OMEGA ENVIRONMENTAL INC
10-Q, 1996-11-14
CONSTRUCTION - SPECIAL TRADE CONTRACTORS
Previous: MANPOWER INC /WI/, 10-Q, 1996-11-14
Next: AVALON COMMUNITY SERVICES INC, 10-Q, 1996-11-14



<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 SEPTEMBER 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 OF                     (I.R.S. EMPLOYER
      INCORPORATION OR ORGANIZATION)                    IDENTIFICATION NO.)

                    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 
OCTOBER 31, 1996, OUTSTANDING COMMON SHARES TOTALED 43,803,240.

<PAGE>

                          OMEGA ENVIRONMENTAL, INC.
                              AND SUBSIDIARIES

                        PART I - FINANCIAL INFORMATION

ITEM 1. CONSOLIDATED FINANCIAL STATEMENTS....................................  1

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

  Consolidated Statements of Operations for the Three Months and Six Months
    Ended September 30, 1996 and September 30, 1995..........................  2
 
  Consolidated Statements of Cash Flows for the Six Months Ended
    September 30, 1996 and September 30, 1995................................  3

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

  Review by Independent Public Accountant....................................  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................................................. 12

                         PART II - OTHER INFORMATION

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

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

ITEM 3. DEFAULTS UPON SENIOR SECURITIES...................................... 14

ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.................. 14

ITEM 5. OTHER INFORMATION.................................................... 14

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>
                                                                                                  SEPTEMBER      MARCH
                                                                                                     30,          31,
                                                                                                     1996         1996
                                                                                                 ------------   --------
<S>                                                                                              <C>            <C>
                                                         ASSETS
Current assets:
  Cash                                                                                             $  1,752     $ 1,276
  Receivables, net of allowance for doubtful accounts of $1,980 at September 30,1996 and $2,518
   at March 31, 1996                                                                                 37,949      29,758
  Receivables from related parties                                                                      311         883
  Inventories                                                                                        12,468      10,512
  Costs and estimated earnings in excess of billings on uncompleted contracts                        11,489      18,757
  Prepaid expenses and other assets                                                                   3,624       1,956
                                                                                                 ------------   --------
        Total current assets                                                                         67,593      63,142

Property and equipment, at cost, net of accumulated depreciation and amortization                     9,046       9,752

Goodwill, net of accumulated amortization                                                            27,836      28,554

Notes receivable from related parties                                                                   500           -

Other assets                                                                                          1,046         565
                                                                                                 ------------   --------
                                                                                                   $106,021     $102,013
                                                                                                 ------------   --------
                                                                                                 ------------   --------
                                          LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
  Revolving credit loan                                                                            $ 16,013     $ 8,895
  Current installments of long-term obligations                                                       1,395       2,025
  Accounts payable                                                                                   16,110      17,495
  Accrued expenses                                                                                    7,199       9,441
  Billings in excess of costs and estimated earnings on uncompleted contracts                         2,654       2,352
                                                                                                 ------------   --------
        Total current liabilities                                                                    43,371      40,208

Long-term obligations, excluding current installments                                                   764       6,554
Class action lawsuit settlement obligation                                                               --       5,225
                                                                                                 ------------   --------
        Total liabilities                                                                            44,135      51,987
                                                                                                 ------------   --------
Shareholders' equity:
  Preferred stock, $.0025 par value. Authorized 5,000,000 shares; 500 shares of Series A
   Convertible Redeemable Preferred Stock and 500 shares of Series B Convertible Redeemable
   Preferred Stock issued; no shares of Series A outstanding at September 30, 1996 and 210
   shares of Series A outstanding at March 31, 1996; and 481 shares of Series B outstanding at
   September 30, 1996 and no shares of Series B outstanding at March 31, 1996
  Common stock, $.0025 par value. Authorized 100,000,000 shares; issued and outstanding
   43,527,581 shares at September 30, 1996 and 38,662,637 at March 31, 1996                             109          97
  Additional paid in capital                                                                        124,510     111,636
  Treasury stock, 100,000 shares at September 30, 1996 and March 31, 1996, at cost                     (563)       (563)
  Foreign currency translation adjustment                                                              (993)       (972)
  Accumulated deficit                                                                               (61,177)    (60,172)
                                                                                                 ------------   --------
        Total shareholders' equity                                                                   61,886      50,026
                                                                                                 ------------   --------

Commitments and contingencies
                                                                                                 ------------   --------
                                                                                                   $106,021     $102,013
                                                                                                 ------------   --------
                                                                                                 ------------   --------
</TABLE>
 
See accompanying notes to consolidated financial statements.
 
