UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549


                                    FORM 10-Q

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

                For the Quarterly Period Ended September 30, 2002

                                       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 Number 0-11688


                          AMERICAN ECOLOGY CORPORATION
                          ----------------------------
             (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)

                     DELAWARE                             95-3889638
                     --------                             ----------
         (State or other jurisdiction of              (I.R.S. Employer
         incorporation  or organization)           Identification Number)

                  Lakepointe Centre I,
               300 E. Mallard, Suite 300
                       Boise, Idaho                        83706
                       ------------                        -----
         (Address of principal executive offices)        (Zip Code)

                                 (208) 331-8400
                                 --------------
              (Registrant's telephone number, including area code)

Indicate  by  a  check  mark  whether  the  Registrant (1) has filed all reports
required  to  be filed by Sections 13 or 15(d) of the Securities Exchange Act of
1934  during  the  preceding  12 months, and (2) has been subject to such filing
requirements  for  the  past  90  days.
                                  Yes [X]   No [ ]



At November 12, 2002, Registrant had outstanding 14,528,996 shares of its Common
Stock.



                          AMERICAN ECOLOGY CORPORATION
                      QUARTERLY REPORT ON FORM 10-Q FOR THE
                      THREE MONTHS ENDED SEPTEMBER 30, 2002


                                TABLE OF CONTENTS


                          PART I. FINANCIAL INFORMATION


                                                                            PAGE

Item 1.    Financial Statements

           Consolidated Balance Sheets
              (Unaudited)                                                      4

           Consolidated Statements of Operations
              (Unaudited)                                                      5

           Consolidated Statements of Cash Flows
              (Unaudited)                                                      6

           Notes to Consolidated Financial Statements                          7

Item 2.    Management's Discussion and Analysis of Financial Condition
              and Results of Operations                                       13

Item 3.    Quantitative and Qualitative Disclosures About Market Risk         24

Item 4.    Controls and Procedures                                            24


                           PART II. OTHER INFORMATION



Item 1.    Legal Proceedings                                                  24

Item 2.    Changes in Securities and Use of Proceeds                          26

Item 3.    Defaults Upon Senior Securities                                    26

Item 4.    Submission of Matters to a Vote of Security Holders                26

Item 5.    Other Information                                                  26

Item 6.    Exhibits and Reports on Form 8-K                                   26

           Signatures                                                         27


                                        2



OFFICERS                                        CORPORATE OFFICE
- --------                                        ----------------
                                             

Stephen A. Romano                               Lakepointe Centre I
Chief Executive Officer, President and Chief    American Ecology Corporation
Operating Officer                               300 East Mallard Drive, Suite 300
                                                Boise, Idaho 83706
James R. Baumgardner                            (208) 331-8400
Senior Vice President, Chief Financial Officer  (208) 331-7900 (fax)
Treasurer and Secretary                         www.americanecology.com
                                                -----------------------

Michael J. Gilberg
Vice President and Controller                   COMMON STOCK
                                                ------------
                                                American Ecology Corporation's common stock
DIRECTORS                                       trades on the Nasdaq National Market under the
- ---------                                       symbol ECOL.
Roger P. Hickey, Chairman
President
Chicago Partners
                                                FINANCIAL REPORTS
                                                -----------------
Rotchford L. Barker                             A copy of American Ecology Corporation
Independent Businessman                         Annual and Quarterly Reports, as filed on Form 10-K
                                                and 10-Q with the Securities and Exchange
John M. Couzens                                 Commission, may be obtained by writing:
President and Chief Executive Officer           Lakepointe Centre I
Qwest Digital Media                             300 E. Mallard, Suite 300
                                                Boise, Idaho 83706
Roy C. Eliff                                    or at www.americanecology.com
                                                      -----------------------
Independent Businessman

Edward F. Heil                                  TRANSFER AGENT
                                                --------------
Sole Member                                     Mellon Investor Services LLC
E.F. Heil, LLC                                  Overpeck Centre
                                                85 Challenger Road
Stephen A. Romano                               Ridgefield Park, New Jersey 07660
Chief Executive Officer, President and Chief    (201) 296-4000
Operating Officer                               or at www.mellon-investor.com

Paul F. Schutt
Chairman of the Board                           AUDITOR
                                                -------
Nuclear Fuel Services, Inc.                     Moss Adams LLP
                                                1001 Fourth Avenue, Suite 2900
                                                Seattle, WA  98154



                                        3



PART  I.  FINANCIAL INFORMATION
- -------------------------------
ITEM  1.  FINANCIAL STATEMENTS.

                                         AMERICAN ECOLOGY CORPORATION
                                          CONSOLIDATED BALANCE SHEETS
                                                  (UNAUDITED)
                                     ($ IN 000'S EXCEPT PER SHARE AMOUNTS)


                                                                                September 30,    December 31,
                                                                                    2002             2001
                                                                               ---------------  --------------
                                                                                          
ASSETS
Current Assets:
     Cash and cash equivalents                                                 $        3,051   $       4,476
     Receivables (trade and other), net of allowance for
          doubtful accounts of $666 and $1,176 respectively                            12,244          12,674
     Income tax receivable                                                                740             740
     Prepayments and other                                                              1,119           1,881
                                                                               ---------------  --------------
          Total current assets                                                         17,154          19,771

Cash and investment securities, pledged                                                   244             243
Property and equipment, net                                                            39,086          34,265
Facility development projects                                                          27,430          27,430
Other assets                                                                            3,507           5,115
                                                                               ---------------  --------------
          Total assets                                                         $       87,421   $      86,824
                                                                               ===============  ==============

LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
     Current portion of long term debt                                         $        3,973   $       9,860
     Short term line of credit                                                             --           5,000
     Accounts payable                                                                   1,830           2,408
     Accrued liabilities                                                                7,695          12,121
     Current portion of accrued closure and post closure obligations                    1,016             700
     Income taxes payable                                                                  20             250
                                                                               ---------------  --------------
          Total current liabilities                                                    14,534          30,339

Long term accrued liabilities                                                           2,624           1,843
Long term debt, excluding current portion                                               6,965           2,593
Closure and post closure obligation, excluding current portion                         13,762          25,633
Commitments and contingencies
Shareholders' equity:
     Convertible preferred stock, $.01 par value,
          1,000,000 shares authorized, none issued                                         --              --
     Series D cumulative convertible preferred stock, $.01 par value,
          100,001 authorized and issued, 5,263 shares converted and retired                 1               1
     Series E redeemable convertible preferred stock, $10.00 par value,
          300,000 authorized and issued, 300,000 shares converted and retired              --              --
     Common stock, $.01 par value, 50,000,000 authorized, 14,528,996
          and 13,766,485 shares issued and outstanding respectively                       145             138
     Additional paid-in capital                                                        55,763          54,637
     Accumulated deficit                                                               (6,373)        (28,360)
                                                                               ---------------  --------------
             Total shareholders' equity                                                49,536          26,416
                                                                               ---------------  --------------
      Total liabilities and shareholders' equity                               $       87,421   $      86,824
                                                                               ===============  ==============

See  notes  to  consolidated  financial  statements.



                                        4



                                       AMERICAN ECOLOGY CORPORATION
                                   CONSOLIDATED STATEMENTS OF OPERATIONS
                                                (UNAUDITED)
                                   ($ IN 000'S EXCEPT PER SHARE AMOUNTS)


                                                                    Three Months Ended   Nine Months Ended
                                                                    ------------------   -----------------
                                                                       September 30,      September 30,
                                                                       -------------      -------------
                                                                      2002      2001      2002      2001
                                                                    --------  --------  --------  --------
                                                                                      
Revenue                                                             $15,774   $13,896   $50,932   $40,493
Direct operating costs                                               10,848     9,326    31,789    25,775
                                                                    --------  --------  --------  --------

Gross profit                                                          4,926     4,570    19,143    14,718
Selling, general and administrative expenses                          3,982     5,498    12,261    14,494
                                                                    --------  --------  --------  --------
Income (loss) from operations                                           944      (928)    6,882       224

Investment income                                                         7        24        23       231
Interest expense                                                        227       294       751       898
Gain on sale of assets                                                   43        50       126       162
Other income (expense)                                                   39       (34)     (545)      990
                                                                    --------  --------  --------  --------

Net income (loss) before income taxes                                   806    (1,182)    5,735       709
Income tax expense (benefit)                                           (226)       30      (226)      114
                                                                    --------  --------  --------  --------

Net income (loss) before cumulative effect of accounting change       1,032    (1,212)    5,961       595
Cumulative effect of accounting change                                   --        --    16,323        --
                                                                    --------  --------  --------  --------

Net income (loss)                                                     1,032    (1,212)   22,284       595
Preferred stock dividends                                               100        99       297       295
                                                                    --------  --------  --------  --------

Net income (loss) available to common shareholders                  $   932   $(1,311)  $21,987   $   300
                                                                    ========  ========  ========  ========

Basic earnings from continuing operations                               .06      (.10)      .40       .02
Basic earnings from cumulative effect of accounting change               --        --      1.14        --
                                                                    --------  --------  --------  --------
Basic earnings per share                                            $   .06   $  (.10)  $  1.54   $   .02
                                                                    ========  ========  ========  ========

Diluted earnings from continuing operations                             .06      (.10)      .36       .02
Diluted earnings from cumulative effect of accounting change             --        --      1.03        --
                                                                    --------  --------  --------  --------
Diluted earnings per share                                          $   .06   $  (.10)  $  1.39   $   .02
                                                                    ========  ========  ========  ========

Dividends paid per common share                                     $     -   $    --   $    --   $    --
                                                                    ========  ========  ========  ========

Pro forma results as if FAS 143 was implemented Jan 1, 2001:

Net income (loss) before cumulative effect of accounting change,    $ 1,032   $(1,212)  $ 5,961   $   595
as previously reported
Less pro forma accretion of closure and post closure liability           --      (252)       --      (756)
Less pro forma amortization of closure asset                             --       (70)       --      (210)
Plus previous closure and post closure liability expenses                --       103        --       332
                                                                    --------  --------  --------  --------
Pro forma net income (loss)                                         $ 1,032   $(1,431)  $ 5,961   $   (39)
                                                                    ========  ========  ========  ========

Diluted earnings per share before cumulative effect of accounting       .06      (.10)      .36       .02
change, as previously reported
Less pro forma expenses, plus previous expenses                          --      (.01)       --      (.03)
                                                                    --------  --------  --------  --------
Pro forma diluted earnings per share                                $   .06   $  (.11)  $   .36   $ (.01))
                                                                    ========  ========  ========  ========

See notes to consolidated financial statements.



                                        5



                                AMERICAN ECOLOGY CORPORATION
                            CONSOLIDATED STATEMENTS OF CASH FLOWS
                                         (UNAUDITED)
                                        ($ in 000's)

                                                               Nine Months Ended September 30,
                                                                    2002           2001
                                                                -------------  -------------
                                                                         
Cash flows from operating activities:
     Net income                                                 $     22,284   $        595
     Adjustments to reconcile net income to net cash provided
        (used) by operating activities:
        Depreciation, amortization, and accretion                      5,487          3,953
        Cumulative effect of accounting change                       (16,323)            --
        (Gain) on sale of assets                                        (126)          (162)
     Changes in assets and liabilities:
        Receivables                                                      430            728
        Other assets                                                      (7)        (4,269)
        Accounts payable and accrued liabilities                      (4,520)        (3,379)
        Income tax payable                                                (4)           205
        Facility closure and post closure obligations                   (787)            68
                                                                -------------  -------------
Net cash provided (used) by operating activities                       6,434         (2,261)

Cash flows from investing activities:
        Capital expenditures                                          (2,629)        (2,656)
        Proceeds from sales of assets                                    152            162
        Acquisition of Envirosafe Services of Idaho, Inc.                 --          2,575
        Transfers from cash and investment securities, pledged            --            435
                                                                -------------  -------------
Net cash provided (used) by investing activities                      (2,477)           516

Cash flows from financing activities:
        Proceeds from issuances and indebtedness                          12          4,005
        Payments of indebtedness                                      (6,527)        (4,813)
        Stock purchased and canceled in forward split                     --           (149)
        Stock options and warrants exercised                           1,133             40
                                                                -------------  -------------
Net cash (used) by financing activities                               (5,382)          (917)

Decrease in cash and cash equivalents                                 (1,425)        (2,662)
Cash and cash equivalents at beginning of period                       4,476          4,122
                                                                -------------  -------------
Cash and cash equivalents at end of period                      $      3,051   $      1,460
                                                                =============  =============

Supplemental disclosures of cash flow information:
Cash paid during the period for:
        Interest expense                                        $        751   $        249
        Income taxes                                                       4            130
Non-cash investing and financing activities:
        Acquisition of equipment with notes/capital leases                --          3,006
        Acquisition of Envirosafe Services of Idaho, Inc.                 --         18,541
        Preferred stock dividends accrued                                297            295
        Transfer of prepaid assets to settle closure liability           462             --

See notes to consolidated financial statements.



