ERD WASTE CORP
10KSB, 1996-05-15
REFUSE SYSTEMS
Previous: SEMICONDUCTOR LASER INTERNATIONAL CORP, 10QSB, 1996-05-15
Next: TRICO MARINE SERVICES INC, S-1MEF, 1996-05-15



                       SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549

                                   FORM 10-KSB


 X       ANNUAL REPORT UNDER SECTION 13 OR 15(D)
         OF THE SECURITIES EXCHANGE ACT OF 1934

         For the Fiscal Year Ended January 31, 1996

____     TRANSITION REPORT UNDER SECTION 13 OR 15(D) OF
         THE SECURITIES EXCHANGE ACT OF 1934

         For the transition period from ________ to ________

                          COMMISSION FILE NO.: 33-76200
                                               --------


                                 ERD WASTE CORP.
                 ----------------------------------------------
                 (NAME OF SMALL BUSINESS ISSUER IN ITS CHARTER)


           Delaware                                  13-3121813
- -------------------------------                      -------------------
(STATE OR OTHER JURISDICTION OF                      (I.R.S. EMPLOYER
INCORPORATION OR ORGANIZATION)                       IDENTIFICATION NO.)


937 E. Hazelwood Ave., Building 2, Rahway, New Jersey           07065
- -----------------------------------------------------           -----
(ADDRESS OF PRINCIPAL EXECUTIVE OFFICES)                        (ZIP CODE)


Issuer's telephone number: (908) 381-9226

Securities registered under Section 12(b) of the Exchange Act:

                                                           Name of Each Exchange
Title of Classes                                           on Which Registered

Common Stock, $.001 par value                              NASDAQ - NMS



Securities registered under Section 12(g) of the Exchange Act: NONE






<PAGE>




         Check whether the issuer (1) filed all reports  required to be filed by
Section 13 or 15(d) of the  Exchange  Act during the past 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
    ---   ---

         Check if  disclosure  of  delinquent  filers in response to Item 405 of
Regulation S-B is not contained in this Form 10-KSB,  and no disclosure  will be
contained,  to the  best of  Registrant's  knowledge,  in  definitive  proxy  or
information statements incorporated by reference in Part III of this Form 10-KSB
or any amendment to this Form 10-KSB. [ ]

Issuer's revenues for its most recent fiscal year:  $15,216,098

         As of May 1, 1996  Registrant  had  5,832,782  shares  of Common  Stock
outstanding  ($.001 par value).  On that date, the aggregate market value of the
Common Stock held by persons  other than those who may be deemed  affiliates  of
Registrant  was  $27,710,776  (based on the average of the reported high and low
sales prices on NASDAQ on such date).

         Transitional Small Business Disclosure Format (check one):

Yes   No  X
   ---   ---

         DOCUMENTS  INCORPORATED BY REFERENCE:  Certain portions of Registrant's
Prospectus dated May 17, 1996,  filed as part of its  Registration  Statement on
Form SB-2  (Registration No. 33-76200),  are incorporated by reference into Part
III of this report.







<PAGE>



ITEM 1                   BUSINESS

(a) BUSINESS DEVELOPMENT.

                ERD Waste Corp.  (the "Company") has been engaged in business as
a diversified  waste  management  company  specializing  in the  management  and
disposal of municipal solid waste, non-hazardous industrial and commercial solid
waste, and hazardous waste.  The Company  incinerates  municipal solid waste and
non-hazardous industrial and commercial solid waste, utilizes the steam produced
thereby to cogenerate electricity, and provides brokerage, advisory, consulting,
and  technical  services  to  generators  of  waste.  In  addition  to its waste
incineration operations, the Company operates a transfer station located in East
Chicago,  Indiana,  for the packaging and transfer of  non-hazardous  waste. The
Company also operates a manufacturing facility in Bedford Park, Illinois,  which
manufactures absorbent materials for commercial and industrial waste control.


Background

                The  Company  was  formed  in May  1992 and  initially  provided
brokerage,  consolidation,  and other services to generators,  transporters, and
brokers of non-hazardous industrial and commercial solid waste. At such time the
Company's  ability to provide such  services was  dependent  primarily  upon the
Company's ability to arrange for the incineration of waste at a facility located
in Long Beach, New York (the "Facility")  pursuant to a long-term  contract with
Long Beach Recycling and Recovery Corp. ("LBRR"),  which was then owned by third
parties  unaffiliated  with the Company.  In February 1993,  present  management
assumed  control of the  Company  and  proceeded  to reduce  overhead,  increase
marketing  efforts,  and  develop  a  working  relationship  with  the New  York
Department  of  Environmental   Conservation   ("NYDEC"),   which  is  primarily
responsible for the regulation of waste and incineration companies.


1995 Initial Public Offering

                In May, 1995, the Company consummated an initial public offering
of its common stock (the "IPO"). The net proceeds to the Company of the offering
was approximately $11,000,000.


Acquisitions

                On April 1, 1994, the Company  acquired  Environmental  Controls
Technology,  Inc., an Illinois  corporation  ("ECT"),  and changed ECT's name to
Environmental  Resources and Disposal of Illinois,  Inc.  ("ERDI")).  On July 1,
1994,  the  Company  assumed  the  management  of  the  Facility  pursuant  to a
management  agreement  with LBRR and in August  1994 the  Company  acquired  the
Facility through the acquisition of the capital stock of C&J  Enterprises,  Inc.
("C&J"), the parent of LBRR. Since the consummation of the C&J Acquisition,  the
Company made substantial repairs and upgrades to the Facility. Shortly after the
consummation  of the IPO,  $7,000,000  of the  proceeds  were used to  purchase,
through the Company's wholly owned subsidiary, Environmental Waste Incineration,
Inc.  ("EWII"),  $12,335,000 of Industrial Revenue Bonds (the "Bonds") issued by
the Nassau County Industrial  Development Agency in favor of LBRR. All of LBRR's
assets were pledged as collateral  security for the payment of the Bonds. As the
purchaser  of the Bonds,  EWII  acquired a  security  interest  in all of LBRR's
assets.  In August,  1995,  all of the assets of LBRR were  transferred  to EWII
pursuant to a  non-judicial  foreclosure.  EWII  accepted  the transfer of those
assets  pursuant  to the  foreclosure  in  lieu  of  payment  on the  Bonds  and
extinguished LBRR's obligation on the Bonds, which was in excess of $12,335,000.
LBRR no longer has any assets and does no business.  Since the foreclosure,  all
the operations at the Facility have been conducted by EWII.

                In October,  1995 the Company,  through its subsidiary Absorbent
Manufacturing & Technology,  Inc. ("AMTI"),  purchased  substantially all of the
assets of Environmental  Absorbent  Technologies,  Inc.  ("EATI"),  an absorbent
materials manufacturer, in consideration of an aggregate of 45,282 shares of the
Company's  Common Stock,  the assumption of certain of EATI's accounts  payable,
the assumption of EATI's payroll expenses and taxes of EATI's




<PAGE>



employees up to $18,000 and up to an  additional  6,250 shares of the  Company's
Common Stock based on the earnings of the Company in 1997, 1998 and 1999.


Current Operations

                Currently,  the Company,  through EWII,  owns and operates a 200
ton per day rated capacity  incineration  and  cogeneration  facility located in
Long  Beach,  New York  (the  "Facility"),  at  which  the  Company  incinerates
municipal solid waste and  non-hazardous  industrial and commercial solid waste.
The Company  incinerates  substantially  all of the municipal solid waste of the
City of Long  Beach,  New York  under a  contract  which  expires  in  2007.  In
addition,  the Facility incinerates waste from other municipal and private waste
generators  located in the State of New York, 15 other states in the eastern and
midwestern United States, and Canada.  Since the Facility's operating permits do
not  restrict  the  geographic  origin of this waste,  the Company has entered a
niche market in which  certain types of industrial  and  commercial  solid waste
deemed  non-hazardous  under the laws of the State of New York, are  transported
from  locations  outside  of New York  State  to the  Facility,  where  they are
consolidated,  and incinerated in accordance with  applicable  state  regulatory
guidelines.  The Company utilizes steam produced in the incineration  process to
generate  electricity  which  is  sold  to  the  Long  Island  Lighting  Company
("LILCO"), the local electric utility.

                The  Company,  together  with  its  subsidiary,  ERDI,  provides
brokerage,  advisory,  consulting,  and  technical  services  to  generators  of
non-hazardous  industrial and commercial  solid waste and hazardous  waste.  The
focus of the  Company's  service  business  is to provide  cost-effective  waste
management  solutions  to its  clients  by (i)  training  clients  to  implement
non-hazardous and hazardous waste preparation techniques designed to lower waste
disposal costs,  (ii) utilizing the Company's  proprietary  computer database to
determine the optimal hazardous waste disposal solution,  and (iii) coordinating
all aspects of the removal and disposal of the client's waste and arranging with
one or more  qualified  waste  transporters  for  delivery  from  the  point  of
generation,  through  other  jurisdictions,  if  necessary,  to the Facility for
incineration  or to  other  facilities  for  incineration,  recycling,  or other
disposal.

                Since  October,  1995,  the Company has been  operating the AMTI
business of manufacturing  absorbent materials for commercial and industrial use
in connection  with waste  cleanup.  The Company  also,  in October 1995,  began
operating a waste transfer station in East Chicago,  Indiana. The waste transfer
station receives non-hazardous waste, consolidates the materials and sends it to
more permanent disposal sites.


RECENT DEVELOPMENTS

Acquisition of Environmental Services of America, Inc.

                In January,  1996, the Company and its newly formed  subsidiary,
ENSA  Acquisition Corp ("EAC") entered into an agreement and plan of merger (the
"Original  Merger  Agreement")  whereby  EAC  would  be  merged  with  and  into
Environmental  Services of America,  Inc. ("ENSA"), a diversified  environmental
services  company  specializing in the  identification,  management,  treatment,
transportation and disposal of hazardous and non-hazardous waste, remediation of
hazardous  waste  sites,  air  quality  testing  and  monitoring   services  and
equipment,  and consulting and technical  support services related to all of the
foregoing.  In April,  1996,  the  Original  Merger  Agreement  was  amended and
restated in its entirety and is discussed below, as amended and restated.

                Simultaneously   with  the  execution  of  the  Original  Merger
Agreement and in  contemplation  of the acquisition of ENSA by the Company,  the
Company  executed a securities  purchase  agreement  (the  "Securities  Purchase
Agreement")  providing  for the  loan by the  Company  to ENSA of  $500,000  for
working capital purposes (the "Bridge Loan"). The Securities  Purchase Agreement
also provided for the issuance to the Company of 500,000  shares of common stock
of ENSA ("ENSA Common Stock"),  which were placed in escrow pending repayment of
amounts  due under the Bridge Loan or the  consummation  of the  acquisition  of
ENSA.

                In April,  1996, the Company,  EAC and ENSA amended the Original
Merger  Agreement  pursuant to an Amended  and  Restated  Agreement  and Plan of
Merger (the "Merger Agreement"). In order to facilitate the



                                        2

<PAGE>



acquisition  of ENSA and  pursuant  to the terms of the  Merger  Agreement,  the
Company and EAC launched a tender  offer (the  "Offer") on April 4, 1996 for the
purchase of ENSA Common Stock at a purchase price of $1.66 per share.  On May 1,
1996, after receiving  tenders of in excess of 90% of the issued and outstanding
shares of ENSA Common Stock,  the Company  successfully  closed the Offer and on
May 6, 1996 the Company purchased those shares at an aggregate purchase price of
$5,865,967. Simultaneously with its entry into the Merger Agreement, the Company
entered into a stock purchase  agreement (the "Stock Purchase  Agreement")  with
the holders of more than 90% of each class of preferred stock of ENSA (the "ENSA
Preferred  Stock").  The Company closed the Stock  Purchase  Agreement on May 6,
1996.  The  aggregate  purchase  price for the  shares of ENSA  Preferred  Stock
purchased pursuant to the Stock Purchase  Agreement was $1,253,614.  The Company
contemplates  the  completion of the merger of EAC into ENSA in the near future,
which merger would make ENSA a wholly owned subsidiary of the Company.


Acquisition Financing

                In order to  partially  finance the  purchase of the ENSA Common
Stock and ENSA Preferred  Stock,  in April,  1996,  the Company  obtained a $7.5
revolving  credit  facility (the  "Revolving  Facility") from Chemical Bank (the
"Bank")  pursuant to a loan  agreement (the "Loan  Agreement"),  dated March 29,
1996. The Loan Agreement  provides,  among other things,  for the payment by the
Company  of a  commitment  fee,  payable  monthly,  computed  at the rate of one
quarter of one percent  (1/4%) per annum  (computed on the actual number of days
elapsed  over 360 days) on the average  daily  unused  amount of the Bank's $7.5
million  commitment.  Revolving  loans  in  respect  of the  Revolving  Facility
("Revolving  Loans")  shall be, at the Company's  request,  either (i) Alternate
Base Rate Loans (as defined)  which bear  interest  calculated  at the Alternate
Base Rate (as defined)  plus one half of one percent  (1/2%) or (ii)  Eurodollar
Loans (as defined) which bear interest calculated at the adjusted LIBOR Rate (as
defined) plus three and one half percent (3 1/2%)(or a combination thereof).

                The Loan Agreement  provides for the granting by the Company and
each of EAC, LBRR,  C&J,  EWII,  ERDI,  AMTI, ERD Waste Corp.  (Indiana) and ERD
Management Corp. (collectively, the "Subsidiaries") of a first priority security
interest  in all of the  Company's  and the  Subsidiaries'  present  and  future
accounts,  contract rights, chattel paper, general intangibles,  instruments and
documents then owned or thereafter acquired,  and in all machinery and equipment
acquired  by the  Company  and the  Subsidiaries  after  the  date  of the  Loan
Agreement.

                Subject  to the  terms  of the  Loan  Agreement,  the  Revolving
Facility will be available until April 1, 1998 (the "Conversion Date"), at which
time,  all  outstanding  principal  and  accrued  interest  under the  Revolving
Facility shall be due and payable.  At that time, the Company may, upon request,
be granted a term loan (the "Term Loan") in an amount equal to the lesser of the
Bank's  Commitment (as defined) or the aggregate  principal  amount of Revolving
Loans  then  outstanding.  The  maturity  date of the  Term  Loan  is the  third
anniversary date of the Conversion Date. The proceeds of the Term Loan are to be
used by ERD  exclusively to satisfy  obligations to the Bank under any Revolving
Loans existing at the Conversion Date.

                The  Loan   Agreement   contains   traditional   and   customary
representations,  warranties,  events of default and indemnification  provisions
and  traditional  and  customary  conditions  to the making  advances  under the
Revolving Facility.

                It is anticipated that the indebtedness  incurred by the Company
under the Loan Agreement will be repaid from funds  generated  internally by the
Company and its  subsidiaries  and from other sources.  No final  decisions have
been  made  concerning  the  method  the  Company  will  employ  to  repay  such
indebtedness.  Such decisions will be based on the Company's review from time to
time of the  advisability  of  particular  actions,  as  well  as on  prevailing
interest rates and financial and other economic conditions.

                The foregoing  summary of the Loan Agreement is qualified in its
entirety by  reference to the text of the Loan  Agreement,  which is filed as an
exhibit to the Company's  report on Form 8-K, filed on April 17, 1996,  which is
incorporated herein by reference.