                                       1


<PAGE>
                  OMEGA ENVIRONMENTAL, INC. AND SUBSIDIARIES
                    CONSOLIDATED STATEMENTS OF OPERATIONS
                    (IN THOUSANDS, EXCEPT PER SHARE DATA)
 
<TABLE>
<CAPTION>

                                                                                     THREE MONTHS ENDED  SIX MONTHS ENDED
                                                                                        SEPTEMBER 30,     SEPTEMBER 30,
                                                                                      ----------------  ----------------
                                                                                       1996     1995     1996     1995
                                                                                      -------  -------  -------  -------
<S>                                                                                   <C>      <C>      <C>      <C>
Sales                                                                                 $40,628  $38,179  $79,841  $78,588
Cost of sales                                                                          32,371   29,967   63,747   62,395
                                                                                      -------  -------  -------  -------
        Gross profit                                                                    8,257    8,212   16,094   16,193
                                                                                      -------  -------  -------  -------
Operating expenses:
  Selling, general and administrative                                                   7,845    7,432   15,396   15,109
  Amortization of goodwill                                                                421      487      830      978
                                                                                      -------  -------  -------  -------
        Total operating expenses                                                        8,266    7,919   16,226   16,087
                                                                                      -------  -------  -------  -------
  Operating income (loss)                                                                  (9)     293     (132)     106
                                                                                      -------  -------  -------  -------
Other income (expense):
  Interest income                                                                          60      149       90      277
  Interest expense                                                                       (619)    (517)  (1,392)    (912)
  Other, net                                                                              346       68      429      179
                                                                                      -------  -------  -------  -------
        Total other income (expense)                                                     (213)    (300)    (873)    (456)
                                                                                      -------  -------  -------  -------
        Net loss                                                                      $  (222) $    (7) $(1,005) $  (350)
                                                                                      -------  -------  -------  -------
                                                                                      -------  -------  -------  -------
Net loss per common share                                                             $ (0.01) $ (0.00) $ (0.02) $ (0.01)
                                                                                      -------  -------  -------  -------
                                                                                      -------  -------  -------  -------
Weighted average number of common shares outstanding                                   42,678   34,216   41,401   33,599
                                                                                      -------  -------  -------  -------
                                                                                      -------  -------  -------  -------
</TABLE>

See accompanying notes to consolidated financial statements.


                                       2


<PAGE>

                   OMEGA ENVIRONMENTAL, INC. AND SUBSIDIARIES
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (IN THOUSANDS)
 
<TABLE>
<CAPTION>
                                                                                                      SIX MONTHS ENDED
                                                                                                        SEPTEMBER 30,
                                                                                                      -----------------
                                                                                                       1996      1995
                                                                                                      -------  --------
<S>                                                                                                   <C>      <C>
Cash flows from operating activities:
  Net loss                                                                                            $(1,005) $   (350)
  Adjustments to reconcile net loss to net cash used in operating activities:
    Depreciation and amortization                                                                       2,169     2,363
    Loss on disposition of equipment                                                                       16        87
    Change in certain assets and liabilities:
      Increase in receivables                                                                          (8,190)   (7,403)
      (Increase) decrease in inventories                                                               (1,957)      258
      Decrease (increase) in costs and estimated earnings in excess of billings on uncompleted
      contracts                                                                                         7,268      (781)
      Increase in prepaids and other assets                                                            (1,668)   (1,053)
      (Decrease) increase in accounts payable and accrued expenses                                     (3,626)    3,967
      Increase in billings in excess of cost and estimated earnings on uncompleted contracts              302       437
      Change in other assets and liabilities, net                                                        (592)   (1,225)
                                                                                                      -------  --------
        Net cash used in operating activities                                                          (7,283)   (3,700)
                                                                                                      -------  --------
Cash flows from investing activities:
  Collection of loans to related parties                                                                   72     2,248
  Proceeds from the disposition of equipment                                                              158       545
  Additions to property and equipment                                                                    (809)   (1,332)
                                                                                                      -------  --------
        Net cash (used in) provided by investing activities                                              (579)    1,461
                                                                                                      -------  --------
Cash flows from financing activities:
  Proceeds from lines of credit                                                                            --    29,625
  Repayments of lines of credit                                                                            --   (40,702)
  Net proceeds from borrowings under revolving credit loan                                              7,118       --
  Proceeds from long-term obligations                                                                       -    18,434
  Repayments of long-term obligations                                                                  (6,420)  (10,951)
  Proceeds from exercise of stock options, unit purchase options, warrants and employee stock
   purchase plan                                                                                        2,994       226
  Proceeds from sale of common and preferred stock                                                      4,700     4,831
  Costs associated with sale and registration of common and preferred stock                               (33)      (20)
                                                                                                      -------  --------
        Net cash provided by financing activities                                                       8,359     1,443
                                                                                                      -------  --------
  Effect of exchange rate changes on cash                                                                 (21)      (76)
                                                                                                      -------  --------
        Net decrease in cash                                                                              476      (872)
Cash at beginning of period                                                                             1,276     2,156
                                                                                                      -------  --------
Cash at end of period                                                                                 $ 1,752  $  1,284
                                                                                                      -------  --------
                                                                                                      -------  --------

