OMEGA ENVIRONMENTAL INC
10-Q, 1996-08-14
CONSTRUCTION - SPECIAL TRADE CONTRACTORS
Previous: MANPOWER INC /WI/, 10-Q, 1996-08-14
Next: RENAISSANCE CAPITAL PARTNERS II LTD /TX/, 10-Q, 1996-08-14



<PAGE>


                          UNITED STATES
               SECURITIES AND EXCHANGE COMMISSION
                     Washington, D.C. 20549
                            FORM 10-Q
(MARK ONE)
[X] QUARTERLY REPORT PURSUANT TO SECTION 13 or 15(d) OF THE
    SECURITIES EXCHANGE ACT OF 1934 FOR THE QUARTERLY PERIOD
    ENDED JUNE 30, 1996

                                
                               or
                                
[ ] TRANSITION REPORT PURSUANT TO SECTION 13 or 15(b) OF THE
    SECURITIES EXCHANGE ACT OF 1934 FOR THE TRANSITION PERIOD
    FROM _________ TO __________
                                
                 Commission File Number 0-20267
                                
                    OMEGA ENVIRONMENTAL, INC.
     (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)

          DELAWARE                               91-1499751
(STATE OR OTHER JURISDICTION          (I.R.S. EMPLOYER IDENTIFICATION NO.)
OF INCORPORATION OR ORGANIZATION)


             19805 NORTH CREEK PARKWAY, PO BOX 3005

      BOTHELL, WASHINGTON                    98041-3005
(ADDRESS OF PRINCIPAL EXECUTIVE OFFICES)     (ZIP CODE)

                          206-486-4800
      (REGISTRANT'S TELEPHONE NUMBER, INCLUDING AREA CODE)
                                

- ----------------------------------------------------------------
 (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  _____
  
              APPLICABLE ONLY TO CORPORATE ISSUERS:

  Indicate the number of shares outstanding of each of the
issuer's classes of common stock, as of the latest practicable
date.  As of  July 31, 1996, outstanding common shares totaled
43,240,971.

<PAGE>
                                
                    OMEGA ENVIRONMENTAL, INC.
                        AND SUBSIDIARIES
                                
                                
                 PART I - FINANCIAL INFORMATION
                                
 ITEM 1. CONSOLIDATED FINANCIAL STATEMENTS ..............................  1

  Consolidated Balance Sheets as of June 30, 1996 and March 31,  1996 ...  1

  Consolidated Statements of Operations for the Three Months
  Ended June 30, 1996 and June 30, 1995 ................................   2

  Consolidated Statements of Cash Flows for Three Months Ended
  June 30, 1996 and June 30, 1995 ......................................   3

  Notes to Consolidated Financial Statements ...........................   4

  Independent Auditors' Review Report ..................................   8

 ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
 CONDITION AND RESULTS OF OPERATIONS. ..................................   9

  Results of Operations ................................................   9

  Liquidity and Capital Resources ......................................  10

  Forward Looking Statements ...........................................  11

                   PART II - OTHER INFORMATION

 ITEM 1. LEGAL PROCEEDINGS .............................................  13

 ITEM 2. CHANGE IN SECURITIES ..........................................  13

 ITEM 3. DEFAULTS UPON SENIOR SECURITIES ...............................  13

 ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS ...........  13

 ITEM 5. OTHER INFORMATION..............................................  13

 ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K ..............................  14

                           SIGNATURES


<PAGE>


                 PART I - FINANCIAL INFORMATION

ITEM 1.   CONSOLIDATED FINANCIAL STATEMENTS

                OMEGA ENVIRONMENTAL, INC. AND SUBSIDIARIES
                       CONSOLIDATED BALANCE SHEETS
                    (IN THOUSANDS, EXCEPT SHARE DATA)
<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------
                                                                                    June 30,    March 31,
                                            ASSETS                                   1996        1996
- ----------------------------------------------------------------------------------------------------------
<S>                                                                               <C>          <C>
Current assets:                                                                   (unaudited)  (audited)
  Cash                                                                             $    942       1,276
  Receivables, net of allowance for doubtful accounts of $2,179 at
    June 30,1996 and $2,518 at March 31, 1996                                        39,155      29,758
  Receivables from related parties                                                      410         883
  Inventories                                                                        11,236      10,512
  Costs and estimated earnings in excess of billings on uncompleted contracts        12,548      18,757
  Prepaid expenses and other assets                                                   2,635       1,956
                                                                                  -----------  ----------
        Total current assets                                                         66,926      63,142

Property and equipment, at cost, net of accumulated depreciation
  and amortization                                                                    9,332       9,752

Goodwill, net of accumulated amortization                                            28,258      28,554

Note receivable from related party                                                      500          --

Other assets                                                                            981         565
- ----------------------------------------------------------------------------------------------------------
                                                                                   $105,997     102,013
- ----------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------

        LIABILITIES AND SHAREHOLDERS' EQUITY
- ----------------------------------------------------------------------------------------------------------
Current liabilities:
  Revolving credit loan                                                            $ 13,860       8,895
  Current installments of long-term obligations                                       1,944       2,025
  Accounts payable                                                                   19,046      17,495
  Accrued expenses                                                                    7,995       9,441
  Billings in excess of costs and estimated earnings on uncompleted contracts         2,477       2,352
                                                                                  -----------  ----------
         Total current liabilities                                                   45,322      40,208

Long-term obligations, excluding current installments                                 3,968       6,554
Class action lawsuit settlement obligation                                              --        5,225
                                                                                  -----------  ----------
        Total liabilities                                                            49,290      51,987
                                                                                  -----------  ----------

Shareholders' equity:
  Preferred stock, $.0025 par value.  Authorized 5,000,000 shares;
    500 shares of Series A Convertible Redeemable Preferred Stock
    issued, 20 shares outstanding at June 30, 1996 and
     210 outstanding at March 31, 1996
  Common stock, $.0025 par value.  Authorized 60,000,000 shares;
    issued and outstanding 42,775,502 shares at June 30, 1996 and
    38,662,637 at March 31, 1996                                                        107          97
  Additional paid in capital                                                        119,103     111,636
  Treasury stock, 100,000 shares at June 30, 1996 and March 31, 1996, at cost          (563)       (563)
  Foreign currency translation adjustment                                              (985)       (972)
  Accumulated deficit                                                               (60,955)    (60,172)
                                                                                  -----------  ----------
        Total shareholders' equity                                                   56,707      50,026

  Commitments and contingencies
                                                                                  -----------  ----------
                                                                                   $105,997     102,013
- ----------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------

</TABLE>

See accompanying notes to consolidated financial statements.

<PAGE>
            OMEGA ENVIRONMENTAL, INC. AND SUBSIDIARIES
              CONSOLIDATED STATEMENTS OF OPERATIONS
       THREE MONTHS ENDED JUNE 30, 1996 AND JUNE 30, 1995
           (IN THOUSANDS, EXCEPT PER SHARE DATA)
                       (UNAUDITED)

- -------------------------------------------------------------------
                                                1996         1995
- -------------------------------------------------------------------
Sales                                          $39,213      40,409
Cost of Sales                                   31,376      32,428
                                               -------      ------
          Gross profit                           7,837       7,981
                                               -------      ------


Operating Expenses:
   Selling, general and administrative           7,549       7,677
   Amortization of goodwill                        408         491
                                               -------      ------
          Total operating expenses               7,957       8,168
                                               -------      ------
          Operating loss                         (120)       (187)
                                               -------      ------

Other income (expense):
   Interest inoome                                  30         132
   Interest expense                              (773)       (396)
   Other, net                                       80         108
                                               -------      ------
          Total other income (expense)           (663)       (156)
                                               -------      ------
          Net loss                            $  (783)       (343)
                                               -------      ------
                                               -------      ------

Net loss per common share                     $ (0.02)      (0.01)
                                               -------      ------
                                               -------      ------

Weighted average number of
   common shares outstanding                    40,111      32,975
- -------------------------------------------------------------------

See accompanying notes to consolidated financial statements.


<PAGE>

                          OMEGA ENVIRONMENTAL, INC. AND SUBSIDIARIES
                            CONSOLIDATED STATEMENTS OF CASH FLOWS
                       THREE MONTHS ENDED JUNE 30, 1996 AND JUNE 30, 1995
                                          (IN THOUSANDS)
                                           (UNAUDITED)

<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------
                                                                                     1996           1995
- ----------------------------------------------------------------------------------------------------------
<S>                                                                                <C>            <C>
Cash flows from operating activities:
 Net loss                                                                          $  (783)          (343)
 Adjustments to reconcile net loss to net cash used in operating activities:
  Depreciation and amortization                                                      1,078          1,200
  Loss on sale of equipment                                                             18             22
  Change in certain assets and liabilities:
   Increase in receivables                                                          (9,396)        (3,746)
   (Increase) decrease in inventories                                                 (727)           721
   Decrease (increase) in costs and estimated earnings in excess of billings
    on uncompleted contracts                                                         6,206           (515)
   Increase in prepaids and other assets                                              (679)          (282)
   Increase in accounts payable and accrued expenses                                   108          1,671
   Increase in billings in excess of cost and estimated earnings on
    uncompleted contracts                                                              126            292
   Change in other assets and liabilities, net                                        (555)          (655)
                                                                                   -------        -------
       Net cash used in operating activities                                        (4,604)        (1,635)
                                                                                   -------        -------
Cash flows from investing activities:
 Collection of loans to related parties                                                  -          1,778
 Proceeds from sale of equipment                                                        79            322
 Additions to property and equipment                                                  (348)          (694)
                                                                                   -------        -------
       Net cash (used in) provided by investing activities                            (269)         1,406
                                                                                   -------        -------
Cash flows from financing activities:
 Proceeds from lines of credit                                                           -         15,233
 Repayments of lines of credit                                                           -        (15,466)
 Net proceeds from revolving credit loan                                             4,965              -
 Proceeds from long-term obligations                                                     -            550
 Repayments of long-term obligations                                                (2,667)        (1,462)
 Proceeds from exercise of stock options, unit purchase options, warrants and
  employee stock purchase plan                                                       2,252             85
 Proceeds from sale of common stock                                                      -          1,559
                                                                                   -------        -------
       Net cash provided by financing activities                                     4,550            499
                                                                                   -------        -------
 Effect of exchange rate changes on cash                                               (11)           (64)
                                                                                   -------        -------
       Net (decrease) increase in cash                                                (334)           206

Cash at beginning of period                                                          1,276          2,156
                                                                                   -------        -------
Cash at end of period                                                              $   942          2,362
                                                                                   -------        -------
                                                                                   -------        -------
Supplemental disclosure of cash flow information:
 Issuance of common  stock in payment of class action
  lawsuit settlement obligation                                                    $ 5,225              -
- ---------------------------------------------------------------------------------------------------------
</TABLE>


See accompanying notes to consolidated financial statements.

<PAGE>

           OMEGA ENVIRONMENTAL, INC. AND SUBSIDIARIES
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                       (UNAUDITED)

(1)  CONSOLIDATION

     The consolidated financial statements and related notes have been prepared
     pursuant to the rules and regulations of the Securities and Exchange 
     Commission.  Accordingly, certain information and footnote disclosures 
     normally included in consolidated financial statements prepared in
     accordance with generally accepted accounting principles have been 
     omitted pursuant to such rules and regulations.  The accompanying 
     consolidated financial statements and related notes should be read in 
     conjunction with the audited consolidated financial statements of the 
     Company, and notes thereto, for its fiscal year ended March 31, 1996. 

     Intercompany transactions and balances have been eliminated in
     consolidation.  The information furnished reflects, in the opinion of 
     management, all adjustments, consisting of normal recurring accruals, 
     necessary for a fair presentation of the results of the interim periods 
     presented. 

(2)  LIQUIDITY

     The Company has incurred significant losses since inception and
     operations have not generated cash.  To meet cash needs the Company has
     obtained cash from borrowings and the sale of equity securities.