                                        3

<PAGE>




(b) BUSINESS OF ISSUER

Industry Background

                The waste  disposal  market  has two basic  segments:  municipal
waste,  generated  primarily  by  residences,  institutions  and  non-industrial
commercial business activity, and industrial waste. The industrial waste segment
is further  divided into  hazardous  and  non-hazardous  waste.  These terms are
defined by various federal,  state, county, and municipal environmental laws and
the regulations issued by the agencies in response to technological advances and
increased concerns over environmental issues. The proper management and disposal
of waste has become a major issue of national  public  concern in recent  years.
Over the last several years,  relatively few new disposal  facilities  have been
opened,  because,  among other  things,  of  substantial  capital  requirements,
increased  federal,   state,  county  and  municipal  regulatory   requirements,
increased  governmental  monitoring,  requirements  of financial  assurance from
owners of waste  treatment  facilities  and other barriers to entering the waste
disposal business. See Item 1(b) "Competition" and "Environmental Regulation."


General

                The Company incinerates  municipal solid waste and non-hazardous
industrial and commercial  solid waste,  utilizes the steam produced  thereby to
cogenerate  electricity,  and  provides  brokerage,  advisory,  consulting,  and
technical services to generators of waste. In addition to its waste incineration
and  electricity  cogeneration  operations,  the  Company  owns and  operates  a
transfer  station  located  in East  Chicago,  Indiana,  for the  packaging  and
transfer of  non-hazardous  waste.  The Company  also  operates a  manufacturing
facility in Bedford Park, Illinois,  which manufactures  absorbent materials for
commercial and industrial use in connection with waste cleanup.

                For the fiscal  year ended  January 31,  1996  ("fiscal  1996"),
incineration  services constituted  approximately 53.27% of the Company's sales,
cogeneration  of  electricity  constituted  approximately  5.03% of such  sales,
consulting services and brokerage of waste constituted  approximately  30.17% of
such sales,  transfer  facility  services  accounted for 2.76% of such sales and
absorbent materials manufacturing for 8.76% of such sales.


Incineration Services

                The Company,  through EWII, owns and operates the Facility on an
approximately 1.5 acre site leased from, and located in, the City of Long Beach,
New York.  See Item 2 --  "Description  of  Property."  The most common types of
non-hazardous  industrial and commercial  solid waste  delivered to the Facility
are oil-related products, pharmaceutical,  cosmetics, non-leaded paints, and ink
debris.  Waste is delivered to the Facility by the Company's customers by truck,
emptied into a storage pit and later incinerated in a furnace. The resulting ash
residue is removed for further processing or disposal.

                Of the Facility's 200 ton per day rated capacity,  approximately
80 tons per day is  currently  committed  to the City of Long  Beach,  New York,
pursuant to a solid waste disposal  agreement  between LBRR and the City of Long
Beach (the "Long Beach  Agreement").  The Long Beach Agreement provides that the
City of Long Beach is required  to provide the  Facility  with  municipal  solid
waste and non-hazardous industrial and commercial solid waste to be processed at
the  Facility up to the 200 ton per day capacity of the Facility in exchange for
fees ("Tipping Fees"). This Agreement expires on March 16, 2008. Pursuant to the
Long Beach  Agreement,  the City of Long Beach pays to the  Company  (i) monthly
Tipping Fees in the amount of  approximately  $167,000  (the "Base  Amount") and
(ii) annually an amount equal to the product of (A) the then current Tipping Fee
per ton and (B) the number of tons of municipal  solid waste in excess of 22,000
tons  delivered  by the City of Long Beach to the  Facility  during the prior 12
month  period.  The  remaining  approximately  120 tons per day of  capacity  is
available for other  municipal,  commercial,  or industrial  waste.  The Company
estimates  that,  on average  during the period from July 1, 1994 to January 31,
1996, 165 tons of 200 ton capacity was utilized  daily.  During such period,  of
165 tons of rated  capacity  utilized  daily,  the Company  estimates  that,  on
average, approximately 91% of such capacity was utilized to incinerate municipal
solid waste and  approximately  9% of such  capacity was utilized to  incinerate
non-hazardous industrial and commercial solid



                                        4

<PAGE>



waste.  Because  incineration of  non-hazardous  industrial and commercial solid
waste  commands  significantly  higher fees than the  incineration  of municipal
solid waste, the Company is endeavoring to maximize the amount of the Facility's
available  capacity devoted to the incineration of non-hazardous  industrial and
commercial  solid  waste,  subject  to  applicable  regulations  and  regulatory
approvals.

                As the daily volume of  non-hazardous  industrial and commercial
solid waste incinerated by the Facility increases,  the Company will be required
to ensure that the  emissions  created do not exceed air  pollution  limitations
imposed  by  environmental   authorities.   See  Item  1(b)  --   "Environmental
Regulation." A stack test, which measures air emissions, is required to be taken
at the Facility annually.  No precise estimate can be given by the Company as to
the maximum daily volume of non-hazardous  industrial and commercial solid waste
that can be incinerated by the Facility without  affecting air pollution levels.
If  the  Facility  is  unable  to  incinerate   the  industrial  and  commercial
non-hazardous  solid waste  delivered by the  Company's  clients  because of the
effects of any additional incineration on air pollution levels or otherwise, the
Company  believes  that it can  make  other  satisfactory  arrangements  for the
permanent  disposal of such  material.  The Company  has  arrangements  with two
operators of facilities pursuant to which the Company may deliver 1,600 tons per
day and  3,500  tons per day,  respectively,  of  industrial  non-hazardous  and
commercial nonhazardous waste at fixed prices.


Cogeneration of Electricity

                A by-product of the incineration of waste at the Facility is the
generation of electricity.  The Company sells this electricity,  net of in-plant
usage, to LILCO pursuant to a 20-year agreement  expiring on September 25, 2007.
Pursuant to such agreement and subject to certain limitations, LILCO is required
to purchase such electricity at prices established from time to time and on file
with the State of New York Public Service Commission and the Company is required
to pay certain expenses of LILCO incurred in installing, operating, maintaining,
replacing,  and repairing  the  facilities  interconnecting  its system with the
Facility.  The maximum power which the Facility can cogenerate is limited by the
design rating of its turbine generator of 3.8 megawatts.

                During periods when LILCO is unable to purchase all or a portion
of the Company's  available energy, the Company has the right to sell its energy
to third  party  users  outside  of LILCO's  service  territory,  provided  that
transmission  capacity  is  available  and that  transmission  service  has been
arranged.  Notwithstanding  the  foregoing,  LILCO is not  obligated to transmit
energy from the Company to third party users.  To date,  LILCO has purchased all
of the available electricity generated by the Company.


Consulting Services and Brokerage of Waste

                The Company,  together with ERDI, provides brokerage,  advisory,
consulting, and technical services to generators of non-hazardous industrial and
commercial solid waste and hazardous  waste. The focus of the Company's  service
business is to provide  cost-effective waste management solutions to its clients
by  (i)  training  clients  to  implement   non-hazardous  and  hazardous  waste
preparation  techniques  designed to lower waste disposal costs,  (ii) utilizing
the Company's  proprietary  computer database to determine the optimal hazardous
waste disposal solution,  and (iii) coordinating all aspects of the preparation,
removal,  and  disposal of the  client's  waste and  arranging  with one or more
qualified waste transporters for delivery from the point of generation,  through
other jurisdictions,  if necessary, to the Facility for incineration or to other
facilities  for  incineration,  recycling,  or other  disposal.  With respect to
nonhazardous  industrial and commercial  solid waste  delivered to the Facility,
the Company  reviews  with its  customers  all the  paperwork  required  by, and
processes such documentation at, the local office of the NYDEC.

                The Company's proprietary computer database contains profiles of
the  hazardous  waste of each  customer,  the  location of such waste,  licensed
transporters,  and the authorized  recycling and  incineration  facilities  best
suited for the specific  waste products in question.  The Company  believes that
this  database  provides  it and  its  clients  with  increased  flexibility  in
determining the optimal hazardous waste disposal solution.




                                        5

<PAGE>



                Of the hazardous waste managed by ERDI,  approximately 15% is in
liquid  form and is  blended  by  authorized  third  party  owned  and  operated
facilities  with other  liquids and  chemicals  to  formulate a  substitute  for
natural gas. The remaining  approximately 85% of the hazardous waste is in solid
form and is blended by third party fuel  blenders  with other  solid  matter and
chemicals  to form a  material  which can  replace  coal.  At times,  solid form
hazardous  waste is recycled in other ways at  authorized  third party owned and
operated facilities, or totally incinerated.  The recycling facilities must meet
strict operating guidelines of the Environmental Protection Agency ("EPA").


Absorbent Materials

                The  Company,  through its  subsidiary  AMTI,  manufactures  and
distributes  products  designed for the absorption and containment of commercial
and industrial liquid waste. These products include booms, socks, pads and bilge
balls. Examples of the use of these products include the containment of chemical
spills and the clean up of oil and  chemicals in  connection  with  automobiles,
boats and manufacturing  operations.  After the absorbent products are used, the
Company  offers  disposal  services  for the  removal  of the waste and the used
absorbent products.


Transfer Station

                The  Company's  transfer  facility is used to collect waste at a
single  location and "bulks" the collected  waste.  Bulking is  essentially  the
combination of the contents of smaller waste containers into a larger container.
Once  waste  is  sufficiently   bulked,  it  is  transferred  to  the  Company's
incineration facility or other facilities for the final disposal.


Customers

                The Company's  primary customers are the City of Long Beach, New
York,  manufacturing  concerns, and waste brokers who manage and arrange for the
disposal and recycling of waste.  Rates charged by the Company vary according to
the  quantity of the waste,  the nature  thereof,  the method of shipment of the
waste, and the payment history of the client and are negotiated and proprietary.
Usually there is no  distinction  between the rates  charged to  industrial  and
commercial waste generators and waste brokers.

                The  Company  deals  with  approximately  40  independent  waste
brokers who represent over 500 industrial concerns with operations located in 23
states  (including  New York) and Canada.  During fiscal 1996,  the City of Long
Beach represented approximately 19% of the Company's total revenues. Pursuant to
its agreement  with the Company,  the City of Long Beach is obligated to dispose
of all of its municipal  solid waste at the Facility until the year 2007.  Other
than the City of Long Beach, for the fiscal year ended January 31, 1995 ("fiscal
1995") and for fiscal 1996,  no one customer of the Company  accounted  for more
than 5% of the Company's revenues.


Competition

                The waste management and disposal industry is highly competitive
and requires  substantial  capital.  The Company competes with, and will compete
with, numerous waste brokers, national waste management companies, and local and
regional  companies,  many of which have  significantly  larger  operations  and
greater financial,  marketing,  human, and other resources than the Company. The
Company also competes with counties and  municipalities  that maintain their own
recycling  and  disposal  operations.  Such  counties  and  municipalities  have
material  financial  advantages  over  commercial  waste  management  companies,
including the Company,  as a result of the  availability of tax revenues and tax
exempt financing.  In addition,  the Company plans to expand into new geographic
markets. No assurance can be given that the Company will successfully compete in
any market in which it conducts or may conduct operations.




                                        6

<PAGE>



                The Company  believes that it is able to compete  effectively by
reason of the  following:  (i) price;  (ii)  ownership  of the  Facility;  (iii)
absence of a geographic  limitation in its solid waste permit;  and (iv) ability
to serve the needs of both small and large  waste  generators.  The  industry is
characterized by significant barriers to entry, including federal, state, county
and municipal  regulatory and permitting  requirements,  increased  governmental
monitoring  and  requirements  of  financial  assurance  from  owners  of  waste
treatment facilities.


Environmental Regulation

                Beginning in October 1993,  specific  regulations enacted by the
EPA under  Subtitle D of the  Resource  Conservation  and  Recovery  Act of 1976
("RCRA")   became   effective.   Such   regulations   regulate   the   handling,
transportation,  and disposal of waste and mandate that the states develop their
own  programs  to  ensure  the  safe  disposal  of  solid  waste.   Accordingly,
substantial new requirements have been imposed regulating the location,  design,
and operation of landfills. Many landfill operations will be required to upgrade
their facilities or close if they cannot comply with the new regulations.  Those
landfill operations which meet the new regulations may also be required to incur
additional costs which will make their use less economical.

                Furthermore,  those  manufacturers  that generate and dispose of
waste have found that disposing of such material in landfills will not terminate
their responsibility or potential future liability. Under existing environmental
laws,  particularly  CERCLA,  strict  joint and several  liability is imposed on
generators,   transporters,  and  those  who  arrange  the  disposal  of  wastes
containing  hazardous  substances as well as the present owners and operators of
facilities  where the wastes were  disposed of and the past owners and operators
of  facilities  where the waste was  disposed  of, if the  facility to which the
waste was delivered  becomes a source of a release of hazardous  substances into
the  environment.  This  liability  remains  whether or not the waste was deemed
hazardous or non-hazardous at the time it was dumped in the landfill.

                Over 700 substances are defined as "hazardous"  under CERCLA and
their  presence at a facility  from which there has been a release of  hazardous
substances  to the  environment  can  result  in  substantial  liability  to the
generators of such waste  material,  regardless of the amount  delivered.  Under
CERCLA,  "hazardous  substances"  include many waste  materials not regulated as
hazardous  waste under various other federal,  state,  county or municipal laws,
including some  "non-hazardous"  waste under New York State law and RCRA,  which
the Company's customers presently deliver for incineration at the Facility.

                Responsibility  and potential  liability under CERCLA applies to
the Company, each of its Subsidiaries,  their customers, and any others who deal
with industrial and commercial waste.  Although the Facility issues certificates
of  destruction  when the solid  waste is  incinerated  and the  residual  ashes
disposed of, there can be no assurance that this method will eliminate potential
future  responsibility  and  liability of those who generate and deal with waste
for the residual effects of such material.  Furthermore,  liability under CERCLA
is not eliminated by virtue of the fact that the waste is defined as "hazardous"
or  "non-hazardous"  under other present or future federal,  state,  county,  or
municipal environmental regulations.  The Company's present or future activities
could result in  substantial  liabilities  under CERCLA or under other  federal,
state,  county,  or municipal laws. The imposition of any such liabilities would
have a material  adverse  affect on the business and financial  condition of the
Company.

                In addition to CERCLA,  the Facility is also subject to numerous
other federal,  state,  county,  and municipal  environmental  laws covering its
incineration  and  other  operations.   Strict  maintenance  and  rehabilitation
standards  are  applicable  to the  Facility's  physical  plant,  as well as its
incineration   operations.   Such  laws  include  the  federal  Water  Pollution
Prevention Control Act, which prohibits the release of pollution into waterways,
the Resource Conservation and Recovery Act of 1976, as amended,  which establish
a strict and comprehensive  "cradle-to-grave"  regulatory  program applicable to
solid and liquid hazardous waste, and the Federal Toxic Substances  Control Act,
which governs the use and storage of certain materials.  Another such law is the
federal Clean Air Act (the "CAA"),  which provides for evolving federal,  state,
and municipal regulation of the emission of air pollutants.  The CAA is intended
to control outdoor air pollution through the regulation of industrial emissions.
Due to the nature of the incineration  industry,  the Company will be subject to
strict regulations governing air pollution  limitations.  The imposition of such
limitations  could have a material  adverse effect on the Company's  operations.
Emissions from the incineration of



                                        7

<PAGE>



municipal solid waste and non-hazardous industrial and commercial solid waste at
the Facility  are  monitored  continuously  for  opacity,  both  manually and by
computer.  The percentage of pollutants emitted into the air from the Facility's
smoke  stack is  graphically  displayed  and  continuously  recorded  for NYDEC,
representatives  of which visit the  Facility on a regular  basis.  The Facility
must  undergo a stack test each year to renew its "air permit" and must obtain a
"solid waste permit"  allowing it to operate the Facility every three years. The
Company is  currently  in the process of renewing  its air permit.  Pending such
renewal,  the  Company is  permitted  to  continue  operations.  There can be no
assurance  that such permit will be renewed on a timely  basis or at all. In the
event such permit is not  renewed,  the Company  could be  materially  adversely
affected.  As part of the renewal process, the Company conducted a stack test in
March 1995.  The results of the stack test  indicate that although the emissions
measured at the Facility  comply with the current  permit,  the  emission  rates
exceed  the limits  set forth in  proposed  federal  regulations  applicable  to
existing   municipal  waste   combustion  units  such  as  the  Facility  (which
regulations are described below).

