Back to GetFilings.com



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

SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549

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

Form 10-Q

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

For the quarterly period ended September 30, 2004

Or

[_] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES
EXCHANGE ACT OF 1934

For the transition period from ________________ to _________________

Commission File No. 111596

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

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

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

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

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

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

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

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

Class Outstanding at November 4, 2004
Common Stock, $.001 Par Value 41,761,117
(excluding 988,000 shares
held as treasury stock)

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


PERMA-FIX ENVIRONMENTAL SERVICES, INC.

INDEX

PART I FINANCIAL INFORMATION Page No.
--------
Item 1. Financial Statements

Consolidated Balance Sheets -
September 30, 2004 and December 31, 2003 ................. 2

Consolidated Statements of Operations -
Three and Nine Months Ended September 30, 2004
and 2003 ................................................. 4

Consolidated Statements of Cash Flows -
Nine Months Ended September 30, 2004 and 2003 ............ 5

Consolidated Statement of Stockholders' Equity -
Nine Months Ended September 30, 2004 ..................... 6

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

Item 2. Management's Discussion and Analysis of
Financial Condition and Results of Operations ............ 18

Item 3. Quantitative and Qualitative Disclosures
About Market Risk ........................................ 35

Item 4. Controls and Procedures .................................... 36

PART II OTHER INFORMATION

Item 1. Legal Proceedings .......................................... 37

Item 4. Submission of Matters to a Vote of Security Holders ........ 38

Item 6. Exhibits and Reports on Form 8-K ........................... 39


PERMA-FIX ENVIRONMENTAL SERVICES, INC.
CONSOLIDATED FINANCIAL STATEMENTS

PART I, ITEM 1

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

It is suggested that these consolidated financial statements be read in
conjunction with the consolidated financial statements and the notes thereto
included in the Company's Annual Report on Form 10-K for the year ended December
31, 2003.

The results of operations for the nine months ended September 30, 2004, are not
necessarily indicative of results to be expected for the fiscal year ending
December 31, 2004.


1


PERMA-FIX ENVIRONMENTAL SERVICES, INC.
CONSOLIDATED BALANCE SHEETS

September 30,
2004 December 31,
(Amounts in Thousands, Except for Share Amounts) (Unaudited) 2003
- --------------------------------------------------------------------------------
ASSETS
Current assets:
Cash $ 458 $ 411
Restricted cash 61 30
Accounts receivable, net of allowance
for doubtful accounts of $601 and $661 31,391 23,576
Inventories 787 544
Prepaid expenses 3,957 2,274
Other receivables 40 92
Current assets of discontinued operations 802 1,454
--------- ---------
Total current assets 37,496 28,381

Property and equipment:
Buildings and land 18,594 17,629
Equipment 30,498 28,513
Vehicles 3,233 2,709
Leasehold improvements 11,624 11,082
Office furniture and equipment 1,825 1,654
Construction in progress 2,363 2,621
--------- ---------
68,137 64,208
Less accumulated depreciation and
amortization (20,607) (16,897)
--------- ---------
Net property and equipment 47,530 47,311

Property and equipment of discontinued
operations, net of accumulated
depreciation of $0 and $2,298 600 5,758

Intangibles and other assets:
Permits 13,723 16,150
Goodwill 1,330 5,817
Finite risk sinking fund 2,225 1,234
Other assets 3,406 4,635
Long-term assets of discontinued operations -- 929
--------- ---------
Total assets $ 106,310 $ 110,215
========= =========

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


2


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

September 30,
2004 December 31,
(Amounts in Thousands, Except for Share Amounts) (Unaudited) 2003
- --------------------------------------------------------------------------------

LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
Accounts payable $ 6,111 $ 5,518
Current environmental accrual 395 1,054
Accrued expenses 11,573 11,138
Unearned revenue 5,207 2,271
Current liabilities of discontinued
operations 3,214 1,345
Current portion of long-term debt 6,074 2,896
--------- ---------
Total current liabilities 32,574 24,222

Environmental accruals 2,434 1,432
Accrued closure costs 5,006 4,874
Other long-term liabilities 1,705 1,677
Long-term liabilities of discontinued operations 1,804 91
Long-term debt, less current portion 19,338 26,192
--------- ---------
Total long-term liabilities 30,287 34,266
--------- ---------

Total liabilities 62,861 58,488

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

Preferred Stock of subsidiary, $1.00 par
value; 1,467,396 shares authorized,
1,284,730 shares issued and
outstanding, liquidation
value $1.00 per share 1,285 1,285

Stockholders' equity:
Preferred Stock, $.001 par value;
2,000,000 shares authorized,
2,500 shares issued and outstanding -- --
Common Stock, $.001 par value;
75,000,000 shares authorized,
42,708,117 and 37,241,881 shares
issued, including 988,000 shares
held as treasury stock, respectively 43 37
Additional paid-in capital 80,843 69,640
Accumulated deficit (36,798) (17,243)
Interest rate swap (62) (130)
--------- ---------
44,026 52,304
Less Common Stock in treasury at
cost; 988,000 shares (1,862) (1,862)
--------- ---------

Total stockholders' equity 42,164 50,442
--------- ---------

Total liabilities and stockholders' equity $ 106,310 $ 110,215
========= =========

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


3


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



Three Months Ended Nine Months Ended
September 30, September 30,
------------------------- -------------------------
(Amounts in Thousands, Except for Per Share Amounts) 2004 2003 2004 2003
- ------------------------------------------------------------------------------------------------------------------------------------

Net revenues $ 24,337 $ 23,781 $ 60,277 $ 60,425
Cost of goods sold 16,808 14,110 43,195 41,725
-------- -------- -------- --------
Gross profit 7,529 9,671 17,082 18,700

Selling, general and administrative expenses 4,419 4,610 12,832 13,008
Loss (gain) on disposal or impairment of fixed assets 1,014 (14) 996 (15)
Impairment loss on intangible assets 7,101 -- 7,101 --
-------- -------- -------- --------
Income (loss) from operations (5,005) 5,075 (3,847) 5,707
Other income (expense):
Interest income -- 2 2 7
Interest expense (294) (735) (1,535) (2,107)
Interest expense-financing fees (1,566) (256) (2,079) (814)
Other (92) (42) (354) (82)
-------- -------- -------- --------
Income (loss) from continuing operations before Preferred (6,957) 4,044 (7,813) 2,711
stock dividends

Preferred Stock dividends (48) (48) (142) (142)
-------- -------- -------- --------
Income (loss) from continuing operations (7,005) 3,996 (7,955) 2,569

Discontinued operations:
Income (loss) from discontinued operations (740) 29 (1,765) (226)
Loss on disposals from discontinued operations (9,835) -- (9,835) --
-------- -------- -------- --------
Total income (loss) on discontinued operations (10,575) 29 (11,600) (226)
-------- -------- -------- --------
Net Income (loss) applicable to Common Stock $(17,580) $ 4,025 $(19,555) $ 2,343
======== ======== ======== ========
- ------------------------------------------------------------------------------------------------------------------------------------
Net income (loss) per common share-basic:
Continuing operations $ (.17) $ .12 $ (.20) $ .08
Discontinued operations (.25) -- (.29) (.01)
-------- -------- -------- --------
Net income (loss) per common share $ (.42) $ .12 $ (.49) $ .07
======== ======== ======== ========
Net income (loss) per common share-diluted:
Continuing operations $ (.17) $ .11 $ (.20) $ .07
Discontinued operations (.25) -- (.29) (.01)
-------- -------- -------- --------
Net income (loss) per common share $ (.42) $ .11 $ (.49) $ .06
======== ======== ======== ========
Number of shares and potential common shares used in net
income (loss) per common share:
Basic 41,648 34,885 40,051 34,764
======== ======== ======== ========
Diluted 41,648 38,247 40,051 39,089
======== ======== ======== ========


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


4


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



Nine Months Ended
September 30,
---------------------------
(Amounts in Thousands) 2004 2003
- ------------------------------------------------------------------------------------------------------------------------------------

Cash flows from operating activities:
Income (loss) from continuing operations before preferred stock dividends $ (7,813) $ 2,711
Adjustments to reconcile net income (loss) from continuing operations to cash
provided by (used in) operations:
Depreciation and amortization 3,540 3,146
Debt discount amortization 838 243
Provision for bad debt and other reserves 123 192
Loss (gain) on disposal or impairment of plant, property and equipment 996 (15)
Intangible asset impairment 7,101 --
Changes in assets and liabilities:
Accounts receivable (5,735) (5,237)
Prepaid expenses, inventories and other assets 590 (1,421)
Accounts payable and accrued expenses 1,852 1,942
-------- --------
Net cash provided by continuing operations 1,492 1,561

Net cash used by discontinued operations (1,465) (490)

Cash flows from investing activities:
Purchases of property and equipment, net (2,318) (1,615)
Proceeds from sale of plant, property and equipment 31 14
Change in restricted cash, net (1) (2)
Change in finite risk sinking fund (991) (1,234)
Funds used for acquisitions (net of cash acquired) (2,903) --
Discontinued operations -- (47)
-------- --------
Net cash used in investing activities (6,182) (2,884)

Cash flows from financing activities:
Net borrowings of revolving credit 3,168 3,221
Principal repayments of long-term debt (7,866) (2,620)
Proceeds from issuance of stock 10,900 1,194
-------- --------
Net cash provided by financing activities 6,202 1,795
-------- --------
Increase (decrease) in cash 47 (18)
Cash at beginning of period 411 212
-------- --------
Cash at end of period $ 458 $ 194
======== ========
Supplemental disclosure:
Interest paid $ 1,629 $ 1,855
Non-cash investing and financing activities:
Issuance of Common Stock for services 184 25
Issuance of Common Stock for payment of dividends 125 125
Gain on interest rate swap 68 55
Long-term debt incurred for purchase of property and equipment 184 1,250


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


5


PERMA-FIX ENVIRONMENTAL SERVICES, INC.
CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY
(Unaudited, for the nine months ended September 30, 2004)



Common
Preferred Stock Common Stock Additional Stock Total
(Amounts in thousands, --------------- ----------------- Paid-In Accumulated Interest Held In Stockholders'
except for share amounts) Shares Amount Shares Amount Capital Deficit Rate Swap Treasury Equity
- ------------------------------------------------------------------------------------------------------------------------------------

Balance at December 31, 2003 2,500 $ -- 37,241,881 $ 37 $69,640 $(17,243) $ (130) $(1,862) $ 50,442
Comprehensive loss:
Net loss -- -- -- -- -- (19,413) -- -- (19,413)
Other Comprehensive income:
Gain on interest rate swap -- -- -- -- -- -- 68 -- 68
Comprehensive loss (19,345)
Preferred Stock dividends -- -- -- -- -- (142) -- -- (142)
Issuance of Common Stock for
Preferred Stock dividend -- -- 54,581 -- 125 -- -- -- 125
Issuance of Common Stock
for cash and services -- -- 795,542 1 1,213 -- -- -- 1,214
Issuance of Common Stock
in private placement -- -- 4,616,113 5 9,865 -- -- -- 9,870
----- ------ ---------- ------ ------- -------- ------ ------- --------
Balance at September 30, 2004 2,500 $ -- 42,708,117 $ 43 $80,843 $(36,798) $ (62) $(1,862) $ 42,164
===== ====== ========== ====== ======= ======== ====== ======= ========


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


6


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

September 30, 2004
(Unaudited)

Reference is made herein to the notes to consolidated financial statements
included in our Annual Report on Form 10-K for the year ended December 31, 2003.

1. Summary of Significant Accounting Policies

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

Reclassifications

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

Stock-Based Compensation

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

SFAS 123 requires pro forma information regarding net income and earnings per
share as if compensation cost for our employee and director stock options had
been determined in accordance with the fair market value-based method prescribed
in SFAS 123. We estimate the fair value of each stock option at the grant date
by using the Black-Scholes option-pricing model with the following assumptions
used for grants in 2004 and 2003: no dividend yield; an expected life of ten
years; expected volatility between 21.7 and 23.8%; and risk free interest rates
between 2.75% and 3.82%.