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.
 
                                       3

<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 September 30, 1996, the Company had 
     eligible collateral in excess of the maximum borrowing capacity of 
     $20,000,000 under the revolving loan agreement.  The Company had 
     borrowed $16,013,000 under the revolving loan and $2,740,000 under the 
     term loan as of September 30, 1996.  In October 1996, BNYFC agreed to 
     increase the maximum borrowing capacity under the revolving loan from 
     $20,000,000 to $25,000,000.

     As of September 30, 1996, the Company had receivables and costs and 
     estimated earnings in excess of billings on uncompleted contracts 
     relating to the Florida State reimbursement program of approximately 
     $5,300,000.  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 September 30, 1996, the Company has obtained 
     commitments with Funders for up to $6.2 million of receivables under 
     the Florida State reimbursement program.

     In June and July 1996, certain unit options and underlying warrants 
     were exercised by the underwriters for net proceeds to the Company of 
     approximately $2,759,000.  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

                                      4

<PAGE>

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

     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.

(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 Florida and Texas State reimbursement programs, 
     concentrations of credit risk are limited due to the Company's large 
     number of customers and their geographic dispersion.  At September 30, 
     1996, the Company had receivables and costs and estimated earnings in 
     excess of billings on uncompleted contracts relating to Florida and 
     Texas State reimbursement programs of approximately $5,300,000 and 
     $6,000,000, respectively. 

(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 six months ended September 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 September 30, 1996, the 
     Company had eligible collateral in excess of the maximum borrowing 
     capacity of $20,000,000 under the revolving loan agreement.  The 
     Company had borrowed $16,013,000 under the revolving loan and 
     $2,740,000 under the term loan as of September 30, 1996.  In October 
     1996, BNYFC agreed to increase the maximum borrowing capacity under the 
     revolving loan from $20,000,000 to $25,000,000.

                                      5
<PAGE>

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

     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 July 31, 1996 were 
     increased 200 basis points.  At September 30, 1996, the Company was in 
     compliance with these covenants and restrictions.

(6)  PREFERRED STOCK

     During the first six month period of 1996, 210 shares of Series A 
     Convertible Redeemable Preferred Stock ("Series A Preferred Stock") 
     were converted into 970,899 shares of Common Stock. 

     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.  In September 1996, 19 shares of 
     Series B Preferred Stock were converted into 134,485 shares of Common 
     Stock.  Additionally, in October 1996, 35 shares of Series B Preferred 
     Stock were converted into 289,692 shares of Common Stock.  

     The Company has the right, subject to BNYFC approval, 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 and July 1996, the underwriters exercised 114,011 IPO and 
     4.59375 Private Placement unit options, including underlying Class A 
     and B common stock purchase warrants.  The Company issued 1,839,555 
     shares of Common Stock for net proceeds to the Company of approximately 
     $2,759,000.

                                      6

<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 September 30, 1996, principal amounts owing to Funders from the 
     Florida State reimbursement program for services performed by the 
     Company were approximately $20,000,000.  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 $2,251,000 in escrow (classified in other current assets) 
     to provide security to 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 from time to time is subject to ordinary routine litigation 
     relating to its operations, some of which is covered by insurance, some 
     of which may not be.  The Company may have liability under 
     environmental laws for work performed by it or its acquired entities, 
     including clean-up liability under the Super Fund laws or similar state 
     and local laws.  At the current time the Company does not believe that 
     any litigation it is involved in would result in a material adverse 
     effect on the Company's financial condition or results of operations. 
     However, given the nature of environmental lawsuits the Company is or 
     could be subject to, no assurance can be given that any such lawsuits 
     may not result, individually or in the aggregate, in a material 
     judgment against the Company. As of the September 30, 1996, the Company 
     is not subject to any environmental lawsuit brought by any governmental 
     agency.