                                        6

AMERICAN  ECOLOGY  CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE  1.  BASIS  OF  PRESENTATION

In  the opinion of management, the accompanying unaudited consolidated financial
statements  contain  all adjustments and disclosures necessary to present fairly
the  financial  position,  results  of  operations,  and  cash flows of American
Ecology  Corporation  and  its wholly-owned subsidiaries (the "Company").  These
financial  statements and notes should be read in conjunction with the financial
statements  and  notes included in the Company's 2001 Annual Report on Form 10-K
for  the  year  ended  December 31, 2001, filed with the Securities and Exchange
Commission.

Certain  reclassifications  of  prior  quarter amounts have been made to conform
with  current quarter presentation, none of which affect previously recorded net
income.

NOTE  2.  EARNINGS  PER  SHARE

Basic  earnings  per  share are computed based on net income available to common
shareholders  and  the  weighted  average  number  of common shares outstanding.
Diluted  earnings  per  share  reflect the assumed issuance of common shares for
outstanding  options  and  conversion  of  warrants.  The computation of diluted
earnings  per  share  does not assume exercise or conversion of securities whose
exercise  price  is  greater  than  the average common share market price as the
assumed  conversion  of  these  securities  would increase earnings per share or
decrease  loss  per  share.



                                                          Three Months Ended  Nine Months Ended
                                                          ------------------  -----------------
                                                              September 30,    September 30,
                                                              -------------    -------------
(in thousands)                                              2002      2001     2002     2001
                                                           -------  --------  -------  -------
                                                                           
Net income before cumulative effect of accounting change   $ 1,032  $(1,212)  $ 5,961  $   595
Cumulative effect of accounting change                          --       --    16,323       --
                                                           -------  --------  -------  -------
Net income                                                   1,032   (1,212)   22,284      595

Less preferred stock dividends                                 100       99       297      295
                                                           -------  --------  -------  -------

Net income available to common shareholders                $   932  $(1,311)  $21,987  $   300
                                                           =======  ========  =======  =======

Weighted average shares outstanding:
  Common shares                                             14,518   13,721    14,236   13,721
  Effect of dilutive shares                                  1,718    3,696     1,601    3,696
                                                           -------  --------  -------  -------

Weighted average shares outstanding                         16,236   17,417    15,837   17,417
                                                           =======  ========  =======  =======


NOTE  3.  EQUITY

In  1996,  the  Company issued 300,000 shares of Series E Redeemable Convertible
Preferred  Stock  ("Series  E")  that  were  retired in 1998. The Series E stock
carried  3,000,000  warrants  with  a  $1.50  per  share  exercise  price.

On  March  29, 2002, a Series E warrant holder serving on the Company's Board of
Directors exercised 650,000 Series E warrants. The Company issued 650,000 shares
of common stock and received cash in the amount of $975,000 in this transaction.
At  September 30, 2002 there were 2,350,000 Series E warrants outstanding, which
expire  July  1,  2003.

The Company accounts for options under APB Opinion No. 25, "Accounting for Stock
Issued  to  Employees".  Under  this  opinion,  the  Company  has  not  recorded
compensation  costs for options during 2002 and 2001.  Substantially all options
outstanding  are  100%  vested  as  of  the  grant  date.


                                        7

The  fair  value  of  each  option  grant  is  estimated using the Black-Scholes
option-pricing  model  with  the  following  assumptions:



                                                 Three Months Ended Sep 30,  Nine Months Ended Sep 30,
                                                 -------------------------   -------------------------
                                                    2002          2001          2002          2001
                                                 -----------  ------------  ------------  ------------
                                                                              
Expected volatility                                  80-105%           --%       49-105%           51%
Risk-free interest rates                               4.75%           --%         4.75%         7.00%
Expected lives                                      10 years      -- years      10 years      10 years
Dividend yield                                            0%           --%            0%            0%
Weighted-average fair value of options granted
     during the period (Black-Scholes)           $     2.66   $         --  $      1.92   $      1.14

Under option:
Options outstanding, beginning of period            954,150      1,478,198    1,128,650     1,448,898
Granted                                              17,500             --      147,500        50,000
Exercised                                          (105,500)            --     (107,500)       20,700
Canceled                                           (101,000)            --     (403,500)           --
                                                 -----------  ------------  ------------  ------------
Options outstanding, end of period                  765,150      1,478,198      765,150     1,478,198
                                                 ===========  ============  ============  ============

Price range per share of outstanding options     $2.25-4.50   $ 1.00-14.75  $1.00-14.75   $1.00-14.75

Price range per share of options exercised       $1.25-1.94   $         --  $  1.25-300   $ 1.25-1.69

Price range per share of options canceled        $1.25-3.00   $         --  $1.06-12.17   $        --

Options exercisable at end of period                765,150      1,020,700      765,150     1,121,872
                                                 ===========  ============  ============  ============

Options available for future grant                1,709,350      1,503,350    1,709,350     1,503,350
                                                 ===========  ============  ============  ============

Pro forma cost of options:
Per share                                        $       --   $         --  $       .02   $        --
Dollars                                          $   47,000   $         --  $   283,000   $    57,000


NOTE  4.  OPERATING  SEGMENTS

The  Company  conducts  business  through  three  operating  segments, Operating
Disposal Facilities, Non-Operating Disposal Facilities, and Processing and Field
Services.  These segments reflect the Company's internal reporting structure and
is  consistent  with  management's  view of the business. The Operating Disposal
Facility  segment  represents  facilities  currently  accepting  hazardous,
non-hazardous  and  radioactive waste. Operating Disposal Facilities include the
Beatty,  Nevada, Grand View, Idaho, and Robstown, Texas hazardous waste disposal
facilities,  the  Richland,  Washington  low-level  radioactive  waste  ("LLRW")
disposal  facility, and the Robstown, Texas municipal solid waste and industrial
waste  disposal facility. The Non-Operating Disposal Facility segment represents
facilities  that no longer accept waste or require additional approvals to begin
operation  including  the  Winona,  Texas;  Sheffield,  Illinois;  Ward  Valley,
California;  and  Butte,  Nebraska  locations. The Processing and Field Services
segment  aggregates, volume-reduces, and performs remediation and other clean-up
services on radioactive and other hazardous material, but excludes processing or
treatment  performed  at  the  Operating Disposal Facilities. The Processing and
Field  Services  segment  operates  out  of  the  Company's Oak Ridge, Tennessee
facility.

Income  taxes  are  assigned to Corporate. All other items are included in their
originating  segment.  Inter-company  transactions have been eliminated from the
segment  information  and  are  not  significant  between  segments.
Quarterly  financial  information  for  the  Company's  reportable  segments  is
summarized  below.


                                        8



($in 000's)                               OPERATING     NON-OPERATING    PROCESSING
                                           DISPOSAL       DISPOSAL       AND FIELD
                                          FACILITIES     FACILITIES       SERVICES     CORPORATE    TOTAL
THREE MONTHS ENDED SEPTEMBER 30, 2002
- -------------------------------------
===========================================================================================================
                                                                                    
Revenue                                  $    11,575   $           94   $     4,105   $       --   $15,774
Direct cost                                    6,013              465         4,370           --    10,848
                                         ------------  ---------------  ------------  -----------  --------
Gross profit (loss)                            5,562             (371)         (265)          --     4,926
S,G&A                                          1,707               42         1,144        1,089     3,982
                                         ------------  ---------------  ------------  -----------  --------
Income (loss) from operations                  3,855             (413)       (1,409)      (1,089)      944
Investment income                                  2               --            --            5         7
Gain on sale of assets                            32                4             6            1        43
Interest expense                                 216               --             6            5       227
Other income (expense)                            40               (2)            1           --        39
                                         ------------  ---------------  ------------  -----------  --------
Income (loss) before income taxes              3,713             (411)       (1,408)      (1,088)      806
Income taxes (benefit)                            --               --            --         (226)     (226)
Net income (loss)                        $     3,713   $         (411)  $    (1,408)  $     (862)  $ 1,032
Depreciation and accretion expense       $     1,571   $          114   $       137   $       17   $ 1,839
Total assets                             $    46,214   $       27,544   $     7,840   $    5,823   $87,421
THREE MONTHS ENDED SEPTEMBER 30, 2001
- -------------------------------------
===========================================================================================================
Revenue                                  $    10,238   $           40   $     3,618   $       --   $13,896
Direct cost                                    6,567              201         2,558           --     9,326
                                         ------------  ---------------  ------------  -----------  --------
Gross profit (loss)                            3,671             (161)        1,060           --     4,570
S,G&A                                          2,158               98         1,167        2,075     5,498
                                         ------------  ---------------  ------------  -----------  --------
Income (loss) from operations                  1,513             (259)         (107)      (2,075)     (928)
Investment income                                 14               --            --           10        24
Gain on sale of assets                            40               --            10           --        50
Interest expense                                 228               --             6           60      2 94
Other income                                     (36)              --             1            1       (34)
                                         ------------  ---------------  ------------  -----------  --------
Income (loss) before income taxes              1,303             (259)         (102)      (2,124)   (1,182)
Income taxes                                      --               --            --           30        30
                                         ------------  ---------------  ------------  -----------  --------
Net income (loss)                        $     1,303   $         (259)  $      (102)  $   (2,154)  $(1,212)
Depreciation expense                     $     1,161   $           --   $       117   $       16   $ 1,294
Total assets                             $    43,947   $       27,486   $     8,165   $    2,989   $82,587
NINE MONTHS ENDED SEPTEMBER 30, 2002
- ------------------------------------
===========================================================================================================
REVENUE                                  $    36,640   $          274   $    14,018   $       --   $50,932
DIRECT COST                                   18,447            1,044        12,298           --    31,789
                                         ------------  ---------------  ------------  -----------  --------
GROSS PROFIT (LOSS)                           18,193             (770)        1,720           --    19,143
S,G&A                                          6,414               97         3,064        2,686    12,261
                                         ------------  ---------------  ------------  -----------  --------
INCOME (LOSS) FROM OPERATIONS                 11,779             (867)       (1,344)      (2,686)    6,882
INVESTMENT INCOME                                 10               --            --           13        23
GAIN ON SALE OF ASSETS                           115                4             6            1       126
INTEREST EXPENSE                                 676               --            22           53       751
OTHER INCOME (EXPENSE)                            72             (489)         (255)         127      (545)
                                         ------------  ---------------  ------------  -----------  --------
INCOME (LOSS) BEFORE INCOME TAXES             11,300           (1,352)       (1,615)      (2,598)    5,735
INCOME TAXES (BENEFIT)                            --               --            --         (226)    ( 226)
CUMULATIVE EFFECT OF ACCOUNTING
CHANGE                                        18,165            1,548        (3,390)          --    16,323
                                         ------------  ---------------  ------------  -----------  --------
NET INCOME (LOSS)                        $    29,465   $          196   $    (5,005)  $   (2,372)  $22,284
DEPRECIATION EXPENSE                     $     4,689   $          343   $       406   $       49   $ 5,487
TOTAL ASSETS                             $    46,214   $       27,544   $     7,840   $    5,823   $87,421