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



Three Months Ended Nine Months Ended
September 30, September 30,
--------------------------- --------------------------
2004 2003 2004 2003
---------- ---------- ---------- ---------

Net income (loss) from continuing operations, as reported $ (7,005) $ 3,996 $ (7,955) $ 2,569
Deduct: Total Stock-based employee compensation
expense determined under fair value based method for
all awards, net of related tax effects (98) (129) (279) (328)
---------- ---------- ---------- ---------
Pro forma net income (loss) from continuing operations $ (7,103) $ 3,867 $ (8,234) $ 2,241
========== ========== ========== =========
Loss per share:
Basic - as reported $ (.17) $ .12 $ (.20) $ .08
========== ========== ========== =========
Basic - pro-forma $ (.17) $ .11 $ (.21) $ .06
========== ========== ========== =========

Diluted - as reported $ (.17) $ .11 $ (.20) $ .07
========== ========== ========== =========
Diluted - pro-forma $ (.17) $ .10 $ (.21) $ .06
========== ========== ========== =========



7


2. Earnings Per Share

Basic EPS is based on the weighted average number of shares of Common Stock
outstanding during the period. Diluted EPS includes the dilutive effect of
potential common shares. Diluted loss per share for the three and nine months
ended September 30, 2004, do not include potential common shares as their effect
would be anti-dilutive.

The following is a reconciliation of basic net income (loss) per share and
diluted net income (loss) per share for the three and nine months ended
September 30, 2004, and 2003.



Three Months Ended Nine Months Ended
September 30, September 30,
----------------------- ------------------------
(Amounts in thousands except per share amounts) 2004 2003 2004 2003
- -----------------------------------------------------------------------------------------------------------------------------------

Earnings per share from continuing operations
Income (loss) -basic $ (7,005) $ 3,996 $ (7,955) $ 2,569
-------- ------- -------- --------
Effect of dilutive securities - Preferred
Stock dividends -- 48 -- 142
-------- ------- -------- --------
Income (loss)- diluted $ (7,005) $ 4,044 $ (7,955) $ 2,711
======== ======= ======== ========
Basic income (loss) per share $ (.17) $ .12 $ (.20) $ .08
======== ======= ======== ========
Diluted income (loss) per share $ (.17) $ .11 $ (.20) $ .07
======== ======= ======== ========

Earnings per share from discontinued operations
Income (loss) - basic and diluted $(10,575) $ 29 $(11,600) $ (226)
======== ======= ======== ========
Basic income (loss) per share $ (.25) $ -- $ (.29) $ (.01)
======== ======= ======== ========
Diluted income (loss) per share $ (.25) $ -- $ (.29) $ (.01)
======== ======= ======== ========

Weighted average shares outstanding - basic 41,648 34,885 40,051 34,764
Potential shares exercisable under stock option plans -- 344 -- 450
Potential shares upon exercise of Warrants -- 1,351 -- 2,208
Potential shares upon conversion of Preferred Stock -- 1,667 -- 1,667
-------- ------- -------- --------
Weighted average shares outstanding - diluted 41,648 38,247 40,051 39,089
======== ======= ======== ========

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

Upon exercise of Options 2,932 1,641 2,932 1,551
Upon exercise of Warrants 12,791 625 12,791 95
Upon conversion of Preferred Stock 1,667 -- 1,667 --


3. Goodwill and Other Intangible Assets

Statement of Financial Accounting Standards ("SFAS") 142 "Goodwill and Other
Intangible Assets" requires us to test goodwill and other intangible assets for
impairment on an annual basis, and upon certain events that indicate a possible
impairment. In conjunction with our third quarter financial reporting process,
as a result of a disparity of our Industrial reporting unit's actual operating
results to long-term projections and the discontinuation of operations at our
Industrial segment facility in Detroit, Michigan as of September 30, 2004, (See
Note 8) we engaged an independent appraisal firm to perform preliminary
impairment tests of permits and goodwill, separately, for the Industrial
reporting unit. The preliminary impairment tests of the Industrial reporting
unit resulted in an estimated impairment to permits of $2,215,000 and an
estimated impairment to goodwill of approximately $4,886,000. The aggregate
impairment of $7,101,000 is our best estimate and was recorded in the third
quarter as a component of Income (loss) from operations in the Consolidated
Statements of Operations. The preliminary impairment tests of the Industrial
reporting unit will be finalized, along with the annual impairment tests, during
the fourth quarter of 2004, thus our estimated impairment loss is subject to


8


refinement and may be adjusted, if necessary. The appraisers estimate the fair
value of our reporting units using a discounted cash flow valuation approach.

4. Long Term Debt

Long-term debt consists of the following at September 30, 2004, and December 31,
2003:



September 30,
2004 December 31,
(Amounts in Thousands) (Unaudited) 2003
- ---------------------------------------------------------------------------------------------------------------------------

Revolving Credit facility dated December 22, 2000, borrowings based upon
eligible accounts receivable, subject to monthly borrowing base calculation,
variable interest paid monthly at prime rate plus 1% (5.75% at September 30,
2004), balance due in December 2005. $12,404 $ 9,235

Term Loan dated December 22, 2000, payable in equal monthly installments of
principal of $83, balance due in December 2005, variable interest paid
monthly at prime rate plus 1 1/2 % (6.25% at September 30, 2004). 3,333 4,083

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

Unsecured promissory note dated August 31, 2000, payable in lump sum in August
2005, interest paid annually at 7.0%. -- 531

Senior subordinated notes dated July 31, 2001, payable in lump sum on July 31,
2006, interest payable quarterly at an annual interest rate of 13.5%, net of
unamortized debt discount of $838 at December 31, 2003. Paid in full in
August 2004. 3,500 3,500

Promissory note dated June 25, 2001, payable in semiannual installments on June
30 and December 31 through December 31, 2008, variable interest accrues at
the applicable law rate determined under the IRS Code Section (7.0% on
September 30, 2004) and is payable in one lump sum at the end of installment
period. -- 4,787

Installment agreement dated June 25, 2001, payable in semiannual installments on
June 30 and December 31 through December 31, 2008, variable interest accrues
at the applicable law rate determined under the IRS Code Section (7.0% on
September 30, 2004) and is payable in one lump sum at the end of installment
period. 3,194 3,354

Various capital lease and promissory note obligations, payable 2004 to 2009,
interest at rates ranging from 5.2% to 17.9%. 793 833

Less current portion of long-term debt 2,188 2,765
------- -------
25,412 29,088
6,074 2,896
------- -------
$19,338 $26,192
======= =======


Revolving Credit and Term Loan

On December 22, 2000, we entered into a Revolving Credit, Term Loan and Security
Agreement ("Agreement") with PNC Bank, National Association, a national banking
association ("PNC") acting as agent ("Agent") for lenders, and as issuing bank.
The Agreement provided, at inception, for a term loan ("Term Loan") in the
amount of $7,000,000, which requires principal repayments based upon a
seven-year amortization, payable over five years, with monthly installments of
$83,000 and the remaining unpaid principal balance due on December 22, 2005. The
Agreement also provided for a revolving line of credit ("Revolving Credit") with
a maximum principal amount outstanding at any one time of $18,000,000, as
amended. The Revolving Credit advances are subject to limitations of an amount
up to the sum of (a) up to 85% of Commercial Receivables aged 90 days or less
from invoice date, (b) up to 85% of Commercial Broker Receivables aged up to 120
days from invoice date, (c) up to 85% of acceptable Government Agency
Receivables aged up to 150 days from invoice date, and (d) up to 50% of


9


acceptable unbilled amounts aged up to 60 days, less (e) reserves Agent
reasonably deems proper and necessary. The Revolving Credit advances are due and
payable in full on December 22, 2005. As of September 30, 2004, the excess
availability under our Revolving Credit was $10,127,000 based on our eligible
receivables. However, during the third quarter of 2004, our borrowings
approached the maximum line capacity under the Revolving Credit, thereby
reducing the line availability from which we could borrow to $5,294,000.

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

Three Promissory Notes

Pursuant to the terms of the Stock Purchase Agreements in connection with the
acquisition of Perma-Fix of Orlando, Inc. ("PFO"), Perma-Fix of South Georgia,
Inc. ("PFSG") and Perma-Fix of Michigan, Inc. ("PFMI"), a portion of the
consideration was paid in the form of the Promissory Notes, in the aggregate
amount of $4,700,000 payable to the former owners of PFO, PFSG and PFMI. The
Promissory Notes were paid in full in June 2004.

Unsecured Promissory Note

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

Senior Subordinated Notes

On July 31, 2001, we issued approximately $5,625,000 of our 13.50% Senior
Subordinated Notes due July 31, 2006 (the "Notes"). The Notes were issued
pursuant to the terms of a Note and Warrant Purchase Agreement, dated July 31,
2001 (the "Purchase Agreement"), between the Company, Associated Mezzanine
Investors - PESI, L.P. ("AMI"), and Bridge East Capital, L.P. ("BEC"). The Notes
were unsecured and were unconditionally guaranteed by our subsidiaries. The
notes were paid in full in August 2004. We also paid early termination fees of
$190,000 and recorded a non-cash expense of $1,217,000 for the write-off of
prepaid financing fees and a debt discount.

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

In connection with the sale of the Notes, the Company, AMI, and BEC entered into
an Option Agreement, dated July 31, 2001 (the "Option Agreement"). Pursuant to
the Option Agreement, the Company granted each purchaser an irrevocable option
requiring the Company to purchase any of the Warrants or Warrant Shares then
held by the purchaser (the "Put Option"). The Put Option may be exercised at any
time commencing July 31, 2004, and ending July 31, 2008. In addition, each
purchaser granted to the Company an irrevocable option to purchase all the
Warrants or the Warrant Shares then held by the purchaser (the "Call Option").
The Call Option may be exercised at any time commencing July 31, 2005, and
ending July 31, 2008. The purchase price under the Put Option and the Call
Option is based on the quotient obtained by dividing (a) the sum of six times
the Company's consolidated EBITDA for the period of the 12 most recent
consecutive months minus Net Debt plus the Warrant Proceeds by (b) the Company's
Diluted Shares (as the terms EBITDA, Net Debt, Warrant Proceeds, and Diluted
Shares are defined in the Option Agreement). We account for the changes in
redemption value immediately as they


10


occur and adjust the carrying value of the security to equal the redemption
value at the end of each reporting period. On September 30, 2004, the Put Option
had no value and no liability was recorded.

Promissory Note

In conjunction with our acquisition of East Tennessee Materials and Energy
Corporation ("M&EC"), M&EC issued a promissory note for a principal amount of
$3,714,000 to PDC, dated June 25, 2001, for monies advanced to M&EC for certain
services performed by PDC. The promissory note is payable over eight years on a
semiannual basis on June 30 and December 31. Interest is accrued at the
applicable law rate ("Applicable Rate") pursuant to the provisions of section
6621 of the Internal Revenue Code of 1986 as amended, (7.0% on September 30,
2004) and payable in lump sum at the end of the loan period. On September 30,
2004, the outstanding balance was $4,184,000 including accrued interest of
approximately $990,000. PDC has directed M&EC to make all payments under the
promissory note directly to the IRS to be applied to PDC's obligations under its
installment agreement with the IRS.

Installment Agreement

Additionally, M&EC entered into an installment agreement with the Internal
Revenue Service ("IRS") for a principal amount of $923,000 effective June 25,
2001, for certain withholding taxes owed by M&EC. The installment agreement is
payable over eight years on a semiannual basis on June 30 and December 31.
Interest is accrued at the Applicable Rate and is adjusted on a quarterly basis
and payable in lump sum at the end of the installment period. On September 30,
2004, the Applicable Rate was 7.0%. On September 30, 2004, the outstanding
balance was $1,033,000 including accrued interest of approximately $240,000.

5. Commitments and Contingencies

Hazardous Waste

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

Legal

In the normal course of conducting our business, we are involved in various
litigations. Except as stated below, there has been no material change in legal
proceedings from those disclosed previously in the Company's Form 10-K for the
year ended December 31, 2003 and the Company's Form 10-Q for the quarters ended
March 31, 2004 and June 30, 2004.

