
|
Quarter Ended
|
Nine Months Ended
|
|||||||||||||||
|
|
September 30,
|
September 30,
|
||||||||||||||
|
(In thousands)
|
2013
|
2012
|
2013
|
2012
|
||||||||||||
|
Loss from continuing operations
|
$
|
(568
|
)
|
$
|
(472
|
)
|
$
|
(4,436
|
)
|
$
|
(2,288
|
)
|
||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Adjustments:
|
||||||||||||||||
|
Depreciation & amortization
|
1,267
|
1,349
|
3,843
|
4,102
|
||||||||||||
|
Interest income
|
(8
|
)
|
(10
|
)
|
(27
|
)
|
(31
|
)
|
||||||||
|
Interest expense
|
187
|
223
|
532
|
642
|
||||||||||||
|
Interest expense - financing fees
|
40
|
23
|
87
|
84
|
||||||||||||
|
Loss on debt modification - financing fees
|
65
|
—
|
65
|
—
|
||||||||||||
|
Income tax benefit
|
(383
|
)
|
(247
|
)
|
(1,943
|
)
|
(1,102
|
)
|
||||||||
|
|
||||||||||||||||
|
EBITDA
|
600
|
866
|
(1,879
|
)
|
1,407
|
|||||||||||
|
|
||||||||||||||||
|
Cost in excess of revenue and amortization of acquired contracts
|
170
|
460
|
1,003
|
1,866
|
||||||||||||
|
Impairment loss on goodwill
|
—
|
—
|
1,149
|
—
|
||||||||||||
|
|
||||||||||||||||
|
Adjusted EBITDA
|
$
|
770
|
$
|
1,326
|
$
|
273
|
$
|
3,273
|
||||||||
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
|
|
September 30, 2013
|
September 30, 2013
|
||||||||||||||
|
(In thousands)
|
Treatment
|
Services
|
Treatment
|
Services
|
||||||||||||
|
Net revenues
|
$
|
8,929
|
$
|
10,143
|
$
|
26,379
|
$
|
35,306
|
||||||||
|
Gross profit
|
1,801
|
1,328
|
3,968
|
3,722
|
||||||||||||
|
Segment profit (loss)
|
616
|
387
|
524
|
(432
|
)
|
|||||||||||
|
|
Three Months Ended
|
Nine Months Ended
|
||||||||||||||
|
|
September 30, 2012
|
September 30, 2012
|
||||||||||||||
|
(In thousands)
|
Treatment
|
Services
|
Treatment
|
Services
|
||||||||||||
|
Net revenues
|
$
|
11,405
|
$
|
17,785
|
$
|
34,284
|
$
|
66,540
|
||||||||
|
Gross profit
|
3,097
|
1,129
|
6,904
|
5,621
|
||||||||||||
|
Segment profit (loss)
|
1,352
|
(47
|
)
|
2,517
|
1,047
|
|||||||||||
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
|
|
September 30,
|
September 30,
|
||||||||||||||
|
(Amounts in Thousands, Except for Per Share Amounts)
|
2013
|
2012
|
2013
|
2012
|
||||||||||||
|
|
||||||||||||||||
|
Net revenues
|
$
|
19,072
|
$
|
29,190
|
$
|
61,685
|
$
|
100,824
|
||||||||
|
Cost of goods sold
|
15,943
|
24,964
|
53,995
|
88,299
|
||||||||||||
|
Gross profit
|
3,129
|
4,226
|
7,690
|
12,525
|
||||||||||||
|
|
||||||||||||||||
|
Selling, general and administrative expenses
|
3,276
|
4,198
|
10,833
|
13,825
|
||||||||||||
|
Research and development
|
520
|
502
|
1,420
|
1,390
|
||||||||||||
|
Impairment loss on goodwill
|
¾
|
¾
|
1,149
|
¾
|
||||||||||||
|
Loss on disposal of property and equipment
|
¾
|
18
|
2
|
15
|
||||||||||||
|
Loss from operations
|
(667
|
)
|
(492
|
)
|
(5,714
|
)
|
(2,705
|
)
|
||||||||
|
|
||||||||||||||||
|
Other income (expense):
|
||||||||||||||||
|
Interest income
|
8
|
10
|
27
|
31
|
||||||||||||
|
Interest expense
|
(187
|
)
|
(223
|
)
|
(532
|
)
|
(642
|
)
|
||||||||
|
Interest expense-financing fees
|
(40
|
)
|
(23
|
)
|
(87
|
)
|
(84
|
)
|
||||||||
|
Loss on debt modification
|
(65
|
)
|
¾
|
(65
|
)
|
¾
|
||||||||||
|
Other
|
¾
|
9
|
(8
|
)
|
10
|
|||||||||||
|
Loss from continuing operations before taxes
|
(951
|
)
|
(719
|
)
|
(6,379
|
)
|
(3,390
|
)
|
||||||||
|
Income tax benefit
|
(383
|
)
|
(247
|
)
|
(1,943
|
)
|
(1,102
|
)
|
||||||||
|
Loss from continuing operations, net of taxes
|
(568
|
)
|
(472
|
)
|
(4,436
|
)
|
(2,288
|
)
|
||||||||
|
|
||||||||||||||||
|
Loss from discontinued operations, net of taxes
|
(240
|
)
|
(61
|
)
|
(224
|
)
|
(259
|
)
|
||||||||
|
Net loss
|
(808
|
)
|
(533
|
)
|
(4,660
|
)
|
(2,547
|
)
|
||||||||
|
|
||||||||||||||||
|
Net income (loss) attributable to non-controlling interest
|
¾
|
21
|
(64
|
)
|
179
|
|||||||||||
|
|
||||||||||||||||
|
Net loss attributable to Perma-Fix Environmental Services, Inc. common stockholders