                In December,  1995, the United States  Environmental  Protection
Agency  ("USEPA")  promulgated  standards of performance for new municipal waste
combustors  ("MCWs") and emission  guidelines  for existing MCWs. The guidelines
apply to existing MCWs at plants with an aggregate  capacity to combust  greater
than 35 metric tons  (approximately 40 tons) per day. Under this rule,  existing
MCWs having a capacity to combust 35 metric tons per day or more,  but less than
225 metric tons ("small MCWs"),  which category  includes the Facility,  will be
subject to new  performance  standards for  emissions,  including  particulates,
lead,  cadmium,  mercury,  carbon monoxide,  hydrogen chloride,  sulfur dioxide,
dioxins and furans.  Additional  standards  will require  operator  training and
certification,  installation of continuous  emission monitoring and installation
of controls on fugitive ash emission.  Each affected state is required to submit
a plan to implement these guidelines by December 19, 1996.

                Existing  small MCWs will have 3 years from the date of approval
of the state plan or, if no plan for  implementing  the emission  guidelines  is
adopted until December 19, 2000,to be in compliance with the guidelines.

                Additional federal environmental  regulations have been proposed
which, if adopted, would be applicable to the Company. Such proposed regulations
would  establish  emission limits for existing  municipal waste  combustors with
capacities in excess of 35.0 tons per day, such as the Facility, for acid gases,
particulate matter,  cadmium, lead, mercury,  dioxins,  furans, nitrogen oxides,
and  fugitive  fly ash and bottom  ash  emissions.  They  would  also  establish
operating practices for combustion  efficiency,  combustion temperature and flue
gas temperature, and operator training and certification. Although the effective
date of compliance is not expected to occur before  September 1998, and possibly
later,  implementation of the regulations is expected to require installation of
new air pollution control systems, including acid gas scrubbers, fabric filters,
continuous  emission  monitors  and  possibly  specialized  systems  to  control
nitrogen  oxide and  mercury  emissions.  Based on the results of the March 1995
stack test, the emission rates of the Facility  currently  exceed the limits set
forth in such proposed regulations. See "Management's Discussion and Analysis of
Financial   Condition   and  Results  of  Operations  -  Liquidity  and  Capital
Resources."


Employees

                  On January 31, 1996, the Company,  including the Subsidiaries,
had an aggregate of 107 full time employees.


ITEM 2                   DESCRIPTION OF PROPERTY

                The Company  leases,  from an  unaffiliated  third party,  1,500
square feet of office space for its executive  offices  located in Commack,  New
York, at an annual rent of $22,500 subject to adjustments  based on the Consumer
Price Index, plus payment of a proportionate  share of electric expenses and any
increased  property  taxes.  The lease with respect to this facility  expires on
February 28, 1997.

                The Company,  through EWII, leases the Facility from the City of
Long Beach pursuant to two leases,  each covering a portion of the Facility (the
"Facility  Leases").  The  Facility  Leases  provide  for initial  terms,  which
terminate on December 1, 2007 and are  renewable at the option of the tenant for
an additional 20-year term. The annual



                                        8

<PAGE>



aggregate base rent under the Facility Leases is approximately $13,125; pursuant
to the terms of the Facility Leases, base rent increases by 5% annually.

                 The Company,  through ERDI, leases,  from an unaffiliated third
party, approximately 2,155 square feet of office space located at 465 East 170th
Street,  South  Holland,  Illinois.  The lease  provides for rent at the rate of
$2,413 per month and expires on October 31, 1997.

                The Company also leases,  from an  unaffiliated  third party,  a
facility in Bedford  Park,  Illinois for its  absorbent  products  manufacturing
operations.  The lease provides for rent at the rate of $124,000 per annum until
October 31,  1996,  at which time the rate will be  increased  to  $136,234  per
annum, and expires on October 31, 1995.

                The Company  subleases,  from an  unaffiliated  third party,  an
8,600 square foot  property  located at the East  Chicago  Terminal of Mobil Oil
Corporation  in East  Chicago,  Indiana.  The property is used for the Company's
non-hazardous  waste transfer station operations in East Chicago,  Indiana.  The
sublease  provides for rent at the rate of $30,100 per annum and expires on June
30, 1997.


ITEM 3                   LEGAL PROCEEDINGS

                On November,  1994,  P.J.V  Transport,  Inc. ("PJV") and Concord
Trucking  Inc.  ("Concord")  commenced an action in the New York Supreme  Court,
Nassau County,  against LBRR, ERD Management Corp. ("EMC"), and the City of Long
Beach,  New York.  PJV has alleged  non-payment  in the amount of  approximately
$185,000 for services  rendered in connection  with the disposal by PJV of solid
waste ash generated at the Facility pursuant to a contract among PJV, LBRR, EMC,
and the City of Long  Beach  (the "PJV  Contract")  and has  alleged  additional
damages  of  approximately  $200,000  in lost  profits  under the PJV  Contract.
Concord  has  alleged  non-payment  for  services  rendered  in  the  amount  of
approximately $51,000 in connection with the leasing by LBRR of trailers for the
storage of  incineration  ash pursuant to a contract  between  Concord and LBRR.
Upon motion by PJV,  summary  judgment was entered against LBRR in the amount of
$214,000.  The Company has appealed the summary judgment decision and intends to
continue to vigorously defend against such claims.

                In March,  1996, PJV commenced a separate  lawsuit against LBRR,
EMC and EWII in Supreme Court,  Nassau County. PJV has alleged that the transfer
of assets by EMC (as  successor  in interest  to LBRR) to EWII was a  fraudulent
conveyance in order to frustrate the collection of $214,000 judgment in favor of
PJV. The Company intends to vigorously defend against this lawsuit.

                On March,  1996, the law firm of Jenner and Block brought a suit
against the Company,  C&J, and EWII, in the United States District Court for the
Eastern  District  of New York,  for  legal  services  rendered  in an amount of
approximately  $154,000.  No answer has been filed yet.  The Company  intends to
vigorously defend against this lawsuit.


ITEM 4                   SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

None.





                                        9

<PAGE>



                                     PART II

ITEM 5                   MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED
                         STOCKHOLDER MATTERS


(A) MARKET INFORMATION

                Since May 17, 1995, the Company's Common Stock has been included
in the National  Association of Securities  Dealers,  Inc.  Automated  Quotation
System  ("NASDAQ")  under the symbol "ERDI".  In May, 1995, the Company's Common
Stock became a part of NASDAQ's National Market System. The following sets forth
certain information with respect to the high and low "bid" prices quoted for the
Common Stock during the periods shown.


                                HIGH               LOW
                                ----               ---

1995
Second Quarter                $      7.50        $      6.50
(trading started on
May 7, 1995)
Third Quarter                 $     10.50        $      7.00
Fourth Quarter                $      9.75        $      6.75

1996
First Quarter                 $      8.75        $      8.50
Second Quarter                $      8.25        $      8.00
(through May 13, 1996)


(b) HOLDERS

                As of May 13, 1996,  there were  approximately 53 record holders
of the Company's Common Stock,  including brokerage firms and/or clearing houses
holding shares of the Company's Common Stock for their clientele (with each such
brokerage house and/or clearing house being considered as one holder).


(c) DIVIDENDS

                The Company has never paid or declared  any  dividends  upon its
Common Stock and does not  contemplate  or anticipate  paying any dividends upon
its Common Stock in the foreseeable  future.  The Company  currently  intends to
reinvest earnings, if any, in the development and expansion of its business. The
declaration of dividends in the future will be at the discretion of the Board of
Directors and will depend upon the earnings, capital requirements, and financial
position  of the  Company,  general  economic  conditions,  and other  pertinent
factors.


ITEM 6                   MANAGEMENT'S   DISCUSSION  AND  ANALYSIS  OF  FINANCIAL
                         CONDITION AND RESULTS OF OPERATIONS

(a) GENERAL

                The  Company  is  a   diversified   waste   management   company
specializing in the management and disposal of municipal solid waste, industrial
and commercial  non-hazardous solid waste, and hazardous waste. The Company owns
an incinerator on Long Beach, New York which  incinerates  municipal solid waste
and industrial and commercial



                                       10

<PAGE>



non-hazardous  solid waste and utilizes the steam produced thereby to cogenerate
electricity.  Further, the Company provides brokerage, advisory, consulting, and
technical services to generators of waste.

                The Company has experienced  substantial  growth since inception
on May 29,  1992,  as a result of  management's  implementation  of a program of
internal  growth and  acquisitions.  Upon  assuming  control  of the  Company in
February 1993,  management  proceeded to reduce overhead and increase  marketing
efforts to generators of industrial and commercial non-hazardous solid waste.

                The Company acquired ERDI in April 1994, C&J  Enterprises,  Inc.
in August 1994, the business of  Environmental  Absorbent  Technologies,  Inc in
October,  1995 and began a transfer  station  operation  in  Indiana  through an
entity named ERD Waste Corp.  (Indiana)  ("ERD-IN").  Each of the aforementioned
acquisitions has been treated as a purchase for financial  accounting  purposes.
Accordingly,  the Company's results of operations include the operations of each
acquired entity from the respective  dates of each  acquisition and, in the case
of the  transfer  status,  from  the  date of  commencement  of  operations.  In
addition,  effective  May 6, 1996,  the Company  acquired  92% of the issued and
outstanding  shares of ENSA  Common  Stock and more than 90% of the  issued  and
outstanding shares of ENSA Preferred Stock.

                As of the end of fiscal 1996,  the following  were the operating
subsidiaries of the Company:


ERD Waste Corp. ("ERD")            Parent Company and East Coast Brokerage

Environmental Waste Incineration,
Inc. ("EWII")                      Owns and operates the Company's incinerator

ERD of Illinois, Inc. ("ERDI")     Brokerage and waste management consulting

Absorbent Manufacturing &
Technologies, Inc. ("AMTI")        Manufactures absorbent materials

ERD Waste Corp. (Indiana)          Own and operate a transfer station in Indiana
("ERD-IN")



(b)  FISCAL YEARS ENDED JANUARY 31, 1996 AND 1995

                The following  table sets forth operating data of the Company as
a percentage of revenues for the periods indicated.

                                        Year Ended              Year Ended
                                        January 31, 1996        January 31, 1995
                                        ("fiscal 1996")         ("fiscal 1995")
                                         ---------------------------------------

Revenues                                       100%                100%
                                               ---                 ---
                                                                   
Net sales                                       79%                100%
                                                                   
Insurance Proceeds                              21%                --
                                                                   
Cost of sales (including costs                                     
related to the fire damage)                     40%                 47%
                                                                   
Selling, general, and                                              
administrative expenses                         36%                 32%
                                                                   
Operating income                                24%                 20%
                                                                   
Other income (expense)                           3%                  2%
                                                                   
Income before provision for                                        
income taxes                                    25%                 20%
                                                                   
Provision for income taxes                      10%                  8%
                                               ---                 ---
Net income                                      15%                 12%
                                               ===                 ===
                                                                            
The above  presentation  excludes  the  results of  operations  of the  acquired
entities prior to their respective acquisitions.




                                       11

<PAGE>







Revenues

                During   fiscal  1996  the  Company's   revenues   increased  by
approximately  $8,508,000 or  approximately  127%, to  $15,216,098,  compared to
$6,708,209  for fiscal 1995.  Of such  increase,  approximately  $6,581,000,  or
approximately  77% of the increase for the year, was  attributable to additional
revenues  of ERDI and EWII  included  for an  entire  year in  fiscal  1996,  as
compared to only parts of fiscal 1995. Included in fiscal 1996 revenues for EWII
is approximately  $3,200,000  representing  insurance  proceeds as a result of a
major fire at the  Company's  Facility in Long Beach,  New York.  The  insurance
proceeds  included  both  casualty   reimbursement  and  business  interruption.
Additionally,  the  acquisition  of  AMTI  in  fiscal  1996  added  revenues  of
approximately $1,053,000 in fiscal 1996.

                 A  summary  of  consolidated  revenues  by line of  business  /
division / other classification is as follows:


                  1996           %           1995            %
                  ----           -           ----            -


ERD           $ 1,690,185        11       $1,914,212        29

EWII            8,514,948        56        1,933,495        29

ERDI            3,625,840        24        2,860,502        42

AMTI            1,053,122         7                -         -

ERD-IN            331,111         2                -         -
              -------------     -----     ------------     -------

              $15,216,098       100       $6,708,209       100
              =============     =====     ============     =======



Cost of Sales

                Cost of sales for each such  period  includes  costs  associated
with the  handling  of  municipal  solid  waste and  industrial  and  commercial
non-hazardous  solid waste.  Additionally,  cost of sales  includes,  for fiscal
1995,  the cost of sales of ERDI during the period  from April 16, 1994  through
January  31,  1995 and the cost of  operations  of EWII  during the period  from
August 31, 1994 through January 31, 1995.

                During fiscal 1996,  cost of sales  increased by $2,930,315,  or
93%,  to  $6,098,030,  from  $3,167,715  for  fiscal  1995.  Such  increase  was
attributable  to the  substantial  increase in sales during  fiscal 1996 and the
aforementioned  inclusion of the  operations of ERDI and EWII for an entire year
in fiscal 1996.  Notwithstanding  the  foregoing,  cost of sales  decreased as a
percentage of revenues from 47.2% for fiscal 1995 to 40.0% for fiscal 1996.


Selling, General and Administrative Expenses

                During fiscal 1996, selling, general, and administrative expense
increased by  approximately  $3,280,000 or 151%, to $5,455,197  for fiscal 1996,
from $2,175,613 for fiscal 1995.  Notwithstanding the foregoing, such expense as
a percentage of net revenue increased during fiscal 1996 to 35.9% from 32.4% for
fiscal 1995.





                                       12

<PAGE>



Operating Income and Net Income

                During fiscal 1996, operating income increased by $2,297,990, or
168%,  from  $1,364,881  for  fiscal  1995.  Of  such  increase,   approximately
$2,948,000, or 128%, was attributable to the operating income of EWII.

                Net income  increased by $1,436,338,  or 182%, to $2,227,631 for
fiscal 1996 from  $791,293  for fiscal  1995.  Of such  increase,  approximately
$1,769,000, or 123%, was attributable to the net income of EWII and $136,000 was
attributable  to the  operation  of  ERD-IN.  Brokerage  operations  reported  a
decrease in net income of  approximately  $469,000 in fiscal 1996 as compared to
fiscal 1995.

                Improved  consolidated  results of operations during fiscal 1996
are  attributable  primarily to (i)  significantly  improved  operating  and net
margins resulting from increased sales by the Company, and (ii) the expansion of
the  Company's  client  base to  entities  outside of the New York  metropolitan
region.


