OP TECH ENVIRONMENTAL SERVICES INC
10-Q, 2000-08-11
HAZARDOUS WASTE MANAGEMENT
Previous: DIVALL INCOME PROPERTIES 3 L P, 10-Q, EX-27, 2000-08-11
Next: CISCO SYSTEMS INC, S-3, 2000-08-11









_________________________________________________________________

                          UNITED STATES
               SECURITIES AND EXCHANGE COMMISSION
                      Washington, DC 20549

                            FORM 10-Q


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

For the quarterly period ended     June 30, 2000

                               OR

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

For the transition period from _____ to _____

Commission file number  0-19761

              OP-TECH Environmental Services, Inc.
     (Exact name of registrant as specified in its charter)

            Delaware                       91-1528142
(State or other jurisdiction of          (I.R.S. Employer
 incorporation or organization)          Identification No.)

               6392 Deere Road, Syracuse, NY      13206
      (Address of principal executive offices)  (Zip Code)

                           (315) 463-1643
      (Registrant's telephone number, including area code)

      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   or No

             APPLICABLE ONLY TO CORPORATE ISSUERS:
      Indicate  the number of shares outstanding of each  of  the
issuer's classes of common stock, as of July 15, 2000  11,603,963
_________________________________________________________________

<PAGE>
                                 INDEX




         OP-TECH Environmental Services, Inc. and Subsidiary


PART  I.       FINANCIAL INFORMATION                          Page No.


     Item 1.   Financial Statements

               Consolidated Balance Sheets
               -June 30, 2000 (Unaudited) and
                December 31, 1999 (Audited).......................3

               Consolidated Statements of Operation
               -Three months ended June 30, 2000 and
                June 30, 1999 (Unaudited)
               -Six months ended June 30, 2000 and
                June 30, 1999 (Unaudited).........................4

               Consolidated Statements of Cash Flows
               -Six months ended June 30, 2000 and
                June 30, 1999 (Unaudited).........................5

               Notes to Consolidated Financial Statements
               (Unaudited)........................................6


     Item 2.   Management's Discussion and Analysis of Financial
               Condition and Results of Operations................8



PART II.       OTHER INFORMATION.................................12


               SIGNATURES........................................13

                                  2
<PAGE>

ITEM #1 FINANCIAL STATEMENTS                  PART I - FINANCIAL INFORMATION

           OP-TECH ENVIRONMENTAL SERVICES, INC. AND SUBSIDIARY
                      CONSOLIDATED BALANCE SHEETS

                                           (UNAUDITED)
                                             JUNE 30,         DECEMBER 31,
                                               2000               1999

ASSETS

Current Assets:
  Cash and cash equivalents               $     4,194         $    15,034
  Accounts receivable (net of allowance
   for doubtful accounts):
    Unaffiliated parties                    2,888,952           3,049,770
    Affiliated parties                         60,423             259,181
                                          -----------         -----------
                                            2,949,375           3,308,951

  Costs on uncompleted projects
   applicable to future billings              708,256             479,970
  Prepaid expenses and other assets           354,181             333,705
                                          -----------         -----------
    Total Current Assets                    4,016,006           4,137,660
                                          -----------         -----------

  Property and equipment, net                 864,733             990,157
  Assets held for sale                        780,833             780,000
  Other assets                                 11,334              35,123
                                          -----------         -----------
    Total Assets                          $ 5,672,906         $ 5,942,940
                                          ===========         ===========

LIABILITIES AND SHAREHOLDERS' EQUITY

Current Liabilities:
  Cash overdraft                          $    82,591         $   110,954
  Line of credit borrowing                  1,908,576           1,778,989
                                          -----------         -----------
                                            1,991,167           1,889,943

  Accounts payable:
    Unaffiliated parties                    1,298,786           1,788,759
    Affiliated parties                          9,525              21,270
                                          -----------         -----------
                                            1,308,311           1,810,029