     In  September 1995, the Company entered into a loan agreement with 
     BNY Financial Corporation ("BNYFC"), increasing the Company's borrowing 
     capacity. Borrowing capacity under this agreement is limited to a 
     percent of eligible assets, primarily receivables, inventories and 
     property and equipment. At June 30, 1996, the Company had borrowing 
     capacity under the revolving loan of approximately $20,000,000, of which 
     the Company had borrowed $13,860,000.

     As of June 30, 1996, the Company had receivables and costs and estimated 
     earnings in excess of billings on uncompleted contracts relating to a 
     Florida State Reimbursement Program of approximately $12,652,000. The 
     program allows the Company to enter into financing agreements with
     unrelated entities ("Funders") and assign the right of the reimbursement
     to the Funder for the specific reimbursement application. As of June 30,
     1996, the Company has obtained commitments with Funders for up to $7.8 
     million of receivables under the Florida State Reimbursement Program and 
     is pursuing additional funding.
     
     In June 1996, certain unit options and underlying warrants  were exercised
     by the underwriters for net proceeds to the  Company of approximately 
     $2,019,000. In July 1996, additional unit options and underlying warrants
     were exercised for net proceeds to the Company of approximately $676,000. 
     In July 1996, the Company sold 500 shares of  Series B Convertible 
     Redeemable Preferred Stock under Regulation S for net  proceeds of
     $4,700,000. These proceeds were used to reduce  long-term obligations and
     the revolving credit loan.
     
     As part of its organizational consolidation, management has  continued to 
     take steps to significantly reduce overhead and  is evaluating further
     cost reduction and margin improvement  programs. There can be no assurance
     that the Company will  be able to generate cash from operations,
     borrowings or the sale of additional Company equity securities. 
     Additionally,  there can be no assurance that the Company will be in
     compliance with the loan agreement covenants or that  eligible assets will
     be adequate to support borrowing under  the loan agreement. The 
     accompanying consolidated financial information has been prepared on the
     basis that the Company  will be able to meet its cash needs and continue
     as a going  concern.


<PAGE>

         OMEGA ENVIRONMENTAL, INC. AND SUBSIDIARIES
    NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(3)  CONCENTRATIONS OF CREDIT RISK

     The  Company's  financial instruments that  are  exposed  to
     concentrations   of   credit  risk  consist   primarily   of
     receivables  and costs and estimated earnings in  excess  of
     billings  on uncompleted contracts resulting from  sales  to
     the  commercial and retail petroleum industry.   Other  than
     amounts  related  to a Florida State Reimbursement  Program,
     concentrations  of  credit  risk  are  limited  due  to  the
     Company's  large  number of customers and  their  geographic
     dispersion.   At June 30, 1996, the Company had  receivables
     and  costs  and estimated earnings in excess of billings  on
     uncompleted   contracts  relating   to   a   Florida   State
     Reimbursement Program of approximately $12,652,000.

(4)  GOODWILL

     In  the Company's 1996 annual report, it disclosed that  (i)
     the  Company had assessed the recoverability of goodwill and
     its   dependence  upon  certain  entities  achieving  future
     profitable  operations,  (ii)  management  had   taken   and
     continued to take steps to significantly reduce overhead and
     is  evaluating further cost reduction and margin improvement
     programs,   (iii)   based  upon  current   information   and
     projections, goodwill will be recovered over the  period  of
     benefit,  and (iv) if future profitable operations  are  not
     achieved  at these entities, goodwill will be impaired.   In
     the  opinion of management, based on current information and
     projections,  the remaining goodwill balance  at  March  31,
     1996  will be recovered over the expected period of benefit.
     However, if future profitable operations are not achieved at
     these entities, goodwill will be impaired.

     During  the  three  months  ended  June  30,  1996,  certain
     entities continued to incur operating losses.  Management is
     continuing  to  monitor the operating performance  of  these
     entities in relation to projections used at March 31,  1996.
     If   the  results  suggest  that  goodwill  impairment   has
     occurred,  the Company will critically analyze  and  measure
     the   aforementioned   goodwill  for   impairment,   and   a
     significant write down is possible.

(5)  REVOLVING CREDIT LOAN AND LONG-TERM OBLIGATIONS

     In  September  1995, the Company entered into a  $30,000,000
     Revolving  and  Term Loan Agreement ("Loan Agreement")  with
     BNYFC.   The  three-year  Loan  Agreement  provides  for   a
     $10,000,000 term loan and $20,000,000 revolving loan and  is
     secured  by the Company's assets.  Borrowing capacity  under
     the  Loan  Agreement  is limited to a  percent  of  eligible
     assets   (as  defined  in  the  Loan  Agreement),  primarily
     receivables,  inventories and property  and  equipment.   At
     June  30,  1996, the Company had a borrowing capacity  under
     the  revolving loan of $20,000,000 of which the Company  had
     borrowed   $13,860,000  and  the  term  loan   balance   was
     $6,563,000.

     This  financing  agreement contains covenants  which,  among
     other  provisions, require the Company to maintain a minimum
     tangible  net  worth, minimum working capital,  minimum  net
     income,  and  other  financial ratios, and  restrictions  on
     acquisitions, capital expenditures, additional  indebtedness
     or  liens, payment of dividends, and other restrictions.  As
     of  March  31, 1996, the Company was not in compliance  with
     certain  financial covenants.  BNYFC waived these events  of
     default  for  March 31, 1996 and modified certain  financial
     and  other  covenants consistent with management's forecast.
     As partial consideration for these actions, the Company paid
     BNYFC  certain  additional  fees.   Further,  the  Company's
     interest  rates  through June 30, 1996  were  increased  200
     basis  points.   At  June  30,  1996,  the  Company  was  in
     compliance with these covenants and restrictions.


<PAGE>

           OMEGA ENVIRONMENTAL, INC. AND SUBSIDIARIES
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(6)  PREFERRED STOCK

     In April 1996, 190 shares of Series A Convertible Redeemable
     Preferred Stock ("Series A Preferred Stock") were converted
     into  859,421 shares of Common Stock.  The remaining 20
     shares of Series A Preferred Stock were converted into
     111,478 shares of Common Stock in July and August 1996.

     In July 1996, the Board of Directors designated 500 shares
     of the preferred stock to be Series B Convertible Redeemable
     Preferred Stock ("Series B Preferred Stock") and the Company
     sold these 500 shares under Regulation S for net proceeds of
     $4,700,000.

     The holders of Series B Preferred Stock have the right to
     vote, together with the holders of all the outstanding
     shares of Common Stock, on all matters on which holders of
     Common Stock have the right to vote.  The holders of Series
     B  Preferred Stock have the right to cast one vote for each
     share of Common Stock into which each share of Series B
     Preferred Stock held by them is convertible.  The holders of
     Series B Preferred Stock do not have any liquidation
     preference.

     Each share of Series B Preferred Stock is convertible into
     shares of Common Stock, through July 30, 1997.  The number
     of shares of Common Stock to be issued upon conversion is
     determined by dividing $10,000 by the lower of (i) $1.83661
     or (ii) 85% of the average closing bid  price of the
     Company's Common Stock over the seven trading-day period
     immediately preceding each written notice by a holder of the
     Series B Preferred Stock of such conversion.

     The  Company has the right to redeem all of the outstanding
     Series B Preferred Stock for $12,200 per share.  Unless
     redeemed or converted, the Series B Preferred Stock will
     automatically convert to Common Stock on July 30, 1997.

(7)  UNIT OPTIONS

     In  June 1996, the underwriters exercised 65,271 IPO unit
     options, including underlying Class A and B common stock
     purchase warrants.  The Company issued 603,757 shares of
     Common Stock for net proceeds to the Company of
     approximately $906,000.  In July  1996, the underwriters
     exercised the remaining 48,740 IPO unit options, including
     underlying Class A and B common stock purchase warrants.
     The Company issued 450,845 shares of Common Stock for net
     proceeds to the Company of approximately $676,000.
  
     In June 1996, the underwriters exercised 4.34375 Private
     Placement unit options, including underlying Class A and B
     common stock purchase warrants.  The Company issued 742,234
     shares of Common Stock for net proceeds to the Company of
     approximately $1,113,000.


<PAGE>

           OMEGA ENVIRONMENTAL, INC. AND SUBSIDIARIES
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(8)  COMMITMENTS AND CONTINGENCIES

     In  January  1995 the Company entered into an  agreement  in
     principle  to settle the May 17, 1994 class action lawsuits.
     On  December  5, 1995, the United States District  Court  in
     Seattle,  Washington, approved the class  action  settlement
     agreement.   Pursuant  to  such  agreement,  the  settlement
     consisted of (i) $250,000 in cash, (ii) $125,000 in cash  or
     common  stock,   and (iii) 550,000 shares of  the  Company's
     common  stock.   However, the Company  guaranteed  that  the
     Common  Stock to be issued in settlement, as of February  1,
     1996  (the "guarantee date"), would have a minimum value  of
     $9.50 per share.  The stock value based upon the 20 trading-
     day  average  of the closing market prices of the  Company's
     Common  Stock  (as reported in the Wall Street  Journal  the
     following day) through February 1, 1996 was $3.00795.  Since
     the  average was less than $9.50 per share, the Company  was
     required  to  issue 1,187,063 additional  shares  of  Common
     Stock.   In April 1996, the Company issued 1,737,063  shares
     as final settlement.

     As of June 30, 1996, principal amounts owing to Funders from
     a Florida State Reimbursement Program for services performed
     by   the   Company  were  approximately  $12,000,000.    The
     reimbursement  received  by the  Funder  may  be  less  than
     amounts  originally  submitted due to deductions  for  costs
     which,  in the State's opinion, are not allowable under  the
     regulations.  Upon such notification, the Funder may  appeal
     and/or  require the Company to repurchase the denied amount.
     In  accordance with certain Funder agreements,  the  Company
     has  placed approximately $1,458,000 in escrow to  reimburse
     Funders for any shortfalls.  Management believes the Company
     has  reserved  adequate  amounts to  cover  any  anticipated
     shortfalls.

     In 1994 the Company filed a lawsuit against Gilbarco Inc., a
     unit  of  General Electric PLC in the United Kingdom  and  a
     major  manufacturer  of fuel dispensing equipment,  alleging
     violation  of  antitrust and other laws.   This  action  was
     filed by the Company in response to Gilbarco's canceling its
     distributorship  arrangement  with  two  of  the   Company's
     operations.  On December 4, 1995, in the U.S. Federal  Court
     for  the Western District of Washington, in Seattle, a  jury
     awarded  the Company and two of its operations, $27  million
     in  damages  and  related interest and attorneys'  fees  and
     costs.   While that federal court judge has since entered  a
     judgment in favor of the Company and denied a motion to  set
     aside  the previously announced judgment, Gilbarco has filed
     an  appeal. The Company will not recognize the award in  its
     consolidated  financial statements until it is  received  or
     assured.

     The Company is subject to other legal proceedings and claims
     which  have  arisen in the ordinary course of its  business.
     These actions when ultimately concluded and determined  will
     not,  in  the opinion of management, have a material adverse
     effect  on  results of operations or the financial condition
     of the Company.  The Company is not currently a party to any
     litigation  or  regulatory  investigation  or  inquiry  with
     respect to environmental matters.


<PAGE>


               INDEPENDENT AUDITORS' REVIEW REPORT
- -----------------------------------------------------------------

The Board of Directors
Omega Environmental, Inc.


We   have   reviewed  the  accompanying  consolidated   financial
information of Omega Environmental, Inc. and subsidiaries  as  of
June  30,  1996 and for the three-month period then ended.   This
consolidated financial information is the representation  of  the
Company's management.

We  conducted our review in accordance with standards established
by  the  American Institute of Certified Public  Accountants.   A
review  of interim financial information consists principally  of
applying  analytical  procedures to  financial  data  and  making
inquiries  of  persons responsible for financial  and  accounting
matters.   It  is  substantially less  in  scope  than  an  audit
conducted   in   accordance  with  generally  accepted   auditing
standards,  the object of which is the expression of  an  opinion
regarding   the   financial  statements   taken   as   a   whole.
Accordingly, we do not express such an opinion.

