CHEM MET SERVICES COMBINED ENTITIES
UNAUDITED COMBINED BALANCE SHEET
March 31, 1999
(Amounts In Thousands)
March 31, Sept. 30,
1999 1998
____________________________________________________________________________
ASSETS
Current Assets:
Cash and cash equivalents $184 $334
Restricted Cash equivalents and investments 471 495
Accounts Receivable, net of allowance
for doubtful accounts 4,937 5,043
Inventories
Prepaid Expenses 28 28
Other Receivables 20 26
_____ _____
Total Current Assets 5,640 5,926
_____ _____
Property and equipment,
Net of accumulated depreciation 6,508 6,636
_____ _____
Intangibles and other assets:
Permits, net of accumulated amortization
Note Receivable - Officer 1,065 1,065
Goodwill, net of accumulated amortization 30 30
Other assets 1 6
______ ______
Total other assets 1,096 1,101
______ ______
Total Assets $13,244 $13,663
====== ======
CHEM MET SERVICES COMBINED ENTITIES
UNAUDITED COMBINED BALANCE SHEET
March 31, 1999
(Amounts In Thousands)
March 31, Sept. 30,
1999 1998
____________________________________________________________________________
LIABILITIES AND STOCKHOLDER'S EQUITY
Current liabilities:
Accounts Payable $1,515 $1,638
Accounts Payable-Intercompany 0 0
Accrued Expenses 1,203 1,078
Current portion of settlements payable 1,044 1,044
Current portion of long-term debt 2,355 2,482
______ _____
Total current liability 6,117 6,242
______ _____
Long-term Liabilities:
Environmental accruals 4,430 4,430
Accrued closure costs 450 450
Long-term debt, less current portion 1,425 1,554
Long-term portion of settlements payable 192 264
______ _____
Total long-term liabilities 6,497 6,698
______ _____
Stockholder's Equity
Preferred Stock
Common Stock 77 77
Redeemable warrants
Additional paid-in capital
Accumulated Deficit 553 646
______ ______
Total stockholder's equity 630 723
______ ______
Total liabilities and stockholder's equity $13,244 $13,663
====== ======
CHEM MET SERVICES COMBINED ENTITIES
CONSOLIDATED STATEMENTS OF OPERATIONS
Three Months Ended Six Months Ended
March 31 March 31
(Amounts in Thousands, __________________ __________________
Except for Share Amounts) 1999 1998 1999 1998
_____________________________________________________________________________
Net Revenues $5,079 $5,503 $10,966 $10,755
Cost of Goods Sold 3,607 3,359 7,124 6,501
______ ______ ______ ______
Gross Profit 1,472 2,144 3,842 4,254
Selling, General and
Administration 1,756 1,653 3,481 3,124
Depreciation and Amortization 138 150 288 285
______ ______ ______ ______
Income (Loss) from Operations (422) 341 73 845
Other Income (Expense):
Interest Income 50 (6) 54 21
Interest Expense (63) (86) (167) (163)
Other (21) 0 (4) 0
______ ______ ______ ______
Net Income (456) 249 (44) 703
====== ====== ====== ======
CHEM MET SERVICES COMBINED ENTITIES
STATEMENT OF CASH FLOWS
Six Months Ended
March 31,
(Amounts in Thousands, _________________
Except for Share Amounts) 1999 1998
_____________________________________________________________________________
Cash flows from operating activities:
Net income (loss) from continuing operations (44) 703
Adjustments to reconcile net income (loss) to
cash provided by continuing operations:
Depreciation and amortization 288 285
Provision for bad debt and other re -- --
Gain on sale of plant, property and -- --
Changes in assets and liabilities
Accounts receivable 106 (1,084)
Prepaid expenses, inventories and o 6 30
Accounts payable and accrued expenses 2 (487)
____ ____
Net cash provided by continuing operations 358 (553)
____ ____
Cash flows from investing activities:
Purchases of property and equipment, net (160) --
Proceeds from sale of property and equipment -- --
Change in restricted cash, net (24) (63)
____ ____
Net cash used in investing activities (184) (63)
____ ____
Cash flow as from financing activities:
Long-term financing new equipment 160 --
Principal repayments on long-term debt (3) --
Proceeds from issuance of stock -- --
____ ____
Net cash used in financing activities 157 0
____ ____
Increase (Decrease) in cash 331 (616)
Cash Beginning 334 600
____ ____
Cash Ending $665 ($16)
==== ====