(c)  LIQUIDITY AND CAPITAL RESOURCES

                The Company  completed the initial public  offering of 2,250,000
shares  of  its  common   stock  in  May  1995  and  received  net  proceeds  of
approximately  $12.1 million. In connection with the public offering the Company
repaid (i) $7.0 million  attributable  to outstanding  Industrial  Revenue Bonds
related to the Company's Long Beach  incineration  facility,  (ii) approximately
$1.6 million  attributable to obligations payable to the prior owner of the Long
Beach  incinerator,  union pension claims, and Mr. Robert Rubin, the Chairman of
the Board;  (iii) $250,000  attributable to a settlement  with American  Medical
Waste Systems Inc.,  (iv)  approximately  $500,000  attributable  to outstanding
accounts payable; and (v) $300,000  attributable to income taxes payable for the
fiscal 1995.

                The  Company  has  relied  upon the  generation  of  funds  from
operations  to provide  working  capital.  The Company  generated  approximately
$700,000 of cash from operating activities during the fiscal 1996. As of January
31, 1996, the Company had approximately  $3.2 million cash and cash equivalents,
and working capital of approximately  $272,000.  Of the Company's  current asset
balance of  approximately  $6.0 million at January 31, 1996  approximately  $2.5
million or approximately 42%, was attributable to net accounts receivable.

                On  May  1,  1996  the  Company  completed  the  Offer  for  all
outstanding  shares of ENSA Common Stock,  securing over 90% of the  outstanding
shares of ENSA Common Stock.  On May 5, 1996, the Company paid $7,166,577 to the
shareholders  of ENSA to  complete  the  acquisition  of the ENSA  Common  Stock
purchased  through the Offer and the ENSA Preferred  Stock acquired  through the
Stock Purchase  Agreement.  An additional  $992,500 will be required to purchase
the remaining  outstanding  capital stock of ENSA and to make other  payments as
specified in the Merger Agreement.

                On May 6, 1996 the Company borrowed  $7,500,000  pursuant to its
$7,500,000 credit facility with its commercial  lender.  The funds were utilized
for the  purchase  of stock of ENSA.  The  Company is  presently  seeking  other
sources of funds  needed to complete the payment for the  remaining  ENSA Common
Stock upon consummation of the contemplated  merger of EAC into ENSA, as well as
to provide a source of funds for planned  capital  expenditures  in the upcoming
fiscal  year.  Management  is highly  confident as to the  Company's  ability to
secure the necessary financing for such purposes.

                During October 1992, the Company borrowed approximately $520,000
from Mr.  Rubin,  the  Chairman of the Board,  Chief  Executive  Officer,  and a
principal  stockholder  of  the  Company  for  working  capital  purposes.   The
outstanding   balance  of  such  loans  with   accrued   interest,   aggregating
approximately  $480,000,  was repaid from the proceeds of the Company's  initial
public offering in May 1995.

                In connection with the acquisition of EWII, the Company acquired
from the prior owner  secured  promissory  notes of in the  aggregate  principal
amount  of  $6.25  million  in  exchange  for a  promissory  note of ERDM in the
principal  amount of $4.0 million (the "ERDM Note").  As of March 20, 1995,  the
Company  and the prior  owner  agreed to amend  the ERDM Note to  provide  that,
simultaneous with the closing of the initial public offering the



                                       13

<PAGE>



Company paid $1.0 million and  thereafter an  additional  $500,000 in five equal
annual  installments of $100,000 commencing on December 31, 1995 in full payment
of the ERDM Note.  To secure  such  obligation,  the  Company has pledged to the
prior  owner of the Long Beach  incinerator  all of the  issued and  outstanding
common stock of ERDM.

                On July 25,  1995,  the  Company  had a fire at the  Long  Beach
incinerator.  The fire  significantly  damaged  the  incinerator  and reduced or
prevented  its use for  approximately  two months.  After the fire,  the Company
devoted  a major  effort  to  repairing  the  incinerator,  upgrading  it  where
appropriate and servicing its customers when the incinerator  could not properly
function.  Other  disposers had to be utilized for waste which  otherwise  would
have been  incinerated by the Company.  In addition to the loss of  incineration
income, the Company lost significant sales of electricity.

                The  Company  was  covered  by  insurance  for both  damage  and
business interruption.  In November 1995, the Company settled its claim with the
insurance company, collecting a total of $3,200,000. Because of the inability to
determine exactly what costs it expended during the year for the incinerator and
the appropriate portion of the recovery representing  reimbursement for business
interruption,  the  financial  statements  reflect  the  insurance  recovery  as
revenues.  All expenditures relating to the fire, the repair of the incinerator,
management effort to both repair the incinerator and service customers have been
included in expenses.

                Management  believes that the  incinerator has been brought back
to its operating capability prior to the fire. Accordingly,  the incinerator has
been recorded at its cost through July 24, 1996 less appropriate depreciation.

                As a result of the  deferral of  maintenance  of the Facility by
the prior owners and subsequent necessary equipment upgrades by the Company, the
Facility has experienced  disruptions and suspensions in its operations.  During
fiscal  1996,  the Company  expended  approximately  $1.6  million to repair and
upgrade the Facility. In the upcoming fiscal year, the Company expects to invest
$3,500,000 in capital improvements. Approximately $1,600,000 will be expended at
the Company's  incinerator for a waste receiving building,  a materials recovery
building  and to  provide  long-term  upgrades/replacements  to  the  combustion
system.  Another $750,000 is anticipated to be utilized to make  improvements at
the   Company's   four  transfer   facilities.   The  Company  plans  to  expend
approximately  $275,000 to complete  the start up of a new  absorbent  materials
manufacturing  plant in  Pennsylvania,  which is scheduled  to begin  operations
during the second  quarter of fiscal 1997. The remainder will be used to acquire
other assets  utilized by the  Company's  remedial,  consulting,  and  recycling
businesses.

                The Company leases office space and the Facility under operating
leases and has entered into the Facility Leases with the City of Long Beach, New
York,  with  respect to the  Facility,  which  expire in December  2007.  Rental
expense  is  based  on the  volume  of  solid  waste  burned  at  the  Facility.
Additionally,  the Company and ERDI have  leases on office  space and  warehouse
space expiring in 1997. Minimum lease commitments under all operating leases for
each of the next five years and thereafter are as follows:


1996                                     $256,000

1997                                      271,000

1998                                      252,000

1999                                      237,000

2000                                      247,000

Thereafter                              1,890,000


                Certain  liabilities  of the  predecessors  of EWII  and EMC are
contained in the consolidated  balance sheet of the Company  included  elsewhere
herein.  However,  these  liabilities  are  strictly  those  of the  predecessor
entities. As a result of the restructuring discussed elsewhere,  the predecessor
entities  have no material  assets and no operations to generate cash with which
to satisfy these obligations.  Creditors of such predecessor entities may pursue
some or all of such claims against the Company and certain of its  subsidiaries.
These claims may include, but are not



                                       14

<PAGE>



limited  to,  obligations  for  amounts  due  under  any  collective  bargaining
agreements,  as a result of  environmental  liabilities,  or to trade creditors.
Hence, notwithstanding the restructuring,  the Company may be required to defend
or settle certain material obligations of such predecessor entities.

                In addition to the  liabilities  described  above the Company is
subject to a number of lawsuits  arising  from the alleged  conduct of the prior
owners  of the  incinerator.  While  the  ultimate  results  of  the  litigation
commenced and potential  litigation  cannot be determined,  the Company does not
expect that any of these  lawsuits  will have a material  adverse  effect on the
consolidated financial position of the Company.

                Incineration  of solid  waste  has taken  place at the  Facility
since 1951. Various past practices, although they may have been fully lawful and
within  standard  engineering  practices  at  the  time,  have  resulted  in ash
constituents being present in the soils and upper level groundwater  beneath the
Facility. In April and May, 1990, the incinerator's prior owners had conducted a
phase I and  phase II  environmental  assessment  of the  level of  constituents
present  and the  remedial  actions  which may be needed  at the  Facility.  The
Company is currently  examining this issue to determine  whether  remediation is
necessary.  In the event that the Company  determines  that such  remediation is
necessary,  the Company could be materially adversely effected.  With respect to
the foregoing, the Company has established a $200,000 accounting reserve.


(d)  INFLATION

                Inflation has not been a material factor affecting the Company's
business. General operating expenses such as salaries and employee benefits are,
however, subject to normal inflationary pressures.


ITEM 7          FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.

                Financial  information required in response to this Item of Form
10-KSB is set forth at pages F-1 through F-18 of this Report.


ITEM 8          CHANGES AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
                FINANCIAL DISCLOSURE

None.





                                       15

<PAGE>



ITEM 9          DIRECTORS, EXECUTIVE OFFICERS, PROMOTERS AND CONTROL PERSONS;
                COMPLIANCE WITH SECTION 16(A) OF THE EXCHANGE ACT

                The  directors  and  executive  officers of the  Company,  their
positions held with the Company, and their ages are as follows:

             NAME                   AGE                 POSITION
- -------------------------------    -----    ------------------------------------
Joseph J. Wisneski                  42      Director,   President,   and   Chief
                                            Operating Officer
Robert M. Rubin                     55      Chairman  of  the  Board  and  Chief
                                            Executive Officer
D. David Cohen                      56      Director
Carl Frischling                     60      Director
Marc P. McMenamin                   34      Director,  Chief Operations  Manager
                                            of the Company
Peter Reuter                        69      Director



                Each  director  is  elected  for a  period  of one  year  at the
Company's  annual meeting of stockholders  and serves until the next meeting and
until his successor is duly elected and qualified.  Officers are elected by, and
serve at the discretion of, the Board of Directors.  In consideration of serving
as   independent   directors,   Messrs.   Frischling  and  Reuter  each  receive
compensation  of $5,000 per annum and,  subject to  stockholder  approval,  will
receive  options to purchase  30,000 shares of common stock at an exercise price
of $7.125 per share. These options vest at the rate of 10,000 shares per annum.

                The  Company has a  compensation  committee  consisting  of Carl
Frischling,  Peter Reuter and Robert Rubin.  The Company has an audit  committee
consisting of Carl Frischling, David Cohen and Robert Rubin.

                The  following  is a brief  summary  of the  background  of each
director, executive officer, and key employee of the Company:

                JOSEPH J. WISNESKI has been President,  Chief Operating Officer,
                and a Director  of the Company  since  February  1993,  was Vice
                President of the Company  from  November  1992  through  January
                1993, and was one of the Company's founding  stockholders.  From
                April 1990 to November  1992,  Mr.  Wisneski  served as a senior
                manager for Superior Contractors Network, Inc.  ("Superior"),  a
                private service broker in the general  construction  field. From
                January  1987 to April 1990,  he served as President of Asbestos
                Services of America, a private marketing company,  and from July
                1986 to  January  1987,  he  served  as  President  of  National
                Asbestos  Removal   Corporation,   a  private  asbestos  removal
                company. From 1979 to 1986, Mr. Wisneski was a Vice President in
                the lending divisions of a number of commercial banks, including
                European  American  Bank,  Chase  Manhattan  Bank,  and National
                Westminster  Bank. Mr. Wisneski holds a B.B.A.  degree from Pace
                University and an M.B.A. degree from Fordham University.

                ROBERT M.  RUBIN has  served  as the  Chairman  of the Board and
                Chief Executive  Officer of the Company since February 1993. Mr.
                Rubin has served since May 1991 as the Chairman of the Board and
                a director  of  Universal  Self  Care,  Inc.,  a public  company
                engaged in the distribution of diabetic health products. Between
                October  1990 and January 1, 1994,  he served as the Chairman of
                the Board and Chief Executive Officer of American United Global,
                Inc.  ("AUG"),  a public company  engaged in the manufacture and
                distribution of sealing devices for automotive,  aerospace,  and
                general  industrial  applications  and  a  distributor  of  Case
                construction  equipment.  From  January 1, 1994 to  January  19,
                1996,  he  served  as  Chairman  of the  Board  of AUG  and  its
                subsidiaries.  Mr.  Rubin  was  the  founder,  President,  Chief
                Executive Officer, and a director of Superior Care, Inc. ("SCI")
                from its  inception  in 1976 until May 1986 and  continued  as a
                director of SCI (now known as Olsten Corporation



                                       16

<PAGE>



                ("Olsten"))  until the latter part of 1987.  Olsten,  a New York
                Stock Exchange listed company, is engaged in providing home care
                and  institutional  staffing services and health care management
                services. Mr. Rubin is a former director and Vice-Chairman,  and
                currently  a minority  stockholder  of  American  Complex  Care,
                Incorporated  ("ACC")  (formerly  Legend Foods,  Inc.), a public
                company formerly engaged in the provision of on-site health care
                services,  including intra-dermal infusion therapies.  In April,
                1995,  ACC's operating  subsidiaries  made  assignments of their
                assets for the benefit of creditors without resort to bankruptcy
                proceedings.  Mr.  Rubin is also  Chairman  of the  Board  and a
                minority  stockholder  of  Universal  Self Care,  Inc., a public
                company  engaged in the sale of products used by diabetics.  Mr.
                Rubin is also the  Chairman  of the  Board  of  Western  Power &
                Equipment  Corp.  ("Western"),  a public company  engaged in the
                distribution of construction equipment, principally manufactured
                by Case  Corporation.  Mr. Rubin is also a director and minority
                stockholder of Response USA,  Inc., a public company  engaged in
                the  sale  and  distribution  of  personal   emergency  response
                systems;  Diplomat Corporation,  a public company engaged in the
                manufacture  and  distribution  of baby products;  Help at Home,
                Inc.,  a  public   company  which   provides  home  health  care
                personnel; Arzan International (1991) Ltd., a publicly held food
                distribution business; and Kay Kotts Associates,  Inc., a public
                company  engaged in providing  tax  preparation  and  assistance
                services.

                D. DAVID  COHEN has served as a director  of the  Company  since
                January  1994.  Mr. Cohen is engaged in the private  practice of
                law in New York.  Mr.  Cohen is also a  director  of  Elephant &
                Castle  Group Inc.  Mr.  Cohen also served as a director of Data
                Switch Corporation,  a publicly owned company in the electronics
                industry until November, 1995 when it merged with General Signal
                Corporation.

                MARC P. MCMENAMIN has served as Chief Operations  Manager of the
                Company since June 1992. From February 1991 until June 1992, Mr.
                McMenamin  served as construction  manager of, and was a partner
                in, Superior. From March 1987 until February 1991, Mr. McMenamin
                served as general manager of Romark  Environmental  Services,  a
                private asbestos abatement company. Mr. McMenamin holds a B.B.A.
                degree from Hofstra University.

                PETER REUTER has been a director of ERD since October, 1995. Mr.
                Reuter is also a director of Lamp Technology,  Inc., an importer
                and distributor of specialty light bulbs located in Bohemia, New
                York.  Since 1979,  Mr.  Reuter has been  President  of Peter J.
                Reuter Incorporated,  a marketing consultant company. Mr. Reuter
                hods  a  Bachelor   of   Electronic   Engineering   degree  from
                Polytechnic  Institute of Brooklyn  and an M.B.A.  from New York
                University.

                CARL FRISCHLING has served as a director of ERD since September,
                1995.  Mr.  Frischling  is a partner at the New York law firm of
                Kramer, Levin, Naftalis & Frankel, which he joined in September,
                1994. From September,  1992 to August, 1994, he was a partner at
                the law firm of Reid & Priest. Prior to that, Mr. Frischling had
                been a partner at the law firm of Spengler Carlson Gubar Brodsky
                & Frischling from November 1979.


COMPLIANCE WITH SECTION 16(A) OF THE SECURITIES EXCHANGE ACT OF 1934

                To the Company's knowledge, based solely on review of the copies
of reports  furnished to it on Forms 3 and 4 and amendments  thereto pursuant to
Rule 16a-3(e) of the Securities  Exchange Act of 1934 (the  "Exchange  Act") and
written  representations  that no other  reports are  required to be filed,  all
reports required to be filed pursuant to Section 16(a) of the Exchange Act of by
its officers, directors and greater-than-ten-percent beneficial owners have been
filed in a timely  manner  during  fiscal  1996,  except  for a report on Form 4
required to be filed by Robert Rubin with  respect to the sale of 65,000  shares
from Robert M. Rubin to D. David  Cohen in May,  1995,  which was  inadvertently
omitted and will be filed on Form 5.





                                       17

<PAGE>



ITEM 10         EXECUTIVE COMPENSATION

                The  following   table  sets  forth  the  annual  and  long-term
compensation  for  services in all  capacities  to the Company for fiscal  1996,
1995, and 1994 of the Chief Executive Officer of the Company at January 31, 1996
and the other executive officer of the Company  (together,  the "Named Executive
Officers") who received over $100,000 in  compensation in the form of salary and
bonus for fiscal 1996.

<TABLE>
<CAPTION>


                           Summary Compensation Table
                                                                                     LONG TERM COMPENSATION
                                                  ANNUAL COMPENSATION                  AWARDS            PAYOUTS
                                                                                                          LONG
                                                                                                          TERM
                                                                                 RESTRICTED             INCENTIVE
           NAME AND                                              OTHER ANNUAL      STOCK      OPTIONS     PLAN         ALL OTHER
      PRINCIPAL POSITION         YEAR       Salary    BONUS      COMPENSATION     AWARD(S)      SARS     PAYOUT      COMPENSATION
      ------------------         ----       ------    -----      ------------     --------      ----     ------      ------------

<S>                              <C>      <C>         <C>            <C>            <C>       <C>          <C>            <C>       
Robert M. Rubin                  1996     $103,028        --         --             --          --         --             --
    Chairman of the Board        1995      $56,250(1)     --         --             --          --         --             --
    and Chief Executive Officer  1994           --        --         --             --          --         --             --
                                 1993           --        --         --             --          --         --             --


Joseph J. Wisneski               1996     $150,273    35,000(3)      (5)            --          --         --             --
    President and Chief          1995      $58,750(2)     --         --             --        125,000(4)   --             --
    Operating Officer            1994           --        --         --             --          --         --             --
                                 1993           --        --         --             --          --         --             --
Marc McMenamin (3)               1996      $93,310    15,000(3)      (5)            --        100,000(6)   --             --
                                 1995      $44,596        --         --             --          --         --             --
                                 1994           --        --         --             --          --         --             --

</TABLE>

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

    (1)     Increased  to  $150,000  per annum  effective  January 1, 1995.  See
            "Employment Agreements."

    (2)     Increased  to  $175,000  per annum  effective  January  1, 1995 with
            annual increases of a minimum of $25,000 per annum  thereafter.  Mr.
            Wisneski  is  currently  compensated  at  $230,000  per  annum.  See
            "Employment Agreements."

    (3)     Bonus  relates to services  rendered in the prior year. In addition,
            in March, 1996, Messrs.  Wisneski and McMenamin were paid bonuses of
            $55,000 and $25,000  respectively  for their services  during fiscal
            1996.

    (4)     In May 1994, the Company granted to Mr.  Wisneski  options under the
            Plan to acquire  125,000 shares of Common Stock at an exercise price
            of $4.00 per share.

    (5)     Beginning in fiscal 1997,  Messrs.  Wisneski and  McMenamin  receive
            travel and entertainment  allowances of $60,000 and $5,000 per annum
            respectively.

    (6)     Options  granted  under  Employee  Stock  Option  Plan.  See Item 10
            --"Stock Option Plan".





                                       18

<PAGE>




                The following table provides information regarding option grants
during fiscal 1996 to the Named Executive Officers.


<TABLE>
<CAPTION>
                                          OPTION GRANTS IN LAST FISCAL YEAR


                            NUMBER OF SECURITIES  PERCENTAGE OF TOTAL OPTIONS   EXERCISE OR
                             Underlying Options     GRANTED TO EMPLOYEES IN   BASE PRICE PER
      NAME                         Granted                FISCAL YEAR              SHARE          EXPIRATION Date
      ----                         -------                -----------              -----          ---------------

<S>           <C>                     <C>                     <C>                 <C>             <C> 
Marc McMenamin(1)                     100,000                 100                 $7.12           January, 2006
</TABLE>


(1)        Options  granted under  Employee  Stock Option Plan.  See Item 10 --
            "Stock Option Plan".



                The  following  table  provides  information   regarding  option
exercises  during fiscal 1996 by the Named Executive  Officers and the values of
such officers' unexercised options.


<TABLE>
<CAPTION>
           AGGREGATED OPTION EXERCISES IN LAST FISCAL YEAR AND FISCAL
                           YEAR-END OPTION VALUES (1)


                            NUMBER OF                          NUMBER OF SECURITIES          VALUE OF UNEXPECTED
                              Shares                          UNDERLYING UNEXERCISED       IN-THE-MONEY OPTIONS AT
                           Acquired on                      OPTIONS AT JANUARY 31, 1996       JANUARY 31, 1996
      NAME                   Exercise     VALUE REALIZED   EXERCISABLE/UNEXERCISABLE (1)EXERCISABLE/UNEXERCISABLE (1)
      ----                 -------------  --------------   ----------------------------------------------------------

<S>                              <C>            <C>                     <C>                         <C>   
Robert M. Rubin
   Chairman of the
   Board and Chief
   Executive Officer.......      0              $0                      0                           N/A

Joseph J. Wisneski
   President and Chief
   Operating Officer.......      0              $0                      0                           N/A

Marc McMenamin
   Chief Operations
   Office..................      0              $0                      0                           N/A
</TABLE>


- -----------------
         (1)             All options were granted at an exercise price equal to
                          the fair market  value of the Common Stock on the date
                          of grant.


Compensation  of  Directors.  See  Item  9 --  "Directors,  Executive  Officers,
Promoters and Control Persons"

                  The Company has  obtained  directors  and  officers  liability
insurance in an amount of not less than $1.0 million.


Employment Agreements

                The Company has entered into an employment agreement with Joseph
J. Wisneski  pursuant to which Mr. Wisneski has agreed to serve as President and
Chief Operating Officer of the Company, through December 31, 1997. The agreement
provides for a base salary of $175,000 per annum from January 1 through December
31, 1995,  with annual  increases of $25,000 per annum in each year  thereafter,
subject to additional increase by the Board of Directors in its discretion.  The
agreement requires Mr. Wisneski to devote substantially all of his business time
to



                                       19

<PAGE>



the performance of his duties and  responsibilities to the Company. In May, 1996
Mr.  Wisneski and the Company  agreed to a one-year  extension of the employment
agreement  with a salary of $230,000 per annum in 1996 and $275,000 per annum in
1997.

                The Company has entered into an employment agreement with Robert
M.  Rubin,  pursuant  to which Mr.  Rubin has agreed to serve as Chairman of the
Board and Chief  Executive  Officer of the Company  from January 1, 1995 through
December 31,1997. The employment agreement provided for a salary of $100,000 per
annum for 1995 and the Company has agreed to increase the salary to $150,000 per
annum for 1996, $160,000 per annum for 1997 and $170,000 per annum for 1998. Mr.
Rubin has interests in a number of other  businesses  which are not  competitive
with the Company.  Under his employment  agreement,  he is not required to spend
any specific amount of time on the Company's  affairs.  Mr. Rubin has not stated
whether he intends to devote a specific amount of time to the Company.

                  The Company has entered into an employment agreement with Marc
McMenamin,   pursuant  to  which  Mr.  McMenamin  will  serve  as  President  of
Environmental Waste  Incineration,  Inc. and Chief of Operations of the Company.
In 1995,  Mr.  McMenamin  received  $100,000  in salary and  options to purchase
100,000 shares of Common Stock. Mr. McMenamin's salary was increased to $110,000
for 1996.


Stock Option Plan

                On March 2, 1994,  the Board of  Directors  of the  Company  and
stockholders of the Company adopted the Plan. The Plan provides for the grant of
options to purchase up to 500,000  shares of Common  Stock to  employees  of the
Company. Options granted under the Plan are "incentive stock options" within the
meaning of Section 422 of the United  States  Internal  Revenue Code of 1986, as
amended (the "Code").  Incentive  stock options may be granted only to employees
of the Company.

                The Plan will be administered by "disinterested  members" of the
Board of  Directors  (as  defined by Rule 16b-3  under the  Exchange  Act),  who
determine,  among other things, those individuals who shall receive options, the
time period  during which the options may be partially or fully  exercised,  the
number of shares of Common Stock issuable upon the exercise of each option,  and
the option exercise price.

                The  exercise  price  per share of Common  Stock  subject  to an
incentive  option may not be less than the fair market value per share of Common
Stock on the date the  option  is  granted.  The  aggregate  fair  market  value
(determined  as of the date the option is granted) of Common Stock for which any
person may be granted incentive stock options which first become  exercisable in
any  calendar  year may not exceed  $100,000.  No person who owns,  directly  or
indirectly,  at the time of the  granting of an  incentive  stock option to such
person,  10% or more of the total combined  voting power of all classes of stock
of the Company (a "10% Stockholder")  shall be eligible to receive any incentive
stock options  under the Plan unless the exercise  price is at least 110% of the
fair  market  value  of the  shares  of  Common  Stock  subject  to the  option,
determined on the date of grant.

                No stock option may be  transferred by an optionee other than by
will or the laws of descent and  distribution,  and,  during the  lifetime of an
optionee,  the option will be exercisable only by the optionee.  In the event of
termination of employment  other than by death or disability,  the optionee will
have no more than three months after such termination  during which the optionee
shall be entitled to exercise the option,  unless  otherwise  determined  by the
Board of Directors.  Upon  termination of employment of an optionee by reason of
death  or  permanent  and  total  disability,  such  optionee's  options  remain
exercisable for one year thereafter to the extent such options were  exercisable
on the date of such termination.

                Options  under the Plan must be issued within ten years from the
effective  date of the Plan.  The  effective  date of the Plan is March 2, 1994.
Incentive stock options granted under the Plan cannot be exercised more than ten
years  from  the  date  of  grant.  Incentive  stock  options  issued  to a  10%
Stockholder  are limited to  five-year  terms.  Options  granted  under the Plan
generally  provide for the payment of the exercise price in cash and may provide
for the  payment of the  exercise  price by delivery to the Company of shares of
Common Stock already owned



                                       20

<PAGE>



by the optionee  having a fair market  value equal to the exercise  price of the
options being exercised,  or by a combination of such methods.  Therefore, it so
provided in an optionee's options, such optionee may be able to tender shares of
Common Stock to purchase additional shares of Common Stock and may theoretically
exercise all of his stock options with no additional  investment  other than the
purchase of his original shares.

                Shares  subject  to  unexercised  options  that  expire  or that
terminate  upon an  employee's  ceasing to be  employed  by the  Company  become
available again for issuance under the Plan.

                To date, options to purchase 225,000 shares of Common Stock have
been granted under the Plan. Of such options, options to purchase 125,000 shares
of Common Stock and 100,000  shares of Common Stock were granted  under the Plan
to Mr. Wisneski and Mr. McMenamin,  respectively. Mr. Wisneski's options granted
under the Plan to date have an  exercise  price of $4.00 per share and expire in
November,  1999. Mr. McMenamin's  options granted under the Plan to date have an
exercise price of $7.12 expire in January, 2006.

                Pursuant to the Merger  Agreement,  ERD  covenanted to ENSA that
the  board  of  directors  of  ERD  would  authorize,  and  recommend  that  the
stockholders of ERD approve, an amendment to the Plan to (i) increase the number
of authorized  options  thereunder to a number which will be sufficient  for the
grant of  options  required  to be  granted  to  Messrs.  Jon Colin  and  Joseph
Jacobsen, officers of ENSA; and (ii) permit the grant of options to consultants.


ITEM 11               SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND
                      MANAGEMENT


Principal Stockholders

                The  following  table sets  forth,  as of the date  hereof,  the
ownership  of the Common Stock by (i) each person who is known by the Company to
own of record or beneficially more than 5% of the outstanding Common Stock, (ii)
each of the Company's directors and executive officers,  and (iii) all directors
and executive officers of the Company as a group. Except as otherwise indicated,
the stockholders listed in the table have sole voting and investment powers with
respect to the shares  indicated.  Such table does not include an  aggregate  of
397,620  shares  of  Common  Stock  (representing   approximately  6.8%  of  the
outstanding  Common Stock owned by affiliates  and a related person of Hampshire
Securities Corporation ("Hampshire"). Such affiliates are Jeffrey M. Berman, Leo
T. Abbe,  and  Richard K. Abbe,  and such  related  person is Colman  Abbe,  the
father-in-law  of Jeffrey M. Berman and the father of Leo T. Abbe and Richard K.
Abbe. Each such individual  disclaims beneficial ownership of the others' shares
of the Common Stock.

<TABLE>
<CAPTION>
                                                                                                        PERCENTAGE
NAME AND ADDRESS                                                    NUMBER OF SHARES                        OF
OF  BENEFICIAL OWNER                                               BENEFICIALLY OWNED                      CLASS
- --  ----------------                                               ------------------                      -----

<S>                                                                  <C>                                <C>  
Robert M. Rubin (1)                                                  1,462,225                          25.1%

Joseph J. Wisneski (2)                                                 961,675 (2)                      16.5%

D. David cohen                                                         208,050 (3)                       3.6%
500 North Broadway, Suite 133
Jericho, New York 11753

Mark McMenamin (1)                                                         (4)

Peter Reuter (1)                                                           500                           -  %

Carl Frischling                                                            800                           -  %
170 East 83rd Street
New York, New York 10028

All directors and executive officers of the Company as a group       2,640,450                          45.3%
(six persons)
</TABLE>





                                       21

<PAGE>





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


     (1)  The  address of each of the  referenced  individuals  is c/o ERD Waste
          Corp.,  937 East  Hazelwood  Avenue,  Building 2,  Rahway,  New Jersey
          07065.

     (2)  Does not include  options to purchase  125,000  shares  under the 1994
          Stock Option Plan.

     (3)  Includes  50,000 Shares of Common Stock owned or record by Mr. Cohen's
          wife and 10,000 Shares of Common Stock owned by Mr.  Cohen's mother as
          to which he disclaims beneficial ownership.

     (4)  Does not include  options to purchase  100,000 Shares of Common Stock,
          in the  aggregate,  granted under the 1994 Stock Option Plan (See Item
          10 -- Executive Compensation).



ITEM 12               CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

                In addition to the information set forth below, information with
respect to Item 12 is set forth in the Company's  prospectus  dated May 17, 1996
which was filed as part of its Registration Statement on Form SB-2 (Registration
No. 33-76200) and is incorporated herein by reference.

                In August,  1995,  after a difference  of opinion  regarding the
operations of ERDI the Company entered into a settlement  agreement with the two
prior  owners of ERDI  (the  ("Prior  Owners"),  (the  "Settlement  Agreement"),
including John Herzog, who was a director of the Company at that time.  Pursuant
to the terms of the Settlement  Agreement,  and in  consideration  of the sum of
2,150,000  (1,075,000  to  each  of  the  Prior  Owners  of  ERDI)  the  Company
repurchased  an aggregate of 300,000  shares of Common Stock and the former ERDI
Stockholders  assigned their rights to receive an aggregate of 150,000 shares of
Common Stock.  The purchase price for those shares is payable in installments of
$200,000 payable each November,  February,  May and August of 1996, and 1997 and
one final installment of $150,000 in February 1998.