Based   on   our  review,  we  are  not  aware  of  any  material
modifications  that should be made to the consolidated  financial
information  referred to above for it to be  in  conformity  with
generally accepted accounting principles.

We have previously audited, in accordance with generally accepted
auditing  standards,  the consolidated  balance  sheet  of  Omega
Environmental, Inc. and subsidiaries as of March  31,  1996,  and
the  related consolidated statements of operations, shareholders'
equity,  and  cash flows for the year then ended  (not  presented
herein); and in our report dated May 31, 1996, except as to notes
2  and  5(d),  which  are dated June 26, 1996,  we  expressed  an
unqualified  opinion on those consolidated financial  statements.
In  our  opinion,  the information set forth in the  accompanying
consolidated  financial information as  of  March  31,  1996,  is
fairly  stated,  in  all material respects, in  relation  to  the
consolidated balance sheet from which it has been derived.

Our  report dated May 31, 1996, except as to notes 2 and  5  (d),
which  are  as  of  June 26, 1996, on the consolidated  financial
statements  of Omega Environmental, Inc. and subsidiaries  as  of
and  for  the  year ended March 31, 1996, contains an explanatory
paragraph  that states that the Company has incurred  significant
losses   since  inception  and  operations  have  not   generated
sufficient  cash  to  cover current obligations.   These  matters
raise  substantial doubt about the Company's ability to  continue
as  a  going concern.  The consolidated balance sheet as of March
31, 1996, does not include any adjustments that might result from
the outcome of that uncertainty.

                                        /s/ KPMG Peat Marwick LLP

Seattle, Washington
August 13, 1996


<PAGE>
           OMEGA ENVIRONMENTAL, INC. AND SUBSIDIARIES

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

RESULTS OF OPERATIONS

Management  is  focused on improving operations. In  the  quarter
ended  March 31, 1996, management significantly lowered overhead,
eliminated duplicate functions and facilities, disposed  of  non-
core  lines  of business, and significantly downsized two  units'
operations.  The Company is currently in the process of  aligning
operations  along functional lines on a national basis  including
(i)  centralizing purchasing and bringing distribution under  one
national   information  system,  (ii)  consolidating  maintenance
services  in  one nationally coordinated and directed  unit,  and
(iii) consolidating marketing and sales activities.

THREE MONTHS ENDED JUNE 30, 1996 COMPARED TO 1995

The  Company's net loss increased from $343,000 to $783,000.  The
improvements  made  in  the  previous  quarter  were  offset   by
increased    bank   charges   resulting   from   loan   agreement
modifications and increased interest expense.

SALES, COST OF SALES AND GROSS PROFIT

Sales and cost of sales decreased $1,196,000 or 3% and $1,052,000
or  3%,  respectively, primarily due to management's decision  to
significantly  downsize  two units'  operations.   Gross  margins
remained constant at 20% in 1996 and 1995.

OPERATING EXPENSES

Selling,   general  and  administrative  expenses  decreased   by
$128,000.   This  decrease was principally due to elimination  of
personnel  and  overhead expenses.  These savings were  partially
offset by increased bank charges.
     
Amortization of goodwill decreased due to the goodwill write-down
recorded  in March 1996.  Goodwill amortization will continue  to
have an adverse effect on future results of operations.

During  the  three  months ended June 30, 1996, certain  entities
continued to incur operating losses.  Management is continuing to
closely  monitor the operating performance of these  entities  in
relation  to projections used at March 31, 1996.  If the  results
suggest  that goodwill impairment has occurred, the Company  will
critically  analyze and measure the aforementioned  goodwill  for
impairment, and a significant write down is possible.

OTHER INCOME (EXPENSE)

The  change  in  other income (expense) is  due  primarily  to  a
$102,000 decrease in interest income related to the use  of  cash
in  operations and the increase in interest expense of  $377,000,
primarily  related to additional borrowings and  higher  interest
rates.   Management expects interest expense to decrease  in  the
short  term due to discontinuance of the default rate  under  the
BNYFC Loan Agreement and repayment of debt with proceeds from the
exercise of unit options and sale of Series B Preferred Stock.


<PAGE>

           OMEGA ENVIRONMENTAL, INC. AND SUBSIDIARIES

LIQUIDITY AND CAPITAL RESOURCES
                                              (IN THOUSANDS)
Three months ended June 30,                 1996      1995
                                         --------   ---------
Net   cash   used  in  operating         $ (4,604)  (1,635)
activities

Net  cash (used in) provided  by             (269)   1,406
investing activities

Net  cash  provided by financing            4,550      499
activities

                                           (in thousands)
                                          June 30,  March 31,
                                           1996       1996
                                         --------   ---------
Working capital                          $ 21,604   22,934

Long-term obligations, excluding                       
current installments and class             (3,968)  (6,554)
action lawsuit settlement
obligation

The  Company has incurred significant losses since inception  and
operations  have not generated cash.  Net cash used in  operating
activities  increased $2,969,000 due to increases in receivables.
This  increase  was  caused  by significant  billings  under  the
Florida State Reimbursement Program that were previously recorded
as  costs  and  estimated  earnings  in  excess  of  billings  on
uncompleted  contracts, and an increase in sales in  the  quarter
ended  June 30, 1996 as compared to the quarter ended  March  31,
1996.

Net cash used in investing activities was $269,000 as compared to
cash  provided  of $1,406,000 in the same period in  1995.   This
change  is  primarily due to the collection of loans  to  related
parties  in 1995.  Net cash provided by financing activities  was
$4,550,000,  as compared to $499,000 in 1995.  This  increase  is
primarily  due  to the additional borrowings under the  revolving
credit loan to finance the growth in receivables.

Working  capital decreased $1,330,000 due to repayment  of  long-
term  obligations, extension of the maturity date  of  a  related
party  note  receivable and increases in other long-term  assets.
Long-term  obligations, excluding current installments and  class
action  lawsuit settlement obligations, decreased $2,586,000  due
to repayment of borrowings under the BNYFC term loan from the net
proceeds of the exercise of unit options.

As  of  June  30, 1996, the Company had receivables of $7,028,000
and  costs  and  estimated  earnings in  excess  of  billings  of
$5,624,000  related  to the Florida State Reimbursement  Program.
The  Company has obtained commitments to fund up to $7.8  million
of  these receivables and costs and estimated earnings in  excess
of  billings on uncompleted contracts and is pursuing  additional
funding.  Management believes, based upon recent changes in  laws
governing  the  Florida  State Reimbursement  program,  that  the
majority of these receivables and costs and estimated earnings in
excess  of  billings on uncompleted contracts will  be  collected
from  Funders  by  December  31,  1996.   Management  expects  to
continue  to  provide  services  in  Florida  under  the  revised
government program that provides for an assigned priority ranking
system,  task  pre-approval,  and  payment  within  45  days   of
invoicing of completed tasks.

In  addition,  the  Company  is responsible  for  any  shortfalls
related  to  the  approximately $12 million of  billings  to  the
Florida State Reimbursement Program for services performed by the
Company  and  paid to the Company by the Funders.  In  accordance
with   certain   Funder  agreements,  the  Company   has   placed
approximately $1,458,000 in escrow to reimburse Funders  for  any
shortfalls.    Management  believes  the  Company  has   reserved
adequate amounts to cover any anticipated shortfalls.


<PAGE>

           OMEGA ENVIRONMENTAL, INC. AND SUBSIDIARIES

In September 1995, the Company entered into a loan agreement with
BNY  Financial  Corporation ("BNYFC"), increasing  the  Company's
borrowing  capacity.  Borrowing capacity under this agreement  is
limited  to  a percent of eligible assets, primarily receivables,
inventories  and property and equipment.  At June 30,  1996,  the
Company  had  borrowing  capacity under  the  revolving  loan  of
approximately  $20,000,000, of which  the  Company  had  borrowed
$13,860,000.

In June 1996, certain unit options and underlying warrants  were 
exercised by the underwriters for net proceeds to the  Company of 
approximately $2,019,000. In July 1996, additional unit options and 
underlying warrants were exercised for net proceeds to the Company 
of approximately $676,000. In July 1996, the Company sold 500 
shares of  Series B Convertible Redeemable Preferred Stock under 
Regulation S for net  proceeds of $4,700,000. These proceeds were 
used to reduce  long-term obligations and the revolving credit loan.

As  part  of  its  organizational  consolidation,  management  is
continuing to take steps to significantly reduce overhead and  is
evaluating   further   cost  reduction  and  margin   improvement
programs.   There  can be no assurance that the Company  will  be
able to generate cash from operations, borrowings or the sale  of
additional Company equity securities.  Additionally, there can be
no assurance that the Company will be in compliance with the Loan
Agreement  covenants or that eligible assets will be adequate  to
support borrowings under the Loan Agreement.
  
In  addition to normal operating cash commitments, Omega has  the
following existing and planned cash requirements:

- -  In accordance with the STC acquisition agreement, additional
  cash of up to $875,000 will be paid if certain income levels, as
  defined in the acquisition agreement, are achieved for each six
  month period between September 30, 1994 and September 30, 1997.
  As of June 30, 1996, these income levels have not been achieved.

- - Omega Financial facilitates third-party financing primarily
  for customers of the Company's operating divisions.  In addition
  to  serving  as an intermediary between customers  and  funding
  sources,  Omega Financial has been authorized by the  Company's
  Board  of Directors to provide up to $2 million to be  held  in
  limited  recourse  assurances and guarantees  to  participating
  financial  institutions.  At June 30,  1996,  the  Company  has
  guaranteed  repayment  of certain loans of  customers  totaling
  $1,391,000.

FORWARD LOOKING STATEMENTS

Matters discussed herein contain forward looking statements  that
involve risk and uncertainties.  The Company's results may differ
significantly   from   results  indicated  by   forward   looking
statements.  Factors that might cause some differences, including
but not limited to:

- - Changes in general economic conditions, including  but  not
  limited to increases in interest rates and supply and prices of
  petroleum products, affecting customers or the Company;

- - Changes in government regulations affecting customers or the
  Company  or  additional  changes in governmental  reimbursement
  programs particularly in Florida;

- - Risks generally involved in the construction business,
  including weather, fixed price contracts and shortages of
  materials or labor;

- - Competition;

- - Foreign operations in Mexico, which could be subject to  an
  additional  devaluation of the peso and  foreign  currency  and
  import restrictions;

- - The ability to successfully reorganize the Company into
  functional lines on a national basis and obtain quantity
  discounts from vendors and to continue relationships with
  vendors;


<PAGE>

           OMEGA ENVIRONMENTAL, INC. AND SUBSIDIARIES

- - The ability to generate cash from operations, borrowings,
  including funding of receivables under the Florida State
  Reimbursement Program, or the sale of additional equity
  securities;

- - The  ability to maintain compliance with the covenants  and
  conditions  of  the Company's loan agreement or  that  eligible
  assets  will be adequate to support borrowing levels under  the
  loan agreement;


- - Recoverability  of goodwill and its dependency  on  certain
  entities achieving future profitable operations.

- - The occurrences of incidents which could subject the Company
  to liability or fines under any environmental laws or the
  adequacy of insurance; and

- - The timing and nature of any future acquisitions.



<PAGE>
           OMEGA ENVIRONMENTAL, INC. AND SUBSIDIARIES

                   PART II - OTHER INFORMATION

ITEM 1.   LEGAL PROCEEDINGS

In  January  1995  the  Company  entered  into  an  agreement  in
principle  to settle the May 17, 1994 class action lawsuits.   On
December  5,  1995, the United States District Court in  Seattle,
Washington,  approved  the  class  action  settlement  agreement.
Pursuant to such agreement in principle, the settlement consisted
of  (i)  $250,000 in cash, (ii) $125,000 in cash or common stock,
and (iii) 550,000 shares of the Company's common stock.  However,
the  Company  guaranteed that the common stock to  be  issued  in
settlement, as of February 1, 1996 (the "guarantee date"),  would
have  a minimum value of $9.50 per share.  The stock value  based
upon  the 20 trading-day average of the closing market prices  of
the  Company's  common  stock (as reported  in  the  Wall  Street
Journal the following day) through February 1, 1996 was $3.00795.
Since the average was less than $9.50 per share, the Company  was
required  to  issue 1,187,063 additional shares of common  stock.
In  April  1996,  the Company issued 1,737,063  shares  as  final
settlement.