  Billings in excess of costs and
   estimated profit                           357,746             818,712
  Accrued expenses and other liabilities      694,631             380,466
  Current portion of long-term debt and
   obligations under capital leases           595,400             552,095
                                          -----------         -----------
    Total Current Liabilities               4,947,255           5,451,245
                                          -----------         -----------
  Long-term debt and obligations under
   capital leases                             322,782             313,269

  Shareholders' Equity:
    Common stock, par value $.01 per
     share; authorized 20,000,000 shares;
     11,603,963 shares outstanding as of
     June 30, 2000 and December 31, 1999      116,040             116,040
  Additional paid-in capital                7,787,152           7,787,152
  Accumulated deficit                      (7,500,323)         (7,724,766)
                                          -----------         -----------
    Total Shareholders' Equity                402,869             178,426
                                          -----------         -----------

    Total Liabilities and
     Shareholders' Equity                 $ 5,672,906         $ 5,942,940
                                          ===========         ===========


The accompanying notes are an integral part of the financial statements.

                                     3
<PAGE>

ITEM #1 FINANCIAL STATEMENTS          PART I - FINANCIAL INFORMATION

           OP-TECH ENVIRONMENTAL SERVICES, INC. AND SUBSIDIARY
                  CONSOLIDATED STATEMENTS OF OPERATIONS
                                 (UNAUDITED)

                          THREE MONTHS ENDED           SIX MONTHS ENDED
                         June 30,      June 30,      June 30,      June 30,
                           2000          1999          2000          1999

Revenues:
  Project billings
   and services       $  3,377,878  $  3,079,195  $  6,095,037  $  6,002,305
  Project costs          2,461,996     2,375,454     4,400,792     4,488,834
                      ------------  ------------  ------------  ------------
    Gross margin           915,882       703,741     1,694,245     1,513,471


Selling, general
 and administrative
 expenses:
  Payroll expense and
   related payroll
   taxes and benefits     391,093        544,854       806,904     1,087,851
  Rent, phone and
   utilites expense        88,047         70,991       162,170       130,237
  Office expense           45,980         63,354        85,917       114,471
  Equipment repair and
   maintenance expense     36,571         37,841        57,275        76,248
  Equipment operating
   lease expense           62,838         54,900       141,140        84,082
  Other expense            53,266         78,389        92,396       168,249
                      -----------  -------------  ------------  ------------
    Total selling,
     general and
     administrative
     expense              677,795        850,329     1,345,802     1,661,138

     Operating
      income (loss)       238,087       (146,588)      348,443      (147,667)

Other income and
 expense:
  Interest expense         61,912         36,147       130,596        67,931
  Other expense
   (income), net            2,906            163        (6,596)       13,578
                     ------------  -------------  ------------  ------------
                           64,818         36,310       124,000        81,509

NET INCOME (LOSS)    $    173,269  $    (182,898) $    224,443  $   (229,176)
                     ============  =============  ============  ============

Earnings (loss) per
 common share -
 basic and diluted   $       0.01  $       (0.02) $       0.02  $      (0.02)


Weighted average
 shares outstanding:
  Basic                11,603,963     11,603,963    11,603,963    11,603,963
  Diluted              11,906,463     11,956,463    11,906,463    11,956,463


The accompanying notes are an integral part of the financial statements.

                                   4
<PAGE>

ITEM #1 FINANCIAL STATEMENTS             PART I - FINANCIAL INFORMATION

        OP-TECH ENVIRONMENTAL SERVICES, INC. AND SUBSIDIARY
                CONSOLIDATED STATEMENTS OF CASH FLOWS
                               (UNAUDITED)

                                                   SIX MONTHS ENDED
                                               June 30,         June 30,
                                                2000             1999

