Perma-Fix Environmental Services, Inc(NASDAQ:PESI)

Perma-Fix Environmental Services, Inc., through its subsidiaries, operates as an environmental and technology know-how company in the United States. It operates in three segments: Treatment, Services, and Medical. The Treatment segment offers nuclear, low-level radioactive, mixed waste, hazardous an...
Website: http://www.perma-fix.com
Founded: 1990
Full Time Employees: 308
Sector: Industrials
Industry: Waste Management
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2019-12-31 | 2013-09-30 | 2012-12-31 | 2010-06-30 | 2009-09-30 | 2007-12-31 | 2007-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenues | 11,126,000 | 13,919,000 | 13,617,000 | 15,915,000 | ||||||||||||||||||
cost of goods sold | 14,007,000 | 14,503,000 | 14,897,000 | 13,039,000 | 13,262,000 | 14,108,000 | 15,478,000 | 15,292,000 | 14,237,000 | 18,424,000 | 17,328,000 | 15,402,000 | 16,571,000 | 14,279,000 | 3,880,000 | 15,943,000 | 21,356,000 | 18,846,000 | 14,265,000 | |||
gross profit | -2,881,000 | 1,212,000 | 2,557,000 | 1,547,000 | 657,000 | 594,000 | 1,334,000 | -1,306,000 | -620,000 | 4,295,000 | 4,549,000 | 3,070,000 | 2,884,000 | 1,636,000 | 7,894,000 | 3,129,000 | 6,740,000 | 7,688,000 | 5,890,000 | |||
yoy | -538.51% | 104.04% | 91.68% | -218.45% | -205.97% | -86.17% | -70.67% | -142.54% | -121.50% | 162.53% | -61.11% | -7.83% | 2.68% | |||||||||
qoq | -337.71% | -52.60% | 65.29% | 135.46% | 10.61% | -55.47% | -202.14% | 110.65% | -114.44% | -5.58% | 48.18% | 6.45% | 76.28% | 152.29% | -12.33% | |||||||
selling, general and administrative expenses | 4,299,000 | 4,188,000 | 4,083,000 | 4,130,000 | 4,015,000 | 3,860,000 | 3,632,000 | 3,455,000 | 3,544,000 | 4,006,000 | 3,933,000 | 3,929,000 | 3,684,000 | 3,422,000 | 1,029,000 | 3,276,000 | 3,829,000 | 4,486,000 | 6,543,000 | |||
gain on disposal of property and equipment | -5,000 | |||||||||||||||||||||
research and development | 303,000 | 254,000 | 342,000 | 312,000 | 383,000 | 300,000 | 303,000 | 273,000 | 296,000 | 221,000 | 120,000 | 69,000 | 80,000 | 96,000 | -670,000 | 520,000 | ||||||
income from operations | -7,483,000 | -3,233,000 | -1,872,000 | -2,894,000 | -3,736,000 | -3,586,000 | -2,601,000 | -4,460,000 | -9,000 | 496,000 | -928,000 | -1,883,000 | 8,683,000 | -667,000 | 2,911,000 | |||||||
yoy | 100.29% | -9.84% | -28.03% | -16.23% | 39744.44% | -624.40% | -99.52% | -110.69% | ||||||||||||||
qoq | 131.46% | 72.70% | -35.31% | -22.54% | 4.18% | 37.87% | 49455.56% | -101.81% | -153.45% | -1401.80% | ||||||||||||
other income: | ||||||||||||||||||||||
interest income | 180,000 | 222,000 | 266,000 | 301,000 | 335,000 | 242,000 | 292,000 | 213,000 | 174,000 | 161,000 | 146,000 | 29,000 | 29,000 | 11,000 | 310,000 | 8,000 | 16,000 | 29,000 | 88,000 | |||
interest expense | -59,000 | 121,000 | -116,000 | -124,000 | -112,000 | -127,000 | -121,000 | -109,000 | -116,000 | -134,000 | -89,000 | -47,000 | -35,000 | 100,000 | -187,000 | -208,000 | -331,000 | -225,000 | ||||
interest expense-financing fees | -21,000 | -21,000 | -22,000 | -21,000 | -20,000 | -19,000 | -18,000 | -16,000 | -13,000 | -13,000 | -36,000 | -16,000 | -13,000 | -121,000 | -40,000 | -103,000 | -104,000 | -48,000 | ||||
other | 8,000 | 90,000 | -18,000 | 155,000 | 33,000 | 105,000 | 59,000 | 1,000 | 1,000 | -17,000 | 1,965,000 | -2,000 | 231,000 | -5,000 | -14,000 | |||||||
loss from continuing operations before taxes | -7,375,000 | -2,821,000 | -1,762,000 | -2,583,000 | -3,500,000 | -4,414,000 | -1,922,000 | -1,594,750 | -951,000 | |||||||||||||
income tax expense | 135,000 | 6,417,000 | -1,161,000 | -465,000 | 254,000 | 179,000 | 347,000 | 1,101,000 | 165,000 | 126,000 | ||||||||||||
loss from continuing operations, net of taxes | -7,375,000 | -2,821,000 | -1,762,000 | -2,583,000 | -3,500,000 | -3,458,000 | -1,249,000 | -1,109,000 | -568,000 | |||||||||||||
loss from discontinued operations | -112,000 | -73,000 | -102,000 | -94,000 | ||||||||||||||||||
net income | -7,487,000 | -5,660,000 | -1,835,000 | -2,716,000 | -3,573,000 | -3,489,000 | -8,979,000 | -3,951,000 | -3,560,000 | 81,000 | 341,000 | 664,000 | -1,343,000 | 6,851,000 | -808,000 | -1,084,000 | ||||||
yoy | 109.54% | 62.22% | -79.56% | -31.26% | 0.37% | -4407.41% | -2733.14% | -695.03% | -106.03% | -90.31% | ||||||||||||
qoq | 32.28% | 208.45% | -32.44% | -23.99% | 2.41% | -61.14% | 127.26% | 10.98% | -4495.06% | -76.25% | -48.64% | -947.90% | ||||||||||
net loss per common share - basic and diluted: | ||||||||||||||||||||||
continuing operations | -400 | -150 | -100 | -140 | -190 | -210 | -560 | -260 | -250 | 40 | 20 | 60 | -90 | 630 | -50 | 30 | 50 | -20 | ||||
discontinued operations | -160 | -10 | -10 | -10 | -10 | 10 | -10 | -10 | -30 | -20 | ||||||||||||
net loss per common share | -400 | -310 | -100 | -150 | -190 | -260 | -100 | -102.5 | -70 | |||||||||||||
weighted-average number of common shares used in computing net loss per share: | ||||||||||||||||||||||
basic | 18,542 | 18,464 | 18,472 | 18,448 | 18,424 | 15,072 | ||||||||||||||||
diluted | 18,542 | 18,464 | 18,472 | 18,448 | 18,424 | 15,072 | ||||||||||||||||
net revenues | 15,715,000 | 17,454,000 | 14,586,000 | 14,702,000 | 16,812,000 | 13,986,000 | 22,719,000 | 21,877,000 | 18,472,000 | 19,455,000 | 11,774,000 | 19,072,000 | 28,096,000 | 26,534,000 | 20,155,000 | |||||||
loss on disposal of property and equipment | 3,000 | 4,000 | -1,000 | 20,000 | 1,000 | 1,000 | 1,000 | |||||||||||||||