We previously disclosed that during January 2004, the U.S. Environmental
Protection Agency ("EPA") issued to Perma-Fix of Dayton, Inc. ("PFD"), our
wholly owned subsidiary, a Notice of Findings of Violations ("Findings")
alleging that PFD committed numerous violations of the Clean Air Act (the "Act")
or regulations thereunder, and, although EPA did not assert any penalties or
fines in the Findings, they did, however, specify that EPA had several
enforcement options, including issuing an administrative penalty order or
bringing judicial action against PFD. PFD has had numerous meetings with EPA
regarding this matter. On September 28, 2004, PFD received an Administrative
Compliance Order ("Order"), dated September 21, 2004, from EPA alleging that PFD
was a "major source" of hazardous air pollutants and, as a major source, PFD was
required to have obtained a Title V air permit, and thereby was not in
compliance with provisions of the Act and/or regulations thereunder applicable
to a major source. The Order further provides that PFD has six months from the
effective date of the Order, to develop, submit, obtain and comply with numerous
costly and burdensome compliance initiatives applicable to one that is a major
source of hazardous air pollutants and to submit an application to the State of
Ohio for a Title V Air permit. The Order does not assert any penalties or fines
but provides that PFD is not absolved of any liabilities, including liability
for penalties, for the alleged violations cited in the Order, and that failure
to comply with the Order may subject PFD to penalties up to $32,500 per day


11


for each violation. PFD had 10 days from the receipt of the Order to request a
conference with EPA regarding the Order and PFD timely scheduled such a
conference for the first week of November. The conference was subsequently
postponed indefinitely by the EPA, and the EPA and PFD are exchanging
information in an effort to resolve this matter. We have retained environmental
consultants who have advised us that, based on the tests that they have
performed, they do not believe that PFD is a major source of hazardous air
pollutants. We have been further advised by counsel that if PFD is not a major
source of hazardous air pollutants, PFD would not be required to obtain a Title
V air permit, would not have violated the provisions of the Act alleged in the
Order and would not be required to comply with the costly and burdensome
compliance initiatives contained in the Order. Also, we have been further
advised that the Order may be in violation of certain constitutional issues
involving due process based on a recent decision by the United States Court of
Appeals, 11th Circuit. A determination that PFD was a major source of hazardous
air pollutants and required to comply with the Order, such could have a material
adverse effect on us. We intend that PFD will vigorously defend itself in
connection with this matter.

In October 2004, Perma-Fix of South Georgia, Inc. ("PFSG") and Perma-Fix of
Orlando, Inc. ("PFO") were notified that they are PRPs at the Malone Service
Company Superfund site in Texas City, Texas ("Site"). The EPA designated both
PFSG and PFO as de minimis parties, which is determined as a generator that
contributed less than 0.6% of the total hazardous materials at the Site. The EPA
has made a settlement offer to all de minimis parties, that requires response
within 45 days of receipt of the notice. If we accept the settlement offer our
liability would be approximately $229,000. We are in the process of reviewing
this claim and our potential exposure in connection with this Site.

During September 2004, PFMI received a letter alleging that PFMI owed Reliance
Insurance Company, in liquidation, the sum of $525,000 as a result of
retrospective premiums under a retroactive premium agreement. Our counsel
responded and advised that PFMI had numerous defenses to the demand, including,
but not limited to, that the policy expired almost eight years ago and failure
to adjust the premiums in a timely manner violated the agreement between the
Company and Reliance and that under Michigan law it is deemed to be an unfair
and deceptive act or practice in the business of insurance for an insurer to
fail to complete a final audit within 120 days after termination of the policy.
The Company and PFMI intend to vigorously defend this matter. However, we have
accrued approximately $217,000 for this contingent liability.

See Note 8 for a discussion as to certain contingent liabilities due to the
discontinuation of operations at the facility in Detroit, Michigan, owned by our
subsidiary, Perma-Fix of Michigan, Inc.

Insurance

We believe we maintain insurance coverage adequate for our needs and which is
similar to, or greater than, the coverage maintained by other companies of our
size in the industry. There can be no assurances, however, those liabilities,
which may be incurred by us, will be covered by our insurance or that the dollar
amount of such liabilities, which are covered, will not exceed our policy
limits. Under our insurance contracts, we usually accept self-insured
retentions, which we believe is appropriate for our specific business risks. We
are required by EPA regulations to carry environmental impairment liability
insurance providing coverage for damages on a claims-made basis in amounts of at
least $1,000,000 per occurrence and $2,000,000 per year in the aggregate. To
meet the requirements of customers, we have exceeded these coverage amounts.

In June 2003, we entered into a 25-year finite risk insurance policy, which
provides financial assurance to the applicable states for our permitted
facilities in the event of unforeseen closure. Prior to obtaining or renewing
operating permits we are required to provide financial assurance that guarantee
to the states that, in the event of closure, our permitted facilities will be
closed in accordance with the regulations. The policy provides $35,000,000 of
financial assurance coverage and has available capacity to allow for annual
inflation and other performance and surety bond requirements. On the fourth and
subsequent anniversaries of the contract inception, the Company may elect to
terminate this contract. During the


12


second quarter of 2003 we made an upfront payment of $4,000,000, of which
$2,766,000 represents the full premium for the 25-year term of the policy, and
the remaining $1,234,000, was deposited in a sinking fund account. Additionally,
in February 2004 we paid the first of nine required annual installments of
$1,004,000, of which $991,000 was deposited in the sinking fund account, the
remaining $13,000 represents a terrorism premium. As of September 30, 2004, we
have recorded $2,225,000 in our Finite Risk Sinking Fund on the balance sheet.

6. Acquisitions

On March 23, 2004, our subsidiary, Perma-Fix of Maryland, Inc. ("PFMD")
completed it's acquisition of certain assets of USL Environmental Services, Inc.
d/b/a A&A Environmental ("A&A"), primarily located in Baltimore, Md., and our
subsidiary, Perma-Fix of Pittsburgh, Inc. ("PFP") completed its acquisition of
certain assets of US Liquids of Pennsylvania, Inc. d/b/a EMAX ("EMAX"). Both A&A
and EMAX are wholly owned subsidiaries of US Liquids Inc. ("USL"). PFMD is using
the acquired assets of A&A to provide a full line of environmental, marine and
industrial maintenance services. PFMD offers expert environmental services such
as 24-hour emergency response, vacuum services, hazardous and non-hazardous
waste disposal, marine environmental and other remediation services. PFP is
utilizing the acquired assets of EMAX to provide a variety of environmental
services such as transportation of drums and bulk loads, tank cleaning,
industrial maintenance, dewatering, drum management and chemical packaging. PFP
also has a wastewater treatment group, which provides for the treatment of
non-hazardous wastewaters such as leachates, oily waters, industrial process
waters and off-spec products.

We paid $2,915,000 in cash for the acquired assets and assumed certain
liabilities of A&A and EMAX. The acquisitions were accounted for using the
purchase method effective March 23, 2004, and accordingly, the estimated fair
values of the assets acquired and liabilities assumed of A&A and EMAX as of this
date, and the results of operations since this date, are included in the
accompanying consolidated financial statements. As of March 23, 2004, we
performed preliminary purchase price allocations based upon information
available as of this date, and we are in the process of obtaining third party
evaluations of certain assets, thus, the allocation of the purchase prices are
subject to refinement. Accordingly, the purchase prices were preliminarily
allocated to the net assets and net liabilities so acquired and assumed based on
their estimated fair values. Included in these preliminary allocations were
current assets of $2,481,000, property and equipment of $2,066,000, current
liabilities of approximately $1,141,000 and long-term environmental liability of
$491,000. Based on the preliminary purchase price allocations no goodwill was
recorded.

7. Private Placement

On March 22, 2004, we completed a private placement for gross proceeds of
approximately $10,386,000 through the sale of 4,616,113 shares of our Common
Stock at $2.25 per share and Warrants to purchase an additional 1,615,638 shares
of our Common Stock exercisable at $2.92 per share and a term of three years.
The private placement was sold to fifteen accredited investors. The net cash
proceeds received of $9,946,000, after paying placement agent fees, were used in
connection with the acquisitions of certain acquired assets of A&A and EMAX
discussed above, and to initially pay down the Revolving Credit, while
finalizing the prepayment of other higher interest debt. We have incurred an
additional $76,000 for expenses related to the private placement. During the
third quarter of 2004, we used a portion of our availability under our Revolving
Credit, to repay our Senior Subordinated Notes with an interest rate of 13.5%
(See Note 4). We also issued Warrants to purchase an aggregate of 160,000 shares
of our Common Stock, exercisable at $2.92 per share and with a three year term,
for consulting services related to the private placement.


13


8. Discontinued Operations

On October 4, 2004, our Board of Directors approved the discontinuation of
operations at the facility in Detroit, Michigan, owned by our subsidiary,
Perma-Fix of Michigan, Inc. ("PFMI"). The decision to discontinue operations at
the Detroit facility was principally as a result of two fires that significantly
disrupted operations at the facility in 2003, and the facility's critical drain
on the financial resources of our Industrial segment. We are in the process of
remediating the facility and evaluating our available options for future use or
sale of the property. The operating activities for the current and prior periods
have been reclassified to discontinued operations in our Consolidated Statements
of Operations.

PFMI recorded revenues of $1,569,000 and $4,465,000, and operating losses of
$1,765,000 and $226,000 for the nine months ended September 30, 2004 and 2003,
respectively. Our estimated loss on disposals from discontinued operations of
$9,835,000 for the three and nine months ended September 30, 2004, consisted of
asset impairments, pension costs, environmental remediation and other expenses
as described in the following table:

Total
Noncash Charges
(Amounts in thousands) Charges Accruals (Credits)
- --------------------------------------------------------------------------------
Pension plan withdrawal liability $ -- $1,474 $1,474
Severance liability -- 47 47
Environmental closure and remediation accrual -- 2,733 2,733
Tangible asset impairment 4,591 -- 4,591
Goodwill and permit impairment 929 -- 929
Other -- 61 61
- --------------------------------------------------------------------------------
Loss on disposal from discontinued operations $5,520 $4,315 $9,835
===========================================================================+====

The pension plan withdrawal liability is a result of terminating our union
employees at PFMI. The liability is an estimate, and we are in the process of
completing an actuarial study of the withdrawal liability under the pension
plan. The tangible asset impairment is our best estimate of the write down of
tangible assets to fair value. The goodwill and permit impairment is our best
estimate of the portion of our goodwill and permits of the Industrial reporting
unit allocated to PFMI. Other costs consist of estimated amounts to be paid to
close the facility and remediate the property. The environmental closure and
remediation accrual is based on our estimate at the time of this report and
could change based on the final remediation costs.

Assets and liabilities related to the discontinued operation have been
reclassified to separate categories in the Consolidated Balance Sheets as of
September 30, 2004 and December 31, 2003. As of September 30, 2004, assets are
recorded at their net realizable value, and consist of land and buildings of
$600,000, accounts receivable of $347,000, and estimated insurance proceeds
receivable of $455,000. The insurance receivable is an estimate of the direct
costs from the first fire at PFMI. We have submitted insurance claims for both
fires at PFMI, and are currently negotiating settlements for those claims, but
at this time we cannot estimate actual proceeds to be received. If the proceeds
exceed the estimated insurance receivable we will recognize a gain for the
additional proceeds. Liabilities as of September 30, 2004, consist of accounts
payable and current accruals of $2,554,000 and environmental and closure
accruals of $2,464,000.


14


9. Operating Segments

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

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

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

o For which discrete financial information is available.

We have three operating segments, which are defined as each business line that
we operate. This however, excludes corporate headquarters, which does not
generate revenue, and Perma-Fix of Michigan, Inc., a discontinued operation. See
Note 8 for further information on discontinued operations.

Our operating segments are defined as follows:

The Industrial Waste Management Services segment, which provides on-and-off site
treatment, storage, processing and disposal of hazardous and non-hazardous
industrial waste, commercial waste and wastewater through our seven facilities;
Perma-Fix Treatment Services, Inc., Perma-Fix of Dayton, Inc., Perma-Fix of Ft.
Lauderdale, Inc., Perma-Fix of Orlando, Inc., Perma-Fix of South Georgia, Inc.,
Perma-Fix of Maryland, Inc. (which acquired certain assets and assumed certain
liabilities of A&A) and Perma-Fix of Pittsburgh, Inc. (which acquired certain
assets of EMAX).

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

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


15


The table below presents certain financial information in thousands by business
segment for the three and nine months ended September 30, 2004 and 2003.