In 1994 the Company filed a lawsuit against Gilbarco Inc., a unit
of  General  Electric  PLC  in the United  Kingdom  and  a  major
manufacturer of fuel dispensing equipment, alleging violation  of
antitrust  and other laws.  This action was filed by the  Company
in   response   to   Gilbarco's  canceling  its   distributorship
arrangement with two of the Company's operations. On December  4,
1995,  in  the  U.S.  Federal Court for the Western  District  of
Washington, in Seattle, a jury awarded the Company and two of its
operations,  $27  million  in damages and  related  interest  and
attorneys'  fees and costs.  While that federal court  judge  has
since  entered a judgment in favor of the Company  and  denied  a
motion  to set aside the previously announced judgment,  Gilbarco
has filed an appeal. The Company will not recognize the award  in
its  consolidated financial statements until it  is  received  or
assured.

The  Company  is  subject to other legal proceedings  and  claims
which  have arisen in the ordinary course of its business.  These
actions when ultimately concluded and determined will not, in the
opinion  of management, have a material adverse effect on results
of  operations  or the financial condition of the  Company.   The
Company  is not currently a party to any litigation or regulatory
investigation or inquiry with respect to environmental matters.

ITEM 2. CHANGE 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.


<PAGE>

           OMEGA ENVIRONMENTAL, INC. AND SUBSIDIARIES

ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

       (a)  Exhibits

            3(i)  Amended  and  Restated  Certificate  of Incorporation

            11    Statement regarding computation of  per  share loss

            15    Letter re unaudited interim financial  information

            27    Financial Data Schedule

       (b)  Reports on Form 8-K
          
            None


<PAGE>
           OMEGA ENVIRONMENTAL, INC. AND SUBSIDIARIES

                           SIGNATURES

Pursuant  to  the  registration 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.

                                OMEGA ENVIRONMENTAL, INC.
                                (Registrant)



DATE:   August 14, 1996                /s/ Louis J. Tedesco
        -------------------     ----------------------------------
                                Louis J. Tedesco
                                Chief  Executive  Officer   and
                                President
                                (Principal Executive Officer)


DATE:   August 14, 1996               /s/ Dan E. Steigerwald
        -------------------     ----------------------------------
                                Dan E. Steigerwald
                                Chief Financial Officer
                                (Principal Financial Officer)


DATE:   August 14, 1996            /s/ Bradley S. Powell
        -------------------     ----------------------------------
                                Bradley S. Powell
                                Corporate  Controller (Principal
                                Accounting Officer)
                                



<PAGE>

                                                                   EXHIBIT 3(i)

                  AMENDED AND RESTATED CERTIFICATE OF INCORPORATION

                                         OF

                               OMEGA ENVIRONMENTAL, INC.


     OMEGA ENVIRONMENTAL, INC., a corporation organized and existing under and
by virtue of the General Corporation Law of the State of Delaware,

     DOES HEREBY CERTIFY:

     ONE:  Pursuant to Sections 242 and 245 of the General Corporation Law of
the State of Delaware, this Amended and Restated Certificate of Incorporation
restates and integrates and further amends the provisions of the Certificate of
Incorporation of this Corporation.

     TWO:  The stockholders of said corporation, at their annual meeting held on
September 17, 1992, duly adopted the amendment to the Fourth Article appearing
in the following Amended and Restated Certificate of Incorporation of said
corporation.

     THREE:  The text of the Amended and Restated  Certificate of Incorporation
as heretofore amended or supplemented is hereby restated and further amended to
read in its entirety as follows:

     FIRST:  The name of the Corporation is OMEGA ENVIRONMENTAL,INC.

     SECOND:  Its registered office in the State of Delaware is located at 1209
Orange Street in the City of Wilmington, County of New Castle.  The name and
address of its registered agent is The Corporation Trust Company, No. 1209
Orange Street, Wilmington, Delaware 19801.

     THIRD:  The nature of the business or objects or purposes to be transacted,
promoted or carried on are:

     To engage in any lawful act or activity for which corporations may be
organized under the General Corporation Law of Delaware.

     FOURTH:  The total number of shares of stock which the Corporation shall
have authority to issue is sixty million (60,000,000)share of Common Stock of
the par value of $0.0025 each, and five million (5,000,000) shares of Preferred
Stock of the par value of $0.0025 each.

     The designations, powers, preferences and relative participating, optional
or other special rights, and the qualifications, limitations or restrictions
thereof, of the shares of each class are as follows:

                                     1
<PAGE>

                               PREFERRED STOCK

     The Preferred Stock shall be of the par value of $0.0025 and may be issued
from time to time in one or more series, each of such series to have such voting
powers, designations, preferences, and relative participating, optional or other
special rights, and the qualifications, limitations or restrictions thereof, as
are stated and expressed herein or in a resolution or resolutions, providing for
the issuance of such series, adopted by the Board of Directors as hereinafter
provided.  The Board of Directors is hereby expressly empowered, subject to the
provisions of this Article Fourth, to provide for the issuance of the preferred
Stock from time to time in series and to fix by resolution or resolutions
providing for the issuance of such series:
     
     (a)  The number of shares to constitute such series and the designation
thereof;

     (b)  The voting rights, full or limited, if any, to which holders of shares
of any series of Preferred stock may be entitled;

     (c)  The dividend rate of the shares of such series, and whether or not
such dividends shall be cumulative;

     (d)  Whether or not the shares of such series shall be redeemable and, if
redeemable, the redemption price and the terms and conditions thereof;

     (e)  The amount, if any, which the shares of any such series shall be
entitled to receive, before any distribution or payment shall be made to holders
of the Common Stock, in the event of any liquidation, dissolution or winding up
of the affairs of the Corporation, whether voluntary or involuntary, or of any
proceedings resulting in any distribution of all, or substantially all, of its
assets to its stockholders; provided, however, that no shares of Preferred Stock
of any series shall be entitled to receive, in any such event, an amount which
exceeds the sum of One Hundred Dollars ($100.00) and the difference, if any,
between the total amount of dividends payable with respect to such share from
the date upon which such dividends first became payable, to and including the
date fixed for any such liquidation, dissolution, winding up or distribution,
and the aggregate amount of dividends actually paid thereon; and provided
further that the sale of all, or substantially all of the property and assets of
the Corporation to, or the merger or consolidation of the Corporation into or
with, any other company shall not be deemed to be a liquidation, dissolution or
winding up within the meaning of this subdivision (e);

     (f)  Whether or not the shares of such series shall be subject to the
operation of retirement or sinking funds to be applied to the purchase or
redemption of such shares and, if such funds are established, the annual amount
thereof and the terms and provisions relative to the operation thereof;

                                     2
<PAGE>

     (g)  Whether or not the shares of such series shall be convertible into, or
exchangeable for, shares of any other class or classes of any other series of
the same or any other class of stock of the Corporation and, if convertible, the
conversion price or prices or rate or rates of conversion or exchange and terms
of adjustments, if any, upon such conditions as shall be stated in said
resolution or resolutions; and

     (h)  Such other designations, preferences and relative, participating,
optional or other special rights and qualifications, limitations or restrictions
thereof as it may deem advisable and shall be stated in said resolution or
resolutions.

                                 COMMON STOCK

     The Common Stock shall have a par value of $0.0025 per share.  Upon any
liquidation, dissolution or winding up of the Corporation, and after payment, if
required, shall have been made in full to the holders of any share of Preferred
Stock which may be issued and outstanding, pursuant to the terms upon which such
Preferred Stock was issued, the holders of the Common Stock shall be entitled to
share pro rata in the distribution of any and all assets remaining to be paid or
distributed, and the holders of the Preferred Stock shall be entitled to share
therein.  Subject to any rights of the Preferred Stock, dividends may be paid
upon the Common Stock, as and when declared by the Board of Directors, out of
any funds or assets legally available therefor.

     FIFTH:  In furtherance and not in limitation of the powers conferred by
statute, the Board of Directors is expressly authorized:

     To make, alter or repeal the By-laws of the Corporation.

     To authorize and cause to be executed the mortgages and liens upon the real
and personal property of the Corporation.

     To set apart out of any funds of the corporation available for dividends a
reserve or reserves for any proper purpose and to abolish any such reserve in
the manner in which it was created.

     When and as authorized by the affirmative vote of the holders of a majority
of the stock issued and outstanding having voting power given at a stockholders
meeting, duly called for that purpose, or when authorized by the written consent
of the holders of a majority of the voting stock issued and outstanding, to
sell, lease or exchange all of the property and assets of the Corporation,
including its good will and its corporate franchises, upon such terms and
conditions and for such consideration, which may be in whole or in part shares
of stock in, and/or securities of, any other corporation or corporations, as its
Board of Directors shall deem expedient and for the best interests of the
Corporation.

                                     3
<PAGE>

     SIXTH:  Meetings of stockholders may be held outside the State of Delaware,
if the by-laws so provide.  The books of the Corporation may be kept (subject to
any provision contained in the statutes) outside the State of Delaware at such
place or places as may be designated from time to time by the Board of Directors
or in the by-laws of the Corporation.

     SEVENTH:  The Corporation reserves the right to amend, alter, change or
repeal any provision contained in this Certificate of Incorporation, in the
manner now or hereafter prescribed by statute, and all rights conferred upon
stockholders herein are granted subject to this reservation.

     EIGHTH:  Whenever a compromise or arrangement is proposed between this
Corporation and its creditors or any class of them and/or between this
Corporation and its stockholders or any class of them, any court of equitable
jurisdiction within the State of Delaware may, on the application in a summary
way of this Corporation or of any creditor or stockholder thereof or on the
application of any receiver or receivers appointed for this Corporation under
the provisions of Section 291 of Title 8 of the Delaware Code or on the
application of trustees in dissolution or of any receiver or receivers appointed
for this Corporation under the provisions of Section 279 of Title 8 of the
Delaware Code order a meeting of the creditors or class of creditors, and/or of
the stockholders or class of stockholders of this Corporation, as the case may
be, to be summoned in such manner as the said court directs. If a majority in
number representing three-fourths in value of the creditors or class of
creditors, and/or of the stockholders or class of stockholders of this
Corporation, as the case may be, agree to any compromise or arrangement and to
any reorganization of this Corporation as a consequence to such compromise or
arrangement, the said compromise or arrangement and the said reorganization
shall, if sanctioned by the court to which the said application has been made,
be binding on all the creditors or class of creditors, and/or on all the
stockholders or class of stockholders, of this Corporation, as the case may be,
and also on this Corporation.

     NINTH:  (a)  The Corporation shall indemnify to the full extent authorized
or permitted by law (as now or hereafter in effect) any person made, or
threatened to be made, a defendant or witness to any action, suit or proceedings
(whether civil or criminal or otherwise) by reason on the fact that he, his
testator or intestate, is or was a director or officer of the Corporation or by
reason of the fact that such director or officer, at the request of the
Corporation, is or was serving any other corporation, partnership, joint
venture, trust, employee benefit plan or other enterprise, in any capacity. 
Nothing contained herein shall affect any rights to indemnification to which
employees, other than directors and officers may be entitled by law. No
amendment or repeal of this subdivision (a) shall apply to or have any effect on
any right to indemnification provided hereunder for any acts or omissions
occurring prior to such amendment or repeal.

     (b)  No director of the Corporation shall be personally liable to the
corporation or its stockholders for monetary 

                                     4
<PAGE>

damages for any breach of fiduciary duty by such a director as a director.  
Nothwithstanding the foregoing sentence, a director shall be liable to the 
extend provided by applicable law (i) for any breach of the director's duty 
of loyalty to the Corporation or its stockholders, (ii) for acts or omissions 
not in good faith or which involve intentional misconduct or a knowing 
violation of law, (iii) pursuant to Section 174 of the Delaware General 
Corporation Law, or (iv) for any transaction from which such director derived 
an improper personal benefit.  No amendment to or repeal of this subdivision 
(b) shall apply to or have any effect on the liability or alleged liability 
of any director of the Corporation for or concerning any acts or omissions of 
such director occurring prior to such amendment or repeal.