loss from discontinued operations, net of taxes | -70,000 | -73,000 | -133,000 | -166,000 | -160,000 | -56,000 | -240,000 | -126,000 | ||||||||||||||
income tax benefit | -956,000 | -673,000 | -485,750 | -383,000 | ||||||||||||||||||
income from continuing operations before taxes | -3,385,000 | -2,389,000 | 5,000 | 500,000 | 2,616,000 | |||||||||||||||||
income from continuing operations, net of taxes | -3,520,000 | -8,806,000 | 470,000 | 246,000 | ||||||||||||||||||
income from discontinued operations, net of taxes | -110,250 | -173,000 | -11,000 | 95,000 | ||||||||||||||||||
net income per common share - basic: | ||||||||||||||||||||||
net income per common share | -210 | -570 | -270 | 10 | 30 | 50 | 30 | 50 | -20 | |||||||||||||
net income per common share - diluted: | ||||||||||||||||||||||
number of common shares used in computing net income per share: | ||||||||||||||||||||||
basic | 3,673.75 | 15,803 | 14,593 | 13,676 | 38 | 13,568 | 13,297 | 13,264 | 13,234 | 754 | 11,353 | 54,991 | ||||||||||
diluted | 3,673.75 | 15,803 | 14,593 | 13,676 | -10 | 13,979 | 13,447 | 13,264 | 13,234 | 768 | 11,353 | 55,124 | ||||||||||
(loss) income from operations | -5,035,000 | |||||||||||||||||||||
(loss) income from continuing operations before taxes | -4,946,000 | |||||||||||||||||||||
(loss) income from continuing operations, net of taxes | -3,785,000 | |||||||||||||||||||||
number of common shares used in computing net loss per share: | ||||||||||||||||||||||
basic | 3,673.75 | 15,803 | 14,593 | 13,676 | 38 | 13,568 | 13,297 | 13,264 | 13,234 | 754 | 11,353 | 54,991 | ||||||||||
diluted | 3,673.75 | 15,803 | 14,593 | 13,676 | -10 | 13,979 | 13,447 | 13,264 | 13,234 | 768 | 11,353 | 55,124 | ||||||||||
gain on extinguishment of debt | ||||||||||||||||||||||
income (loss) from continuing operations before taxes | 1,003,000 | 2,794,000 | -832,000 | |||||||||||||||||||
income (loss) from continuing operations, net of taxes | 824,000 | |||||||||||||||||||||
net loss attributable to non-controlling interest | ||||||||||||||||||||||
net income attributable to perma-fix environmental services, inc. common stockholders | 664,000 | |||||||||||||||||||||
net income per common share attributable to perma-fix environmental services, inc. stockholders - basic: | ||||||||||||||||||||||
net income per common share attributable to perma-fix environmental services, inc. stockholders - diluted: | ||||||||||||||||||||||
net loss attributable to perma-fix environmental services, inc. common stockholders | -1,343,000 | -1,149,000 | -808,000 | |||||||||||||||||||
net loss per common share attributable to perma-fix environmental services, inc. stockholders - basic and diluted: | ||||||||||||||||||||||
impairment loss on goodwill | 287,250 | |||||||||||||||||||||
loss on debt modification | -16,250 | -65,000 | ||||||||||||||||||||
net income attributable to non-controlling interest | -16,000 | |||||||||||||||||||||
net loss per common share attributable to perma-fix environmental services, inc. stockholders - basic: | ||||||||||||||||||||||
net loss per common share attributable to perma-fix environmental services, inc. stockholders - diluted: | ||||||||||||||||||||||
loss (gain) on disposal of property and equipment | -20,000 | |||||||||||||||||||||
income from continuing operations | 1,515,000 | |||||||||||||||||||||
(loss) income from discontinued operations, net of taxes | -69,000 | -7,000 | ||||||||||||||||||||
net income applicable to common stockholders | 1,446,000 | 2,622,000 | ||||||||||||||||||||
net income per common share – basic | ||||||||||||||||||||||
net income per common share – diluted | ||||||||||||||||||||||
asset impairment recovery | ||||||||||||||||||||||
(gain) loss on disposal of property and equipment | -3,000 | |||||||||||||||||||||
income (loss) from operations | 3,205,000 | -633,000 | ||||||||||||||||||||
income (loss) from continuing operations | 2,629,000 | -958,000 | ||||||||||||||||||||
gain on disposal of discontinued operations, net of taxes | ||||||||||||||||||||||
disposal of discontinued operations | ||||||||||||||||||||||
number of common shares used in computing | ||||||||||||||||||||||
net income per share | ||||||||||||||||||||||
basic | 54,281 | |||||||||||||||||||||
diluted | 54,954 | |||||||||||||||||||||
preferred stock dividends | ||||||||||||||||||||||
net income applicable to common stock | -1,084,000 | |||||||||||||||||||||
number of shares used in computing net income per share: | ||||||||||||||||||||||
basic | 52,063 | |||||||||||||||||||||
diluted | 52,063 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2013-09-30 | 2012-12-31 | 2009-09-30 | 2007-12-31 | 2007-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | ||||||||||||||||||||
current assets: | ||||||||||||||||||||
cash | 6,664,000 | 11,768,000 | 16,412,000 | 22,594,000 | 25,745,000 | 28,975,000 | 10,567,000 | 18,122,000 | 2,374,000 | 7,500,000 | 1,988,000 | 1,858,000 | 163,000 | 3,925,000 | 4,440,000 | 92,000 | 4,368,000 | 73,000 | 102,000 | 982,000 |
accounts receivable | 9,215,000 | 11,228,000 | 11,887,000 | 8,559,000 | 9,311,000 | 11,579,000 | 8,741,000 | 6,423,000 | 8,701,000 | 9,722,000 | 15,342,000 | 9,993,000 | 12,956,000 | 10,322,000 | 11,372,000 | 12,240,000 | 11,395,000 | |||
unbilled receivables | 8,001,000 | 8,781,000 | 8,396,000 | 6,287,000 | 5,168,000 | 4,990,000 | 7,277,000 | 7,076,000 | 8,797,000 | 8,432,000 | 9,336,000 | 6,306,000 | 6,348,000 | 5,275,000 | 8,995,000 | 10,321,000 | ||||