                                      7

<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 September 30, 1996 and for the 
three-month and six month periods 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
November 13, 1996

                                      8

<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 and achieving profitability. 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 
continuing 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 AND SIX MONTHS ENDED SEPTEMBER 30, 1996 COMPARED TO 1995

The Company's net loss increased $215,000 and $655,000 for the three and six 
months ended September 30, 1996, respectively.  The increase was due 
primarily to expenses incurred in centralizing purchasing and distribution, 
consolidating maintenance service activities, and increased bank charges, net 
of the elimination of redundant overhead costs during the three and six 
months ended September 30, 1996.  Management expects these additional 
expenses to continue until the organization is fully transitioned to the new 
functional arrangement.

SALES, COST OF SALES AND GROSS PROFIT

Sales increased $2,449,000 or 6% and $1,253,000 or 2% for the three months 
and six months ended September 30, 1996, respectively, primarily due to the 
growth in maintenance repair services and environmental services.  Growth was 
net of sales from non-core operations included in 1995 and discontinued by 
March 1996.

Cost of sales increased $2,404,000 or 8% and $1,352,000 or 2% for the three 
and six months ended September 30, 1996, respectively, primarily due to the 
increase in sales, and higher than previously estimated costs on certain 
fixed-price government construction contracts.  Management has decided to 
exit this business and has estimated total costs-to-complete these contracts, 
but actual final total costs-to-complete could differ from those estimates.

Gross profit margins as a percent of sales decreased by 2% for the three 
months and 1% and six months ended September 30, 1996, due to lower margins 
on fixed-priced government construction contracts and environmental services. 

OPERATING EXPENSES

Selling, general and administrative expenses increased by $413,000 and 
$287,000 for the three months and six months ended September 30, 1996, 
respectively.  The increase included severance and other expenses related to 
the operational consolidation of purchasing and distribution, consolidating 
maintenance service activities, and increased bank charges, net of the 
elimination of redundant overhead costs.  As a percentage of sales, selling, 
general and administrative expenses remained the same at 19% for the three 
and six month periods.

                                      9

<PAGE>

                    OMEGA ENVIRONMENTAL, INC. AND SUBSIDIARIES

Amortization of goodwill decreased due to the goodwill write-down recorded in 
March 1996.  Goodwill will continue to have an adverse effect on future 
results of operations.

During the six months ended September 30, 1996, certain entities continued to 
incur operating losses.  Management is continuing to closely monitor and take 
action to improve the operating performance of these entities in relation to 
projections used at March 31, 1996.  If 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 decrease in interest income and the increase in interest expense for the 
three and six months ended September 30, 1996 related to higher interest 
rates, increased borrowings and the continued use of cash in operations.  
Interest expense for the three months ended September 30, 1996, as compared 
to the three months ended June 30, 1996, decreased due to discontinuance of 
the default rate in July under the BNYFC Loan Agreement and the repayment of 
debt with proceeds from the exercise of unit options and sale of Series B 
Preferred Stock.

LIQUIDITY AND CAPITAL RESOURCES

                                                           (IN THOUSANDS)
Six Months Ended September 30,                            1996           1995
                                                     --------------------------
Net cash used in operating activities                   $(7,283)        (3,700)
Net cash provided by (used in) investing 
  activities                                               (579)         1,461
Net cash provided by financing activities                 8,359          1,443

                                                     September 30,     March 31,
                                                         1996            1996
                                                     --------------------------
Working capital                                         $24,222         22,934
Long-term obligations, excluding current
  installments and class action lawsuit
  settlement obligation                                     764          6,554

The Company has incurred significant losses since inception and operations 
have not generated cash.  Net cash used in operating activities increased 
$3,583,000 due to an increase in net loss and changes in certain assets and 
liabilities. Cash provided by the reduction of costs and estimated earnings 
in excess of billings on uncompleted contracts, principally related to the 
Florida State reimbursement program, was more than offset by cash used in the 
increase of receivables and payment of accounts payable and accrued expenses. 
 The Company's Environmental Services Division has rapidly expanded its 
operations in Texas due to favorable changes in the Texas State reimbursement 
program.  As of September 30, 1996, the Company had receivables and costs and 
estimated earnings in excess of billings of $6,000,000. Changes in the Texas 
State reimbursement program that extend payment terms would adversely impact 
the Company's liquidity. 