     (c)  In furtherance and not in limitation of the powers conferred by
statute:

          (i)  the Corporation may purchase and maintain insurance on behalf of
any person who is or was a director, officer, employee or agent of the
Corporation, or is serving at the request of the Corporation as a director,
officer, employee or agent of another corporation, partnership, joint venture,
trust, employee benefit plan or other enterprise against any liability asserted
against him and incurred by him in any such capacity, or arising out of his
status as such, whether or not the Corporation would have the power to indemnify
him against such liability under the provisions of law; and

          (ii) the Corporation may create a trust fund, grant a security
interest and/or use other means  (including, without limitation, letters of
credit, surety bonds and/or other similar arrangements), as well as enter into
contracts providing indemnification to the full extent authorized or permitted
by law and including as part thereof provisions concerning any or all of the
foregoing to ensure the payment of such amounts as may become necessary to
effect indemnification as provided therein, or elsewhere.

     IN WITNESS WHEREOF, said OMEGA ENVIRONMENTAL, INC. has caused this
certificate to be signed by David C. Kravitz, its President, and attested by Leo
L. Azure, Jr., its Secretary this 17th day of September 1992.


                                  OMEGA ENVIRONMENTAL, INC.

                                   By  /s/  
                                      --------------------
                                      David C. Kravitz,
                                      President

ATTEST:


By  /s/   
   ------------------------
   Leo L. Azure, Jr.,
     Secretary




                                     5
<PAGE>


                              State of Delaware
                                                                        PAGE 1
                        OFFICE OF THE SECRETARY OF STATE


     I, EDWARD J. FREEL, SECRETARY OF STATE OF THE STATE OF DELAWARE, DO HEREBY
CERTIFY THE ATTACHED IS A TRUE AND CORECT COPY OF THE CERTIFICATE OF DESIGNATION
OF "OMEGA ENVIRONMENTAL, INC.", FILED IN THIS OFFICE ON THE TWENTY-EIGHTH DAY OF
DECEMBER, A.D. 1995, AT 9 O'CLOCK A.M.

     A CERTIFIED COPY OF THIS CERTIFICATE HAS BEEN FORWARDED TO THE KENT COUNTY
RECORDER OF DEEDS FOR RECORDING.










                                                      /s/  
                                       -----------------------------------
                                       Edward J. Freel, Secretary of State


2241799   8100                         AUTHENTICATION:     7774517

950311217                                      DATE:     01-02-96


                                     
<PAGE>

                             CERTIFICATE OF DESIGNATIONS


                  CERTIFICATE OF THE VOTING POWERS, DESIGNATIONS,
                 PREFERENCES, RIGHTS, QUALIFICATIONS, LIMITATIONS
                         AND RESTRICTIONS OF THE SERIES A
                      CONVERTIBLE REDEEMABLE PREFERRED STOCK

                                        OF

                              OMEGA ENVIRONMENTAL, INC.

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

                          Pursuant to Section 151 of the
                           General Corporation Law of
                             the State of Delaware


     Omega Environmental, Inc., a corporation organized and existing under the
General Corporation Law of the State of Delaware (the "Corporation"), in
accordance with the provisions of Section 151 of the General Corporation Law of
the State of Delaware, does hereby certify that the following resolution was
duly adopted by the Board of Directors of the Corporation on December 26, 1995:

     RESOLVED that pursuant to the authority expressly vested in the Board of
Directors of the Corporation by Article Fourth of the Certificate of
Incorporation of the Corporation, the Board of Directors hereby designates 500
shares of Preferred Stock to be Series A Convertible Redeemable Preferred Stock
and fixes and determines the voting rights, designations, preferences,
qualifications, privileges, limitations, options and other rights of the 500
shares of Series A Convertible Redeemable Preferred Stock, par value $.0025 per
share (the "Series A Preferred Stock"), of the Corporation as follows:

     1.   VOTING RIGHTS.  The holders of Series A Preferred Stock shall have the
right to vote, together with the holders of all the outstanding shares of Common
Stock ("Common Stock") and not by classes, except as otherwise provided herein
or as required by the Delaware General Corporation Law, on all matters on which
holders of Common Stock shall have the right to vote.  The holders of shares of
Series A Preferred Stock shall have the right to cast one vote for each share of
Common Stock into which each share of Series A Preferred Stock held by them is
convertible, with any fractions rounded up to the next full vote.

     The Corporation shall not amend, alter or repeal any of the provisions of
its Certificate of Incorporation or bylaws so as to affect adversely the powers,
preferences, qualifications, limitations or rights of the holders of the Series
A Preferred Stock.

                                     1
<PAGE>

     2.   LIQUIDATION.  Upon any voluntary liquidation, dissolution or winding
up of the Corporation, the holders of shares of Series A Preferred Stock shall
not receive out of the assets of the Corporation remaining after the payment of
all debts and liabilities of the Corporation any liquidation preference.

                        
     3.   CONVERSION RIGHTS.  The holders of the Series A Preferred Stock shall
have conversion rights as follows (the "Conversion Rights"):

          (a)  CONVERSION.  Each share of Series A Preferred Stock shall be
convertible, on or after the forty-first day after the initial sale of the
Series A Preferred Stock (the "Exchange Date"), into fully paid and
nonassessable unlegended shares (rounded up to the nearest full share) of Common
Stock (the "Conversion Shares") at a conversion price (the "Conversion Price")
determined to be the lower of (x) 85% of the average closing bid price of the
Corporation's Common Stock as calculated over the five day trading day period
ending on the day prior to the date of the Subscription Agreement (the "Original
Conversion Price") or (y) 85% of the average closing bid price of the
Corporation's Common Stock as calculated over the five trading-day period
immediately preceding each written notice by a holder of the Series A Preferred
Stock of such conversion.  The number of Conversion Shares to be received upon
conversion shall be determined by dividing the Subscription Price per share of
Series A Preferred Stock of $10,000 by the Conversion Price.

          (b)  MECHANICS OF CONVERSION.  Before any holder of Series A Preferred
Stock shall be entitled to receive certificates evidencing Conversion Shares
into which Series A Preferred Stock have been converted, such holder shall give
written notice by telefax to the Corporation of such conversion (the "Conversion
Notice") that such holder wishes to receive certificates evidencing the
Conversion Shares and shall state therein the name or names in which such holder
wishes the certificate or certificates for shares of Conversion Shares to be
issued.  Notice given by telecopier to telecopier number 206-486-3113 shall be
deemed notice for purposes of this paragraph. The Corporation shall be deemed to
have accepted such Conversion Notice provided that the holder shall surrender,
or cause the escrow agent to surrender, the certificate or certificates for the
Series A Preferred Stock, duly endorsed, at the office of the Corporation or of
any transfer agent for such stock, within seven (7) business days after the
Conversion Notice. Within three (3) business days of the receipt by the
Corporation of the Series A Preferred Stock certificate or certificates, the
Corporation shall issue to such holder, an unlegended certificate or
certificates for the number of shares of Conversion Shares to which such holder
shall be entitled. Upon tender of the Conversion Shares by the Corporation, the
conversion may be said to have been effected.

                                     2
<PAGE>

          (c)  ADJUSTMENTS TO ORIGINAL CONVERSION PRICE FOR CERTAIN EVENTS.

               (i)  In case at any time prior to conversion of the Series A
Preferred Stock the Corporation shall pay or make a stock dividend or other
distribution (payable otherwise than in cash out of funds legally available
therefor) on any class of Common Stock of the Corporation in Common Stock, the
Original Conversion Price in effect at the opening of business on the day
following the date fixed for the determination of stockholders entitled to
receive such dividend or other distribution shall be reduced so that the same
shall equal the price determined by multiplying such Original Conversion Price
by a fraction of which the numerator shall be the number of shares of Common
Stock outstanding at the close of business on the date fixed for such
determination and the denominator shall be the sum of such number of shares and
the total number of shares constituting such dividend or other distribution,
such adjustment to become effective immediately after the opening of business on
the day following the date fixed for such determination.  Such adjustment shall
be made successively whenever such a record date is fixed; and in the event that
such distribution is not so made, the Conversion Price shall again be adjusted
to be the Original Conversion Price which would then be in effect if such record
date has not been fixed.

              (ii) In case at any time prior to conversion of the Series A
Preferred Stock the Corporation shall (A) subdivide its outstanding Common
Stock, (B) combine its outstanding Common Stock into a smaller number of shares,
or (C) issue by reclassification of its Common Stock (including any such
reclassification in connection with a consolidation or merger in which the
Corporation is the continuing corporation) any shares, the Original Conversion
Price in effect at the effective date of such subdivision, combination or
reclassification shall be proportionately adjusted so that the holder of any
Series A Preferred Stock surrendered for conversion after such time shall be
entitled to receive the aggregate number and kind of shares which, if such
Series A Preferred Stock had been converted immediately prior to such time, such
holder would have owned upon such conversion and been entitled to receive upon
such subdivision, combination or reclassification.  Such adjustment shall be
made successively whenever any event listed above shall occur; and in the event
that such distribution is not so made, the Conversion Price shall again be
adjusted to be the Original Conversion Price which would then be in effect if
such record date has not been fixed.

             (iii)  In case at any time prior to conversion of the Series A
Preferred Stock the Corporation shall issue or sell shares of Common Stock or
any securities of the Corporation convertible or exchangeable into shares of
Common Stock for a 

                                     3
<PAGE>

price per share Common Stock (or, in the case of securities of the 
Corporation convertible or exchangeable into shares of Common Stock, the 
price per share of Common Stock for which the shares of Common Stock may at 
any time thereafter be issuable pursuant to such securities of the 
Corporation) less than the greater of Current Market Price (as defined in 
paragraph (vi) of this subsection (c)) or the original Conversion Price, then 
the original Conversion Price shall be adjusted to the number determined by 
multiplying the Original Conversion Price in effect immediately prior to such 
issuance or sale by a fraction, as follows: (A) if issued for a price per 
share less than Current Market Price the numerator of which shall be the 
number of shares of Common Stock outstanding immediately prior to the 
issuance or sale of such Common Stock or other securities plus the number of 
such shares of Common Stock (or, in the case of securities convertible or 
exchangeable into Common Stock, the number of shares of Common Stock issuable 
upon conversion or exchange) so issued or sold, and the denominator of which 
shall be the number of shares of Common Stock outstanding immediately prior 
to the issuance or sale of the shares of Common Stock or other securities 
plus the number of shares of Common Stock which the aggregate consideration 
for such shares of Common Stock or other securities so issued or sold would 
purchase at a price per share equal to the Current Market Price and (B) if 
issued for a price per share less than the Original Conversion Price, the 
numerator of which shall be the number of shares of Common Stock outstanding 
immediately prior to the issuance or sale of such shares of Common Stock or 
other securities plus the number of such shares of Common Stock (or, in the 
case of securities convertible or exchangeable into Common Stock, the number 
of shares of Common Stock issuable upon conversion or exchange) so issued or 
sold, and the denominator of which shall be the number of shares of Common 
Stock outstanding immediately prior to the issuance or sale of such shares of 
Common Stock or other securities plus the number of shares of Common Stock 
which the aggregate consideration for such shares of Common Stock or other 
securities so issued or sold would purchase at a price per share equal to 
such Original Conversion Price.  If shares of Common Stock shall be issued at 
a price per share less than both the Original Conversion Price and Current 
Market Price, the Original Conversion Price shall be adjusted in the manner 
hereinabove set forth which will result in the greater increase in the 
Original Conversion Price.  For the purposes of this subparagraph (iii), the 
date as of which such original Conversion Price or Current Market Price shall 
be computed shall be the earlier of (x) the date on which the Corporation 
shall enter into a firm contract for the issuance or sale of such shares of 
Common Stock or other securities or (y) the date of the actual issuance or 
sale of such shares of Common Stock or other securities.