Segment Reporting for the Quarter Ended September 30, 2004



Industrial Nuclear
Waste Waste Segments Corporate(2) Consolidated
Services Services Engineering Total and Other Total
---------- -------- ----------- -------- ------------ ------------

Revenue from external customers $ 10,606 $12,886(3) $ 845 $ 24,337 $ -- $ 24,337
Intercompany revenues 734 917 96 1,747 -- 1,747
Interest income -- -- -- -- -- --
Interest expense 199 102 -- 301 (7) 294
Interest expense-financing fees -- 191 -- 191 1,375 1,566
Depreciation and amortization 523 671 7 1,201 10 1,211
Segment profit (loss) (9,050) 3,219 43 (5,788) (1,217) (7,005)
Segment assets(1) 29,556 64,760 2,125 96,441 9,869(4) 106,310
Expenditures for segment assets 189 254 -- 443 6 449


Segment Reporting for the Quarter Ended September 30, 2003



Industrial Nuclear
Waste Waste Segments Corporate(2) Consolidated
Services Services Engineering Total and Other Total
---------- -------- ----------- -------- ------------ ------------

Revenue from external customers $ 10,529 $12,487(3) $ 765 $ 23,781 $ -- $ 23,781
Intercompany revenues 836 702 143 1,681 -- 1,681
Interest income 1 -- -- 1 1 2
Interest expense 182 505 (2) 685 50 735
Interest expense-financing fees -- -- -- -- 256 256
Depreciation and amortization 420 637 9 1,066 18 1,084
Segment profit 71 3,831 94 3,996 -- 3,996
Segment assets(1) 32,441 60,841 2,130 95,412 19,037(4) 114,449
Expenditures for segment assets 237 425 44 706 143(5) 849


Segment Reporting for the Nine Months Ended September 30, 2004



Industrial Nuclear
Waste Waste Segments Corporate(2) Consolidated
Services Services Engineering Total and Other Total
---------- -------- ----------- -------- ------------ ------------

Revenue from external customers $ 27,005 $30,871(3) $2,401 $ 60,277 $ -- $ 60,277
Intercompany revenues 1,782 2,766 316 4,864 -- 4,864
Interest income 2 -- -- 2 -- 2
Interest expense 544 971 -- 1,515 20 1,535
Interest expense-financing fees -- 192 -- 192 1,887 2,079
Depreciation and amortization 1,516 1,978 21 3,515 25 3,540
Segment profit (loss) (11,140) 4,333 69 (6,738) (1,217) (7,955)
Segment assets(1) 29,556 64,760 2,125 96,441 9,869(4) 106,310
Expenditures for segment assets 644 1,783 17 2,444 58 2,502


Segment Reporting for the Nine Months Ended September 30, 2003



Industrial Nuclear
Waste Waste Segments Corporate(2) Consolidated
Services Services Engineering Total and Other Total
---------- -------- ----------- -------- ------------ ------------

Revenue from external customers $ 29,254 $28,753(3) $2,418 $ 60,425 $ -- $ 60,425
Intercompany revenues 2,876 2,009 417 5,302 -- 5,302
Interest income 4 -- -- 4 3 7
Interest expense 535 1,448 (8) 1,975 132 2,107
Interest expense-financing fees -- 3 -- 3 811 814
Depreciation and amortization 1,215 1,848 27 3,090 56 3,146
Segment profit (loss) (1,081) 3,400 250 2,569 -- 2,569
Segment assets(1) 32,441 60,841 2,130 95,412 19,037(4) 114,449
Expenditures for segment assets 1,033 1,493 52 2,578 335(5) 2,913



16


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

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

(3) The consolidated revenues include revenues within the Nuclear Waste
Services segment from Bechtel Jacobs for the quarter and nine months ended
September 30, 2004, which total $2,627,000 or 10.8% and 6,752,000 or 11.2%
of consolidated revenues and $5,099,000 or 20.9% and $11,191,000 or 18.6%
of consolidated revenues for the same periods in 2003.

(4) Amount includes assets of approximately $1,416,000 and $10,224,000 of
assets from Perma-Fix of Michigan, Inc. a discontinued operation from the
Industrial segment as of September 30, 2004 and 2003, respectively. (see
Note 8).

(5) Amount includes asset expenditures from our discontinued operation of
$8,000 and $48,000 for the three and nine months ended September 30, 2003.


17


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

Forward-looking Statements

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

o improve our operations and liquidity;

o anticipated improvement in our financial performance;

o ability to comply with the general working capital requirements;

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

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

o ability to remediate certain contaminated sites for projected
amounts;

o ability to fund up to the additional $1,100,000 of the $3,600,000
revised capital expenditure estimate during 2004;

o as the M&EC facility continues to enhance its processing
capabilities and completes certain expansion projects, we could see
higher total revenues with Bechtel Jacobs;

o increasing other sources of revenue at M&EC;

o Growth of our Nuclear segment;

o positive results in our Industrial segment from our strategy;

o improvement in the fourth quarter;

o ability under the joint ventures to win contract awards and perform
remedial activities;

o completion of the contract with the Fortune 500 company during the
first quarter of next year, and

o ability to remediate and close the Detroit, Michigan facility for
the estimated amount.

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

o general economic conditions;

o material reduction in revenues;

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

o increased competitive pressures;

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

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

o ability to retain or renew certain required permits;

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


18


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

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

o management retention and development;

o impairment of intangible assets is substantially more than expected;

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

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

o inability to be profitable on an annualized basis;

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

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

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

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

Overview

We provide services through three reportable operating segments. The Industrial
Waste Management Services segment ("Industrial segment") is engaged in on-site
and off-site treatment, storage, disposal and processing of a wide variety of
by-products and industrial, hazardous and non-hazardous wastes. The Nuclear
Waste Management Services segment ("Nuclear segment") provides treatment,
storage, processing and disposal services of mixed waste (waste containing both
hazardous and low-level radioactive materials) and low-level radioactive wastes,
including research, development and on-site and off-site waste remediation. Our
Consulting Engineering Services segment provides a wide variety of environmental
related consulting and engineering services to both industry and government.

The results, for the third quarter of 2004 reflect the continued growth in
revenue and receipt of further contract awards within the Nuclear segment, which
resulted in increased revenue for both the three and nine months ended September
30, 2004, as compared to the same periods of 2003. We continue to enhance our
processing capabilities and efficiencies within the Nuclear segment, which has
led to the expansion of our services within additional governmental sites,
beyond the current Bechtel Jacobs Company Oak Ridge contracts, and from other
large Fortune 500 companies. We continue to work through the restructuring
efforts within the Industrial segment, which included the discontinued
operations of our Detroit, Michigan facility, the write down of certain fixed
assets and the impairment of certain goodwill and other intangible assets, all
of which resulted in non-recurring charges, which negatively impacted the
quarter. We continue to strengthen our balance sheet and borrowing position, and
reduce our debt, which should have a positive effect as we move into the final
quarter of the year.

During the third quarter in 2004 we recorded impairment estimates to intangible
assets in the aggregate of $7,101,000, which is a charge against income from
operations. For further disclosure refer to the Results of Operations section of
this Management's Discussion and Analysis. Additionally, we discontinued our
operations at our facility in Detroit, Michigan. This resulted in an aggregate
loss from discontinued operations of $10,575,000 and $11,600,000 for the three
and nine months ended September 30, 2004. The discontinued operation is further
discussed in this Management's Discussion and Analysis.


19


Results of Operations

The table below should be used when reviewing management's discussion and
analysis for the three and nine months ended September 30, 2004 and 2003. The
results of operations for the discontinued operations have been reclassified for
all reported periods out of their respective revenue and expense categories and
are recorded in the aggregate under Net income (loss) from discontinued
operations.



Three Months Ended Nine Months Ended
September 30, September 30,
-------------------------------------- ---------------------------------------
Consolidated (amounts in thousands) 2004 % 2003 % 2004 % 2003 %
- ------------------------------------------------------------------------------------------------------------------------------------

Net revenues $ 24,337 100.0 $ 23,781 100.0 $ 60,277 100.0 $ 60,425 100.0
Cost of goods sold 16,808 69.1 14,110 59.3 43,195 71.7 41,725 69.1
-------- ----- -------- ----- -------- ----- -------- -----
Gross profit 7,529 30.9 9,671 40.7 17,082 28.3 18,700 30.9

Selling, general and administrative 4,419 18.2 4,610 19.4 12,832 21.3 13,008 21.5
Loss (gain) on disposal/impairment of
fixed assets 1,014 4.1 (14) (.1) 996 1.7 (15) --

Impairment loss on intangible assets 7,101 29.2 -- -- 7,101 11.7 -- --
-------- ----- -------- ----- -------- ----- -------- -----
Income (loss) from operations $ (5,005) (20.6) $ 5,075 21.4 $ (3,847) (6.4) $ 5,707 9.4
======== ===== ======== ===== ======== ===== ======== =====

Interest expense $ (294) (1.2) $ (735) (3.1) $ (1,535) (2.5) $ (2,107) (3.5)

Interest expense-financing fees (1,566) (6.4) (256) (1.1) (2,079) (3.4) (814) (1.3)

Preferred Stock dividends (48) (.2) (48) (.2) (142) (.2) (142) (.2)
Net income (loss) from discontinued
operations (10,575) (43.5) 29 .1 (11,600) (19.2) (226) (.4)


Summary - Three and Nine Months Ended September 30, 2004 and 2003

Net Revenue

Consolidated net revenues increased to $24,337,000 for the quarter ended
September 30, 2004, as compared to $23,781,000 for the same quarter in 2003. The
increase of $556,000 or 2.3% is primarily attributable to an increase in the
Nuclear segment of approximately $399,000 or 3.2%, resulting from the continued
expansion within the mixed waste market as our facilities demonstrate their
ability to accept and process more complex waste streams, and we receive new
contracts for additional services. The third quarter of 2004 has revenue from a
contract awarded by a Fortune 500 company in late June 2004 to treat and dispose
of mixed waste from research and development activities. Revenues from Bechtel
Jacobs Company, which includes the Oak Ridge contracts, totaled $2,627,000 or
10.8% of total consolidated revenues for the three months ended September 30,
2004, compared to $5,099,000 or 20.9% for the three months ended September 30,
2003. See "Known Trends and Uncertainties - Significant Contracts" of this
Management's Discussion and Analysis. Adding to this increase, were both the
Consulting Engineering Service segment with an increase of $80,000 or 10.5% and
the Industrial segment with an increase of $77,000 or 0.7%. The increase in the
Industrial segment resulted principally from the $2,609,000 of revenue
contributed from the two facilities acquired as of March 23, 2004. See
"Acquisitions" in this Management's Discussion and Analysis for further
information on the acquired facilities. Primarily offsetting the increase within
the Industrial segment was $1,870,000 of revenue recognized in the third quarter
of 2003, from the Army's Newport Hydrolysate project, which was not duplicated
in the third quarter of 2004. The remaining decrease is attributable to a
reduction in government revenues and to the continued restructuring and the
strategic decision to eliminate low margin broker business and replace it with
higher margin generator direct revenue.

Consolidated net revenues decreased to $60,277,000 from $60,425,000 for the
nine-month period ended September 30, 2004. This decrease of $148,000 or 0.2% is
principally attributable to a decrease in the


20


Industrial segment of approximately $2,249,000 resulting primarily from the
continued restructuring of the segment as discussed above. Positively impacting
the first nine months of 2003 was the Army's Newport Hydrolysate project, from
which we recognized revenue of $3,055,000, which was not duplicated in 2004. The
decrease for the first nine months of 2004 is also attributable to the reduction
in government revenues of approximately $1,478,000. The remaining decrease of
$3,522,000 was a result of restructuring and strategic decision to focus on
higher margin generator direct revenue. Partially offsetting the decrease within
the Industrial segment is $5,806,000 of revenue contributed from two facilities
acquired as of March 23, 2004. See "Acquisitions" in this Management's
Discussion and Analysis for further information on the acquired facilities. The
Consulting Engineering Service segment also experienced a decrease of
approximately $17,000. Offsetting these decreases, was an increase in the
Nuclear segment of approximately $2,118,000, resulting from the continued
expansion within the mixed waste market as our facilities demonstrate their
ability to accept and process more complex waste streams and we receive new
contracts for additional services, including a Fortune 500 company as discussed
above. Additionally, the first and second quarters of 2003 were negatively
effected by the government's inability to ship waste to our facilities due to
the war in Iraq and prolonged terrorism alerts, which has not been an obstacle
during 2004. Consolidated revenues with Bechtel Jacobs Company, which includes
the Oak Ridge contracts, totaled $6,752,000 or 11.2% of total revenues for the
nine months ended September 30, 2004, compared to $11,191,000 or 18.6% for the
nine months ended September 30, 2003. See "Known Trends and Uncertainties -
Significant Contracts" of this Management's Discussion and Analysis. The backlog
of stored waste within the Nuclear segment at September 30, 2004, was
approximately $12,688,000, compared to $5,782,000 at December 31, 2003.