                                        9

NINE MONTHS ENDED SEPTEMBER 30, 2001
- ------------------------------------
===========================================================================================================
Revenue                                  $    31,555   $           61   $     8,877   $       --   $40,493
Direct cost                                   17,240              755         7,780           --    25,775
                                         ------------  ---------------  ------------  -----------  --------
Gross profit (loss)                           14,315             (694)        1,097           --    14,718
S,G&A                                          5,983              237         3,368        4,906    14,494
                                         ------------  ---------------  ------------  -----------  --------
Income (loss) from operations                  8,332             (931)       (2,271)      (4,906)      224
Investment income                                181                7            --           43       231
Gain on sale of assets                           133               --            29           --       162
Interest expense                                 767               --            39           92       898
Other income                                     326               --             1          663       990
                                         ------------  ---------------  ------------  -----------  --------
Income (loss) before income taxes              8,205             (924)       (2,280)      (4,292)      709
Income taxes                                      --               --            --          114       114
                                         ------------  ---------------  ------------  -----------  --------
Net income (loss)                        $     8,205   $         (924)  $    (2,280)  $   (4,406)  $   595
Depreciation expense                     $     3,568   $           --   $       337   $       48   $ 3,953
Total assets                             $    43,947   $       27,486   $     8,165   $    2,989   $82,587



NOTE  5.  CUMULATIVE  EFFECT  OF  ACCOUNTING  CHANGE

As  previously  reported,  the  Company  implemented  Statement  of  Financial
Accounting  Standards 143, Accounting for Asset Retirement Obligations (FAS 143)
effective January 1, 2002. FAS 143 requires a liability to be recognized as part
of the fair value of future asset retirement obligations and an associated asset
to  be  recognized as part of the carrying amount of the asset.  Previously, the
Company  recorded  a Closure and Post Closure Obligation for the pro-rata amount
of  disposal space used to the original space available.  On January 1, 2002, in
accordance with FAS 143, this obligation was valued at the current closure cost,
increased  by a cost of living adjustment for the estimated time of payment, and
discounted  back  to  present  value.  A  previously unrecognized asset was also
recorded.

Liabilities  are recorded when environmental assessments and/or remedial efforts
are  probable,  and  the  costs  can  be  reasonably  estimated  consistent with
Statement of Financial Accounting Standards No. 5. The Company performs periodic
reviews  of  both  non-operating  and  operating  sites and revises accruals for
estimated  post-closure,  remediation  and  other  costs  as necessary. Recorded
liabilities  are  based  on  best  estimates  of  current  costs and are updated
periodically  to reflect current technology, laws and regulations, inflation and
other  economic  factors.

Changes  to  reported  closure  and post closure obligations were as follows (in
thousands):

December 31, 2001 obligation                           $ 26,333
January 1, 2002 implementation of FAS 143               (11,130)
Accretion of obligation                                     825
Payment of obligation                                    (1,147)
Adjustment of obligation                                   (103)
                                                       ---------
September 30, 2002 obligation                          $ 14,778
                                                       =========

The  adjustment  of  obligation  is  a  change  in  the  expected timing of cash
expenditures  based  upon  actual  cash expenditures.  During the quarter ending
June  30,  2002  a deep well was properly 'plugged and abandoned' at the Winona,
Texas  facility at a cost of $147,000 versus estimated expenditures of $250,000.

At  September  30, 2002, $244,000 of pledged cash and investment securities were
legally  restricted  for  purposes  of  settling  the  closure  and post closure
obligation  related  to the Sheffield, Illinois Non-Operating Disposal Facility.

Cumulative effect of accounting change is comprised as follows (in thousands):

Reduction in closure and post closure obligation                     $11,130
Initial recognition of closure and post closure asset                  5,193
                                                                     -------
Cumulative effect of implementation of FAS 143                       $16,323
                                                                     =======


                                       10

NOTE  6.   LINE  OF  CREDIT

On  September 30, 2002, the Company had in place a revolving line of credit with
Wells Fargo Bank in Boise, Idaho. The line of credit is secured by the Company's
accounts  receivable.  At  September  30,  2002  and  December  31,  2001,  the
outstanding  balance  on  the  revolving  line  of credit was $0 and $5,000,000,
respectively.   The Company borrows and repays according to business demands and
availability  of  cash.  On April 5, 2002 the Company repaid $1,500,000 bringing
the balance to $0 and has not borrowed since that date.  On October 15, 2002 the
Company and Wells Fargo Bank entered into an amendment that reduced the interest
rate  and  fee  structure to the Company, modified existing financial covenants,
reduced  the  periodic  reporting  requirements,  reduced  the  maximum  amount
available  from  $8,000,000  to $6,000,000 and extended the maturity date of the
line  of  credit  to  June  15,  2004.

Note  7.   Income  Taxes

The  components  of  the  income  tax  provision  (benefit)  were as follows (in
thousands):



                             Three Months Ended Sep 30,   Nine Months Ended Sep 30,
                             --------------------------  --------------------------
                                     2002          2001          2002          2001
                                     ----          ----          ----          ----
                                                                   
State tax expense (benefit)         (226)           30          (226)          114
                                    =====          ====         =====          ====



The  tax effects of temporary differences between income for financial reporting
and  taxes  give  rise  to deferred tax assets and liabilities. At September 30,
2002,  the  Company  has  approximately $11 million of deferred tax assets which
primarily  relate  to  net  operating  losses,  deferred site maintenance costs,
depreciation  and  amortization,  and  other  accrued  liabilities.  Management
believes  it is more likely than not that some or all of the deferred tax assets
will  not  be  realized, consequently a valuation allowance has been established
for  the  net  deferred tax assets.  The realization of a significant portion of
net  deferred  tax  assets  is  based  in part on the Company's estimates of the
timing  of  reversals of  certain  temporary  differences  and on the generation
of  taxable  income  before  such  reversals.

The  net  operating  loss  carry  forward  is  approximately  $32,000,000  at
September  30,  2002. Of this carry forward, approximately $2,745,000 is limited
pursuant  to  the  net  operating loss limitation rules of Internal Revenue Code
Section  382  and  begins  to  expire  in  2006.  The remaining unrestricted net
operating  loss  carry  forward  expires at various dates between 2010 and 2020.
The  amount  of the Company's net operating loss carry forwards could be reduced
if  the  Company  is  ultimately unsuccessful in pursuing a pending refund claim
with  the  Internal  Revenue  Service.


NOTE  8.  LITIGATION
Significant  developments  have  occurred  on  the following legal matters since
December  31,  2001:

MANCHAK  V.  US  ECOLOGY, INC., CIVIL ACTION NO. 96-494, U.S. DISTRICT COURT FOR
- -------------------------------
THE  DISTRICT  OF  NEVADA.
Plaintiff filed suit in 1996 claiming that the Company had infringed on a sludge
treatment  patent at its Beatty, Nevada hazardous disposal facility in the early
1990s.  The Company does not believe it infringed any Manchak patent. On October
15,  2002,  the  United States District Court for the District of Nevada granted
the  Company's  motion for summary judgment, dismissing the suit.  The Plaintiff
filed  a  motion  for  reconsideration with the trial court on October 31, 2002.
The  Company  expects  to  file  a  claim seeking recovery of attorney fees from
Plaintiff.  The  Company believes the plaintiff's case is without merit and will
continue  to  vigorously  contest  the  matter.

FEDERAL RCRA INVESTIGATION AT THE OAK RIDGE, TENNESSEE FACILITY.
- ----------------------------------------------------------------
On  August 8, 2002 counsel for subsidiary American Ecology Recycle Center (AERC)
entered  a  guilty plea in United States District Court for the Eastern District
of  Tennessee  to  a  single felony count of storing hazardous waste without the
necessary  permit at the subsidiary's Oak Ridge facility from 1997 to 2000. AERC
also  paid  a  $10,000  fine.  The  plea  agreement  recognized the subsidiary's


                                       11

voluntary  contributions  of  $12,500 to the Tennessee Wildlife Resources Agency
and  $12,500  to  the Tennessee Valley Authority Police to support environmental
training  and  enforcement.  The  matter  is  now  fully  resolved.

US ECOLOGY, INC. V. THE STATE OF CALIFORNIA, ET AL., CASE NO.GIC747562, SUPERIOR
- ---------------------------------------------------
COURT  OF  THE  STATE  OF  CALIFORNIA  FOR  THE  COUNTY  OF  SAN  DIEGO.
Discovery  is  ongoing  in  this  litigation,  which  alleges  that the State of
California breached promises to the Company including a commitment to employ its
best  efforts  to  acquire  a  site  for  the Company to construct and operate a
low-level  radioactive  waste  disposal facility in California. A court mandated
settlement  conference  is scheduled for December 9, 2002. Trial is scheduled to
begin  in  January  2003. The Company is seeking more than $162 million from the
State.  No  assurance  can  be  given that the Company will prevail or that this
matter  can  be  favorably  resolved.

ENTERGY  ARKANSAS,  INC.,  ET AL, CENTRAL INTERSTATE LOW-LEVEL RADIOACTIVE WASTE
- --------------------------------------------------------------------------------
COMMISSION  AND  US  ECOLOGY,  INC. ("PLAINTIFFS") V. STATE OF NEBRASKA, ET AL.,
- --------------------------------------------------------------------------------
CASE  NO.  4:98CV3411,  U.S.  DISTRICT  COURT,  DISTRICT  OF  NEBRASKA.
US  Ecology  and  other  plaintiffs seek monetary damages and are contesting the
State  of  Nebraska's  proposed  denial  of a license to construct and operate a
low-level  radioactive waste facility in Butte, Nebraska. The Company is seeking
more  than  $6.2 million in this matter. On September 30, 2002 the United States
District Court for the District of Nebraska entered a judgment against the State
of Nebraska for $151 million plus post-judgment interest. As part of the Court's
damages  determination,  the  Court identified total US Ecology damages of $12.3
million.  The  State  of  Nebraska  appealed  the ruling on October 30, 2002. No
assurance can be given that Court's ruling will be sustained upon appeal or that
the  Company  will  recover  any  damages.

MATTIE CUBA, ET. AL. V. AMERICAN ECOLOGY ENVIRONMENTAL SERVICES CORPORATION, ET.
- --------------------------------------------------------------------------------
AL.,  CAUSE  NO.  2000-092,  4TH  JUDICIAL  DISTRICT  COURT, RUSK COUNTY, TEXAS.
- ----
The  Company  filed  a motion for summary judgment in July 2002 based on lack of
evidence.  On  August 7, the Court ruled that plaintiffs had 90 days to complete
discovery  and  respond  to  the motion. The motion for summary judgment will be
heard on November 19, 2002. The Company believes the plaintiffs' case is without
merit  and  will continue to vigorously contest the matter.  No assurance can be
given  that  the  Company  will  prevail  or  that  this matter can be favorably
resolved.

GENERAL  MOTORS CORPORATION V. AMERICAN ECOLOGY ENVIRONMENTAL SERVICES CORP., ET
- --------------------------------------------------------------------------------
AL.,  CASE  NO.  3-99CV2626-L,  U.S. DISTRICT COURT, NORTHERN DISTRICT OF TEXAS.
- ---
On  May 10, 2002, the Company settled a long running dispute with General Motors
Corporation  ("GM")  resolving  a claim brought by GM regarding a waste disposal
contract between GM and the Company's Winona, Texas facility in the early 1990s.
Without  admitting  fault or wrongdoing, the Company paid GM $1,040,000 of which
$300,000 was accrued as of December 31, 2001. The remaining $740,000 was accrued
as  of  March  31,  2002.  This  matter  is  now  fully  resolved.