Net cash used in investing activities was $579,000 in the six months of 1996, 
as compared to cash provided by investing activities of $1,461,000 in the 
same period in 1995.  This change is primarily due to the collection of loans 
from related parties in 1995.  Net cash provided by financing activities was 
$8,359,000 in the six months of 1996, as compared to $1,443,000 in 1995.  
This increase is primarily due to additional borrowings under the revolving 
credit loan to finance cash used in operations.  Proceeds

                                      10

<PAGE>

                    OMEGA ENVIRONMENTAL, INC. AND SUBSIDIARIES

from the sale of preferred stock and exercise of unit options of 
approximately $7,700,000 was used to repay borrowings under the revolving 
credit and term loans.

Working capital increased $1,288,000 primarily due to a portion of proceeds 
from the sale of preferred stock used to repay borrowings under the revolving 
credit loan.  Long-term obligations, excluding current installments and class 
action lawsuit settlement obligation, decreased $5,790,000 due to repayment 
of borrowings under the term loan agreement from the proceeds of the exercise 
of unit options and sale of preferred stock

As of September 30, 1996, the Company had receivables and costs and estimated 
earnings in excess of billings of $5,300,000 related to the Florida State 
reimbursement program.  The Company has obtained commitments to fund up to 
$6.2 million of these receivables and costs and estimated earnings in excess 
of billings on uncompleted contracts.  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 $20 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 $2,251,000 in escrow (classified in other current assets) to 
provide security to Funders for any shortfalls.  Management believes the 
Company has reserved adequate amounts to cover any anticipated shortfalls.  

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 
September 30, 1996, the Company had eligible collateral in excess of the 
maximum borrowing capacity of $20,000,000 under the revolving loan agreement. 
 The Company had borrowed $16,013,000 under the revolving loan and $2,740,000 
under the term loan as of September 30, 1996.  In October 1996, the maximum 
borrowing capacity under the revolving loan was increased from $20,000,000 to 
$25,000,000.

In June and July 1996, certain unit options and underlying warrants were 
exercised by the underwriters for net proceeds to the Company of 
approximately $2,759,000.  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, the Company has the 
following existing and planned cash requirements:

                                      11

<PAGE>

                    OMEGA ENVIRONMENTAL, INC. AND SUBSIDIARIES

- -  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 September 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 was 
   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 September 30, 1996, the Company 
   has guaranteed repayment of certain loans of customers totaling 
   $1,394,000.

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, include but are not limited to:

- -  Changes in general economic conditions, include but are 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 and Texas;

- -  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;

- -  The ability to generate cash from operations, borrowings, including 
   funding of receivables under the Florida and Texas State reimbursement 
   programs, 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.

                                      12

<PAGE>

                    OMEGA ENVIRONMENTAL, INC. AND SUBSIDIARIES

                          PART II - OTHER INFORMATION

ITEM 1.  LEGAL PROCEEDINGS

         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 from time to time is subject to ordinary routine 
         litigation relating to its operations, some of which is covered by 
         insurance, some of which may not be.  The Company may have 
         liability under environmental laws for work performed by it or its 
         acquired entities, including clean-up liability under the Super 
         Fund laws or similar state and local laws.  At the current time the 
         Company does not believe that any litigation it is involved in 
         would result in a material adverse effect on the Company's 
         financial condition or results of operations. However, given the 
         nature of environmental lawsuits the Company is or could be subject 
         to, no assurance can be given that any such lawsuits may not 
         result, individually or in the aggregate, in a material judgment 
         against the Company. As of the September 30, 1996, the Company is 
         not subject to any environmental lawsuit brought by any 
         governmental agency.

ITEM 2.  CHANGE IN SECURITIES

         Sales of Unregistered Securities

         In July and August 1996, one entity converted 20 shares of Series A 
         Convertible Redeemable Preferred Stock (sold in fiscal year 1996) 
         into 111,478 shares of Common Stock.
         
         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 to eight entities under Regulation S for net proceeds of 
         $4,700,000.  See Note 6 Preferred Stock in Notes to Consolidated 
         Financial Statements for conversion rights.  In September 1996, two 
         entities converted 19 shares of Series B Preferred Stock into 
         134,485 shares of Common Stock.  Additionally, in October 1996, 
         four entities converted 35 shares of Series B Preferred Stock into 
         289,692 shares of Common Stock.

         These conversions are exempt under Section 3(a)9 of the Securities 
         Act of 1933 as exchanges of securities are with existing security 
         holders without the payment of any compensation.

                                      13

<PAGE>

                    OMEGA ENVIRONMENTAL, INC. AND SUBSIDIARIES

ITEM 3.  DEFAULTS UPON SENIOR SECURITIES

         None.