inventories | 1,913,000 | 1,563,000 | 1,113,000 | 1,400,000 | 1,321,000 | 1,350,000 | 1,135,000 | 965,000 | 1,071,000 | 1,155,000 | 1,030,000 | 1,057,000 | 1,013,000 | 953,000 | 680,000 | 456,000 | 473,000 | 335,000 | 233,000 | 1,067,000 |
prepaid and other assets | 3,577,000 | 2,971,000 | 4,421,000 | 3,277,000 | 3,843,000 | 3,309,000 | 4,346,000 | 2,860,000 | 3,955,000 | 3,738,000 | 4,506,000 | 6,209,000 | 3,184,000 | 4,077,000 | 4,472,000 | 3,208,000 | 3,282,000 | 3,315,000 | ||
current assets related to discontinued operations | 61,000 | 60,000 | 37,000 | 33,000 | 36,000 | 20,000 | 12,000 | 5,000 | 13,000 | 13,000 | 15,000 | 17,000 | 17,000 | 27,000 | 15,000 | 3,794,000 | 499,000 | 74,000 | ||
total current assets | 29,431,000 | 36,371,000 | 42,266,000 | 42,150,000 | 45,424,000 | 50,223,000 | 32,078,000 | 35,451,000 | 24,911,000 | 30,560,000 | 32,217,000 | 25,440,000 | 23,681,000 | 24,579,000 | 29,974,000 | 30,750,000 | 30,447,000 | 31,873,000 | 32,594,000 | 32,810,000 |
property and equipment: | ||||||||||||||||||||
buildings and land | 24,672,000 | 24,672,000 | 24,680,000 | 24,680,000 | 24,744,000 | 24,717,000 | 24,764,000 | 24,319,000 | 24,319,000 | 24,311,000 | 24,103,000 | 24,048,000 | 23,281,000 | 20,642,000 | 20,631,000 | 26,323,000 | 26,297,000 | 26,718,000 | 20,748,000 | 20,614,000 |
equipment | 27,953,000 | 27,365,000 | 24,251,000 | 24,170,000 | 23,903,000 | 23,499,000 | 23,578,000 | 23,293,000 | 22,930,000 | 22,809,000 | 22,345,000 | 22,956,000 | 22,933,000 | 22,531,000 | 22,131,000 | 34,839,000 | 34,657,000 | 31,561,000 | 31,140,000 | 31,436,000 |
vehicles | 411,000 | 411,000 | 411,000 | 411,000 | 411,000 | 411,000 | 423,000 | 434,000 | 434,000 | 434,000 | 434,000 | 439,000 | 439,000 | 449,000 | 443,000 | 661,000 | 661,000 | 650,000 | 141,000 | 4,780,000 |
leasehold improvements | 8,000 | 8,000 | 8,000 | 8,000 | 8,000 | 8,000 | 8,000 | 8,000 | 8,000 | 8,000 | 8,000 | 23,000 | 23,000 | 23,000 | 23,000 | 11,625,000 | 11,625,000 | 11,455,000 | 11,457,000 | 11,474,000 |
office furniture and equipment | 1,076,000 | 1,076,000 | 1,113,000 | 1,113,000 | 1,115,000 | 1,082,000 | 1,139,000 | 1,138,000 | 1,140,000 | 1,130,000 | 1,129,000 | 1,320,000 | 1,318,000 | 1,316,000 | 1,316,000 | 2,107,000 | 2,116,000 | 1,929,000 | 2,268,000 | 2,513,000 |
construction-in-progress | 4,284,000 | 3,998,000 | 4,880,000 | 3,762,000 | 3,166,000 | 2,949,000 | 2,170,000 | 1,201,000 | 1,158,000 | 1,010,000 | 1,193,000 | 600,000 | 580,000 | 2,849,000 | 2,997,000 | 484,000 | 334,000 | 2,003,000 | 1,639,000 | 6,470,000 |
total property and equipment | 58,404,000 | 57,530,000 | 55,343,000 | 54,144,000 | 53,347,000 | 52,666,000 | 52,082,000 | 50,393,000 | 49,989,000 | 49,702,000 | 49,212,000 | 49,386,000 | 48,574,000 | 47,810,000 | 47,541,000 | |||||
less accumulated depreciation | -33,403,000 | -32,930,000 | -32,697,000 | -32,291,000 | -31,952,000 | -31,533,000 | -31,689,000 | -31,314,000 | -31,099,000 | -30,693,000 | -30,519,000 | -29,871,000 | -29,583,000 | -29,167,000 | -28,932,000 | |||||
net property and equipment | 25,001,000 | 24,600,000 | 22,646,000 | 21,853,000 | 21,395,000 | 21,133,000 | 20,393,000 | 19,079,000 | 18,890,000 | 19,009,000 | 18,693,000 | 19,515,000 | 18,991,000 | 18,643,000 | 18,609,000 | 32,370,000 | 35,314,000 | 47,029,000 | 47,309,000 | 46,621,000 |
property and equipment related to discontinued operations | 146,000 | 146,000 | 146,000 | 130,000 | 130,000 | 130,000 | 130,000 | 130,000 | 81,000 | 81,000 | 81,000 | 81,000 | 81,000 | 81,000 | 81,000 | 1,493,000 | 1,614,000 | 651,000 | 6,775,000 | |
operating lease right-of-use assets | 1,406,000 | 1,445,000 | 1,443,000 | 1,529,000 | 1,614,000 | 1,697,000 | 1,778,000 | 2,278,000 | 1,885,000 | 1,990,000 | 2,094,000 | 2,087,000 | 2,202,000 | 2,347,000 | 2,460,000 | |||||
intangibles and other long term assets: | ||||||||||||||||||||
permits | 10,750,000 | 10,722,000 | 10,627,000 | 10,602,000 | 10,575,000 | 10,531,000 | 10,453,000 | 10,391,000 | 9,973,000 | 9,905,000 | 9,646,000 | 9,558,000 | 9,493,000 | 9,486,000 | 9,476,000 | 16,759,000 | 16,799,000 | 17,286,000 | 15,636,000 | 13,444,000 |
other intangible assets - net | 423,000 | 362,000 | 358,000 | 368,000 | 386,000 | 393,000 | 420,000 | 436,000 | 442,000 | 461,000 | 477,000 | 719,000 | 814,000 | 852,000 | 894,000 | 3,610,000 | ||||
finite risk sinking fund | 13,341,000 | 13,216,000 | 13,084,000 | 12,952,000 | 12,824,000 | 12,680,000 | 12,525,000 | 12,372,000 | 12,222,000 | 12,074,000 | 11,926,000 | 11,540,000 | 11,511,000 | 11,482,000 | 11,471,000 | 21,299,000 | 21,272,000 | 15,457,000 | 6,034,000 | 5,566,000 |
other assets | 1,193,000 | 1,172,000 | 585,000 | 624,000 | 505,000 | 461,000 | 381,000 | 339,000 | 351,000 | 370,000 | 383,000 | 448,000 | 442,000 | 443,000 | 809,000 | 1,437,000 | 1,549,000 | 2,429,000 | 2,496,000 | 1,825,000 |
total assets | 81,691,000 | 88,034,000 | 91,155,000 | 90,208,000 | 92,853,000 | 97,248,000 | 78,158,000 | 86,971,000 | 74,039,000 | 78,749,000 | 79,504,000 | 73,189,000 | 71,148,000 | 72,176,000 | 77,301,000 | 135,376,000 | 141,031,000 | 129,675,000 | 126,031,000 | 106,123,000 |
liabilities and stockholders’ equity | ||||||||||||||||||||
current liabilities: | ||||||||||||||||||||
accounts payable | 6,793,000 | 7,007,000 | 6,369,000 | 5,204,000 | 6,542,000 | 6,373,000 | 7,675,000 | 9,111,000 | 7,979,000 | 9,582,000 | 9,614,000 | 10,370,000 | 10,725,000 | 10,329,000 | 11,975,000 | 5,319,000 | 8,657,000 | 5,423,000 | 5,010,000 | 4,995,000 |