ZURICH  AMERICAN  INSURANCE  COMPANY V. NATIONAL UNION FIRE INSURANCE COMPANY OF
- --------------------------------------------------------------------------------
PITTSBURGH,  ET  AL INCL. AEC, AEESC, AEMC AND AESC, CASE NO. 604662/99, SUPREME
- ---------------------------------------------------
COURT  OF  STATE  OF  NEW  YORK,  COUNTY  OF  NEW  YORK.
On  February  12,  2002,  the Company settled a dispute with National Union Fire
Insurance  Company  of  Pittsburgh  and  other  entities ("National") related to
indemnification  of  the  above  General  Motors  claim.  The Company received a
$250,000  payment  and  dismissed  all claims against National. The $250,000 was
recognized  as  Other  Income  during  the  quarter ending March 31, 2002.  This
matter  is  now  fully  resolved.

US ECOLOGY, INC. V. DAMES & MOORE, INC.,CASE NO. CV OC 0101396D, FOURTH JUDICIAL
- ----------------------------------------
DISTRICT  COURT,  ADA  COUNTY,  IDAHO.
On  May  3,  2002,  the  Company  settled a dispute with Dames & Moore, Inc.\URS
("URS")  over  URS'  alleged failure to pay for work performed under contract at
Brookhaven  National Laboratory ("BNL"). Pursuant to a settlement agreement, URS
paid the Company $700,000 in May 2002, of which $600,000 was previously recorded
as  revenue.  This  matter  is  now  fully  resolved.

On  March  20, 2002, the Company settled a related dispute with BNL by which BNL
paid  $86,000. This amount was recorded as revenue in the first quarter of 2002.
This  matter  is  now  fully  resolved.


                                       12

U.S.  ECOLOGY CORPORATION [SIC] AND OIL, CHEMICAL & ATOMIC WORKERS INTERNATIONAL
- --------------------------------------------------------------------------------
UNION,  AFL-CIO, CASES 10-CA-30847  AND 10-CA-31149, U.S. SIXTH CIRCUIT COURT OF
- ----------------
APPEALS.
In  June  2002,  the Company paid  $1,027,000 to settle a grievance filed by the
Oil,  Chemical  &  Atomic  Workers  International  Union,  AFL-CIO (the "Union")
alleging  that  US  Ecology  engaged  in  unfair  labor practices.  $871,000 was
previously  accrued  for  settlement. The additional $156,000 was recorded under
Other  Expense  in  June  2002.  The  above  grievance  is  now  fully resolved.

On August 8, 2002 the Company and the Union announced that they had entered into
a  new  5-year  collective  bargaining  agreement.

NOTE  9.   SUBSEQUENT  EVENTS

On  October 15, 2002, the Company and Wells Fargo Bank entered into an amendment
to  the  line  of credit that reduced the interest rate and fee structure to the
Company,  modified  existing financial covenants, reduced the periodic reporting
requirements, reduced the maximum amount available from $8,000,000 to $6,000,000
and  extended  the  maturity  date  to  June  15,  2004.

On  October  15,  2002,  in the matter styled MANCHAK V. US ECOLOGY, INC., CIVIL
                                              ----------------------------
ACTION  NO.  96-494,  U.S. DISTRICT COURT FOR THE DISTRICT OF NEVADA, the United
States  District Court for the District of Nevada granted the motion for summary
judgment,  dismissing the patent infringement lawsuit filed against the Company.
On October 31, 2002 plaintiffs filed a motion for reconsideration with the trial
court.

On  October  18,  2002,  the  Company announced that subsidiary American Ecology
Recycle  Center,  Inc.  ("AERC"),  which  operates the Oak Ridge, Tennessee LLRW
processing  facility  and  Field  Services division was being marketed for sale.
Interested  parties  have  entered  into  non-disclosure  agreements,  received
information  about  AERC  and met with Company representatives.  The Company has
indicated  that  interested  parties  should submit bids to acquire AERC by late
November.

On October 24, 2002, the Company announced that it had entered into a five year,
fully  amortizing, $7.0 million term loan agreement, effective October 28, 2002,
with  Wells  Fargo  Bank  to  substantially  refinance  the  $8.5  million Idaho
Industrial  Revenue Bond. The term loan provides for a variable interest rate of
the  bank's  prime  rate  or  an offshore rate plus an applicable margin that is
based upon the Company's performance.  The Company has pledged substantially all
of  its fixed assets at the Grand View, Beatty, Richland, and Robstown hazardous
and  radioactive  waste  facilities.  The term loan is cross-collateralized with
the  Company's  line of credit. At October 28, 2002 the interest rates available
to  the  Company  ranged from 4.1% to 4.9%.  The Company funded the $1.5 million
balance  owing  on  the  bond  with  cash  on  hand.


ITEM  2.  MANAGEMENT'S  DISCUSSION  AND  ANALYSIS  OF  FINANCIAL  CONDITION  AND
RESULTS  OF  OPERATIONS.

This document contains forward-looking statements that involve known and unknown
risks  and  uncertainties  which  may  cause actual results in future periods to
differ materially from those indicated herein.  These risks include, but are not
limited  to,  the  ability  to sell or market the Oak Ridge processing and field
services  subsidiary  (AERC), compliance with and changes to applicable laws and
regulations,  exposure to litigation, access to capital, access to insurance and
financial  assurances,  new technologies, competitive environment, labor issues,
and  loss of major contracts.  The audited consolidated financial statements and
the  notes  thereto  filed  on  Form  10-K for the year ending December 31, 2001
contains  additional  risk  factors  and  an expanded disclosure of these risks.
When  the  Company  uses  words  like  "will",  "may,"  "believes,"  "expects,"
"anticipates,"  "should,"  "estimate,"  "project,"  "plan,"  their opposites and
similar  expressions,  the  Company  is making forward-looking statements. These
terms  are most often used in statements relating to business plans, strategies,
anticipated  benefits or projections about the anticipated revenues, earnings or
other aspects of our operating results. The Company makes these statements in an
effort  to keep stockholders and the public informed about our business based on
our  current  expectations about future events. Such statements should be viewed
with  caution  and  are not guarantees of future performance or events. As noted


                                       13

elsewhere  in  this  report, our business is subject to uncertainties, risks and
other  influences,  many of which the Company has no control over. Additionally,
these  factors,  either  alone  or taken together, could have a material adverse
effect  on  the  Company  and could change whether any forward-looking statement
ultimately  turns  out  to  be  true.  The  Company  undertakes no obligation to
publicly  release  updates  or  revisions  to  these  statements.  The following
discussion should be read in conjunction with the audited consolidated financial
statements and the notes thereto filed on Form 10-K for the year ending December
31,  2001.

Unless otherwise described, changes discussed relate to the increase or decrease
from  the three and nine-month periods ended September 30, 2001 to the three and
nine-month  periods  ended  September  30,  2002.

INTRODUCTION
- ------------

The  Company  is  a  hazardous,  non-hazardous, and radioactive waste management
company  providing treatment and disposal solutions to commercial and government
entities  including,  but  not  limited  to nuclear power plants, petro-chemical
refineries,  steel mills, the U.S. Department of Defense, biomedical facilities,
universities and research institutions. The majority of its revenues are derived
from  fees charged for use of the Company's five fixed waste disposal facilities
and  one  processing  facility.  Fees are also charged for field investigations,
waste removal and transportation to fixed facilities operated by the Company and
others. The Company and its predecessors have been in business for 50 years.

In October 2001, new management was appointed and the Company was reorganized to
focus on optimizing performance of its core waste treatment and disposal assets.
Management  believes  that  this  restructuring has yielded significant benefits
including  improved  market  penetration, clearer organizational accountability,
cost  savings,  and improved utilization of operating assets. Management further
believes  that  the  planned  disposition  of  its  low-level  radioactive waste
processing  facility  in  Oak  Ridge,  Tennessee  is an important element of the
Company's  refocused  business  strategy.  For  the three and nine-months ending
September  30, 2002, the Company's revenue and net income have shown significant
improvement,  principally  due  to  implementation of the management's teams new
strategy.

On  April 18, 2002, the Company entered into a five-year lease for approximately
8,500  square feet of commercial office space in Boise, Idaho, which the Company
moved  into on July 1, 2002. Effective July 1 2002, the Company's new address is
Lakepointe Centre I, 300 E. Mallard Drive, Suite 300, Boise, ID 83706.

OVERALL  COMPANY  PERFORMANCE
- -----------------------------

On a consolidated basis, the Company's financial performance for the nine-months
ended  September  30, 2002 as measured by net income before cumulative effect of
accounting  change  reflected  a  material  improvement  over  its  financial
performance during the same period in 2001. Management believes this improvement
is  due  to the turn-around plan and restructuring actions implemented late last
year.  This plan focused on increasing waste volumes, cost controls, streamlined
reporting,  and  the  implementation  of  a  new  sales organization and related
incentive program designed to increase revenue and earnings.  These improvements
were  impeded  by  significant  operating  losses  for  the Company's Oak Ridge,
Tennessee  based  subsidiary,  American  Ecology  Recycle  Center,  Inc.

The  Company's  financial  performance  for the three months ended September 30,
2002  was  weaker  than the first and second quarters of 2002, primarily due the
completion  of  several  large  clean-up projects in the first half of the year.
Continued  operating  losses  at  the  Oak  Ridge, Tennessee processing facility
combined  with  lower  revenue  at  the Robstown, Texas and Richland, Washington
facilities  contributed  to  the weaker third quarter. In the third quarter, and
throughout  2002,  the  Company  invested  substantially in the removal of waste
inventory,  non-revenue  producing material and facility upgrades to prepare the
Oak  Ridge-based  subsidiary  for sale. Management does not believe that the Oak
Ridge  processing  business  is consistent with the Company's core treatment and
disposal business model and considers the timely and orderly disposition of that
business  as  critical  to  the ability of the Company to meet its future growth
objectives.

A  significant portion of the Company's 2002 revenue is attributable to discrete
clean-ups ("Event Business").  The project-specific nature of the Event Business
necessarily  creates variability in revenue and earnings. This can produce large


                                       14

quarter  to  quarter  swings, depending on the relative contribution from single
Event Business. Management's strategy is to expand its recurring business ("Base
Business")  while  simultaneously  securing  both  large  and  small  event
opportunities.  Management  believes  that by structuring its operating costs so
that  the Company's Base Business covers fixed costs, more of the Event Business
revenue  will  fall through to the bottom line. This strategy takes advantage of
the  high  fixed  cost  nature  of  the  disposal  business.

CRITICAL  ACCOUNTING  POLICIES
- ------------------------------

In  preparing  the  financial  statements,  management  makes many estimates and
assumptions  that  affect  the  Company's  financial  position  and  results  of
operations.  It is unlikely that changes in most estimates and assumptions would
materially  change  the  Company's financial position and results of operations.
Litigation,  Income  Taxes,  Project Accounting and Disposal Facility Accounting
however,  involves  subjective  judgments, estimates, and assumptions that would
likely produce a materially different financial position and result of operation
if  different  judgments,  estimates,  or  assumptions  were  used.

LITIGATION
The  Company  is  involved  in litigation requiring estimates of timing and loss
potential  whose  timing  and ultimate disposition is controlled by the judicial
process.  Approximately  $900,000 is included as an Other Expense for litigation
where  the  Company  was the defendant in the nine-month period ending September
30,  2002.  The  Company  also  has  recorded  $27,430,000  for  future facility
development  costs,  which  may  not be realized if the Company does not recover
monetary  damages  from the State of California and the State of Nebraska or the
disposal  projects  in  these States do not become operational.  The decision to
accrue  costs  or  write  off  assets  is  based  upon  the  specific  facts and
circumstances  related  to  each  case  and  management's evaluation of changing
circumstances.