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

         (a)  The 1996 Annual Meeting of Shareholders of Omega Environmental,
              Inc. was held on September 26, 1996.

         (b)  Shareholders elected six members to the Board of Directors to
              serve until the next Annual Meeting of the Shareholders or until
              their respective successors shall be elected and qualify.  The
              members elected and the votes for and withheld were as follows:

                  MEMBER ELECTED             FOR     WITHHELD
                  --------------             ---     ---------
                  Louis J. Tedesco       21,738,855  2,324,554
                  Leo L. Azure, Jr.      21,695,156  2,368,253
                  Edgar S. Brower        21,752,940  2,310,469
                  Edward J. O'Sullivan   22,934,389  1,129,020
                  Douglas R. Rogers      21,742,840  2,320,569
                  Steve Sarich           21,734,520  2,328,889
 
         (c)  Shareholders approved an amendment to increase the number of 
              shares reserved for issuance under the Company's 1990 Stock 
              Option Plan from 4,000,000 to 5,000,000 shares.  There were 
              22,518,838 shares voted in favor of the proposal, 2,258,749 
              shares voted against the proposal and 1,912,291 abstained.

         (d)  Shareholders approved a proposal to increase the authorized 
              number of shares of the Company's $0.0025 par value Common 
              Stock from 60,000,000 shares to 100,000,000 shares.  There 
              were 24,183,318 shares voted in favor of the proposal, 953,220 
              voted against the proposal and 1,570,890 abstained.

         (e)  Shareholders approved a proposal to change the Company's name 
              from Omega Environmental, Inc. to Omega America, Inc. There 
              were 24,948,128 shares voted in favor of the proposal, 175,135 
              voted against the proposal and 1,584,165 abstained.

ITEM 5.  OTHER INFORMATION

         None.

                                      14

<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
              99     Amendment to $30,000,000 Revolving and Term Loan Agreement
                     by and between Registrant and BNY Financial Corporation

          (b)  Reports on Form 8-K

               None














                                      15

<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:  November 13, 1996               /s/ Louis J. Tedesco
- ------------------------               ----------------------------------------
                                       Louis J. Tedesco
                                       Chairman of the Board of Directors,
                                       Chief Executive Officer and President
                                       (Principal Executive Officer)


DATE:  November 13, 1996               /s/ Dan E. Steigerwald
- ------------------------               ----------------------------------------
                                       Dan E. Steigerwald
                                       Chief Financial Officer (Principal
                                       Financial Officer)


DATE:  November 13, 1996                /s/ Bradley S. Powell
- ------------------------               ----------------------------------------
                                       Bradley S. Powell
                                       Corporate Controller (Principal
                                       Accounting Officer)


<PAGE>
                                                                    Exhibit 3(i)

                                STATE OF DELAWARE

                           OFFICE OF SECRETARY OF STATE

                       _____________________________________



     I, EDWARD J. FREEL, SECRETARY OF THE STATE OF THE STATE OF DELAWARE, DO
HEREBY CERTIFY THE ATTACHED IS A TRUE AND CORRECT COPY OF THE CERTIFICATE OF
AMENDMENT OF "OMEGA ENVIRONMENTAL, INC.", FILED IN THIS OFFICE ON THE THIRD DAY
OF OCTOBER, A.D. 1996, AT 9 O'CLOCK A.A.
     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: 8132255

960287816                              DATE:  10-03-96


<PAGE>

                                                                    Exhibit 3(i)

                                                       SECRETARY OF STATE
                                                       DIVISION OF CORPORATIONS
                                                       FILED 09:00 AM 10/03/1996
                                                       960287916 - 2241799


                             CERTIFICATE OF AMENDMENT

                                         OF 

                           CERTIFICATE OF INCORPORATION


     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:

     FIRST:    That the Board of Directors of said corporation, at a meeting
duly called and held, adopted a resolution proposing and declaring advisable the
following amendments to the Certificate of Incorporation of said incorporation:

          RESOLVED, that the Certificate of Incorporation of Omega
Environmental, Inc. be amended by changing the first paragraph of Article FOURTH
thereof so that, as amended, said first paragraph of Article FOURTH shall be and
read as follows

          FOURTH:  The total number of shares of stock which the Corporation
          shall have authority to issue is one hundred million (100,000,000)
          shares 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.

     SECOND:   That a majority of the stockholders have voted to approve at a
meeting duly called and held pursuant to the provisions of Section 222 and 242
of the General Corporation Law of the State of Delaware.

     THIRD:    That the aforesaid amendments were duly adopted in accordance
with the applicable provisions of Section 222 and 242 of the General Corporation
Law of the State of Delaware.

