VSI LIQUIDATION CORP
10-Q, 1999-02-16
SANITARY SERVICES
Previous: IMAGYN MEDICAL TECHNOLOGIES INC, 10-Q, 1999-02-16
Next: MEDIMMUNE INC /DE, SC 13G/A, 1999-02-16



                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549


                                    FORM 10-Q

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

                For the quarterly period ended December 31, 1998

                         Commission file number 0-19343


                              VSI Liquidation Corp.
             (Exact name of Registrant as specified in its charter)


             Delaware                                  34-1493345
     (State of incorporation)               (I.R.S. Employer Identification No.)


                            2170 Piedmont Road, N.E.
                             Atlanta, Georgia 30324
                                 (404) 888-2750
                        (Address and telephone number of
                          principal executive offices)


                              Valley Systems, Inc.
                            11580 Lafayette Drive, NW
                            Canal Fulton, Ohio 44614
                     (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,  and (2) has been  subject to such filing
requirements for the past 90 days. Yes [X] No____

     As of December 31, 1998, 7,906,617 shares of the Registrant's Common Stock,
$.01 par value, were outstanding.




<PAGE>


                        PART 1 - - FINANCIAL INFORMATION

Item 1.  Consolidated Financial Statements

                     VSI Liquidation Corp. and Subsidiaries
                           Consolidated Balance Sheets
<TABLE>
<CAPTION>

                          ASSETS                           December 31, 1998        June 30, 1998
                                                             (unaudited)
                                                           --------------------   ---------------
<S>                                                    <C>                      <C>    
Current assets:
   Cash                                                $         222,800        $       207,492
   Accounts receivable                                         5,053,024              5,740,394
   Prepaid supplies                                              626,348                522,992
   Prepaid expenses                                              159,350                155,439
   Deferred expenses of asset sale                             1,132,091                     --
   Deferred income taxes                                       5,985,000                     --
                                                           -------------          -------------
      Total current assets                                    13,178,613              6,626,317

Property and equipment, net                                    9,994,390              8,896,650
Intangible assets, net                                           342,500                411,000
                                                           -------------          -------------                                     
            Total assets                               $      23,515,503        $    15,933,967
                                                           =============          =============


           LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:
   Accounts payable                                    $         748,083        $       726,054
   Accrued expenses                                            2,053,086              1,610,470
   Current portion of long-term debt                             501,099                659,257
                                                           -------------          -------------
            Total current liabilities                          3,302,268              2,995,781

Long term debt                                                 7,587,451              7,584,593
Commitments and contingencies
Stockholders' equity:
   Preferred stock, $.10 par value;                                
     authorized 2,000,000 shares, issued and
     outstanding 55,000 shares                                     5,500                  5,500
   Common stock, $.01 par value;                                  
      authorized 12,000,000 shares
      issued and outstanding 7,906,617 shares at
      December 31, 1998 and 8,512,073 shares at June
      30, 1998                                                    79,066                 85,121
   Paid-in capital                                            26,109,087             26,786,040
   Accumulated deficit                                      (13,567,869)           (20,840,060)
   Treasury stock, at cost, 605,456 shares                            --              (683,008)
                                                           -------------          -------------
                                                              12,625,784              5,353,593
                                                           =============          =============
   Total liabilities and stockholders' equity          $      23,515,503        $    15,933,967
                                                           =============          =============
</TABLE>
                 See notes to consolidated financial statements.

                                       2
<PAGE>


                     VSI Liquidation Corp. and Subsidiaries
                        Consolidated Statements of Income
                                   (unaudited)

<TABLE>
<CAPTION>
                                                Three Months ended                        Six Months ended
                                                   December 31                              December 31
                                          -------------------------------       -------------------------------------

                                               1998            1997                  1998                 1997
                                          --------------- ---------------       ---------------- -- -----------------
<S>                                  <C>                     <C>                  <C>                  <C>
    Sales                            $       5,939,539       $  6,058,003          $  13,536,876       $   11,913,956
    Cost of sales                            3,820,903          3,941,471              8,464,830            7,597,610
                                        --------------        -----------           ------------        ------------- 
             Gross Profit                    2,118,636          2,116,532              5,072,046            4,316,346

    Selling, general and
      administrative expenses                1,503,138          1,830,697              3,288,732            3,571,799
    Interest expense                           163,091            155,032                303,623              309,251
                                        --------------        -----------           ------------        -------------


    Income from operations before          
      income taxes                             452,407            130,803              1,479,691              435,296
    Deferred income tax benefit             (5,985,000)                --             (5,985,000)                  --
                                        ---------------       -----------           ------------        -------------

             Net income              $       6,437,407       $    130,803         $    7,464,691      $       435,296
                                        ==============        ===========           ============        =============

    Earnings per share:

    Net earnings per common share
      - basic                        $             .80       $        .00         $          .92       $          .30      
                                        ==============        ===========           ============        ============= 

    Net earnings per common share
      - diluted
                                     $             .80       $        .00          $         .92       $          .03
                                        ==============        ============          ============        ============= 

    Weighted average shares
      used in computation -                                                    
      basic and diluted                      7,906,617          7,906,617              7,906,617            7,906,617
                                        ==============      =============           ============        ============= 
</TABLE>
                 See notes to consolidated financial statements.

                                       3
<PAGE>



                     VSI Liquidation Corp. and Subsidiaries
                      Consolidated Statements of Cash Flows
                                   (Unaudited)
<TABLE>
<CAPTION>
                                                                               Six months ended
                                                                                 December 31
                                                                   -----------------------------------------

                                                                           1998                   1997
                                                                   ------------------     ------------------
<S>                                                                     <C>                <C>    
Cash flows from operating activities:
      Net Income                                                        $   7,464,691      $    435,296
      Adjustments to reconcile net income
        to net cash flows from operating
        activities:
             Depreciation and amortization                                  1,476,569         1,395,582
             Gain on disposition of property and equipment                    (31,625)          (12,688)
             Deferred income taxes                                         (5,985,000)               --
             Deferred expenses of asset sale                               (1,132,091)               --
             (Increase) decrease in assets:
               Accounts receivable                                            687,370          (244,724)
               Prepaid supplies                                              (103,356)            9,263
               Prepaid expenses                                                (3,911)          (73,534)
             Increase (decrease) in liabilities:
               Accounts payable                                                22,029          (226,824)
               Accrued expenses                                               538,866           (81,864)
                                                                           -----------      ------------ 

        Cash provided by operating activities                               2,933,542         1,200,507
                                                                           -----------      ------------ 

Cash flows from investing activities:
      Additions to property and equipment                                  (1,635,104)       (1,431,696)
      Proceeds from dispositions of property and equipment                     31,625            52,736
                                                                           -----------      ------------ 


          Cash used by investing activities                                (1,603,479)       (1,378,960)
                                                                           -----------      ------------ 

Cash flows from financing activities:
      Net payments (borrowings) on revolving line of credit                  (505,669)           97,678
      Additional borrowings of long-term debt                                      --           400,000
      Payments of other long-term debt                                       (520,336)         (210,626)
      Payments of preferred stock dividends                                  (288,750)         (192,500)
                                                                           -----------      ------------ 
        Cash (used by) provided by financing activities                    (1,314,755)           94,552
                                                                           -----------      ------------ 

Increase (decrease) in cash                                                    15,308          (83,901)

Cash at beginning of period                                                   207,492           200,093
                                                                           ----------       ----------- 

Cash at end of period                                                    $    222,800      $    116,192
                                                                           ==========       =========== 

Cash paid for:
      Interest                                                           $    307,410      $    309,251
Non-cash investing activities:
      Property and equipment acquired with capital leases                $    870,705      $    178,517

                 See notes to consolidated financial statements.
</TABLE>
                                       4

<PAGE>


                                      VSI Liquidation Corp. and Subsidiaries
                                  Consolidated Statement of Stockholders' Equity
                                    for the six months ended December 31, 1998
<TABLE>
<CAPTION>
                            Preferred     Common           Paid-in        Accumulated        Treasury
                            Stock (1)     Stock (2)        Capital          Deficit           Stock            Total
                            ----------    ----------    --------------    -------------    -------------    ------------
<S>                         <C>           <C>           <C>               <C>              <C>              <C>
Balance, July 1, 1998         $ 5,500       $85,121       $26,786,040     $(20,840,060)      $(683,008)     $ 5,353,593

Retirement of treasury                      (6,055)         (676,953)                           683,008              --
  stock

Net Income                                                                   7,464,691                        7,464,691

Series C preferred
  dividends                                                                  (192,500)                        (192,500)
                            ----------    ----------    --------------    -------------    -------------    ------------

Balance, December 31, 1998     $5,500       $79,066       $26,109,087     $(13,567,869)    $          --    $12,625,784
                            ==========    ==========    ==============    =============    =============    ============
</TABLE>



   (1)  Share amounts are equivalent to ten times dollar amounts

   (2)  Share amounts are equivalent to one hundred times dollar amounts

                 See notes to consolidated financial statements.