                The  Company  also  agreed to pay the Prior  Owners  $225,000 in
consideration  of the cancellation of 140,000 of the 150,000 options to purchase
shares  of  Common  Stock  issued  to the  Prior  Owners.  The  payment  for the
cancellation  of those options is in  installments  of $11,250,000 to each Prior
Owner to be paid in each May,  August,  November,  and February  until the final
payment in November, 2001.


                See Item 11 --  "Employment  Agreements"  for  information  with
respect to employment agreements between the Company and the officers thereof.


ITEM 13               EXHIBITS, LIST, AND REPORTS ON FORM 8-K.


(A)             FINANCIAL STATEMENTS.

(1)             Financial  Statements  of the Company for the Fiscal Years Ended
                January 31, 1995 and 1996.

(B)             EXHIBITS.

EXHIBIT                     DESCRIPTION OF EXHIBIT

2.1                         Amended and  Restated  Agreement  and Plan of Merger
                            between the Company,  EAC and ENSA,  incorporated by
                            reference to Exhibit  (C)(1) to the  Schedule  14d-1
                            filed by the Company on April 4, 1996.




                                       22

<PAGE>




2.2                         Loan Agreement with Chemical Bank,  incorporated  by
                            reference  to  Exhibit  1 the Form 8-K  filed by the
                            Company on April 17, 1996.
3.1                         Certificate  of  Incorporation  as  amended,  of the
                            Company, incorporated by reference to Exhibit 3.1 to
                            the  Company's  Registration  Statement on Form SB-2
                            (Registration No.
                            33-76200).
3.2                         By-laws of the Company  incorporated by reference to
                            Exhibit 3.2 to the Company's  Registration Statement
                            on Form SB-2 (Registration No. 33-76200).
3.3                         Certificate   of   Amendment   of   Certificate   of
                            Incorporation   of  the  Company,   incorporated  by
                            reference to Exhibit 3.3 to  Amendment  No. 3 to the
                            Company's   Registration   Statement  on  Form  SB-2
                            (Registration No. 33-76200).
4.1                         Form  of  Underwriters   Warrant,   incorporated  by
                            reference to Exhibit 4.1 to  Amendment  No. 2 to the
                            Company's   Registration   Statement  on  Form  SB-2
                            (Registration No. 33- 76200).
4.2                         1994 Stock Option Plan, incorporated by reference to
                            Exhibit 4.2 to the Company's  Registration Statement
                            on Form SB-2 (Registration No. 33-76200).
4.3                         Form of Stock Certificate, incorporated by reference
                            to Exhibit 4.3 to Amendment  No. 3 to the  Company's
                            Registration  Statement  on Form SB-2  (Registration
                            No. 33-76200).
10.1                        Indenture of trust, dated as of December 1, 1984, as
                            amended  and  supplemented  by a First  Supplemental
                            Indenture of trust, dated as of September 1, 1986, a
                            Second Supplemental  Indenture of trust, dated as of
                            August 1, 1987,  a Third  Supplemental  Indenture of
                            Trust,  dated  as  of  September  1,  1986,a  Fourth
                            Supplemental Indenture of Trust, dated as of October
                            1, 1990,  between United States Trust Company of New
                            York  and  Nassau  County   Industrial   Development
                            Agency, incorporated by reference to Exhibit 10.1 to
                            the Amendment  No. 1 to the  Company's  Registration
                            Statement on Form SB-2 (Registration No. 33-76200).
10.2                        Solid Waste  Disposal  Agreement,  dated as of April
                            15,  1986,  between  the City of Long  Beach and S&S
                            Incinerator Joint Venture, incorporated by reference
                            to  Exhibit  10.1  to  the  Amendment  No.  1 to the
                            Company's   Registration   Statement  on  Form  SB-2
                            (Registration No. 33-76200).
10.3                        Power Purchase Agreement,  dated as of September 25,
                            1987,  between  Long  Island  Lighting  Company  and
                            Catalyst Waste-to-Energy  Corporation of Long Beach,
                            incorporated  by  reference  to Exhibit  10.3 to the
                            Amendment  No.  1  to  the  Company's   Registration
                            Statement on Form SB-2 (Registration No. 33-76200).
10.4                        Installment Sale Agreement,  dated as of December 1,
                            1984,  as amended by an Amendatory  Sale  Agreement,
                            dated  as  of  September  1,  1987,   and  a  Second
                            Amendatory  Sale  Agreement,  dated as of October 1,
                            1990,  between Nassau County Industrial  Development
                            Agency and Catalyst  Waste-to-Energy  Corporation of
                            Long Beach,  incorporated  by  reference  to Exhibit
                            10.4  to  the  Amendment  No.  1  to  the  Company's
                            Registration  Statement  on Form SB-2  (Registration
                            No. 33-76200).
10.5                        Lease  Agreement,  dated as of  November  16,  1984,
                            between  the City of Long Beach and S&S  Incinerator
                            Joint Venture,  together with the Assignment thereof
                            to the Nassau County Industrial  Development Agency,
                            incorporated  by  reference  to Exhibit  10.5 to the
                            Amendment  No.  1  to  the  Company's   Registration
                            Statement on Form SB-2 (Registration No. 33-76200).
10.6                        Employment   Agreement   with   Robert   M.   Rubin,
                            incorporated  by  reference  to Exhibit  10.2 to the
                            Amendment  No.  1  to  the  Company's   Registration
                            Statement on Form SB-2 (Registration No. 33-76200).
10.7                        Employment   Agreement   with  Joseph  J.  Wisneski,
                            incorporated  by  reference  to Exhibit  10.7 to the
                            Amendment  No.  1  to  the  Company's   Registration
                            Statement on Form SB-2 (Registration No. 33-76200).
10.8                        Letter  Agreement,  dated  January 3, 1995,  between
                            Catalyst   Energy   Corporation   and  the  Company,
                            incorporated  by  reference  to Exhibit  10.8 to the
                            Amendment  No.  1  to  the  Company's   Registration
                            Statement on Form SB-2 (Registration No. 33-76200).




                                       23

<PAGE>




10.9                        Form of Forbearance Agreement, among the Company and
                            the other parties  named  therein,  incorporated  by
                            reference to Exhibit 10.9 to the  Amendment No. 1 to
                            the  Company's  Registration  Statement on Form SB-2
                            (Registration No. 33-76200).
10.10                       Solid Waste Disposal Agreement,  dated as of May 13,
                            1992,  between the City of Long Beach and Long Beach
                            Recycling  and  Recovery   Corp.,   incorporated  by
                            reference to Exhibit 10.10 to the Amendment No. 1 to
                            the  Company's  Registration  Statement on Form SB-2
                            (Registration No. 33-76200).
10.11                       Promissory  Note,  dated  March  1,  1995,  from the
                            Company to American  Medical Waste,  incorporated by
                            reference to Exhibit 10.11 to the Amendment No. 3 to
                            the  Company's  Registration  Statement on Form SB-2
                            (Registration No. 33-76200).
10.12                       Form of Settlement  Agreement,  between LBRR and the
                            Union, incorporated by reference to Exhibit 10.12 to
                            the Amendment  No. 3 to the  Company's  Registration
                            Statement on Form SB-2 (Registration No. 33-76200).
10.13                       Lease Agreement,  dated as of May 13, 1992,  between
                            the  City  of  Long  Beach,   New  York,   Nd  LBRR,
                            incorporated  by reference  to Exhibit  10.13 to the
                            Amendment  No.  3  to  the  Company's   Registration
                            Statement on Form SB-2 (Registration No. 33-76200).
10.14                       Special  Waste  Disposal  Agreement,  dated April 5,
                            1995, between American Ref-Fuel Company of Hempstead
                            and ERD Waste  Corp.,  incorporated  by reference to
                            Exhibit   10.14  to  the  Amendment  No.  3  to  the
                            Company's   Registration   Statement  on  Form  SB-2
                            (Registration No. 33-76200)
10.15                       Letter  from  Philip  L.   Pascale,   on  change  in
                            certifying accountant,  incorporated by reference to
                            Exhibit 16.1 to the Amendment No. 1 to the Company's
                            Registration  Statement  on Form SB-2  (Registration
                            No. 33-76200).
21.1                        Subsidiaries of the Registrant.
24.1                        Power of  Attorney,  incorporated  by  reference  to
                            Exhibit 24.1 to the Amendment No. 1 to the Company's
                            Registration  Statement  on Form SB-2  (Registration
                            No. 33-76200).
27                          Financial Data Schedule



(c)             REPORTS ON FROM 8-K.

                No reports on Form 8-K have been filed  during the last  quarter
                of the Fiscal Year ended January 31, 1996.




                                       24

<PAGE>



                                    SIGNATURE

                In accordance  with Section 13 or 15(d) of the Exchange Act, the
registrant  caused  this  report to be signed on its behalf by the  undersigned,
thereunto duly authorized.

Dated:          May 14, 1996                ERD WASTE CORP.




                                            By:_/s/ Robert M.Rubin
                                               __________________
                                               Robert M. Rubin
                                               Chairman of the Board

                In accordance with the Exchange Act, this report has been signed
below by the following persons on behalf of the registrant and in the capacities
indicated.


Signature                               Title                                
                                                                             
                                                                             
                                                                             
/s/ Robert M. Rubin                     Chairman of the Board and            
- -------------------                     Chief Executive Officer              
Robert M. Rubin                         
                                                                             
                                                                             
                                                                             
/s/ Joseph J. Wisneski                  Director, President, and             
- ----------------------                  Chief Operating Officer              
Joseph J. Wisneski                      
                                                                             
                                                                             
                                                                             
/s/ Marc P. McMenamin                   Director, Chief Operations Manager   
- ---------------------                   of the Company                       
Marc P. McMenamin                       
                                                                             
                                                                             
                                                                             
/s/ D. David Cohen                      Director                             
- ------------------
D. David Cohen                                                               
                                                                             
                                                                             
                                                                             
/s/ Carl Frischling                     Director                             
- -------------------
Carl Frischling                                                              
                                                                             
                                                                             
                                                                             
/s/ Peter Reuter                        Director                             
- ----------------
Peter Reuter                            





































                                       25

<PAGE>




                        ERD WASTE CORP. AND SUBSIDIARIES
                          INDEX TO FINANCIAL STATEMENTS






                                                                            PAGE
                                                                          NUMBER
                                                                          ------



Report of Independent  Auditors                                            F-2



Consolidated  Balance Sheets as
at  January  31,  1995 and 1996                                            F-3



Consolidated    Statements   of
Income  for  the  years   ended
January 31, 1995 and 1996                                                  F-4 



Consolidated    Statements   of
Stockholders'  Equity  for  the
years  ended  February  1,
1993, January 31, 1994, January
31, 1995 and January 31, 1996                                              F-5



Consolidated Statements of Cash
Flows  for  the   years   ended
January 31, 1995 and 1996                                                  F-6



Notes to Consolidated Financial
Statements  for the years ended
January 31, 1996 and 1995                                                  F-7

















                                       F-1

<PAGE>
                          INDEPENDENT AUDITOR'S REPORT


To the Board of Directors
and Shareholders of
ERD Waste Corp.

         We have audited the  accompanying  balance sheet of ERD Waste Corp. and
Subsidiaries  as of  January  31,  1996 and 1995 and the  related  statement  of
operations,  stockholders' equity and cash flows for the years then ended. These
financial  statements are the  responsibility of the Company's  management.  Our
responsibility  is to express an opinion on these financial  statements based on
our audits.

         We conducted our audits in accordance with generally  accepted auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

         In our opinion,  the  financial  statements  referred to above  present
fairly, in all material respects,  the financial position of ERD Waste Corp. and
Subsidiaries  as of January 31, 1996 and 1995 and the results of its  operations
and cash flows for the two years  ended  January  31,  1996 in  conformity  with
generally accepted accounting principles.






                                             /s/Feldman Radin & Co., P.C.
                                             ----------------------------
                                             Certified Public Accountants

New York, New York
April 19, 1996

                                      F-2



<PAGE>

<TABLE>
<CAPTION>
                        ERD WASTE CORP. AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEETS

                                                                                January 31,
                                                                       ------------------------------
                                                                           1996              1995
                                                                       ------------      ------------
                                     ASSETS

<S>                                                                    <C>               <C>
CURRENT ASSETS:
    Cash and cash equivalents                                          $    1422214      $     280458
    Restricted certificates of deposit                                       800000
    Accounts receivable, less allowance for doubtful accounts of
             $90,000 and $53,000, respectively                              2491731           1084399
    Prepaid expenses and other current assets                                168393             44523
    Inventory                                                                160636                 0
                                                                       ------------      ------------
         TOTAL CURRENT ASSETS                                               5042974           1409380
                                                                       ------------      ------------

PROPERTY, PLANT and EQUIPMENT, less accumulated
    depreciation of $617,600 and $172,828, respectively                    11687575          11324576
                                                                       ------------      ------------

OTHER ASSETS:
     Restricted certificates of deposit                                      950000
     Goodwill, less accumulated amortization                                1031628                 0
     Covenants not to compete, less accumulated amortization                 316938                 0
     Loan receivable - Environmental Services of America, Inc.               500000                 0
     Deferred registration costs                                                  0            201011
     Deferred permit costs                                                   136058                 0
     Other assets                                                            179580.19              0
                                                                       ------------      ------------
         TOTAL OTHER ASSETS                                                 3114204.19         201011
                                                                       ------------      ------------

                                                                       $19844753.19      $   12934967
                                                                       ============      ============


                      LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES:
    Accounts payable                                                   $    1868743      $    1790403
    Accrued expenses                                                        1130420            530818
    Income taxes payable                                                     740012            527000
    Current portion- notes payable                                          1271667           8000000
    Notes payable- stockholder                                                    0            479813
                                                                       ------------      ------------
         TOTAL CURRENT LIABILITIES                                          5010842          11328034
                                                                       ------------      ------------

LONG-TERM DEBT, less current portion                                        1244488            684521
                                                                       ------------      ------------

DEFERRED INCOME TAXES                                                        250000                 0
                                                                       ------------      ------------

COMMITMENTS and CONTINGENCIES

STOCKHOLDERS' EQUITY:
    Preferred stock, authorized 2,000,000 shares, $.001 par value;
             none issued and outstanding                                          0                 0
    Common stock, authorized 15,000,000 shares, $.001 par value;
             5,832,782 and 3,837,500 shares issued and outstanding, 
             respectively                                                      5833              3838
    Additional paid in capital                                             10356651.19         169266
    Retained earnings                                                             0                 0
                                                                       ------------      ------------
         TOTAL STOCKHOLDERS' EQUITY                                        10362484.19         173104
                                                                       ------------      ------------

                                                                          $16867814.19   $   12185659
                                                                          ============   ============
</TABLE>


                       See notes to financial statements.

                                      F-3

<PAGE>
                        ERD WASTE CORP. AND SUBSIDIARIES

                        CONSOLIDATED STATEMENTS OF INCOME



                                                       Year ended January 31,
                                                    ---------------------------
                                                        1996            1995
                                                    ------------   ------------

REVENUES:
         Net sales                                  $   12016098   $    6708209
         Insurance Proceeds                              3200000              0
                                                    ------------   ------------

TOTAL REVENUES                                          15216098        6708209

COST OF SALES                                            6098030        3167715
                                                    ------------   ------------

         GROSS PROFIT                                    9118068        3540494

SELLING, GENERAL and ADMINISTRATIVE EXPENSES             5455197        2175613
                                                    ------------   ------------

INCOME FROM OPERATIONS                                   3662871        1364881
                                                    ------------   ------------

OTHER INCOME AND EXPENSES:
         Interest and dividend income                     100370              0
         Interest expense                                 (71015)        (46588)
         Other, net                                        16651              0
                                                    ------------   ------------
         TOTAL OTHER INCOME AND EXPENSES                   46006         (46588)
                                                    ------------   ------------

INCOME BEFORE INCOME TAXES                               3708877        1318293

PROVISION FOR INCOME TAXES                               1481245         527000
                                                    ------------   ------------

NET INCOME                                          $    2227631   $     791293
                                                    ============   ============

INCOME PER SHARE:

         NET INCOME PER COMMON SHARE                $       0.41   $       0.20
                                                    ============   ============

         WEIGHTED AVERAGE NUMBER OF SHARES               5490487        3963000
                                                    ============   ============


                       See notes to financial statements.

                                      F-4


<PAGE>
<TABLE>
<CAPTION>
                        ERD WASTE CORP. AND SUBSIDIARIES

                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY


                                                                            Retained
                                          Common Stock         Paid in      Earnings
                                       Shares      Amount      Capital      (Deficit)    Total
                                       ------      ------      -------      ---------    -----

<S>                                    <C>         <C>         <C>          <C>          <C>           
Balance- February 1, 1993              3525000     $    3500   $        0   $ (112248)   $ (108748)    

Net income                                   0             0            0       70263        70263
                                       -------          ----     --------     -------     -------- 

Balance- January 31, 1994              3525000          3500            0      (41985)      (38485)

Common shares issued in connection
 with acquisition                       312500           338       169266           0       169604

Net income                                   0             0            0      791293       791293
                                       -------          ----     --------     -------     -------- 

Balance- January 31, 1995              3837500          3838       169266      749308       922412

Common shares issued in connection
 with public offering                  2250000          2250     12110720           0     12112970
Reacquisition of common shares         (300000)         (300)    (2018600)    (131100)    (2150000)
Issuance of common shares in 
 connection with the acquisition 
 of EATS, Inc.                           45282            45       226365           0       226410
Net income                                   0             0            0           0            0
                                       -------          ----     --------     -------     -------- 

Balance- January 31, 1996              5832782     $    5833   $ 10487751   $  618208    $11111792
                                       =======     =========   ==========   =========    =========
</TABLE>



                       See notes to financial statements.

                                      F-5


<PAGE>
<TABLE>
<CAPTION>
                        ERD WASTE CORP. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF CASH FLOWS



                                                                       Years ended January 31,
                                                                     -------------------------
                                                                          1996        1995
                                                                     ------------  -----------
   CASH FLOWS FROM OPERATING ACTIVITIES:
<S>                                                                  <C>           <C>        
Net income                                                           $         0   $         0
Adjustments to reconcile net income to net cash provided by
operating activities:
Depreciation                                                              441719        160000
Amortization                                                               93322             0
Provision for uncollectible accounts receivable                            37000             0

Changes in assets and liabilities:
(Increase) decrease in accounts receivable                              (1444332)       191200
(Increase) in inventory                                                  (160636)            0
(Increase) decrease in prepaid expenses and other current assets         (123870)       323615
Increase in other assets                                                 (442325)       (11474)
(Increase) decrease in deferred income taxes                              (44906)       527000
Increase (decrease) in accounts payable and accrued expenses              777942       (282532)
Increase in income taxes payable                                          507918             0
                                                                         (358168)       907809

NET CASH PROVIDED BY ( USED IN) OPERATING ACTIVITIES                     (358168)       907809

CASH FLOWS FROM INVESTING ACTIVITIES:
Capital expenditures                                                     (904718)     (1642230)


CASH FLOWS FROM FINANCING ACTIVITIES:
Notes payable- repayment                                                (8876929)       (48906)
Borrowings                                                                859750        181350
Issuance of common stock                                                10444190         31807
Advances to Environmental Services of America, Inc.                      (500000)            0
Increase in restricted certificates of deposit                          (1750000)            0
NET CASH PROVIDED BY FINANCING ACTIVITIES                                 177011        164251

NET INCREASE IN CASH                                                    (1085875)      (570170)

CASH, at beginning of period                                             (510835)        59335

CASH, at end of period                                               $  (1596710)  $   (510835)

SUPPLEMENTAL CASH FLOW INFORMATION:
Cash paid during the period for:
Interest                                                             $     51030   $     46588
Income taxes paid                                                    $    975633   $         0
</TABLE>



                       See notes to financial statements.

                                       F-6
<PAGE>
                           ERD WASTE CORP. AND SUBSIDIARIES

                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                         YEARS ENDED JANUARY 31, 1996 AND 1995


1.       ORGANIZATION AND INITIAL PUBLIC OFFERING OF COMMON SHARES

         On March 1, 1994, ERD Waste Corp., formerly Environmental Resources and
Disposal,  Inc.  ("ERD")  merged with a Delaware  corporation  organized for the
purpose  of  changing  the   Company's   situs  to  Delaware  and   effecting  a
recapitalization  of stock.  In the merger and  recapitalization,  each share of
common stock was exchanged for 1,762.5 shares of common.  All share amounts have
been restated to give effect to this recapitalization.  ERD has adopted a fiscal
year ended January 31.

         The Company has authorized  2,000,000  shares of preferred  stock $.001
par value per share.

         In May 1995,  the Company  completed an Initial  Public  Offering  (the
"Offering") of 2,250,000 shares of its Common Stock. Net proceeds to the Company
from the Offering,  after deduction of associated  expenses,  were approximately
$12,113,000.

2.       LINE OF BUSINESS

         The Company is a diversified waste management  company  specializing in
the management and disposal of municipal solid waste,  industrial and commercial
non-hazardous  solid waste,  and industrial and commercial  hazardous waste. The
Company's  activities  focus upon the  incineration of municipal solid waste and
industrial and commercial  non-hazardous  waste and the utilization of the steam
produced  thereby  in  the  cogeneration  of  electricity,   the  brokerage  and
transportation  of  waste,  and  the  provision  of  advisory,  consulting,  and
technical  services  to  generators  of waste  with  respect  to the waste  site
investigation,  waste analysis, and the recycling and disposal of industrial and
commercial hazardous waste in accordance with applicable regulatory guidelines.

3.       SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

         a. Principles of Consolidation- The consolidated  financial  statements
include  the  accounts of the Company  and its  wholly-owned  subsidiaries.  All
significant intercompany transactions have been eliminated.

         b.  Accounting  Estimates- The  preparation of financial  statements in
conformity  with  generally  accepted  accounting   principles  (GAAP)  requires
management to make estimates and

                                       F-7

<PAGE>









assumptions  that  affect the  reported  amounts of assets and  liabilities  and
disclosure of  contingent  assets and  liabilities  at the date of the financial
statements and the reported amounts of revenues and expenses during the reported
period. Actual results could differ from those estimates.

         c. Revenue  Recognition-  Revenue is recognized at the date the related
service  is  rendered.   Income  is  charged  with  an  allowance  for  doubtful
receivables   based  on  prior  collection   experience  and  a  review  of  the
collectibility of specific accounts.

         d. Cash and Cash Equivalents- Cash and cash equivalents consist of cash
and  temporary  investments  with  maturities  of  three  months  or  less  when
purchased.

         e. Property,  Plant and Equipment and Depreciation- Property, plant and
equipment are stated at cost.  Depreciation is computed using the  straight-line
method over the useful  lives of the asset.  Assets range in useful lives from 7
years for equipment to 30 years for building and waste facility.

         f.  Earnings  per share-  Earnings  per share is based upon the average
shares  outstanding  during the period increased by the effect, if dilutive,  of
common stock  equivalents.  The options to purchase  common stock referred to in
Note 11 are also included in the  computation of  outstanding  shares and common
stock equivalents.

         g. Stock options - In October 1995 the Financial  Accounting  Standards
Board ("FASB") issued Statement of Financial  Accounting  Standards ("SFAS") No.
123,  "Accounting  for  Stock-Based  Compensation",  which is effective  for the
Company  beginning  with the fiscal year ending  January 31, 1996.  SFAS No. 123
requires  expanded  disclosures of stock-based  compensation  arrangements  with
employees  and  encourages  compensation  cost to be measured  based on the fair
value for the equity instrument  awarded.  Companies are permitted,  however, to
continue to apply APB Opinion No. 25, which recognizes  compensation  cost based
on the intrinsic value of the instrument  awarded.  The Company will continue to
apply APB Opinion No. 25 to its stock based compensation awards to employees.

         h.  Recent  pronouncements  -  In  March  1995  the  FASB  issued  SFAS
No.121,"Accounting  for the  Impairment of Long Lived Assets and For  Long-Lived
Assets to be Disposed Of", which is effective for fiscal years  beginning  after
December 15, 1995. This statement  requires that  long-lived  assets and certain
identifiable  intangible assets to be held and used by an entity be reviewed for
impairment  whenever  events  or  changes  in  circumstances  indicate  that the
carrying  amount may not be  recoverable.  The  adoption  by the Company of this
statement  in Fiscal  1997 is not  expected to have any  material  impact on the
consolidated financial statements of the Company.

                                       F-8


<PAGE>









4.       BUSINESS COMBINATIONS

         a. On April 16, 1994,  ERD acquired ECT in a transaction  accounted for
as a purchase.  Results of ECT's operations  subsequent to the date are included
in these  consolidated  financial  statements.  In the  transaction,  ERD issued
312,500 of its common shares in exchange for all of ECT's issued and outstanding
common shares.  The acquisition was recorded at the historical cost of ECT's net
assets acquired (approximately $170,000).

         b. As  discussed  in Note 1, on  August  31,  1994,  ERD  acquired  C&J
Enterprises, Inc. in a transaction accounted for as a purchase. Results of C&J's
operations subsequent to that date are included in these consolidated  financial
statements.  ERD  paid  and  agreed  to  assume  specified  liabilities  of  C&J
Enterprises,  Inc. and its wholly owned  subsidiary  (Long Beach  Recycling  and
Recovery Corp., (LBRR)),  subject to certain adjustments.  Among the liabilities
assumed were certain  Industrial  Revenue  Bonds.  Cost of the  acquisition  was
determined  by totaling the amount of the  liabilities  assumed.  The  following
summarizes the amounts allocated to the assets acquired and liabilities  assumed
in the transaction:

                    Industrial Revenue Bonds          $ 7,000,000

                    Note Payable                        1,500,000

                    Other Liabilities assumed, net      1,109,029

                    Costs of the Transaction              105,375
                                                      -----------
                    Cost of Property, Plant and  
                    Equipment acquired                $ 9,714,404
                                                      ===========



     c. In October,  1995, a newly formed wholly owned subsidiary,  Now known as
Absorbent Manufacturing  Technology,  Inc. ("AMT"),  acquired certain assets and
assumed certain  liabilities of Environmental  Absorbent  Technologies,  Inc. in
exchange for 45,282 shares of the  Company's  common  stock.  These  acquisition
shares have not been registered  under the Securities Act of 1933 and may not be
sold or  transferred  by the  seller  otherwise  than  in  compliance  with  the
registration  requirements  of the  Securities  Act of  1933 or  pursuant  to an
exemption from such requirements.

                                       F-9
<PAGE>
         The following  summarizes the amounts  allocated to the assets acquired
and liabilities assumed in this transaction:

                    Current assets                    $  313,115

                    Property and equipment               165,156

                    Value of goodwill acquired         1,044,000

                    Current liabilities                 (529,287)

                    Other liabilities                   (766,574)
                                                       --------- 
                    Value of ERD common shares
                    issued to EATS shareholders       $  226,410
                                                      ==========


         Each of the  aforementioned  transactions  have been  accounted  for as
purchases,  and accordingly,  the Company's  results of operations  includes the
results of the acquired  entities from their  respective  dates of  acquisition.
Pro-forma  results  of  operations  for  the  Company  as if the  aforementioned
acquisitions took place on February 1, 1994 are as follows:

                                         Years ended January 31,
                                         -----------------------
                                            1996          1995
                                         -----------    ----------
              Revenues                   $16,269,000    $9,169,359

              Net income                 $ 2,179,000    $  672,425

              Net income per share       $      0.40    $     0.11

              Number of shares used in
              calculation                  5,490,487     6,028,500



5.       INSURANCE PROCEEDS

         On July 25,  1995,  the  Company  had a major  fire at the  Long  Beach
Facility.  The  fire  significantly  damaged  the  incinerator  and  reduced  or
prevented  its  operation  for  approximately  two months.  After the fire,  the
Company devoted a major effort to repairing the incinerator,  upgrading it where
appropriate and servicing its customers when the incinerator  could not properly
function.  Other  disposers had to be utilized for waste which  otherwise  would
have been  incinerated by the Company.  In addition to the loss of  incineration
income, the Company lost significant sales of electricity.

                                      F-10


<PAGE>

         The  Company  was covered by  insurance  for both  damage and  business
interruption. In November 1995, the Company settled its claim with the insurance
company, collecting a total of $3,200,000. Because of the inability to determine
exactly  what  costs it  expended  during the year for the  incinerator  and the
appropriate  portion of the  recovery  representing  reimbursement  for business
interruption,  the  financial  statements  reflect  the  insurance  recovery  as
revenues.  All expenditures relating to the fire, the repair of the incinerator,
management effort to both repair the incinerator and service customers have been
included in expenses.

         Management  believes that the  incinerator has been brought back to its
operating  capability prior to the fire.  Accordingly,  the incinerator has been
recorded at its cost through July 24, 1996 less appropriate depreciation.

6.       STOCK REPURCHASE

         On  August  31,  1995  the  Company  entered  into to an  agreement  to
reacquire the stock of two former officers of ECT. The Company purchased 300,000
common  shares  from these  officers  for  $2,150,000.  In  connection  with the
repurchase of such shares, the Company issued promissory notes to the two former
stockholders,  each in the original amount of $1,075,000.  The promissory  notes
are collateralized by certificates of deposit owned by the Company in the amount
of  $1,750,000  at January 31, 1996.  The notes,  which bear  interest at 6% per
annum,  are repayable in quarterly  installments  of $200,000 in the  aggregate,
with a final installment of $150,000 due February 1998. As the Company makes the
required quarterly  installments,  an equal amount of collateral is released and
becomes available for the Company's general use.  Accordingly,  $800,000 of such
restricted  certificates  of deposit have been  classified as a current asset as
the related  liability is classified  as a current  liability.  The  repurchased
shares were not retired, and are available for future issuance by the Company.

         In connection with the stock repurchase the employees right to exercise
certain  qualified  options relative to 150,000  additional common shares of the
Company  were  canceled,  except  with  respect to 10,000  shares  which  remain
available  to each  shareholder  for  exercise to and until  February  17, 1997,
provided  that the former  stockholder  is still  serving as a consultant to the
Company, as provided in the settlement agreement.


7.       PROPOSED ACQUISITION OF ENVIRONMENTAL SERVICES OF AMERICA, INC.

         In January, 1996, the Company, ENSA Acquisition Corp. ("EAC"), a wholly
owned subsidiary of the Company,  and  Environmental  Services of America,  Inc.
("ENSA"),  a diversified  environmental  services  company  specializing  in the
identification,  management, treatment, transportation and disposal of hazardous
and  non-hazardous  waste,  remediation  of hazardous  waste sites,  air quality
testing and  monitoring  services and  equipment,  and  consulting and technical
support services related to all of the foregoing,  entered into an agreement and
plan of merger (the  "Original  Merger  Agreement")  whereby EAC would be merged
with and into  ENSA,  the  result  of which  would be that ENSA  would  become a
subsidiary of the Company.  In April,  1996, the Original  Merger  Agreement was
amended and  restated in its entirety  and is  discussed  below,  as amended and
restated.