|
$
|
(808
|
)
|
$
|
(554
|
)
|
$
|
(4,596
|
)
|
$
|
(2,726
|
)
|
||||
|
|
||||||||||||||||
|
Net loss per common share attributable to Perma-Fix Environmental Services, Inc. stockholders - basic:
|
||||||||||||||||
|
Continuing operations
|
$
|
(.05
|
)
|
$
|
(.04
|
)
|
$
|
(.39
|
)
|
$
|
(.22
|
)
|
||||
|
Discontinued operations
|
$
|
(.02
|
)
|
$
|
(.01
|
)
|
$
|
(.02
|
)
|
$
|
(.02
|
)
|
||||
|
Net loss per common share
|
$
|
(.07
|
)
|
$
|
(.05
|
)
|
$
|
(.41
|
)
|
$
|
(.24
|
)
|
||||
|
|
||||||||||||||||
|
Net loss per common share attributable to Perma-Fix Environmental Services, Inc. stockholders - diluted:
|
||||||||||||||||
|
Continuing operations
|
$
|
(.05
|
)
|
$
|
(.04
|
)
|
$
|
(.39
|
)
|
$
|
(.22
|
)
|
||||
|
Discontinued operations
|
$
|
(.02
|
)
|
$
|
(.01
|
)
|
$
|
(.02
|
)
|
$
|
(.02
|
)
|
||||
|
Net loss per common share
|
$
|
(.07
|
)
|
$
|
(.05
|
)
|
$
|
(.41
|
)
|
$
|
(.24
|
)
|
||||
|
|
||||||||||||||||
|
Number of common shares used in computing net loss per share:
|
||||||||||||||||
|
Basic
|
11,353
|
11,228
|
11,292
|
11,220
|
||||||||||||
|
Diluted
|
11,353
|
11,228
|
11,292
|
11,220
|
||||||||||||
|
|
(Restated)
|
|||||||
|
|
September 30,
|
December 31,
|
||||||
|
(Amounts in Thousands, Except for Share and Per Share Amounts)
|
2013
|
2012
|
||||||
|
|
||||||||
|
ASSETS
|
||||||||
|
Current assets:
|
||||||||
|
Cash and equivalents
|
$
|
127
|
$
|
4,403
|
||||
|
Account receivable, net of allowance for doubtful accounts of $1,955 and $2,507
|
12,240
|
11,395
|
||||||
|
Unbilled receivables
|
6,770
|
8,530
|
||||||
|
Other current assets
|
4,229
|
4,067
|
||||||
|
Deferred tax assets - current
|
3,590
|
1,316
|
||||||
|
Assets of discontinued operations included in current assets, net of allowance for doubtful accounts of $40 and $45
|
3,794
|
499
|
||||||
|
Total current assets
|
30,750
|
30,210
|
||||||
|
|
||||||||
|
Net property and equipment
|
32,370
|
35,314
|
||||||
|
Property and equipment of discontinued operations, net of accumulated depreciation of $48 and $60, respectively
|
1,493
|
1,614
|
||||||
|
Intangibles and other assets
|
70,763
|
72,553
|
||||||
|
Total assets
|
$
|
135,376
|
$
|
139,691
|
||||
|
|
||||||||
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
||||||||
|
Current liabilities
|
$
|
21,272
|
$
|
26,046
|
||||
|
Current liabilities related to discontinued operations
|
4,999
|
1,512
|
||||||
|
Total current liabilities
|
26,271
|
27,558
|
||||||
|
|
||||||||
|
Long-term liabilities
|
26,751
|
24,765
|
||||||
|
Long-term liabilities related to discontinued operations
|
1,494
|
1,829
|
||||||
|
Total liabilities
|
54,516
|
54,152
|
||||||
|
Commitments and Contingencies
|
||||||||
|
Preferred Stock of subsidiary, $1.00 par value; 1,467,396shares authorized, 1,284,730 shares issued and outstanding, liquidation value $1.00 per share plus accrued and unpaid dividends of $723 and $674, respectively
|
1,285
|
1,285
|
||||||
|
Stockholders’ equity:
|
||||||||
|
Preferred Stock, $.001 par value; 2,000,000 shares authorized,no shares issued and outstanding
|
—
|
—
|
||||||
|
Common Stock, $.001 par value; 75,000,000 shares authorized, 11,392,132and 11,247,642 shares issued, respectively; 11,384,490 and 11,240,000outstanding, respectively
|
11
|
11
|
||||||
|
Additional paid-in capital
|
103,353
|
102,864
|
||||||
|
Accumulated deficit
|
(23,699
|
)
|
(19,103
|
)
|
||||
|
Accumulated other comprehensive loss
|
(2
|
)
|
(2
|
)
|
||||
|
Less Common Stock in treasury at cost: 7,642 and 0 shares, respectively
|
(88
|
)
|
(88
|
)
|
||||
|
Total Perma-Fix Environmental Services, Inc. stockholders' equity
|
79,575
|
83,682
|
||||||
|
Non-controlling interest
|
—
|
572
|
||||||
|
Total stockholders' equity
|
79,575
|
84,254
|
||||||
|
|
||||||||
|
Total liabilities and stockholders' equity
|
$
|
135,376
|
$
|
139,691
|
||||