                                       5


<PAGE>


                     VSI Liquidation Corp. and Subsidiaries
                   Notes to Consolidated Financial Statements


1.       BASIS OF PRESENTATION:

         Reference is made to the annual report on Form 10-K, as amended,  filed
         September 28, 1998 for the fiscal year ended June 30, 1998.

         The financial  statements  for the periods ended  December 31, 1998 and
         1997 are unaudited and include all adjustments which, in the opinion of
         management,  are  necessary  for a fair  statement  of the  results  of
         operations for the periods then ended.  All such  adjustments  are of a
         normal recurring  nature.  The results of the Company's  operations for
         any interim period are not necessarily indicative of the results of the
         Company's operations for a full fiscal year.

2.       INCOME TAXES:

          The  Company  has  approximately  $17,600,000  of net  operating  loss
          carryforwards for future years, which cannot be utilized to create tax
          refunds.  Such amounts  begin to expire in the year 2005.  The Company
          expects to utilize all of these net operating  loss  carryforwards  in
          1999 as a result  of the sale of  substantially  all of its  assets to
          HydroChem Industrial Services, Inc. ("HydroChem"), as detailed in Note
          5. At June 30, 1998, the Company had approximately  $19,100,000 of net
          operating loss  carryforwards for future years and had recorded a full
          valuation allowance of approximately  $7,400,000 against the resulting
          net  deferred  tax  assets,  as it was not deemed more likely than not
          that such net  deferred  tax assets were  realizable.  This  valuation
          allowance was  completely  reversed in the three months ended December
          31, 1998 based on the utilization of  approximately  $1,500,000 of the
          loss  carryforwards  to offset the six month taxable income and due to
          the sale to HydroChem, as discussed in Note 5.

3.       CONTINGENCIES:

         The Company is involved in various  litigation  arising in the ordinary
         course of business. Management believes that the ultimate resolution of
         such  litigation  will  not have a  material  effect  on the  Company's
         operations, cash flows or financial position.

4.       INCOME PER COMMON SHARE:

         Basic  earnings  per common  share are  computed by dividing net income
         less preferred  stock dividend  requirements  ($96,250  per quarter for
         all periods presented) for the period by the weighted average number of
         shares of common stock outstanding for the period. Diluted earnings per
         common  share do not vary from basic  earnings per share for any of the
         periods  presented  because there were no dilutive  potential shares of
         common stock outstanding.  The dilutive effect of outstanding potential
         shares of common stock is computed using the treasury stock method.

                                       6

<PAGE>

5.       SUBSEQUENT EVENT:

          On September 8, 1998,  the Company  entered into a Second  Amended and
          Restated Asset Purchase Agreement (the "Purchase  Agreement")  whereby
          essentially   all  assets  of  the  Company  would  be  sold  to,  and
          substantially  all  liabilities  of the  Company  would be assumed by,
          HydroChem.  The purchase  price for these assets and  liabilities  was
          approximately  $29.8  million,  adjusted for increases or decreases in
          net assets after June 30, 1998. $4.0 million of the proceeds was to be
          placed in escrow to secure and  indemnify  HydroChem for any breach of
          the Company's covenants and for any environmental liabilities.  Escrow
          funds,  to the  extent  not  needed  to  indemnify  HydroChem, will be
          released over the next three years. This transaction closed on January
          5, 1999,  and was  effective  as of January  1, 1999.  Costs  totaling
          $1,132,000  had been  incurred by the Company at December 31, 1998 and
          will be offset against the gain recognized on the sale in 1999.  These
          costs are  deferred and  reflected as a current  asset on the December
          31, 1998 balance sheet.

         The Company changed its name to VSl Liquidation Corp. after the closing
         of this  transaction,  and will not have any business  operations other
         than  those  associated  with the  winding  up and  dissolution  of the
         Company,  including  distribution  of any escrow funds  released to the
         Company,  payment of approximately  $5.5 million of the proceeds of the
         sale to redeem  the  outstanding  shares of Series C  Preferred  Stock,
         payment of approximately  $380,000 to redeem outstanding employee stock
         options and payment of  approximately  $165,000 as a retention bonus to
         certain  officers and  employees.  The Company also paid a  liquidating
         dividend  of $16.8  million  ($2.13 per common  share) to common  stock
         holders in January 1999 from the proceeds of the sale.

The following  summarizes the assets and the liabilities sold under the Purchase
Agreement:
<TABLE>
<CAPTION>
                                         Balance 12/31/98     Amount Sold     Balance After Sale
<S>                                         <C>             <C>                <C>    
                                                                       
Cash                                        $     222,800   $     222,800      $        --
Accounts Receivable                             5,053,024       5,015,019           38,005
Prepaid supplies                                  626,348         626,348               --
Prepaid expenses                                  159,350          78,574           80,776
Deferred expenses of asset sale                 1,132,091              --        1,132,091
Deferred income taxes                           5,985,000              --        5,995,000
Property and equipment, net                     9,994,390       9,994,390               --
Intangible assets                                 342,500         342,500               --
                                              ------------     -----------      -----------

     Total assets                              23,515,503      16,279,631        7,235,872
                                              ------------     -----------      -----------

Accounts payable                                  748,083         748,083               --
Accrued expenses                                2,053,086         879,275        1,173,811
Long-term debt                                  8,088,550       8,088,550               --
                                              ------------     -----------      -----------

     Total liabilities                         10,899,719       9,715,908        1,173,811
                                              ------------     -----------      -----------
         Net assets                         $  12,625,794  $    6,563,723  $     6,062,061
                                              ============     ===========      ===========
</TABLE>
                                       7

<PAGE>

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

RESULTS OF OPERATIONS:

Three  months  ended  December  31, 1998 as compared to the three  months  ended
December 31, 1997:

Sales in the three months ended December 31,1998 decreased by $118,000, or 2.0%,
from the comparable  period in 1997.  The decrease was primarily  caused by less
turnaround work in Gulf Coast refineries.  The decrease in this type of work was
partially  offset by increased  revenues in the Northeast  from the  FirstEnergy
Corp.  vacuum and waterblasting  contract that was awarded to the Company in May
1998.

The  decrease in  refinery  turnaround  work and the  FirstEnergy  contract  had
significant effects on the mix of revenues in the three primary service lines of
the Company.  Ultra-high pressure waterjetting sales decreased by 28% in 1998 as
compared to 1997,  and  represented  33% of total sales compared to 45% in 1997.
Vacuum sales  increased 48% in 1998 from 1997 and represented 42% of total sales
compared  to 28%  in  1997.  Waterblasting  sales  decreased  17%  in  1998  and
represented 17% of total sales compared to 20% in the prior year.

Despite the  decrease in  ultra-high  pressure  waterjetting  sales,  which have
historically been the Company's most profitable  service line, gross margin as a
percentage  of  sales  increased  from 35% in the  1997  period  to 36% in 1998.
Increased  labor costs  resulting  from higher  levels of vacuum sales were more
than offset by lower maintenance and fuel expenses.

Selling,  general and administrative  expenses decreased by $328,000, or 18%, in
1998 compared to 1997. The drop was primarily in personnel  costs as a result of
management's  continuing efforts to control expenses.  Occupancy costs also were
reduced as a result of the purchase of the  Company's  headquarters  facilities.
Interest expense  increased 5% in 1998 from 1997, and represented 3% of sales in
each period.