<PAGE>

     IN WITNESS WHEREOF, said OMEGA ENVIRONMENTAL, INC., has caused this
Certificate to be signed by Louis J. Tedesco, its Chairman of the Board,
President and Chief Executive Officer, and attested to by Jeffery B. Weinress,
its Assistant Secretary, this 30th day of September, 1996.


                                   OMEGA ENVIRONEMTNAL, Inc.


                                   By: s\ Louis J. Tedesco
                                       ------------------------------------
                                       Louis J. Tedesco, Chairman of the Board,
                                       President and Chief Executive Officer

ATTEST:
By: s\ Jeffery B. Weinress
    -------------------------
    Jeffery B. Weinress
    Assistant Secretary


<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>

                                                                     Exhibit 11

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

<TABLE>
<CAPTION>
                                                       Number        Weighted
                                              Number   of Days   Average Shares
                                           of Shares     O/S     (92 Day Period)
                                          ----------   -------   ---------------
<S>                                       <C>          <C>       <C>               <C>                   <C>
Non-Escrow Shares at June 30, 1996        42,182,713      92       42,182,713
July - Unit Options                          450,845      76          373,931
July - Preferred Stock Conversion             54,090      61           35,864
July - Other                                  35,416      80           30,852
August - Preferred Stock Conversion           57,388      53           33,060
August - Other                                27,198      43           12,688
September- Preferred Stock Conversion        134,485       6            8,771
September - Other                             68,547       0                0

                                                                                   Historical Loss       Loss Per Share
                                          ----------             ------------------------------------------------------
Total Historical Non-Escrow or 
  Treasury Shares                         43,010,682               42,677,879         (221,954)               (0.01)
                                                                 ------------------------------------------------------
                                                                 ------------------------------------------------------
Parks escrowed shares                         75,000
PEC escrowed shares                            9,936
Fedco escrowed shares                         26,087
Gurr escrowed shares                         267,766
SSC escrowed shares                           25,988
SST escrowed shares                           12,122
Treasury Shares                              100,000
                                          ----------
Total Issued & Outstanding Shares         43,527,581
                                          ----------
                                          ----------
</TABLE>


<PAGE>

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

<TABLE>
<CAPTION>
                                                       Number       Weighted
                                              Number   of Days   Average Shares
                                           of Shares     O/S     (183 Day Period)
                                          ----------   -------   ---------------
<S>                                       <C>          <C>       <C>               <C>                   <C>
Non-Escrow Shares at March 31, 1996       37,963,585      183      37,963,585
April -  Preferred Stock                     859,421      180         845,332
April -  C Warrants                          140,400      171         131,551
April - Other                                 78,617      153          65,729
May - Class action lawsuit settlement      1,737,063      147       1,395,346
May - Other                                   26,087      129          18,389
June - Unit Options                        1,345,991       97         713,449
June - Other                                  31,549      110          18,986
July - Unit Options                          450,845       76         187,987
July - Preferred Stock Conversion             54,090       61          18,030
July - Other                                  35,416       80          15,510
August - Preferred Stock Conversion           57,388       53          16,621
August - Other                                27,198       43           6,378
September  - Preferred Stock Conversion      134,485        6           4,409
September - Other                             68,547        0               0

                                                                                   Historical Loss       Loss Per Share
                                          ----------             ------------------------------------------------------
Total Historical Non-Escrow or 
  Treasury Shares                         43,010,682               41,401,302       (1,005,206)              (0.02)
                                                                 ------------------------------------------------------
                                                                 ------------------------------------------------------
Parks escrowed shares                         75,000
PEC escrowed shares                            9,936
Fedco escrowed shares                         26,087
Gurr escrowed shares                         267,766
SSC escrowed shares                           25,988
SST escrowed shares                           12,122
Treasury Shares                              100,000
                                          ----------
Total Issued & Outstanding Shares         43,527,581
                                          ----------
                                          ----------
</TABLE>



<PAGE>

                                                                      Exhibit 15


Omega Environmental, Inc.
Bothell, Washington

Re:  Registration Statements Nos. 33-81730, 33-73950, 33-45044, 33-62546, 
     33-03617, 33-68812, 33-03615, 33-03625, 333-13397


Ladies and Gentlemen:

With respect to registration statements, we acknowledge our awareness of the 
use therein of our report dated November 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
November 13, 1996