Cost of Goods Sold

Cost of goods sold increased $2,698,000 or 19.1% for the quarter ended September
30, 2004, as compared to the quarter ended September 30, 2003. This increase in
cost of goods sold predominantly reflects an increase in the Industrial segment
of approximately $1,361,000, which principally relates to additional costs
related to the revenue generated from the two facilities acquired, as of March
23, 2004, and the additional operating costs incurred as the segment completes
its restructuring and integration efforts. Partially offsetting this increase is
the reduction in costs from 2003 due to the Army's Newport Hydrolysate project,
not repeated in 2004, which carried significantly lower costs than the
replacement revenue from the acquired facilities. Additionally, the Nuclear
segment experienced an increase of approximately $1,171,000 due to an increase
in disposal and treatment costs associated with the particular waste streams
processed during the third quarter of 2004. The Consulting Engineering Services
segment accounted for approximately $166,000 of the increase in cost of goods
sold, which corresponds with the increase in revenue and higher materials and
personnel costs. Depreciation expense of $1,143,000 and $1,016,000 for the
quarters ended September 30, 2004 and 2003, respectively, is included in cost of
goods sold, which reflects an increase of $127,000. The acquisitions contributed
$126,000 to this increase.

Cost of goods sold increased $1,470,000 or 3.5% for the nine-month period ended
September 30, 2004, as compared to the nine-month period ended September 30,
2003. This increase in cost of goods sold primarily reflects an increase in the
Nuclear segment of $1,078,000, which correlates with the increase in revenue.
Additionally, the Consulting Engineering Services segment experienced an
increase in cost of goods sold of approximately $223,000, which relates to the
higher payroll and other direct costs of projects completed this year. The
Industrial segment experienced an increase of approximately $169,000, which
primarily reflects the additional operating costs incurred as the segment
completes its restructuring and integration efforts and increased costs related
to revenue generated from the two facilities acquired, as of March 23, 2004.
Partially offsetting this increase was the reduction in costs from 2003 due to
the Army's Newport Hydrolysate project, not repeated in 2004. Included within
cost of goods sold is depreciation expense of $3,349,000 and $2,946,000 for the
nine months ended September 30, 2004 and 2003, respectively, reflecting an
increase of $403,000 over 2003, of which $282,000 was a result of the acquired
facilities.


21


Gross Profit

The resulting gross profit for the quarter ended September 30, 2004, decreased
$2,142,000 to $7,529,000, which as a percentage of revenue is 30.9%, as compared
to 40.7% for the quarter ended September 30, 2003. The decrease in gross profit
percentage primarily reflects a decrease in the Industrial segment from 27.1% in
2003 to 14.8% in 2004. This segment's decrease principally reflects the decrease
in gross profit from the elimination of the Army's Newport Hydrolysate project,
a higher margin contract, included in the third quarter of 2003. The remaining
reduction in gross margin for the segment was the addition of the March 23,
2004, acquisitions and the on going restructuring. Additionally, the Nuclear
segment decreased from 52.2% in 2003 to 44.6% in 2004, reflecting mainly a less
favorable product mix during the quarter and increased disposal costs that
correspond with different contracts. There was a decrease in the Consulting
Engineering Services segment from 38.3% in 2003 to 24.4% in 2004, which reflects
the impact of lower margin projects being performed in the third quarter of
2004.

The resulting gross profit for the nine months ended September 30, 2004,
decreased $1,618,000 to $17,082,000, which as a percentage of revenue is 28.3%,
reflecting a decrease from the 2003 corresponding nine months percentage of
revenue of 30.9%. This decrease in gross profit percentage principally reflects
a decrease in the Industrial segment from 22.5% in 2003 to 15.4% in 2004. This
segment's decrease primarily reflects the fixed costs of operating the
facilities being spread over reduced revenues, relating in part to the
restructuring. Additionally, the decrease in gross profit percentage was
significantly affected by the elimination of the Army's Newport Hydrolysate
project included in the third quarter of 2003, which had a very high gross
margin. Additionally, there was a decrease in the Consulting Engineering
Services segment from 36.5% in 2003 to 26.8% in 2004, which reflects the impact
of lower margin projects being performed in the first nine months of 2004. The
decrease in gross profit percentage was partially offset by an increase in the
Nuclear segment from 39.1% in 2003 to 39.8% in 2004.

Selling, General and Administrative

Selling, general and administrative expenses decreased $191,000 or 4.1% for the
quarter ended September 30, 2004, as compared to the quarter ended September 30,
2003. This decrease was realized by both the Industrial and Consulting
Engineering segments, and included reductions in payroll related expenses and
outside services. Partially offsetting the decrease from the restructuring
within the Industrial segment was the additional expenses related to the two
facilities acquired effective March 23, 2004. Additionally, the Nuclear segment
had a slight increase in payroll and related expenses. Depreciation and
amortization expense of $68,000 was included within selling, general and
administrative expenses for both third quarters of 2004 and 2003. As a
percentage of revenue, selling, general and administrative expenses decreased to
18.2% for the quarter ended September 30, 2004, compared to 19.4% for the same
period in 2003.

Selling, general and administrative expenses decreased $176,000 or 1.4% for the
nine months ended September 30, 2004, as compared to the same period in 2003.
This decrease relates to all segments, but the largest of which is the
Consulting Engineering Services and Industrial segments reductions in payroll
and related expenses, with the decrease in the Industrial segment primarily due
to the restructuring of the segment. Partially offsetting the decrease within
the Industrial segment are the additional expenses related to the two facilities
acquired, effective March 23, 2004. Offsetting the company's decrease was an
increase in corporate administrative expenses and the Nuclear segment's payroll
related expenses, as stronger infrastructures are built as we comply with the
Sarbanes Oxley Act of 2002. Included in selling, general and administrative
expenses is depreciation and amortization expense of $191,000 and $200,000 for
the nine months ended September 30, 2004 and 2003, respectively. As a percentage
of revenue, selling, general and administrative expenses decreased to 21.3% for
the nine months ended September 30, 2004, compared to 21.5% for the same period
in 2003.


22


Loss (Gain) on Disposal/Impairment of Fixed Assets

The loss on fixed asset disposal/impairment for the quarter ended September 30,
2004, was $1,014,000, as compared to a gain of $14,000 for the same quarter in
2003. This loss is principally a result of the Industrial segment writing down
certain fixed assets, totaling $1,026,000, which have been determined to have no
fair value. As part of the restructuring process, management abandoned various
projects at certain facilities.

The loss on fixed asset disposal/impairment for the nine months ended September
30, 2004, was $996,000, as compared to a gain of $15,000 for the same nine-month
period in 2003. This loss is principally a result of the Industrial segment
writing down certain fixed assets, totaling $1,026,000, which have been
determined to have no fair value. As part of the restructuring process,
management abandoned various projects at certain facilities.

Impairment on Intangible Assets

In conjunction with our third quarter financial reporting process, as a result
of a disparity of our Industrial reporting unit's actual operating results to
long-term projections and the discontinuation of operations at our Industrial
segment facility in Detroit, Michigan, as of September 30, 2004, (see
Discontinued Operations in this Management's Discussion and Analysis), we
engaged an independent appraisal firm to perform preliminary impairment tests of
permits and goodwill, separately for the Industrial reporting unit. The
preliminary impairment tests of the Industrial reporting unit resulted in an
estimated impairment to permits of $2,215,000 and an estimated impairment to
goodwill of approximately $4,886,000. The aggregate impairment of $7,101,000 is
our best estimate and was recorded in the third quarter as a component of Income
(loss) from operations in the Consolidated Statements of Operations. The
preliminary impairment tests of the Industrial reporting unit will be finalized,
along with the annual impairment tests, during the fourth quarter of 2004, thus
our estimated impairment loss is subject to refinement and may be adjusted, if
necessary.

Interest Expense

Interest expense decreased $441,000 for the quarter ended September 30, 2004, as
compared to the corresponding period of 2003. This decrease reflects lower
borrowing levels and interest rates on our PNC revolving credit and term loan,
resulting in a decrease in interest expense of $92,000. In March 2004, we
received proceeds from the private placement that were used to temporarily
reduce the revolver resulting in this decrease in interest expense.
Additionally, as a result of the prepayment of the senior subordinated debt in
August 2004, interest expense decreased by $63,000. In June 2004, the final
repayment of debt associated with past acquisitions was completed resulting in a
decrease in interest expense of $36,000. The remainder of the decrease is
primarily due to an adjustment to the interest payable associated with the PDC
and IRS notes, which totaled $219,000.

Interest expense also decreased by $572,000 for the nine-month period ended
September 30, 2004, as compared to the corresponding period of 2003. This
decrease reflects the impact of lower interest rates and decreased borrowing
levels on the revolving credit and term loans with PNC, which resulted in a
decrease in interest expense of $203,000 when compared to prior year. In March
2004, we received proceeds related to the private placement that was used to
temporarily reduce the revolver, which resulted in a decrease in interest
expense. Additionally, the final repayment of debt associated with past
acquisitions resulted in a decrease in interest expense of $76,000.
Additionally, as a result of the prepayment of the senior subordinated debt in
August 2004, interest expense decreased by $63,000. The remainder of the
decrease is primarily due to an adjustment to the interest payable associated
with the PDC and IRS notes, which totaled $219,000.


23


Interest Expense - Financing Fees

Interest expense-financing fees increased by $1,310,000 during the three months
ended September 30, 2004, as compared to the same period in 2003. This increase
is primarily a result of the write-off of $1,217,000 of prepaid financing fees
and debt discount associated with the early termination of senior subordinated
notes, which were paid in full in August 2004. Additionally, we expensed an
early termination fee of $190,000, paid as a result of the pre-payment. These
financing fees are principally associated with the credit facility and term loan
with PNC and the senior subordinated notes, and are amortized to expense over
the term of the loan agreements.

Interest expense-financing fees increased by $1,265,000 for the nine months
ended September 30, 2004, as compared to the corresponding period of 2003. This
increase was primarily due to a one-time write-off of fees in March 2004,
associated with other short term financing and the write-off of $1,217,000 of
prepaid financing fees and debt discount associated with the early termination
of senior subordinated notes, which were paid in full in August 2004.
Additionally, we expensed an early termination fee of $190,000 paid as a result
of the pre-payment.

Preferred Stock Dividends

Preferred Stock dividends remained relatively constant at $48,000 for the
quarters ended September 30, 2004 and 2003. The Preferred Stock dividends are
comprised of approximately $31,000 accrued dividends from our Series 17
Preferred Stock, and $17,000 from the accrual of preferred dividends on the
Preferred Stock of our subsidiary, M&EC. Preferred dividends for the nine months
remained constant at $142,000 for 2004 and 2003.

Discontinued Operation

On October 4, 2004, our Board of Directors approved the discontinuation of
operations at the facility in Detroit, Michigan ("Detroit facility"), owned by
our subsidiary, Perma-Fix of Michigan, Inc. ("PFMI"). The decision to
discontinue operations at the Detroit facility was principally as a result of
two fires that significantly disrupted operations at the facility in 2003, and
the facility's critical drain on the financial resources of our Industrial
segment. We are in the process of remediating the facility and evaluating our
available options for future use or sale of the property. The operating
activities for the current and prior periods have been reclassified to
discontinued operations in our Consolidated Statements of Operations.

PFMI recorded revenues of $1,569,000 and $4,465,000, and operating losses of
$1,765,000 and $226,000 for the nine months ended September 30, 2004 and 2003,
respectively. Our estimated loss on disposals from discontinued operations of
$9,835,000 for the three and nine months ended September 30, 2004, consisted of
asset impairments, pension costs, environmental remediation and other expenses.

We recorded $1,474,000 for a pension plan withdrawal liability as a result of
terminating our union employees at PFMI. The liability is an estimate, and we
are in the process of completing an actuarial study of the withdrawal liability
under the pension plan. Additionally, we recorded accruals for environmental
closure and remediation, costs of $2,733,000, severance costs of $47,000 and
miscellaneous costs of $61,000. We recorded a non-cash tangible asset impairment
of $4,591,000 and impairment to goodwill and permits of $929,000. The tangible
asset impairment is our best estimate write down of tangible assets to fair
value. The goodwill and permit impairment is our estimate of the portion of our
goodwill and permits for the Industrial segment allocated to PFMI. Other costs
consist of amounts to be paid to close the facility and remediate the property.
The environmental closure and remediation accrual is based on our estimate at
the time of this report and could change based on the final remediation costs.


24


Assets and liabilities related to the discontinued operation have been
reclassified to separate categories in the Consolidated Balance Sheets as of
September 30, 2004 and December 31, 2003. As of September 30, 2004, assets are
recorded at their net realizable value, and consist of land and buildings of
$600,000, accounts receivable of $347,000, and estimated insurance proceeds
receivable of $455,000. The insurance receivable is an estimate of the direct
costs from the first fire at PFMI. We have submitted insurance claims for both
fires at PFMI, and are currently negotiating settlements for those claims, but
at this time we cannot estimate actual proceeds to be received. If the proceeds
exceed the estimated insurance receivable we will recognize a gain for the
additional proceeds. Liabilities as of September 30, 2004, consist of accounts
payable and current accruals of $2,554,000 and environmental and closure
accruals of $2,464,000.