               (iv) In case at any time prior to conversion of the Series A
Preferred Stock the Corporation shall fix a record 

                                     4
<PAGE>

date for the issuance of rights or warrants to all holders of its Common 
Stock entitling them to subscribe for or purchase shares of Common Stock at a 
price per share less than the Current Market Price of the Common Stock on 
such record date, the original Conversion Price in effect at the opening of 
business on the day following such record date, shall be reduced so that the 
same shall equal the price determined by multiplying such Original Conversion 
Price by a fraction of which the numerator shall be the number of shares of 
Common Stock outstanding at the close of business on such record date plus 
the number of shares of Common Stock which the aggregate of the offering 
price of the total number of shares of Common Stock so offered for 
subscription or purchase would purchase at such Current Market Price and the 
denominator shall be the number of shares of Common Stock outstanding at the 
close of business on such record date plus the number of shares of Common 
Stock so offered for subscription or purchase, such reduction to become 
effective immediately after the opening of business on the day following such 
record date. Such reduction shall be made successively whenever such a record 
date is fixed; and in the event that such rights or warrants are not so 
issued or (if issued) to the extent not exercised, the Conversion Price shall 
again be adjusted to be the Original Conversion Price which would then be in 
effect if such record date had not been fixed or such unexercised rights or 
warrants had not been issued.

               (v)  In case at any time prior to conversion of the Series A
Preferred Stock the Corporation shall fix a record date for the making of a
distribution, by dividend or otherwise, to all holders of its Common Stock, of
evidences of its indebtedness or assets (including securities, but excluding (x)
any dividend or distribution referred to in paragraph (i) of this subsection (c)
and (y) any dividend or distribution paid in cash out of funds legally available
therefor of the Corporation), then in each such case the Original Conversion
Price in effect after such record date shall be determined by multiplying the
Original Conversion Price in effect immediately prior to such record date by a
fraction, of which the numerator shall be the total number of outstanding shares
of Common Stock multiplied by the Current Market Price on such record date, less
the fair market value (as determined by the Board of Directors of the
Corporation, whose determination shall be conclusive) of the portion of the
assets or evidences of indebtedness so to be distributed, and of which the
denominator shall be the total number of outstanding shares of Common Stock
multiplied by such Current Market Price.  Such adjustment shall be made
successively whenever such a record date is fixed; and in the event that such
distribution is not so made, the Conversion Price shall again be adjusted to be
the Original Conversion Price which would then be in effect if such record date
has not been fixed.


                                     5
<PAGE>

               (vi)  For the purpose of any computation under paragraphs (iii),
(iv) and (v) of this subsection (c), the "Current Market Price" on any date
shall be deemed to be the average of the Closing Prices for the 10 consecutive
days upon which the principal trading market for the Common Stock is open
selected by the Corporation commencing not less than 20 nor more than 30 days
before the day in question.  The Closing Price for any day shall be the average
of the reported closing bid and asked prices regular way on Nasdaq, or if the
Common Stock is listed or admitted to trading on a national securities exchange,
the last reported sales prices regular way, or if the Common Stock is quoted on
the Nasdaq National Market, the closing sale price, or if not so quoted, as
reasonably determined by the Board of Directors of the Corporation.

               (vii) No adjustment in the Original Conversion Price shall be
required unless such adjustment would require an increase or decrease of at
least five percent (5%) in such Original Conversion Price; PROVIDED, HOWEVER,
that any adjustment which by reason of this paragraph (vii) is not required to
be made shall be carried forward and taken into account in any subsequent
adjustment. All calculations under this subsection (c) shall be made to the
nearest cent or to the nearest 1/100 of a share, as the case may be.

          (d)  MANDATORY CONVERSION; REDEMPTIONS; AUTOMATIC CONVERSION.

               (i)   The Corporation will have the right to redeem all
conversions and all outstanding shares of Series A Preferred Stock on the terms
set forth below, provided, however, that holders of Series A Preferred Stock may
continue to submit notices of conversion until the termination of the relevant
notice period and will receive Conversion Shares rather than cash if they submit
such notices prior to the expiration of said notice period. 

               (ii)  The Corporation will have the right, on giving ten days'
written notice to the holders of the Series A Preferred Stock, as shown on the
records of the Corporation, to redeem any conversion for cash pursuant to the
following formula:  ($10,000 divided by .85).

               (iii) The Corporation will also have the right, upon giving
ten days' written notice to the holders of Series A Preferred Stock, as shown on
the records of the Corporation, to redeem all the outstanding Series A Preferred
Stock for cash pursuant to the following formula:  ($10,000 divided by .82). A
PREFERRED STOCK WILL AUTOMATICALLY CONVERT TO COMMON STOCK ONE YEAR AFTER THE
ORIGINAL ISSUANCE OF THE SERIES A PREFERRED STOCK.

                                     6
<PAGE>

          (e)  NO IMPAIRMENT.  The Corporation will not, by amendment of its
Certificate of Incorporation or through any reorganization, transfer of assets,
consolidation, merger, dissolution, issue or sale of securities or any other
voluntary action, avoid or seek to avoid the observance or performance of any of
the terms to be observed or performed hereunder by the Corporation, but will at
all times in good faith assist in the carrying out of all the provisions of this
subsection 3 and in the taking of all such action as may be necessary or
appropriate in order to protect the Conversion Rights of the holders of the
Series A Preferred Stock against impairment.

          (f)  CERTIFICATES AS TO ADJUSTMENTS.  Upon the occurrence of each
adjustment or readjustment of any Conversion Price pursuant to this Section 3,
the Corporation at its expense shall promptly compute such adjustment or
readjustment in accordance with the terms hereof and prepare and furnish to each
holder of Series A Preferred Stock a certificate executed by the Corporation's
President or Chief Financial officer setting forth such adjustment or
readjustment and showing in detail the facts upon which such adjustment or
readjustment is based.  The Corporation shall, upon the written request at any
time of any holder of Series A Preferred Stock, furnish or cause to be furnished
to such holder a like certificate setting forth (i) such adjustments and
readjustments, (ii) the Conversion Price for the Series A Preferred Stock at the
time in effect, and (iii) the number of shares of Conversion Shares and the
amount, if any, of other property which at the time would be received upon the
conversion of the Series A Preferred Stock.

          (g)  NOTICE OF RECORD DATE.  In the event that the Corporation shall
propose at any time prior to conversion of the Series A Preferred Stock: (i) to
declare any dividend or distribution upon its Common Stock, whether in cash,
property, stock or other securities, whether or not a regular cash dividend and
whether or not out of earnings or earned surplus; (ii) to offer for subscription
pro rata to the holders of any class or series of its stock (other than the
Series A Preferred Stock) any additional shares of stock of any class or series
or other rights; (iii) to effect any reclassification or recapitalization of its
Common Stock outstanding involving a change in the Common Stock; or (iv) to
merge or consolidate with or into any other corporation where the Corporation is
not the surviving corporation, or sell, lease or convey all or substantially all
of its assets, or to liquidate, dissolve or wind up, then, in connection with
each such event, the Corporation shall send to the holders of Series A Preferred
Stock:

               (1)  at least twenty (20) days' prior written notice of the
record date for such dividend, distribution or subscription rights (and
specifying the date upon which the holders of Common Stock shall be entitled
thereto) or for 

                                     7
<PAGE>

determining rights to vote, if any, in respect of the matters referred to in 
(iii) and (iv) above; and

               (2)  in the case of the matters referred to in (iii) and (iv)
above, at least twenty (20) days prior written notice of the date when the same
shall take place (and specifying the date on which the holders of Common Stock
shall be entitled to exchange their Common Stock for securities or other
property deliverable upon the occurrence of such event).

     4.   DIVIDENDS.  The holders of Series A Preferred Stock shall not be
entitled to any dividend payment.

     5.   REGISTRATION.  The Corporation hereby agrees that, upon demand or
holders of the Series A Preferred Stock or the underlying Common Stock, as a
result of a regulatory development including, but not limited to, an amendment
of Regulation S, or any "no action" or written interpretive guidance from the
Securities and Exchange Commission, which call into question the ability of
Buyer to resell the Series A Preferred Stock without registration, the
Corporation will file, and use its reasonable best efforts to cause to become
effective a registration statement on Form S-3 (or any other available form)
under the Securities Act covering the resale of the Common Stock issuable upon
conversion of the Series A Preferred Stock.  Any such registration statement
shall remain effective for up to twelve (12) months, or until all of the shares
of Common Stock are sold, whichever is earlier.  The Corporation shall provide
the Buyer with such number of copies of the prospectus as shall be reasonably
requested to facilitate the sale of the Common Stock issuable upon conversion of
the Series A Preferred Stock.  The Corporation shall bear all expenses incurred
in connection with any such registration, excluding discounts and commissions
and other expenses of the Buyer (including, but not limited to Buyer's counsel's
fees).

     IN WITNESS WHEREOF, said corporation has caused this Certificate to be
signed by Louis J. Tedesco, its Chief Executive officer and attested by Bradley
Powell, its Assistant Secretary, this 28th day of December, 1995.


                                   OMEGA ENVIRONMENTAL, INC.

                                  By:         /s/
                                      -----------------------
                                       Louis J. Tedesco
Attest:

      /s/ 
- -----------------------
Bradley Powell






                                      8

<PAGE>

                                 State of Delaware
                                                                PAGE 1

                      OFFICE OF THE SECRETARY OF STATE


     I, EDWARD J. FREEL, SECRETARY OF STATE OF THE STATE OF DELAWARE, DO HEREBY
CERTIFY THE ATTACHED IS A TRUE AND CORECT COPY OF THE CERTIFICATE OF DESIGNATION
OF "OMEGA ENVIRONMENTAL, INC.", FILED IN THIS OFFICE ON THE THIRTY-FIRST DAY OF
JULY, A.D. 1996, AT 9 O'CLOCK A.M.

     A CERTIFIED COPY OF THIS CERTIFICATE HAS BEEN FORWARDED TO THE KENT COUNTY
RECORDER OF DEEDS FOR RECORDING.














                                                   /s/
                                     -----------------------------------
                                     EDWARD J. FREEL, SECRETARY OF STATE



2241799   8100                       AUTHENTICATION:     8050159

960223575                                      DATE:     07-31-96


<PAGE>

                     CERTIFICATE OF DESIGNATIONS

            CERTIFICATE OF THE VOTING POWERS, DESIGNATIONS,
            PREFERENCES, RIGHTS, QUALIFICATIONS, LIMITATIONS
                 AND RESTRICTIONS OF THE SERIES B
              CONVERTIBLE REDEEMABLE PREFERRED STOCK

                                OF

                    OMEGA ENVIRONMENTAL, INC.

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


                  Pursuant to Section 151 of the
                   General Corporation Law of
                     the State of Delaware
 
                    -------------------------


     Omega Environmental, Inc., a corporation organized and existing under the
General Corporation Law of the State of Delaware (the "Corporation"), in
accordance with the provisions of Section 151 of the General Corporation Law of
the State of Delaware, does hereby certify that the following resolution was
duly adopted by the Board of Directors of the Corporation on July 25, 1996:

     RESOLVED that pursuant to the authority expressly vested in the Board of
Directors of the Corporation by Article Fourth of the Certificate of
Incorporation of the Corporation, the Board of Directors hereby designates 500
shares of Preferred Stock to be Series B Redeemable Preferred Stock and fixes
and determines the voting rights, designations, preferences, qualifications,
privileges, limitations, options and other rights of the 500 shares of Series B
Convertible Redeemable Preferred Stock, par value $.0025 per share (the "Series
B Preferred Stock"), of the Corporation as follows:

     1.   VOTING RIGHTS.  The holders of Series B Preferred Stock shall have the
right to vote, together with the holders of all the outstanding shares of Common
Stock ("Common Stock") and Series A Convertible Redeemable Preferred Stock and
not by classes, except as otherwise provided herein or as required by the
Delaware General Corporation Law, on all matters on which holders of Common
Stock shall have the right to vote.  The holders of shares of Series B Preferred
Stock shall have the right to cast one vote for each share of Common Stock into
which each share of Series B Preferred Stock held by them is convertible, with
any fractions rounded up to the next full vote, PROVIDED, HOWEVER, if as a
result of the foregoing, the holders of all outstanding Series B Preferred Stock
had a number of votes exceeding eight million four hundred thirty-eight thousand
fifty (8,438,450) votes, then the number of votes all outstanding shares of
Series B Preferred Stock shall equal only eight million four hundred thirty-
eight thousand four 

                                     1
<PAGE>

hundred fifty (8,438,450) votes with such number of votes being allocated pro 
rata to all outstanding shares of Series B Preferred Stock (with fractional 
votes being disregarded).