<TABLE> <S> <C>

<PAGE>
<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THE
CONSOLIDATED BALANCE SHEET, CONSOLIDATED STATEMENTS OF OPEARTIONS AND CASH FLOWS
AS OF AND FOR THE THREE MONTHS AND SIX MONTHS ENDED SEPTEMBER 30, 1996.
</LEGEND>
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                          MAR-31-1997
<PERIOD-START>                             APR-01-1996
<PERIOD-END>                               SEP-30-1996
<CASH>                                           1,752
<SECURITIES>                                         0
<RECEIVABLES>                                   37,949
<ALLOWANCES>                                         0
<INVENTORY>                                     12,468
<CURRENT-ASSETS>                                67,593
<PP&E>                                           9,046
<DEPRECIATION>                                       0
<TOTAL-ASSETS>                                 106,021
<CURRENT-LIABILITIES>                           43,371
<BONDS>                                              0
                                0
                                          0
<COMMON>                                           109
<OTHER-SE>                                      61,777
<TOTAL-LIABILITY-AND-EQUITY>                   106,021
<SALES>                                         79,841
<TOTAL-REVENUES>                                79,841
<CGS>                                           63,747
<TOTAL-COSTS>                                   63,747
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                               1,392
<INCOME-PRETAX>                                (1,005)
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                            (1,005)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                   (1,005)
<EPS-PRIMARY>                                   (0.02)
<EPS-DILUTED>                                   (0.02)
        

</TABLE>

<PAGE>

BNY FINANCIAL CORPORATION                                           Exhibit  99
A WHOLLY OWNED SUBSIDIARY OF THE BANK OF NEW YORK
NEW YORK'S FIRST BANK - FOUNDED 1784 BY ALEXANDER HAMILTON


                              1290 AVENUE OF THE AMERICAS, NEW YORK, N.Y. 10104
                                                                   212-408-7000


September 30, 1996


Omega Environmental, Inc.
19805 North Creek Parkway
Bothell, Washington 98041-3005

Gentlemen/Ladies:

     We refer to our Revolving and Term Loan Agreement with you dated as of
September 15, 1995 as amended and/or supplemented ("Loan Agreement"). 
Capitalized terms herein shall have the meaning given them in the agreement
unless otherwise provided herein.

     This confirms the amendment of the Agreement to the following extent only,
effective as of the date hereof:

     1.   The dollar amount of "$20,000,000" appearing in the definition of
"Maximum Revolving Amount" on page 12 of the Loan Agreement shall be deleted and
the dollar amount of "$25,000,000" shall be inserted in its place and stead.

     2.   The text of Section 7.9 of the Loan Agreement shall be deleted in its
entirety and the following text shall be inserted in its place and stead:

     "Borrower shall not at any time permit the ratio of (I) EBITDA minus
     Capital Expenditures, plus or minus other non-cash items included in
     calculating Net Income for the relevant period to (II) Interest Expense for
     (X) the one month period ended on September 30, 1995 to be less than 1.0 to
     1: (Y) for the two month period ended October 31, 1995 to be less than 1.0
     to 1: and (Z) as of each subsequent month end, for the three month period
     ending on such month end, to be less than the ratio set forth for the
     periods indicated below:
     


     Period                                                  Minimum Ratio
     Closing Date - November 13, 1995                            1.00 to 1
     November 14, 1995 - November 30, 1995                       1.39 to 1
     Each one month period from

<PAGE>

     December 1, 1995 - May 31, 1995                                   N/A

     One month ended June 30, 1996                               0.25 to 1
     One month ended July 31, 1996                               1.00 to 1
     Two months ended August 31, 1996                            1.00 to 1
     One month ended September 30, 1996                          2.50 to 1
     One month ended October 31, 1996                            2.50 to 1
     Two months ended November 30, 1996                          2.50 to 1
     Three months ended December 31, 1996                        2.50 to 1
     Three months ended March 31, 1997                           2.50 to 1
     For each three month period commencing
       on the period ending on April 1, 1997
       through and including the Expiration Date                  3.50 to 1

     Except for the amendments set forth herein, no changes to the Agreement 
are intended or implied and the agreement, modified as set forth above, is 
hereby ratified and confirmed in all respects.

     If the foregoing correctly sets forth the agreement between us please 
execute a copy of this letter in the space provided below and return the 
executed copy to our offices.

                                                              Very truly yours,
                                                      BNY FINANCIAL CORPORATION


                                       By:  s\ J. M. Frangos
                                            ----------------------------------
                                            Title:  Senior V.P.


READ AND AGREED TO:
OMEGA ENVIRONMENTAL, INC.


By: s\ Dan E. Steigerwald
    -------------------------
    Title:  CFO




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