Liquidity and Capital Resources of the Company

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

At September 30, 2004, we had cash of $458,000. This cash total reflects an
increase of $47,000 from December 31, 2003, as a result of net cash provided by
operations of $27,000 and cash provided by financing activities of $6,202,000
(principally proceeds from the issuance of Common Stock in connection with
Warrant and option exercises, issuances under our employee stock purchase plan
and the private placement completed in the first quarter, partially offset by
net repayments of our revolving credit facility and long-term debt) offset by
cash used in investing activities of $6,182,000 (principally funds used for
acquisitions, net purchases of equipment, and a deposit to the finite risk
sinking fund). We are in a net borrowing position and therefore attempt to move
all excess cash balances immediately to the revolving credit facility, so as to
reduce debt and interest expense. We utilize a centralized cash management
system, which includes remittance lock boxes and is structured to accelerate
collection activities and reduce cash balances, as idle cash is moved without
delay to the revolving credit facility. The cash balance at September 30, 2004,
represents payroll account fundings, which were not withdrawn until after
quarter-end.

Operating Activities

Accounts receivable, net of allowance for doubtful accounts, totaled
$31,391,000, an increase of $7,815,000 from the December 31, 2003 balance of
$23,576,000. This increase reflects the impact of additional accounts receivable
of $2,226,000 as a result of the assets purchased in the acquisitions discussed
below in this Management's Discussion and Analysis. Additionally, the Nuclear
segment experienced an increase of $5,633,000 as a result of the seasonal
increase in revenue that comes from DOE/DOD contractors. Offsetting these
increases, were slight decreases in the Industrial segment of $35,000 and the
Consulting Engineering segment of $9,000.

As of September 30, 2004, total consolidated accounts payable was $6,111,000, an
increase of $593,000 from the December 31, 2003, balance of $5,518,000. This
increase in accounts payable reflects the impact of the acquisitions, which
resulted in an increase of $864,000. Additionally, accounts payable increased
due to un-financed capital expenditures, offset by decreases in trade accounts
payable, which was achieved by improved cash flow.

Working capital at September 30, 2004, was $4,922,000, as compared to working
capital of $4,159,000 at December 31, 2003, reflecting an increase of $763,000.
This working capital increase reflects the increased accounts receivable balance
primarily due to the acquisitions, which contributed $1,514,000 of


25


this increase, net of the increased accounts payable balance at the end of the
period. Negatively impacting this September 30, 2004 working capital position
was the reclass of $3.5 million from long term debt to current portion, for the
unsecured promissory note due in full in August 2005, and the recording of
certain current liabilities of the discontinued operations.

Investing Activities

Our purchases of capital equipment for the nine-month period ended September 30,
2004, totaled approximately $2,502,000, including financed purchases of
$184,000. These expenditures were for expansion and improvements to the
operations principally within our Industrial and Nuclear segments. The capital
expenditures were funded by cash provided by operations and from proceeds from
the issuance of stock, upon exercise of Warrants, options and private placement
funds. We had budgeted capital expenditures of up to approximately $5,600,000
for 2004, which includes an estimated $1,675,000 for completion of certain 2003
projects in process, as well as other identified capital purchases for the
expansion and improvement to the operations and for certain compliance related
enhancements. We have revised our capital expenditures estimate for 2004, down
to approximately $3,600,000. Our purchases during 2004 include approximately
$994,000 to complete certain of the 2003 projects in process. We anticipate
funding capital expenditures by a combination of lease financing, internally
generated funds, and/or the proceeds received from Option and Warrant exercises.

Financing Activities

On December 22, 2000, we entered into a Revolving Credit, Term Loan and Security
Agreement ("Agreement") with PNC Bank, National Association, a national banking
association ("PNC") acting as agent ("Agent") for lenders, and as issuing bank.
The Agreement provided, at inception, for a term loan ("Term Loan") in the
amount of $7,000,000, which requires principal repayments based upon a
seven-year amortization, payable over five years, with monthly installments of
$83,000 and the remaining unpaid principal balance due on December 22, 2005. The
Agreement also provided for a revolving line of credit ("Revolving Credit") with
a maximum principal amount outstanding at any one time of $18,000,000, as
amended. The Revolving Credit advances are subject to limitations of an amount
up to the sum of (a) up to 85% of Commercial Receivables aged 90 days or less
from invoice date, (b) up to 85% of Commercial Broker Receivables aged up to 120
days from invoice date, (c) up to 85% of acceptable Government Agency
Receivables aged up to 150 days from invoice date, and (d) up to 50% of
acceptable unbilled amounts aged up to 60 days, less (e) reserves Agent
reasonably deems proper and necessary. The Revolving Credit advances are due and
payable in full on December 22, 2005. As of September 30, 2004, the excess
availability under our Revolving Credit was $10,127,000 based on our eligible
receivables. However, during the third quarter of 2004, our borrowings
approached the maximum line capacity under the Revolving Credit, thereby
reducing the line availability from which we could borrow to $5,294,000 as of
September 30, 2004.

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

Pursuant to the terms of the Stock Purchase Agreements in connection with the
acquisition of Perma-Fix of Orlando, Inc. ("PFO"), Perma-Fix of South Georgia,
Inc. ("PFSG") and Perma-Fix of Michigan, Inc. ("PFMI"), a portion of the
consideration was paid in the form of the Promissory Notes, in the aggregate
amount of $4,700,000 payable to the former owners of PFO, PFSG and PFMI. The
Promissory Notes were paid in full in June 2004.

On August 31, 2000, as part of the consideration for the purchase of Diversified
Scientific Services, Inc. ("DSSI"), we issued to Waste Management Holdings a
long-term unsecured promissory note (the


26


"Unsecured Promissory Note") in the aggregate principal amount of $3,500,000,
bearing interest at a rate of 7% per annum and having a five-year term with
interest to be paid annually and principal due in one lump sum at the end of the
term of the Unsecured Promissory Note (August 2005).

On July 31, 2001, we issued approximately $5,625,000 of our 13.50% Senior
Subordinated Notes due July 31, 2006 (the "Notes"). The Notes were issued
pursuant to the terms of a Note and Warrant Purchase Agreement, dated July 31,
2001 (the "Purchase Agreement"), between the Company, Associated Mezzanine
Investors - PESI, L.P. ("AMI"), and Bridge East Capital, L.P. ("BEC"). The notes
were paid in full in August 2004. We also paid early termination fees of
$190,000 and recorded a non-cash expense of $1,217,000 for the write-off of
prepaid financing fees and a debt discount.

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

In connection with the sale of the Notes, the Company, AMI, and BEC entered into
an Option Agreement, dated July 31, 2001 (the "Option Agreement"). Pursuant to
the Option Agreement, the Company granted each purchaser an irrevocable option
requiring the Company to purchase any of the Warrants or Warrant Shares then
held by the purchaser (the "Put Option"). The Put Option may be exercised at any
time commencing July 31, 2004, and ending July 31, 2008. In addition, each
purchaser granted to the Company an irrevocable option to purchase all the
Warrants or the Warrant Shares then held by the purchaser (the "Call Option").
The Call Option may be exercised at any time commencing July 31, 2005, and
ending July 31, 2008. The purchase price under the Put Option and the Call
Option is based on the quotient obtained by dividing (a) the sum of six times
the Company's consolidated EBITDA for the period of the 12 most recent
consecutive months minus Net Debt plus the Warrant Proceeds by (b) the Company's
Diluted Shares (as the terms EBITDA, Net Debt, Warrant Proceeds, and Diluted
Shares are defined in the Option Agreement). We account for the changes in
redemption value immediately as they occur and adjust the carrying value of the
security to equal the redemption value at the end of each reporting period. On
September 30, 2004, the Put Option had no value and no liability was recorded.

In conjunction with our acquisition of East Tennessee Materials and Energy
Corporation ("M&EC"), M&EC issued a promissory note for a principal amount of
$3,714,000 to PDC, dated June 25, 2001, for monies advanced to M&EC for certain
services performed by PDC. The promissory note is payable over eight years on a
semiannual basis on June 30 and December 31. Interest is accrued at the
applicable law rate ("Applicable Rate") pursuant to the provisions of section
6621 of the Internal Revenue Code of 1986 as amended, (7.0% on September 30,
2004) and payable in lump sum at the end of the loan period. On September 30,
2004, the outstanding balance was $4,184,000 including accrued interest of
approximately $990,000. PDC has directed M&EC to make all payments under the
promissory note directly to the IRS to be applied to PDC's obligations under its
installment agreement with the IRS.

Additionally, M&EC entered into an installment agreement with the Internal
Revenue Service ("IRS") for a principal amount of $923,000 effective June 25,
2001, for certain withholding taxes owed by M&EC. The installment agreement is
payable over eight years on a semiannual basis on June 30 and December 31.
Interest is accrued at the Applicable Rate and is adjusted on a quarterly basis
and payable in lump sum at the end of the installment period. On September 30,
2004, the Applicable Rate was 7.0%. On September 30, 2004, the outstanding
balance was $1,033,000 including accrued interest of approximately $240,000.


27


The accrued dividends on the outstanding Preferred Stock for the period July 1,
2003, through December 31, 2003, in the amount of approximately $63,000 were
paid in February 2004 in the form of 19,643 shares of our Common Stock. The
dividends for the period January 1, 2004, through June 30, 2004, total $62,000,
and were paid in August 2004, through the issuance of 34,938 shares of our
Common Stock. The accrued dividends for the period July 1, 2004 through
September 30, 2004, total $32,000 and will be paid in January 2005. Under our
loan agreements, we are prohibited from paying cash dividends on our outstanding
capital stock.

In summary, we have continued to take steps to improve our operations and
liquidity as discussed above. However, we continue to invest our working capital
back into our facilities to fund capital additions for expansion within both the
Nuclear and Industrial segments. We have experienced the positive impact of
increased accounts receivable and increased availability under our Revolving
Credit. Additionally, accounts payable have remained relatively steady through
our typically strong third quarter. Offsetting these positives was the negative
impact of current reserves recorded on discontinued operations and the
reclassification of long-term debt to current. The reserves recorded on
discontinued operations could be reduced or paid over a longer period of time
than initially anticipated. If we are unable to improve our operations and
become profitable in the foreseeable future, such would have a material adverse
effect on our liquidity position.

Acquisitions

On March 23, 2004, our subsidiary, PFMD completed its acquisition of certain
assets of A&A and our subsidiary, PFP completed its acquisition of certain
assets of EMAX. We paid $2,915,000 in cash for the acquired assets and assumed
liabilities of A&A and EMAX, using funds received in connection with the private
placement discussed below. A&A and EMAX had unaudited combined revenues of
approximately $15.0 million in 2003 and a combined loss of approximately
$299,000.

Private Placement

On March 22, 2004, we completed a private placement for gross proceeds of
approximately $10,386,000 through the sale of 4,616,113 shares of our Common
Stock at $2.25 per share and Warrants to purchase an additional 1,615,638 shares
of our Common Stock exercisable at $2.92 per share and a term of three years.
The private placement was sold to fifteen accredited investors. The net cash
proceeds received of $9,946,000, after paying placement agent fees, were used in
connection with the acquisitions of certain acquired assets of A&A and EMAX
discussed above, and to initially pay down the Revolving Credit, while
finalizing the prepayment of other higher interest debt. We have incurred an
additional $76,000 for expenses related to the private placement. During the
third quarter of 2004, we used a portion of our availability under our Revolving
Credit, to repay our Senior Subordinated Notes with an interest rate of 13.5%.
We also issued Warrants to purchase an aggregate of 160,000 shares of our Common
Stock, exercisable at $2.92 per share and with a three year term, for consulting
services related to the private placement.