The Company had income  before  income taxes of $452,000 in 1998, an increase of
245% from  $131,000 in 1997.  Recognizing  the net deferred  tax asset  balance,
which was fully  reserved in prior  periods,  resulted in a deferred  income tax
benefit of $5,985,000  in 1998.  This improved net income to $6,437,000 in 1998,
or $.80 per share.
This compares to net income of $131,000 in 1997, or $.00 per share.

Six months ended  December 31, 1998 as compared to the six months ended December
31, 1997:

Sales in the six months ended  December 31, 1998  increased by $1.6 million,  or
13.6%,   form  the  comparable  period  in  1997.  The  increase  was  partially
attributable to the vacuum and waterblast  contract with FirstEnergy  Corp. that
was awarded to the Company in May 1998.  Revenues  from this  contract  began in
late June 1998.  The sales increase also resulted from the Company's work in New
York abating lead paint on the exterior of masonry buildings.

                                       8
<PAGE>

The FirstEnergy  Corp.  work had a significant  effect on the mix of revenues in
the three primary service lines of the Company. Vacuum sales increased by 49% in
1998 over 1997,  and  represented  37% of total  sales  compared to 28% in 1997.
Ultra-high pressure waterjetting sales decreased by 11 % in the six months ended
December 31, 1998,  and  represented  37% of total sales  compared to 47% in the
prior  year.  This  decrease  was  primarily  due to  less  turnaround  work  in
refineries  in the Gulf Coast area.  Waterblasting  sales  increased 10% in 1998
from 1997 and represented 19% of sales in both periods.

Despite  the drop in sales  of  ultra-high  waterjetting  services,  which  have
historically  been the Company's  most  profitable  service  line,  gross margin
increased to 37% of sales in 1998,  up from 36% in 1997.  Increased  labor costs
resulting  from higher levels of vacuum and  waterblasting  sales were more than
offset by lower maintenance and fuel expenses.

Selling,  general and administrative  expenses decreased by $283,000,  or 8%, in
1998 compared to 1997. The drop was primarily in personnel  costs as a result of
management's  continuing efforts to control expenses.  Occupancy costs also were
reduced as a result of the purchase of the  Company's  headquarters  facilities.
Interest expense  decreased 2% in 1998 from 1997, and represented 2% of sales in
each period.

The Company had income before income taxes of $1,480,000 in 1998, an increase of
240% from  $435,000 in 1997.  Recognizing  the net deferred  tax asset  balance,
which was fully  reserved in prior  periods,  resulted in a deferred  income tax
benefit of $5,985,000  in 1998.  This improved net income to $7,465,000 in 1998,
or $.92 per share.
This compares to net income of $435,000 in 1997, or $.03 per share.


LIQUIDITY AND CAPITAL RESOURCES:

On January 5, 1999, the Company  completed the sale of substantially  all of its
operating assets and the operating assets of its wholly-owned subsidiary, Valley
Systems of Ohio, Inc. ("VSO"), to HydroChem, pursuant to the Purchase Agreement,
dated as of  September  8,  1998,  among  the  Company,  VSO and  HydroChem  for
approximately  $29.8  million  in  cash,  of which  $25.8  million  was  payable
immediately  and $4  million  was  deposited  into an escrow  account  to secure
certain  indemnification and other rights under the Purchase Agreement,  and the
assumption of the Company's and VSO's bank debt and certain other liabilities.

Of the $25.8 million  received at closing,  after  payment or making  reasonable
provision  for  the  payment  of  all  known  and  anticipated  liabilities  and
obligations of the Company through the  establishment of an  approximately  $3.8
million  contingency   reserve  for  expenses  and  income  taxes,   payment  of
approximately  $5.5  million  to  repurchase  all of the  55,000  shares  of the
Company's  outstanding Series C Preferred Stock held by Rollins Holding Company,
Inc.,  payment of approximately  $380,000 to redeem  outstanding  employee stock
options and payment of  approximately  $165,000 as a retention  bonus to certain
officers  and  employees,  approximately  $16.8  million  of the  sale  proceeds
remained and were available for  distribution  to  stockholders  pursuant to the
Plan of Liquidation and Dissolution adopted by the Company.

On January 29, 1999, an initial liquidating cash dividend of approximately $16.8
million ($2.13 per share) was mailed to  stockholders  of record at the close of
business  on  January  22,  1999.  The  Company  now has no  further  assets  to
distribute  and expects to have no  additional  assets in the future  other than
cash received from the escrow account referenced above and cash remaining in the
contingency reserve, if any.

                                     9
<PAGE>

The Company expects that,  subject to any claims which may be made by HydroChem,
the  escrowed  funds will be released on or about the first,  second,  and third
anniversaries  of the  closing  date in amounts  of  approximately  $1  million,
respectively,  on each such date,  with up to an  additional  $1  million  being
released  at such  time as the  Company  delivers  to  HydroChem  a  certificate
regarding certain environmental  remediation matters. There can be no guarantee,
however,  that these  funds,  or any  portion  thereof,  will be released to the
Company.  As escrowed funds,  if any, are released to the Company,  they will be
utilized to pay any  unanticipated  unpaid  expenses,  with the  remainder to be
distributed  as a  liquidating  cash  dividend  to  stockholders  as  soon as is
practicable.

The Company  will not engage in any  further  business  activities  and the only
remaining   activities  will  be  those  associated  with  the  winding  up  and
dissolution  of  the  Company.  The  Company  believes  that  the  $3.8  million
contingency  reserve will be sufficient to meet its  liabilities and obligations
until the Company is dissolved in accordance with Delaware law.

YEAR 2000 ISSUE:

The Year 2000 issue is the result of computer  programs  being written using two
digits rather than four digits to define the applicable  year. This could result
in a system failure or  miscalculations  if a computer program recognizes a date
of "00" as the year 1900 instead of 2000. The Company has assessed the Year 2000
issue  with  regard  to third  parties  with  which  the  Company  has  material
relationships.

The  Company  has   identified   third   parties  with  which  it  has  material
relationships  with respect to the Year 2000 issue.  These parties are primarily
large financial, telecommunication and information processing entities. All such
third  parties have reported to the Company that they are on schedule with their
projects to remediate Year 2000 issues, and that they anticipate being Year 2000
compliant  on a timely  basis.  The  Company  intends to continue to monitor the
progress of these third parties and will develop contingency plans during Fiscal
1999 in the event one or more of these third  parties  fail to  remediate  their
Year 2000 issues in such a way as to materially affect the winding up operations
of the Company.  At this time, the Company believes the risk of such third party
failures  having a material  impact on the  Company's  winding up  operations is
remote.

FORWARD LOOKING STATEMENTS:

Forward-looking  statements  in this  Form  10-Q are made  pursuant  to the safe
harbor provisions of the Private Securities  Litigation Reform Act of 1995. Such
forward-looking  statements are subject to certain risks and uncertainties  that
could cause actual results to differ  materially from those  projected.  Readers
are cautioned not to place undue reliance on these  forward-looking  statements,
which  speak  only as of the date  hereof.  Potential  risks  and  uncertainties
include,   but  are  not  limited  to,  the  possibility   that  HydroChem  will
successfully  assert  claims  against  funds  held in the  escrow  account,  the
possibility that the costs of winding up the Company's  affairs could exceed the
Company's projections and general business and economic conditions.

Item 3.           Quantitative and Qualitative Disclosures About Market Risk

                           Not Applicable.
  
                                     10
<PAGE>

                          PART II - - OTHER INFORMATION

Item 1. Legal Proceedings: None.

Item 2. Changes in Securities And Use of Proceeds: Not Applicable

Item 3. Defaults Upon Senior Securities: Not Applicable

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

On or about December 14, 1998, the Company furnished to the holders of record at
the close of business  on  November  23,  1998 (the  "Consent  Record  Date") an
Information  Statement to inform the Company's  stockholders  of certain  action
that  had  been  taken by the  Company  pursuant  to  approval  of its  Board of
Directors  and by the  written  consent  of the  holders  of a  majority  of the
outstanding  shares of Common Stock and Series C Preferred Stock of the Company,
voting together as a single class.