Operating activities:
  Net income (loss)                         $    224,443     $    (229,176)
  Adjustments to reconcile net income
   (loss) to net cash (used in) provided
   by operating activities:
    Depreciation and amortization                128,422           142,567
    (Gain) loss on sale of equipment                -                 (216)
    (Increase) decrease in operating assets
     and increase (decrease) in operating
     liabilities:
      Accounts receivable                        359,576          (440,291)
      Costs on uncompleted projects
       applicable to future billings            (228,286)         (269,862)
      Billings and estimated profit in
       excess of costs on uncompleted
       contracts                                (460,966)         (246,813)
      Prepaid expenses and other assets           29,368            51,643
      Accounts payable and accrued expenses     (187,553)          268,651
                                             -----------       -----------
    Net cash (used in) operating activities     (134,996)         (723,497)
                                             -----------       -----------

Investing activities:
  Proceeds from sale of equipment                   -               30,131
  Purchase of property and equipment              (3,833)         (123,264)
                                             -----------       -----------
    Net cash (used in) investing activities       (3,833)          (93,133)
                                             -----------       -----------

Financing activities:
  Cash overdraft                                 (28,363)          203,108
  Proceeds from notes payable to banks and
   current and long-term borrowings,
   net of financing costs                      2,297,828         2,777,458
  Principal payments on current and
   long-term borrowings                       (2,141,476)       (2,270,108)
                                             -----------       -----------
    Net cash provided by financing
     activities                                  127,989           710,458
                                             -----------       -----------

Decrease in cash and cash equivalents            (10,840)         (106,172)

Cash and cash equivalents at beginning
 of period                                        15,034           122,106
                                             -----------       -----------

CASH AND CASH EQUIVALENTS AT END OF PERIOD   $     4,194       $    15,934
                                             ===========       ===========

Non-cash items:
  Non-cash financing of insurance            $    26,053       $    47,041
  Equipment financed through bank and other
   financing sources                               -                82,553


The accompanying notes are an integral part of the financial statements.

                                     5
<PAGE>

                    PART I - FINANCIAL INFORMATION

SPECIAL NOTICE REGARDING FORWARD-LOOKING STATEMENTS

      The Company is including the following cautionary statement in
this  Form  10-Q to make applicable and take advantage of the "safe
harbor"  provisions of the Private Securities Litigation Reform  Act
of  1995 for any forward-looking statement made by, or on behalf of,
the  Company.  This 10-Q, press releases issued by the Company,  and
certain  information provided periodically in writing and orally  by
the  Company's  designated  officers and agents  contain  statements
which  constitute forward-looking statements within the  meaning  of
Section  27A of the Securities Act of 1933 and Section  21E  of  the
Securities  Exchange Act of 1934.  The words expect, believe,  goal,
plan,  intend,  estimate,  and similar  expressions  and  variations
thereof  used  are intended to specifically identify forward-looking
statements.  Where  any such forward-looking  statement  includes  a
statement  of  the  assumptions or basis  underlying  such  forward-
looking statement, the Company cautions that, while it believes such
assumptions or basis to be reasonable and makes them in good  faith,
assumed  facts or basis almost always vary from actual results,  and
the  differences between assumed facts or basis and  actual  results
can  be  material, depending on the circumstances.   Where,  in  any
forward-looking statement, the Company, or its management, expresses
an  expectation or belief as to future results, such expectation  or
belief  is expressed in good faith and believed to have a reasonable
basis,  but  there  can  be  no  assurance  that  the  statement  of
expectation or belief will result or be achieved or accomplished.


Item 1. Financial Statements.

                 OP-TECH ENVIRONMENTAL SERVICES, INC.
        NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

1.    The  accompanying unaudited consolidated financial  statements
have   been   prepared  in  accordance  with  accounting  principles
generally  accepted  in  the  United States  for  interim  financial
information and with the instructions to Form 10-Q and Rule 10-01 of
Regulation  S-X.  Accordingly,  they  do  not  include  all  of  the
information   and   footnotes  required  by  accounting   principles
generally  accepted  in  the United States  for  complete  financial
statements.  In the opinion of management, quarterly results include
all  adjustments  (consisting of only normal recurring  adjustments)
that the Company considers necessary for a fair presentation of such
information for interim periods.

      The unaudited financial statements include the accounts of the
Company  and its subsidiary.  All material intercompany transactions
and balances have been eliminated in consolidation.