28


Contractual Obligations

The following table summarizes our contractual obligations at September 30,
2004, and the effect such obligations are expected to have on our liquidity and
cash flow in future periods, (in thousands):



Payments due by period
-------------------------------------------------------
After
Contractual Obligations Total 2004 2005-2007 2008-2009 2009
- -----------------------------------------------------------------------------------------------------------------------------

Long-term debt $25,412 $ 1,444 $22,929 $ 1,039 $ --
Interest on long-term debt 1,230 -- -- 1,230 --
Operating leases 3,282 338 2,828 116 --
Finite risk policy 8,030 -- 3,011 2,008 3,011
Pension withdrawal liability 1,474 -- 1,474 -- --
Purchase obligations (1) -- -- -- -- --
------- ------- ------- ------- -------
Total contractual obligations $39,428 $ 1,782 $30,242 $ 4,393 $ 3,011
======= ======= ======= ======= =======


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

In June 2003, we entered into a 25-year finite risk insurance policy, which
provides financial assurance to the applicable states for our permitted
facilities in the event of unforeseen closure. Prior to obtaining or renewing
operating permits we are required to provide financial assurance that guarantees
to the states that in the event of closure our permitted facilities will be
closed in accordance with the regulations. The policy provides $35,000,000 of
financial assurance coverage and has available capacity to allow for annual
inflation and other performance and surety bond requirements. This finite risk
insurance policy required an upfront payment of $4,000,000, of which $2,766,000
represents the full premium for the 25-year term of the policy, and the
remaining $1,234,000, was deposited in a sinking fund account. Additionally, in
February 2004 we paid the first of nine required annual installments of
$1,004,000, of which $991,000 was deposited in the sinking fund account, the
remaining $13,000 represents a terrorism premium. As of September 30, 2004, we
have recorded $2,225,000 in our sinking fund on the balance sheet. On the fourth
and subsequent anniversaries of the contract inception, we may elect to
terminate this contract. If we so elect, the insurer will pay us an amount equal
to 100% of the sinking fund account balance in return for complete releases of
liability from both us and any applicable regulatory agency using this policy as
an instrument to comply with financial assurance requirements.

Critical Accounting Policies

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

Revenue Recognition Estimates. Effective September 1, 2003, we refined our
percentage of completion methodology for purposes of revenue recognition in our
Nuclear segment. As we accept more complex waste streams in this segment, the
treatment of those waste streams becomes more complicated and more time
consuming. We have continued to enhance our waste tracking capabilities and
systems, which has enabled us to better match the revenue earned to the
processing milestones achieved. The major milestones are receipt,
treatment/processing, and shipment/final disposition. Upon receiving mixed waste
we generally recognize 33% of revenue as we incur costs for transportation,
analytical and labor


29


associated with the receipt of mixed wastes. As the waste is processed, shipped
and disposed of we generally recognize the remaining 67% of revenue and all
associated costs. We continually review these revenue recognition percentages by
evaluating the processing milestones and specific contracts, to insure the most
accurate percentage of completion. We are also reviewing the Industrial segment
revenue recognition methodology to determine if any refinement is necessary.

Allowance for Doubtful Accounts. The carrying amount of accounts receivable is
reduced by an allowance for doubtful accounts, which is a valuation allowance
that reflects management's best estimate of the amounts that are uncollectable.
We regularly review all accounts receivable balances and based on an assessment
of current credit worthiness, estimate the portion, if any, of the balance that
is uncollectable. This allowance was approximately 0.8%, of revenue for both
2003 and 2002, and approximately 2.9%, and 3.3% of accounts receivable for the
nine-month periods ended September 30, 2004 and 2003, respectively.

Intangible Assets. Intangible assets relating to acquired businesses consist
primarily of the cost of purchased businesses in excess of the estimated fair
value of net assets acquired ("goodwill") and the recognized permit value of the
business. We continually reevaluate the propriety of the carrying amount of
permits and goodwill to determine whether current events and circumstances
warrant adjustments to the carrying value. Effective January 1, 2002, we adopted
SFAS 142. We utilized an independent appraisal firm to test goodwill and
permits, separately, for impairment. The initial report provided by the
appraiser indicated that no impairment existed as of January 1, 2002. Goodwill
and permits were again tested as of October 1, 2002 and October 1, 2003, and
each of these tests also indicated no impairment. Effective January 1, 2002, we
discontinued amortizing indefinite life intangible assets (goodwill and permits)
as required by SFAS 142. The appraisers estimated the fair value of our
operating segments using a discounted cash flow valuation approach. This
approach is dependent on estimates for future sales, operating income,
depreciation and amortization, working capital changes, and capital
expenditures, as well as, expected growth rates for cash flows and long-term
interest rates, all of which are impacted by economic conditions related to our
industry as well as conditions in the U.S. capital markets. As discussed in the
Results of Operations section of this Management's Discussion and Analysis, we
had a preliminary impairment test performed on our Industrial segment, which
resulted in an estimated impairment to permits of $2,215,000 and goodwill of
$4,886,000.

Accrued Closure Costs. Accrued closure costs represent a contingent
environmental liability to clean up a facility in the event we cease operations
in an existing facility. The accrued closure costs are estimates based on
guidelines developed by federal and/or state regulatory authorities under RCRA.
Such costs are evaluated annually and adjusted for inflationary factors and for
approved changes or expansions to the facilities. Increases due to inflationary
factors for 2004 and 2003, have been approximately 1.6% and 1.1% respectively,
and based on the historical information, we do not expect future inflationary
changes to differ materially. Increases or decreases in accrued closure costs
resulting from changes or expansions at the facilities are determined based on
specific RCRA guidelines applied to the requested change. This calculation
includes certain estimates, such as disposal pricing, external labor, analytical
costs and processing costs, which are based on current market conditions. We
have no intention, at this time, to close any of our facilities, however as
discussed above, we are currently evaluating our options regarding the continued
operations of the Michigan facility.

Accrued Environmental Liabilities. We have four remediation projects currently
in progress. The current and long-term accrual amounts for the projects are our
best estimates based on proposed or approved processes for clean-up. The
circumstances that could affect the outcome range from new technologies that are
being developed every day to reduce our overall costs, to increased
contamination levels that could arise as we complete remediation which could
increase our costs, neither of which we anticipate at this time. In addition,
significant changes in regulations could adversely or favorably affect our costs
to


30


remediate existing sites or potential future sites, which cannot be reasonably
quantified. We have also accrued long-term environmental liabilities for our
recently acquired facilities, however as these are not permitted facilities we
are currently under no obligation to clean up the contamination.

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

Known Trends and Uncertainties

Seasonality. Historically we have experienced reduced revenues, operating losses
or decreased operating profits during the first and fourth quarters of our
fiscal years due to a seasonal slowdown in operations from poor weather
conditions and overall reduced activities during the holiday season and through
January and February of the first quarter. During our second and third fiscal
quarters there has historically been an increase in revenues and operating
profits. Management expects this trend to continue in future years. As discussed
above, this trend continued in 2004, but the reduction in revenues and the net
loss for the first quarter 2004 was greater than we have historically
experienced in prior first quarter periods as previously discussed. The DOE and
DOD represent major customers for the Nuclear segment. In conjunction with the
federal government's September 30 fiscal year-end, the Nuclear segment
experiences seasonably large shipments during the third quarter, leading up to
this government fiscal year-end, as a result of incentives and other quota
requirements. Correspondingly for a period of approximately three months
following September 30, the Nuclear segment is generally seasonably slow, as the
governmental budgets are still being finalized, planning for the new year is
occurring and we enter the holiday season.

Economic Conditions. Economic downturns or recessionary conditions can adversely
affect the demand for our services, principally within the Industrial segment.
Reductions in industrial production generally follow such economic conditions,
resulting in reduced levels of waste being generated and/or sent off for
treatment. We believe that our revenues and profits were negatively affected
within this segment by the recessionary conditions in 2003, and that this trend
continued into 2004.

Significant contracts. Our revenues are principally derived from numerous and
varied customers. However, our Nuclear segment has a significant relationship
with Bechtel Jacobs. Bechtel Jacobs is the government appointed manager of the
environmental program to perform certain treatment and disposal services in Oak
Ridge, Tennessee. In this capacity Bechtel Jacobs entered into certain
subcontracts with our Oak Ridge, Tennessee subsidiary ("M&EC"). Our revenues
from Bechtel Jacobs contributed 11.2% of total consolidated revenues in the nine
months ended September 30, 2004 and 18.6% of total consolidated revenues during
the same period in 2003. As the M&EC facility continues to enhance its
processing capabilities and completes certain expansion projects and with the
amended pricing structure under the Oak Ridge contracts, we could see higher
total revenue with Bechtel Jacobs and under the Oak Ridge contracts. The Oak
Ridge contracts have been extended for a period of two years, through June 2005,
with several pricing modifications, but, as with most contracts with the federal
government, may be terminated or renegotiated at any time at the government's
election. In February 2003, M&EC commenced legal proceedings against Bechtel
Jacobs, the general contractor under the Oak Ridge contracts, seeking payment
from Bechtel Jacobs of approximately $4.3 million in surcharges relating to
certain wastes that were treated by M&EC in 2001 and 2002 under the Oak Ridge
contracts. We have recognized approximately $381,000 in revenue for these
surcharges, which represented an initial offer for settlement by Bechtel Jacobs.
Bechtel Jacobs continues to deliver waste to M&EC for treatment, and


31


M&EC continues to accept such waste. In addition, subsequent to the filing of
the lawsuit, M&EC has entered into a new contract with Bechtel Jacobs to treat
DOE waste. There is no guarantee of future business under the Oak Ridge
contracts, and either party may terminate the Oak Ridge contracts at any time.
Termination of these contracts could have a material adverse effect on us. We
are working towards increasing other sources of revenues at M&EC to reduce the
risk of reliance on one major source of revenues.

During the second quarter of 2004, the Nuclear segment was awarded a contract
from a Fortune 500 company valued at approximately $6,218,000 to treat and
dispose of mixed waste generated from research and development activities. This
contract requires innovative treatment processing technologies we developed to
accommodate the complex nature of these wastes. The contract should be completed
during the first quarter of 2005. We recognized $2,422,000 in revenues from this
contract for the three months ended September 30, 2004 or 9.9% of total
consolidated revenues for the quarter. Revenues from the contract for the
nine-month period were $2,652,000 or 4.4% of total consolidated revenues.

During October 2004, the Nuclear segment was awarded a three-year contract
valued at approximately $23,000,000 for the treatment of mixed low-level wastes
generated at the Department of Energy's ("DOE") Hanford Site. Fluor Hanford, a
prime contractor supporting DOE's cleanup mission at Hanford, has awarded this
contract to us to provide specialized thermal treatment for a variety of mixed
low-level radioactive wastes generated at Hanford. As with contracts or
subcontracts with or involving the federal government, this contract may be
terminated or renegotiated at anytime at the government's option.

During the first quarter of 2004, we finalized negotiations on two joint venture
agreements with other remedial waste companies for the purposes of bidding on
certain contracts and, if such contracts are awarded, to perform various
remedial activities. If the joint ventures are awarded the contracts, we would
be required to make an initial contribution of working capital to the newly
formed joint venture companies. The potential initial working capital
contribution for the two joint ventures in the aggregate would be approximately
$500,000.

Insurance. We maintain insurance coverage similar to, or greater than, the
coverage maintained by other companies of the same size and industry, which
complies with the requirements under applicable environmental laws. We evaluate
our insurance policies annually to determine adequacy, cost effectiveness and
desired deductible levels. Due to the downturn in the economy and changes within
the environmental insurance market, we have no guarantee that we will be able to
obtain similar insurance in future years, or that the cost of such insurance
will not increase materially.

Environmental Contingencies. We are engaged in the waste management services
segment of the pollution control industry. As a participant in the on-site
treatment, storage and disposal market and the off-site treatment and services
market, we are subject to rigorous federal, state and local regulations. These
regulations mandate strict compliance and therefore are a cost and concern to
us. Because of their integral role in providing quality environmental services,
we make every reasonable attempt to maintain complete compliance with these
regulations. However, even with a diligent commitment, we, as with many of our
competitors, may be required to pay fines for violations or investigate and
potentially remediate our waste management facilities.

We routinely use third party disposal companies, who ultimately destroy or
secure landfill residual materials generated at our facilities or at a client's
site. Compared to certain of our competitors, we dispose of significantly less
hazardous or industrial by-products from our operations due to rendering
material non-hazardous, discharging treated wastewaters to publicly-owned
treatment works and/or processing wastes into saleable products. In the past,
numerous third party disposal sites have improperly managed wastes that
subsequently required remedial action; consequently, any party utilizing these
sites


32


may be liable for some or all of the remedial costs. Despite our aggressive
compliance and auditing procedures for disposal of wastes, we have in the past
and may in the future, be notified that we are a PRP at a remedial action site,
which could have a material adverse effect on us.