                                      F-11
<PAGE>

         In January,  1996,  simultaneously  with the  execution of the Original
Merger Agreement and in contemplation of the acquisition of ENSA by the Company,
the Company executed a securities  purchase agreement (the "Securities  Purchase
Agreement") providing for the loan by the Company to ENSA (the "Bridge Loan") of
$500,000 for working capital purposes.  The Securities  Purchase  Agreement also
provided  for the  issuance to the Company of 500,000  shares of common stock of
ENSA. Pursuant to the terms of the Securities Purchase Agreement, such shares of
common  stock have been placed in escrow.  In the event ENSA is not  acquired by
the Company  prior to the dates  referenced in this  sentence,  one half of such
shares will be  released to the Company on December  31, 1996 if the Bridge Loan
is not repaid on or before such date, and on December 31, 1997, one half of such
shares  will be  released  to the  Company  if the  Bridge  Loan or any  portion
thereof,  remains unpaid and there occurs a Change of Control Event (as defined)
occurs under the Bridge Loan and ERD declares  the Bridge Loan  immediately  due
and payable. Otherwise, such shares will be delivered to ENSA upon the repayment
in full of the Bridge Loan, if prior to the acquisition of ENSA by the Company.

         In April  1996,  the  Company  entered  into an  Amended  and  Restated
Agreement and Plan of Merger (the "Merger Agreement") with ENSA. Pursuant to the
terms  of the  Merger  Agreement,  the  Company,  through  its  subsidiary  ENSA
Acquisition Corp.  ("EAC"),  will acquire ENSA and its subsidiaries  through the
merger of EAC with and into ENSA.  In order to  facilitate  the  acquisition  of
ENSA, the Company,  through EAC,  launched a tender offer (the "Offer") on April
4, 1996 for the purchase of shares of common  stock of ENSA at a purchase  price
of $1.66 per share. The aggregate  purchase price for all outstanding  shares of
common  stock of ENSA,  other  than  shares  currently  owned by the  Company is
$6,358,718.  The Offer is  conditioned  upon,  among other  things,  there being
validly  tendered and not  withdrawn  prior to the  expiration  of the Offer,  a
number of shares of common stock of ENSA representing at least a majority of the
total number of outstanding  shares of ENSA, other than those shares held by the
Company, on a fully diluted basis as of the date such shares of common stock are
accepted for payment pursuant to the Offer.

         Simultaneously  with its entry into the Merger  Agreement,  the Company
entered into a stock purchase  agreement with in excess of 90% of the holders of
each class of  preferred  stock of ENSA (the "Stock  Purchase  Agreement").  The
aggregate  purchase  price  for the  shares  of  preferred  stock  of ENSA to be
purchased pursuant to the Stock Purchase Agreement is $1,253,614. The closing of
the Stock Purchase Agreement is conditioned upon, and will close  simultaneously
with, the consummation of the tender offer.

         On May 1, 1996, over 90% of ENSA's  outstanding shares were tendered to
the Company.  On May 6, 1996,  the formal  closing was held and the Company made
payment for the purchase of the tendered preferred and common stock.

8.       COMMITMENTS AND CONTINGENCIES

         The Company  leases  office  facilities  and its waste  facility  under
operating  leases.  One of the Company's  subsidiaries  has entered into a lease
agreement with its local municipality

                                      F-12

<PAGE>


customer with respect to the underlying the waste facility.  The operating lease
has a twenty year term which expires in December,  2007. Rental expense is based
on the volume of solid waste burned at the facility.  Additionally,  ERD and ECT
have  leases  on  office  space;  both  leases  expire  in 1997.  Minimum  lease
commitments  under all  operating  leases  for each of the next  five  years and
thereafter are as follows:

                                  1997     $271,000

                                  1998      252,000

                                  1999      237,000

                                  2000      247,000

                                  2001      247,000

                            Thereafter    1,643,000


         The Company is subject to a number of lawsuits arising from the conduct
of the prior owners of the waste  facility.  While the  ultimate  results of the
litigation commenced and potential  litigation cannot be determined,  management
does not expect that any of the matters will have a material  adverse  effect on
the consolidated financial position of the Company.

         Incineration  of solid waste has taken place at the Facility Site since
1951.  Various  past  practices,  although  they may have been fully  lawful and
within  standard  engineering  practices  at  the  time,  have  resulted  in ash
constituents being present in the soils and upper level groundwater  beneath the
Facility. LBRR has had conducted a phase I and phase II environmental assessment
of the level of  constituents  present  and the  remedial  actions  which may be
needed at the Facility  Site.  The Company is currently  examining this issue to
determine  a  possible  plan  for  such  remediation  and is in the  process  of
contracting the City of Long Beach, New York, the owner of the Facility Site, as
well as  predecessor  operators  of the  Facility  regarding  such  plan and the
funding  thereof.  Based  upon  information  known  to  date,  the  Company  has
established a reserve of $300,000  related to the estimated costs of remediation
and compliance.

9.       PROPERTY, PLANT AND EQUIPMENT

         The following is a summary for property, plant and equipment:

                                                  January 31,
                                          --------------------------
                                             1996           1995
                                          -----------    -----------
              Machinery                   $   637,898    $   590,650

              Waste Facility                9,341,645      8,544,893

              Building and
              Building Improvements         2,220,440      2,220,440

              Other                           102,139        141,421
                                           12,302,122     11,497,404
              Accumulated Depreciation       (614,547)      (172,828)
                                           ----------     ----------
                                          $11,687,575    $11,324,576
                                          ===========    ===========


                                      F-13

<PAGE>


10.      LONG TERM DEBT

         The long term debt is summarized as follows on January 31, 1996:

                                                              January 31,
                                                      --------------------------
                                                          1996           1995
                                                      -----------    -----------
Note Payable-Catalyst, payable in equal 
annual installments through 1999                       $400,000     $500,000

Note Payable in equal monthly installments 
of $4,067 including interest at 8.5%,
commencing on January 5, 1995                                        182,325

Notes Payable - Former Stockholders payable
in  quarterly installments of $200,000 with 
a final installment of $150,000 in February, 
1998 at 6% per annum                                  1,750,000         --

Notes Payable in equal monthly installments 
of 10,700 including interest at 8% commencing 
February, 1996                                          296,415         --

Other                                                    69,740        2,196
                                                      ---------      -------
                                                      2,516,155      684,521

Less current portion                                  1,271,667         --
                                                      ---------     ---------   
                                                     $1,244,488     $684,521
                                                     ==========     ========


         In order to  partially  finance the  purchase  of the common  stock and
preferred  stock of ENSA,  in April 1996,  the Company  obtained a $7.5  million
revolving  credit  facility (the  "Revolving  Facility") from Chemical Bank (the
"Bank")  pursuant to a loan  agreement (the "Loan  Agreement"),  dated March 29,
1996. The Loan Agreement provides, among other things, for the payment by ERD of
a commitment fee, payable monthly, computed at the rate

                                      F-14

<PAGE>

of one quarter of one percent (1/4%) per annum (computed on the actual number of
days  elapsed over 360 days) on the average  daily  unused  amount of the Bank's
$7.5 million  commitment.  Revolving loans in respect of the Revolving  Facility
("Revolving  Loans") shall be, at the Company's request,  either (i) Alternative
Base Rate Loans (as defined) which bear interest  calculated at the  Alternative
Base Rate (as defined)  plus one half of one percent  (1/2%) or (ii)  Eurodollar
Loans (as defined) which bear interest calculated at the adjusted LIBOR Rate (as
defined) plus three and one half percent (3 1/2%)(or a combination thereof).

         Subject to the terms of the Loan Agreement, the Revolving Facility will
be available  until April 1, 1998 (the  "Conversion  Date"),  at which time, all
outstanding principal and accrued interest under the Revolving Facility shall be
due and payable.

         Provided no Event of Default (as  defined)  exists,  on the  Conversion
Date,  the Company  may,  upon  request by it, be granted a term loan (the "Term
Loan") in an amount equal to the lesser of the Bank's Commitment (as defined) or
the aggregate principal amount of Revolving Loans then outstanding. The proceeds
of the Term Loan are to be used by ERD exclusively to satisfy obligations to the
Bank under any Revolving  Loan existing at the  Conversion  Date.  The Term Loan
shall,  at the  option of the  Company,  be an  Alternative  Base Rate Loan or a
Eurodollar Loan (or a combination  thereof).  If the Term Loan is an Alternative
Base Rate Loan,  it will bear  interest  at the  Alternative  Base Rate plus one
percent  (1%).  If the Term Loan is a Eurodollar  Loan, it will bear interest at
the Adjusted LIBOR Rate plus three and one half percent (3 1/2%).

         The Loan Agreement allows the Company,  on or after the Conversion Date
and subject to the terms of the Loan  Agreement,  to (i) continue any Eurodollar
Loan or portion  thereof into a subsequent  Interest Period (as defined) or (ii)
convert an Alternative Base Rate Loan into a Eurodollar Loan.

         The Loan Agreement provides for the granting by the Company and each of
the Guarantors listed above of a first priority security interest in all present
and future  accounts,  contract  rights,  chattel  paper,  general  intangibles,
instruments  and  documents  of the  Company and such  Guarantors  then owned or
thereafter acquired,  and in all machinery and equipment acquired by the Company
and such Guarantors after the date of the Loan Agreement.

         The  obligations  of the Bank to make  each  Revolving  Loan  under the
Revolving  Facility  are  conditioned  on  certain  conditions,   including  the
following:  (i)  delivery  of a  certificate  from the  Company  and each of the
Guarantors  stating the  representations  and  warranties  contained in the Loan
Agreement are true and correct;  (ii) no default or material  adverse  change in
the Company or any Guarantor  has occurred;  and (iii) the purpose for which the
proceeds of such Revolving Loan is being made.

         The Loan Agreement contains traditional and customary  representations,
warranties and events of default.

         The  Company  has  agreed to  indemnify  Chemical  against  any loss or
expense which

                                      F-15

<PAGE>

Chemical  may  sustain or incur as a  consequence  of any  default in payment or
prepayment of the principal  amount of any Loan (as defined) or any part thereof
or interest  accrued  thereon,  as and when due and payable on the occurrence of
any Event of Default (as defined).

         Subject to the terms of the Loan  Agreement,  the Company has the right
at any time and from time to time to prepay any  Alternate  Base Rate  Loan,  in
whole or in part,  without  premium or penalty,  on the same day that telephonic
notice is given to Chemical advising it of prepayment.  In addition, the Company
has the right to  prepay  any  Eurodollar  Loan,  in whole or in part,  on three
Business Days' prior irrevocable notice, provided, however, that such prepayment
may only be made on an Interest Determination Date (as defined).

         On  May  2,  1996,   the   Company   borrowed   $7,500,000   under  the
aforementioned facility, which amount remains outstanding.

11.      INCOME TAXES

         The provision for income taxes consists of the following:

                                          Year Ended January 31,
                                          ----------------------
                                          1996              1995
                                          ----              ----
         Current tax expense:

           U.S. Federal                $   935,000   $ 400,000

           State and local                 296,000     127,000
                                         ---------     -------
                                         1,231,000     527,000
                                         ---------     -------

         Deferred tax expense:

           U.S. Federal                    200,000        --

           State and local                  50,000        --
                                         ---------     -------
                                           250,000        --
                                         ---------     -------
         Total provision               $ 1,481,000   $ 527,000
                                       ===========   =========







         Temporary differences and carryforwards which give rise to deferred tax
liabilities at January 31, 1996 are as follows:

         Deferred tax liabilities:

              Insurance proceeds received treated as a basis
              reduction for tax purposes                         $250,000
                                                                 ========



                                      F-16


<PAGE>

The  difference  between the actual  income tax  provision and the tax provision
computed by applying the statutory  Federal  income tax rate to earnings  before
taxes is attributable to the following:

                                          Year Ended January 31,
                                          ----------------------
                                          1996              1995
                                          ----              ----

         Income tax provision at 34%      $ 1,261,000       $ 448,000

         State and local income taxes,
         net of Federal income effect         220,000          79,000
                                            ---------         -------
                                            1,481,000         527,000
                                            =========         =======


12.      EMPLOYMENT AGREEMENTS

     The Company has entered into an employment agreement with its President and
Chief Operating Officer of the Company, through December 31, 1998. The agreement
provides for a salary of $175,000 per annum commencing  January 1, 1995, with an
annual  increase  of a minimum  of  $25,000  per annum  through  the term of the
agreement.

         The Company has also  entered  into an  employment  agreement  with its
Chairman  of the Board and  Chief  Executive  Officer  of the  Company,  through
December 31, 1998.  The employment  agreement  provides for a salary of $150,000
per annum commencing January 1, 1995.

13.      EMPLOYEE STOCK OPTIONS

         The  Company  has  established  the 1994 Stock  Option Plan under which
employees of the Company may receive  incentive  stock options for up to 500,000
shares of common stock.  During May, 1994, 225,000 options were granted pursuant
to the plan, exercisable at $4.00

                                      F-17

<PAGE>









per share for two years.

14.      MAJOR CUSTOMERS

         During the year ended  January 31,  1996,  one customer  accounted  for
approximately 17.4% of consolidated net sales.


                                      F-18







                                  EXHIBIT 21.1

               SUBSIDIARIES OF ERD WASTE CORP. AT JANUARY 31, 1996





Name                             State               Additional Names
of                               of                  Under Which
Subsidiary                       Incorporation       Subsidiary Does Business
- ----------                       -------------       ------------------------




Environmental Waste                    DE
Incineration, Inc.



ERD Waste Corp. of Illinois            IL                   "ECT"



ERD Waste Corp.                        DE
Indiana



ENSA Acquisition Corp.                 DE



Absorbent Manufacturing &              IL
Technology, Inc.



C & J Enterprises, Inc.                DE



Long Beach Recycling &                 NY
Recovery Corp.



ERD Management Corp.                   NY



<TABLE> <S> <C>


<ARTICLE>                     5
<CIK>                         0000921512
<NAME>                        ERD WASTE CORP.
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                              JAN-31-1996
<PERIOD-START>                                 FEB-1-1995
<PERIOD-END>                                   JAN-31-1996
<CASH>                                         1,422,214
<SECURITIES>                                   0
<RECEIVABLES>                                  2,491,731
<ALLOWANCES>                                   90,000
<INVENTORY>                                    160,636
<CURRENT-ASSETS>                               5,042,974
<PP&E>                                         12,302,122
<DEPRECIATION>                                 614,547
<TOTAL-ASSETS>                                 19,844,753
<CURRENT-LIABILITIES>                          5,010,842
<BONDS>                                        0
                          0
                                    0
<COMMON>                                       5,833
<OTHER-SE>                                     10,356,651
<TOTAL-LIABILITY-AND-EQUITY>                   19,844,753
<SALES>                                        12,016,098
<TOTAL-REVENUES>                               15,216,098
<CGS>                                          6,098,030
<TOTAL-COSTS>                                  11,553,227
<OTHER-EXPENSES>                               46,006
<LOSS-PROVISION>                               90,000
<INTEREST-EXPENSE>                             71,015
<INCOME-PRETAX>                                3,708,877
<INCOME-TAX>                                   1,481,246
<INCOME-CONTINUING>                            2,227,631
<DISCONTINUED>                                 0
<EXTRAORDINARY>                                0
<CHANGES>                                      0
<NET-INCOME>                                   2,227,631
<EPS-PRIMARY>                                  .41
<EPS-DILUTED>                                  0
        


</TABLE>


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