     The Corporation shall not amend, alter or repeal any of the provisions of
its Certificate of Incorporation or bylaws so as to affect adversely the powers,
preferences, qualifications, limitations or rights of the holders of the Series
B Preferred Stock.

     2.   LIQUIDATION.  Upon any voluntary liquidation, dissolution or winding
up of the Corporation, the holders of shares of Series B Preferred Stock shall
not receive out of the assets of the Corporation remaining after the payment of
all debts and liabilities of the Corporation any liquidation preference.

     3.   CONVERSION RIGHTS.  The holders of the Series B Preferred Stock shall
have conversion rights as follows (the "Conversion Rights"):

          (a)  CONVERSION.  Each share of Series B Preferred Stock shall be
convertible, on or after the forty-first day after the final sale of the Series
B Preferred Stock, into fully paid and nonassessable unlegended shares (rounded
up to the nearest full share) of Common Stock (the "Conversion Shares") at a
conversion price (the "Conversion Price") determined to be the lower of (x) 85%
of the average closing bid price of the Corporation's Common Stock as calculated
over the seven day trading day period ending on the day prior to the date of
the Subscription Agreement (the "Original Conversion Price") or (y) 85% of the
average closing bid price of the Corporation's Common Stock as calculated over
the seven trading-day period immediately preceding the day on which each written
notice of such conversion is submitted to the Corporation.  The number of
Conversion Shares to be received upon conversion shall be determined by dividing
the Subscription Price per share of Series B Preferred Stock of $10,000 by the
Conversion Price.

          (b)  MECHANICS OF CONVERSION.  Before any holder of Series B Preferred
Stock shall be entitled to receive certificates evidencing Conversion Shares
into which Series B Preferred Stock have been converted, such holder shall give
written notice by telefax to the Corporation of such conversion (the "Conversion
Notice") that such holder wishes to receive certificates evidencing the
Conversion Shares and shall state therein the name or names in which such holder
wishes the certificate or certificates for shares of Conversion Shares to be
issued.  Notice given by telecopier to telecopier number 206-486-3113 shall be
deemed notice for purposes of this paragraph. Subject to Section 3(d)(ii)
hereof, the Corporation shall be deemed to have accepted such Conversion Notice
provided that the holder shall surrender, or cause the escrow agent to
surrender, the certificate or certificates for the Series B Preferred 

                                     2
<PAGE>

Stock, duly endorsed, at the office of the Corporation or of any transfer 
agent for such stock, within seven (7) business days after the Conversion 
Notice.  Subject to Section 3(d)(ii) hereof, within three (3) business days 
of the receipt by the Corporation of the Series B Preferred Stock certificate 
or certificates, the Corporation shall issue to such holder, an unlegended 
certificate or certificates for the number of shares of Conversion Shares to 
which such holder shall be entitled.  Subject to Section 3(d)(ii) hereof, 
upon tender of the Conversion Shares by the Corporation, the conversion may 
be said to have been effected.

          (c)  ADJUSTMENTS TO ORIGINAL CONVERSION PRICE FOR CERTAIN EVENTS.

               (i)  In case at any time prior to conversion of the Series B
Preferred Stock the Corporation shall pay or make a stock dividend or other
distribution (payable otherwise than in cash out of funds legally available
therefor) on any class of Common Stock of the Corporation in Common Stock, the
Original Conversion Price in effect at the opening of business on the day
following the date fixed for the determination of stockholders entitled to
receive such dividend or other distribution shall be reduced so that the same
shall equal the price determined by multiplying such Original Conversion Price
by a fraction of which the numerator shall be the number of shares of Common
Stock outstanding at the close of business on the date fixed for such
determination and the denominator shall be the sum of such number of shares and
the total number of shares constituting such dividend or other distribution,
such adjustment to become effective immediately after the opening of business on
the day following the date fixed for such determination.  Such adjustment shall
be made successively whenever such a record date is fixed; and in the event that
such distribution is not so made, the Conversion Price shall again be adjusted
to be the Original Conversion Price which would then be in effect if such record
date has not been fixed.

               (ii) In case at any time prior to conversion of the Series B
Preferred Stock the Corporation shall (A) subdivide its outstanding Common
Stock, (B) combine its outstanding Common Stock into a smaller number of shares,
or (C) issue by reclassification of its Common Stock (including any such
reclassification in connection with a consolidation or merger in which the
Corporation is the continuing corporation) any shares, the Original Conversion
Price in effect at the effective date of such subdivision, combination or
reclassification shall be proportionately adjusted so that the holder of any
Series B Preferred Stock surrendered for conversion after such time shall be
entitled to receive the aggregate number and kind of shares which, if such
Series B Preferred Stock had been converted immediately prior to such time, such
holder would 

                                     3
<PAGE>

have owned upon such conversion and been entitled to receive upon such 
subdivision, combination or reclassification.  Such adjustment shall be made 
successively whenever any event listed above shall occur; and in the event 
that such distribution is not so made, the Conversion Price shall again be 
adjusted to be the Original Conversion Price which would then be in effect if 
such record date has not been fixed.

               (iii)     In case at any time prior to conversion of the Series B
Preferred Stock the Corporation shall issue or sell shares of Common Stock or
any securities of the Corporation convertible or exchangeable into shares of
Common Stock for a price per share Common Stock (or, in the case of securities
of the Corporation convertible or exchangeable into shares of Common Stock, the
price per share of Common Stock for which the shares of Common Stock may at any
time thereafter be issuable pursuant to such securities of the Corporation) less
than the greater of Current Market Price (as defined in paragraph (vi) of this
subsection (c)) or the original Conversion Price, then the original Conversion
Price shall be adjusted to the number determined by multiplying the Original
Conversion Price in effect immediately prior to such issuance or sale by a
fraction, as follows: (A) if issued for a price per share less than Current
Market Price the numerator of which shall be the number of shares of Common
Stock outstanding immediately prior to the issuance or sale of such Common Stock
or other securities plus the number of such shares of Common Stock (or, in the
case of securities convertible or exchangeable into Common Stock, the number of
shares of Common Stock issuable upon conversion or exchange) so issued or sold,
and the denominator of which shall be the number of shares of Common Stock
outstanding immediately prior to the issuance or sale of the shares of Common
Stock or other securities plus the number of shares of Common Stock which the
aggregate consideration for such shares of Common Stock or other securities so
issued or sold would purchase at a price per share equal to the Current Market
Price and (B) if issued for a price per share less than the Original Conversion
Price, the numerator of which shall be the number of shares of Common Stock
outstanding immediately prior to the issuance or sale of such shares of Common
Stock or other securities plus the number of such shares of Common Stock (or, in
the case of securities convertible or exchangeable into Common Stock, the number
of shares of Common Stock issuable upon conversion or exchange) so issued or
sold, and the denominator of which shall be the number of shares of Common Stock
outstanding immediately prior to the issuance or sale of such shares of Common
Stock or other securities plus the number of shares of Common Stock which the
aggregate consideration for such shares of Common Stock or other securities so
issued or sold would purchase at a price per share equal to such Original
Conversion Price.  If shares of Common Stock shall be issued at a price per
share less than both the Original Conversion Price and Current 

                                     4
<PAGE>

Market Price, the Original Conversion Price shall be adjusted in the manner 
hereinabove set forth which will result in the greater increase in the 
Original Conversion Price.  For the purposes of this subparagraph (iii), the 
date as of which such original Conversion Price or Current Market Price shall 
be computed shall be the earlier of (x) the date on which the Corporation 
shall enter into a firm contract for the issuance or sale of such shares of 
Common Stock or other securities or (y) the date of the actual issuance or 
sale of such shares of Common Stock or other securities.

               (iv) In case at any time prior to conversion of the Series B
Preferred Stock the Corporation shall fix a record date for the issuance of
rights or warrants to all holders of its Common Stock entitling them to
subscribe for or purchase shares of Common Stock at a price per share less than
the Current Market Price of the Common Stock on such record date, the original
Conversion Price in effect at the opening of business on the day following such
record date, shall be reduced so that the same shall equal the price determined
by multiplying such Original Conversion Price by a fraction of which the
numerator shall be the number of shares of Common Stock outstanding at the close
of business on such record date plus the number of shares of Common Stock which
the aggregate of the offering price of the total number of shares of Common
Stock so offered for subscription or purchase would purchase at such Current
Market Price and the denominator shall be the number of shares of Common Stock
outstanding at the close of business on such record date plus the number of
shares of Common Stock so offered for subscription or purchase, such reduction
to become effective immediately after the opening of business on the day
following such record date. Such reduction shall be made successively whenever
such a record date is fixed; and in the event that such rights or warrants are
not so issued or (if issued) to the extent not exercised, the Conversion Price
shall again be adjusted to be the Original Conversion Price which would then be
in effect if such record date had not been fixed or such unexercised rights or
warrants had not been issued.

               (v)  In case at any time prior to conversion of the Series B
Preferred Stock the Corporation shall fix a record date for the making of a
distribution, by dividend or otherwise, to all holders of its Common Stock, of
evidences of its indebtedness or assets (including securities, but excluding (x)
any dividend or distribution referred to in paragraph (i) of this subsection (c)
and (y) any dividend or distribution paid in cash out of funds legally available
therefor of the Corporation), then in each such case the Original Conversion
Price in effect after such record date shall be determined by multiplying the
Original Conversion Price in effect immediately prior to such record date by a
fraction, of which the numerator shall be the 

                                     5
<PAGE>

total number of outstanding shares of Common Stock multiplied by the Current 
Market Price on such record date, less the fair market value (as determined 
by the Board of Directors of the Corporation, whose determination shall be 
conclusive) of the portion of the assets or evidences of indebtedness so to 
be distributed, and of which the denominator shall be the total number of 
outstanding shares of Common Stock multiplied by such Current Market Price.  
Such adjustment shall be made successively whenever such a record date is 
fixed; and in the event that such distribution is not so made, the Conversion 
Price shall again be adjusted to be the Original Conversion Price which would 
then be in effect if such record date has not been fixed.

               (vi) For the purpose of any computation under paragraphs (iii),
(iv) and (v) of this subsection (c), the "Current Market Price" on any date
shall be deemed to be the average of the Closing Prices for the 10 consecutive
days upon which the principal trading market for the Common Stock is open
selected by the Corporation commencing not less than 20 nor more than 30 days
before the day in question.  The Closing Price for any day shall be the average
of the reported closing bid and asked prices regular way on Nasdaq, or if the
Common Stock is listed or admitted to trading on a national securities exchange,
the last reported sales prices regular way, or if the Common Stock is quoted on
the Nasdaq National Market, the closing sale price, or if not so quoted, as
reasonably determined by the Board of Directors of the Corporation.

               (vii) No adjustment in the Original Conversion Price shall be
required unless such adjustment would require an increase or decrease of at
least five percent (5%) in such Original Conversion Price; provided, however,
that any adjustment which by reason of this paragraph (vii) is not required to
be made shall be carried forward and taken into account in any subsequent
adjustment. All calculations under this subsection (c) shall be made to the
nearest cent or to the nearest 1/100 of a share, as the case may be.

          (d)  REDEMPTIONS; AUTOMATIC CONVERSION.

