), A. C. Israel Enterprises (285,715 shares),
          Kuekenhof Partners, L.P. (40,000), Kuekenhof Equity Fund, L.P. (60,000
          shares), Jack Lahav (571,429 shares),  Joseph LaMotta (28,571 shares),
          Jay B. Langner (28,571 shares),  The F. M. Grandchildren Trust (42,857
          shares),  Mathers Associates (228,571 shares),  Peter Melhado (115,000
          shares), Pamela Equities Corp. (42,857 shares), Josef Paradis (143,000
          shares),  Readington  Associates  (57,143  shares),  Dr. Ralph Richart
          (225,000  shares),  Edward J.  Rosenthal  Profit  Sharing Plan (28,571
          shares),  Yariv Sapir IRA (85,714  shares),  and Bruce Wrobel (150,000
          shares), respectively.  Copies will be provided to the Commission upon
          request.

   10.28  Common Stock  Purchase  Warrant,  dated July 30, 2001,  granted by the
          Registrant  to Ryan,  Beck & Co. for the purchase of 20,000  shares of
          the Registrant's Common Stock at an exercise price of $1.75 per share,
          incorporated   by  reference  from  Exhibit  10.22  to  the  Company's
          Registration Statement, No. 333-70676. Substantially similar Warrants,
          dated July 30, 2001, for the purchase of an aggregate 74,000 shares of
          the Registrant's  Common Stock at an exercise price of $1.75 per share
          were issued to Ryan, Beck & Co., LLC (14,000 shares), Larkspur Capital
          Corporation  (34,000  shares),  and  National  Securities  Corporation
          (40,000  shares).  Copies  will be  provided  to the  Commission  upon
          request.

   10.29  Common Stock  Purchase  Warrant,  dated July 31, 2001,  granted by the
          Registrant to Associated  Mezzanine  Investors-PESI  (I), L.P. for the
          purchase of up to 712,073 shares of the  Registrant's  Common Stock at
          an exercise price of $1.50 per share,  incorporated  by reference from
          Exhibit 10.23 to the Company's Registration Statement,  No. 333-70676.
          A substantially similar Warrant was issued to Bridge East Capital L.P.
          for the right to purchase of up to 569,658 shares of the  Registrant's
          Common  Stock,  and a copy will be  provided  to the  Commission  upon
          request.

   10.30  2003 Outside  Directors'  Stock Plan of the Company as incorporated by
          reference from Exhibit B to the Company's 2003 Proxy Statement.

   10.31  2003 Employee  Stock Purchase Plan of the Company as  incorporated  by
          reference from Exhibit C to the Company's 2003 Proxy Statement.

   21.1   List of Subsidiaries

   23.1   Consent of BDO Seidman, LLP

   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 furnished pursuant to 18 U.S.C. Section 1350.

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


                                      -89-