The  actions  involved  (i) the sale (the  "Sale") of  substantially  all of the
assets of the  Company and of its  wholly-owned  subsidiary,  Valley  Systems of
Ohio, Inc., an Ohio corporation, to HydroChem, a Delaware corporation,  (ii) the
approval of a Plan of Liquidation and Dissolution  (the "Plan") for the Company,
and (iii) the  approval  of an  amendment  (the  "Amendment")  to the  Company's
Certificate of  Incorporation  to change the Company's  name to VSI  Liquidation
Corp.

The Sale was  approved by the Board of  Directors  on  September 8, 1998 and the
Plan and the  Amendment  was  approved by the Board of Directors on December 11,
1998.  Each above-  referenced  proposal was approved by the written  consent of
Rollins  Investment Fund, the holder of a majority of the outstanding  shares of
Common  Stock,  and  Rollins  Holding  Company,  Inc.,  the holder of all of the
outstanding shares of Series C Preferred Stock, on December 11, 1998.

Item 5. Other Information: None

Item 6: Exhibits and Reports on Form 8-K

        (a)      Exhibits:

Exhibit
Number                            Description

2.1  Second Amended and Restated Asset Purchase Agreement, dated as of September
     8, 1998,  among the Company,  Valley  Systems of Ohio,  Inc. and  HydroChem
     Industrial Services,  Inc.  (Incorporated herein by reference to Appendix A
     of  the  Registrant's  Definitive  Information  Statement  filed  with  the
     Securities and Exchange Commission on December 15, 1998.)

3.1  Restated  Certificate of Incorporation of the Company (filed as Exhibit 3.1
     to the  Company's  Registration  Statement  on Form S-1,  and  incorporated
     therein by reference.)


                                     11

<PAGE>

3.2  Certificate  of Amendment of Certificate  of  Incorporation  of the Company
     (filed as Exhibit 3.2 to the Company's Form 10-K dated  September 25, 1995,
     and incorporated herein by reference.)

3.3* Certificate  of Correction of  Certificate  of Amendment of  Certificate of
     Incorporation of the Company

3.4* Certificate  of  Elimination  of  Series A  Preferred  Stock  and  Series B
     Preference Stock of the Company

3.5* Certificate of Amendment of Certificate of Incorporation of the Company

3.6  Bylaws of the Company,  as amended,  (filed as Exhibit 3.3 to the Company's
     Form 10-K dated September 25, 1995 and incorporated herein by reference.)

10.1 Plan of Liquidation  and Dissolution  (Incorporated  herein by reference to
     Appendix C of the Registrant's  Definitive Information Statement filed with
     the Securities and Exchange Commission on December 15, 1998.)

27   Financial Data Schedule 
- -----------------

* Filed herewith.

     (b) Reports on Form 8-K.

         None

                                       12
<PAGE>



                                   SIGNATURES

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

                                 VSI LIQUIDATION CORP.



Date:    February 15, 1999        By:  /s/ Joe M. Young
                                       ----------------
                                       Joe M. Young
                                       Director and Acting Financial Officer




                                       13





                            CERTIFICATE OF CORRECTION
                         OF CERTIFICATE OF AMENDMENT OF
                          CERTIFICATE OF INCORPORATION
                                       OF
                              VALLEY SYSTEMS, INC.



     Valley Systems, Inc., a Delaware corporation (the "Corporation"),  pursuant
to  Section  103(f) of the  General  Corporation  Law of the State of  Delaware,
certifies:

          FIRST: That the Certificate of Incorporation  which was filed with the
          Secretary of the State of Delaware on March 6, 1995,  could be read to
          be an inaccurate record of the corporate action therein referred to.

          SECOND: That said Certificate of Incorporation states that the Article
          shall be and read as follows:

               "FOURTH:  The  aggregate  number of shares of capital stock which
               the Corporation shall have authority to issue is FOURTEEN MILLION
               (14,000,000) shares consisting of:

                         a) 12,000,000  shares of common  stock,  $.01 par value
                    per share (the "Common Stock"); and

                         b) 2,000,000 shares of preferred stock,  $.10 par value
                    per share (the "Preferred Stock")."

          THIRD: Article FOURTH in correct form is as follows:

                    "FOURTH:  The  aggregate  number of shares of capital  stock
                    which  the  Corporation  shall  have  authority  to issue is
                    FOURTEEN MILLION (14,000,000) shares consisting of:

                         a) 12,000,000  shares of common  stock,  $.01 par value
                    per share (the "Common Stock"); and

                         b) 2,000,000 shares of preferred stock,  $.10 par value
                    per share (the "Preferred Stock").


                                       14
<PAGE>



                                     PART A
                                  COMMON STOCK

1.       General.

         (a)  Each  share  of  Common  Stock  issued  and  outstanding  shall be
identical in all respects one with the other,  and no dividends shall be paid on
any shares of Common  Stock  unless the same  dividend  is paid on all shares of
Common Stock outstanding at the time of such payment.

         (b) Except for and  subject to those  rights  expressly  granted to the
holders of the  Preferred  Stock,  or except as may be provided by the  Delaware
General  Corporation Law, the holders of Common Stock shall have exclusively all
other rights of  stockholders  including,  but not by way of limitation  (i) the
right to receive  dividends,  when, as and if declared by the Board of Directors
out of  assets  lawfully  available  therefor,  and  (ii)  in the  event  of any
distribution  of assets  upon  liquidation,  dissolution  or  winding  up of the
Corporation or otherwise the right to receive ratably and equally all the assets
and funds of the  Corporation  remaining  after  payment  to the  holders of the
Preferred  Stock of the  Corporation  of the  specific  amounts  which  they are
entitled  to receive  upon such  liquidation,  dissolution  or winding up of the
Corporation as herein provided.

         (c) In the event  that the  holder of any share of Common  Stock  shall
receive any payment of any dividend on, liquidation of, or other amounts payable
with respect to, any shares of Common  Stock,  which he is not then  entitled to
receive,  he will  forthwith  deliver  the  same to the  holders  of  shares  of
Preferred Stock (as their respective  interests may appear), as the case may be,
in the form  received,  and until it is so delivered will hold the same in trust
for such holders.

         (d) Each holder of shares of Common Stock shall be entitled to one vote
for each share of such Common  Stock held by him,  and voting power with respect
to all classes of  securities of the  Corporation  shall be vested solely in the
Common  Stock,  other  than  as  specifically   provided  in  the  Corporation's
Certificate  of  Incorporation,  as it  may  be  amended,  with  respect  to the
Preferred Stock.

                                     PART B
                                 PREFERRED STOCK

         Authority is hereby vested in the Board of Directors of the corporation
to provide for the issuance of Preferred  Stock in one or more classes or series
and in connection therewith to fix by resolution providing for the issue of such
classes  or  series,  the  number  of  shares  to be  included  and  such of the
preferences  and relative  participating,  optional or other special  rights and
limitations of such classes or series, including, without limitation,  rights of
redemption  or  conversion  into  Common  Stock,  to the  fullest  extent now or
hereafter permitted by the Delaware General Corporation Law.

                                       15

<PAGE>


                      Designation of Rights and Preferences
                                       of
                            Series A Preferred Stock


     That pursuant to authority  contained in the Articles of Incorporation  and
By-laws of the  Company,  the Board of  Directors  authorized  the issuance of a
series  of  Preferred  Stock,  to be  designated  as Series A  Preferred  Stock,
consisting  of up to 100,000  shares,  which  shall have the  following  rights,
preferences and limitations.

                TERMS AND PROVISIONS OF SERIES A PREFERRED STOCK

     1.  Dividends.  The  holders of the Series A  Preferred  Stock shall not be
entitled to receive any  dividends. 

     2. Voting Rights. The holders of Series A Preferred Stock shall be entitled
to notice of any  shareholders'  meeting  and shall be  entitled to one vote for
each share of Series A Preferred  Stock held.  The holders of Series A Preferred
Stock shall not vote as a class  (except as  otherwise  required  by  applicable
law).  

     3.  Liquidation.  

          (a) In the event of any liquidation, dissolution, or winding up of the
     affairs of the Company,  whether  voluntary or otherwise,  after payment or
     provision  for payment of the debts and other  liabilities  of the Company,
     the holders of the Series A  Preferred  Stock shall be entitled to receive,
     out of the remaining assets of the Company,  the amount of ten cents ($.10)
     in cash for each share of Series A Preferred Stock, before any distribution
     shall be made to the holders of the Common Stock or any other capital stock
     of the  Company  expressly  made  junior  in  liquidation  to the  Series A
     Preferred Stock. If upon any liquidation,  dissolution or winding up of the
     Company  the  assets  of the  Company  available  for  distribution  to its
     stockholders shall be insufficient to pay the holders of shares of Series A
     Preferred  Stock and/or to the holders of other  series of preferred  stock
     ranking on parity on liquidation to the Series A Preferred  Stock, the full
     amounts to which they respectively shall be entitled, the holders of shares
     of Series A  Preferred  Stock  shall  share  ratably  with other  series of
     preferred  stock ranking on parity with the Series A Preferred Stock in any
     distribution of assets  according to the respective  amounts which would be
     payable in respect of the shares held by them upon such distribution if all
     amounts payable on or with respect to said shares were paid in full. In the
     event of any  liquidation,  dissolution  or winding up of the Company after
     payment shall have been made to the holders of Series A Preferred  Stock of
     the full amount to which they shall be entitled  as  aforesaid,  holders of
     any class or classes of stock ranking on liquidation junior to the Series A
     Preferred  Stock  shall be  entitled,  to the  exclusion  of the holders of
     shares of Series A Preferred  Stock, to share according to their respective
     rights and preferences,  in all remaining  assets of the Company  available
     for  distribution  to  its   stockholders.  

          (b) For purposes  hereof, a distribution of assets in any dissolution,
     winding up or liquidation shall not include (i) any consolidation or merger
     of the Company with or into any other  corporation,  (ii) any  dissolution,
     liquidation,  winding  up, or  reorganization  of the  Company  immediately

  
                                       16
<PAGE>



     followed  by  reincorporation  of another  corporation,  or (iii) a sale or
     other  disposition of all or  substantially  all of the Company's assets to
     another  corporation;  provided,  that in each case, effective provision is
     made in the  certificate  of  incorporation  of the resulting and surviving
     corporation  or otherwise for the  protection of the rights and priority of
     the  holders  of the  Series A  Preferred  Stock  such that the  rights and
     priority  are not  adversely  affected  thereby.  

          4. Ranking of Series A Preferred  Stock.  The Series A Preferred Stock
     shall rank senior to all shares of Common Stock and either  senior to or on
     parity with all other series of preferred  stock of the Company  authorized
     and issued hereafter. 

          5.  Convertibility.  

               (a) Conversion.  Each share of the Series A Preferred Stock shall
          be  convertible at the option of the holder at the office or agency of
          the transfer  agent for the Company for that purpose and at such other
          place or places, if any, as the Board of Directors may determine, into
          one (1) fully paid and  nonassessable  share of Common Stock only upon
          the following terms and conditions: 

                    (i) if the Company reports audited net income after taxes of
               $1,300,000  or greater for the fiscal year ending June 30,  1991,
               33,333.33  or 1/3 of the shares of the Series A  Preferred  Stock
               may be converted into 33,333.33  shares of Common Stock; 

                    (ii) if the Company  reports  audited net income after taxes
               of  $2,200,000  or greater  for the fiscal  year  ending June 30,
               1992,  an additional  33,333.33  shares of the Series A Preferred
               Stock may be converted  into  33,333.33  shares of Common  Stock;
               provided, that if the aggregate net income of the Company for the
               two  fiscal   years   ended  June  30,  1992  equals  or  exceeds
               $3,500,000, an aggregate of 66,666.66 or 2/3 of the shares of the
               Series A Preferred  Stock may be converted into 66,666.66  shares
               of Common Stock; and

                    (iii) if the Company  reports audited net income after taxes
               of  $2,800,000  or greater  for the fiscal  year  ending June 30,
               1993,  the remaining  33,333.33  shares of the Series A Preferred
               Stock may be converted  into  33,333.33  shares of Common  Stock;
               provided  that if the aggregate net income of the Company for the
               two  fiscal   years   ended  June  30,  1993  equals  or  exceeds
               $5,000,000,  any and all of the balance of the 100,000  shares of
               Series A Preferred  Stock may be converted  into shares of Common
               Stock, irrespective of the number of shares of Series A Preferred
               Stock  previously  subject  to  conversion.  

     6. Redemption.

          (a) Mandatory  Redemption.  Any remaining shares of Series A Preferred
     Stock will be  redeemed  by the  Company  thirty  (30) days  following  the
     completion of the Company's  audited  financial  statements  for the fiscal
     year ended June 30, 1993, at the  Redemption  Price of $.10 per share.  

          (b)  Redemption  Procedures.  At least ten (10) days but not more than
     twenty  (20) days prior to the date fixed for the  redemption  of shares of
     the Series A  Preferred  Stock,  a written  notice  shall be mailed to each

                                       17
<PAGE>

     holder of record of shares of Series A Preferred  Stock to be redeemed in a
     postage  prepaid  envelope  addressed  to such  holder  at his post  office
     address as shown on the records of the  Company,  notifying  such holder of
     the  redemption  of the number of such shares to be  redeemed,  stating the
     date  fixed  for  redemption  thereof  (hereinafter   referred  to  as  the
     "Redemption  Date"), the redemption price to be paid therefor,  and calling
     upon such holder to surrender to the Company on the Redemption  Date at the
     place  designated in such notice of redemption.  On or after the Redemption
     Date each holder of shares of Series A Preferred Stock to be redeemed shall
     be present and surrender its certificate or certificates for such shares to
     the  Company  at the place  designated  in such  notice and  thereupon  the
     redemption  price of such  shares  shall be paid to or on the  order of the
     person whose name appears on such  certificate or certificates as the owner
     thereof and each surrendered  certificate  shall be canceled.  In case less
     than all the shares represented by any such certificate are redeemed, a new
     certificate shall be issued  representing the unredeemed  shares.  From and
     after the Redemption  Date (unless  default shall be made by the Company in
     payment of the  redemption  price),  all rights of the  holders of Series A
     Preferred Stock as stockholders of the Company, except the right to receive
     the   redemption   price  thereof  upon  the   surrender  of   certificates
     representing  the same, shall cease and terminate and such shares shall not
     thereafter be  transferred  (except with the consent of the Company) on the
     books of the Company, and such shares shall not be deemed to be outstanding
     for any purposes whatsoever.

               Shares of Series A Preferred Stock redeemed pursuant hereto shall
          not be reissued.

     7. Authorization. This Certificate of Designation of Rights and Preferences
was authorized by the unanimous written consent of the Board of Directors and/or
a vote  in  favor  of the  filing  of  this  Certificate  with  the  appropriate
authorities  by a majority of the Board of  Directors  at a duly held meeting of
said Board of Directors.


                      Designation of Rights and Preferences
                                       of
                            Series B Preferred Stock

     That pursuant to authority  contained in the Articles of Incorporation  and
by-laws of the  Company,  the Board of  Directors  authorized  the issuance of a
series  of  Preferred  Stock,  to be  designated  as Series B  Preferred  Stock,
consisting of 20,000 shares, which shall have the following rights,  preferences
and limitations.

                TERMS AND PROVISIONS OF SERIES B PREFERRED STOCK

     1.  Dividends.  The  holders of the Series B  Preferred  Stock shall not be
entitled to receive any dividends.

     2. Voting  Rights.  The holders of the Series B Preferred  Stock shall not,
except as  required  by law or as set forth  herein,  have any right or power to
vote on any question or in any  proceeding or to be  represented on any question
or in any  proceeding  or to be  represented  at, or to  receive  notice of, any
meeting of stockholders.

                                       18
<PAGE>

     3. Liquidation.

          (a) In the event of any liquidation, dissolution, or winding up of the
     affairs of the Company,  whether  voluntary or otherwise,  after payment or
     provision  for payment of the debts and other  liabilities  of the Company,
     the holders of the Series B  Preferred  Stock shall be entitled to receive,
     out of the remaining assets of the Company,  the amount of ten cents ($.10)
     in cash for each share of Series B Preferred Stock, before any distribution
     shall be made to the holders of the Common Stock or any other capital stock
     of the  Company  expressly  made  junior  in  liquidation  to the  Series B
     Preferred Stock. If upon any liquidation,  dissolution or winding up of the
     Company  the  assets  of the  Company  available  for  distribution  to its
     stockholders shall be insufficient to pay the holders of shares of Series B
     Preferred  Stock and/or to the holders of other  series of preferred  stock
     ranking on parity on liquidation to the Series B Preferred  Stock, the full
     amounts to which they respectively shall be entitled, the holders of shares
     of Series B Preferred  Stock shall share  ratably  with holders of Series A
     Preferred  Stock and any other series of preferred  stock ranking on parity
     with the Series B Preferred Stock in any  distribution of assets  according
     to the  respective  amounts which would be payable in respect of the shares
     held by them upon  such  distribution  if all  amounts  payable  on or with
     respect to said shares were paid in full. In the event of any  liquidation,
     dissolution or winding up of the Company after payment shall have been made
     to the holders of Series B Preferred Stock of the full amount to which they
     shall be  entitled as  aforesaid,  holders of any class or classes of stock
     ranking on  liquidation  junior to the Series B  Preferred  Stock  shall be
     entitled,  to the  exclusion of the holders of shares of Series B Preferred
     Stock, to share according to their respective  rights and  preferences,  in
     all  remaining  assets of the Company  available  for  distribution  to its
     stockholders.

          (b) For purposes  hereof, a distribution of assets in any dissolution,
     winding up or liquidation shall not include (i) any consolidation or merger
     of the Company with or into any other  corporation,  (ii) any  dissolution,
     liquidation,  winding  up, or  reorganization  of the  Company  immediately
     followed  be  reincorporation  of another  corporation,  or (iii) a sale or
     other  disposition of all or  substantially  all of the Company's assets to
     another  corporation;  provided,  that in each case, effective provision is
     made in the  certificate  of  incorporation  of the resulting and surviving
     corporation  or otherwise for the  protection of the rights and priority of
     the  holders  of the  Series B  Preferred  Stock  such that the  rights and
     priority are not adversely affected thereby.

     4. Ranking of Series B Preferred  Stock. The Series B Preferred Stock shall
rank senior to all shares of Common Stock and either senior to or on parity with
all  other  series of  preferred  stock of the  Company  authorized  and  issued
hereafter  except for the outstanding  Series A Preferred Stock which shall rank
senior hereto.

     5.  Convertibility.  Each  share  of  Series  B  Preferred  Stock  shall be
convertible,  at any time  from  the  date of  issuance  through  and  including
December 31, 1993 (the  "Conversion  Period"),  at the option of the holder,  by
written  notice to the Company (the  "Conversion  Notice") into a minimum of one
(1) share of Company  Common  Stock and a maximum of ten (10)  shares of Company
Common Stock,  based upon the "average market price" (as defined in Section 3(c)
below)  of the  Company's  Common  Stock  immediately  prior  to the date of the
Conversion Notice.

                                       19
<PAGE>

               (i) In the event and to the  extent  that any  shares of Series B
          Preferred  Stock are not  converted  into Company  Common Stock by the
          expiration of the Conversion Period, such shares of Series B Preferred
          Stock shall  thereafter no longer be  convertible  into Company Common
          Stock,  and may  thereafter be redeemed in  accordance  with Section 6
          hereof.

               (ii) In the event that the "average  market  price" (as that term
          is hereinafter  defined) of the Company's  Common Stock is equal to or
          less than five ($5.00) dollars per share (the "Initial  Price"),  then
          each share of the Series B Preferred  Stock shall be convertible  into
          one full share of Common  Stock,  or an aggregate of 20,000  shares of
          Common  Stock  upon  conversion  of all  20,000  shares  of  Series  B
          Preferred  Stock.  In the event that the "average market price" of the
          Company's  Common Stock is in excess of the Initial Price  immediately
          prior to the date of the Conversion Notice, each share of the Series B
          Preferred  Stock  shall be  convertible  into one full share of Common
          Stock,  plus an additional 0.09 share of Common Stock in the event and
          to the extent that the average market price shall be five ($.05) cents
          greater  than  the  Initial  Price  immediately  prior  to the date of
          conversion,  and increased by an additional 0.09 share of Common Stock
          for each  incremental  five ($.05) cent increase in the average market
          price over the  Initial  Price;  provided,  that in no event shall the
          holders of the Series B  Preferred  Stock be  entitled  to convert one
          full share of Series B  Preferred  Stock into more than 10 full shares
          of Common Stock,  even if the average  market price shall be in excess
          of $10.00 per share  immediately  prior to the date of the  Conversion
          Notice. Accordingly, all 20,000 shares of the Series B Preferred Stock
          shall be  convertible  into  20,000  shares of Common  Stock,  plus an
          additional  1,800  shares of Company  Common Stock in the event and to
          the extent that the average  market  price shall be five ($.05)  cents
          greater  than  the  Initial  Price  immediately  prior  to the date of
          conversion,  and  increased  by 1,800  shares of Common Stock for each
          incremental  five ($.05) cent  increase in such  average  market price
          over the Initial Price;  provided,  that in no event shall the holders
          of the Series B  Preferred  Stock be  entitled  to convert  all 20,000
          shares of Series B Preferred  Stock into more than  200,000  shares of
          Common Stock,  even if the average  market price shall be in excess of
          $10.00 immediately prior to the date of the Conversion Notice.

               (iii) The term "average  market price" as of any conversion  date
          means either: (i) the mathematical  average of the daily closing (last
          trade)  prices of a share of Company  Common  Stock,  as traded in the
          over the  counter  market (or,  if listed on any  national  securities
          exchange,  then on such exchange over any consecutive five (5) trading
          days during the thirty (30) trading days immediately prior to the date
          of the  Conversion  Notice;  or (ii) if shares of Common  Stock of the
          Company are not then publicly  traded,  the lesser of either:  (A) the
          price per share of such Common Stock which any  financially  reputable
          third person,  firm or corporation  not otherwise  affiliated with the
          Company is then willing to pay pursuant to any firm written offer made
          to the Company or its  stockholders,  or (B) the fair market  value of
          one  share  of  Common  Stock  of the  Company  as  determined  by any
          investment  banking  firm  retained  for such  purpose by the Board of
          Directors of the Company.

                                       20
<PAGE>


     6. Redemption.

          (a) Mandatory Redemption. In the event and to the extent any shares of
     Series B Preferred Stock are not converted into the Company's  Common Stock
     by the  expiration  of the  Conversion  Period,  such  shares  of  Series B
     Preferred  Stock may thereafter be redeemed at the lesser of: (i) $2.50 per
     share of Series B Preferred  Stock, or (ii) the book value per share of the
     Company's  then  outstanding  Common Stock,  at any time within thirty (30)
     days following  written notice from the Company to the holder of the Series
     B Preferred Stock, unless sooner converted.

          (b) Redemption Procedures.  At least 10 days but not more than 30 days
     prior to the date  fixed  for the  redemption  of  shares  of the  Series B
     Preferred  Stock, a written notice shall be mailed to each holder of record
     of shares of Series B Preferred  Stock to be redeemed in a postage  prepaid
     envelope  addressed  to such holder at his post office  address as shown on
     the records of the Company,  notifying such holder of the redemption of the
     number of such shares to be redeemed, stating the date fixed for redemption
     thereof (hereinafter  referred to as the "Redemption Date"), the redemption
     price to be paid therefor, and calling upon such holder to surrender to the
     Company on the  Redemption  Date at the place  designated in such notice of
     redemption. On or after the Redemption Date each holder of shares of Series
     B  Preferred  Stock to be  redeemed  shall be  present  and  surrender  its
     certificate  or  certificates  for such  shares to the Company at the place
     designated in such notice and thereupon the redemption price of such shares
     shall be paid to or on the order of the person  whose name  appears on such
     certificate  or  certificates  as the owner  thereof  and each  surrendered
     certificate shall be canceled. In case less than all the shares represented
     by any such  certificate are redeemed,  a new  certificate  shall be issued
     representing  the unredeemed  shares.  From and after the  Redemption  Date
     (unless  default shall be made by the Company in payment of the  redemption
     price),  all  rights  of  the  holders  of  Series  B  Preferred  Stock  as
     stockholders  of the  Company,  except the right to receive the  redemption
     price thereof upon the  surrender of  certificates  representing  the same,
     shall  cease  and  terminate  and  such  shares  shall  not  thereafter  be
     transferred  (except  with the consent of the  Company) on the books of the
     Company,  and such  shares  shall not be deemed to be  outstanding  for any
     purpose whatsoever.

          Shares of Series B Preferred Stock redeemed  pursuant hereto shall not
     be reissued.

     7. Authorization. This Certificate of Designation of Rights and Preferences
was authorized by the unanimous written consent of the Board of Directors and/or
a vote  in  favor  of the  filing  of  this  Certificate  with  the  appropriate
authorities  by a majority of the Board of  Directors  at a duly held meeting of
said Board of Directors.

                                       21

<PAGE>

                      Designation of Rights and Preferences
                                       of
                            Series C Preferred Stock


     That pursuant to authority  contained in the  Certificate of  Incorporation
and  By-laws of the  Corporation,  the Board of  Directors  has  authorized  the
issuance of a separate series of the  Corporation's  preferred  stock, par value
$0.10 per share (the  "Preferred  Stock"),  to be designed as Series C Preferred
Stock,  consisting  of 55,000  shares,  which shall have the  following  rights,
preferences and limitations.

                TERMS AND PROVISIONS OF SERIES C PREFERRED STOCK

     1.  Dividends.  Subject to the rights of holders of any shares of Preferred
Stock ranking  senior to the shares of Series C Preferred  Stock and the holders
of any other class or series of capital stock entitled to a preference  over the
Series C Preferred Stock with respect to dividends, the holders of shares of the
Series C Preferred  Stock,  in  preference to the holders of Common Stock and of
any other stock junior to Series C Preferred Stock, shall be entitled to receive
cumulative  preferential  cash  dividends  out of the  funds of the  Corporation
legally  available  therefor,  as and when declared by the Board of Directors of
the Corporation, in an amount of $7.00 per share, and no more, payable quarterly
at the rate of $1.75 per share, on the last days of March,  June,  September and
December in each year,  such  dividends to cumulate from the date of issuance of
such shares.  No dividends  (except  dividends payable in Common Stock) shall be
paid on the Common Stock or other stock  junior to the Series C Preferred  Stock
if dividends on the Series C Preferred Stock are in arrears.

     2. Voting Rights.

          (a) The holders of the Series C  Preferred  Stock shall be entitled to
     notice of any meeting of  stockholders  of the  Corporation and to one vote
     per share of Series C Preferred Stock on any matter on which holders of the
     Common Stock are entitled to vote. As to any such matter the holders of the
     Series C Preferred  Stock  shall vote with the holders of the Common  Stock
     and not as a  separate  class.  

          (b) If any time dividends on the Series C Preferred  Stock shall be in
     arrears in an amount equal to or greater than $3.50 per share,  the holders
     of the Series C Preferred  Stock  shall be  entitled to (i) to elect,  at a
     meeting  to be called  and held  within 90 days after the date on which the
     arrearage  first equals $3.50 per share, by a majority of the votes cast in
     person or by proxy by the  holders of the  Series C  Preferred  Stock,  one
     additional member of the Board of Directors of the Corporation, and (ii) at
     each  succeeding  annual meeting of  stockholders at which the term of such
     director  terminates,  to  elect  in the same  manner  a  successor  to the
     director  so  elected  until  full  cumulative  dividends  on the  Series C
     Preferred  Stock,  for all dividend  periods  ending prior to such meeting,
     shall have been paid or set apart for payment.  

          (c) The  Corporation  shall not  issue any class or series of  capital
     stock with  provisions  granting any  preference  as to dividends or rights
     upon  liquidation  over the  holders of Series C Preferred  Stock,  or pari
     passu as to  dividends or rights upon  liquidation  with the holders of the
     Series C Preferred Stock, unless such issuance shall have been approved, in
     advance,  at a meeting  called and held for such purpose,  by not less than

                                       22
<PAGE>

     two-thirds  of the votes  cast in person or in proxy by the  holders of the
     Series C Preferred Stock at such meeting. 

          3. Liquidation.

          (a) In the event of any liquidation,  dissolution or winding up of the
     affairs of the  Corporation,  whether  voluntary or otherwise  (hereinafter
     referred to as a "Liquidation"),  after payment or provision for payment of
     the debts and other  liabilities  of the  Corporation,  the  holders of the
     Series C Preferred Stock shall be entitled to receive, out of the remaining
     assets of the  Corporation,  an amount equal to the  Liquidation  Price (as
     hereinafter  defined) plus all unpaid  cumulative  dividends,  in cash, for
     each share of Series C Preferred Stock,  before any  distribution  shall be
     made to the holders of the Common Stock or any other  capital  stock of the
     Corporation  expressly made junior in liquidation to the Series C Preferred
     Stock.  If upon  the  Liquidation  of the  Corporation  the  assets  of the
     Corporation available for distribution to the holders of shares of Series C
     Preferred  Stock and to the holders of any other series of preferred  stock
     ranking on a parity on such  Liquidation  with the Series C Preferred Stock
     shall be  insufficient  to pay the full amounts to which they  respectively
     shall be  entitled,  the  holders of Series C  Preferred  Stock shall share
     ratably with the holders of any class or series of preferred  stock ranking
     on a  parity  with the  Series C  Preferred  Stock in any  distribution  of
     assets, such distribution to be allocated among the holders of such classes
     or series of preferred  stock in  accordance  with the  respective  amounts
     which  would be payable  in  respect  of the shares  held by them upon such
     distribution  if all amounts payable on or with respect to said shares were
     paid in full. In the event of the  Liquidation  of the  Corporation,  after
     payment shall have been made to the holders of the Series C Preferred Stock
     of the full amount to which they shall be entitled as aforesaid, holders of
     any class or classes of stock  ranking  on such  Liquidation  junior to the
     Series C Preferred Stock shall be entitled, to the exclusion of the holders
     of  shares  of  Series  C  Preferred  Stock,  to share  according  to their
     respective  rights  and  preferences,   in  all  remaining  assets  of  the
     Corporation  available  for  distribution  to  its  stockholders.  

          (b) For purposes  hereof,  a distribution of assets in any Liquidation
     shall not include (i) any  consolidation  or merger of the Corporation with
     or into any other corporation, (ii) liquidation,  dissolution,  winding up,
     or  reorganization  of the  Corporation  that is  immediately  followed  by
     reincorporation of another corporation with all or substantially all of the
     assets of the Corporation,  or (iii) a sale or other  disposition of all or
     substantially  all of the  Corporation's  assets  to  another  corporation;
     provided,   that  in  each  case,  effective  provision  is  made,  in  the
     certificate of incorporation  of the resulting or surviving  corporation or
     otherwise,  for the  protection  of the  holders of the Series C  Preferred
     Stock such that the rights and priority of such  holders are not  adversely
     affected hereby.  

          (c) The "Liquidation  Price" as such term is used herein shall be $100
     per share of Series C  Preferred  Stock.  

     4.  Ranking of Series C Preferred  Stock.  In respect of dividends or other
distributions,  liquidation,  or otherwise,  the Series C Preferred  Stock shall
rank (i)  senior  to all  shares of  Common  Stock  and to all  other  series of
preferred  stock of the  Corporation  authorized  and issued  hereafter and (ii)
junior to all presently  outstanding  shares of the Series A Preferred Stock and
on a  parity  with any  outstanding  shares  of  Series B  Preferred  Stock.  

     5.  Convertibility.  The holders of Series C Preferred Stock shall not have
any right to convert such shares into,  or exchange  such shares for,  shares of
any other  class or of any other  series  of any class of  capital  stock of the
Corporation.

                                       23

<PAGE>

     6.  Redemption.  The  Corporation  shall  redeem or shall have the right to
redeem shares of Series C Preferred  Stock only in accordance with the following
provisions.

          (a)  Mandatory.  In the  event of a  merger  or  consolidation  of the
     Corporation with one or more other corporations,  excluding,  however,  any
     merger or consolidation following which the stockholders of the Corporation
     (as they existed  immediately prior to the effective time of such merger or
     consolidation)   exercise  a  controlling  interest  in  the  surviving  or
     resulting corporation  (determined  immediately after the effective time of
     such  merger or  consolidation)  (any such  merger or  consolidation  being
     herein called a "change-in-control  transaction"),  the Corporation, or its
     successor in interest as the result of such change-in-control  transaction,
     shall redeem all outstanding  shares of the Series C Preferred Stock out of
     funds legally available for such purpose.

          (b) The  Redemption  Price.  The  redemption  price for each  share of
     Series C Preferred Stock redeemed pursuant to subparagraph (a) above, shall
     be an amount  equal to the  Liquidation  Price plus all  accrued and unpaid
     cumulative  dividends  thereon  to  the  date  fixed  for  redemption  (the
     "Redemption Price").

          (c) Procedure.  In the event of a redemption  pursuant to subparagraph
     (a), above,  the Corporation (or its successor in interest as the result of
     the  change-of-control  transaction),  not  more  than  30 days  after  the
     effective time of such  change-of-control  transaction,  shall give written
     notice, by first class mail with postage prepaid,  to each holder of record
     of shares of Series C  Preferred  Stock,  at the  address of such holder as
     shown on the stock records of the Corporation, notifying such holder of the
     redemption,  stating the date fixed for redemption (which shall be not more
     than 60 days after the effective time of the change-of-control  transaction
     and is herein called the "Redemption  Date") and calling upon the holder to
     surrender  to  the  Corporation  on  the  Redemption  Date,  at  the  place
     designated in such notice of redemption,  the  certificates  evidencing the
     shares to be  redeemed.  On or after  the  Redemption  Date each  holder of
     shares  of  Series C  Preferred  Stock  shall  present  and  surrender  the
     certificate or certificates for such shares to the Corporation at the place
     designated  in such notice,  and  thereupon  the  redemption  price of such
     shares shall be paid to or on the order of the person whose name appears on
     such certificate or certificates as the owner thereof, and each surrendered
     certificate shall be cancelled.  From and after the Redemption Date (unless
     the  Corporation  or its successor in interest  shall default in payment of
     the  redemption  price),  all rights of the  holders of Series C  Preferred
     Stock as stockholders of the  Corporation,  except the right to receive the
     Redemption  Price  thereof (and,  if the  Corporation  shall default in the
     payment of the Redemption  Price,  interest  thereon at a rate equal to the
     prime  rate of  Citibank  N.A.  plus  three  per cent from the date of such

                                       24

<PAGE>

     default to the date of  payment)  upon the  surrender  of the  certificates
     representing  the same, shall cease and terminate and such shares shall not
     thereafter be  transferred  (except with consent of the  Corporation or its
     successor  in interest)  on the books of the  Corporation,  and such shares
     shall not be deemed to be outstanding for any purpose whatsoever.

          (d) No  Reissuance.  Shares  of  Series  C  Preferred  Stock  redeemed
     pursuant hereto shall not be reissued.  

     7. Authorization. This Certificate of Designation of Rights and Preferences
was authorized,  by a vote in favor of the filing of this  Certificate  with the
appropriate  authorities,  by a  majority  of the Board of  Directors  at a duly
called and held meeting of said Board of Directors.

     IN  WITNESS  WHEREOF,  the  Corporation  has  caused  this  Certificate  of
Correction  to be  executed  by its duly  authorized  officer  this  20th day of
January, 1999.

                                            VALLEY SYSTEMS, INC.



                                            By:  /s/ Ed Strickland
                                               _________________________________
                                                     Ed Strickland, President

                                       25





                           CERTIFICATE OF ELIMINATION
                                       OF
                            SERIES A PREFERRED STOCK
                                       AND
                            SERIES B PREFERRED STOCK
                                       OF
                              VALLEY SYSTEMS, INC.

                       (Pursuant to Section 151(g) of the
                        Delaware General Corporation Law)

     Valley  Systems,  Inc., a  corporation  organized  and  existing  under the
General Corporation Law of the State of Delaware (the "Corporation") does hereby
certify that the following  resolutions  respecting the Series A Preferred Stock
and Series B Preferred  Stock were duly  adopted by the  Corporation's  Board of
Directors:

               WHEREAS, no shares of the Corporation's  Series A Preferred Stock
          or  Series B  Preferred  Stock  are  outstanding  and no shares of the
          Series A Preferred  Stock or Series B  Preferred  Stock will be issued
          subject  to the  certificate  of  designations  previously  filed with
          respect to the Series A Preferred Stock and Series B Preferred Stock;

               NOW,  THEREFORE IT IS HEREBY  RESOLVED,  that the officers of the
          Corporation be, and each of them is hereby, authorized,  empowered and
          directed to cause a  certificate  of  elimination  to be executed  and
          filed with the Secretary of the State of Delaware  pursuant to Section
          151(g) of the Delaware  General  Corporation Law in order to eliminate
          from the  Corporation's  certificate of incorporation  all matters set
          forth in the certificate of designations  with respect to the Series A
          Preferred Stock and Series B Preferred Stock.

     IN WITNESS  WHEREOF,  the  Corporation  has caused this  Certificate  to be
signed by its duly authorized officer this 20th day of January, 1999.

                                  VALLEY SYSTEMS, INC.



                                  By:/s/ Ed Strickland
                                     ____________________________________
                                         Ed Strickland, President






                            CERTIFICATE OF AMENDMENT
                                       OF
                          CERTIFICATE OF INCORPORATION
                                       OF
                              VALLEY SYSTEMS, INC.


     Valley  Systems,  Inc., a corporation  organized and existing  under and by
virtue  of  the  General   Corporation   Law  of  the  State  of  Delaware  (the
"Corporation"),

DOES HEREBY CERTIFY:

     1.   The Certificate of  Incorporation of the Corporation is hereby amended
          by  striking  out the  Article  numbered  FIRST in its  entirety,  and
          substituting in lieu thereof, the following new Article:

                    "FIRST:  The  name  of the  Corporation  is VSI  Liquidation
                    Corp."

      2.  The amendment of the Certificate of Incorporation herein certified was
          duly adopted in accordance  with the  provisions of Section 242 of the
          Delaware  General  Corporation  Law  (i) by  the  Written  Consent  of
          Majority  Stockholders  dated  December  11,  1998  and  (ii)  by  the
          Unanimous Consent of the Board of Directors dated December 11, 1998.

     IN WITNESS  WHEREOF,  the  Corporation  has caused this  Certificate  to be
signed by its President  and, such  authorized  officer hereby  declares,  under
penalty of perjury under the laws of the State of Delaware,  that he signed this
Certificate  in the official  capacity set forth  beneath his signature and that
the  statements  set forth in this  Certificate  are true and correct of his own
knowledge this 20th day of January 1999.



                                     By:/s/ Ed Strickland
                                        __________________________________
                                            Ed Strickland, President



<TABLE> <S> <C>

<ARTICLE>                     5
        

<S>                           <C>

       

<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>               JUN-30-1999
<PERIOD-END>                    DEC-31-1998
<CASH>                              222,800
<SECURITIES>                              0
<RECEIVABLES>                     5,178,024
<ALLOWANCES>                        125,000
<INVENTORY>                               0
<CURRENT-ASSETS>                 13,178,613
<PP&E>                           21,393,917
<DEPRECIATION>                   11,399,527
<TOTAL-ASSETS>                   23,515,503
<CURRENT-LIABILITIES>             3,302,268
<BONDS>                                   0
                     0
                           5,500
<COMMON>                             79,066
<OTHER-SE>                       12,541,218
<TOTAL-LIABILITY-AND-EQUITY>     23,515,503
<SALES>                          13,536,876
<TOTAL-REVENUES>                 13,536,876
<CGS>                             8,464,830
<TOTAL-COSTS>                     8,464,830
<OTHER-EXPENSES>                          0
<LOSS-PROVISION>                          0
<INTEREST-EXPENSE>                  303,623
<INCOME-PRETAX>                   1,479,691
<INCOME-TAX>                    (5,985,000)
<INCOME-CONTINUING>               7,464,691 
<DISCONTINUED>                            0
<EXTRAORDINARY>                           0
<CHANGES>                                 0
<NET-INCOME>                      7,464,691
<EPS-PRIMARY>                           .92
<EPS-DILUTED>                           .92
        

        

</TABLE>


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