We have budgeted for 2004 approximately $1,143,000 in environmental expenditures
to comply with federal, state and local regulations in connection with
remediation of certain contaminates at four locations. The four locations where
these expenditures will be made are the Leased Property in Dayton, Ohio (EPS), a
former RCRA storage facility as operated by the former owners of PFD, PFM's
facility in Memphis, Tennessee, PFSG's facility in Valdosta, Georgia and PFMI's
facility in Detroit, Michigan. We have estimated the expenditures for 2004 to be
approximately $592,000 at the EPS site, $216,000 at the PFM location, $246,000
at the PFSG site and $89,000 at the PFMI site of which $25,000; $40,000;
$83,000; and $82,000, respectively, were spent during the first nine months of
2004. Additional funds will be required for the next seven years to properly
remediate these sites. We expect to fund the 2004 expenses to remediate these
four sites from funds generated internally, our revolving credit facility and
from the exercise of Warrants and Options, however, no assurances can be made
that we will be able to do so.

Our Tulsa, Oklahoma subsidiary, which has a permit to treat and store hazardous
waste in certain areas of its facility, had been improperly accepting and
storing a substantial amount of hazardous and non-hazardous waste in violation
of certain environmental laws in areas not permitted to accept and/or to store
hazardous and non-hazardous waste. We voluntarily reported this matter to the
appropriate Oklahoma authorities and have removed this waste to permitted
treated, storage and/or disposal facilities. We have received a notice of
violation ("NOV") and are currently working with the Oklahoma authorities to
provide the information they requested and resolve this matter. Although no
fines or penalties were assessed under the NOV, our Oklahoma subsidiary will be
required to make modifications to the existing facility.

In October 2004, Perma-Fix of South Georgia, Inc. ("PFSG") and Perma-Fix of
Orlando, Inc. ("PFO") were notified that they are PRPs at the Malone Service
Company Superfund site in Texas City, Texas ("Site"). The EPA designated both
PFSG and PFO as de minimis parties, which is determined as a generator that
contributed less than 0.6% of the total hazardous materials at the Site. The EPA
has made a settlement offer to all de minimis parties, that requires response
within 45 days of receipt of the notice. If we accept the settlement offer our
liability could be $229,000. We are in the process of reviewing this claim and
our potential exposure in connection with this Site.

In connection with our acquisitions discussed above, we have accrued long-term
environmental liabilities of $391,000 and $100,000, respectively. As part of our
acquisition due diligence process we completed environmental assessments of each
facility and determined a best estimate of the cost to remediate the hazardous
and/or non-hazardous contamination on certain of the properties owned by PFMD
and a property leased by PFP. These facilities are currently under no obligation
to clean up the contamination, and we do not intend in the immediate future to
begin remediation. If environmental regulations change, we could be forced to
clean up the contamination.

At September 30, 2004, we had accrued environmental liabilities totaling
$3,489,000, which reflects an increase of $914,000 from the December 31, 2003,
balance of $2,575,000. The increase represents the additional environmental
liability accrued for PFMD and PFP of $491,000, additional environmental
liability for our discontinued operation, PFMI, of $653,000, partially offset by
payments made on remediation projects. The September 30, 2004, current and
long-term accrued environmental balance is recorded as follows:


33




PFD PFM PFSG PFMI PFMD PFP Total
---------- ---------- ---------- ---------- ---------- ---------- ----------

Current Accrual $ 50,000 $ 150,000 $ 195,000 $ 660,000 $ -- $ -- $1,055,000

Long-term accrual 680,000 629,000 634,000 -- 391,000 100,000 2,434,000
---------- ---------- ---------- ---------- ---------- ---------- ----------
Total $ 730,000 $ 779,000 $ 829,000 $ 660,000 $ 391,000 $ 100,000 $3,489,000
========== ========== ========== ========== ========== ========== ==========


Interest Rate Swap

We entered into an interest rate swap agreement effective December 22, 2000, to
modify the interest characteristics of our outstanding debt from a floating
basis to a fixed rate, thus reducing the impact of interest rate changes on
future income. This agreement involves the receipt of floating rate amounts in
exchange for fixed rate interest payments over the life of the agreement without
an exchange of the underlying principal amount. The differential to be paid or
received is accrued as interest rates change and recognized as an adjustment to
interest expense related to the debt. The related amount payable to or
receivable from counter parties is included in other assets or liabilities. At
September 30, 2004, the market value of the interest rate swap was in an
unfavorable value position of $62,000 and was recorded as a liability. During
the nine months ended September 30, 2004, we recorded a gain on the interest
rate swap of $68,000 that offset other comprehensive loss in the Statement of
Stockholders' Equity.


34


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

PART I, ITEM 3

We are exposed to certain market risks arising from adverse changes in interest
rates, primarily due to the potential effect of such changes on our variable
rate loan arrangements with PNC. We entered into an interest rate swap agreement
to modify the interest characteristics of $3,500,000 of its $7,000,000 term loan
with PNC Bank, from a floating rate basis to a fixed rate, thus reducing the
impact of interest rate changes on this portion of the debt.


35


PERMA-FIX ENVIRONMENTAL SERVICES, INC.
CONTROLS AND PROCEDURES

PART 1, ITEM 4

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


36


PERMA-FIX ENVIRONMENTAL SERVICES, INC.

PART II - Other Information

Item 1. Legal Proceedings

There are no additional material legal proceedings pending against
us and/or our subsidiaries not previously reported by us in Item 3
of our Form 10-K for the year ended December 31, 2003 and the Form
10-Q for the quarters ended March 31, 2004 and June 30, 2004,
which are incorporated herein by reference, except as follows:

We previously disclosed that during January 2004, the U.S.
Environmental Protection Agency ("EPA") issued to Perma-Fix of
Dayton, Inc. ("PFD"), our wholly owned subsidiary, a Notice of
Findings of Violations ("Findings") alleging that PFD committed
numerous violations of the Clean Air Act (the "Act") or
regulations thereunder, and, although EPA did not assert any
penalties or fines in the Findings, they did, however, specify
that EPA had several enforcement options, including issuing an
administrative penalty order or bringing judicial action against
PFD. PFD has had numerous meetings with EPA regarding this matter.
On September 28, 2004, PFD received an Administrative Compliance
Order ("Order"), dated September 21, 2004, from EPA alleging that
PFD was a "major source" of hazardous air pollutants and, as a
major source, PFD was required to have obtained a Title V air
permit, and thereby was not in compliance with provisions of the
Act and/or regulations thereunder applicable to a major source.
The Order further provides that PFD has six months from the
effective date of the Order, to develop, submit, obtain and comply
with numerous costly and burdensome compliance initiatives
applicable to one that is a major source of hazardous air
pollutants and to submit an application to the State of Ohio for a
Title V Air permit. The Order does not assert any penalties or
fines but provides that PFD is not absolved of any liabilities,
including liability for penalties, for the alleged violations
cited in the Order, and that failure to comply with the Order may
subject PFD to penalties up to $32,500 per day for each violation.
PFD had 10 days from the receipt of the Order to request a
conference with EPA regarding the Order and PFD timely scheduled
such a conference for the first week of November. The conference
was subsequently postponed indefinitely by the EPA, and the EPA
and PFD are exchanging information in an effort to resolve this
matter. We have retained environmental consultants who have
advised us that, based on the tests that they have performed, the
environmental consultants do not believe that PFD is a major
source of hazardous air pollutants. We have been further advised
by counsel that if PFD is not a major source of hazardous air
pollutants, PFD would not be required to obtain a Title V air
permit, would not have violated the provisions of the Act alleged
in the Order and would not be required to comply with the costly
and burdensome compliance initiatives contained in the Order.
Also, we have been further advised that the Order may be in
violation of certain constitutional issues involving due process
based on a recent decision by the United States Court of Appeals,
11th Circuit. A determination that PFD was a major source of
hazardous air pollutants and required to comply with the Order,
such could have a material adverse effect on us. We intend that
PFD will vigorously defend itself in connection with this matter.

In October 2004, Perma-Fix of South Georgia, Inc. ("PFSG") and
Perma-Fix of Orlando, Inc. ("PFO") were notified that they are
PRPs at the Malone Service Company Superfund site in Texas City,
Texas ("Site"). The EPA designated both PFSG and PFO as de minimis
parties, which is determined as a generator that contributed less
than 0.6% of the total hazardous materials at the Site. The EPA
has made a settlement offer to all de minimis parties, that
requires response within 45 days of receipt of the notice. If we
accept the settlement offer our


37


liability could be $229,000. We are in the process of reviewing
this claim and our potential exposure in connection with this
Site.

During September 2004, PFMI received a letter alleging that PFMI
owed Reliance Insurance Company, in liquidation, the sum of
$525,000 as a result of retrospective premiums under a retroactive
premium agreement. Our counsel responded and advised that PFMI had
numerous defenses to the demand, including, but not limited to,
that the policy expired almost eight years ago and failure to
adjust the premiums in a timely manner violated the agreement
between the Company and Reliance and that under Michigan law it is
deemed to be an unfair and deceptive act or practice in the
business of insurance for an insurer to fail to complete a final
audit within 120 days after termination of the policy. The Company
and PFMI intend to vigorously defend this matter. However, we have
accrued approximately $217,000 for this contingent liability.

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

The Company's annual meeting of stockholders ("Annual Meeting")
was held on July 28, 2004. At the Annual Meeting, the following
matters were voted on and approved by the stockholders.

1. The election of seven directors to serve until the next
annual meeting of stockholders or until their respective
successors are duly elected and qualified.

2. Approval of the Company's 2004 Stock Option Plan.

3. Ratification of the appointment of BDO Seidman, LLP as
the independent auditors of the Company for fiscal 2004.

The Directors elected at the Annual Meeting and the votes cast for
and withheld authority for each director are as follows:

Directors For Withhold Authority
------------------------ ---------- ------------------
Dr. Louis F. Centofanti 27,562,366 381,710
Jon Colin 27,523,734 420,342
Jack Lahav 27,518,583 425,493
Joe R. Reeder 27,517,634 426,442
Alfred C. Warrington, IV 27,555,686 388,390
Dr. Charles E. Young 26,981,348 962,728
Mark A. Zwecker 27,511,483 432,593

Also, at the Annual Meeting the stockholders approved the 2004
Stock Option Plan and ratified the appointment of BDO Seidman, LLP
as the independent auditors of the Company for fiscal 2004. The
votes for, against, abstentions and broker non-votes are as
follows:

Abstentions
And Broker
For Against Non-votes
---------- --------- -----------
Approval of 2004
Stock Option Plan 12,310,084 2,565,505 13,068,487

Ratification of the
Appointment of BDO Seidman,
LLP as the Independent Auditors 27,830,518 99,695 13,863


38


Item 6. Exhibits and Reports on Form 8-K

(a) Exhibits

10.1 Agreement between Perma-Fix Environmental Services, Inc. and
Fluor Hanford, dated October 11, 2004. Certain information
within this exhibit has been omitted as it is the subject of a
request by the Company for confidential treatment by the
Securities and Exchange Commission under the Freedom of
Information Act. The omitted information has been filed
separately with the Secretary of the Securities and Exchange
Commission for purpose of such request.

31.1 Certification by Dr. Louis F. Centofanti, Chief Executive
Officer of the Company pursuant to Rule 13a-14(a) or
15d-14(a).

31.2 Certification by Richard T. Kelecy, Chief Financial Officer of
the Company pursuant to Rule 13a-14(a) or 15d-14(a).

32.1 Certification by Dr. Louis F. Centofanti, Chief Executive
Officer of the Company furnished pursuant to 18 U.S.C. Section
1350.

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

Reports on Form 8-K

A current report on Form 8-K (Item 5 - Other Events and Item
12 - Results of Operations and Financial Condition) was filed
by the Company on August 2, 2004, to announce the financial
results and conference call for the three and six months ended
June 30, 2004.

A current report on Form 8-K (Item 1.02 - Termination of a
Material Definitive Agreement and Item 2.04 - Triggering
Events That Accelerate or Increase a Direct Financial
Obligation or an Obligation under an Off-Balance Sheet
Arrangement) was filed by the Company on August 26, 2004, to
report the prepayment of the 13.5% Senior Subordinated Notes.


39


SIGNATURES

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

PERMA-FIX ENVIRONMENTAL SERVICES, INC.

Date: November 8, 2004 By: /s/ Dr. Louis F. Centofanti
----------------------------------
Dr. Louis F. Centofanti
Chairman of the Board
Chief Executive Officer

Date: November 8, 2004 By: /s/ Richard T. Kelecy
----------------------------------
Richard T. Kelecy
Chief Financial Officer


40