                                6
<PAGE>

2.    The  timing of revenues is dependent on the Company's backlog,
contract  awards, and the performance requirements of each contract.
The  Company's  revenues are also affected  by  the  timing  of  its
clients  planned remediation work as well as the timing of unplanned
emergency  spills.  Historically, planned remediation work generally
increases  during  the  third  and fourth  quarters.   Although  the
Company believes that the historical trend in quarterly revenues for
the third and fourth quarters of each year are generally higher than
the  first and second quarters, there can be no assurance that  this
will  occur  in  future periods.  Accordingly,  quarterly  or  other
interim results should not be considered indicative of results to be
expected for any quarter or for the full year.

3.    The  Company  purchased technical, accounting, and  consulting
services and rented certain office space from a shareholder and  its
affiliates.   The costs for these services amounted to  $35,013  and
$167,826  for  the  six  months  ended  June  30,  2000  and   1999,
respectively.

      Additionally,  the Company provided $70,719  and  $546,439  of
remediation,  sub-contract  support  and  project  services   to   a
shareholder  and its affiliates for the six months  ended  June  30,
2000  and 1999, respectively.  Services provided were at competitive
rates, which were bid on a project-by-project basis.

      The  Company  purchases subcontract labor  services  from  St.
Lawrence Industrial Services, Inc., which is owned by a director  of
the Company.  The costs for these services amounted to approximately
$356,000  and  $534,000 for the six months ended June 30,  2000  and
1999, respectively.  The costs for these services were comparable to
those  which would have been charged by a provider of labor services
with no relationship to the Company.

4.   Earnings per Share

      Basic  earnings  per share is computed based on  the  weighted
average  shares outstanding.  Diluted earnings per share is computed
based  on the weighted average shares outstanding adjusted  for  the
dilutive  effect of the assumed exercise of stock options and  stock
warrants  during the year.  Due to the loss incurred by the  Company
during  the  first six months of 1999, the impact of the outstanding
options  and warrants is anti-dilutive and, therefore, their  impact
has not been included in the diluted earnings per share disclosure.

                                   7
<PAGE>

                   PART I - FINANCIAL INFORMATION

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


                   LIQUIDITY AND CAPITAL RESOURCES

      At June 30, 2000, the Company had cash and cash equivalents of
$4,194 as compared to $15,034 at December 31, 1999.

      At June 30, 2000, the Company had a working capital deficit of
$931,249  compared to a deficit of $1,313,585 at December 31,  1999,
with  a current ratio of .81 to 1 at June 30, 2000 and .76 to  1  at
December  31,  1999.   The  Company's  working  capital  deficit  is
primarily  attributable to the fact that the terms of the  Company's
revolving loan required the outstanding borrowings on the loan to be
classified as a current liability at June 30, 2000 and December  31,
1999.

      For the six months ended June 30, 2000, the Company's net cash
used  in  operations  was $134,996 compared  to  net  cash  used  in
operations  of $723,497 during the six months ended June  30,  1999.
The  decrease  in cash used in operations was due to  the  Company's
profitability  for  the  six months ended  June  30,  2000  and  the
Company's  improved  performance on projects when  compared  to  the
first six months of 1999.

      The  Company's net cash used in investing activities of $3,833
during  the first six months of the year was mainly attributable  to
the purchase of office furniture for a branch office.

      Cash provided by financing activities was $127,989, which  was
primarily  due  to the timing of paydowns and cash advances  on  the
Company's line of credit.

      As  of  June  30, 2000, the Company had a loan agreement  that
provided  for  borrowings up to $2,000,000  on  a  revolving  basis,
collateralized by all accounts receivable, inventory  and  equipment
now owned or acquired later.  The loan is payable on April 30, 2001,
and  is  guaranteed  by a shareholder for an amount  not  to  exceed
$500,000.

      During the first six months of 2000, all principal payments on
the Company's debt were made timely.

      Management  believes that the Company will have adequate  cash
flow to meet its obligations during the next twelve months.