               (i)  The Corporation will have the right to redeem all
outstanding shares of Series B Preferred Stock on the terms set forth below,
provided, however, that holders of Series B Preferred Stock may continue to
submit notices of conversion until the termination of the relevant notice period
and will receive Conversion Shares rather than cash if they submit such notices
prior to the expiration of said notice period.  The Corporation will have the
right, upon giving ten days' written notice to the holders of Series B Preferred
Stock, as shown on the records of the Corporation, to redeem all the outstanding
Series B Preferred Stock for $12,200 cash per share of Series B Preferred Stock.
No 

                                     6
<PAGE>

redemptions shall be permitted pursuant to this Section 3(d) (i) until forty
(40) days after the issuance of the Series B Preferred Stock.

               (ii)   All unconverted shares of Series B Preferred Stock 
shall beredeemed by the Corporation on giving ten day's written notice to the 
holders of Series B Preferred Stock at a price of $12,200 cash per share of 
Series B Preferred Stock in the event that a Conversion Notice or Conversion 
Notices are submitted which, if accepted, would (x) otherwise require the 
Corporation to issue Common Stock to the holders of Series B Preferred Stock 
in an amount which exceeds eight million four hundred thirty-eight thousand 
four hundred fifty (8,438,450) shares of Common Stock of the Corporation, or 
(y) result in the issuance of Common Stock in excess of the number of 
authorized shares of Common Stock provided for in the Certificate of 
Incorporation of the Company (as amended).

               (iii)  UNLESS OTHERWISE REDEEMED OR CONVERTED, THE SERIES B
PREFERRED STOCK WILL AUTOMATICALLY CONVERT TO COMMON STOCK ONE YEAR AFTER THE
ORIGINAL ISSUANCE OF THE SERIES B PREFERRED STOCK AT THE CONVERSION PRICE THEN
IN EFFECT.

          (e)  NO IMPAIRMENT.  The Corporation will not, by amendment of its
Certificate of Incorporation or through any reorganization, transfer of assets,
consolidation, merger, dissolution, issue or sale of securities or any other
voluntary action, avoid or seek to avoid the observance or performance of any of
the terms to be observed or performed hereunder by the Corporation, but will at
all times in good faith assist in the carrying out of all the provisions Of this
subsection 3 and in the taking of all such action as may be necessary or
appropriate in order to protect the Conversion Rights of the holders of the
Series B Preferred Stock against impairment.

          (f)  CERTIFICATES AS TO ADJUSTMENTS.  Upon the occurrence of each
adjustment or readjustment of any Conversion Price pursuant to this Section 3,
the Corporation at its expense shall promptly compute such adjustment or
readjustment in accordance with the terms hereof and prepare and furnish to each
holder of Series B Preferred Stock a certificate executed by the Corporation's
President or Chief Financial officer setting forth such adjustment or
readjustment and showing in detail the facts upon which such adjustment or
readjustment is based.  The Corporation shall, upon the written request at any
time of any holder of Series B Preferred Stock, furnish or cause to be furnished
to such holder a like certificate setting forth (i) such adjustments and
readjustments, (ii) the Conversion Price for the Series B Preferred Stock at the
time in effect, and (iii) the number of shares of Conversion Shares and the
amount, if any, of other property which at the time would be received upon the
conversion of the Series B Preferred Stock.

                                     7
<PAGE>

          (g)  NOTICE OF RECORD DATE.  In the event that the Corporation shall
propose at any time prior to conversion of the Series B Preferred Stock: (i) to
declare any dividend or distribution upon its Common Stock, whether in cash,
property, stock or other securities, whether or not a regular cash dividend and
whether or not out of earnings or earned surplus; (ii) to offer for subscription
pro rata to the holders of any class or series of its stock (other than the
Series B Preferred Stock) any additional shares of stock of any class or series
or other rights; (iii) to effect any reclassification or recapitalization of its
Common Stock outstanding involving a change in the Common Stock; or (iv) to
merge or consolidate with or into any other corporation where the Corporation is
not the surviving corporation, or sell, lease or convey all or substantially all
of its assets, or to liquidate, dissolve or wind up, then, in connection with
each such event, the Corporation shall send to the holders of Series B Preferred
Stock:

               (1)  at least twenty (20) days' prior written notice of the
record date for such dividend, distribution or subscription rights (and
specifying the date upon which the holders of Common Stock shall be entitled
thereto) or for determining rights to vote, if any, in respect of the matters
referred to in (iii) and (iv) above; and

               (2)  in the case of the matters referred to in (iii) and (iv)
above, at least twenty (20) days prior written notice of the date when the same
shall take place (and specifying the date on which the holders of Common Stock
shall be entitled to exchange their Common Stock for securities or other
property deliverable upon the occurrence of such event).

     4.   DIVIDENDS.  The holders of Series B Preferred Stock shall not be
entitled to any dividend payment.

     5.   REGISTRATION.  The Corporation hereby agrees that, upon demand or
holders of the Series B Preferred Stock or the underlying Common Stock, as a
result of a regulatory development including, but not limited to, an amendment
of Regulation S, or any "no action" or written interpretive guidance from the
Securities and Exchange Commission, which call into question the ability of
Buyer to resell the Series B Preferred Stock without registration, the
Corporation will file, and use its reasonable best efforts to cause to become
effective a registration statement on Form S-3 (or any other available form)
under the Securities Act covering the resale of the Common Stock issuable upon
conversion of the Series B Preferred Stock.  Any such registration statement
shall remain effective for up to twelve (12) months, or until all of the shares
of Common Stock are sold, whichever is earlier.  The Corporation shall provide
the Buyer with such number of copies of the prospectus as shall be reasonably
requested to facilitate the sale of the Common Stock 

                                     8
<PAGE>

issuable upon conversion of the Series B Preferred Stock.  The Corporation 
shall bear all expenses incurred in connection with any such registration, 
excluding discounts and commissions and other expenses of the Buyer 
(including, but not limited to Buyer's counsel's fees).

     IN WITNESS WHEREOF, said corporation has caused this Certificate to be
signed by Louis J. Tedesco, its Chief Executive officer and attested by Bradley
Powell, its Assistant Secretary,
this 25th day of July, 1996.



                                      OMEGA ENVIRONMENTAL, INC.


                                      By:         /s/ 
                                          ------------------------
                                          Louis J. Tedesco
     

Attest:


       /s/  
- ----------------------------
Bradley Powell





                                     9



<PAGE>

OMEGA ENVIRONMENTAL, INC.                                             EXHIBIT 11
STATEMENT RE: COMPUTATION OF PER SHARE LOSS
FOR THE THREE MONTHS ENDED JUNE 30, 1996
WEIGHTED AVERAGE NUMBER OF COMMON SHARES OUTSTANDING

<TABLE>
<CAPTION>


                                                                     Number     Weighted
                                                          Number    of Days    Average Shares
                                                        of Shares     O/S     (91 Day Period)
                                                        ----------  --------  ----------------
<S>                                                     <C>         <C>       <C>
Non-Escrow Shares at March 31, 1996                     37,963,585       91     37,963,585
April -  Preferred Stock                                   859,421       88        831,088
April -  C Warrants                                        140,400       79        122,605
April - Other                                               78,617       61         52,700
May - Class action lawsuit settlement                    1,737,063       55      1,049,873
May - Other                                                 26,087       37         10,607
June - Unit Options                                      1,345,991        5         73,955
June - Other                                                31,549       18          6,286 Historical Loss  Loss Per Share
                                                        ----------  --------  ----------------
Total Historical Non-Escrow Shares                      42,182,713              40,110,699       (783,248)         (0.02)
                                                                              ---------------------------------------------
                                                                              ---------------------------------------------
Parks escrowed shares                                       75,000
ESSI escrowed shares                                        50,000
PEC escrowed shares                                         17,279
Fedco escrowed shares                                       26,087
STC escrowed shares                                         18,547
Gurr escrowed shares                                       267,766
SSC escrowed shares                                         25,988
SST escrowed shares                                         12,122
Treasury Shares                                            100,000
                                                        ----------
Total Issued & Outstanding Shares @ June 30, 1996       42,775,502
                                                        ----------

</TABLE>

<PAGE>

OMEGA ENVIRONMENTAL, INC.                                           EXHIBIT 11
STATEMENT RE: COMPUTATION OF PER SHARE LOSS
FOR THE THREE MONTHS ENDED JUNE 30, 1995
WEIGHTED AVERAGE NUMBER OF COMMON SHARES OUTSTANDING


<TABLE>
<CAPTION>


                                                                  Number       Weighted
                                                        Number    of Days   Average Shares
                                                      of Shares     O/S     (91 Day Period)
                                                      ----------  --------  ----------------
<S>                                                   <C>         <C>       <C>
Non-Escrow Shares at March 31, 1995                   32,820,768       91     32,820,768
April Activity                                            77,462       83         70,761
May Activity                                             165,483       35         63,554
June Activity                                            600,000        3         19,780 Historical Loss  Loss Per Share
                                                      ----------            ---------------------------------------------
Total Historical Non-Escrow Shares                    33,663,713              32,974,863          (343,410)       (0.01)
                                                                            ---------------------------------------------
                                                                            ---------------------------------------------
Parks escrowed shares                                    150,000
Kelley escrowed shares                                     5,176
ESSI escrowed shares                                      50,000
PEC escrowed shares                                       34,558
Fedco escrowed shares                                     52,174
STC escrowed shares                                       37,095
Gurr escrowed shares                                     401,649
SSC escrowed shares                                       51,976
SST escrowed shares                                       24,245
Treasury Shares                                          100,000



                                                      ----------
Total Issued & Outstanding Shares @ June 30, 1995     34,570,586
                                                      ----------

</TABLE>


<PAGE>
                                                       EXHIBIT 15



Omega Environmental, Inc.
Bothell, Washington




Ladies and Gentlemen:

With  respect  to  registration statements,  we  acknowledge  our
awareness of the use therein of our report dated August 13,  1996
related to our review of interim financial information.

Pursuant  to Rule 436(c) under the Securities Act of  1933,  such
report  is  not  considered  part  of  a  registration  statement
prepared  or  certified by an accountant or a report prepared  or
certified by an accountant within the means of sections  7 and 11
of the Act.



        /s/
- -----------------------
KPMG Peat Marwick LLP
Seattle, Washington


August 13, 1996



<TABLE> <S> <C>

<PAGE>
<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAIN SUMMARY FINNANCIAL INFORMATION EXTRACTED FROM THE
CONSOLIDATED BALANCE SHEET, CONSOLIDATED STATEMENTS OF OPERATIONS AND CASH FLOWS
AS OF AND FOR THE THREE MONTHS ENDED JUNE 30, 1996 AND IS QUALIFIED IN ITS
ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                          MAR-31-1997
<PERIOD-START>                             APR-01-1996
<PERIOD-END>                               JUN-30-1996
<CASH>                                             942
<SECURITIES>                                         0
<RECEIVABLES>                                   39,565<F1>
<ALLOWANCES>                                         0
<INVENTORY>                                     11,236
<CURRENT-ASSETS>                                66,926
<PP&E>                                           9,332<F2>
<DEPRECIATION>                                       0
<TOTAL-ASSETS>                                 105,997
<CURRENT-LIABILITIES>                           45,322
<BONDS>                                              0
                                0
                                          0
<COMMON>                                           107
<OTHER-SE>                                      56,600
<TOTAL-LIABILITY-AND-EQUITY>                   105,997
<SALES>                                         39,213
<TOTAL-REVENUES>                                39,213
<CGS>                                           31,376
<TOTAL-COSTS>                                   31,376
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                                 773
<INCOME-PRETAX>                                  (783)
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                              (783)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     (783)
<EPS-PRIMARY>                                   (0.02)
<EPS-DILUTED>                                   (0.02)
<FN>
<F1>THIS AMOUNT IS NET OF ALLOWANCES FOR DOUBTFUL ACCTS.
<F2>THIS AMOUNT IS NET OF ACCUMULATED DEPRECIATION.
</FN>
        

</TABLE>


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