INCOME  TAXES
The Company has historically recorded a valuation allowance against its deferred
tax  assets  in  accordance  with  FAS  109,  Accounting  for Income Taxes.  The
valuation  allowance  reflects  management's belief that due to a history of tax
losses  and the financial condition of the business, it was more likely than not
that  the Company would be unable to utilize portions of the deferred tax assets
prior to their expiration. The Company reported taxable income in 2001, however,
fully  expects to do so again in 2002. The Company further believes the business
will  again  be  profitable  2003.  The  determination  of  whether  a valuation
allowance  is  appropriate and of how much that valuation allowance should be is
based  on  subjective  judgments  of whether it is more likely than not that the
Company  will  be able to utilize some, or all, of the deferred tax assets.  The
Company  is  presently  assessing  its  valuation allowance for the deferred tax
assets  and  the  future  likelihood  of  the  utilization of some or all of the
Company's  $30  million  net  operating  loss.

PROJECT  ACCOUNTING
The  Company performs relatively large, fixed fee, and long-duration remediation
projects  through  the  Company's  Field  Services  Division.  Management  makes
preliminary  assumptions  regarding  the duration, percentage of completion, and
cost of the projects prior to bidding, but will not know the actual duration and
costs  until  the  project is 100% complete. Differences between the preliminary
contamination  assessment  and  the  actual  contamination  can vary materially,
resulting  in  significant  changes  in  each individual project profit or loss.

DISPOSAL  FACILITY  ACCOUNTING
Accounting  for  disposal  facilities  requires  numerous subjective and complex
judgments,  estimates, and assumptions that materially affect financial position
and  results  of operations. In general terms, a disposal unit development asset
exists  for  the  cost of building usable disposal space and a closure liability
exists  for  closing,  maintaining,  and  monitoring the disposal unit once this
space  has  been  filled.  Major  assumptions  and  judgments  used to calculate
disposal  unit  development  assets  and  closure  liabilities  are  as follows:

Personnel  and  equipment  costs  incurred  to  construct  disposal  cells  are
identified  by  management and capitalized as a disposal unit development asset.

The  disposal unit development asset is depreciated as each available cubic yard
of  disposal  space  is  filled.  Periodic  independent  engineering surveys and
inspection  reports are used to determine the remaining volume available.  These


                                       15

take  into  account volume, compaction rates, and space reserved for capping the
filled  disposal  units.

The  closure  liability  is  the  present value based on a current cost estimate
prepared by an independent engineering firm of the costs to close, maintain, and
monitor  disposal  units.  Management  estimates  the timing of payment and then
accretes  the  current  cost  estimate  by an estimated cost of living, and then
discounts the accreted current cost estimate back to a present value.  The final
payments of the closure liability are currently estimated as being paid in 2056.

On  January  1,  2002,  the  Company early adopted SFAS 143 Accounting for Asset
Retirement  Obligations.  This  change  is more fully described in Note 5 to the
financial  statements with a pro-forma effect as shown on the face of the income
statement.

Compliance  with  SFAS  143  is  mandatory.  Under FAS 143, future expenses will
increase on a period basis as the $16,323,000 cumulative effect recognized as of
January  1,  2002  flows through expenses over the currently projected 55 years.
The  current annualized estimated expense increase is approximately $750,000 per
year.

RESULTS  OF  OPERATIONS
- -----------------------


The  following  table  presents,  for  the  periods indicated, the percentage of
operating  line  items  in  the  consolidated  income  statement  to  revenues:



                                         Three Months Ended              Nine Months Ended
                                         ------------------              -----------------
     ($ in 000's)                   September 30,   September 30,    September 30,    September 30,
                                    -------------   -------------    -------------    -------------
                                         2002            2001            2002             2001
                                         ----            ----            ----             ----
                                         $      %         $      %         $      %        $      %
                                  --------  -----  --------  -----  --------  -----  -------  -----
                                                                      

Revenue                            15,774           13,896           50,932           40,493
Direct operating costs             10,848   68.8%    9,326   67.1%   31,789   62.4%   25,775  63.7%
                                  --------         --------         --------         -------

Gross profits                       4,926   31.2%    4,570   32.9%   19,143   37.6%   14,718  36.3%
SG & A                              3,982   25.2%    5,498   39.6%   12,261   24.1%   14,494  35.8%
                                  --------         --------         --------         -------

Income (loss) from operations         944    6.0%     (928)  -6.7%    6,882   13.5%      224   0.6%

Investment income                       7    0.0%       24    0.2%       23    0.0%      231   0.6%
Gain on sale of assets                 43    0.3%       50    0.4%      126    0.2%      162   0.4%
Interest expense                      227    1.4%      294    2.1%      751    1.5%      898   2.2%
Other income (expense)                 39    0.2%      (34)  -0.2%     (545)  -1.1%      990   2.4%
                                  --------         --------         --------         -------

Net income (loss) before income       806    5.1%   (1,182)  -8.5%    5,735   11.3%      709   1.8%
taxes
Income tax expense (benefit)         (226)  -1.4%       30    0.2%     (226)  -0.4%      114   0.3%
                                  --------         --------         --------         -------

Net income (loss) before
cumulative effect of accounting     1,032    6.5%   (1,212)  -8.7%    5,961   11.7%      595   1.5%
change
Cumulative effect of accounting        --    0.0%       --    0.0%   16,323   32.0%       --   0.0%
                                  --------         --------         --------         -------
change

Net income (loss)                   1,032    6.5%   (1,212)  -8.7%   22,284   43.8%      595   1.5%

Preferred stock dividends             100    0.6%       99    0.7%      297    0.6%      295   0.7%
                                  --------         --------         --------         -------

Net income available to common
shareholders                          932    5.9%   (1,311)  -9.4%   21,987   43.2%      300   0.7%
                                  ========         ========         ========         =======



                                       16

COMPARISON OF THREE MONTHS ENDED SEPTEMBER 30, 2002 AND 2001
- ------------------------------------------------------------

REVENUE
- -------

For the three months ended September 30, 2002, the Company reported consolidated
revenue  of  $15,774,000,  a  14% increase over the $13,896,000 reported for the
same  period  in  2001.  During  the  three  months  ending  September 30, 2002,
$3,853,000  or  24% of revenue, represented work performed under a contract with
the  U.S.  Army  Corps  of  Engineers. This contract is utilized by the Corps of
Engineers and other federal agencies shipping waste to the Company's Grand View,
Idaho  treatment  and  disposal  facility.

In  the  fourth  quarter  of  2001,  the  Company sold certain non-core business
operations  that  represented  $531,000  of  revenue  in  the three months ended
September 30, 2001. When the three-month revenue in 2001 is adjusted, comparable
consolidated  revenue  for  2002  was 18% higher over the same period last year.

Operating  Disposal  Facilities
- -------------------------------

At  the  Grand  View,  Idaho  disposal  facility, purchased on February 1, 2001,
revenue  increased  $1,502,000  from the same period last year. During the third
quarter,  the  facility  disposed  of  78,000  tons  of  material  with  a large
percentage  representing  usage under the Army Corps of Engineers contract.  The
large  percentage  of  usage under that contract is expected to continue through
the  first  quarter  of  2003.

Revenue at the Beatty, Nevada disposal facility was $429,000 higher in the three
months  ended September 30, 2002  than the same quarter of 2001 due to increased
disposal  and  thermal  processing  volumes.  In  the first quarter of 2002, the
Company  entered  into  an incentive-driven operating agreement with the thermal
equipment  manufacturer/patent  holder  that  has produced increased throughput.
Increased  direct  disposal  and  treatment  volumes  combined  with  improved
operational  efficiencies  and sales production improved revenue and earnings at
the  site  during  the  quarter  ending  September  30,  2002.

The Robstown, Texas hazardous disposal facility's revenue decreased $744,000 for
the  three  months  ended  September  30, 2002 from the same period in 2001. The
decrease  in  revenue  was primarily due to a weaker economy and reduced "Event"
business.  During  the  third  quarter, Company management reorganized the sales
force  responsible  for this facility and improved revenues are expected for the
fourth  quarter.

Processing  and  Field  Services
- --------------------------------

During  the  three  months  ended  September  30, 2002, the Oak Ridge, Tennessee
processing  facility's  revenue  decreased $711,000 due to reduced throughput of
radioactive waste.  This lower waste throughput was partially offset by a higher
average  selling  price  for  processing implemented earlier in the year. In the
third  quarter  the  facility  experienced problems processing waste in a timely
manner. In addition, facility resources were devoted to removing the non-revenue
producing  material  and  upgrading  the  facility  in  preparation  for  sale.

Field  Services, an event-driven remediation business, contributed $1,728,000 of
the  quarterly increase in revenue for the period ended September 30, 2002. Five
projects  were  active  during  the  first  nine months of 2002.  Three of these
extended  into the third quarter and two are expected to generate revenue in the
fourth  quarter of 2002.  The two projects extending into the fourth quarter are
fixed  fee contracts for the decontamination, removal and disposal ofradioactive
material  from client facilities.  Field Services has begun the characterization
required  to  determine  where  the materials removed from these facilities will
ultimately  be  disposed.  This  characterization  process  is  not sufficiently
advanced  to  determine  the  final  direct  cost  for disposal of all materials
removed  from  client premises.  No assurance can be given at this time that the
fixed  price  contract  amounts  will  cover  the  full cost of disposal of such
materials.


                                       17

In  the  fourth  quarter  of  2001,  the  Company sold certain non-core business
operations  that  represented  $531,000  of  revenue  in  the three months ended
September  30,  2001.

DIRECT  OPERATING  COSTS
- ------------------------

For  the  three  months  ended September 30, 2002, consolidated direct operating
costs increased at a higher rate than revenue. The Company reported consolidated
direct  operating  costs of $10,858,000 or a 16% increase compared to $9,326,000
in the same period in 2001.  The higher consolidated direct operating costs were
the  result  of  higher  disposal  costs for waste shipped off site from the Oak
Ridge  facility,  project-driven direct operating costs associated with on-going
Field  Services  projects and volume driven costs incurred at the Grand View and
Beatty  disposal  facilities.

Operating  Disposal  Facilities
- -------------------------------

At  the  Beatty, Nevada disposal facility direct costs increased $359,000 during
the  three  months  ended  September  30, 2002. The increase in direct operating
costs is due to increased volumes of waste disposed of and, to lesser extent, an
emphasis on improving disposal methods and regulatory compliance oversight which
has resulted in increased labor and other related costs. The backlog of material
on site awaiting disposal decreased during the third quarter of 2002, reflecting
increased  through  put  at  the  facility.

On  June  20,  2002,  the  State of Nevada issued notices of alleged air quality
violations.  On July 17, 2002, the Company entered an administrative stipulation
and  order  to  resolve  the  matter,  including  a $2,280 penalty for exceeding
permitted  air  emission levels.   Also in July 2002, the state issued a finding
of  alleged  violation  and order to certify compliance with specified hazardous
waste  regulations  following  an  inspection  of  the Beatty facility performed
during  the  second  quarter.  On  September  30,  2002,  the Company entered an
administrative stipulation and order to resolve the matter, with no admission of
guilt,  including  an  $81,500  penalty.  The  matter  is  now  resolved.

The  Company  has  instituted  a  series  of  measures  to  upgrade  operational
efficiency  and  regulatory  compliance  at  the  Beatty facility. These actions
include,  but are not limited to replacing the former site manager, hiring a new
lab  manager,  terminating  other  site  personnel,  and  temporarily  assigning
experienced  staff  from  Company  facilities in Robstown and Winona, Texas, and
Boise  and  Grand  View,  Idaho  to  assist at Beatty. The Company's Director of
Hazardous  Waste  Operations  has  also  spent  significant time at the facility
during  the  quarter.  Management  believes  that  the  primary  operational and
compliance  issues  have  been  resolved and the site will remain profitable the
remainder  of  the  year.

Processing  and  Field  Services
- --------------------------------

Field  Services contributed $1,532,000 of the increase in direct operating costs
for  the  three months ended September 30, 2002 due to an increase in the number
and  scope  of  projects  currently  underway. Five projects worth approximately
$8,000,000  are  being  performed  in  2002  compared  to  3  projects  worth
approximately  $1,000,000 performed in 2001. Two significant projects were being
performed  during  the third quarter of 2002 while one smaller project was being
performed  during  the  third  quarter  of  2001.

At the Oak Ridge, Tennessee processing facility direct operating costs increased
by  $442,000  for  the  three  months  ended  September  30, 2002, despite lower
quarter-to-quarter  revenue.  This  reflects  both  higher  disposal costs being
charged  from  the  facility's  primary  off-site  disposal  provider and higher
volumes  of  waste shipped for disposal.  Waste shipped off site for disposal is
comprised  of  both  customer  waste  (waste  that  can be charged to a specific
customer) and non-revenue waste (waste that is either a by-product of processing
or  otherwise  not  billable  to  a  customer).

Non  Operating  Disposal  Facilities
- ------------------------------------

Non  Operating  Disposal  Facilities  incur primarily legal and consulting costs
required  to  license  the  facilities  for  initial  operation,  or labor costs
required  to  safely close and maintain the facilities subsequent to operational
use.  For  the  three  months  ended  September  30,  2002 and 2001, the Company


                                       18

reported  $340,000  and $100,000 of expenses related to licensing facilities for
initial  use  and  $120,000  and  $110,000,  respectively,  of costs in 2001 and
accretion  of  the  closure  liability  in  2002  in  order to close or maintain
facilities  subsequent  to  use.

SELLING,  GENERAL  AND  ADMINISTRATIVE  COSTS  (SG&A)
- -----------------------------------------------------

For  the  three  months  ended  September 30, 2002, the Company reported SG&A of
$3,982,000,  a  28%  reduction  from the $5,498,000 for the same three months of
2001.  SG&A  decreased  materially relative to revenue, reflecting the Company's
focus on reducing SG&A. During the third quarter, reductions in SG&A occurred at
every  site,  except  for  the Oak Ridge facility. The most notable reduction in
SG&A was at corporate (Boise), where SG&A expense decreased $986,000 or 48% from
the same quarter last year, including legal expenses for the three months ending
September  30, 2002 of $250,000 from the three months ending September 30, 2001.
The remaining reduction in SG&A resulted from across the board decreases in SG&A
components.

While management continues to focus on cost containment, new investment is being
made  in  information  system infrastructure and upgraded staffing. Beginning in
July  2002,  the  Company  launched  an  initiative  to  materially  upgrade its
production  and financial information systems. It is expected that by the end of
the  first  quarter  of  2003, the Company's information systems upgrade will be
largely complete. Concurrent with the information system upgrade, the Company is
centralizing  its  accounting  function.  Management  believes  that  the
implementation  of  an  enhanced  information  system  platform  and centralized
accounting  will  improve  the  availability,  and  timeliness  of financial and
management  information.  The  majority  of  these  costs  will  be incurred and
expensed  in  2002  and  are  not  expected  to  exceed  $200,000.

COMPARISON OF NINE MONTHS ENDED SEPTEMBER 30, 2002 AND 2001
- -----------------------------------------------------------

REVENUE
- -------

For  the nine-months ended September 30, 2002, the Company reported consolidated
revenue  of  $50,932,000,  a  26% increase over the $40,493,000 reported for the
nine-month  period  in  2001.  During the nine-months ending September 30, 2002,
$10,724,000  or  21%  of  revenue represented work performed under the U.S. Army
Corps  of  Engineers  contract.

In  the  fourth  quarter  of  2001,  the  Company sold certain non-core business
operations  that  represented  $2,523,000  of  revenue  in the nine months ended
September  30, 2001. The Company did not report revenue for these closed or sold
business  units in the first three quarters of 2002. When the nine-month revenue
in  2001  is  adjusted, comparable revenue for 2002 was 34% higher over the same
period  last  year.

Operating  Disposal  Facilities
- -------------------------------

During  the  nine months ended September 30, 2002, the Richland, Washington LLRW
disposal  facility  contributed $1,618,000 of the increase in revenue due to the
March  2002 completion of a $3,850,000 contract for the Army Corps of Engineers.
The  Fort  Greely, Alaska Army Corps clean-up project represented 86% of revenue
at  the  Richland  facility  and 21% of revenue for the Company during the first
quarter  of  2002.

The  Grand  View,  Idaho  disposal  facility,  purchased  on  February  1, 2001,
contributed  $2,564,000  to the increase in revenue. A record volume of material
disposed  reflect  increased utilization by the U.S. Army Corps of Engineers and
other  Federal agencies, and the facility's December 2001 regulatory approval to
accept  specified  low concentration radioactive materials from private industry
in  addition  to  government  customers.

Revenue  at  the  Beatty,  Nevada  disposal  facility  was $673,000 lower in the
nine-months ended September 30, 2002 due to reduced disposal volumes and thermal
processing  inefficiencies  experienced  primarily in the first quarter of 2002.


                                       19

The  Robstown,  Texas  hazardous disposal facility contributed $1,655,000 of the
increase  in revenue for the nine months ended September 30, 2002.  The increase
in  revenue  reflects  disposal of waste from two large clean-up projects during
the  first  half.

Processing  and  Field  Services
- --------------------------------

During  the  nine-months  ended  September  30,  2002,  the Oak Ridge, Tennessee
processing  facility  contributed  $1,654,000  of the increase in revenue due to
increased  throughput  of  radioactive  waste  and  the  implementation of price
increases  for  LLRW  processing  services.  The  pricing  increase  did  not
significantly  affect  revenue during the first half of 2002 due to a backlog of
customer  waste  processed  under  prior  pricing  agreements  and  shipments of
non-revenue  producing  materials  off-site  for  disposal.

Field  Services  contributed  $6,009,000  of  the  increase  in  revenue for the
nine-months  ended  September  30,  2002 as five projects were active during the
first  nine  months  of  2002.

In  the  fourth  quarter  of  2001,  the  Company sold certain non-core business
operations  that  represented  $2,523,000  of  revenue  in the nine months ended
September  30,  2001.

DIRECT  OPERATING  COSTS
- ------------------------

For  the nine-months ended September 30, 2002, the Company reported consolidated
direct  operating costs of $31,789,000 or a 23% increase compared to $25,775,000
in  the  corresponding  period  in  2001. However, consolidated direct operating
costs  increased  at  a  lower rate than revenue during the first nine months of
2002,  reflecting  the  high  fixed  cost  nature  of  the  Company's  business.

Operating  Disposal  Facilities
- -------------------------------

The  Robstown, Texas disposal facility contributed $1,543,000 of the increase in
direct  operating  costs  for  the  nine  months  ended September 30, 2002.  The
increase  in  direct  costs is principally due to two large remediation projects
requiring  disposal  during  the  first  half  of  2002.

The  Beatty,  Nevada  disposal  facility contributed $386,000 of the increase in
direct  costs  even  though  revenue  fell $673,000 during the nine-months ended
September  30,  2002.  Direct  costs  were  76% of revenue during the first nine
months  of  2002  versus 65% in 2001. During the nine months ended September 30,
2002  the  facility  experienced  reduced  throughput  as  well  as  operational
inefficiencies,  which  management  believes  have  been  largely  resolved.

Processing  and  Field  Services
- --------------------------------

Field  Services contributed $4,227,000 of the increase in direct operating costs
for  the  nine  months ended September 30, 2002 due to an increase in the number
and  scope  of projects.  Five projects worth approximately $8,000,000 are being
performed  in  2002  while  3 projects worth approximately $1,000,000 were being
performed  in  2001.

The  Oak  Ridge,  Tennessee  processing  facility  contributed $1,405,000 of the
increase in direct operating costs for the nine months ended September 30, 2002.
Increases  in  direct  operating  costs  were principally due to increased labor
costs and off-site shipment of both customer and non-revenue producing materials
for  disposal during the first three quarters of 2002. However, direct operating
costs  at  the  Oak  Ridge facility fell as a percentage of revenue from 112% of
revenue  last  year  to  100%  of revenue for the nine-month period of this year
principally  due  to staff reductions and improved operational efficiencies. The
backlog  of  material  on site has been decreased substantially during the first
nine-months  of  2002,  allowing  increased  processing  of  more recent backlog
materials  and  new,  incoming  wastes.

Non  Operating  Disposal  Facilities
- ------------------------------------

Non  Operating  Disposal  Facilities  incur primarily legal and consulting costs
required  to  license the facilities for initial use, or labor costs in order to
safely close and maintain the facilities subsequent to use.  For the nine months


                                       20

ended September 30, 2002 and 2001, the Company reported $810,000 and $420,000 of
expenses  related  to  licensing  facilities  for  initial  use and $230,000 and
$330,000,  respectively, in order to close and maintain facilities subsequent to
use.

SELLING, GENERAL AND ADMINISTRATIVE COSTS (SG&A)
- ------------------------------------------------

For  the  nine-months  ended  September  30,  2002, the Company reported SG&A of
$12,261,000  or  24  %  of revenue compared to the $14,494,000 or 36% of revenue
posted during the first nine months of 2001. Of note, 2001 SG&A only reflected 8
months of SG&A for the Company's Grand View, Idaho facility, which was purchased
on  February  1, 2001.  SG&A was 2,233,000 lower during the first nine months of
2002  than  during the same period of 2001 even though revenue increased by 26%.

Priority  attention  continues  to  be devoted to advancing or resolving pending
legal  matters and litigation. During the first nine months of 2002, the Company
has  resolved  7  of 13 previously pending legal matters. Legal expenses for the
nine  months  ending  September 30, 2002 decreased $190,000 from the nine months
ending  September  30,  2001.

One of the major items in the Company's restructuring plan implemented late last
year  was  cost  controls  and  streamlined reporting.  The restructuring effort
originally  focused  on  headcount  and  has  subsequently  focused on reviewing
services  required to more efficiently and effectively operate the Company. With
the  exception  of  insurance,  substantially all other SG&A spending categories
have decreased from the nine months ending September 30, 2001 to the nine months
ending  September  30,  2002.

COMPARISON OF THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2002 AND 2001
- ---------------------------------------------------------------------

INVESTMENT  INCOME
- ------------------

For  the  three  and  nine  months  ended September 30, 2002, the Company earned
investment  income of $7,000 and $23,000 or a $17,000 and $208,000 decrease from
the  corresponding  periods  in  2001.  Investment  income  is  earnings on cash
balances,  restricted  investments,  and  notes  receivable of which the Company
maintains minimal amounts. Investment income for the three and nine months ended
September  30,  2001 was primarily comprised of earnings on investments acquired
on  February  1,  2001  as  part  of  the  Grand View, Idaho acquisition.  These
investments  were  subsequently  converted  to  cash and used to fund operations
during  2001.

INTEREST  EXPENSE
- -----------------

For  the  three  and  nine-months ended September 30, 2002, the Company reported
interest  expense of $227,000 and $751,000 or a decrease of $67,000 and $147,000
from  the corresponding periods in 2001.  Decreased use of the Company's line of
credit contributed to the decreased interest expense during 2002.  2002 Interest
expense  is  primarily  comprised  of  the  interest  payable  on  the  recently
refinanced  $8,500,000 industrial revenue bond ("IRB") for the Grand View, Idaho
facility  of  almost  $60,000 per month. The Company does not expect significant
borrowings  on  the  credit  facility  for  the  remainder of 2002, although the
Company expects to periodically utilize the line of credit in response to normal
fluctuations  in  cash  flow.

The  Idaho  IRB matured on November 1, 2002. As the Company announced on October
24,  2002,  the  Industrial  Revenue  Bond  was  substantially refinanced with a
$7,000,000,  five  year,  fully  amortizing term loan from the Company's primary
lender, Wells Fargo Bank. The term loan provides for a variable interest rate of
the  bank's  prime  rate  or  an offshore rate plus an applicable margin that is
based  upon  the  Company's performance.  At October 28, 2002 the interest rates
available  to  the Company ranged from 4.1% to 4.9%.  The Company has funded the
$1.5  million  balance  owing  on  the  bond  with  cash  on  hand.

Due  to  this  refinancing,  interest  expense  is  expected  to  decrease  by
approximately  $30,000  per month from what was previously being paid on the IRB
due  to  the reduction in the interest rate and lower amount of debt outstanding
under  the  new  term  loan. Interest expense is also expected to fluctuate to a
greater  extent  starting  in  the  fourth  quarter  of 2002 due to the variable
interest  rate  attached  to  the  term  loan.


                                       21

GAIN  ON  SALE  OF  ASSETS
- --------------------------

For  the three and nine-months ended September 30, 2002, the Company disposed of
an insignificant amount of assets.  The gain on sale of assets primarily relates
to a pro-rated gain on assets sold as part of the August 2000 sale and leaseback
transaction.

OTHER  INCOME  (LOSS)
- ---------------------



Other Income is composed of the following ($ in thousands):

                                                  Three Months Ended     Nine Months Ended
                                                  ------------------     -----------------
                                                    September 30,          September 30,
                                                    -------------          -------------
                                                  2002        2001        2002        2001
                                                ---------  ----------  ----------  ----------
                                                                       
Litigation accrual related to GM settlement     $      --  $      --   $    (740)  $      --
Payment received on National Union settlement          --         --         250          --
Insurance claim refunds                                --          8          27           8
NLRB settlement                                        --         --        (156)         --
Data processing services                               28         --          55          --
Other miscellaneous income, net                        11        (42)         19         (14)
Reversal of professional fee accrual                   --         --          --         160
Reversal of restructuring charge                       --         --          --          52
Adjustment of tax accrual                              --         --          --         107
Reversal of excess bond interest                       --         --          --         177
Reversal of excess burial fee accrual                  --         --          --         500
                                                ---------  ----------  ----------  ----------

Total other income (loss)                       $      39  $     (34)  $    (545)  $     990
                                                =========  ==========  ==========  ==========


INCOME  TAXES
- -------------

The  components  of  the  income  tax  provision  (benefit)  were as follows (in
thousands):



                                Three Months          Nine Months
                               Ended  Sep  30,      Ended  Sep  30,
                             -------------------  -------------------
                               2002       2001      2002       2001
                             ---------  --------  ---------  --------
                                                 
State tax expense (benefit)      (226)        30      (226)       114
                             =========  ========  =========  ========


The  tax effects of temporary differences between income for financial reporting
and  taxes  give  rise  to deferred tax assets and liabilities. At September 30,
2002,  the  Company  has  approximately $11 million of deferred tax assets which
primarily  relate  to  net  operating  losses,  deferred site maintenance costs,
depreciation  and  amortization,  and  other  accrued  liabilities.  Management
believes  it is more likely than not that some or all of the deferred tax assets
will  not  be  realized, consequently a valuation allowance has been established
for  the  net  deferred tax assets.  The realization of a significant portion of
net  deferred  tax  assets  is  based  in part on the Company's estimates of the
timing  of  reversals of  certain  temporary  differences  and on the generation
of  taxable  income  before  such  reversals.

The  net  operating  loss  carry  forward  is  approximately  $32,000,000  at
September  30,  2002. Of this carry forward, approximately $2,745,000 is limited
pursuant  to  the  net  operating loss limitation rules of Internal Revenue Code
Section  382  and  begins  to  expire  in  2006.  The remaining unrestricted net
operating  loss  carry  forward  expires at various dates between 2010 and 2020.
The  amount of  the Company's net operating loss carry forwards could be reduced
if  the  Company  is  ultimately unsuccessful in pursuing a pending refund claim
with  the  Internal  Revenue  Service.


                                       22

CUMULATIVE  EFFECT  OF  ACCOUNTING  CHANGE
- ------------------------------------------

On  January  1,  2002,  the  Company early adopted SFAS 143 Accounting for Asset
Retirement  Obligations.  This  change  is more fully described in Note 5 to the
financial  statements with a pro-forma effect as shown on the face of the income
statement.  Compliance with SFAS 143 is mandatory. Implementation is expected to
have  the  following  effects  upon  the  Company:

     -    A  stronger  balance  sheet  through  a  reduction  in liabilities and
          increase  in  the Company reported book net worth. Management believes
          the improved balance sheet was a factor in renewing the Company's line
          of  credit  on  more  favorable  terms  and  in  refinancing  the IRB.

     -    Improved  comparability  of  results with the Company's competitors is
          expected  to  occur  as  uniform  application of the SFAS 143 standard
          replaces  the  varying  practices  previously  employed  in  the waste
          industry.

     -    Future  expenses  will  increase  on a period basis as the $16,323,000
          cumulative  effect  recognized  as  of  January  1, 2002 flows through
          expenses  over  a currently projected 55 years. The current annualized
          estimated  expense  increase  is  approximately  $750,000  per  year.

SEASONAL  EFFECTS
- -----------------

Operating  revenues  are  generally  lower  in the winter months than the warmer
summer  months when short duration, one-time remediation projects tend to occur.
However,  both  disposal  and  processing  revenue  are  more affected by market
conditions  than  seasonality.

CAPITAL  RESOURCES  AND  LIQUIDITY
- ----------------------------------

On  September 30, 2002, cash and cash equivalents totaled $3,051,000, a decrease
of  $1,425,000 from December 31, 2001. The decrease in cash was primarily due to
repayment  of  debt.  The Company expects further reductions in cash balances as
improved cash management procedures allow low or non-interest earning cash to be
utilized  more  efficiently, e.g. repaying higher cost debt.  In addition to the
$5,000,000  repaid  on  the  line of credit by April 5, 2002 and other regularly
scheduled  debt  payments,  the Company has early retired $808,000 of relatively
high  cost  debt in the first nine months of 2002.  These debt reduction actions
reflect  management's  initiatives  to  improve  the Company's balance sheet and
maximize  asset  utilization.

During  the  first  nine  months of 2002, the Company's "days sales outstanding"
decreased  in the first three quarters of 2002 to 66 days at September 30, 2002,
compared  to  83  days  at December 31, 2001. Continued improvements in cash and
receivable  balances  are  a priority objective for the fourth quarter  of 2002.

As  of  September  30,  2002 the Company's liquidity, as measured by the current
ratio,  improved to 1.2 to 1.0 at September 30, 2002 from 0.7 to 1.0 at December
31,  2001. Likewise, the Company's working capital position materially improved,
as reported working capital increased $13,188,000 to $2,620,000 at September 30,
2002  from  a  $10,568,000 deficit on December 31, 2001. The primary reasons for
the  increase  in  working capital was the refinancing of the IRB, completion of
processing  and  disposal contracts billed prior to December 31, 2001 and strong
cash  flow  from  operations.

The  Company is reporting a material improvement in its working capital position
due  in  large part to the refinancing of the $8.5 million Idaho IRB with a $7.0
million  term  loan.  The remaining $1,500,000 was funded with cash on hand.  At
September 30, 2002, $5,833,000 of the $8,500,000 IRB balance is reported as long
term debt since it is not scheduled to be repaid within the next year.  However,
the  terms  of  the  credit facility allow for early retirement of the debt. The
Company  has  pledged  substantially  all of its fixed assets at the Grand View,
Beatty,  Richland,  and Robstown, Texas hazardous and radioactive waste disposal
facilities  as  collateral  for  the  term  loan.  The  term  loan  is
cross-collateralized  with  the  Company's  line  of  credit.

Since  December  31, 2001, the Company's leverage has decreased, as evidenced by
debt  to  equity  ratio of 0.8:1.0 at September 30, 2002, compared to 2.3:1.0 at
fiscal  year-end 2001. The debt to equity ratio is defined as total debt divided
by  shareholders  equity. This decrease in the Company's leverage is principally
the  result  of the implementation of SFAS 143 as more fully described in Note 5
to  the  financial  statements,  and  the  full  retention  of  earnings.


                                       23

On  September 30, 2002, the Company had in place a revolving line of credit with
Wells Fargo Bank in Boise, Idaho. The line of credit is secured by the Company's
accounts  receivable.  At  September  30,  2002  and  December  31,  2001,  the
outstanding  balance  on  the  revolving  line  of credit was $0 and $5,000,000,
respectively.  The  Company borrows and repays according to business demands and
availability  of  cash. On April 5, 2002 the Company repaid $1,500,000, bringing
the balance to $0 and has not borrowed since that date.  On October 15, 2002 the
Company and Wells Fargo Bank entered into an amendment that reduced the interest
rate  and  fee  structure to the Company, modified existing financial covenants,
reduced  the  periodic  reporting  requirements,  reduced  the  maximum  amount
available  from  $8,000,000  to $6,000,000 and extended the maturity date of the
line  of  credit  to  June  15,  2004.

The  Company  is  currently assessing capital expenditure needs for 2003.  Along
with the normal replacement of aging assets, a multi-million dollar expansion of
disposal  capacity  at  the  Grand  View,  Idaho  facility  is planned for 2003.

The  Company  believes  that  cash  flow from operations, augmented as needed by
borrowings  under  the  line of credit, will be sufficient to meet the Company's
cash  needs  for  the  foreseeable  future.

ITEM  3.   QUANTITATIVE  AND  QUALITATIVE  DISCLOSURES  ABOUT  MARKET  RISK.

The  Company  does not maintain equities, commodities, derivatives, or any other
instruments  for  trading  or  any  other  purposes,  and  does  not  enter into
transactions  denominated  in  currencies  other  than  the  U.S.  Dollar.

The Company has minimal interest rate risk on investments or other assets as the
amount  held  is  the  minimum  requirement  imposed  by insurance or government
agencies.  At  September  30,  2002,  $244,000  is  held  in  short term pledged
investment  accounts  and  $740,000  in  tax  refunds  is  due  from the Federal
Government.  Together these items earn interest at approximately 5% and comprise
1.1%  of  assets.

The  Company  has  limited interest rate risk on debt instruments, as management
has preferred fixed rate instruments to variable rate instruments.  At September
30,  2002, no variable rate debt is owed, and the line of credit would have been
accruing  interest  at  the  rate  of  5.0%.  On  October  28, 2002, the Company
substantially refinanced the 8.25% fixed rate $8,500,000 Industrial Revenue Bond
with  a  $7,000,000  five year term loan from the Company's primary lender.  The
term  loan  provides for a variable interest rate of the bank's prime rate or an
offshore  rate  plus  an  applicable  margin  that  is  based upon the Company's
performance.  At  October  28,  2002 the interest rates available to the Company
ranged  from 4.1% to 4.9%.  The Company is considering entering into an interest
rate  swap or interest rate cap transaction to mitigate fluctuations in interest
rate,  thereby  lessening  the  impact of changes of interest rates on earnings.

ITEM  4.   CONTROLS  AND  PROCEDURES.

(a)  Within  the  90  day  period  prior  to  the filing of this report, Company
management,  under  the  direction  of  the  Chief  Executive  Officer and Chief
Financial  Officer, carried out an evaluation of the effectiveness of the design
and  operation  of  the Company's disclosure controls and procedures pursuant to
Rule  13a-14  of the Securities Exchange Act of 1934 (Exchange Act).  Based upon
that evaluation, the Chief Executive Officer and Chief Financial Officer believe
that  the  Company's  disclosure controls and procedures are effective in timely
alerting  them to material information required to be disclosed in the Company's
Exchange  Act  filings.