     Effective January 1, 1999, the Company sold its wholly-owned
subsidiary, St. Lawrence Industrial Services, Inc., to a director of
the Company.  The sale did not have a significant impact on the
Company's financial statements.

                                  8
<PAGE>

THE MASSENA PORT FACILITY

      The Massena Port Facility is a former oil tank farm, which  is
located  on the St. Lawrence River in Massena, NY.  The property  is
improved  with  several buildings and a deep water docking  facility
for  large  ocean  going  ships.  The property  is  still  a  viable
location  for  a  petroleum distribution facility  and  could  still
function  as  one  pending upgrades of tanks and diking  systems  to
current  state  and  federal guidelines.  Any improvements  such  as
these  would be treated as a capital expense in the year  they  were
incurred.  Currently, the Company uses the property for its  Massena
branch  office  headquarters,  equipment  storage  and  its  Aqueous
Treatment/360 Facility.  A wholly-owned subsidiary of a  shareholder
currently  has an option to purchase the Massena Port  Facility  for
$2,000,000.

      In  1996,  the  Company reclassified the Massena  Property  to
Assets  Held  for Sale.  The property at that time  had  a  carrying
value of approximately $1.9 million.  Due to the significance of the
carrying  value  of  the  property, in  March  of  1997,  management
obtained  an  independent  third  party  appraisal  to  support  its
carrying  value.  Such appraisal included an evaluation  of  similar
sales  plus  a pending transaction at the time.  The appraisal  also
included  an evaluation of the time frame during which a sale  would
be expected.  Based upon the appraisal report and an estimate of the
costs  to  sell, management recognized an impairment of $308,377  on
the  property during 1997.  In January 2000, the Company obtained  a
current  independent real estate appraisal of the  property.   Based
upon  the  results  of  the  appraisal, the  Company  recognized  an
impairment charge of $825,427 during the fourth quarter of 1999.  As
of June 30, 2000, the carrying value of the property is $780,833.

                                   9
<PAGE>

                        RESULTS OF OPERATIONS


                              BILLINGS

      The  Company's project billings for the second quarter of 2000
increased  10% to $3,377,878 from $3,079,195 for the second  quarter
of  1999.   For  the  six  month period ended  June  30,  2000,  the
Company's  billings have increased 2% to $6,095,037 from  $6,002,305
for the same period in 1999.

      When comparing the six month period ended June 30, 2000 to the
same  period in 1999, revenues from underground storage tank removal
and  replacement decreased approximately $820,000. The  decrease  is
attributable  to the fact that the Company performed  several  large
tank removal projects during the early part of 1999. As part of  the
Company's  plan  to refocus its lines of work on projects  that  are
more profitable, the Company is no longer pursuing tank installation
work.   Revenue  from  remediation projects decreased  approximately
$180,000.    These  decreases  were  offset  by   an   increase   of
approximately  $1,600,000 in spill response and  transportation  and
disposal   revenue.   The  increase  in  the  spill   response   and
transportation and disposal service lines is primarily  due  to  the
fact  that the Company's two-year emergency spill response  contract
with  the  New  York State Department of Environmental  Conservation
began during the fourth quarter of 1999.

                   PROJECT COSTS AND GROSS MARGIN

      Project costs for the second quarter of 2000 increased  4%  to
$2,461,996  from  $2,375,454 for the same period in  1999.   Project
costs  as a percentage of revenues were 73% and 77% for the  quarter
ended  June 30, 2000 and 1999, respectively.  Gross margin  for  the
second quarter of 2000 increased to 27% from 23% for the same period
in 1999.

      For  the  six month period ended June 30, 2000, project  costs
decreased 2% to $4,400,792 from $4,488,834 for the six months  ended
June  30,  1999. Project costs as a percentage of revenues were  72%
and   75%  for  the  six  months  ended  June  30,  2000  and  1999,
respectively.  Gross margin for the six months ended June  30,  2000
increased to 28% from 25% for the same period in 1999

      The decrease in project costs and the increase in gross margin
was  partly  due  to the Company performing fewer  public  projects,
particularly  tank installation projects, when comparing  the  first
six  months  of  2000  to the same period in 1999.   These  projects
typically  produce lower gross margins than private  projects.   The
increase  in  gross  margin  is  also attributable  to  the  Company
performing  more work on a time-and-material basis, which  typically
produces higher margins than bid work.