accrued expenses | 5,833,000 | 5,222,000 | 6,484,000 | 4,600,000 | 4,908,000 | 5,111,000 | 6,320,000 | 4,207,000 | 6,238,000 | 6,560,000 | 6,922,000 | 6,436,000 | 4,514,000 | 5,537,000 | 5,078,000 | 6,214,000 | 6,254,000 | 7,564,000 | 9,207,000 | 11,044,000 |
disposal/transportation accrual | 2,505,000 | 1,744,000 | 1,941,000 | 2,473,000 | 1,949,000 | 2,271,000 | 1,811,000 | 1,926,000 | 1,515,000 | 1,198,000 | 1,320,000 | 1,291,000 | 1,279,000 | 1,162,000 | 1,065,000 | 1,350,000 | 2,294,000 | 3,129,000 | 6,677,000 | |
deferred revenue | 6,769,000 | 7,007,000 | 7,112,000 | 6,982,000 | 5,881,000 | 6,711,000 | 5,398,000 | 5,818,000 | 7,295,000 | 6,815,000 | 7,765,000 | 3,145,000 | 3,574,000 | 2,707,000 | 5,580,000 | |||||
accrued closure costs - current | 27,000 | 27,000 | 5,000 | 15,000 | 50,000 | 50,000 | 40,000 | 20,000 | 85,000 | 79,000 | 94,000 | 712,000 | 425,000 | 547,000 | 578,000 | |||||
current portion of long-term debt | 574,000 | 562,000 | 536,000 | 538,000 | 541,000 | 550,000 | 554,000 | 546,000 | 673,000 | 469,000 | 489,000 | 384,000 | 393,000 | 2,486,000 | 2,794,000 | 3,064,000 | 15,292,000 | 2,421,000 | ||
current portion of operating lease liabilities | 483,000 | 416,000 | 372,000 | 372,000 | 365,000 | 345,000 | 320,000 | 378,000 | 346,000 | 380,000 | 412,000 | 431,000 | 421,000 | 416,000 | 406,000 | |||||
current portion of finance lease liabilities | 310,000 | 313,000 | 227,000 | 264,000 | 298,000 | 285,000 | 285,000 | 286,000 | 287,000 | 291,000 | 223,000 | 154,000 | 219,000 | 354,000 | 333,000 | |||||
current liabilities related to discontinued operations | 243,000 | 270,000 | 827,000 | 221,000 | 258,000 | 244,000 | 251,000 | 376,000 | 238,000 | 269,000 | 239,000 | 927,000 | 914,000 | 802,000 | 506,000 | 4,999,000 | 1,512,000 | 1,188,000 | 8,359,000 | |
total current liabilities | 23,537,000 | 22,568,000 | 23,873,000 | 20,669,000 | 20,792,000 | 21,940,000 | 22,654,000 | 22,668,000 | 24,656,000 | 25,947,000 | 27,469,000 | 23,935,000 | 22,560,000 | 22,238,000 | 25,914,000 | 26,271,000 | 27,140,000 | 29,179,000 | 49,748,000 | 23,750,000 |
accrued closure costs | 8,833,000 | 8,698,000 | 8,616,000 | 8,545,000 | 8,431,000 | 8,290,000 | 8,201,000 | 8,111,000 | 8,015,000 | 8,051,000 | 7,972,000 | 7,306,000 | 7,136,000 | 6,706,000 | 6,613,000 | 11,463,000 | 11,349,000 | 12,136,000 | 8,739,000 | 5,432,000 |
long-term debt, less current portion | 1,206,000 | 1,310,000 | 1,352,000 | 1,485,000 | 1,621,000 | 1,765,000 | 1,910,000 | 1,695,000 | 1,873,000 | 1,975,000 | 2,115,000 | 681,000 | 806,000 | 491,000 | 600,000 | 13,135,000 | 11,402,000 | 17,794,000 | 2,724,000 | 5,948,000 |
long-term operating lease liabilities, less current portion | 995,000 | 1,102,000 | 1,149,000 | 1,238,000 | 1,333,000 | 1,427,000 | 1,521,000 | 1,956,000 | 1,594,000 | 1,670,000 | 1,744,000 | 1,673,000 | 1,784,000 | 1,921,000 | 2,029,000 | |||||
long-term finance lease liabilities, less current portion | 541,000 | 619,000 | 483,000 | 497,000 | 540,000 | 491,000 | 564,000 | 636,000 | 706,000 | 776,000 | 423,000 | 357,000 | 394,000 | 920,000 | 884,000 | |||||
long-term liabilities related to discontinued operations | 3,600,000 | 3,598,000 | 320,000 | 948,000 | 948,000 | 945,000 | 942,000 | 940,000 | 955,000 | 953,000 | 950,000 | 267,000 | 265,000 | 408,000 | 677,000 | 1,494,000 | 1,829,000 | 1,040,000 | 3,590,000 | |
total long-term liabilities | 15,175,000 | 15,327,000 | 11,920,000 | 12,713,000 | 12,873,000 | 12,918,000 | 13,138,000 | 13,338,000 | 13,143,000 | 13,425,000 | 13,204,000 | 10,284,000 | 10,385,000 | 10,446,000 | 10,803,000 | 28,245,000 | 25,254,000 | 31,928,000 | 16,270,000 | 17,558,000 |
total liabilities | 38,712,000 | 37,895,000 | 35,793,000 | 33,382,000 | 33,665,000 | 34,858,000 | 35,792,000 | 36,006,000 | 37,799,000 | 39,372,000 | 40,673,000 | 34,219,000 | 32,945,000 | 32,684,000 | 36,717,000 | 54,516,000 | 52,394,000 | 61,107,000 | 66,018,000 | 41,308,000 |
commitments and contingencies | ||||||||||||||||||||
stockholders’ equity: | ||||||||||||||||||||
preferred stock, .001 par value... | ||||||||||||||||||||
common stock, .001 par value... | 18,000 | 18,000 | 18,000 | 18,000 | 18,000 | 18,000 | 16,000 | 16,000 | 14,000 | 14,000 | 14,000 | 13,000 | 13,000 | 13,000 | 13,000 | 11,000 | 56,000 | 54,000 | ||
additional paid-in capital | 161,408,000 | 161,057,000 | 160,622,000 | 160,256,000 | 159,944,000 | 159,590,000 | 136,047,000 | 135,686,000 | 116,981,000 | 116,502,000 | 116,106,000 | 114,993,000 | 114,755,000 | 114,532,000 | 114,307,000 | 103,353,000 | 102,819,000 | 99,107,000 | 96,409,000 | 93,128,000 |
accumulated deficit | -118,201,000 | -110,714,000 | -105,054,000 | -103,219,000 | -100,503,000 | -96,930,000 | -93,441,000 | -84,462,000 | -80,511,000 | -76,951,000 | -77,032,000 | -75,744,000 | -76,408,000 | -74,963,000 | -73,620,000 | -23,699,000 | -16,005,000 | -31,878,000 | -37,710,000 | -29,584,000 |
accumulated other comprehensive loss | -158,000 | -134,000 | -136,000 | -141,000 | -183,000 | -200,000 | -168,000 | -187,000 | -156,000 | -100,000 | -169,000 | -204,000 | -69,000 | -2,000 | -28,000 | -2,000 | -2,000 | |||
less common stock in treasury, at cost; 7,642 shares | -88,000 | -88,000 | -88,000 | -88,000 | -88,000 | -88,000 | -88,000 | -88,000 | -88,000 | -88,000 | -88,000 | -88,000 | -88,000 | -88,000 | -88,000 | -88,000 | ||||
total stockholders’ equity | 42,979,000 | 50,139,000 | 55,362,000 | 56,826,000 | 59,188,000 | 62,390,000 | 42,366,000 | 50,965,000 | 36,240,000 | 39,377,000 | 38,831,000 | 38,970,000 | 38,203,000 | 39,492,000 | 40,584,000 | |||||
total liabilities and stockholders’ equity | 81,691,000 | 88,034,000 | 91,155,000 | 90,208,000 | 92,853,000 | 97,248,000 | 78,158,000 | 86,971,000 | 74,039,000 | 78,749,000 | 79,504,000 | 73,189,000 | 71,148,000 | 72,176,000 | 77,301,000 | |||||
deferred tax assets | 6,495,000 | 5,284,000 | 4,299,000 | 3,987,000 | 3,801,000 | 3,933,000 | 4,263,000 | 3,527,000 | ||||||||||||
current portion of long - term debt | 773,000 | 880,000 | ||||||||||||||||||
no shares issued and outstanding | ||||||||||||||||||||
13,654,201 and 13,332,398 shares issued, respectively; | ||||||||||||||||||||
13,646,559 and 13,324,756 shares outstanding, respectively | 14,000 | |||||||||||||||||||
deferred tax liabilities | 1,430,000 | |||||||||||||||||||
other long-term liabilities | 723,000 | 674,000 | 492,000 | 966,000 | 3,130,000 | |||||||||||||||
total perma-fix environmental services, inc. stockholders’ equity | 40,584,000 | |||||||||||||||||||
non-controlling interest | 572,000 | |||||||||||||||||||
restricted cash | 35,000 | 35,000 | 55,000 | 35,000 | 65,000 | |||||||||||||||
unbilled receivables - current | 6,770,000 | 8,530,000 | 11,578,000 | |||||||||||||||||
retainage receivable | 565,000 | 312,000 | ||||||||||||||||||
deferred tax assets - current | 3,590,000 | 1,553,000 | ||||||||||||||||||
property and equipment: - sum | 76,039,000 | 75,690,000 | 74,316,000 | 67,393,000 | 77,287,000 | |||||||||||||||
less accumulated depreciation and amortization | -43,669,000 | -40,376,000 | -27,287,000 | -20,084,000 | -30,666,000 | |||||||||||||||
goodwill | 28,037,000 | 29,186,000 | 12,054,000 | 9,046,000 | 1,330,000 | |||||||||||||||
other intangible assets – net | 3,166,000 | |||||||||||||||||||
unbilled receivables – non-current | 65,000 | 137,000 | 2,896,000 | |||||||||||||||||
liabilities and stockholders' equity | ||||||||||||||||||||
unearned revenue | 5,393,000 | 3,695,000 | 8,624,000 | 4,978,000 | 3,637,000 | |||||||||||||||
billings in excess of costs and estimated earnings | 510,000 | 1,934,000 | ||||||||||||||||||
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 plus accrued and unpaid dividends of 723 and 674, respectively | 1,285,000 | |||||||||||||||||||
stockholders' equity: | ||||||||||||||||||||
total perma-fix environmental services, inc. stockholders' equity | 79,575,000 | 86,780,000 | ||||||||||||||||||
total stockholders' equity | 79,575,000 | 87,352,000 | 67,283,000 | 58,728,000 | 63,530,000 | |||||||||||||||
total liabilities and stockholders' equity | 135,376,000 | 141,031,000 | 129,675,000 | 126,031,000 | 106,123,000 | |||||||||||||||
deferred tax asset, net of liabilities | 1,103,000 | |||||||||||||||||||
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 plus accrued and unpaid dividends | 1,285,000 | |||||||||||||||||||
less common stock in treasury, at cost; 38,210 shares | -88,000 | |||||||||||||||||||
accounts of 218 and 333, respectively | 18,275,000 | |||||||||||||||||||
unbilled receivables – current | 9,746,000 | |||||||||||||||||||
current environmental accrual | 187,000 | 225,000 | 927,000 | |||||||||||||||||
environmental accruals | 466,000 | 251,000 | 1,686,000 | |||||||||||||||||
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 | 1,285,000 | 1,285,000 | ||||||||||||||||||
54,502,037 and 53,934,560 shares issued and outstanding, respectively | 54,000 | |||||||||||||||||||
account receivable, net of allowance for doubtful accounts of 138 and 168 | 13,536,000 | |||||||||||||||||||
prepaid expenses and other assets | 3,170,000 | |||||||||||||||||||
current asset related to discontinued operations | 5,197,000 | |||||||||||||||||||
intangibles and other assets: | ||||||||||||||||||||
unbilled receivables - non-current | 3,772,000 | |||||||||||||||||||
intangible and other assets related to discontinued operations | 2,369,000 | |||||||||||||||||||
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 | 1,285,000 | |||||||||||||||||||
stock subscription receivable | -25,000 | -66,000 | ||||||||||||||||||
accounts of 385 and 415, respectively | 16,333,000 | |||||||||||||||||||
prepaid expenses | 2,686,000 | |||||||||||||||||||
other receivables | 78,000 | |||||||||||||||||||
current assets of discontinued operations | 21,000 | |||||||||||||||||||
property and equipment of discontinued operations | 706,000 | |||||||||||||||||||
unbilled receivable – non-current | 3,821,000 | |||||||||||||||||||
current liabilities of discontinued operations | 726,000 | |||||||||||||||||||
long-term liabilities of discontinued operations | 1,362,000 | |||||||||||||||||||
no shares issued and outstanding, respectively | ||||||||||||||||||||
52,071,244 and 52,053,744 shares issued, including 0 share held | ||||||||||||||||||||
and 988,000 shares of treasury stock retired in 2006, respectively | 52,000 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2019-12-31 | 2009-09-30 | 2007-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities: | ||||||||||||||||
net loss | -7,487,000 | -5,660,000 | -1,835,000 | -2,716,000 | -3,573,000 | -3,560,000 | -1,343,000 | |||||||||
less: loss from discontinued operations, net of taxes | -112,000 | -74,000 | -133,000 | -73,000 | -173,000 | -166,000 | -102,000 | -160,000 | -188,000 | -94,000 | ||||||
loss from continuing operations, net of taxes | -7,375,000 | -1,761,000 | -2,583,000 | -3,500,000 | -3,458,000 | -1,249,000 | ||||||||||
adjustments to reconcile loss from continuing operations to cash from operating activities: | ||||||||||||||||
depreciation and amortization | 490,000 | 460,000 | 426,000 | 437,000 | 436,000 | 468,000 | 433,000 | 431,000 | 431,000 | 444,000 | 497,000 | 480,000 | 456,000 | -2,501,000 | 3,569,000 | 1,217,000 |
amortization of debt issuance costs | 21,000 | 21,000 | 21,000 | 22,000 | 20,000 | 18,000 | 18,000 | 17,000 | 12,000 | 13,000 | 16,000 | 15,000 | 13,000 | |||
provision for credit losses on accounts receivable | 21,000 | |||||||||||||||
issuance of common stock for services | 119,000 | 121,000 | 121,000 | 118,000 | 117,000 | 119,000 | 123,000 | 120,000 | 118,000 | 121,000 | 120,000 | 120,000 | 123,000 | 90,000 | 189,000 | 12,000 |
stock-based compensation | 216,000 | 221,000 | 215,000 | 186,000 | 196,000 | 190,000 | 182,000 | 132,000 | 152,000 | 156,000 | 105,000 | 103,000 | 102,000 | 100,000 | ||
gain on disposal of property and equipment | -5,000 | |||||||||||||||
changes in operating assets and liabilities of continuing operations: | ||||||||||||||||
accounts receivable | 1,992,000 | 581,000 | -3,339,000 | 726,000 | 2,248,000 | -3,066,000 | -2,321,000 | 2,279,000 | 1,032,000 | 5,631,000 | 2,960,000 | -2,639,000 | 1,105,000 | -5,046,000 | -5,134,000 | -1,120,000 |
unbilled receivables | 780,000 | -385,000 | -2,109,000 | -1,119,000 | -178,000 | 2,287,000 | -201,000 | 1,721,000 | -365,000 | 904,000 | 42,000 | -1,073,000 | 3,720,000 | -6,711,000 | 4,320,000 | 62,000 |
prepaid expenses, inventories and other assets | -352,000 | 636,000 | 1,215,000 | 493,000 | -30,000 | 795,000 | 1,109,000 | 834,000 | 334,000 | 546,000 | -1,159,000 | 891,000 | 1,097,000 | -629,000 | 1,052,000 | 1,932,000 |
accounts payable, accrued expenses, unearned revenue and other liabilities | 440,000 | |||||||||||||||
cash from continuing operations | -3,648,000 | -1,999,000 | -4,539,000 | -1,725,000 | -2,048,000 | 3,272,000 | -1,640,000 | -4,432,000 | 6,293,000 | -2,838,000 | 148,000 | 651,000 | ||||
cash from discontinued operations | -136,000 | -56,000 | -159,000 | -225,000 | -142,000 | -324,000 | ||||||||||
cash from operating activities | -3,784,000 | -2,123,000 | -4,634,000 | -1,891,000 | -2,104,000 | -5,122,000 | -1,726,000 | -4,591,000 | -3,063,000 | 6,000 | 327,000 | -500,000 | ||||
capital expenditures | -859,000 | -2,100,000 | 0 | 0 | -523,000 | 0 | 0 | -244,000 | -413,000 | -345,000 | -1,162,000 | -891,000 | ||||
free cash flows | -4,643,000 | -4,223,000 | -4,634,000 | -1,891,000 | -2,627,000 | -5,122,000 | -1,726,000 | -4,835,000 | -3,476,000 | -339,000 | -835,000 | -1,391,000 | ||||
cash flows from investing activities: | ||||||||||||||||
purchases of property and equipment | -859,000 | -2,100,000 | -523,000 | -1,181,000 | -244,000 | -328,000 | -189,000 | -413,000 | -345,000 | -1,162,000 | -1,016,000 | -1,496,000 | ||||
proceeds from sale of property and equipment | 0 | -5,000 | 28,000 | 5,000 | 0 | 0 | 0 | |||||||||
addition to permits and other intangible assets | -105,000 | -114,000 | -53,000 | -98,000 | ||||||||||||
cash from investing activities of continuing operations | -964,000 | -571,000 | -244,000 | -328,000 | -412,000 | -321,000 | -625,000 | |||||||||
cash from investing activities of discontinued operations | -1,000 | -15,000 | ||||||||||||||
cash from investing activities | -965,000 | -2,232,000 | -1,230,000 | -903,000 | -586,000 | -1,281,000 | -504,000 | |||||||||
cash flows from financing activities: | ||||||||||||||||
repayments of revolving credit borrowings | -19,823,000 | -20,643,000 | -19,501,000 | -18,859,000 | -18,849,000 | -20,342,000 | -21,920,000 | -38,079,000 | -18,314,000 | -26,961,000 | -20,869,000 | -16,051,000 | -17,494,000 | |||
borrowing on revolving credit | 19,823,000 | 20,643,000 | 19,501,000 | 18,859,000 | 18,849,000 | 20,342,000 | 21,920,000 | 38,079,000 | 18,314,000 | 26,961,000 | 20,869,000 | 16,051,000 | 17,494,000 | |||
proceeds from issuance of common stock upon exercise of options | 16,000 | |||||||||||||||
principal repayments of finance lease liabilities | -81,000 | -80,000 | -77,000 | -71,000 | -72,000 | -71,000 | -75,000 | -103,000 | -660,000 | -58,000 | ||||||
principal repayments of long term debt | -162,000 | -161,000 | -157,000 | -156,000 | -157,000 | -157,000 | -155,000 | -261,000 | -259,000 | -259,000 | -146,000 | -119,000 | -110,000 | 838,000 | -2,073,000 | |
payments of offering costs from sale of common stock completed in december 2024 | -194,000 | |||||||||||||||
payment of debt issuance costs | 0 | 1,000 | -5,000 | -15,000 | -12,000 | 0 | 0 | -14,000 | 0 | -21,000 | ||||||
cash from financing activities | -227,000 | -396,000 | -125,000 | -189,000 | 6,279,000 | |||||||||||
effect of exchange rate changes on cash | -3,000 | -8,000 | 20,000 | -2,000 | 2,000 | 17,000 | -18,000 | -1,000 | ||||||||
decrease in cash and finite risk sinking fund | -4,979,000 | -3,086,000 | 1,724,000 | |||||||||||||
cash and finite risk sinking fund (restricted cash) at beginning of period | 24,984,000 | 0 | 0 | 0 | 41,655,000 | 0 | 0 | 19,574,000 | 0 | 0 | 15,911,000 | |||||
cash and finite risk sinking fund (restricted cash) at end of period | 20,005,000 | -4,512,000 | -6,050,000 | -3,023,000 | 38,569,000 | -7,402,000 | 15,898,000 | 14,596,000 | 1,724,000 | -3,733,000 | 15,407,000 | |||||
supplemental disclosure: | ||||||||||||||||
interest paid, net of capitalized amount of 34 and 0, respectively | 62,000 | |||||||||||||||
income taxes paid | 3,000 | 0 | 0 | 0 | 6,000 | 135,000 | 261,000 | |||||||||
non-cash investing and financing activities: | ||||||||||||||||
equipment purchase subject to finance lease | 132,000 | 0 | 0 | 114,000 | ||||||||||||
advance for equipment purchase subject to financing | 47,000 | |||||||||||||||
less: loss on discontinued operations | ||||||||||||||||
loss from continuing operations | ||||||||||||||||
adjustments to reconcile net loss from continuing operations to cash from operating activities: | ||||||||||||||||
deferred tax expense | 148,000 | 6,417,000 | ||||||||||||||
loss on disposal of property and equipment | 3,000 | 4,000 | 20,000 | 0 | 0 | |||||||||||
cash used in discontinued operations | -124,000 | -95,000 | -129,000 | -223,000 | -679,000 | |||||||||||
cash used in discontined operations | ||||||||||||||||
proceeds from sale of common stock in may and december of 2024, net of offering costs paid | ||||||||||||||||
payment of offering costs from sale of common stock completed in december 2024 | -1,000 | 0 | ||||||||||||||
principal repayment of finance lease liabilities | ||||||||||||||||
proceeds from issuance of common stock upon exercise of options/warrant | 93,000 | 30,000 | 8,000 | 41,000 | 28,000 | 46,000 | 9,000 | 209,000 | ||||||||
cash from financing activities of continuing operations | -149,000 | -206,000 | 23,150,000 | -322,000 | -194,000 | -250,000 | -677,000 | 6,279,000 | ||||||||
increase in cash and finite risk sinking fund | -4,512,000 | -6,050,000 | 18,563,000 | -7,402,000 | 15,898,000 | -4,978,000 | 5,660,000 | -504,000 | ||||||||
interest paid, net of capitalized amount | ||||||||||||||||
equipment purchase subject to finance leases | 302,000 | 30,000 | ||||||||||||||
equipment purchase subject to financing | ||||||||||||||||
provision for (recovery of) credit losses on accounts receivable | 11,000 | 26,000 | 20,000 | -11,000 | ||||||||||||
changes in operating assets and liabilities of continuing operations | ||||||||||||||||
accounts payable, accrued expenses and deferred revenue | ||||||||||||||||
proceeds from sale of common stock completed in may 2024, net of offering costs paid | ||||||||||||||||
interest paid | 126,000 | 117,000 | 112,000 | 129,000 | 122,000 | 110,000 | 117,000 | 136,000 | 46,000 | 45,000 | 34,000 | -118,000 | 191,000 | |||
non-cash financing activities: | ||||||||||||||||
equipment/property purchase subject to finance | ||||||||||||||||
deferred tax benefit | -956,000 | -673,000 | ||||||||||||||
accounts payable, accrued expenses and unearned revenue | -30,000 | -1,372,000 | -862,000 | -1,856,000 | -2,228,000 | -1,721,000 | -1,510,000 | -1,231,000 | 170,000 | -4,492,000 | 5,060,000 | -8,460,000 | ||||
purchases of property and equipment, net of financed amount | ||||||||||||||||
additions to permits and other intangible assets | ||||||||||||||||
equipment purchase subject to finance | 0 | 44,000 | ||||||||||||||
adjustments to reconcile loss from continuing operations to cash from operating activities : | ||||||||||||||||
net income | -3,489,000 | -8,979,000 | 81,000 | 664,000 | 3,921,000 | -1,084,000 | ||||||||||
income from continuing operations | 3,861,000 | |||||||||||||||
adjustments to reconcile net income from continuing operations to cash from operating activities: | ||||||||||||||||
cash (used in) provided by continuing operations | -3,175,000 | |||||||||||||||
cash (used in) provided by operating activities | ||||||||||||||||
proceeds from long term debt | 0 | |||||||||||||||
proceeds from sale of common stock, net of offering costs paid | 23,364,000 | -141,000 | ||||||||||||||
cash and finite risk sinking fund | ||||||||||||||||
income from continuing operations, net of taxes | ||||||||||||||||
adjustments to reconcile income from continuing operations to cash from operating activities: | ||||||||||||||||
(recovery of) provision for credit losses on accounts receivable | 3,000 | |||||||||||||||
(loss) income from continuing operations, net of taxes | ||||||||||||||||
cash used in continuing operations | ||||||||||||||||
cash used in investing activities | ||||||||||||||||
adjustments to reconcile loss from continuing operations to cash (used in) provided by operating activities : | ||||||||||||||||
recovery of credit losses on accounts receivable | -11,000 | |||||||||||||||
income income from continuing operations | ||||||||||||||||
adjustments to reconcile net income income from continuing operations to cash from operating activities: | ||||||||||||||||
cash from (used in) operating activities | ||||||||||||||||
offering costs paid from sale of common stock in 2021 | ||||||||||||||||
interest on finance lease with purchase option | ||||||||||||||||
gain on extinguishment of debt | ||||||||||||||||
(recovery of) provision for bad debt reserves | ||||||||||||||||
cash used in operating activities | ||||||||||||||||
cash used in investing activities of continuing operations | -5,846,000 | |||||||||||||||
proceeds from capital line | 0 | |||||||||||||||
proceeds from stock subscription, net of offering costs paid | ||||||||||||||||
adjustments to reconcile income from continuing operations to cash (used in) provided by operating activities: | ||||||||||||||||
recovery of bad debt reserves | 5,000 | -55,000 | ||||||||||||||
loss on disposal of plant, property, and equipment | 1,000 | |||||||||||||||
proceeds from sale of plant, property, and equipment | 24,000 | |||||||||||||||
loss on deconsolidation of subsidiary | ||||||||||||||||
loss on extinguishment of debt | ||||||||||||||||
amortization of debt issuance/debt discount costs | ||||||||||||||||
provision for (recovery of) bad debt reserves | ||||||||||||||||
deconsolidation of subsidiary - cash | ||||||||||||||||
cash provided by investing activities of discontinued operations | ||||||||||||||||
proceeds from issuance of long-term debt | -500,000 | |||||||||||||||
cash provided by financing activities of continuing operations | ||||||||||||||||
less: loss on discontinued operations, net of taxes of 0 | ||||||||||||||||
provision for bad debt reserves | ||||||||||||||||
gain on exchange offer of series b preferred stock of subsidiary | ||||||||||||||||
proceeds from finance leases | ||||||||||||||||
purchase of equipment through finance lease obligation | ||||||||||||||||
common stock issued in exchange offer of series b preferred stock of subsidiary | ||||||||||||||||
issuance of common stock with debt | ||||||||||||||||
issuance of warrant with debt | ||||||||||||||||
loss on discontinued operations | ||||||||||||||||
adjustments to reconcile net income to cash from operations: | ||||||||||||||||
amortization of debt discount | ||||||||||||||||
amortization of fair value of customer contracts | ||||||||||||||||
provision for bad debt and other reserves | 274,000 | |||||||||||||||
impairment loss on goodwill | ||||||||||||||||
loss on disposal of plant, property and equipment | ||||||||||||||||
foreign exchange gain | ||||||||||||||||
changes in operating assets and liabilities of continuing operations, net of effect from business acquisitions: | ||||||||||||||||
change in restricted cash | ||||||||||||||||
proceeds from sale of plant, property and equipment | 16,000 | 28,000 | ||||||||||||||
non-controlling distribution/redemption | ||||||||||||||||
payment to finite risk sinking fund | -4,112,000 | |||||||||||||||
net borrowing of revolving credit | ||||||||||||||||
proceeds from finite risk financing | 753,000 | |||||||||||||||
payment of finite risk financing | ||||||||||||||||
principal repayments of long term debt for discontinued operations | ||||||||||||||||
decrease in cash | -56,000 | -881,000 | ||||||||||||||
cash at beginning of period | 129,000 | 1,863,000 | ||||||||||||||
cash at end of period | 73,000 | 982,000 | ||||||||||||||
issuance of common stock for debt | 476,000 | |||||||||||||||
issuance of warrants for debt | 190,000 | |||||||||||||||
less: income on discontinued operations | 60,000 | |||||||||||||||
adjustments to reconcile net income from continuing operations to cash from operations: | ||||||||||||||||
changes in operating assets and liabilities of continuing operations, net of effect of business acquisitions: | ||||||||||||||||
payments to finite risk sinking fund | ||||||||||||||||
payment of earn-out to nuvotec shareholders | -734,000 | |||||||||||||||
cash from acquisition consideration, net of cash acquired | ||||||||||||||||
net cash from investing activities | -5,835,000 | -2,516,000 | ||||||||||||||
net repayments of revolving credit | ||||||||||||||||
proceeds from issuance of stock | 481,000 | 25,000 | ||||||||||||||
principal repayment of long-term debt for discontinued operations | ||||||||||||||||
increase in cash | ||||||||||||||||
long-term debt incurred for purchase of property and equipment | 125,000 | 428,000 | ||||||||||||||
note issued for earn-out to nuvotec shareholders | ||||||||||||||||
warrant extension for debt modification | ||||||||||||||||
note issued in connection with sec acquisition | ||||||||||||||||
amount held in escrow account in connection with sec acquisition | ||||||||||||||||
asset impairment recovery | ||||||||||||||||
non-cash financing costs | 133,000 | |||||||||||||||
(gain) loss on disposal of plant, property and equipment | -15,000 | |||||||||||||||
share based compensation | 390,000 | 111,000 | ||||||||||||||
changes in operating assets and liabilities of continuing operations, net of | ||||||||||||||||
effect from business acquisitions: | ||||||||||||||||
cash provided by continuing operations | 179,000 | |||||||||||||||
cash used for acquisition considerations, net of cash acquired | ||||||||||||||||
proceeds from sale of discontinued operations | ||||||||||||||||
cash provided by discontinued operations | 11,000 | |||||||||||||||
net borrowing (repayments) of revolving credit | 4,136,000 | |||||||||||||||
proceeds from issuance of long term debt | 2,982,000 | |||||||||||||||
repayment of stock subscription receivable | 13,000 | |||||||||||||||
interest paid, net of amounts capitalized | 3,832,000 | |||||||||||||||
provision (benefit) for bad debt and other reserves | ||||||||||||||||
loss on disposal or impairment of plant, property and equipment | ||||||||||||||||
cash provided by operating activities | ||||||||||||||||
change in finite risk sinking fund | -1,048,000 | |||||||||||||||
cash used for acquisition consideration, net of cash acquired | ||||||||||||||||
net borrowings (repayments) of revolving credit | ||||||||||||||||
(decrease) increase in cash | ||||||||||||||||
interest rate swap valuation | ||||||||||||||||
adjustments to reconcile net income to cash from | ||||||||||||||||
operations: | ||||||||||||||||
provision (credit) for bad debt and other reserves | 42,000 | |||||||||||||||
(gain) loss on disposal of property and equipment | -20,000 | |||||||||||||||
discontinued operations | -20,000 | |||||||||||||||
changes in operating assets and liabilities of continuing operatons: | ||||||||||||||||
accounts payable, accrued expenses, and unearned revenue | 853,000 | |||||||||||||||
net cash from operations | 1,985,000 | |||||||||||||||
net borrowings of revolving credit | ||||||||||||||||
principal repayments of long-term debt | -388,000 | |||||||||||||||
net cash from financing activities | -350,000 |