(b)  The  Company  maintains  a system of internal controls that are designed to
provide reasonable assurance that our records and filings accurately reflect the
transactions  that  we  have  engaged  in.  For the quarter ending September 30,
2002,  there  were  no  significant changes to our internal controls or in other
factors  that  could  significantly  affect  our  internal  controls.

PART  II  OTHER  INFORMATION.
- -----------------------------
ITEM  1.  LEGAL  PROCEEDINGS.


                                       24

Except  as  described  below, there were no material developments with regard to
previously  reported  legal  proceedings:

MANCHAK  V.  US  ECOLOGY, INC., CIVIL ACTION NO. 96-494, U.S. DISTRICT COURT FOR
- -------------------------------
THE  DISTRICT  OF  NEVADA.
Plaintiff filed suit in 1996 claiming that the Company had infringed on a sludge
treatment  patent at its Beatty, Nevada hazardous disposal facility in the early
1990s.  The Company does not believe it infringed any Manchak patent. On October
15,  2002,  the  United States District Court for the District of Nevada granted
the  Company's  motion for summary judgment, dismissing the suit.  The Plaintiff
filed  a  motion  for  reconsideration with the trial court on October 31, 2002.
The  Company  expects  to  file  a  claim seeking recovery of attorney fees from
Plaintiff.  The  Company believes the plaintiff's case is without merit and will
continue  to  vigorously  contest  the  matter.

FEDERAL RCRA INVESTIGATION AT THE OAK RIDGE, TENNESSEE FACILITY.
- ----------------------------------------------------------------
On  August 8, 2002 counsel for subsidiary American Ecology Recycle Center (AERC)
entered  a  guilty plea in United States District Court for the Eastern District
of  Tennessee  to  a  single felony count of storing hazardous waste without the
necessary  permit at the subsidiary's Oak Ridge facility from 1997 to 2000. AERC
also  paid  a  $10,000  fine.  The  plea  agreement  recognized the subsidiary's
voluntary  contributions  of  $12,500 to the Tennessee Wildlife Resources Agency
and  $12,500  to  the Tennessee Valley Authority Police to support environmental
training  and  enforcement.  The  matter  is  now  fully  resolved.

US ECOLOGY, INC. V. THE STATE OF CALIFORNIA, ET AL., CASE NO.GIC747562, SUPERIOR
- ---------------------------------------------------
COURT  OF  THE  STATE  OF  CALIFORNIA  FOR  THE  COUNTY  OF  SAN  DIEGO.
Discovery  is  ongoing  in  this  litigation,  which  alleges  that the State of
California breached promises to the Company including a commitment to employ its
best  efforts  to  acquire  a  site  for  the Company to construct and operate a
low-level  radioactive  waste  disposal facility in California. A court mandated
settlement  conference  is scheduled for December 9, 2002. Trial is scheduled to
begin  in  January  2003. The Company is seeking more than $162 million from the
State.  No  assurance  can  be  given that the Company will prevail or that this
matter  can  be  favorably  resolved.

ENTERGY  ARKANSAS,  INC.,  ET AL, CENTRAL INTERSTATE LOW-LEVEL RADIOACTIVE WASTE
- --------------------------------------------------------------------------------
COMMISSION  AND  US  ECOLOGY,  INC. ("PLAINTIFFS") V. STATE OF NEBRASKA, ET AL.,
- --------------------------------------------------------------------------------
CASE  NO.  4:98CV3411,  U.S.  DISTRICT  COURT,  DISTRICT  OF  NEBRASKA.
US  Ecology  and  other  plaintiffs seek monetary damages and are contesting the
State  of  Nebraska's  proposed  denial  of a license to construct and operate a
low-level  radioactive waste facility in Butte, Nebraska. The Company is seeking
more  than  $6.2 million in this matter. On September 30, 2002 the United States
District Court for the District of Nebraska entered a judgment against the State
of Nebraska for $151 million plus post-judgment interest. As part of the Court's
damages  determination,  the  Court identified total US Ecology damages of $12.3
million.  The  State  of  Nebraska  appealed  the ruling on October 30, 2002. No
assurance can be given that Court's ruling will be sustained upon appeal or that
the  Company  will  recover  any  damages.

MATTIE CUBA, ET. AL. V. AMERICAN ECOLOGY ENVIRONMENTAL SERVICES CORPORATION, ET.
- --------------------------------------------------------------------------------
AL.,  CAUSE  NO.  2000-092,  4TH  JUDICIAL  DISTRICT  COURT, RUSK COUNTY, TEXAS.
- ----
The  Company  filed  a motion for summary judgment in July 2002 based on lack of
evidence.  On  August 7, the Court ruled that plaintiffs had 90 days to complete
discovery  and  respond  to  the motion. The motion for summary judgment will be
heard on November 19, 2002. The Company believes the plaintiffs' case is without
merit  and  will continue to vigorously contest the matter.  No assurance can be
given  that  the  Company  will  prevail  or  that  this matter can be favorably
resolved.

GENERAL  MOTORS CORPORATION V. AMERICAN ECOLOGY ENVIRONMENTAL SERVICES CORP., ET
- --------------------------------------------------------------------------------
AL.,  CASE  NO.  3-99CV2626-L,  U.S. DISTRICT COURT, NORTHERN DISTRICT OF TEXAS.
- ---
On  May 10, 2002, the Company settled a long running dispute with General Motors
Corporation  ("GM")  resolving  a claim brought by GM regarding a waste disposal
contract between GM and the Company's Winona, Texas facility in the early 1990s.
Without  admitting  fault or wrongdoing, the Company paid GM $1,040,000 of which
$300,000 was accrued as of December 31, 2001. The remaining $740,000 was accrued
as  of  March  31,  2002.  This  matter  is  now  fully  resolved.


                                       25

ZURICH  AMERICAN  INSURANCE  COMPANY V. NATIONAL UNION FIRE INSURANCE COMPANY OF
- --------------------------------------------------------------------------------
PITTSBURGH,  ET  AL INCL. AEC, AEESC, AEMC AND AESC, CASE NO. 604662/99, SUPREME
- ---------------------------------------------------
COURT  OF  STATE  OF  NEW  YORK,  COUNTY  OF  NEW  YORK.
On  February  12,  2002,  the Company settled a dispute with National Union Fire
Insurance  Company  of  Pittsburgh  and  other  entities ("National") related to
indemnification  of  the  above  General  Motors  claim.  The Company received a
$250,000  payment  and  dismissed  all claims against National. The $250,000 was
recognized  as  Other  Income  during  the  quarter ending March 31, 2002.  This
matter  is  now  fully  resolved.

US ECOLOGY, INC. V. DAMES & MOORE, INC.,CASE NO. CV OC 0101396D, FOURTH JUDICIAL
- ----------------------------------------
DISTRICT  COURT,  ADA  COUNTY,  IDAHO.
On  May  3,  2002,  the  Company  settled a dispute with Dames & Moore, Inc.\URS
("URS")  over  URS'  alleged failure to pay for work performed under contract at
Brookhaven  National Laboratory ("BNL"). Pursuant to a settlement agreement, URS
paid the Company $700,000 in May 2002, of which $600,000 was previously recorded
as  revenue.  This  matter  is  now  fully  resolved.

On  March  20, 2002, the Company settled a related dispute with BNL by which BNL
paid  $86,000. This amount was recorded as revenue in the first quarter of 2002.
This  matter  is  now  fully  resolved.

U.S.  ECOLOGY CORPORATION [SIC] AND OIL, CHEMICAL & ATOMIC WORKERS INTERNATIONAL
- --------------------------------------------------------------------------------
UNION,  AFL-CIO, CASES 10-CA-30847  AND 10-CA-31149, U.S. SIXTH CIRCUIT COURT OF
- ----------------
APPEALS.
In  June  2002,  the Company paid  $1,027,000 to settle a grievance filed by the
Oil,  Chemical  &  Atomic  Workers  International  Union,  AFL-CIO (the "Union")
alleging  that  US  Ecology  engaged  in  unfair  labor practices.  $871,000 was
previously  accrued  for  settlement. The additional $156,000 was recorded under
Other  Expense  in  June  2002.  The  above  grievance  is  now  fully resolved.

On August 8, 2002 the Company and the Union announced that they had entered into
a  new  5-year  collective  bargaining  agreement.

ITEM  2.  CHANGES  IN  SECURITIES  AND  USE  OF  PROCEEDS.

As of September 30, 2002, the Company had accrued $1,491,000 of dividends on the
Series  D  Preferred  Stock  whose payment is prohibited by the Credit Agreement
with  Wells  Fargo  Bank.  The accrued dividend is included in long term accrued
liabilities  reported  on  the  Company's  consolidated  balance  sheet.

ITEM  3.  DEFAULTS  UPON  SENIOR  SECURITIES.

None

ITEM  4.  SUBMISSION  OF  MATTERS  TO  A  VOTE  OF  SECURITY  HOLDERS.

None

ITEM  5.  OTHER  INFORMATION.

On  September 16, 2002, the Board of Directors, upon recommendation of the Audit
Committee,  engaged  Moss  Adams  LLP  as  the  Company's  independent  auditor,
replacing  Balukoff  Lindstrom  &  Co. The Company has also retained KPMG LLP to
provide  tax  preparation  and  advisory  services.

ITEM  6.  EXHIBITS  AND  REPORTS  ON  FORM  8-K.

     (a)  The following exhibits are filed as part of this report:


Exhibit  10.54      2002 Management Bonus Plan dated July 25, 2002
Exhibit  99.1       Certification of September 30, 2002 Form 10-Q by Chief
                    Executive Officer dated November 12, 2002


                                       26

Exhibit  99.2       Certification of September 30, 2002 Form 10-Q by Chief
                    Financial Officer dated November 12, 2002
Exhibit  99.3       Certification of September 30, 2002 Form 10-Q by Chief
                    Executive Officer dated November 12, 2002
Exhibit  99.4       Certification of September 30, 2002 Form 10-Q by Chief
                    Financial Officer dated November 12, 2002

     (b)  Reports on Form 8-K.

               On  August  16, 2002, we filed a Form 8-K with the Securities and
               Exchange  Commission  to  announce the settlement and felony plea
               agreement  in relation to a longstanding Federal investigation of
               our  Oak  Ridge,  Tennessee  facility.

               On  September  18,  2002,  we  filed  a  Form 8-K to announce the
               engagement  of  Moss  Adams  LLP  as  the  Company's  independent
               auditors,  replacing  Balukoff  Lindstrom  &  Co.



SIGNATURES
- ----------

Pursuant  to  the  requirements  of  the  Securities  Exchange  Act of 1934, the
registrant  has  duly  caused  this  report  to  be  signed on its behalf by the
undersigned  thereunto  duly  authorized.



                                          AMERICAN ECOLOGY CORPORATION
                                          (Registrant)


Date:  November  12,  2002                By:/s/  Stephen  A.  Romano
                                          --------------------------------------
                                          Stephen  A.  Romano
                                          President, Chief Executive Officer and
                                          Chief Operating Officer

Date:  November  12,  2002                By:/s/  James  R.  Baumgardner
                                          --------------------------------------
                                          James  R.  Baumgardner
                                          Senior  Vice  President,  Chief
                                          Financial  Officer,
                                          Secretary  and  Treasurer


                                       27

                                    EXHIBIT INDEX

                             Exhibit     Description
                             -------     -----------

Exhibit  10.54      2002 Management Bonus Plan dated July 25, 2002
Exhibit  99.1       Certification of September 30, 2002 Form 10-Q by Chief
                    Executive Officer dated November 12, 2002
Exhibit  99.2       Certification of September 30, 2002 Form 10-Q by Chief
                    Financial Officer dated November 12, 2002
Exhibit  99.3       Certification of September 30, 2002 Form 10-Q by Chief
                    Executive Officer dated November 12, 2002
Exhibit  99.4       Certification of September 30, 2002 Form 10-Q by Chief
                    Financial Officer dated November 12, 2002


                                       28