                                  10
<PAGE>

       SELLING, GENERAL,  ADMINISTRATIVE AND INTEREST EXPENSES

     Selling, general and administrative expenses ("SG&A")  for  the
quarter  ended June 30, 2000 decreased 20% to $677,795 from $850,329
for  the  same period in 1999.  For the six month period ended  June
30,  2000, SG&A decreased 19% to $1,345,802 from $1,661,138 for  the
same period in 1999.  SG&A as a percentage of revenues decreased  to
22% versus 28% for the six months ended June 30, 2000.

     The  overall decrease in SG&A was partly due to the  fact  that
the  Company opened a branch office in Buffalo, NY during the  first
quarter  of  1999, which created additional overhead expense  during
1999.   Also, the Company has been focusing its efforts on  reducing
overhead  expenses.  Project managers and branch managers have  been
meeting or exceeding chargeability goals set by the Company, and the
Company has been monitoring overhead at the branch level through the
use  of branch budgets.  Several personnel at the administrative and
manager  levels  were also discharged from the Company  during  late
1999,  primarily  due  to performance issues.   These  changes  have
resulted in a decrease in payroll expense and related payroll  taxes
and  benefits of approximately $280,000 when comparing the first six
months  of  2000  to  the same period in 1999.  Equipment  operating
lease expense increased approximately $60,000 due to the addition of
several  full-service leases of vacuum trucks and tractors in  order
to service a major emergency spill contract the Company has with the
New  York  State Department of Environmental Conservation;  however,
this  increase  was partially offset by a decrease of  approximately
$19,000  in  repairs and maintenance expense on the Company's  owned
equipment.  The Company's focus on reducing SG&A expenses  has  also
resulted  in  a decrease in office expense of approximately  $29,000
due to efforts to reduce supply use and the use of overnight mail.

                          INTEREST EXPENSE

      Interest  expense  for  the six months  ended  June  30,  2000
increased 92% to $130,596 from $67,931 for the same period in  1999.
The  increase in interest expense was primarily due to the  increase
in  the Company's average outstanding balance on the revolving  loan
and  higher  interest rates when comparing the first six  months  of
2000  to  the  first six months of 1999. As of June  30,  2000,  the
Company had $2,000,000 in available borrowings on a revolving  basis
compared  to only $1,500,000 in available borrowings as of June  30,
1999.   The increase was also attributable to the financing  of  new
equipment during 1999, the majority of which was financed during the
second half of 1999.


                          NET INCOME (LOSS)

      The  net  income for the six months ended June  30,  2000  was
$224,443, or $0.02 per share (basic and diluted), compared to a  net
loss  of  ($229,176), or ($0.02) per share (basic and diluted),  for
the same period in 1999.

Item 3. Quantitative and Qualitative Disclosure About Market Risk.

      There were no material changes in the Company's market risk or
market risk strategies during the quarter ended June 30, 2000.

                                 11
<PAGE>

                     PART II - OTHER INFORMATION




Item 1.  Legal Proceedings.

                     None


Item 2.  Changes in Securities.

                     None


Item 3.  Defaults Upon Senior Securities.

                     None


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

                     None


Item 5.  Other Information.

                     None


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

        No reports on Form 8-K were filed during the quarter
        ended June 30, 2000.

                                  12
<PAGE>

                           SIGNATURES

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

                   OP-TECH Environmental Services, Inc.
                               (Registrant)


Date: August 11, 2000  / s/John R. Loveland
                           John R. Loveland, Chief Executive Officer

Date: August 11, 2000  /s/ Christopher J. Polimino
                           Christopher J. Polimino, President and
                           Chief Accounting Officer

                                  13
<PAGE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission