sv1
Table of Contents

As filed with the Securities and Exchange Commission on June 24, 2005.
Registration No.                     

 
 

      

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549

FORM S-1

REGISTRATION STATEMENT
UNDER
THE SECURITIES ACT OF 1933

ALLIS-CHALMERS ENERGY INC.

(Exact Name of Registrant as Specified in Its Charter)
     
DELAWARE
(State or Other Jurisdiction
of Incorporation or Organization)
  39-0126090
(I.R.S. Employer
Identification No.)

1389
(Primary Standard
Industrial Classification Code Number)

5075 WESTHEIMER, SUITE 890
HOUSTON, TEXAS 77056

(713) 369-0550
(Address, Including Zip Code, and Telephone Number, Including Area Code,
of Registrant’s Principal Executive Offices)

VICTOR M. PEREZ, CHIEF FINANCIAL OFFICER
5075 WESTHEIMER, SUITE 890
HOUSTON, TEXAS 77056

(713) 369-0550
(Name, Address, Including Zip Code, and Telephone Number, Including
Area Code, of Agent for Service)

WITH COPIES TO:

       
Joseph P. Bartlett, Esq.
  Charles H. Still, Jr., Esq.
Greenberg Glusker Fields Claman
  Bracewell & Giuliani LLP
Machtinger & Kinsella LLP
  711 Louisiana
1900 Avenue of the Stars, Suite 2100
  Suite 2300
Los Angeles, California 90067
  Houston, Texas 77002
(310) 201-7481
  (713) 221-3309

Approximate date of commencement of proposed sale to the public: As soon as practicable after the effective date of this Registration Statement.

If any of the securities being registered on this form are to be offered on a delayed or continuous basis pursuant to Rule 415 under the Securities Act of 1933, check the following box. o

If this Form is filed to register additional securities for an offering pursuant to Rule 462(b) under the Securities Act, please check the following box and list the Securities Act registration statement number of the earlier effective registration statement for the same offering. o

If this Form is a post-effective amendment filed pursuant to Rule 462(c) under the Securities Act, check the following box and list the Securities Act registration statement number of the earlier effective registration statement for the same offering. o

If this Form is a post-effective amendment filed pursuant to Rule 462(d) under the Securities Act, check the following box and list the Securities Act registration statement number of the earlier effective registration statement for the same offering. o

If delivery of the prospectus is expected to be made pursuant to Rule 434, please check the following box. o

CALCULATION OF REGISTRATION FEE

                                 
            Proposed              
Title of Each Class of   Amount to be   Maximum Offering   Proposed Maximum   Amount of
Securities to be Registered   Registered (1)   Price Per Share(2)   Aggregate Offering Price(2)   Registration Fee(3)
Common Stock, $.01 par value
  4,138,072 Shares   $ 4.80     $ 19,862,746     $ 847.44  


(1)   Consists of 1,500,000 shares to be offered by the Registrant and 2,638,072 shares to be offered by the selling stockholders. Pursuant to Rule 429 under the Securities Act, the 2,638,072 shares to be offered by the selling stockholders are being carried forward from the Registrant’s prior Registration Statement on Form S-1 (SEC File No. 333-118916).
 
(2)   Estimated in accordance with Rule 457(c) under the Securities Act of 1933 solely for the purpose of calculating the registration fee based on the average of the high and low prices for Allis-Chalmers Energy Inc. common stock on the American Stock Exchange on June 22, 2005.
 
(3)   Calculated in accordance with Rule 457(c) under the Securities Act of 1933. This amount does not include fees previously paid in connection with the shares being carried forward from the Registrant’s prior Registration Statement, as described in note (1).

The Registrant hereby amends this Registration Statement on such date or dates as may be necessary to delay its effective date until the Registrant shall file a further amendment which specifically states that this Registration Statement shall thereafter become effective in accordance with Section 8(a) of the Securities Act of 1933 or until this Registration Statement shall become effective on such date as the Commission, acting pursuant to said Section 8(a), may determine.

 
 


Table of Contents

The information in this prospectus is not complete and may be changed. We and the selling stockholders may not sell these securities until the Registration Statement filed with the Securities and Exchange Commission is effective. This prospectus is not an offer to sell these securities and it is not soliciting an offer to buy these securities in any state where the offer or sale is not permitted.

SUBJECT TO COMPLETION, DATED JUNE 24, 2005

PROSPECTUS

                     Shares

[LOGO]

ALLIS-CHALMERS ENERGY INC.

Common Stock

 

     We are selling                      shares of our common stock and the selling stockholders are selling                      shares of our common stock. We will not receive any proceeds from the sale of our common stock by the selling stockholders.

     Our common stock trades on the American Stock Exchange under the symbol “ALY”. On June 22, 2005 the last sale price reported for our common stock on the American Stock Exchange was $4.79 per share.

 

Investing in our common stock involves risks. See “Risk Factors” beginning on page 6.

     Neither the Securities and Exchange Commission nor any state securities commission has approved or disapproved of these securities or determined if this prospectus is truthful or complete. Any representation to the contrary is a criminal offense.

 
         
    Per Share   Total
Public offering price
   
Underwriting discount
   
Proceeds to us before expenses
   
Proceeds to selling stockholders
   

 

     We have granted Morgan Keegan & Company, Inc. a 30-day option to purchase up to an aggregate of                      shares of common stock, solely to cover over-allotments, if any.

     Morgan Keegan & Company, Inc. expects to deliver the shares of common stock to purchasers on or about      , 2005.

 

MORGAN KEEGAN & COMPANY, INC.

The date of this prospectus is                        , 2005.


TABLE OF CONTENTS

         
    Page
    1  
    6  
    11  
    11  
    12  
    13  
    14  
    15  
    17  
    33  
    39  
    47  
    49  
    51  
    54  
    55  
    55  
    55  
    57  
    F-1  
 Opinion of Greenberg Glusker Fields Claman Machtinger & Kinsella LLP
 Subsidiaries of Registrant
 Consent of Gordon, Hughes and Banks, LLP
 Consent of UHY Mann Frankfort Stein & Lipp CPAs, LLP
 Consent of Johnson, Miller & Co.
 Consent of Accounting & Consulting Group, LLP
 Consent of Wright, Moore, Dehart, Dupuis & Hutchinson, LLC
 Consent of Curtis Blakely & Co., PC

     You should rely only on the information contained in this prospectus. We have not authorized any other person to provide you with different information. If anyone provides you with different or inconsistent information, you should not rely on it. You should not assume that the information in this prospectus is accurate as of any date other than the date on the front of this prospectus.

     Unless the context otherwise requires, references in this prospectus to “Allis-Chalmers,” “we,” “us,” “our” or “ours” refer to Allis-Chalmers Energy Inc., together with our operating subsidiaries. When the context requires, we refer to these entities separately. References in this prospectus to the “selling stockholders” refer to the selling stockholders identified under “Principal and Selling Stockholders.” Certain specialized terms used in describing our oil and gas service business are defined in “Certain Definitions.” Except as otherwise expressly provided, all references to numbers of shares and to the exercise price of options and warrants contained in this prospectus have been restated to give retroactive effect to a one-to-five reverse stock split effective on June 10, 2004. Unless otherwise indicated, the information in this prospectus assumes that the underwriter does not exercise its over-allotment option.

i


Table of Contents

PROSPECTUS SUMMARY

     This summary highlights selected information contained elsewhere in this prospectus. This summary is not complete and does not contain all of the information you should consider before investing in our common stock. You should read this entire prospectus carefully, including the information under the heading “Risk Factors,” our financial statements and the notes to those financial statements included elsewhere in this prospectus.

The Company

     We provide services and equipment to oil and gas exploration and development companies, principally in Texas, Louisiana, New Mexico, Colorado, Oklahoma, offshore in the United States Gulf of Mexico, and offshore and onshore in Mexico. We currently operate in five sectors of the oil and gas service industry: directional and horizontal drilling; casing and tubing; compressed air drilling; production services; and rental tools. We identify and pursue opportunities in the oil and gas service industry that we believe are growing faster than the industry as a whole and where we can capitalize on our competitive strengths.

      Over the past several years, we have significantly expanded the geographic scope of our operations and the range of services we provide through internal growth and strategic acquisitions. Key to this strategy has been our ability to successfully identify, acquire and integrate strategic and complementary businesses. Since 2001, we have completed nine acquisitions, including two in 2005. Along with our acquisition growth, we have achieved organic growth through geographic expansion, through the acquisition of additional equipment and personnel, and by cross selling our services from our various operating locations.

      We have increased our revenue from approximately $18.0 million in 2002 to approximately $47.7 million in 2004. During the same period, EBITDA also increased from $1.5 million to approximately $7.8 million. During the first quarter of 2005, our revenues increased to $19.3 million compared to $9.7 million in revenues during the first quarter of 2004, while EBITDA increased from $1.9 million to $3.6 million over the same period. For a definition of EBITDA, a reconciliation of EBITDA to net income and a discussion of EBITDA as a performance measure, please see “– Summary Historical and Pro Forma Consolidated Financial Information”.

Business Units

     We operate in five sectors of the oil and gas service industry:

    Directional Drilling Services. We provide directional, horizontal and measurement while drilling services to oil and gas exploration companies. Our teams of experienced personnel utilize state of the art tools to provide services including well planning and engineering to meet drilling performance and geological or reservoir targets set by the customer, directional drilling tool configuration, well site directional drilling supervision and guidance, new well and reentry drilling, steerable drilling and logging while drilling services. Our directional drilling services segment had revenues and operating income of $24.8 million and $3.1 million, respectively, in the year December 31, 2004 and had revenues and operating income of $9.9 million and $1.9 million, respectively, in the quarter ended March 31, 2005.
 
    Casing and Tubing Services. We provide specialized equipment and trained operators to install casing and tubing, change out drill pipe and retrieve production tubing for both onshore and offshore drilling and workover operations. Our casing and tubing services segment had revenues and operating income of $10.4 million and $3.2 million, respectively, in the year ended December 31, 2004 and had revenues and operating income of $3.6 million and $1.3 million, respectively, in the quarter ended March 31, 2005.
 
    Compressed Air Drilling Services. We provide compressed air and related products and services for the air drilling, workover, completion, and transmission segments of the oil and natural gas industries. Our compressed air drilling services segment had revenues and operating income of $11.6 million and $1.2 million, respectively, in the year ended December 31, 2004 and had revenues and operating income of $4.2 million and $527,000, respectively, in the quarter ended March 31, 2005.
 

1


Table of Contents

    Production Services. We supply specialized equipment and trained operators to install capillary tubing and coiled tubing up to depths of approximately 20,000 feet to inject chemicals to increase production from oil and gas wells, typically without interrupting production, for both onshore and offshore producing wells. Our production services segment was established with the acquisition of Downhole Injection Systems, LLC in December 2004, and the acquisition of Capcoil Tubing Services, Inc. in May 2005.
 
    Rental Tools. We provide specialized rental equipment for both onshore and offshore drilling and workover operations. Our rental tools segment was established with the acquisition of Safco-Oil Field Products, Inc. in September 2004 and of Delta Rental Service Inc. in April 2005.

Business Strategy

     We intend to continue to pursue the growth strategy that has allowed us to significantly increase our revenues and profitability over the last several years. The key elements of this strategy include:

     Increasing Our Market Presence. We intend to increase our market share by expanding our customer base and by offering additional services and increasing sales to existing customers. To accomplish this we will continue to acquire additional equipment and personnel and cross sell our services from our various operating locations.

     Expanding Geographically . In the last twelve months, we opened new operating locations in Grand Junction, Colorado, Oklahoma City, Oklahoma and Corpus Christi, Midland and Alice, Texas. We intend to continue to establish new operating locations in active oil and gas producing areas in the United States where we can optimize the utilization of our equipment and personnel. We also intend to expand our international operations through strategic alliances similar to our casing and tubing operations in Mexico.

     Selectively Pursuing Acquisitions. We intend to continue our disciplined pursuit of acquisition opportunities. We seek acquisitions that have high growth potential and add new services, operations and personnel, provide us with access to new markets, enhance our current market position or enlarge our customer base. Over the last four years, we have completed nine acquisitions, including three during 2004 and two in 2005.

Competitive Strengths

     We believe we are well-positioned to execute our business strategy because of the following competitive strengths:

     Experienced Management. The members of our executive management team, with an average of nearly 20 years experience in the energy sector, have a strong reputation and long-standing relationships with many of the major independent and small exploration and production companies. We believe that our management team has demonstrated its ability to grow our business organically, make strategic acquisitions and successively integrate new businesses into our operations. The management team is assisted by experienced and dedicated salesmen and operators that allow us to compete effectively with both multinational and regional service providers.

     Strong Market Position. We offer a broad portfolio of products and services and maintain a strong presence through offices located in many of the most active oil and gas producing areas in the United States and Mexico, both onshore and offshore. We believe that our strong presence and our reputation in our markets for superior customer service, the quality of our equipment, our operators and our long-standing customer relationships provide us with a significant advantage over our competitors.

     Superior Customer Service. We emphasize highly responsive customer service. Our service centers are located near our customers. In addition, we maintain skilled employees with the technological expertise to understand our customers’ needs. We plan to continue to leverage our reputation for highly responsive customer service both to attract new customers and to enhance our customer relationships.

Corporate Information

     Our executive offices are located at 5075 Westheimer, Suite 890, Houston, Texas 77056, and our telephone number is (800) 997-9534. Our website address is www.alchenergy.com. Information contained on our website is not incorporated by reference into this prospectus, and you should not consider the information contained on our website to be part of this prospectus.

2


Table of Contents

     
The Offering
   
 
   
Common stock offered by us (1)
         shares
 
   
Common stock offered by the selling stockholders (1)
         shares, including       shares to be issued upon the exercise of warrants and options held by certain of the selling stockholders.
 
   
Shares outstanding prior to the offering (2)
  14,020,957 shares as of June 22, 2005.
 
   
Shares to be outstanding after the offering (1)(3)
             shares
 
   
Use of proceeds
  We will not receive any proceeds from the sale of shares by the selling stockholders, other than payment of the exercise price for warrants and options pursuant to which certain of the shares being sold by the selling stockholders will be issued. We will use the net proceeds of the sale of shares of our common stock by us and the proceeds from the exercise of the options and warrants for general corporate purposes, which may include acquisitions, capital expenditures and working capital.
 
   
American Stock Exchange symbol
  ALY
 
   
Risk factors
  Please read “Risk Factors” for a discussion of factors you should consider carefully before deciding to invest in shares of our common stock.
 
(1)  

Assuming no exercise by the underwriter of its overallotment option to purchase an additional       shares of common stock from us.

 
(2)   Excludes        shares issuable upon the exercise of outstanding warrants and options including the     shares offered hereby that will be issued upon the exercise of warrants and options.
 
(3)   Excludes        shares issuable upon the exercise of outstanding warrants and options.

3


Table of Contents

SUMMARY HISTORICAL AND PRO FORMA CONSOLIDATED FINANCIAL INFORMATION

     The following summary historical consolidated financial information for each of the years in the three-year period ended December 31, 2004, has been derived from our audited consolidated financial statements. The following summary historical consolidated financial information for the three months ended March 31, 2005 and 2004 has been derived from our unaudited consolidated financial statements and, in the opinion of our management, includes all adjustments, consisting only of normal recurring adjustments, necessary for a fair presentation. The summary pro forma consolidated statement of operations and EBITDA information for the year ended December 31, 2004 gives effect to our acquisitions of Capcoil Tubing Services, Inc., Delta Rental Service, Inc., Downhole Injection Systems, LLC, Diamond Air Drilling Services, Inc. and Marquis Bit Co., LLC as if the acquisitions were consummated on January 1, 2004. The summary pro forma consolidated statement of operations and EBITDA information for the three months ended March 31, 2005 gives effect to our acquisitions of Capcoil and Delta as if they had been consummated on January 1, 2005. The summary pro forma consolidated balance sheet information gives effect to our acquisitions of Capcoil and Delta as if the acquisitions were consummated on March 31, 2005. This information is only a summary and you should read it in conjunction with “Management’s Discussion and Analysis of Financial Condition and Results of Operations,” which discusses factors affecting the comparability of the information presented, and in conjunction with our financial statements and related notes included elsewhere in this prospectus, including the pro forma financial statements. Our historical financial statements have been restated as described in Note 2 to the consolidated financial statements for the three months ended March 31, 2004 and for the year ended December 31, 2003. Results for interim periods may not be indicative of results for full fiscal years.

      

                                                         
    Year Ended December 31,     Three Months Ended March 31,  
                            Pro Forma                     Pro Forma  
    2002     2003     2004     2004     2004     2005     2005  
                            (unaudited)     (unaudited)     (unaudited)     (unaudited)  
STATEMENT OF OPERATIONS INFORMATION:    (in thousands, except per share amounts)
Revenues
  $ 17,990     $ 32,724     $ 47,726     $ 67,126     $ 9,661     $ 19,334     $ 21,689  
Cost of revenues
    14,640       24,029       35,300       48,661       7,528       13,699       15,044  
                      2004                  
Gross profit
    3,350       8,695       12,426       18,465       2,133       5,635       6,645  
 
                                                       
Income (loss) from operations
    (1,072 )     2,625       4,227       6,950       1,030       2,247       2,656  
                      2004                  
                                                         
Net income (loss)
    (3,969 )     2,927       888       3,176       472       1,567       2,053  
Preferred stock dividend
    (321 )     (656 )     (124 )     (124 )     (88 )            
                      2004                  
Net income (loss) attributed to common stockholders
  $ (4,290 )   $ 2,271     $ 764     $ 3,055     $ 384     $ 1,567     $ 2,053  
                      2004                  
 
                                                       
Income (loss) per common share – basic
  $ (1.14 )   $ 0.58     $ 0.10     $ 0.37     $ 0.10     $ 0.11     $ 0.15  
                        2004                  
 
                                                       
Income (loss) per common share – diluted
  $ (1.14 )   $ 0.39     $ 0.07     $ 0.25     $ 0.07     $ 0.09     $ 0.11  
                        2004                  
 
                                                       
Weighted average number of common shares outstanding:
                                                       
Basic
    3,766       3,927       7,930       8,321       3,927       13,632       14,023  
Diluted
    3,766       5,761       11,959       12,350       5,762       17,789       18,180  
 
                                                       
EBITDA (1):
  $ 1,508     $ 5,561     $ 7,805     $ 11,107     $ 1,868     $ 3,555     $ 4,138  

                 
    At March 31, 2005  
    Actual     Pro Forma  
     
(unaudited)
 
BALANCE SHEET INFORMATION:    
(in thousands)
 
Cash and cash equivalents
  $ 5,999     $  
Total assets
    84,376       90,045  
Long-term debt (including current portion)
    32,859       36,149  
Stockholders’ equity
    36,676       37,560  

4


Table of Contents

 
 

(1)   “EBITDA” is a non-GAAP financial measure of earnings (net income) from continuing operations before interest, taxes, depreciation, and amortization. This term, as used and defined by us, may not be comparable to similarly titled measures employed by other companies and is not a measure of performance calculated in accordance with GAAP. EBITDA should not be considered in isolation or as a substitute for operating income, net income or loss, cash flows provided by operating, investing and financing activities, or other income or cash flow statement data prepared in accordance with GAAP. However, the Company believes EBITDA is useful to an investor in evaluating our operating performance because:

    It is widely used by investors in the energy industry to measure a company’s operating performance without regard to items such as interest expense, depreciation and amortization, which can vary substantially from company to company depending upon accounting methods and book value of assets, capital structure and the method by which assets were acquired;
 
    It helps investors to more meaningfully evaluate and compare the results of our operations from period to period by removing the impact of our capital structure and asset base from our operating structure;
 
    It is used by our management for various purposes, including as a measure of operating performance, in presentations to its board of directors, as a basis for strategic planning and forecasting, and as a component for setting incentive compensation.

    The following table reconciles EBITDA to our net income, the most directly comparable GAAP financial measure:
                                                         
    Year Ended December 31,     Three Months Ended March 31,  
                            Pro Forma                     Pro Forma  
    2002     2003     2004     2004     2004     2005     2005  
                            (unaudited)           (unaudited)
                            (in thousands)
EBITDA
  $ 1,508     $ 5,561     $ 7,805     $ 11,107     $ 1,868     $ 3,555     $ 4,138  
Depreciation and amortization
    (2,580 )     (2,936 )     (3,578 )     (4,160 )     (838 )     (1,308 )     (1,482 )
                                         
GAAP income (loss) from operations
    (1,072 )     2,625       4,227       6,947       1,030       2,247       2,656  
Interest expense, net
    (2,207 )     (2,464 )     (2,776 )     (2,772 )     (569 )     (521 )     (560 )
Income taxes
    (270 )     (370 )     (514 )     (514 )     (103 )     (163 )     (163 )
Gain in assets sales and litigation
          3,467                         115       115  
Minority interest and other expense
    (420 )     (331 )     (49 )     (485 )     114       (111 )     5  
                                         
Net income (loss)
  $ (3,969 )   $ 2,927     $ 888     $ 3,176     $ 472     $ 1,567     $ 2,053  
                                         

5


Table of Contents

RISK FACTORS

     You should carefully consider the following risks before you decide to buy our common stock. If any of the following risks actually occur, our business, financial condition or results of operations would likely suffer. If this occurs, the trading price of our common stock could decline, and you could lose all or part of the money you paid to buy our common stock. Although the risks described below are the risks that we believe are material, they are not the only risks relating to our business and our common stock. Additional risks and uncertainties, including those that are not yet identified or that we currently believe are immaterial, may also adversely affect our business, financial condition or results of operations.

Risks Associated With Our Industry

Cyclical Declines In Oil And Natural Gas Prices May Result In Reduced Use Of Our Services, Affecting Our Business, Financial Condition And Results Of Operation And Our Ability To Meet Our Capital Expenditure Obligations And Financial Commitments.

     The oil and natural gas exploration and drilling business is highly cyclical. Generally, as oil and gas prices decrease, exploration and drilling activity declines as marginally profitable projects become uneconomic and are either delayed or eliminated. Declines in the number of operating drilling rigs result in reduced use of and prices for our services. Accordingly, when oil and natural gas prices are relatively low, our revenues and income will suffer. Oil and gas prices depend on many factors beyond our control, including the following:

    economic conditions in the United States and elsewhere;
 
    changes in global supply and demand for oil and natural gas;
 
    the level of production of the Organization of Petroleum Exporting Countries, commonly called “OPEC;”
 
    the level of production of non-OPEC countries;
 
    the price and quantity of imports of foreign oil and natural gas;
 
    political conditions, including embargoes, in or affecting other oil and natural gas producing activities;
 
    the level of global oil and natural gas inventories; and
 
    advances in exploration, development and production technologies.

     Depending on the market prices of oil and gas, companies exploring for oil and gas may cancel or curtail their drilling programs, thereby reducing demand for drilling services. Our contracts are generally short-term, and oil and gas companies tend to respond quickly to upward or downward changes in prices. Any reduction in the demand for drilling services may materially erode both pricing and utilization rates for our services and adversely affect our financial results. As a result, we may suffer losses, be unable to make necessary capital expenditures and be unable to meet our financial obligations.

Our Industry Is Highly Cyclical, And Our Results Of Operations May Be Volatile.

     Our industry is highly cyclical, with periods of high demand and high pricing followed by periods of low demand and low pricing. Periods of low demand intensify the competition in the industry and often result in equipment being idle for long periods of time. We may be required to enter into lower rate contracts in response to market conditions in the future.

     Due to the short-term nature of most of our contracts, changes in market conditions can quickly affect our business. As a result of the cyclicality of our industry, our results of operations have been volatile, and we expect this volatility to continue.

Our Industry Is Highly Competitive, With Intense Price Competition.

     The markets in which we operate are highly competitive. Contracts are traditionally awarded on a competitive bid basis. Pricing is often the primary factor in determining which qualified contractor is awarded a job. The competitive environment has intensified as recent mergers among oil and gas companies have reduced the number of available customers. Many other oil and gas service companies are larger than we are and have greater resources than we have. These competitors are better able to withstand industry downturns, compete on the basis of price and acquire new equipment and technologies, all of which could affect our revenues and profitability. These competitors compete with us both for customers and for acquisitions of other businesses. This competition may cause our business to suffer. We believe that competition for contracts will continue to be intense in the foreseeable future.

6


Table of Contents

We May Be Subject To Claims For Personal Injury And Property Damage, Reducing Our Net Worth.

     Our services are used for the exploration and production of oil and natural gas. These operations are subject to inherent hazards that can cause personal injury or loss of life, damage to or destruction of property, equipment, the environment and marine life, and suspension of operations. Litigation arising from an accident at a location where our products or services are used or provided may cause us to be named as a defendant in lawsuits asserting potentially large claims. We maintain customary insurance to protect our business against these potential losses. However, we could become subject to material uninsured liabilities which materially reduce our net worth.

We Are Subject To Government Regulations.

     We are subject to various federal, state and local laws and regulations relating to the energy industry in general and the environment in particular. Environmental laws have become more stringent in recent years and have generally sought to impose greater liability on a larger number of potentially responsible parties. Although we are not aware of any proposed material changes in any federal, state and local statutes, rules or regulations, any changes could materially affect our financial condition and results of operations.

We May Experience Increased Labor Costs Or The Unavailability Of Skilled Workers.

     We are dependent upon the available labor pool of skilled employees. We compete with other oil and gas service businesses and other employers to attract and retain qualified personnel with the technical skills and experience required to provide our customers with the highest quality service. We are also subject to the Fair Labor Standards Act, which governs such matters as minimum wage, overtime and other working conditions. A shortage in the labor pool of skilled workers or other general inflationary pressures or changes in applicable laws and regulations could make it more difficult for us to attract and retain personnel and could require us to enhance our wage and benefits packages. There can be no assurance that labor costs will not increase. Any increase in our operating costs could cause our business to suffer.

Severe Weather Could Have A Material Adverse Impact On Our Business.

     Our business could be materially and adversely affected by severe weather. Repercussions of severe weather conditions may include:

    curtailment of services
 
    weather-related damage to equipment resulting in suspension of operations;
 
    weather-related damage to our facilities;
 
    inability to deliver materials to jobsites in accordance with contract schedules; and
 
    loss of productivity.

     In addition, oil and natural gas operations of our customers located offshore and onshore in the Gulf of Mexico and in Mexico may be adversely affected by hurricanes and tropical storms, resulting in reduced demand for our services. Further, our customers’ operations in the Mid-Continent and Rocky Mountain regions of the United States are also adversely affected by seasonal weather conditions. This limits our access to these jobsites and our ability to service wells in these areas. These constraints decrease drilling activity and the resulting shortages or high costs could delay our operations and materially increase our operating and capital costs.

Our Business May Be Affected By Terrorist Activity And By Security Measures Taken In Response To Terrorism.

     We may experience loss of business or delays or defaults in payments from payers that have been affected by actual or potential terrorist activities. Some oil and gas drilling companies have implemented security measures in response to potential terrorist activities, including access restrictions that could adversely affect our ability to market our services to new and existing customers, and could increase our costs. Terrorist activities and potential terrorist activities and any resulting economic downturn could adversely impact our results of operations, impair our ability to raise capital or otherwise adversely affect our ability to grow our business.

Risks Associated With Our Company

Because We Are Highly Leveraged, We May Have Difficulty Obtaining Additional Financing, And We Could Experience Losses And Fail To Meet Our Capital Expenditure Requirements And Financial Obligations If Our Revenues Or Income Decrease Or If Interest Rates Increase.

7


Table of Contents

     As a result of acquisition financing, we are and expect to continue to be highly leveraged. At March 31, 2005, we had approximately $32.9 million of debt outstanding, and we intend to increase debt in the future to fund our expansion. This high level of debt will:

    impair our ability to obtain additional financing;
 
    make us more vulnerable to economic downturns and declines in oil and natural gas prices and declines in drilling activities; and
 
    make us more vulnerable to increases in interest rates.

     We may not maintain sufficient revenues to sustain profitability or to meet our capital expenditure requirements and our financial obligations.

If We Fail To Obtain Additional Financing, We May Be Unable To Refinance Our Existing Debt, Expand Our Current Operations Or Acquire New Businesses, Which Could Result In A Failure To Grow Or Result In Defaults Under Our Credit Facilities.

     In order to refinance indebtedness, expand existing operations and acquire additional businesses, we will require substantial amounts of capital. There can be no assurance that financing, whether from equity or debt financings or other sources, will be available or, if available, will be on terms satisfactory to us. If we are unable to obtain such financing, we will be unable to acquire additional businesses and may be unable to meet our obligations under our existing credit agreements.

We May Fail To Acquire Additional Businesses, Which Will Restrict Our Growth And May Result In A Decrease In Our Stock Price.

     Our business strategy includes acquiring companies operating in the oil and natural gas equipment rental and services industry. However, there can be no assurance that we will be successful in acquiring any additional companies. Successful acquisition of new companies will depend on various factors, including, but not limited to:

    our ability to obtain financing;
 
    the competitive environment for acquisitions; and
 
    the integration and synergy issues described in the next two risk factors.

     There can be no assurance that we will be able to acquire and successfully operate any particular business or that we will be able to expand into areas that we have targeted. The price of our common stock may fall if we fail to acquire additional businesses.

Difficulties In Integrating Acquired Businesses May Result In Reduced Revenues And Income.

     We may not be able to successfully integrate the business of our operating subsidiaries or any business we may acquire in the future. The integration of the businesses will be complex and time consuming, will place a significant strain on management, and may disrupt our businesses. We may be adversely impacted by unknown liabilities of acquired businesses. We may encounter substantial difficulties, costs and delays involved in integrating common accounting, information and communication systems, operating procedures, internal controls and human resources practices, including incompatibility of business cultures and the loss of key employees and customers. These difficulties may reduce our ability to gain customers or retain existing customers, and may increase operating expenses, resulting in reduced revenues and income and a failure to realize the anticipated benefits of acquisitions.

If We Do Not Experience Expected Synergies, We May Not Achieve Increases In Revenues And Reductions In Expenses That We Hope To Obtain When Acquiring Businesses.

     We may not be able to achieve the synergies we expect from the combination of businesses, including plans to reduce overhead through shared facilities and systems, cross-market to the businesses’ customers, and access a larger pool of customers due to the combined businesses’ ability to provide a larger range of services.

Failure To Maintain Effective Internal Controls Could Have A Material Adverse Effect On Our Operations.

     We are in the process of documenting and testing our internal control procedures in order to satisfy the requirements of Section 404 of the Sarbanes-Oxley Act, which requires annual management assessments of the effectiveness of our internal controls over financial reporting and a report by our independent auditors addressing these assessments. During the

8


Table of Contents

course of our testing we may identify deficiencies which we may not be able to remediate in time to meet the deadline imposed by the Sarbanes-Oxley Act for compliance with the requirements of Section 404. In addition, if we fail to achieve and maintain the adequacy of our internal controls, as such standards are modified, supplemented or amended from time to time, we may not be able to ensure that we can conclude on an ongoing basis that we have effective internal controls over financial reporting in accordance with Section 404 of the Sarbanes-Oxley Act. Moreover, effective internal controls are necessary for us to produce reliable financial reports and to help prevent financial fraud. If we cannot provide reliable financial reports or prevent fraud, our business decision process may be adversely affected, our business and operating results could be harmed, investors could lose confidence in our reported financial information, and the price of our stock could decrease as a result.

Our Products And Services May Become Obsolete, Resulting In A Loss Of Customers And Revenues.

     Our business success is dependent upon providing our customers efficient, cost-effective oil and gas drilling equipment, services and technology. It is possible that competing technologies may render our equipment and technologies obsolete, causing us to lose customers and revenues.

Our Historical Results Are Not An Indicator Of Our Future Operations.

     We have made numerous acquisitions during the past four years. As a result of these transactions, our past performance is not indicative of future performance and investors in the common stock should not base their expectations as to our future performance on our historical results.

The Loss Of Key Personnel Would Adversely Affect Our Ability To Effectively Finance And Manage Our Business, Acquire New Businesses, And Obtain And Retain Customers.

     We are dependent upon the efforts and skills of our executives to finance and manage our business, identify and consummate additional acquisitions and obtain and retain customers. These executives include:

    Chief Executive Officer and Chairman Munawar H. Hidayatallah; and
 
    President and Chief Operating Officer David Wilde.

     In addition, our development and expansion will require additional experienced management and operations personnel. No assurance can be given that we will be able to identify and retain these employees. The loss of the services of one or more of our key personnel could increase our exposure to the other risks described in this Risk Factors section. We do not maintain key man insurance on any of our personnel.

Failure To Retain Key Personnel Could Hurt Our Operations.

     We require highly skilled personnel to operate equipment and provide technical services. To the extent that demand for drilling services increases, shortages of qualified personnel could arise, creating upward pressure on wages and difficulty in obtaining skilled personnel.

We Are Dependent On A Few Customers Operating In A Single Industry And Our Cash Flow Would Be Seriously Affected If One Or More Significant Customers Fail To Pay Us.

     Our customers are engaged in the oil and natural gas drilling business in the United States, Mexico and elsewhere. We are dependent upon a few customers, including our largest customer in Mexico, for a significant portion of our revenues. This concentration of customers may impact our overall exposure to credit risk, and customers will likely be similarly affected by changes in economic and industry conditions. A failure by one or more significant customers to pay us could materially reduce our cash flow and result in losses.

Our Operations In Mexico And Elsewhere May Expose Us To Political And Other Uncertainties, Including Risks Of:

    terrorist acts, war and civil disturbances;
 
    changes in laws or policies regarding the award of contracts; and
 
    the inability to collect or repatriate income or capital.

9


Table of Contents

Environmental Liabilities Relating To Discontinued Operations Could Result In Substantial Losses.

     We reorganized under the bankruptcy laws in 1988. Since that time, a number of parties, including the Environmental Protection Agency, have asserted that we are responsible for the cleanup of hazardous waste sites. These assertions have been made only with respect to our pre-bankruptcy activities. We believe that such claims are barred by applicable bankruptcy law, and we have not experienced any material expense in relation to any such claims. However, if we do not prevail with respect to these claims in the future, we could become subject to material environmental liabilities which could materially impact our net worth.

Products Liability Claims Relating To Discontinued Operations Could Result In Substantial Losses.

     We reorganized under the bankruptcy laws in 1988. Since that time, we have been regularly named in products liability lawsuits primarily resulting from the manufacture of products containing asbestos. In connection with our bankruptcy, a special products liability trust was established to be responsible for products liability claims. We believe that claims against us are banned by applicable bankruptcy law, and that the products liability trust will continue to be responsible for products liability claims. Since 1988, no court has ruled that we are responsible for products liability claims. However, if we are held responsible for product liability claims, we could suffer substantial losses. We have not manufactured products containing asbestos since our bankruptcy in 1988.

Risks Associated With An Investment In Our Common Stock

A Large Number Of Shares Are Eligible For Future Sale, Which May Reduce The Price Of Our Common Stock.

     Sales of substantial amounts of shares of common stock in the public market could have an adverse effect on the market value of our common stock. We have filed a Registration Statement with the Securities and Exchange Commission registering the resale of approximately 11.7 million shares of our currently outstanding common stock and approximately 2.7 million shares of common stock which may be issued upon exercise of options and warrants. Substantially all other outstanding shares of common stock are freely tradable. Market sales of common stock or the availability of common stock may reduce the price of the common stock.

We Do Not Expect To Pay Dividends On Our Common Stock And Investors Will Be Able To Receive Cash In Respect Of The Shares Of Our Common Stock Only If They Sell The Shares.

     We have no intention in the foreseeable future to pay any cash dividends on our common stock and our credit agreements restrict the payment of dividends on our common stock. Therefore an investor in our common stock, in all likelihood, will obtain an economic benefit from our common stock only by selling our common stock.

10


Table of Contents

USE OF PROCEEDS

     We estimate that the net proceeds from the sale of shares of our common stock by us will be approximately $           million, or approximately $           million if the underwriter exercises its over-allotment option in full (after deducting the underwriting discounts and the estimated offering expenses payable by us). The proceeds from the exercise of warrants and options held by selling stockholders that will be exercised in connection with the offering will be $          . The net proceeds from the sale of the shares of our common stock by us and from the exercise of the warrants and option will be used for general corporate purposes, which may include acquisitions, capital expenditures and working capital. Although we continuously review acquisition opportunities, we have no binding commitments relating to any such acquisitions.

DIVIDEND POLICY

     We currently intend to continue our policy of retaining earnings to finance the growth of our business. As a result, we do not anticipate paying cash dividends on our common stock in the foreseeable future. In addition, the terms of our credit facilities restrict our ability to pay dividends on our common stock.

11


Table of Contents

PRICE RANGE OF COMMON STOCK

     Our common stock is traded on the American Stock Exchange under the symbol “ALY.” Prior to September 13, 2004, our common stock was quoted on the OTC Bulletin Board and traded sporadically. The following table sets forth, for periods prior to September 13, 2004, high and low bid information per share of common stock, as reported on the OTC Bulletin Board, and for periods since September 13, 2004, high and low sale prices per share of common stock reported on the American Stock Exchange. The quotations reported on the OTC Bulletin Board reflect inter-dealer prices, without retail mark-up, mark-down or commission and may not represent actual transactions. Share prices for periods prior to June 10, 2004, set forth herein have been adjusted to give retroactive effect to a one-to-five reverse stock split effected June 10, 2004.

                 
    Year Ended  
    December 31, 2003  
    High     Low  
First Quarter
  $ 4.50     $ 0.55  
Second Quarter
    5.00       2.25  
Third Quarter
    4.50       2.60  
Fourth Quarter
    6.00       2.60  
                 
    Year Ended  
    December 31, 2004  
    High     Low  
First Quarter
  $ 10.05     $ 2.55  
Second Quarter
    10.25       4.25  
Third Quarter
    9.75       4.75  
Fourth Quarter
    5.40       3.25  
                 
    Year Ended  
    December 31, 2005  
    High     Low  
First Quarter
  $ 7.25     $ 3.64  
Second Quarter (through June 22)
    5.22       4.38  

     On June 22, 2005, there were approximately 2,100 holders of record of our common stock and the last reported sale price of our common stock as reported by the American Stock Exchange was $4.79 per share.

12


Table of Contents

CAPITALIZATION

     The following table sets forth our unaudited cash and capitalization as of March 31, 2005. You should read this table in conjunction with our financial statements and the notes to our financial statements included elsewhere in this prospectus.

         
    At March 31, 2005  
    (unaudited)  
    (in thousands)  
Cash and cash equivalents
  $ 5,999  
 
     
 
       
Long-term debt, including current maturities (1)
    32,859  
 
       
Stockholders’ Equity:
       
Common stock: $0.01 par value, 20,000,000 shares authorized, 13,631,125 shares issued and outstanding (2)
    136  
 
       
Additional paid-in capital
    40,331  
 
       
Accumulated Deficit
    (3,791 )
 
     
 
       
Total stockholders’ equity
    36,676  
 
     
 
       
Total capitalization
  $ 69,535  
 
     
 
(1)   The long-term debt, including current maturities, consists of $11.5 million of borrowings under our principal credit facility, $13.6 million of borrowings by our subsidiary AirComp LLC, a $4.0 million 7.5% subordinated note payable by our subsidiary Jens’ Oilfield Service, Inc. and $3.8 million of other debt.
 
(2)   Our board has approved, subject to stockholder approval, an amendment to our certificate of incorporation to increase our authorized shares to 100,000,000 shares of common stock and 25,000,000 shares of preferred stock, which amendment will be presented to stockholders at the 2005 Annual Meeting of Stockholders scheduled to be held in July 2005.

13


Table of Contents

SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS

     This prospectus contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 regarding our business, financial condition, results of operations and prospects. Words such as expects, anticipates, intends, plans, believes, seeks, estimates and similar expressions or variations of such words are intended to identify forward-looking statements. However, these are not the exclusive means of identifying forward-looking statements. Although forward-looking statements in this prospectus reflect our good faith judgment, such statements can only be based on facts and factors currently known to us. Consequently, forward-looking statements are inherently subject to risks and uncertainties, and actual outcomes may differ materially from the results and outcomes discussed in the forward-looking statements. Further information about the risks and uncertainties that may impact us are described in the Risk Factors section beginning on page 6. You should read the Risk Factors section carefully. You should not place undue reliance on forward-looking statements, which speak only as of the date of this prospectus. We undertake no obligation to update publicly any forward-looking statements in order to reflect any event or circumstance occurring after the date of this prospectus or currently unknown facts or conditions or the occurrence of unanticipated events.

14


Table of Contents

SELECTED HISTORICAL CONSOLIDATED FINANCIAL INFORMATION

     The following selected historical consolidated financial information for each of the years in the five-year period ended December 31, 2004, has been derived from our audited consolidated financial statements. The following selected historical consolidated financial information for the three months ended March 31, 2005 and 2004 has been derived from our unaudited consolidated financial statements, and, in the opinion of our management, includes all adjustments, consisting only of normal recurring adjustments, necessary for a fair presentation. This information is only a summary and you should read it in conjunction with “Management’s Discussion and Analysis of Financial Condition and Results of Operations,” which discusses factors affecting the comparability of the information presented, and in conjunction with our consolidated financial statements and related notes included elsewhere in this prospectus. Our historical consolidated financial statements have been restated as described in Note 2 to the consolidated financial statements for the three months ended March 31, 2004 and for the year ended December 31, 2003, included elsewhere herein. Results for interim periods may not be indicative of results for full fiscal years.

                                                         
                                            Three Months Ended  
    Year Ended December 31,     March 31,  
                                                         
    2000     2001(1)     2002     2003     2004     2004     2005  
    (in thousands, except per share amounts) (unaudited)
STATEMENT OF OPERATIONS
INFORMATION:
Revenues
  $     $ 4,796     $ 17,990     $ 32,724     $ 47,726     $ 9,661     $ 19,334  
Cost of revenues
          3,331       14,640       24,029       35,300       7,528       13,699  
 
                                         
Gross profit
          1,465       3,350       8,695       12,426       2,133       5,635  
 
                                                       
General and administrative expense
    383       2,898       3,792       6,169       8,011       1,103       3,388  
Personnel restructuring costs
                495                          
Abandoned acquisition/private placement costs
    244             233                          
Post-retirement medical costs
                  (98 )     (99 )     188              
 
                                         
Total operating expenses
    627       2,898       4,422       6,070       8,199       1,103       3,388  
 
                                                       
Income (loss) from operations
    (627 )     (1,433 )     (1,072 )     2,625       4,227       1,030       2,247  
 
                                                       
Other income (expense):
                                                       
Interest income
          41       49       3       32              
Interest expense
          (869 )     (2,256 )     (2,467 )     (2,808 )     (569 )     (521 )
Factoring costs on note receivable
                (191 )                        
Settlement on lawsuit
                      1,034                   115  
Gain on sale of interest in AirComp
                      2,433                    
Other
          (12 )     (40 )     12       272       187       33  
 
                                         
Total other income (expense)
          (840 )     (2,438 )     1,015       (2,504 )     (382 )     (373 )
 
                                                       
 
                                         
Net income (loss) before income taxes and minority interest
    (627 )     (2,273 )     (3,510 )     3,640       1,723       648       1,874  
 
                                                       
Minority interests in income of subsidiaries
                (189 )     (343 )     (321 )     (73 )     (144 )
Provision for foreign income tax
                (270 )     (370 )     (514 )     (103 )     (163 )
 
                                                       
 
                                         
Net income (loss) from continuing operations
    (627 )     (2,273 )     (3,969 )     2,927       888       472       1,567  
 
                                                       
(Loss) from discontinued operations
          (291 )                              
(Loss) from sales of discontinued operations
          (2,013 )                              
 
                                         
Net (loss) from discontinued operations
          (2,304 )                              
 
                                                       
Net income (loss)
    (627 )     (4,577 )     (3,969 )     2,927       888       472       1,567  
 
                                                       
Preferred stock dividend
                (321 )     (656 )     (124 )     (88 )      
 
                                                       
 
                                         
Net income (loss) attributed to common stockholders
  $ (627 )   $ (4,577 )   $ (4,290 )   $ 2,271     $ 764     $ 384     $ 1,567  
 
                                         
Income (loss) per common share — basic
                                                       
Continuing operations
  $ (7.84 )   $ (2.88 )   $ (1.14 )   $ 0.58     $ 0.10     $ 0.10     $ 0.11  
Discontinued operations
          (2.92 )                                  
 
                                         
 
  $ (7.84 )   $ (5.79 )   $ (1.14 )   $ 0.58     $ 0.10     $ 0.10     $ 0.11  
 
                                         
Income (loss) per common share — diluted
                                                       
Continuing operations
  $ (7.84 )   $ (2.88 )   $ (1.14 )   $ 0.39     $ 0.06     $ 0.07     $ 0.09  
Discontinued operations
          (2.92 )                              
 
                                         
 
  $ (7.84 )   $ (5.79 )   $ (1.14 )   $ 0.39     $ 0.06     $ 0.07     $ 0.09  
 
                                         
Weighted average number of common shares outstanding:
                                                       
Basic
    80       790       3,766       3,927       7,930       3,927       13,632  
 
                                         
Diluted
    80       790       3,766       5,761       11,959       5,762       17,789  
 
                                         

15


Table of Contents

                                                         
                                            Three Months Ended  
    Year Ended December 31,     March 31,  
                                                         
    2000     2001     2002     2003     2004     2004     2005  
    (in thousands, except per share amounts)   (unaudited)
 
                                                       
 
                                                       
 
                                                       
EBITDA (2) :
  $ (627 )   $ (330 )   $ 1,508     $ 5,561     $ 7,805     $ 1,868     $ 3,555  
 
                                                       
 
                                          At March 31, 2005  
BALANCE SHEET INFORMATION :
                                          (unaudited)  
 
                                           
Cash and cash equivalents
  $ 4     $ 152     $ 146     $ 1,299     $ 7,344         $ 5,999      
Total assets
    2,360       12,465       34,778       53,662       80,192           84,376      
Long-term debt (including current portion)
          7,856       21,221       30,473       32,233           32,859      
Stockholders’ equity
    2,348       1,250       1,009       4,541       35,109           36,676      
 
FOOTNOTES:
 
(1)   We entered the oil and gas service business in 2001. We sold our last non-oil and gas service business in December 2001, which is reflected in our financial statements for 2001 as a discontinued operation.
 
(2)   “EBITDA” is a non-GAAP financial measure of earnings (net income) from continuing operations before interest, taxes, depreciation, and amortization. This term, as used and defined by us, may not be comparable to similarly titled measures employed by other companies and is not a measure of performance calculated in accordance with GAAP. EBITDA should not be considered in isolation or as a substitute for operating income, net income or loss, cash flows provided by operating, investing and financing activities, or other income or cash flow statement data prepared in accordance with GAAP. However, the Company believes EBITDA is useful to an investor in evaluating ALY’s operating performance because:
 
    It is widely used by investors in the energy industry to measure a company’s operating performance without regard to items such as interest expense, depreciation and amortization, which can vary substantially from company to company depending upon accounting methods and book value of assets, capital structure and the method by which assets were acquired;
 
    It helps investors to more meaningfully evaluate and compare the results of our operations from period to period by removing the impact of our capital structure and asset base from our operating structure;
 
    It is used by our management for various purposes, including as a measure of operating performance, in presentations to its board of directors, as a basis for strategic planning and forecasting, and as a component for setting incentive compensation.
 
    The following table reconciles EBITDA to our net income, the most directly comparable GAAP financial measure:
                                                         
                                            Three Months Ended
    Year Ended December 31,   March 31,
                                                         
    2000     2001     2002     2003     2004     2004     2005  
    (in thousands)   (unaudited)
EBITDA
  $ (627 )   $ (330 )   $ 1,508     $ 5,561     $ 7,805     $ 1,868     $ 3,555  
Depreciation and amortization
          (1,103 )     (2,580 )     (2,936 )     (3,578 )     (838 )     (1,308 )
 
                                         
GAAP income (loss) from operations
    (627 )     (1,433 )     (1,072 )     2,625       4,227       1,030       2,247  
Interest expense, net
          (828 )     (2,207 )     (2,464 )     (2,776 )     (569 )     (521 )
Income taxes
                (270 )     (370 )     (514 )     (103 )     (163 )
Gain in assets sales and litigation
                      3,467                   115  
Minority interest and other expense
          (12 )     (420 )     (331 )     (49 )     114       (111 )
 
                                         
Net income (loss)
    (627 )     (2,273 )     (3,969 )     2,927       888       472       1,567  
 
                                         

16


Table of Contents

MANAGEMENT’S DISCUSSION AND ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

     The following discussion and analysis should be read in conjunction with our selected historical financial information and our accompanying financial statements and the notes to those financial statements included elsewhere in this document. The following discussion contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 that reflect our plans, estimates and beliefs. Our actual results could differ materially from those anticipated in these forward-looking statements as a result of risks and uncertainties, including, but not limited to, those discussed above under “Risk Factors.”

Overview Of Our Business

     We provide services and equipment to oil and gas exploration and development companies, principally in Texas, Louisiana, New Mexico, Colorado, Oklahoma, offshore in the United States Gulf of Mexico, and offshore and onshore in Mexico. We currently operate in five sectors of the oilfield service industry: directional and horizontal drilling; casing and tubing; compressed air drilling; production services; and rental tools.

     We derive operating revenues from rates per day and rates per job that we charge for the labor and equipment required to provide a service. The price we charge for our services depends upon several factors, including the level of oil and gas drilling activity in the particular geographic regions in which we operate and the competitive environment. Contracts are awarded based on the price, quality of service and equipment, and the general reputation and experience of our personnel. The demand for drilling services has historically been volatile and is affected by the capital expenditures of oil and gas exploration and development companies, which can fluctuate based upon the prices of oil and natural gas, or the expectation for the prices of oil and natural gas.

     The number of working drilling rigs, typically referred to as the “rig count,” is an important indicator of activity levels in the oil and gas industry. The rig count in the U.S. increased from 862 as of December 31, 2002 to 1,243 on December 31, 2004, according to the Baker Hughes rig count. Furthermore, directional and horizontal rig counts increased from 283 as of December 31, 2002 to 440 on December 31, 2004, which accounted for 32.8% and 35.4% of the total U.S. rig count, respectively. As of March 31, 2005, this trend has continued, with the rig count climbing to 1,331, of which 503 or 37.8% were directional and horizontal rigs. Currently, we believe that the number of available drilling rigs is insufficient to meet the demand for drilling rigs. Consequently, unless a significant number of additional drilling rigs are brought online, the rig count may not increase substantially despite the strong demand.

     Our cost of revenues represents all direct and indirect costs associated with the operation and maintenance of our equipment. The principal elements of these costs are direct and indirect labor and benefits, repairs and maintenance of our equipment, insurance, equipment rentals, fuel and depreciation. Operating expenses do not fluctuate in direct proportion to changes in revenues because, among other factors, we have a fixed base of inventory of equipment and facilities to support our operations, and we may also seek to preserve labor continuity to market our services and maintain our equipment.

Cyclical Nature Of Equipment Rental And Services Industry

     The oil and gas equipment rental and services industry is highly cyclical. The most critical factor in assessing the outlook for the industry is the worldwide supply and demand for oil and the domestic supply and demand for natural gas. The peaks and valleys of demand are further apart than those of many other cyclical industries. This is primarily a result of the industry being driven by commodity demand and corresponding price increases. As demand increases, producers raise their prices. The price escalation enables producers to increase their capital expenditures. The increased capital expenditures ultimately result in greater revenues and profits for services and equipment companies. The increased capital expenditures also ultimately result in greater production which historically has resulted in increased supplies and reduced prices.

     Demand for our services has been strong throughout 2003, 2004 and 2005. Management believes demand will remain strong throughout 2005 due to high oil prices and increased demand and declining production costs for natural gas as compared to other energy sources. Because of these market fundamentals for natural gas, management believes the long-term trend of activity in our markets is favorable. However, these factors could be more than offset by other developments affecting the worldwide supply and demand for oil and natural gas products.

17


Table of Contents

Results Of Operations

     In February 2002, we acquired 81% of the outstanding stock of Jens’ Oilfield Service, Inc. In February 2002, we also purchased substantially all the outstanding common stock and preferred stock of Strata Directional Technology, Inc. The results from our casing and tubing services and directional drilling services are included in our operating results from February 1, 2002.

     In July 2003, through our subsidiary Mountain Air, we entered into a limited liability company agreement with M-I L.L.C., a company owned by Smith International and Schlumberger N.V., to form AirComp, LLC. We own 55% and M-I owns 45% of AirComp. We have consolidated AirComp into our financial statements beginning with the quarter ending September 30, 2003.

     In September 2004, we acquired the remaining 19% of Jens’ Oilfield Service, Inc. and we acquired Safco-Oil Field Products, Inc. In November 2004, AirComp acquired substantially all of the assets of Diamond Air Drilling Services, Inc. and Marquis Bit Co., LLC, and in December 2004, we acquired Downhole Injection Systems, LLC. We consolidated the results of these acquisitions from the day they were acquired.

     In 2004 and the first quarter of 2005 we reported our production services and our rental tool segment as our other services segment. In April 2005, we acquired Delta Rental Service, Inc. and in May 2005, we acquired Capcoil Tubing Services, Inc. Beginning in the second quarter of 2005 we will report the operations of Downhole and Capcoil as our production services segment and will report the operations of Safco-Oil and Delta as our rental tools segment.

     The foregoing acquisitions affect the comparability from period to period of our historical results, and our historical results may not be indicative of our future results.

Comparison Of Three Months Ended March 31, 2004 And March 31, 2005

     Our revenues for the three months ended March 31, 2005 were $19.3 million, an increase of 100% compared to $9.7 million for the three months ended March 31, 2004. Revenues increased for all of our business segments due to increased demand for our services due to the general increase in oil and gas industry activity. Revenues increased most significantly at our directional drilling services segment due to the addition of operations and sales personnel and the opening of new operations offices, which increased our capacity and market presence. Additionally, our compressed air drilling services segment revenues increased in the 2005 period compared to the 2004 period due to the acquisition of Diamond Air and Marquis Bit, which we refer to herein collectively as Diamond Air, on November 1, 2004, and improved pricing in West Texas.

     Revenues increased at our casing and tubing services segment due to increased revenues from Mexico, improved market conditions, improved market penetration and the addition of operating personnel which broadened our capabilities. The acquisition of Safco-Oil Field Products, Inc. in September 2004 and the acquisition of Downhole Injection Systems, LLC in December 2004 also contributed to casing and tubing revenues as a result of cross marketing opportunities.

     Our cost of revenues consists principally of our labor costs and benefits, equipment rentals, maintenance and repairs of our equipment, depreciation, insurance and fuel. Because many of our costs are fixed, our gross profit as a percentage of revenues is generally affected by our level of revenues. Our gross profit for the quarter ended March 31, 2005 increased 164.2% to $5.6 million, or 29.1% of revenues, compared to $2.1 million, or 22.1%, of revenues for the three months ended March 31, 2004, due to increased revenues and improved pricing in the directional drilling services segment, increased revenues at our compressed air drilling services segment, increased revenues from Mexico and improved market conditions for our domestic casing and tubing segment.

     Depreciation expense was $914,000 for the first quarter of 2005 compared to $619,000 for the first quarter of 2004 due to the increase in our assets resulting from our capital expenditures and the acquisitions completed in 2004.

     General and administrative expense was $3.4 million in the first quarter of 2005 period compared to $1.1 million for the first quarter of 2004. General and administrative expense increased in the 2005 quarter due to the additional expenses associated with the acquisitions completed in the second half of 2004, and the hiring of additional sales and administrative personnel for our other businesses. General and administrative expense also increased because of increased legal, accounting fees and other expenses related to our financing and acquisition activities, increased legal, accounting, and consulting fees in connection with our internal controls and corporate governance process, and increased corporate accounting and administrative staff. General and administrative expenses include $394,000 of amortization expense in the first quarter of 2005 compared to $219,000 in the first quarter of 2004. The increase in amortization expense is due to the amortization of

18


Table of Contents

intangible assets in connection with our acquisitions and the amortization of deferred financing costs. As a percentage of revenues, general and administrative expenses were 17.5% in the 2005 quarter and 11.4% in the 2004 quarter.

     Income from operations for the three months ended March 31, 2005 totaled $2.2 million, a 118.2% increase over the $1.0 million in income from operations for the three months ended March 31, 2004, reflecting the increase in our revenues and gross profit, offset in part by increased depreciation and general and administrative expenses.

     Our interest expense was $521,000 in the first quarter of 2005, compared to $569,000 in the first quarter of 2004. Interest expense decreased in the 2005 quarter due to the prepayment, in December 2004, of our 12% $2.4 million subordinated note.

     Minority interest in income of subsidiaries for the 2005 quarter was $144,000 compared to $73,000 for the 2004 quarter due to the increase in profitability at AirComp, including the acquisition of Diamond Air as of November 1, 2004. The increase in net income at AirComp was offset in part by the elimination of minority interest at Jens’, which was 19%-owned by director Jens Mortensen until September 30, 2004.

     We had net income attributed to common stockholders of $1.6 million for the first quarter of 2005, an increase of 308.1%, compared to net income attributed to common stockholders of $384,000 for the first quarter of 2004. The net income attributed to common stockholders in the 2004 period is after dividends of $88,000 on our preferred stock, which was converted to common stock in April 2004.

     The following table compares revenues and income from operations for each of our business segments for the quarters ended March 31, 2004 and March 31, 2005. Income from operations consists of our revenues less cost of revenues, general and administrative expenses, and depreciation and amortization:

                                                 
    Revenues     Income (Loss) from Operations  
    Quarter ended March 31,     Quarter ended March 31,  
    2004     2005     Change     2004     2005     Change  
                    (in thousands)                  
Directional drilling services
  $ 5,253     $ 9,901     $ 4,648     $ 662     $ 1,878     $ 1,216  
Casing and tubing services
    1,939       3,560       1,621       442       1,327       885  
Compressed air drilling services
    2,469       4,181       1,712       255       527       272  
Other services
          1,692       1,692             (119 )     (119 )
General corporate
                      (329 )     (1,366 )     (1,037 )
 
                                   
Total
  $ 9,661     $ 19,334     $ 9,673     $ 1,030     $ 2,247     $ 1,217  
 
                                   

Directional Drilling Services

     Revenues for the first quarter ended March 31, 2005 for our directional drilling services segment were $9.9 million, an increase of 88.5% from the $5.3 million in revenues for the first quarter ended March 31, 2004. Income from operations increased 183.7% to $1.9 million for the first quarter of 2005 from $662,000 for the comparable 2004 period. The improved results for this segment are due to the increase in drilling activity in the Texas and Gulf Coast areas, the establishment of new operations in West Texas and Oklahoma, and the addition of operations and sales personnel which increased our capacity and market presence. Increased personnel expenses were more than offset by the growth in revenues, improved pricing for our services and cost savings as a result of purchases, in late 2003 and in 2004, of most of the down-hole motors used in directional drilling. Previously we had leased these motors.

Casing And Tubing Services

     Revenues for the quarter ended March 31, 2005 for the casing and tubing services segment were $3.6 million, an increase of 83.6% from the $1.9 million in revenues for the quarter ended March 31, 2004. Revenues from domestic operations increased to $1.9 million in the 2005 period from $917,000 in the 2004 period as a result of improved market conditions for our services in South Texas and the addition of personnel which improved our capabilities and expanded our offered services. Revenues from Mexican operations increased to $1.6 million in the 2005 first quarter from $1.0 million in the 2004 period as a result of increased drilling activity in Mexico and the addition of equipment that increased our capacity. Income from operations increased by 200.2% to $1.3 million in the first quarter of 2005 from $442,000 in the first quarter of 2004. The increase in this segment’s operating income is due to increased revenues both domestically and in our Mexico operations.

19


Table of Contents

Compressed Air Drilling Services

     Our compressed air drilling revenues were $4.2 million for the three months ended March 31, 2005, an increase of 69.3% compared to $2.5 million in revenues for the three months ended March 31, 2004. Income from operations increased to $527,000 in the 2005 period compared to income from operations of $255,000 in the 2004 period. Our compressed air drilling revenues and operating income for the 2005 year increased compared to the prior year due in part to the acquisition of Diamond Air as of November 1, 2004.

Other Services

     Revenues for this segment consist of Safco’s rental tool business, acquired in September 2004, and Downhole’s production services business acquired in December 2004. This segment had revenues and an operating loss of $1.7 million and $119,000, respectively, in the first quarter of 2005. We acquired Delta and Capcoil in the second quarter of 2005 and, in the future, we will report the results of operations of Delta and Safco in our rental tool segment and will report the results of operations of Downhole and Capcoil in our production services segment.

20


Table of Contents

Comparison Of Years Ended December 31, 2003 And December 31, 2004

     Our revenues for the year ended December 31, 2004 were $47.7 million, an increase of 45.8% compared to $32.7 million for the year ended December 31, 2003. Revenues increased due to increased demand for our services due to the general increase in oil and gas drilling activity. Revenues increased most significantly at our directional segment due to the addition of operations and sales personnel, which increased our capacity and market presence. Additionally, our compressed air drilling services' revenues in 2004 increased compared to the 2003 year due to the inclusion, for a full year in 2004, of the business contributed by M-I in connection with the formation of AirComp in July 2003 and the acquisition of Diamond Air in November 2004. We have consolidated AirComp into our financial statements beginning with the quarter ended September 30, 2003. Mexico operations at our casing and tubing services segment also contributed to an increase in revenues which was offset in part by a decrease in domestic revenues for this segment due to increased competition for casing and tubing services in South Texas. Finally, we acquired Safco-Oil in September 2004 and acquired Downhole in December 2004.

     Our gross profit for the year ended December 31, 2004 increased 42.9% to $12.4 million, or 26.0% of revenues, compared to $8.7 million, or 26.6 % of revenues for the year ended December 31, 2003, due to the increase in revenues in the directional drilling segment, the compressed air drilling segment and the casing and tubing segment’s Mexican operations, which more than offset lower revenues and higher costs in our domestic casing and tubing segment. Our cost of revenues consists principally of our labor costs and benefits, equipment rentals, maintenance and repairs of our equipment, depreciation, insurance and fuel. Because many of our costs are fixed, our gross profit as a percentage of revenues is generally affected by our level of revenues.

     General and administrative expense was $8.0 million in 2004 compared to $6.2 million in 2003. General and administrative expense increased in 2004 due to additional expenses associated with the inclusion of AirComp for a full year, acquisitions completed in the second half of 2004, and the hiring of additional sales and administrative personnel at each of our subsidiaries. General and administrative expense also increased because of increased professional fees and other expenses related to our financing and acquisition activities, including the listing of our common stock on the American Stock Exchange, and increased corporate accounting and administrative staff. As a percentage of revenues, general and administrative expenses were 16.8% in 2004 and 18.9% in 2003.

     Depreciation and amortization was $3.6 million for the year ended December 31, 2004 compared to $2.9 million for the year ended December 31, 2003 due to the inclusion of AirComp for a full year and the increase in our assets resulting from capital expenditures and acquisitions completed in 2004.

     Income from operations for the year ended December 31, 2004 totaled $4.2 million, a 61.0% increase over the $2.6 million in income from operations for the prior year, reflecting the increase in our revenues and gross profit, offset in part by an increase in general and administrative expense and amortization. Income from operations for the year ended December 31, 2004 includes $188,000 in additional accrued expense for post-retirement medical benefits associated with discontinued operations. The increase in this accrued expense was based on the present value of the expected retiree benefit obligations as determined by a third party actuary. Income from operations for the 2003 year includes income of $99,000 which resulted from a reduction in projected post-retirement benefits based on the third party actuary at the end of 2003. (Please refer to Note 3 — “Pension and Post Retirement Benefit Obligations”).

     Our interest expense increased to $2.8 million in 2004, compared to $2.5 million for the prior year, in spite of the decrease in our total debt. Interest expense in 2004 includes $359,000 in warrant put amortization including the retirement of warrants in connection with the prepayment, in December 2004, of our $2.4 million 12.0% subordinated note. Interest expense in 2003 includes $216,000 in connection with the acceleration, in 2003, of the amortization of a put obligation related to subordinated debt at Mountain Compressed Air. The subordinated debt was paid off in connection with the formation of AirComp in 2003.

     Minority interest in income of subsidiaries for 2004 was $321,000 compared to $343,000 for 2003. The increase in net income at AirComp was offset in part by the elimination of minority interest in Jens’, which was 19%-owned by director Jens Mortensen until September 30, 2004.

     We had net income attributed to common stockholders of $764,000 for the year ended December 31, 2004 compared to net income attributed to common stockholders of $2.3 million for the year ended December 31, 2003. In 2003, we recognized a non-operating gain on sale of an interest in a subsidiary in the amount of $2.4 million in connection with the formation of AirComp, and recognized a one-time gain of $1.0 million in the third quarter of 2003 as a result of settling a lawsuit against the former owners of Mountain Air Drilling.

21


Table of Contents

     The following table compares revenues and income from operations for each of our business segments for the years ended December 31, 2003 and December 31, 2004. Income from operations consists of our revenues less cost of revenues, general and administrative expenses, and depreciation and amortization:

                                                 
    Revenues     Income (Loss) from Operations  
    Year ended December 31,     Year ended December 31,  
    2003     2004     Change     2003     2004     Change  
                    (in thousands)                  
Directional drilling services
  $ 16,008     $ 24,787     $ 8,779     $ 1,103     $ 3,061     $ 1,958  
Casing and tubing services
    10,037       10,391       354       3,628       3,217       (411 )
Compressed air drilling services
    6,679       11,561       4,882       17       1,169       1,152  
Other services
          987       987             (67 )     (67 )
General corporate
                      (2,222 )     (3,153 )     (931 )
 
                                   
Total
  $ 32,724     $ 47,726     $ 15,002     $ 2,526     $ 4,227     $ 1,601  
 
                                   

Directional Drilling Services Segment

     Revenues for the year ended December 31, 2004 for our directional drilling services segment were $24.8 million, an increase of 54.8% from $16.0 million in revenues for the year ended December 31, 2003. Income from operations increased by 177.5% to $3.1 million for 2004 from $1.1 million for 2003. The improved results for this segment are due to the increase in drilling activity in the Texas and Gulf Coast areas and the addition of operations and sales personnel which increased our capacity and market presence. Increased personnel expenses were more than offset by the growth in revenues and cost savings as a result of purchases, in late 2003 and in 2004, of most of the down-hole motors used in directional drilling. Previously, we had leased these motors.

Casing And Tubing Services Segment

     Revenues for the year ended December 31, 2004 for the casing and tubing services segment were $10.4 million, an increase of 3.5% from the $10.0 million in revenues for the year ended December 31, 2003. Revenues from domestic operations decreased from $6.7 million in 2003 to $5.2 million in the 2004 year as a result of increased competition in South Texas, resulting in fewer contracts awarded to us and lower pricing for our services. Revenues from Mexican operations, however, increased from $3.7 million in 2003 to $5.1 million in 2004 as a result of increased drilling activity in Mexico and the addition of equipment that increased our capacity. Income from operations decreased by 11.1% to $3.2 million in 2004 from $3.6 million in 2003. The decrease in this segment’s operating income is due to the decrease in revenues from domestic operations and increases in wages and benefits domestically, which was partially offset by increased revenues from Mexico.

Compressed Air Drilling Services Segment

     Our compressed air drilling revenues were $11.6 million for the year ended December 31, 2004, an increase of 73.1% compared to $6.7 million in revenues for the year ended December 31, 2003. Income from operations increased to $1.2 million in 2004 compared to income from operations of $17,000 in 2003. Our compressed air drilling revenues and operating income for the 2004 year increased compared to the prior year due to the inclusion, for a full year in 2004, of the business contributed by M-I in connection with the formation of AirComp in July 2003, and the acquisition of Diamond Air in November 2004.

Other Services Segment

     Revenues for this segment consist of Safco-Oil’s rental tool business, acquired in September 2004, and Downhole’s production services acquired in December 2004. Revenues for this segment for the year ended December 31, 2004 were $987,000 with a loss from operations of $67,000. We acquired Delta and Capcoil in the second quarter of 2005 and, in the future, we will report the results of operations of Delta and Safco-Oil in our rental tool segment and will report the results of operations of Downhole and Capcoil in our production services segment.

22


Table of Contents

Comparison Of Years Ended December 31, 2002 And 2003

     Revenues for the year ended December 31, 2003 totaled $32.7 million, an increase of 81.9% from the $18.0 million in revenues for the year ended December 31, 2002. The increase in revenues was due to the general increase in oil and gas drilling activity and the inclusion of AirComp, our compressed air drilling venture, beginning in July 2003. The increase in revenues also reflected the first full year of revenue contribution from the casing and tubing segment and the directional drilling segment, both of which were acquired in February 2002.

     Our gross profit for the year ended December 31, 2003 was $8.7 million, or 26.6% of revenues, compared to $3.4 million, or 18.9 % of revenues for the year ended December 31, 2002, due to increased revenues, increased utilization of our equipment and personnel and increased pricing in each of our business segments due to the increase in industry activity. Our cost of revenues consists principally of our labor costs and benefits, equipment rentals, maintenance and repairs of our equipment, insurance and fuel. Because many of our costs are fixed, our gross profit as a percentage of revenues is generally affected by our level of revenues. Gross profit as a percentage of revenues increased as a result of higher revenues and better pricing for our services.

     General and administrative expenses were $6.2 million, or 18.9% of revenues, in 2003 compared to $3.8 million, or 21.1% of revenues, in 2002. The increase in general and administrative expenses reflected the formation of AirComp in July 2003, the hiring of additional sales force and operations personnel due to the improvement in the oil and gas drilling market, and the inclusion of the operations of our casing and tubing services and directional drilling services segments for a full year in 2003.

     Depreciation and amortization expenses increased to $2.9 million in 2003 compared to $2.6 million in 2002, due to the formation of AirComp and the acquisition of our casing and tubing services and directional drilling services segments in February 2002.

     Income from operations for the year 2003 totaled $2.6 million reflecting the general increase in oil and gas drilling activity and the inclusion of revenues and operating income of AirComp beginning in July 2003. In the comparable period of 2002, we incurred an operating loss of $1.0 million. During the third quarter of 2002, we reorganized in order to contain costs and recorded charges related to the reorganization in the amount of $495,000. These charges consisted of related payroll costs for terminated employees of $307,000, consulting fees of $113,000, and costs associated with a terminated rent obligation of $75,000. We also recorded one-time charges for costs related to abandoned acquisitions and an abandoned private placement in the amount of $233,000.

     Interest expense increased to $2.5 million in 2003, compared to $2.3 million in the prior year due to increased debt associated with acquisitions completed in 2002, and debt associated with the formation of AirComp in July 2003.

     Minority interest in income of subsidiaries for 2003 was $343,000 compared to $189,000 in 2002 due to the increase in the net income of our casing and tubing services subsidiary which until September 30, 2004, was owned 19% by Jens Mortensen; and the formation of Aircomp in July 2003.

     In the third quarter of 2003, we recorded a one-time gain on the reduction of a note payable of $1.0 million as a result of settling a lawsuit against the former owners of Mountain Air Drilling Service Co. Inc. The gain was calculated in part by discounting the note payable to $1.5 million using a present value calculation and accreting the note payable to $1.9 million, the amount due in September 2007. We will record interest expense totaling $394,043 over the life of the note payable beginning July 2003. In addition, we also recorded a one-time non-operating gain on the sale of an interest in a subsidiary of $2.4 million in connection with the formation of AirComp. We have adopted a policy that any gain or loss incurred in the future on the sale in the stock of a subsidiary will be recognized as such in the income statement.

     Our net loss for 2002 included a discount given to the holder of the Houston Dynamic Services note in the amount of $191,000 as an incentive to pay-off the note in September 2002.

     We had a net income attributed to common stockholders of $2.3 million, or $0.58 per common share, for the year ended December 31, 2003 compared with a net loss of $4.3 million, or $1.14 per common share, for the year ended December 31, 2002.

23


Table of Contents

     The following table compares revenues and income from operations for each of our business segments for the years ended December 31, 2002 and 2003. Income from operations consists of our revenues less cost of revenues, general and administrative expenses, and depreciation and amortization:

                                                 
    Revenues     Income (Loss) from Operations  
    2002     2003     Change     2002     2003     Change  
    (in thousands)  
Directional drilling services
  $ 6,529     $ 16,008     $ 9,479     $ (576 )   $ 1,103     $ 1,679  
Casing and tubing services
    7,796       10,037       2,241       2,495       3,628       1,133  
Compressed air drilling services
    3,665       6,679       3,014       (945 )     17       962  
General corporate
                      (2,144 )     (2,222 )     (78 )
 
                                   
Total
  $ 17,990     $ 32,724     $ 14,734     $ (1,170 )   $ 2,526     $ 3,696  
 
                                   

Directional Drilling Services Segment

     Revenues for 2003 for directional drilling services were $16.0 million, an increase of 145.2% from $6.5 million in revenues for 2002 due to increased drilling activity in the Texas and Gulf Coast areas in 2003. Operating income increased to $1.1 million for 2003 compared to a loss of $576,000 from operations for the same period in 2002 due to the increase in revenues, which more than offset an increase in operating expenses due to the addition of operations and sales personnel.

Casing And Tubing Services Segment

     Revenues for the year ended December 31, 2003 for the casing and tubing services segment were $10.0 million, an increase of 28.7% from $7.8 million for the year ended December 31, 2002. Revenues from domestic operations increased to $6.3 million in 2003 from $5.1 million in 2002 as a result of a general improvement in oil and gas drilling activity in South Texas and the inclusion of this segment, which was acquired in February 2002, for a full year in 2003. Revenues from Mexican operations increased to $3.7 million in 2003 from $2.7 million in 2002 as a result of increased drilling activity in Mexico. Income from operations increased 45.4% to $3.6 million in 2003 from $2.5 million in 2002 due to the increase in revenues.

Compressed Air Drilling Services Segment

     Our compressed air drilling revenues were $6.7 million in 2003, an increase of 82.2% compared to $3.7 million in revenues in 2002. Revenues increased in 2003 due to the inclusion of revenues contributed by M-I through the formation of AirComp in July 2003. Operating income increased to $17,000 in 2003 from a loss of $945,000 from operations in 2002 due to the inclusion, for six months in the 2003 period, of the business contributed by M-I in connection with the formation of AirComp in July 2003. Through this venture, we expanded the geographical areas in which we operate to include gas drilling in West Texas along with the drilling and workover operations of Mountain Air in the San Juan basin in New Mexico.

Liquidity And Capital Resources

     Our on-going capital requirements arise primarily from our need to service our debt, to acquire and maintain equipment, to fund acquisitions and to fund our working capital requirements. Our primary sources of liquidity are borrowings under our credit facilities, proceeds from the issuance of equity securities and cash flows from operations. We had cash and cash equivalents of $6.0 million at March 31, 2005, compared to $7.3 million at December 31, 2004, $1.3 million at December 31, 2003 and $146,000 at December 31, 2002.

Operating Activities

     During the quarter ended March 31, 2005, we used $822,000 in cash from operating activities compared to $1.6 million in cash generated from operating activities for the same period in 2004. Net income attributed to common stockholders for the quarter ended March 31, 2005 increased to $1.6 million, compared to $384,000 in the 2004 period. Revenues and income from operations increased in the first quarter of 2005 due to increased demand for our services due to the general increase in oil and gas drilling activity, both domestically and in Mexico, the addition of operations and marketing personnel which increased our market presence and capabilities and acquisitions completed in the second half of 2004. Non-cash expenses in the first quarter of 2005 consisted of $1.3 million of depreciation and amortization and $144,000 of minority interest in the income of AirComp. Non-cash expenses in the first quarter of 2004 totaled $984,000, consisting of depreciation and amortization expense of $836,000, minority interest of $73,000 and amortization of discount on debt of $75,000.

24


Table of Contents

     During the three months ended March 31, 2005, changes in working capital used $3.8 million in cash compared to the three months ended March 31, 2004 when changes in working capital provided $166,000 in cash, principally due, in the 2005 period, to an increase of $3.4 million in accounts receivable, an increase of $515,000 in other assets, and an increase in accrued salaries and payroll of $185,000, offset in part by a decrease of $92,000 in accrued expenses. Accounts receivable increased by $3.4 million due to the increase in our revenues. Other assets increased $515,000 due primarily to an increase in prepaid insurance related to insurance premium deposits required for our policies that went into effect April 1, 2005.

     During the three months ended March 31, 2004, changes in working capital provided $166,000 in cash, principally due to a decrease in accounts receivables and other current assets of $489,000, an increase in accounts payable of $350,000 and accrued interest of $89,000, offset in part by a decrease in accrued expenses of $595,000 and a decrease in accrued salaries, benefits, payroll taxes and other long-term liabilities of $167,000. Accounts receivables decreased as of March 31, 2004 compared to December 31, 2003 due to improved collection of past due receivables. Accounts payable increased at March 31, 2004 compared to December 31, 2003 due to increased operational expenses. The decrease in accrued expenses at March 31, 2004 was due to a decrease in accrued operating expenses of $391,000, a decrease in accrued professional fees of $37,000, and a decrease in accrued restructuring costs of $167,000. Accrued restructuring costs included amounts due to certain former employees.

     During the year ended December 31, 2004, we generated $3.3 million in cash from operating activities compared to $1.9 million in cash from operating activities for the same period in 2003. Net income before preferred stock dividend for the year ended December 31, 2004 decreased to $888,000, compared to $2.9 million in the 2003 period. Revenues and income from operations increased in 2004 due to increased demand for our services due to the general increase in oil and gas drilling activity. Net income in 2003 includes a $1.0 million gain from the settlement of a lawsuit and a $2.4 million non-operating gain on the sale of interest in AirComp. Non-cash expenses in 2004 consisted of $3.6 million of depreciation and amortization, $334,000 of minority interest in the income of a subsidiary and $350,000 in amortization of discount on debt. Non-cash expenses in 2003 totaled $305,000, consisting of depreciation and amortization expense of $2.9 million, minority interest in the income of a subsidiary of $343,000 and amortization of discount on debt of $516,000, offset by the $3.4 million of non-cash gains.

     During the year ended December 31, 2004, changes in working capital used $1.9 million in cash compared to a use of $1.3 million in cash in the 2003 period, principally due, in the 2004 period, to an increase of $2.3 million in accounts receivable, an increase of $638,000 in other current assets, and a decrease of $398,000 in accrued expenses and other liabilities, offset in part by an increase of $1.1 million in accounts payable, an increase of $299,000 in accrued interest and a decrease of $229,000 in lease receivable. Our accounts receivable increased by $2.3 million at December 31, 2004 due to the increase in our revenues in 2004. Current assets increased $638,000 due primarily to an increase in prepaid insurance premiums. Accounts payable increased by $1.3 million at December 31, 2004 due to the increase in our cost of sales associated with the increase in our revenues and the acquisitions completed in the fourth quarter of 2004.

     During the year ended December 31, 2003, we generated $1.9 million in cash from operating activities compared to $2.2 million in cash from operating activities for the same period in 2002. Net income before preferred stock dividend for the 2003 period improved to $2.9 million, compared to a net loss of $4.0 million in the comparable 2002 period, due to the increase in revenues and income from operations in 2003 due to the general increase in oil and gas drilling activity and the formation of AirComp, our compressed air drilling subsidiary, in July 2003. Net income for 2003 includes a $1.0 million gain from the settlement of a lawsuit and a $2.4 million non-operating gain on sale of interest in AirComp. Non-cash expenses totaled $305,000 in 2003, which is net of a $1.0 million non-cash gain from the settlement of a lawsuit and a $2.4 million non-operating gain on the sale of an interest in a subsidiary, compared to $3.4 million in non-cash expenses in 2002, consisting principally of depreciation and amortization expense, including amortization of discount on debt, and minority interest in the income of a subsidiary.

     During the year ended December 31, 2003, changes in working capital used $1.3 million in cash compared to the year ended December 31, 2002, when changes in working capital provided $2.8 million in cash principally due, in 2003, to an increase in accrued expenses of $1.7 million, an increase in accounts receivable and other current assets of $5.6 million, and an increase in accounts payable of $2.2 million. The increase in accrued expenses was primarily due to an increase of $397,000 due to motor costs and related expenses, and an increase in accrued employee benefits and payroll taxes of $1.3 million. The increase in accrued expenses was partially offset by a decrease in accrued interest of $126,000 due to the retirement of subordinated debt carrying an interest rate of 12% and lower interest rates on other debt with variable interest rates. Accounts receivable increased $4.4 million due to an increase in revenues in our directional drilling services segment, our compressed air drilling services segment due to the inclusion of the business contributed by M-I to AirComp in July 2003, and our casing and tubing services segment. Other current assets decreased primarily because of the recovery of a lease deposit related to an equipment lease which was paid off in June 2003. Accounts payable increased by $2.3 million in the 2003 period due to increased costs related to increased revenues, and the inclusion of the accounts payable of AirComp in July 2003.

25


Table of Contents

Investing Activities

     During the quarter ended March 31, 2005, we used $2.7 million in investing activities, consisting principally of approximately $1.6 million for the purchase of casing equipment, approximately $263,000 for the purchase of downhole motors and approximately $779,000 for new compressed air drilling equipment.

     During the quarter ended March 31, 2004, we used $1.4 million in investing activities, consisting of approximately $379,000 for the purchase of casing equipment, approximately $705,000 for the purchase of downhole motors and approximately $326,000 for repairs related to compressed air equipment.

     During the year ended December 31, 2004, we used $9.1 million in investing activities, consisting principally of capital expenditures of approximately $4.6 million, including $1.6 million to purchase equipment for our directional drilling services segment, approximately $1.2 million to purchase casing equipment and approximately $1.4 million to make capital repairs to existing equipment in our compressed air drilling services segment. In September 2004, we acquired 100% of the outstanding stock of Safco-Oil for $1.0 million. As of November 1, 2004, AirComp acquired substantially all the assets of Diamond Air for $4.6 million in cash and the assumption of approximately $450,000 of debt. We contributed our share of the purchase price, or $2.5 million, to AirComp in order to fund the purchase. Finally, in December 2004, we acquired Downhole for approximately $1.1 million in cash, 568,466 shares of our common stock and the payment or assumption of $950,000 of debt.

     During the year ended December 31, 2003, we used $4.5 million in investing activities, consisting of the purchases of equipment of $5.4 million, which was partially offset by the proceeds from the sale of equipment of $843,000.

     Cash used in investing activities in 2002 was $8.5 million, reflecting the acquisitions of our Jens’ and Strata subsidiaries for a total of $8.3 million, purchases of other equipment of $518,000, and proceeds from the sales of equipment of $367,000.

Financing Activities

     During the three months ended March 31, 2005, financing activities provided a net of $2.2 million in cash. We received $2.4 million, net, in borrowings under long-term debt facilities and paid $178,000 in debt issuance costs. During the three months ended March 31, 2004, financing activities used $1.0 million in cash consisting of $944,000 for the repayment of long-term debt and $75,000 in debt issuance costs.

     During the year ended December 31, 2004, financing activities provided a net of $11.8 million in cash. We received $16.9 million in net proceeds from the issuance of common stock, $8.2 million in borrowings under long-term debt facilities and a $689,000 increase in net borrowings under our revolving lines of credit. The proceeds were used to repay long-term debt totaling $13.5 million and to pay $391,000 in debt issuance costs. During the year ended December 31, 2003, financing activities provided a net of $3.8 million in cash. In 2003, we received $14.1 million from the issuance of long-term debt and $30.5 million from borrowings under our credit facilities. These proceeds were used to pay long-term debt in the amount of $10.8 million and make principal payments on outstanding borrowings under our lines of credit in the amount of $29.4 million. We also used $408,000 in cash for debt issuance costs in 2003. During the year ended December 31, 2002, financing activities provided a net of $6.3 million in cash. In 2002, we received $9.7 million from the issuance of long-term debt and $7.1 million from borrowings under our credit facilities. These proceeds were used to pay long-term debt in the amount of $4.1 million and make principal payments on outstanding borrowings under our lines of credit in the amount of $5.8 million. We also used $588,000 in cash for debt issuance costs in 2002.

     In April 2004, Energy Spectrum, the holder of our preferred stock, converted its 3,500,000 shares of Series A 10% Cumulative Convertible Preferred Stock, including accrued dividend rights, into 1,718,090 shares of common stock.

     On August 10, 2004, we completed the private placement of 3,504,667 shares of our common stock at a price of $3.00 per share. Net proceeds to us, after selling commissions and expenses, was approximately $9.6 million. On September 30, 2004, we completed the private placement of 1,956,634 shares of our common stock at a price of $3.00 per share. Net proceeds to us, after selling commissions and expenses, was approximately $5.4 million. We used the net proceeds of the private placement offerings to fund the acquisitions of Safco, Downhole, Delta and Capcoil.

     In September 2004, we issued 1.3 million shares of our common stock to Jens Mortensen, a director, in exchange for his 19% interest in Jens’. As a result of this transaction, we now own 100% of Jens’. The purchase price was valued at $6.4 million, which was the value of the 1.3 million shares of common stock issued to Mr. Mortensen based on the last sale price of the common stock as reported on the American Stock Exchange on the date of issuance. This amount was treated

26


Table of Contents

as a contribution to stockholders equity. On our balance sheet, we eliminated the amount recorded as Jens’ minority interest, $2.0 million. The balance of the contribution ($4.5 million) was allocated as follows: In June 2004, we obtained an appraisal of the fixed assets of Jens’, which valued the fixed assets at $20.1 million. The book value of the fixed assets was $15.8 million. We increased the value of Jens’ fixed assets by 19% of the excess of the appraised value over the book value of the assets, or $813,511. The balance of the purchase price, or $3.7 million, was allocated to goodwill.

     In January 2005, we executed a business development agreement with CTTV Investments LLC, an affiliate of ChevronTexaco Inc., whereby we issued 20,000 shares of our common stock to CTTV, and further agreed to issue up to an additional 60,000 shares to CTTV contingent upon our subsidiaries receiving certain levels of revenues in 2005 from ChevronTexaco and its affiliates.

     On April 1, 2005, we issued 223,114 shares of common stock in connection with the acquisition of Delta and on May 1, 2005, we issued 168,161 shares of common stock in connection with the acquisition of Capcoil.

     We have several bank credit facilities and other debt instruments at Allis-Chalmers, all of which are consolidated in our financial statements. As described below, AirComp, which is majority-owned by us, has a separate credit facility. The agreements governing these credit facilities contain customary events of default and financial covenants, and limit our ability to incur additional indebtedness, make capital expenditures, pay dividends or make other distributions, create liens, and sell assets. At March 31, 2005, we had $32.9 million in outstanding indebtedness, of which $28.8 million was long-term debt and $4.1 million was the current portion of long-term debt. Allis-Chalmers and its subsidiaries other than AirComp are all parties to or guarantors of the Allis-Chalmers credit facilities.

     We have a credit agreement dated December 7, 2004 that provides for the following credit facilities:

    A $10.0 million revolving line of credit. Borrowings are limited to 85% of eligible accounts receivables, as defined. Outstanding borrowings under this line of credit were $5.0 million as of March 31, 2005.
 
    A term loan with a principal balance at March 31, 2005 of $5.7 million providing for monthly payments of principal of $105,583. We are also required to prepay this term loan by an amount equal to 20% of the accounts receivables collections from our largest customer in Mexico.
 
    A $6.0 million capital expenditure and acquisition line of credit. Borrowings under this facility are payable monthly over four years beginning January 2006. Availability of this capital expenditure term loan facility is subject to security acceptable to the lender in the form of equipment or other acquired collateral. Outstanding borrowings under this line of credit were $793,000 as of March 31, 2005.

     These credit facilities mature on December 31, 2008 and are secured by liens on substantially all our assets. The interest rate payable on borrowings fluctuates based on the prime rate. The average interest rate was 6.81% as of March 31, 2005. We pay a 0.5% per annum fee on the undrawn portion of the revolving line of credit and the capital expenditure line.

     Our Jens’ subsidiary has a subordinated note in the amount of $4.0 million payable to Jens Mortensen, who sold Jens’ to us and is one of our directors. The note accrues interest at 7.5% per annum and provides for quarterly interest payments. The principal and interest are due on January 31, 2006. In connection with the purchase of Jens’, we also agreed to pay a total of $1.2 million to Mr. Mortensen in exchange for a non-compete agreement. We are required to make monthly payments of $20,576 through January 31, 2007. As of March 31, 2005, the balance due was approximately $453,000, including $247,000 classified as current portion of long-term debt.

     Jens’ also has several small equipment financings and a real estate loan which in the aggregate totaled $778,000 as of March 31, 2005. Jens’ has two bank term loans aggregating $223,000 which accrue interest at an adjustable rate based on the prime rate (7.25% at March 31, 2005) and which require monthly payments of $13,000 plus accrued interest. Jens’ also has a five-year equipment financing term loan with a principal balance of $307,000 at March 31, 2005. The loan is payable in monthly installments of principal and interest equal to $6,449 per month through December 2009. Finally, Jens’ has a real estate term loan which is payable in equal monthly installments of $4,344 with the remaining outstanding balance due on January 1, 2010. The interest rate floats based on the prime rate. The outstanding principal balance was $553,000 at March 31, 2005.

     Strata entered into a short-term vendor financing agreement that provides extended payment terms for the purchase, lease and repair costs related to downhole drill motors. As of March 31, 2005, the outstanding balance was $1.2 million.

27


Table of Contents

Payment of interest is due monthly and principal payments of $582,000 are due in each of April 2005 and December 2005. The interest rate is fixed at 8.0%.

     AirComp has the following credit facilities:

    A $3.5 million bank line of credit of which $1.6 million was outstanding at March 31, 2005. Interest accrues at an adjustable rate based on the prime rate. The average interest rate was 7.66% as of March 31, 2005. We pay a 0.5% per annum fee on the undrawn portion. Borrowings under the line of credit are subject to a borrowing base consisting of 80% of eligible accounts receivable.
 
    A term loan with a remaining principal balance of $6.5 million which accrues interest at an adjustable rate based on either the London Interbank Offered Rate, which is referred to as LIBOR, or the prime rate. The average interest rate was 6.41% as of March 31, 2005. Principal payments of $286,000 plus interest are due quarterly with a final maturity date of June 27, 2007.
 
    A “delayed draw” term loan facility in the amount of $1.5 million to be used for capital expenditures. Interest accrues at an adjustable rate based on either the LIBOR or the prime rate. Quarterly principal payments commence on March 31, 2006 in an amount equal to 5.0% of the outstanding balance as of December 31, 2005, with a final maturity of June 27, 2007. The outstanding principal balance was $670,000 as of March 31, 2005.

     The AirComp credit facilities are secured by liens on substantially all of AirComp’s assets. We guarantee 55% of the obligations of AirComp under these facilities.

     AirComp also has a subordinated note payable to M-I in the amount of $4.8 million bearing interest at an annual rate of 5.0%. In 2007, each party has the right to cause AirComp to sell its assets (or the other party may buy out such party’s interest), and in such event this note (including accrued interest) is due and payable. The note is also due and payable if M-I sells its interest in AirComp or upon a termination of AirComp. At March 31, 2005, $441,000 of interest was included in accrued interest.

     As part of the acquisition of Mountain Air in 2001, we issued a note to the sellers of Mountain Air in the original amount of $2.2 million which accrued interest at 5.75% per annum. This note was reduced to $1.5 million in 2003 as a result of the settlement of a legal action against the sellers. In April 2005, we settled a subsequent legal action by paying $1.0 million in cash and agreeing to pay an additional $350,000 on June 1, 2006, and $150,000 on June 1, 2007, in extinguishment of all amounts due under the promissory note and all other claims. Mountain Air has a term loan in the amount of $185,000 at March 31, 2005 with an interest rate of 5.0%. Principal and interest payments of $5,039 are due on the last day of each month. The final maturity date is June 30, 2008.

28


Table of Contents

     The following table summarizes our obligations and commitments to make future payments under our notes payable, operating leases, employment contracts and consulting agreements for the periods specified as of December 31, 2004.

                                         
    Payments by Periods  
    (in thousands)  
            Less than                    
Contractual Obligations   Total     1 year     2-3 Years     4-5 Years     After 5 Years  
Notes Payable
  $ 30,473     $ 5,541     $ 17,406     $ 7,526     $  
Interest Payments on notes payable
    2,133       316       1,470       346        
Operating Lease
    1,834       550       813       471        
Employment Contracts
    2,566       1,006       1,560              
 
                             
 
Total Contractual Cash Obligations
  $ 37,006     $ 7,413     $ 21,249     $ 8,343     $  
 
                             

     We have no off balance sheet arrangements, other than normal operating leases and employment agreements, that have or are likely to have a current or future material effect on our financial condition, changes in financial condition, revenues, expenses, results of operations, liquidity, capital expenditures or capital resources. We do not guarantee obligations of any unconsolidated entities.

     We have identified capital expenditure projects that will require up to approximately $7.0 million for the last three quarters of 2005, exclusive of any acquisitions. We believe that our current cash generated from operations, cash available under credit facilities and cash on hand will provide sufficient funds for our identified projects.

     Our business strategy includes both internal growth and acquisitions. We are regularly involved in discussions with a number of potential acquisition candidates and from time to time enter into non-binding letters of intent for acquisitions, only some of which are consummated. We also expect to make significant capital expenditures to acquire equipment and to maintain our existing equipment. We will also need to refinance our existing debt facilities as they become due and provide funds for capital expenditures and acquisitions. We are currently in discussions to refinance our debt. To effect our business strategy, we will require additional equity or debt financing in excess of our current working capital, amounts available under credit facilities and the proceeds of this offering. There can be no assurance that we will be successful in raising additional debt or equity capital or that we will do so on terms that will be acceptable to us.

Recent Developments

     In April 2005, we acquired 100% of the outstanding stock of Delta Rental Service, Inc. for $4.6 million in cash, 223,114 shares of our common stock and two promissory notes totaling $350,000. Delta, located in Lafayette, Louisiana, is a rental tool company providing specialty rental items to the oilfield such as spiral heavy weight drill pipe, test plugs used to test blow-out preventers, well head retrieval tools, spacer spools and assorted handling tools. For the year ended December 31, 2004, Delta had revenues of $3.3 million.

     In April 2005, we amended our December 7, 2004 credit agreement to extend the final maturity of our credit facilities for one year to December 31, 2008, include our Delta and Downhole subsidiaries as parties to our credit facilities, and provide for increased availability under our $10.0 million revolving line of credit and our $6.0 million acquisition line of credit based on the receivables and assets of Delta and Downhole.

     In May 2005, we acquired 100% of the outstanding capital stock of Capcoil Tubing Services, Inc. for $2.7 million, 168,161 shares of our common stock and the payment or assumption of approximately $1.3 million of debt. Capcoil, located in Kilgore, Texas, provides capillary and coil tubing services to enhance production from existing wells. Capcoil had revenues of $5.8 million for the year ended December 31, 2004.

     On May 2, 2005, we amended our December 7, 2004 credit agreement to obtain consent to the Capcoil acquisition, include Capcoil as a party to the credit agreement and increase the availability under the $10.0 million revolving line of credit and the $6.0 million capital expenditure line of credit based on the receivables and other assets of Capcoil.

Critical Accounting Policies

     We have identified the policies below as critical to our business operations and the understanding of our results of operations. The impact and any associated risks related to these policies on our business operations is discussed throughout

29


Table of Contents

Management’s Discussion and Analysis of Financial Condition and Results of Operations where such policies affect our reported and expected financial results. For a detailed discussion of the application of these and other accounting policies, see Note 1 in the Notes to the Consolidated Financial Statements included elsewhere in this document. Our preparation of this document and our financial statements requires us to make estimates and assumptions that affect the reported amount of assets and liabilities, disclosure of contingent assets and liabilities and the reported amounts of revenue and expenses during the reporting period. There can be no assurance that actual results will not differ from those estimates.

     Allowance For Doubtful Accounts. The determination of the collectibility of amounts due from our customers requires us to use estimates and make judgments regarding future events and trends, including monitoring our customer payment history and current credit worthiness to determine that collectibility is reasonably assured, as well as consideration of the overall business climate in which our customers operate. Those uncertainties require us to make frequent judgments and estimates regarding our customers’ ability to pay amounts due us in order to determine the appropriate amount of valuation allowances required for doubtful accounts. Provisions for doubtful accounts are recorded when it becomes evident that the customers will not be able to make the required payments at either contractual due dates or in the future.

     Revenue Recognition. We provide rental equipment and drilling services to our customers at per day and per job contractual rates and recognize the drilling related revenue as the work progresses and when collectibility is reasonably assured. The Securities and Exchange Commission’s Staff Accounting Bulletin, or SAB, No. 104, Revenue Recognition In Financial Statements, provides guidance on the SEC staff’s views on application of generally accepted accounting principles to selected revenue recognition issues. Our revenue recognition policy is in accordance with generally accepted accounting principles and SAB No. 104.

     Impairment Of Long-Lived Assets. Long-lived assets, which include property, plant and equipment, goodwill and other intangibles, comprise a significant amount of our total assets. We make judgments and estimates in conjunction with the carrying value of these assets, including amounts to be capitalized, depreciation and amortization methods and useful lives. Additionally, the carrying values of these assets are reviewed for impairment or whenever events or changes in circumstances indicate that the carrying amounts may not be recoverable. An impairment loss is recorded in the period in which it is determined that the carrying amount is not recoverable. This requires the Company to make long-term forecasts of its future revenues and costs related to the assets subject to review. These forecasts require assumptions about demand for our products and services, future market conditions and technological developments. Significant and unanticipated changes to these assumptions could require a provision for impairment in a future period.

     Goodwill And Other Intangibles. We have recorded approximately $11.8 million of goodwill and $5.0 million of other identifiable intangible assets. We perform purchase price allocations to intangible assets when it makes a business combination. Business combinations and purchase price allocations have been consummated for purchase of the Mountain Air, Strata and Jens’ operating segments. The excess of the purchase price after allocation of fair values to tangible assets is allocated to identifiable intangibles and thereafter to goodwill. Subsequently, we have performed its initial impairment tests and annual impairment tests in accordance with Financial Accounting Standards Board No. 141, Business Combinations, and Financial Accounting Standards Board No. 142, Goodwill And Other Intangible Assets. These initial valuations used two approaches to determine the carrying amount of the individual reporting units. The first approach is the Discounted Cash Flow Method, which focuses on the expected cash flow of the Company. In applying this approach, the cash flow available for distribution is projected for a finite period of years. Cash flow available for distribution is defined as the amount of cash that could be distributed as a dividend without impairing our future profitability or operation. The cash flow available for distribution and the terminal value (the value at the end of the estimation period) are then discounted to present value to derive an indication of value of the business enterprise. This valuation method is dependent upon the assumptions made regarding future cash flow and cash requirements. The second approach is the Guideline Company Method which focuses on comparing the Company to selected reasonably similar publicly traded companies. Under this method, valuation multiples are: (i) derived from operating data of selected similar companies; (ii) evaluated and adjusted based on the strengths and weaknesses of the Company relative to the selected guideline companies; and (iii) applied to the operating data of the Company to arrive at an indication of value. This valuation method is dependent upon the assumption that the value of the Company can be evaluated by analysis of its earnings and its strengths and weaknesses relative to the selected similar companies. Significant and unanticipated changes to these assumptions could require a provision for impairment in a future period.

     AirComp And Sale Of Interest In Subsidiary. We have adopted SEC Staff Accounting Bulletin (SAB) No. 51, Accounting for Sales of Stock by a Subsidiary, to account for its investment in AirComp. AirComp has been accounted for and consolidated as a subsidiary under SFAS No. 141, Business Combinations. Pursuant to SAB No. 51, the Company has recorded its own contribution of assets and liabilities at its historical cost basis. Since liabilities exceeded assets, the Company’s basis in AirComp was a negative amount. The Company has accounted for the assets contributed from M-I at a fair market value as determined by an outside appraiser. The Company gave M-I a 45% interest in AirComp in exchange for

30


Table of Contents

the assets contributed. As a result of the formation of the venture and its retention of a 55% interest in the venture, the Company realized an immediate gain to the extent of its negative basis and its 55% interest in the combined assets and liabilities of the venture. In accordance with SAB No. 51, the Company has recorded its negative basis investment in AirComp as an addition to equity and its share of the combined assets and liabilities realized from M-I assets as non-operating income.

     Stock Based Compensation. We account for our stock-based compensation using Accounting Principles Board, or APB, Opinion No. 25. Under APB No. 25, compensation expense is recognized for stock options with an exercise price that is less than the market price on the grant date of the option. For stock options with exercise prices at or above the market value of the stock on the grant date, we adopted the disclosure-only provisions of Statement of Financial Accounting Standards No. 123, Accounting For Stock-Based Compensation. We have adopted the disclosure-only provisions of SFAS 123 for the stock options granted to our employees and directors. Accordingly, no compensation cost has been recognized for these options. Many equity instrument transactions are valued based on pricing models such as Black-Scholes, which require judgments by management. Values for such transactions can vary widely and are often material to the financial statements.

Recently Issued Accounting Standards

     In November 2004, the FASB issued SFAS No. 151, Inventory Costsan Amendment of ARB No. 43, Chapter 4, which amends the guidance in ARB No. 43 to clarify the accounting for abnormal amounts of idle facility expense, freight, handling costs and wasted material. SFAS No. 151 requires that these items be recognized as current period charges. In addition, SFAS No. 151 requires the allocation of fixed production overheads to inventory based on the normal capacity of the production facilities. SFAS No. 151 is effective for inventory costs incurred during fiscal years beginning after June 15, 2005. We are currently evaluating the provisions of SFAS No. 151 and will adopt SFAS No. 151 on January 1, 2006.

     In December 2004, the FASB issued SFAS No. 123R, Share-Based Payment (SFAS 123R). SFAS 123R revises SFAS No. 123, Accounting For Stock-Based Compensation, and focuses on accounting for share-based payments for services by employer to employee. The statement requires companies to expense the fair value of employee stock options and other equity-based compensation. The statement does not require a certain type of valuation model and either a binomial or Black-Scholes model may be used. Under the current rules, we will be required to prepare financial statements in accordance with the provisions of SFAS 123R beginning in the first quarter of 2006. We are currently evaluating the method of adoption and the impact on our operating results. Our future cash flows will not be impacted by the adoption of this standard.

     In December 2004, the FASB issued FASB Staff Position No. 109-1, Application of FASB Statement No. 109, “Accounting for Income Taxes”, to the Tax Deduction on Qualified Production Activities Provided by the American Jobs Creation Act of 2004, which provides guidance on the recently enacted American Jobs Creation Act of 2004. The Jobs Creation Act provides a tax deduction for income from qualified domestic production activities. FSP 109-1 provides for the treatment of the deduction as a special deduction as described in SFAS No. 109. As such, the deduction will have no effect on existing deferred tax assets and liabilities. The impact of the deduction is to be reported in the period in which the deduction is claimed on our U.S. tax return. We do not expect that this deduction will have a material impact on our effective tax rate in future years. FSP 109-1 is effective prospectively as of January 1, 2005.

Quantitative and Qualitative Disclosure About Market Risk.

     We are exposed to market risk primarily from changes in interest rates and foreign currency exchange risks.

Interest Rate Risk.

     Fluctuations in the general level of interest rates on our current and future fixed and variable rate debt obligations expose us to market risk. We are vulnerable to significant fluctuations in interest rates affecting our adjustable rate debt, and any future refinancing of our fixed rate debt and our future debt.

     At March 31, 2005, we were exposed to interest rate fluctuations on approximately $20.9 million of notes payable and bank credit facility borrowings carrying adjustable interest rates. A hypothetical one hundred basis point increase in interest rates for these notes payable would increase our annual interest expense by approximately $209,000. Due to the uncertainty of fluctuations in interest rates and the specific actions that might be taken by us to mitigate the impact of such fluctuations and their possible effects, the foregoing sensitivity analysis assumes no changes in our financial structure.

31


Table of Contents

     We have also been subject to interest rate market risk for short-term invested cash and cash equivalents. The principal of such invested funds would not be subject to fluctuating value because of their highly liquid short-term nature. As of March 31, 2005, we had $6.0 million invested in short-term investments.

Foreign Currency Exchange Rate Risk.

     Our casing and tubing subsidiary conducts business in Mexico through a single customer. This business exposes us to foreign exchange risk. To control this risk, we provide for payment in U.S. dollars. However, we have historically provided our partner with a discount upon payment equal to 50% of any loss suffered by our Mexican customer between the date of invoicing and the date of payment. To date, such payments have not been material in amount.

32


Table of Contents

BUSINESS

The Company

     We provide services and equipment to oil and gas exploration and development companies, principally in Texas, Louisiana, New Mexico, Colorado, Oklahoma, offshore in the United States Gulf of Mexico, and offshore and onshore in Mexico. We currently operate in five sectors of the oil and gas service industry: directional and horizontal drilling; casing and tubing; compressed air drilling; production services; and rental tools. We identify and pursue opportunities in the oil and gas service industry that we believe are growing faster than the industry as a whole and where we can capitalize on our competitive strengths.

      Over the past several years, we have significantly expanded the geographic scope of our operations and the range of services we provide through internal growth and strategic acquisitions. Key to this strategy has been our ability to successfully identify, acquire and integrate strategic and complementary businesses. Since 2001, we have completed nine acquisitions, including two in 2005. Along with our acquisition growth, we have achieved organic growth through geographic expansion, through the acquisition of additional equipment and personnel, and by cross selling our services from our various operating locations.

     We were incorporated in 1913 under Delaware law. We reorganized in bankruptcy in 1988, and sold all of our major businesses. In May 2001, we consummated a merger in which we acquired OilQuip Rentals, Inc. and its wholly-owned subsidiary, Mountain Compressed Air, Inc. In December 2001, we sold Houston Dynamic Services, Inc., our last pre-bankruptcy business. In February 2002, we acquired approximately 81% of the capital stock of Jens’ Oilfield Service, Inc. and substantially all of the capital stock of Strata Directional Technology, Inc. In July 2003, we entered into a limited liability company operating agreement with a division of M-I L.L.C., a joint venture between Smith International and Schlumberger N.V., to form a Texas limited liability company named AirComp LLC. We own 55% and M-I owns 45% of AirComp. In September 2004, we increased our ownership of Jens’ Oilfield Service, Inc. to 100%. In September 2004, we acquired 100% of the outstanding stock of Safco-Oil Field Products, Inc. In November 2004, AirComp acquired substantially all of the assets of Diamond Air Drilling Services, Inc. and Marquis Bit Co., LLC, collectively. In December 2004, we acquired Downhole Injection Services, LLC. In April 2005, we acquired Delta Rental Service, Inc., and, in May 2005, we acquired Capcoil Tubing Services, Inc. As a result of these transactions, our prior results for each of the casing and tubing sector, the directional drilling sector and the air drilling sector may not be indicative of current or future operations of those sectors. In January 2005, we changed our name from Allis-Chalmers Corporation to Allis-Chalmers Energy Inc.

Business Strategy

     We intend to continue to pursue the growth strategy that has allowed us to significantly increase our revenues and profitability over the last several years. The key elements of this strategy include:

     Increasing Our Market Presence. We intend to increase our market share by expanding our customer base and by offering additional services and increasing sales to existing customers. To accomplish this we will continue to acquire additional equipment and personnel and cross sell our services from our various operating locations.

     Expanding Geographically. In the last twelve months, we opened new operating locations in Grand Junction, Colorado, Oklahoma City, Oklahoma and Corpus Christi, Midland and Alice, Texas. We intend to continue to establish new operating locations in active oil and gas producing areas in the United States where we can optimize the utilization of our equipment and personnel. We also intend to expand our international operations through strategic alliances similar to our casing and tubing operations in Mexico.

     Selectively Pursuing Acquisitions. We intend to continue our disciplined pursuit of acquisition opportunities. We seek acquisitions that have high growth potential and add new services, operations and personnel, provide us with access to new markets, enhance our current market position or enlarge our customer base. Over the last four years, we have completed nine acquisitions, including three during 2004 and two in 2005.

Competitive Strengths

     We believe we are well-positioned to execute our business strategy because of the following competitive strengths:

     Experienced Management. The members of our executive management team, with an average of nearly 20 years experience in the energy sector, have a strong reputation and long-standing relationships with many of the major independent and small exploration and production companies. We believe that our management team has demonstrated its ability to grow our business organically, make strategic acquisitions and successively integrate new businesses into our operations. The management team is assisted by experienced and dedicated salesmen and operators that allow us to compete effectively with both multinational and regional service providers.

     Strong Market Position. We offer a broad portfolio of products and services and maintain a strong presence through offices located in many of the most active oil and gas producing areas in the United States and Mexico, both onshore and offshore. We believe that our strong presence and our reputation in our markets for superior customer service, the quality of our equipment, the experience of our operators and our long-standing customer relationships provide us with a significant advantage over our competitors.

     Superior Customer Service. We emphasize highly responsive customer service. Our service centers are located near our customers. In addition, we maintain skilled employees with the technological expertise to understand our customers’ needs. We plan to continue to leverage our reputation for highly responsive customer service both to attract new customers and to enhance our customer relationships.

Industry Overview

     Oil and natural gas producers tend to focus on their core competencies of identifying reserves, which has resulted in the extensive outsourcing of drilling and service functions. The use of service companies allows oil and gas companies to avoid the capital and maintenance costs of the equipment in what is already a capital intensive industry. As drilling becomes increasingly more technical and costly, exploration and production companies are increasingly demanding higher quality equipment and service from equipment and service providers. We believe that:

    Oil and gas exploration and production companies are currently consolidating their supplier base to streamline their purchasing operations and generate economies of scale by purchasing from fewer suppliers;
 
    Producers are favoring larger suppliers that provide a comprehensive list of products and services;
 
    Companies that can meet customers’ demands will continue to earn new and repeat business;
 
    Many businesses in the highly fragmented oilfield industry lack sufficient size (many businesses generate annual revenues of less than $15 million), lack depth of management (many businesses are family-owned and managed) and have less sophisticated service and control capabilities;
 
    We can offer customers significant advantages over our smaller competitors; and
 
    Opportunities exist to acquire competing businesses and successfully integrate and enhance their operations within our operating structure.

33


Table of Contents

    Consolidation among larger oilfield service providers has created an opportunity for us to compete effectively in certain niche markets which are under-served by the large oilfield service and equipment companies and in which we can provide better products and services than the smaller competitors currently providing a significant portion of the services in this industry.

     The number of working drilling rigs is an important indicator of activity levels in the oil and gas industry, typically referred to as the “rig count.” The rig count in the U.S. increased from 862 as of December 31, 2002 to 1,243 on December 31, 2004, according to the Baker Hughes rig count. Furthermore, directional and horizontal rig counts increased from 283 as of December 31, 2002 to 440 on December 31, 2004, which accounted for 32.8% and 35.4% of the total U.S. rig count, respectively. As of March 31, 2005, this trend has continued, with the rig count climbing to 1,331, of which 503 or 37.8% were directional and horizontal rigs. Currently we believe that the number of available drilling rigs is insufficient to meet the demand for drilling rigs. Consequently, unless a significant number of drilling rigs are brought online, the rig count may not increase substantially despite the strong demand.

Description Of Businesses

Directional Drilling Services

     We provide directional, horizontal and measurement while drilling services to oil and gas companies operating both onshore and offshore in Texas and Louisiana. According to Baker Hughes, 38% of all wells in the United States are currently drilled directionally. We expect that figure to grow significantly over the next several years as companies seek to exploit maturing fields and sensitive foundations. Management believes directional drilling offers several advantages over conventional drilling including:

  •   Improvement of total cumulative recoverable reserves;
 
  •   Improved reservoir production performance beyond conventional vertical wells; and
 
  •   Reduction of the number of field development wells.

     Our teams of experienced personnel utilize state of the art tools to provide services including well planning and engineering to meet drilling performance and geological or reservoir targets set by the customer, directional drilling tool configuration, well site directional drilling supervision and guidance, new well and reentry drilling, steerable drilling and log while drilling services. Since 2002 we have increased our team of directional drillers from ten to more than 70.

Casing And Tubing Services

     We supply specialized equipment and trained operators to install casing and tubing, change out drill pipe and retrieve production tubing for both onshore and offshore drilling and workover operations, which we refer to as casing and tubing services. Most wells drilled for oil and natural gas require some form of casing and tubing to be installed in the drilling and completion phase. We currently provide casing and tubing services primarily to areas in South Texas and Mexico. We are also targeting regional expansion in East Texas and Oklahoma.

     We provide equipment used in casing and tubing services in Mexico to Materiales y Equipo Petroleo, S.A. de C.V., which we refer to as Matyep. Matyep provides equipment and services for offshore and onshore drilling operations to Petroleos Mexicanos, known as Pemex, in Villahermosa, Reynosa, Veracruz and Ciudad del Carmen, Mexico. Matyep provides all personnel, repairs, maintenance, insurance and supervision for provision of the casing and tubing crew and torque turn service. We have approximately $8.0 million of equipment in Mexico. Services to offshore drilling operations in Mexico are seasonal, with less activity during the first quarter of each calendar year due to weather conditions.

     For the years ended December 31, 2004, 2003 and 2002, our Mexico operations accounted for approximately $5.1 million, $3.3 million and $2.7 million, respectively, of our revenues. We provide extended payment terms to Matyep and maintain a high accounts receivable balance due to these terms. The accounts receivable balance was approximately $968,000 at December 31, 2004 and was approximately $1.4 million at December 31, 2003. Jens’ has been providing

34


Table of Contents

services to Pemex in association with Matyep since 1997; however, the loss of Matyep as a customer or a default on its receivables would have a material adverse effect on our business.

Compressed Air Drilling Services

     AirComp, LLC provides engineering services, compressed air and chemicals for the compressed air drilling, workover, completion and transmission segments of the oil and gas industry, which we refer to as compressed air drilling services. We believe AirComp is the world’s second largest provider of compressed air drilling services. We have a combined fleet of over 80 compressors and boosters. Our broad and diversified product line enables us to compete in the under balanced drilling market with an equipment package engineered and customized to specifically meet customer requirements.

     Under balanced drilling shortens the time required to drill a well and enhances production by minimizing formation damage. There is a continuing trend in the industry to drill, complete, and work over wells with under balanced drilling operations and we expect the market to continue to grow.

Production Services

     In December 2004, we acquired Downhole and in May 2005 we acquired Capcoil. With these two acquisitions, we supply specialized equipment and trained operators to install capillary tubing and coiled tubing into flowing oil and gas wells up to depths of approximately 20,000 feet, typically without interrupting production for both onshore and offshore producing wells. Chemicals are injected through the tubing to targeted zones. The result is improved production from treatment of downhole corrosion, scale, paraffin and salt build-up in producing wells. Natural gas wells with low bottom pressures can experience fluid accumulation in the tubing and well bore. This injection system can inject a foaming agent which lightens the fluids allowing them to flow out of the well. Additionally, corrosion inhibitors can be introduced to reduce corrosion in the well.

     We have an inventory of specialized equipment consisting of capillary and coil tubing units in various sizes ranging from one-quarter inch to one and one-quarter inch along with nitrogen pumping and transportation equipment. We also maintain a full range of stainless and carbon steel coiled tubing and related supplies used in the installation of the tubing. We sell or rent the tubing and charge a fee for its installation, servicing and removal, which includes the service personnel and associated equipment on a turn key hourly basis. We do not provide the chemicals injected into the well.

Rental Tools

     In September 2004, we acquired Safco-Oil and in April 2005, we acquired Delta. With these acquisitions, we supply specialized equipment for both onshore and offshore drilling and workover operations, which we refer to as rental tools services. Most wells drilled for oil and natural gas require some form of rental tools in the completion phase of a well.

     We have an inventory of specialized equipment consisting of heavy-weight spiral drill pipe, double studded adaptors, test plugs, wear sleeves, adaptor spools, baskets and spacer spools and other assorted handling tools in various sizes to met our customers demands. We charge customers for rental equipment on a daily basis. The customer is liable for damaged or lost equipment. We currently provide rental tool services primarily in Texas, Oklahoma, Louisiana, and offshore in the Gulf of Mexico.

     We plan to further expand our rental tools operations in the domestic oil and gas industry through joint marketing efforts with our other business segments and through selected acquisitions.

35


Table of Contents

Customers

     Our customers are the major and independent oil and gas companies operating in the U.S. and Mexico. In 2004, Matyep in Mexico represented 11.0.% and Burlington Resources Inc. represented 10.1% of our consolidated revenues. In 2003, Matyep, Burlington Resources Inc. and El Paso Energy Corporation represented 10.1%, 11.1% and 13.8%, respectively, of our revenues. The loss without replacement of our larger existing customers could have a material adverse effect on our operations.

Suppliers

     The equipment utilized in our business is generally available new from manufacturers or at auction. Currently, due to the high level of activity in the oil service industry, there is a high demand for new and used equipment. Consequently, there is a limited amount of many types of equipment available at auction and significant backlogs on new equipment. However, we own sufficient equipment for our projected operations over the next twelve months. The cost of acquiring new equipment to expand our business could increase as a result of the high demand for equipment in the industry.

     Historically, we have sought to purchase equipment for our rental tools on an opportunistic basis; however, there is currently a shortage of equipment, which is available new from our suppliers. We believe there is a six to eight month backlog on orders to these suppliers. However, we currently own sufficient equipment for projected operations over the next twelve month and we believe the shortage of equipment will result in increased demand for our services.

Competition

     We experience significant competition in all areas of our business. In general, the markets in which we compete are highly fragmented, and a large number of companies offer services that overlap and are competitive with our services and products. We believe that the principal competitive factors are technical and mechanical capabilities, management experience, past performance and price. While we have considerable experience, there are many other companies that have comparable skills. Many of our competitors are larger and have greater financial resources than we do.

     There are three major directional drilling companies, Schlumberger, Halliburton and Baker Hughes, that market both worldwide and in the U.S. as well as numerous small regional players, including us. There are believed to be at least 50 regional directional and horizontal drilling companies operating in the U.S. Management estimates that the regional market companies account for approximately 15% of the domestic market.

     Two large companies, Frank’s Casing Crew and Rental Tools and Weatherford, have a substantial portion of the casing and tubing market in south Texas. The market remains highly competitive and fragmented with at least 30 casing and tubing crew companies working in the U.S. Our primary competitors in Mexico are South American Enterprises and Weatherford, both of which provide similar products and services.

     Our largest competitor for compressed air drilling services is Weatherford. Weatherford focuses on large projects, but also competes in the more common compressed air, mist, foam and aerated mud drilling applications. Other competition comes from smaller regional companies.

     There are two other significant competitors in the chemical injection services market, Weatherford and Dyna Coil. We believe we have an approximate 30% market share in the southwestern United States for chemical injection services using the capillary coiled tubing system.

     The rental tool business is highly fragmented with hundreds of companies offering various rental tool services. Our largest competitors include Weatherford, Oil and Gas Rental Tools, Quail Rental Tools and Knight Rental Tools.

Backlog

     We do not view backlog of orders as a significant measure for our business because our jobs are short-term in nature, typically one to thirty days, without significant on-going commitments.

36


Table of Contents

Employees

     Our strategy includes acquiring companies with strong management and entering into long-term employment contracts with key employees in order to preserve customer relationships and assure continuity following acquisition. We believe we have good relations with our employees, none of whom are represented by a union. We actively train employees across various functions, which we believe is crucial to motivate our workforce and maximize efficiency. Employees showing a higher level of skill are trained on the more technically complex equipment and given greater responsibility. All employees are responsible for on-going quality assurance. At June 1, 2005, we had 414 employees.

Insurance

     We carry a variety of insurance coverages for our operations, and are partially self-insured for certain claims in amounts that we believe to be customary and reasonable. However, there is a risk that our insurance may not be sufficient to cover any particular loss or that insurance may not cover all losses. Finally, insurance rates have in the past been subject to wide fluctuation, and changes in coverage could result in less coverage, increases in cost or higher deductibles and retentions.

Federal Regulations And Environmental Matters

     Our operations are subject to federal, state and local laws and regulations relating to the energy industry in general and the environment in particular. Environmental laws have in recent years become more stringent and have generally sought to impose greater liability on a larger number of potentially responsible parties. Because we provide services to companies producing oil and gas, which are toxic substances, we may become subject to claims relating to the release of such substances into the environment. While we are not currently aware of any situation involving an environmental claim that would likely have a material adverse effect on us, it is possible that an environmental claim could arise that could cause our business to suffer. We do not anticipate any material expenditures to comply with environmental regulations affecting our operations.

     In addition to claims based on our current operations, we are from time to time named in environmental claims relating to our activities prior to our bankruptcy in 1988 (See “— Legal Proceedings”).

Intellectual Property Rights

     Except for our relationships with our customers and suppliers described above, we do not own any patents, trademarks, licenses, franchises or concessions which we believe are material to the success of our business. As part of our overall corporate strategy to focus on our core business of providing services to the oil and gas industry and to increase stockholder value, we are investigating the sale or license of our worldwide rights to trade names and logos for products and services outside the energy sector.

Description Of Properties

     To support our directional drilling operations, we maintain operating locations in Houston, Midland and Corpus Christi, Texas, and in Oklahoma City, Oklahoma.

     To support our compressed air drilling compressed air drilling operations, we maintain operating locations in Houston, San Angelo and Fort Stockton, Texas, Farmington, New Mexico, and Grand Junction and Denver, Colorado.

     To support our casing and tubing operations, we maintain operating locations in Alice, Edinburg, Victoria and Pearsall, Texas.

     To support our production services operations, we maintain operating locations in Midland, Corpus Christi and Kilgore, Texas.

     To support our tool rental operations, we maintain operating locations in Houston, Texas and Lafayette, Louisiana.

     We maintain our principal executive offices in Houston, Texas.

     We own our facilities in Edinburg, Texas; all other facilities are leased.

37


Table of Contents

Legal Proceedings

     On June 29, 1987, we filed for reorganization under Chapter 11 of the United States Bankruptcy Code. Our plan of reorganization was confirmed by the Bankruptcy Court after acceptance by our creditors and stockholders, and was consummated on December 2, 1988.

     At confirmation of our plan of reorganization, the United States Bankruptcy Court approved the establishment of the A-C Reorganization Trust as the primary vehicle for distributions and the administration of claims under our plan of reorganization, two trust funds to service health care and life insurance programs for retired employees and a trust fund to process and liquidate future product liability claims. The trusts assumed responsibility for substantially all remaining cash distributions to be made to holders of claims and interests pursuant to our plan of reorganization. We were thereby discharged of all debts that arose before confirmation of our plan of reorganization.

     We do not administer any of the aforementioned trusts and retain no responsibility for the assets transferred to or distributions to be made by such trusts pursuant to our plan of reorganization.

     As part of our plan of reorganization, we settled U.S. Environmental Protection Agency claims for cleanup costs at all known sites where we were alleged to have disposed of hazardous waste. The EPA settlement included both past and future cleanup costs at these sites and released us of liability to other potentially responsible parties in connection with these specific sites. In addition, we negotiated settlements of various environmental claims asserted by certain state environmental protection agencies.

     Subsequent to our bankruptcy reorganization, the EPA and state environmental protection agencies have in certain cases asserted we are liable for cleanup costs or fines in connection with several hazardous waste disposal sites containing products manufactured by us prior to consummation of the Plan of Reorganization. In each instance, we have taken the position that the cleanup cost or other liabilities related to these sites were discharged in the bankruptcy, and the cases have been disposed of without material cost. A number of Federal Courts of Appeal have issued rulings consistent with this position and based on such rulings we believe that we will continue to prevail in our position that our liability to the EPA and third parties for claims for environmental cleanup costs that had pre-petition triggers have been discharged. A number of claimants have asserted claims for environmental cleanup costs that had pre-petition triggers, and in each event, the A-C Reorganization Trust, under its mandate to provide Plan of Reorganization implementation services to us, has responded to such claims, generally, by informing claimants that our liabilities were discharged in the bankruptcy. Each of such claims has been disposed of without material cost. However, there can be no assurance that we will not be subject to environmental claims relating to pre-bankruptcy activities that would have a material, adverse effect on us.

     The EPA and certain state agencies continue from time to time to request information in connection with various waste disposal sites containing products manufactured by us before consummation of the Plan of Reorganization that were disposed of by other parties. Although we have been discharged of liabilities with respect to hazardous waste sites, we are under a continuing obligation to provide information with respect to our products to federal and state agencies. The A-C Reorganization Trust, under its mandate to provide Plan of Reorganization implementation services to us, has responded to these informational requests because pre-bankruptcy activities are involved.

     We have been advised that the A-C Reorganization Trust will be terminated and its assets distributed during 2005, and as a result we will assume the responsibility of responding to claimants and to the EPA and state agencies previously undertaken by the A-C Reorganization Trust. However, we have been advised by the A-C Reorganization Trust that its cost of providing these services has not been material in the past, and therefore we do not expect to incur material expenses as a result of responding to such requests. However, there can be no assurance that we will not be subject to environmental claims relating to pre-bankruptcy activities that would have a material, adverse effect on us.

     We are named as a defendant from time to time in product liability lawsuits alleging personal injuries resulting from our activities prior to our reorganization involving asbestos. These claims are referred to and handled by a special products liability trust formed to be responsible for such claims in connection with our reorganization. As with environmental claims, we do not believe we are liable for product liability claims relating to our business prior to our bankruptcy; moreover, the products liability trust is defending all such claims. However, there can be no assurance that we will not be subject to material product liability claims in the future.

     We are involved in various other legal proceedings in the ordinary course of businesses. The legal proceedings are at different stages; however, we believe that the likelihood of material loss relating to any such legal proceeding is remote.

38


Table of Contents

MANAGEMENT

Board Of Directors and Executive Officers

     Our executive officers and directors are:

             
Name   Age   Position
Munawar H. Hidayatallah
    61     Chairman and Chief Executive Officer
David Wilde
    50     President and Chief Operating Officer
Victor M. Perez
    52     Chief Financial Officer
Theodore F. Pound III
    51     General Counsel and Secretary
Todd C. Seward
    43     Chief Accounting Officer
Terrence P. Keane
    52     President and Chief Executive Officer of AirComp
David K. Bryan
    47     President and Chief Executive Officer of Strata
Jens H. Mortensen, Jr.
    52     Vice Chairman
John E. McConnaughy, Jr.
    76     Director (1)
Victor F. Germack
    65     Director (1)
David A. Groshoff
    33     Director (1)
Thomas E. Kelly
    50     Director (2)
Thomas O. Whitener, Jr.
    58     Director (2)
Robert E. Nederlander
    72     Director (3)
Jeffrey R. Freedman
    58     Director (3)
Leonard Toboroff
    72     Director
 
(1)   Member of Audit Committee
 
(2)   Member of Compensation Committee
 
(3)   Member of Nominating Committee

     Munawar H. Hidayatallah has served as our Chairman of the Board and Chief Executive Officer since May 2001, and was President from May 2001 through February 2003. Mr. Hidayatallah was Chief Executive Officer of OilQuip Rentals, Inc., which merged with us in May 2001, from its formation in February 2000 until the date of the merger. From December 1994 until August 1999, Mr. Hidayatallah was the Chief Financial Officer and a director of IRI International, Inc., which was acquired by National Oilwell, Inc. in early 2000. IRI International, Inc. manufactured, sold and rented oilfield equipment to the oilfield and natural gas exploration and production sectors. From August 1999 until February 2000, Mr. Hidayatallah worked as a consultant to IRI International, Inc. and Riddell Sports Inc.

     David Wilde became our President and Chief Operating Officer in February 2005. Mr. Wilde was President and Chief Executive Officer of Strata from October 2003 through February 2005 and served as Strata’s President and Chief Operating Officer from July 2003 until October 2003. From February 2002 until July 2003, Mr. Wilde was our Executive Vice President of Sales and Marketing. From May 1999 until February 2002, Mr. Wilde served as Sales and Operations Manager at Strata. Mr. Wilde has more than 30 years’ experience in the directional drilling and rental tool sectors of the oil service industry.

     Victor M. Perez became our Chief Financial Officer in August 2004. From July 2003 to July 2004, Mr. Perez was a private consultant engaged in corporate and international finance advisory. From February 1995 to June 2003, Mr. Perez was Vice President and Chief Financial Officer of Trico Marine Services, Inc., a marine transportation company serving the offshore energy industry. Mr. Perez was Vice President of Corporate Finance with Offshore Pipelines, Inc., an oilfield marine construction company, from October 1990 to January 1995 when that company merged with a subsidiary of McDermott International. Mr. Perez also has 15 years’ experience in international energy banking. Mr. Perez is a director of Safeguard Security Holdings.

     Theodore F. Pound III became our General Counsel in October 2004 and was elected Secretary in January 2005. For ten years prior to joining us, he practiced law with the law firm of Wilson, Cribbs & Goren, P.C., Houston, Texas. Mr. Pound has practiced law for more than twenty-four years. Mr. Pound has been our lead counsel in each of our acquisitions beginning in 2001.

39


Table of Contents

     Todd C. Seward has served as our Chief Accounting Officer since September 2002 and from October 2001 through September 2002 served as our Corporate Controller. Mr. Seward served as secretary from May 2004 through January 2005. From February 2000 to October 2001, Mr. Seward was an Executive Accounting Consultant where he served as a Regional Controller for Cemex, the world’s third largest cement company. From February 1997 until February 2000, Mr. Seward served as Director of Finance for APS Holdings, Inc., a $750 million consumer branded auto parts distributor and reseller. Mr. Seward has 20 years of experience in all aspects of accounting, financial and treasury management.

     Terrence P. Keane has served as President and Chief Executive Officer of our AirComp, LLC subsidiary since its formation on July 1, 2003, and served as a consultant to M-I, LLC in the area of compressed air drilling from July 2002 until June 2003. From March, 1999 until June 2002, Mr. Keane served as Vice President and General Manager — Exploration, Production and Processing Services for Gas Technology Institute where Mr. Keane was responsible for all sales, marketing, operations and research and development of the exploration, production and processing business unit. For more than ten years prior to joining the Gas Technology Institute, Mr. Keane had various positions with Smith International, Inc., Houston Texas, most recently in the position of Vice President Worldwide Operations and Sales for Smith Tool.

     David K. Bryan has served as President and Chief Executive Officer of Strata since February 2005. Mr. Bryan served as Vice President of Strata from June 2002 until February 2005. From February 2002 to June 2002 he served as General Manager, and from May 1999 through February 2002 he served as Operations Manager of Strata. Mr. Bryan has been involved in the directional drilling sector since 1979.

     Jens H. Mortensen, Jr. has served as our director since November 2002 and as Vice-Chairman since February 2005 and served as our President and Chief Operating Officer from February 2003 through February 2005. Mr. Mortensen founded Jens’, one of our subsidiaries, in 1982 after having spent eight years in operations and sales positions with a South Texas casing crew operator. Mr. Mortensen’s experience includes extensive knowledge of specialized equipment utilized to install the various strings of casing required to drill and complete oil and gas wells.

     John E. McConnaughy, Jr. was appointed to our board of directors in May 2004. Mr. McConnaughy has served as Chairman and Chief Executive Officer of JEMC Corporation, a personal holding company, since he founded it in 1985. His career includes positions of management with Westinghouse Electric and the Singer Company, as well as service as a director of numerous public and private companies. In addition, he previously served as Chairman and Chief Executive Officer of Peabody International Corp. and Chairman and Chief Executive Officer of GEO International Corp. He retired from Peabody in February 1986 and GEO in October 1992. Mr. McConnaughy currently serves on the boards of Wave Systems Corp., Consumer Portfolio Services, Inc., Overhill Farms, Inc., Levcor International, Inc. and Positron Corporation. He also serves as Chairman of the Board of Trustees of the Strang Cancer Prevention Center and as Chairman Emeritus for the Harlem School of the Arts. Mr. McConnaughy holds a B.A. in Economics from Denison University and an M.B.A in Marketing and Finance from the Harvard Graduate School of Business Administration.

     Victor F. Germack was appointed to our board of directors in January 2005. Mr. Germack has served since 1980 as President of Heritage Capital Corp., a company engaged in investment banking services. In addition, Mr. Germack formed, and since 2002 has been President of, RateFinancials Inc., a company that rates and ranks the financial reporting of U.S. public companies.

     David A. Groshoff is Vice President of J.P.Morgan Investment Management, Inc. and Chief Compliance Officer of J.P.Morgan Investment Advisers’ closed end high yield bond fund, the Pacholder High Yield Fund, Inc. Prior to joining J.P.Morgan (at that time Pacholder Associates, Inc.) in 1997, Mr. Groshoff worked in private legal practice in Cincinnati, Ohio. Mr. Groshoff serves on our Board on behalf of the Pension Benefit Guaranty Corporation, which has the right to appoint one director for so long as it holds 117,020 shares of our common stock. Mr. Groshoff is also a member of the Board of Directors of Fansteel, Inc., a manufacturer of aerospace castings and engineered metal components.

     Thomas E. Kelly was appointed to our board of directors in January 2005. Mr. Kelly was an owner and founder of Downhole Injection Systems, LLC, which we purchased in December 2004. Since 1997, Mr. Kelly has been the Chairman and CEO of United Fuel & Energy Corp., the largest provider of fuel, lubricants and services in the Permian Basin of West Texas. Mr. Kelly is also a director of BPZ Energy a Houston based exploration and production company with properties in Peru and Ecuador and was Chief Executive Officer of BPZ Energy from September 2004 until May 2005. Mr. Kelly has been involved in oil and gas exploration projects since 1981, including Baytech, Inc. which he co-founded in 1981 and was involved in until it was sold in 2002. Mr. Kelly currently serves on the board of directors of BPZ Energy which is a public company.

40


Table of Contents

     Thomas O. Whitener, Jr. has served as our director since February 1, 2002. Mr. Whitener is a founding partner of Energy Spectrum Capital and has been a partner since May 1996. Mr. Whitener has also served as a managing director of Energy Spectrum Securities Corp., a financial advisory firm for energy companies, since October 1997. Mr. Whitener has been financing companies in the energy industry since 1974. From 1987 to 1996, Mr. Whitener was an investment banker with R. Reid Investments Inc. and Dean Witter Reynolds.

     Robert E. Nederlander has served as our director since May 1989. Mr. Nederlander served as our Chairman of the board of directors from May 1989 to 1993, and as our Vice Chairman of the board of directors from 1993 to 1996. Mr. Nederlander has been a Director of Cendant Corp. since December 1997 and Chairman of the Corporate Governance Committee of Cendant Corp. since 2002. Mr. Nederlander was a director of HFS, Inc. from July 1995 to December 1997. Since November 1981, Mr. Nederlander has been President and/or Director of the Nederlander Organization, Inc., owner and operator of legitimate theaters in New York City. Since December 1998, Mr. Nederlander has been a managing partner of the Nederlander Company, LLC, operator of legitimate theaters outside New York City. Mr. Nederlander was Chairman of the board of directors of Varsity Brands, Inc. (formerly Riddell Sports Inc.) from April 1988 to September 2003 and was the Chief Executive Officer of such corporation from 1988 through April 1, 1993. Mr. Nederlander has been a limited partner and a director of the New York Yankees since 1973. Mr. Nederlander has been President of Nederlander Television and Film Productions, Inc. since October 1985 and was Chairman of the Board and Chief Executive Officer of Mego Financial Corp. from January 1988 to January 2002. Mr. Nederlander was a director of Mego Mortgage Corp. from September 1996 until June 1998.

     Jeffrey R. Freedman was appointed to our board of directors in January 2005. Mr. Freedman served as our Executive Vice President — Corporate Development from January 2002 to November 2002. Since January 2003, Mr. Freedman has been involved in real estate development in South Florida. From 1994 through March 2002, Mr. Freedman was Managing Director — Oil Services and Equipment for Prudential Securities with responsibilities for institutional equity research of oilfield services and contract drilling companies in the U.S. public markets. Mr. Freedman has been involved and held various positions with major institutional brokerage firms in equity research relating to the oil service sector over the last twenty years.

     Leonard Toboroff has served as our director and Vice Chairman of the board of directors since May 1989 and served as our Executive Vice President from May 1989 until February 2002. Mr. Toboroff served as a director and Vice President of Varsity Brands, Inc. (formerly Riddell Sports Inc.) from April 1988 through October 2003, and is also a director of Engex Corp. Mr. Toboroff has been a practicing attorney continuously since 1961.

Board of Directors

     Our Board has ten members who serve for a term of one year or until their successors are elected and take office. See “Transactions with Selling Stockholders and Other Related Parties – Stockholders Agreement” for a description of an agreement pursuant to which certain of our stockholders have agreed to vote to elected certain persons to become members of our board of directors.

Audit Committee

     We have an Audit Committee consisting of three directors, Mr. McConnaughy, who serves as Chairman, Mr. Groshoff and Mr. Germack. All of our audit committee members are “independent” under the applicable American Stock Exchange and Securities and Exchange Commission rules regarding audit committee membership. Our board of directors has determined that Mr. Germack qualifies as an “audit committee financial expert” under applicable Securities and Exchange Commission rules and regulations governing the composition of the Audit Committee.

     The Audit Committee assists our board of directors in fulfilling its oversight responsibility by overseeing and evaluating (i) the conduct of our accounting and financial reporting process and the integrity of the financial statements that will be provided to stockholders and others; (ii) the functioning of our systems of internal accounting and financial controls; and (iii) the engagement, compensation, performance, qualifications and independence of our independent auditors. Our board of directors adopted a written Audit Committee charter in March 2002, which was amended in May 2004. The charter is reviewed annually and revised as appropriate.

     The independent auditors have unrestricted access and report directly to the Audit Committee. The Audit Committee meets privately with and has unrestricted access to the independent auditors and all of our personnel. The Audit

41


Table of Contents

Committee has selected UHY Mann Frankfort Stein & Lipp, LLP as our independent auditors for the fiscal year ended December 31, 2005.

Compensation Committee

     The Compensation Committee consists of two independent, non-employee directors, Thomas E. Kelly and Thomas O. Whitener. The Compensation Committee formulates and oversees the execution of our compensation strategies, including by making recommendations to our Board of Directors with respect to compensation arrangements for senior management, directors and other key employees. The Compensation Committee also administers our 2003 Incentive Stock Plan.

Nominating Committee

     The Nominating Committee of our Board of Directors was established in January 2005 to select nominees for the Board of Directors. The Nominating Committee does not have a charter. The Nominating Committee consists of Mr. Nederlander, as Chairman, and Mr. Freedman, both of whom are independent as defined for such purpose by the American Stock Exchange. The Company has no formal procedure pursuant to which stockholders may recommend nominees to our Board of Directors or Nominating Committee and the Board of Directors believes that the lack of a formal procedure will not hinder the consideration of qualified nominees. The Nominating Committee will utilize a variety of methods for identifying and evaluating nominees for directors. Candidates may come to the attention of the Nominating Committee through current board members, stockholders and other persons.

42


Table of Contents

Executive Compensation

     The following table sets forth the compensation paid or awarded by us in 2004, 2003 and 2002 to our Chief Executive Officer and the four other most highly compensated officers for the year ended December 31, 2004.

                                                 
    Annual Compensation                             Long Term  
                                            Compensation  
                                            Awards Securities  
                                    Other Annual     Underlying  
Name and Principal Position   Year     Salary($)             Bonus($)     Compensation(1)     Options/SARS (#)  
Munawar H. Hidayatallah,
    2004       337,500               580,000 (2)     3,375        
Chairman & Chief
    2003       300,000 (3)             81,775       3,000       400,000  
Executive Officer
    2002       294,666 (4)             143,000              
David Wilde,
   
2004
      200,000               188,364       1,672       110,000  
President and
    2003       187,626               30,000       1,876       100,000  
Chief Operating Officer (5)
    2002       146,393                            
 
Jens H. Mortensen, Jr.,
    2004       150,000                     1,500        
Vice-Chairman (6)
    2003       150,000                     1,500       100,000  
 
    2002       137,500                            
 
Terrence P. Keane,
    2004       153,508               50,000              
President and Chief Executive Officer
    2003       72,086                            
of AirComp(7)
    2002                                  
 
Todd C. Seward,
    2004       131,000               65,500 (8)     650        
Chief Accounting Officer
    2003       123,192               40,000       1,232       30,000  
 
    2002       35,000                            
 
(1)   Represents contributions to 401K plans. We match contributions made by all employees up to a maximum 1% of each employee’s salary.
 
(2)   Of this amount $175,000 was paid in 2005. The bonuses awarded to Mr. Hidayatallah for fiscal years 2002 and 2003 were determined pursuant to his 2001 employment agreement, based on acquisitions completed for fiscal years 2002 and 2003, and the bonus for fiscal year 2004 was based on Mr. Hidayatallah’s attaining certain strategic objectives set forth in his 2004 employment agreement (see, “Employment Agreements with Management,” below).
 
(3)   Of this amount, $60,000 was deferred and paid during 2004.
 
(4)   Of this amount, $65,000 was deferred and paid during 2003.
 
(5)   Mr. Wilde was President and Chief Executive Officer of Strata, one of our subsidiaries, until February 2005 when he was named our President and Chief Operating Officer.
 
(6)   Mr. Mortensen served as President of Jens’ since we acquired Jens’ in February 2002 until February 2005 and served as our President and Chief Operating Officer from February 2003 until February 2005.
 
(7)   Mr. Keane serves as President and Chief Executive Officer of AirComp, LLC and as such is considered an executive officer.
 
(8)   Of this amount, $32,500 was paid in 2005.

43


Table of Contents

Option/SARs Grants In Last Fiscal Year

     The following table provides information concerning stock options granted to the named executive officers during 2004. All the grants were options to purchase shares of common stock and were made under our 2003 Incentive Stock Plan. No stock appreciation rights were granted during 2004. No options were exercised during 2004.

                                                 
                               
                               
    Individual Grants    
    Number Of   % of Exercise                        
    Securities   Options/SARs   Exercise         Potential Realizable Value At  
    Underlying   Granted to   Price           Assumed Annual Rates Of Stock  
    Options/SARs   Employees   Per Share   Expiration     Price Appreciation For Option Terms(3)  
Name   Granted(1)   In 2004   ($/Sh)(2)   Date   5%($)     10%($)  
David Wilde
    110,000       44.4 %   $ 4.85       9/23/2014     $ 335,515     $ 850,965  
 
(1)   All options granted by us to date vest and become exercisable in three equal installments, one of which vested upon the issuance of the options and one of which will vest upon each of the first and second anniversaries of the date of grant of option, provided that all options will become fully exercisable upon the occurrence of a change of control (as defined in the 2003 Incentive Stock Plan).
 
(2)   The exercise price for these options was equal to the fair market value of the common stock on September 28, 2004, the date of grant. The exercise price may be paid in cash or in shares of common stock valued at the fair market value on the exercise date.
 
(3)   The 5% and 10% assumed rates of appreciation are prescribed by the rules and regulations of the Securities and Exchange Commission and do not represent our estimate or projection of the future trading prices of our common stock. The calculations assume annual compounding and continued retention of the options or the underlying common stock by the optionee for the full option term of ten years. Unless the market price of the common stock actually appreciates over the option term, no value will be realized by the optionee from these option grants. Actual gains, if any, on stock option exercises are dependent on numerous factors, including, without limitation, the future performance of the Company, overall business and market conditions, and the optionee’s continued employment with the Company throughout the entire vesting period and option term, which factors are not reflected in this table.

AGGREGATED OPTION/SAR EXERCISES IN LAST FISCAL YEAR
AND FY-END OPTION/SAR VALUES

                                 
    Number of Securities     Value of Unexercised  
    Underlying Unexercised     In-the-Money  
    Options/SARs     Options/SARs  
    at Fiscal Year-End (#)     at Fiscal Year-End ($)(1)  
Name   Exercisable     Unexercisable     Exercisable     Unexercisable  
Munawar H. Hidayatallah
    266,667       133,333       573,348       286,674  
Jens H. Mortensen, Jr.
    66,667       33,333       143,337       71,669  
David Wilde
    103,334       106,666       145,170       75,335  
Todd C. Seward
    20,000       10,000       43,001       21,501  
 
(1)   Based on a value of $4.90 per share, the closing price per share on the American Stock Exchange on December 31, 2004, minus the exercise price.

Employment Agreements With Management

     We have entered into written employment agreements with our executive officers as described below. Each employment agreement (other than the agreement of Mr. Keane, which is described below) provides that if the executive officer’s employment is terminated by us for any reason other than “cause,” as defined in the employment agreement, or death or disability, or if the executive officer is “Constructively Terminated,” as defined in the agreement (which definition

44


Table of Contents

includes a change in control of us if the executive officer does not continue employment with us or our successor), then he is entitled to receive his then current salary for the entire term of his contract, reduced by any amounts he earns for services during the severance period.

     Munawar H. Hidayatallah serves as our Chairman and Chief Executive Officer pursuant to the terms of a three-year employment agreement dated as of April 1, 2004. Under the terms of the employment agreement, Mr. Hidayatallah receives an annual base salary of $350,000 subject to annual increase in the discretion of the board of directors. In addition, Mr. Hidayatallah is entitled to receive a bonus in an amount equal to 100% of his base salary if he meets certain strategic objectives specified in the agreement, and if he meets some but not all of such objectives may be granted a bonus as determined by the Compensation Committee of the board of directors. Mr. Hidayatallah received a signing bonus of $230,000 but will be required to return a pro rata portion of such bonus if his employment is terminated for any reason prior to April 1, 2007. Pursuant to the agreement, we also maintain a term life insurance policy in the amount of $2,500,000 the proceeds of which would be used to repurchase shares of our common stock from Mr. Hidayatallah’s estate in the event of his death. The number of shares purchased would be determined based upon the fair market value of our common stock, as determined by a third party experienced in valuations of this type, appointed by us. Mr. Hidayatallah also receives an annual guarantee fee equal to 0.25% of all loans guaranteed by Mr. Hidayatallah.

     Jens H. Mortensen, Jr. served as President of Jens’ pursuant to the terms of a three-year employment agreement dated February 1, 2002 which terminated on February 1, 2005. Mr. Mortensen is currently our Vice Chairman and receives a salary of $150,000 and is involved in acquisitions and development of international business on behalf of the Company.

     David Wilde serves as President and Chief Operating Officer pursuant to the terms of a three-year employment agreement dated as of April 1, 2004. Under the terms of the employment agreement, Mr. Wilde receives an annual base salary of $300,000 subject to annual review and potentially an increase by our Board, and Mr. Wilde is entitled to receive a bonus in an amount equal to up to 100% of his base salary, 50% of which is based on meeting quarterly and annual operating income targets for the Company. The bonus calculation is subject to adjustment in subsequent years.

     Victor M. Perez serves as our Chief Financial Officer pursuant to the terms of a three-year employment agreement dated as of July 26, 2004. Under the terms of the employment agreement, Mr. Perez receives an annual base salary of $240,000 subject to annual review and potentially an increase by our Board. In addition, Mr. Perez is entitled to receive a bonus in an amount equal to up to 50% of his base salary if he meets certain strategic objectives specified in his employment agreement.

     Theodore F. Pound III serves as our General Counsel pursuant to a three-year employment agreement dated as of October 11, 2004. Under the terms of the employment agreement, Mr. Pound receives an annual base salary of $180,000 subject to annual review and potentially an increase by our Board. In addition, Mr. Pound is entitled to receive a bonus in an amount equal to up to 50% of his base salary.

     Terrence P. Keane, President and Chief Executive Officer of our subsidiary AirComp L.L.C., a Delaware limited liability company, is employed pursuant to an employment agreement dated July 1, 2003, which has a term of four years. Under the terms of this agreement, Mr. Keane is entitled to base salary of $144,000 and to a bonus of up to 90% of his base salary based upon AirComp meeting earnings targets established by AirComp’s Management Committee. If Mr. Keane’s employment is terminated by AirComp without cause or by Mr. Keane for good reason (as such terms are defined in the agreement), Mr. Keane will be entitled to receive his accrued bonus, if any, and to continue to receive salary and medical benefits for a period of six months. In addition, if a change in control (as defined in the agreement) occurs with respect to AirComp, and Mr. Keane does not accept employment with AirComp’s successor, then Mr. Keane will be entitled to receive his accrued bonus, if any, to continue to receive salary for a period of 24 months, and to continue to receive medical benefits for a period of 12 months.

     David Bryan was appointed as the President and Chief Operating Officer of Strata in February 2005 pursuant to the terms of a three-year employment agreement dated as of April 1, 2004. Under the terms of the employment agreement, Mr. Bryan receives an annual base salary of $150,000 subject to annual review and potentially an increase by our Board. In addition, Mr. Bryan is entitled to receive a bonus based on Strata’s earnings before taxes, interest and depreciation provided that Strata met designated minimum earnings targets and provided further that such bonus shall not exceed 60% of Mr. Bryan’s base salary. The bonus calculation is subject to adjustment in subsequent years.

Board Compensation

     Our policy is to pay our independent directors a fee of $5,000 per quarter beginning in 2005. Messrs. Hidayatallah, Mortensen and Toboroff are not deemed independent for this purpose. Each independent director serving on a committee of

45


Table of Contents

the board of directors will receive $1,250 quarterly for service on such committee and each independent director serving as Chairman of a committee of the board of directors will receive an additional $1,250 per quarter for acting as chairman of such committee. In 2004, we did not pay directors any compensation. Directors are also compensated for out-of-pocket travel expenses.

     In April 2004, we entered into a consulting agreement with Mr. Toboroff pursuant to which we pay him $10,000 per month to advise us regarding financing and acquisition opportunities.

Compensation Committee Interlocks And Insider Participation

     The Compensation Committee of our Board currently consists of Messrs. Kelly and Whitener. During 2004 Saeed M. Sheik, a former director, also served on the Compensation Committee. None of these individuals has been our officer or employee at any time. No current executive officer has ever served as a member of the board of directors or compensation committee of any other entity (other than subsidiaries of the Company) that has or has had one or more executive officers serving as a member of our Board or our Compensation Committee.

     Mr. Whitener is a principal of Energy Spectrum, from whom we acquired Strata in February 2002. On April 2, 2002, Energy Spectrum converted all of its Series A Preferred Stock, including accrued dividend rights, into 8,590,449 shares of common stock (see “Certain Relationships and Related Transactions”). Energy Spectrum, which is our largest stockholder, is a private equity fund headquartered in Dallas, Texas. Mr. Kelly was an owner and founder of Downhole Injection Systems, LLC, which was purchased by the Company in December 2004. Mr. Kelly received 117,138 shares of our common stock and $306,800 for his interest in Downhole.

46


Table of Contents

TRANSACTIONS WITH SELLING STOCKHOLDERS AND OTHER RELATED PARTIES

Sales Of Common Stock To Selling Stockholders

     We describe below transactions pursuant to which the selling stockholders have acquired common stock from us. All references to numbers of shares below have been adjusted to give retroactive effect to a one-to-five reverse stock split effected on June 10, 2004.

     In September 2004, we issued 1,300,000 shares of our common stock to Jens H. Mortensen, a director, pursuant to a merger between Jens’ Oilfield Service, Inc. and a newly formed subsidiary of the Company. As a result of the merger, we acquired Mr. Mortensen’s 19% interest and now own 100% of Jens’ Oilfield Service, Inc. Mr. Mortensen is a selling stockholder.

     In February 2002, we purchased from director Jens H. Mortensen, Jr., 81% of the outstanding stock of Jens’ for (i) $10,250,000 in cash, (ii) a $4,000,000 note payable with interest at an annual rate of 7.5% with the principal due in four years, (iii) $1,234,560 for a non-competition agreement payable in sixty monthly installments over five years, (iv) an additional payment of $841,000 based upon Jens’ working capital as of February 1, 2002 and (v) 265,591 shares of our common stock. We entered into a three-year employment agreement with Mr. Mortensen under which we pay Mr. Mortensen a base salary of $150,000 per year. We also entered into a Stockholders Agreement with Jens’ and Mr. Mortensen providing for restrictions against transfer of the stock of Jens’ by us and Mr. Mortensen, and agreed to give Mr. Mortensen the right to exchange his shares of stock of Jens’ for shares of our common stock based on an agreed upon formula. On September 30, 2004, we issued to Mr. Mortensen 1,300,000 shares of our common stock in exchange for Mr. Mortensen’s interest in Jens’. Mr. Mortensen is a selling stockholder. The number of shares issued to Mr. Mortensen was negotiated by the parties and was not based upon an agreed upon formula.

     In February 2002, we acquired 100% of the preferred stock and 95% of the common stock of Strata in consideration for the issuance to Energy Spectrum of 1,311,973 shares of our common stock, warrants to purchase an additional 87,500 shares of Company common stock at an exercise price of $0.75 per share and 3,500,000 shares of Series A Preferred Stock. In addition, in February 2003, we issued warrants to purchase an additional 175,000 shares of our common stock at an exercise price of $0.75 per share as additional consideration for the purchase of Strata. The warrants expire in February 2012. In April 2004 Energy Spectrum converted its preferred stock into 1,718,090 shares of common stock.

47


Table of Contents

     In February 2002 we issued warrants to purchase 300,000 shares of common stock to Wells Fargo Energy Capital, Inc., in connection with the extension of credit by Wells Fargo Energy Capital, Inc. Warrants to purchase 233,000 shares exercisable at $0.75 per share were repurchased for $1,500,000 in December 2004 and warrants to purchase 67,000 shares exercisable at $5.00 per share are currently outstanding and expire February 1, 2011. Wells Fargo Energy Capital, Inc. is a selling stockholder. As discussed in “Management’s Discussion and Analysis of Financial Condition and Results of Operations,” Wells Fargo Energy Capital, Inc. is a party to a number of credit facilities with us and our subsidiaries.

Registration Rights Agreements

     In connection with the August 2004 private placement and the September 2004 private placement, we entered into a registration rights agreement with the investors in the September 2004 private placement. Pursuant to the registration rights agreement, we agreed to file a Registration Statement registering the resale by the investors of the shares of common stock issued to them and to keep the Registration Statement effective until the earlier of two years following the sale of the common stock and the date all the common shares may be sold by the investors pursuant to Rule 144 promulgated under the Securities Act of 1933. Pursuant to this agreement, we filed Registration Statement No. 333-118916 with the Securities and Exchange Commission to register for resale the shares of common stock owned by the investors. This Registration Statement, which we refer to herein as the March 2005 Registration Statement, was declared effective on March 8, 2005.

     In connection with the April 2004 private placement, we entered into a registration rights agreement with the investors in the April 2004 private placement. In addition, in connection with other transactions occurring prior to April 2004, we entered into registration rights agreements with other investors. In April 2004, each investor that was a party to a registration rights agreement entered into prior to April 2, 2004 (other than the Pension Benefit Guarantee Corporation) terminated such agreement and entered into the registration rights agreement entered into by investors in the April 2004 private placement. These investors include, in addition to the investors in the April 2004 private placement, Energy Spectrum Partners LP, officers and directors Munawar H. Hidayatallah and Jens H. Mortensen, and former director Saeed M. Sheikh. We entered into a registration rights agreement with the Pension Benefit Guarantee Corporation in March 1999, which is still in effect.

     The April 2004 registration rights agreement and the registration rights agreement with the Pension Benefit Guarantee Corporation each provide the other parties thereto the right to require us to register the resale of their shares under certain circumstances, and the right to have their shares included in any registration rights agreement filed by us, subject to certain exceptions.

Stockholders Agreement

     In connection with the April 2004 private placement described above and the exchange by Energy Spectrum of its preferred stock for common stock, we entered into a stockholders agreement with the investors in the April 2004 private placement, Energy Spectrum, Jens H. Mortensen, Jr., a director, Saeed M. Sheikh, a former director, and Munawar H. Hidayatallah, our Chief Executive Officer and Chairman of the board of directors. The stockholders agreement requires the parties to vote for the election to our board of directors of three persons nominated by Energy Spectrum, two persons nominated by the investors in the April 2004 private placement and one person nominated by Messrs. Hidayatallah, Mortensen and Sheikh. In June 2005, the Stockholders Agreement was amended to provide that unless and until Energy Spectrum notifies the Company and the other parties to the stockholders agreement that it elects to nominate all three directors it is entitled to nominate, Energy Spectrum will have the right to designate only one nominee and the other parties to the stockholders agreement will not have the right to designate any nominees to be elected as members of our board of directors. The stockholders agreement will terminate upon the completion of the offering if all shares offered by Energy Spectrum are sold.

Other Material Relationships

     In 2004, we purchased Downhole. Thomas Kelly, one of our directors, was an owner of Downhole and received $306,800 and 117,138 shares of our common stock in exchange for his interest in Downhole.

     During 2003 and 2004, Mr. Hidayatallah was a personal guarantor of substantially all of the financing extended to us by commercial banks. In December 2004, we refinanced most of our outstanding debt and obtained the release of Mr. Hidayatallah’s guarantees. Currently, Mr. Hidayatallah guarantees approximately $3.8 million of our outstanding debt. We have agreed to pay Mr. Hidayatallah a guarantee fee equal to one-quarter of one percent of the total amount of the debt guaranteed by Mr. Hidayatallah from time to time. The fee is payable quarterly, in arrears, based upon the average amount of

48


Table of Contents

debt outstanding in the prior quarter. During 2004, Mr. Hidayatallah received $48,331 in respect of his guarantee of the Company’s debt. During the first three months of 2005, Mr. Hidayatallah received $3,625 in respect of this guarantee.

     In April 2004, we entered into an oral consulting agreement with Mr. Toboroff pursuant to which we pay him $10,000 per month to advise us regarding financing and acquisition opportunities.

     We leased a yard in Pearsall, Texas, from Mr. Mortensen for which we paid $28,800 rental payments in each of 2004 and 2003 and $27,500 in 2002. In addition, Mr. Mortensen and members of his family own 100% of Tex-Mex Rental & Supply Co., a Texas corporation, that sold approximately $167,000, $173,000 and $290,000 of equipment and other supplies to us in 2004, 2003, and 2002, respectively.

     In October 2004, we hired Theodore F. Pound III as our General Counsel. Prior to joining us, Mr. Pound practiced law at Wilson Cribbs & Goren, P.C., who has served as counsel to the Company since 2001. Mr. Pound has served as lead acquisition counsel in each of our acquisitions since 2001. We incurred legal fees and expenses to Wilson Cribbs & Goren of $149,000 in 2003 and $178,638 in 2004.

     Other than the transactions described above, we had no material relationship with any selling stockholder during the three years preceding the date of this prospectus or other material transactions with our officers, directors or principal stockholders during the three years preceding the date of this prospectus. We believe each of the foregoing transactions between us and our officers and directors was on terms at least as favorable to us as could have been obtained from unrelated third parties.

DESCRIPTION OF CAPITAL STOCK

     Our authorized capital stock consists of 20,000,000 shares of common stock, $0.01 par value per share and 10,000,000 shares of preferred stock, $0.01 par value per share. Our board of directors has approved, subject to stockholder approval, an amendment to our certificate of incorporation to increase our authorized shares to 100 million shares of common stock and 25 million shares of preferred stock, which amendment will be presented to stockholders at the 2005 Annual Meeting of Stockholders scheduled to be held in July 2005.

     The following summary of the rights, preferences and privileges of our capital stock and certificate of incorporation and by-laws does not purport to be complete and is qualified in its entirety by reference to the provisions of applicable law and to our certificate of incorporation and by-laws.

Common Stock

     Holders of our common stock are entitled to one vote for each share held on all matters submitted to a vote of stockholders and do not have cumulative voting rights. Accordingly, holders of a majority of the shares of our common stock entitled to vote in any election of directors may elect all of the directors standing for election. Holders of our common stock are entitled to receive proportionately any dividends if and when such dividends are declared by our board of directors, subject to any preferential dividend rights of outstanding preferred stock. Upon the liquidation, dissolution or winding up of our Company, the holders of our common stock are entitled to receive ratably our net assets available after the payment of all debts and other liabilities and subject to the prior rights of any outstanding preferred stock. Holders of our common stock have no preemptive, subscription, redemption or conversion rights. The rights, preferences and privileges of holders of our common stock are subject to, and may be adversely affected by, the rights of the holders of shares of any series of preferred stock that we may designate and issue in the future.

Preferred Stock

     Under the terms of our certificate of incorporation, our board of directors is authorized to designate and issue shares of preferred stock in one or more series without stockholder approval. Our board of directors has discretion to determine the rights, preferences, privileges and restrictions, including voting rights, dividend rights, conversion rights, redemption privileges and liquidation preferences, of each series of preferred stock. It is not possible to state the actual effect of the issuance of any shares of preferred stock upon the rights of holders of our common stock until the board of directors determines the specific rights of the holders of the preferred stock. However, these effects might include:

    restricting dividends on the common stock;
 
    diluting the voting power of the common stock;
 
    impairing the liquidation rights of the common stock; and
 
    delaying or preventing a change in control of our Company.

49


Table of Contents

     We have no present plans to issue any shares of preferred stock.

Delaware Anti-Takeover Law And Charter And By-Law Provisions

     We are subject to the provisions of Section 203 of the Delaware General Corporation Law. In general, the statute prohibits a publicly held Delaware corporation from engaging in a “business combination” with an “interested stockholder” for a period of three years after the date of the transaction in which the person became an interested stockholder, unless the business combination or the transaction by which the person became an interested stockholder is approved by the corporation’s board of directors and/or stockholders in a prescribed manner or the person owns at least 85% of the corporation’s outstanding voting stock after giving effect to the transaction in which the person became an interested stockholder. The term “business combination” includes mergers, asset sales and other transactions resulting in a financial benefit to the interested stockholder. Subject to certain exceptions, an “interested stockholder” is a person who, together with affiliates and associates, owns, or within three years did own, 15% or more of the corporation’s voting stock. A Delaware corporation may “opt out” from the application of Section 203 through a provision in its certificate of incorporation or by-laws. We have not “opted out” from the application of Section 203.

     Under our certificate of incorporation and by-laws, our board of directors is not divided into classes, and each director serves for a term of one year. Any vacancies on the board of directors may be filled by a majority vote of the remaining directors or the stockholders. Our certificate of incorporation and by-laws also provide that any director may be removed from office, with or without cause, by the affirmative vote of the holders of a majority of the voting power of our then outstanding capital stock entitled to vote generally in the election of directors.

     Our by-laws provide that meetings of stockholders may be called only by a majority of our board of directors.

     The foregoing provisions of our certificate of incorporation and by-laws and the provisions of Section 203 of the Delaware General Corporation Law could have the effect of delaying, deferring or preventing a change of control of our Company.

Liability And Indemnification Of Officers And Directors

     Our certificate of incorporation provides that our directors will not be personally liable to us or our stockholders for monetary damages for breach of fiduciary duty as a director, except for liability (1) for any breach of a director’s duty of loyalty to us or our stockholders, (2) for acts or omissions not in good faith or which involve intentional misconduct or a knowing violation of law, (3) under Section 174 of the Delaware General Corporation Law, or (4) for any transaction from which the director derives an improper personal benefit. If the Delaware General Corporation Law is amended to authorize the further elimination or limitation of directors’ liability, then the liability of our directors will automatically be limited to the fullest extent provided by law. Our certificate of incorporation and by-laws also contain provisions to indemnify our directors and officers to the fullest extent permitted by the Delaware General Corporation Law. We also maintain indemnification insurance on behalf of our directors. In addition, our board of directors has approved and we are in the process of entering into indemnification agreements with all of our directors and executive officers. These provisions and agreements may have the practical effect in certain cases of eliminating the ability of stockholders to collect monetary damages from our directors and officers. We believe that these contractual agreements and the provisions in our certificate of incorporation and by-laws are necessary to attract and retain qualified persons as directors and officers.

Transfer Agent And Registrar

     The transfer agent and registrar for our common stock is Continental Stock Transfer and Trust Company, 17 Battery Place, New York, New York 10004-1123, (212) 509-4000.

50


Table of Contents

PRINCIPAL AND SELLING STOCKHOLDERS

     The following table sets forth for each selling stockholder, for each other stockholder who beneficially owns more than 5% of our common stock, for each executive officer and director, and for all executive officers and directors as a group, (1) the number of shares and (if one percent or more) the percentage of our outstanding common stock owned directly by the stockholder (or group of stockholders) and the stockholder’s (or group of stockholders’) affiliates, (2) the number of shares of our common stock beneficially owned by the stockholder prior to this offering (including all shares of common stock which may be issued upon the exercise of warrants or options exercisable within 60 days of the date hereof); (3) the number of shares of our common stock offered by each selling stockholder pursuant to this prospectus; and (4) the number of shares and (if one percent or more) the percentage of the total of the outstanding shares of our common stock to be beneficially owned by each selling stockholder after this offering, assuming that all of the shares of our common stock beneficially owned by each such stockholder and offered pursuant to this prospectus are sold and that each such stockholder acquires no additional shares of our common stock prior to the completion of this offering.

                                                         
                                            Shares Owned After Offering  
                                    Shares Being     Shares     Percentage of  
    Shares Owned Prior to Offering     Offered     Beneficially     Shares Beneficially  
    Shares     %     Shares     %     Pursuant     Owned Upon     Owned Upon  
    Owned     of     Beneficially     Beneficially     to this     Completion of     Completion of  
Name   Directly (1)     Outstanding (1)     Owned (2)     Owned (2)     Prospectus     this Offering (2)     this Offering (3)  
Selling Stockholders:
                                                       
Energy Spectrum (4)
    2,579,562      
18.4
      7,345,005       47.1 %     2,579,562             *  
The Pension Benefit Guaranty Corporation (5)
    117,020       *       117,020       *       58,510       58,510          
 
                                                       
Officers and Directors:
                                                       
David Bryan (6)
    45,334      
*
      45,334       *             45,334          
Jeffrey Freedman (7)
    119,000      
*
      119,000       *             119,000       *  
Victor M. Germack (8)
         
                             
 
David Groshoff (9)
    4,000      
*
      4,000       *               4,000       *  
Munawar H. Hidayatallah (10)
    1,311,667      
9.1
      7,345,005       47.1             1,311,667          
Terrance Keane (11)
    8,333       *       8,333       *             8,333       *  
Thomas E. Kelly (12)
    94,201       *       94,201       *               94,201       *  
John E. McConnaughy (13)
    300,000      
2.1
      300,000       2.1             300,000          
Jens H. Mortensen (14)
    1,567,258      
11.1
      7,345,005       47.1             1,567,258          
Robert Nederlander (15)
    715,594      
5.1
      7,345,005       47.1             715,594          
Victor M. Perez (16)
    18,333       *       18,333       *             18,333       *  
Theodore F. Pound III (17)
    21,667       *       21,667       *               21,667       *  
Todd C. Seward (18)
    20,000       *       20,000       *               20,000       *  
Leonard Toboroff (19)
    695,593      
4.9
      7,345,005       47.1             695,593          
Thomas O. Whitener, Jr. (20)
                7,345,005       47.1                    
David Wilde (21)
    175,000       1.2       175,000       1.2               175,000          
All directors and executive officers as a group (16 persons) (22)
    7,710,542      
49.0
      8,239,226       51.7               8,239,226          
 
                                                       
Other Stockholders:
                                                       
Christopher Engel (23)
    260,438      
1.9
      7,345,005       47.1             260,438          
Donald Engel (24)
    212,893      
1.5
      7,345,005       47.1             212,893          
Palo Alto Investors (25)
    1,666,667       11.9       1,666,667       11.9               1,666,667          
Saeed M. Sheikh (26)
    2,000       *       7,345,005       47.1                        
Steve Emerson (27)
    1,174,000       8.4       1,174,000       8.4             1,174,000          
 
*   less than one percent

51


Table of Contents

(1)   The number of shares listed as owned directly includes all shares of common stock owned by, or which may be obtained within 60 days upon the exercise of warrants and options held by, the stockholder (or group) and the stockholder’s (or group’s) affiliates. This amount excludes other shares deemed to be beneficially owned under the rules of the Securities and Exchange Commission, including shares deemed to be beneficially owned as a result of the stockholders agreement described in “Transactions With Selling Stockholders and Other Related Parties – Stockholders Agreement,” which we refer to herein as the stockholders agreement. Under the rules of the Securities and Exchange Commission, all parties to the stockholders agreement may be deemed to beneficially own all common stock beneficially owned by each party to the stockholders agreement. Percentage ownership is based upon 14,020,958 shares of common stock of the Registrant issued and outstanding as of June 22, 2005.
 
(2)   Beneficial ownership is calculated in accordance with the rules of the Securities and Exchange Commission and includes, with respect to each stockholder, the shares described in footnote (1) plus the shares the stockholder is deemed to beneficially own in accordance with the rules of the Securities and Exchange Commission, including as a result of being a party to the stockholders agreement.
 
(3)   Percentage of shares beneficially owned is calculated in accordance with the rules of the Securities and Exchange Commission.
 
(4)   Energy Spectrum includes Energy Spectrum Partners LP, a Delaware limited partnership, the principal business of which is investments, Energy Spectrum Capital LP, a Delaware limited partnership, the principal business of which is serving as the general partner of Energy Spectrum Partners LP, Energy Spectrum LLC, a Texas limited liability company, the principal business of which is serving as the general partner of Energy Spectrum Capital, and Sidney L. Tassin, James W. Spann, James P. Benson, Leland B. White and Thomas O. Whitener, Jr., executives and principals of the foregoing persons. The principal business address of each of the foregoing persons is 5956 Sherry Lane, Suite 900, Dallas, Texas 75225. Messrs. Tassin, Spann, Benson, White and Whitener are the members and managers of Energy Spectrum LLC, and Messrs. Tassin (President), Whitener (Chief Operating Officer) and Spann (Chief Investment Officer) are executive officers of Energy Spectrum LLC. Mr. Whitener is a principal of Energy Spectrum Partners LP’s affiliates and the other persons listed above are also deemed to beneficially own the securities held of record by Energy Spectrum Partners LP. Energy Spectrum Partners LP is the record owner of 2,311,062 shares of our common stock, warrants to purchase 262,500 shares of common stock, and an option to purchase 6,000 shares of common stock granted under out 2003 Incentive Stock Plan. Energy Spectrum is also deemed to beneficially own 4,765,443 shares of common stock that are owned by (or that may be obtained within 60 days upon the exercise of options and warrants held by) the other parties to the stockholders agreement.
 
(5)   J.P. Morgan Investment Management, Inc. and its officers, James P. Shanahan, Jr. and W. Scott Telford III, exercise investment and voting authority with respect to the securities owned by this stockholder.
 
(6)   Includes shares that may be issued within 60 days upon the exercise of options granted under our 2003 Incentive Stock Plan. Mr. Bryan’s address is 5075 Westheimer, Suite 890, Houston, Texas 77056.
 
(7)   Includes 103,000 shares owned by this stockholder and 16,000 shares which may be issued upon the exercise of warrants owned by this stockholder. Mr. Freedman’s address is 123 Via Verde Way, Palm Beach, FL 33418.
 
(8)   Mr. Germack’s address is 845 3rd Avenue, Suite 1410, New York, New York, 10022
 
(9)   Includes 2,000 shares of common stock and currently exercisable options to purchase 2,000 shares of common stock owned by Mr. Groshoff. Mr. Groshoff’s address is 8044 Montgomery Rd., Suite 480, Cincinnati, OH 45236.
 
(10)   Shares owned directly include (i) 875,000 shares owned by the Hidayatallah Family Trust and (ii) 466,667 shares that may be issued within 60 days upon the exercise of options granted under our 2003 Incentive Stock Plan. Shares beneficially owned include 6,068,338 shares owned (or may be obtained within sixty days upon the exercise of options and warrants held by) by the other parties to the stockholders agreement. Mr. Hidayatallah, our Chief Executive Officer and Chairman, exercises investment and voting authority with respect to 875,000 shares of common stock owned by the Hidayatallah Family Trust. Mr. Hidayatallah’s address is 5075 Westheimer, Suite 890, Houston, Texas 77056.
 
(11)   Includes 12,000 shares owned by Mr. Keane and 33,334 shares that may be issued within 60 days upon the exercise of options granted under our 2003 Incentive Stock Plan. Mr. Keane’s address is 5075 Westheimer, Suite 890, Houston, Texas, 77056
 
(12)   Mr. Kelly’s address is 450 North Marienfield, Suite 200, Midland, Texas 79701.
 
(13)   Includes 300,000 shares of common stock owned by Mr. McConnaughy. Mr. McConnaughy’s address is 2 Parklands Drive, Darien, CT 06820.
 
(14)   Shares owned directly include (i) 1,500,591 shares of common stock owned of record by Mr. Mortensen, and (ii) 66,667 shares that may be issued within 60 days upon the exercise of options granted under our 2003 Incentive Stock Plan. Shares beneficially owned include 5,777,747 shares of common stock that are owned by (or may be obtained within 60 days upon the exercise of options and warrants held by) the other parties to the stockholders agreement described below. Mr. Mortensen’s address is 5075 Westheimer, Suite 890, Houston, Texas 77056.

52


Table of Contents

(15)   Shares owned directly include (i) 446,528 shares of common stock owned directly by Mr. Nederlander or by RER Corp. or QEN Corp., corporations controlled by Mr. Nederlander, and (ii) currently exercisable options and warrants to purchase 269,066 shares of common stock owned directly by Mr. Nederlander or RER Corp. Shares beneficially owned include 6,629,411 shares of common stock that are owned by (or may be obtained within 60 days upon the exercise of options and warrants held by) the other parties to the stockholders agreement. Mr. Nederlander’s address is 1450 Broadway, Suite 2001, New York, NY 10018.
 
(16)   Includes 18,333 shares that may be issued within 60 days upon the exercise of options granted under our 2003 Incentive Stock Plan. Mr. Perez’s address is 5075 Westheimer, Suite 890, Houston, Texas 77056.
 
(17)   Includes (i) 5,000 shares of common stock owned by the stockholder and (ii) 16,667 shares that may be issued within 60 days upon the exercise of options granted under our 2003 Incentive Stock Plan. Mr. Pound’s address is 5075 Westheimer, Suite 890, Houston, Texas 77056.
 
(18)   Includes 20,000 shares that may be issued within 60 days upon the exercise of options granted under our 2003 Incentive Stock Plan. Mr. Seward’s’ address is 5075 Westheimer, Suite 890, Houston, Texas 77056.
 
(19)   Shares owned directly include (i) 326,527 shares of common stock owned directly by Mr. Toboroff or Lenny Corp., a corporation wholly-owned by Mr. Toboroff, and (ii) currently exercisable options and warrants to purchase 369,066 shares of common stock owned directly by Mr. Toboroff. Shares beneficially owned include 6,649,412 shares of common stock that are owned by (or may be obtained within 60 days upon the exercise of options and warrants held by) the other parties to the stockholders agreement described below. Mr. Toboroff’s address is 1450 Broadway, Suite 2001, New York, NY 10018.
 
(20)   Shares beneficially owned include the shares beneficially owned by Energy Spectrum described in Note (3).
 
(21)   Includes (i) 5,000 shares of common stock owned by Mr. Wilde and (ii) 170,000 shares that may be issued within 60 days upon the exercise of options granted under our 2003 Incentive Stock Plan. Mr. Wilde’s address is 5075 Westheimer, Suite 890, Houston, Texas 77056.
 
(22)   Includes the shares described in Notes (6) through (21).
 
(23)   Shares listed as owned directly include (i) 77,461 shares owned by this stockholder, (ii) 99,950 shares which may be issued upon the exercise of warrants owned by this stockholder, (iii) 36,251 shares owned by the Engel Defined Benefit Plan and (iv) 46,776 shares which may be issued upon the exercise of warrants owned by the Engel Defined Benefit Plan. Christopher Engel exercises investment and voting authority with respect to securities owned by Engel Defined Benefit Plan. Shares listed as beneficially owned include 7,084,567 shares owned by (or that may be obtained within 60 days upon the exercise of options and warrants held by) the other parties to the stockholders agreement.
 
(24)   Shares owned directly include 92,953 shares owned by this stockholder and 119,940 shares which may be issued upon the exercise of warrants owned by this stockholder. Shares listed as beneficially owned include 7,167,594 shares owned by (or that may be obtained within 60 days upon the exercise of options and warrants held by) the other parties to the stockholders agreement.
 
(25)   Consists of 920,000 shares, 666,667 shares and 80,000 shares owned by Micro Cap Partners, L.P., UBTI Free, L.P. and Palo Alto Global Energy Fund, L.P., respectively. Palo Alto Investors, LLC acts as the general partner of Micro Cap Partners, L.P., UBTI Free, L.P. and Palo Alto Global Energy Fund, L.P. Palo Alto Investors, Inc. is the manager of Palo Alto Investors, LLC, and William L. Edwards is the President of Palo Alto Investors, Inc. Palo Alto Investors, LLC, Palo Alto Investors, Inc. and William L. Edwards each have investment and voting authority with respect to the shares owned by this stockholder. The business address for each of theses persons is 470 University Avenue, Palo Alto, CA 94301.
 
(26)   Shares owned directly include 2,000 shares owned by Mr. Sheikh. Shares beneficially owned include 7,343,005 shares owned (or which may be obtained within 60 days upon the exercise of options and warrants held by) the other parties to the stockholders agreement described below. Mr. Sheikh’s address is 1050 17th Street, N.W., Suite 450, Washington, D.C. 20030.
 
(27)   Mr. Emerson’s address is 1522 Ensley Avenue, Los Angeles, California 90024.

53


Table of Contents

UNDERWRITING

     Subject to the terms and conditions set forth in the underwriting agreement among us, the selling stockholders and Morgan Keegan & Company, Inc., Morgan Keegan & Company, Inc. has agreed to purchase, and we and the selling stockholders have agreed to sell to Morgan Keegan & Company, Inc.,                     shares of our common stock and warrants to purchase                     shares of our common stock.

     The underwriting agreement provides that the obligation of Morgan Keegan & Company, Inc. to purchase the shares included in this offering and the related warrants is subject to approval of legal matters by counsel and to other conditions. Morgan Keegan & Company, Inc. is obligated to purchase all of the shares (other than those covered by the over-allotment option described below) and warrants if it purchases any of the shares and warrants.

     The underwriting agreement provides that Morgan Keegan & Company, Inc. will purchase the shares of common stock from us and the selling stockholders at the public offering price shown on the cover page of this prospectus less the underwriting discount shown on the cover page of this prospectus. Morgan Keegan & Company, Inc. will purchase the warrants to purchase shares of common stock at the public offering price less the underwriting discount and the exercise price of the warrants. Morgan Keegan & Company, Inc. will exercise the warrants immediately upon the purchase of the warrants.

     The following table summarizes the underwriting discounts Morgan Keegan & Company, Inc. is to receive on a per share basis and in total from us and the selling stockholders. The information is presented assuming either no exercise or full exercise of the underwriter’s option to purchase additional shares of stock to cover over-allotments.

                         
    Per Share     Total  
          Without Option     With Option  
Underwriting discount paid by us
                       
Underwriting discount paid by selling stockholders
                       

     We estimate that the total expenses of this offering will be approximately $        , excluding underwriter’s discounts. We will pay all expenses associated with this offering.

     Morgan Keegan & Company, Inc. proposes to offer the shares of our common stock to the public at the offering price set forth on the cover page of this prospectus. After the offering, Morgan Keegan & Company, Inc. may change the offering price and other selling terms. Morgan Keegan & Company, Inc. reserves the right to reject an order for the purchase of shares, in whole or in part.

     We have granted to Morgan Keegan & Company, Inc. the option, exercisable for thirty (30) days from the date of this prospectus, to purchase up to                      additional shares of common stock at the price set forth on the cover of this prospectus. Morgan Keegan & Company, Inc. may exercise the option solely for the purpose of covering over-allotments, if any, in connection with the offering. If any additional shares are purchased, Morgan Keegan & Company, Inc. will offer the additional shares on the same terms as those on which the                      shares are being offered.

     We, each of our executive officers and directors and each of the selling stockholders have agreed that none of us will issue, sell, transfer or dispose of any shares of our common stock or securities convertible into or exercisable for any shares of our common stock, without the prior written consent of Morgan Keegan & Company, Inc. which shall not be unreasonably withheld for a period of ninety (90) days after the date of the underwriting agreement.

     Our shares of common stock are listed on the American Stock Exchange under the symbol “ALY”.

     In connection with this offering, Morgan Keegan & Company, Inc. may purchase and sell shares of our common stock in the open market. These transactions may include short sales, syndicate covering transactions and stabilizing transactions. Short sales involve syndicate sales of shares in excess of the number of shares to be purchased by Morgan Keegan & Company, Inc. in this offering, which creates a syndicate short position. “Covered” short sales are sales made in an amount up to the number of shares represented by the underwriter’s over-allotment option. In determining the source of shares to close out the covered syndicate short position, Morgan Keegan & Company, Inc. will consider, among other things, the price of shares available for purchase in the open market as compared to the price at which Morgan Keegan & Company, Inc. may purchase shares through the over-allotment option. Transactions to close out the covered syndicate short position involve either purchases in the open market after the distribution has been completed or the exercise of the over-allotment option. Morgan Keegan & Company, Inc. may also make “naked” short sales of shares in excess of the over-allotment option. Morgan Keegan & Company, Inc. must close out any naked short position by purchasing shares of common stock in

54


Table of Contents

the open market. A naked short position is more likely to be created if Morgan Keegan & Company, Inc. is concerned that there may be downward pressure on the price of the shares in the open market after pricing that could adversely affect investors who purchase in the offering. Stabilizing transactions consist of bids for, or purchases of, shares in the open market while the offering is in progress.

     Any of these activities may have the effect of preventing or retarding a decline in the market price of our common stock. They may also cause the price of the shares of our common stock to be higher than the price that would otherwise exist on the open market in the absence of these transactions. Morgan Keegan & Company, Inc. may conduct these transactions on the American Stock Exchange or otherwise. If Morgan Keegan & Company, Inc. commences any of these transactions, it may discontinue them at any time.

     We and the selling stockholders have agreed to indemnify Morgan Keegan & Company, Inc. against certain liabilities, including liabilities under the Securities Act, or to contribute to payments Morgan Keegan & Company, Inc. may be required to make because of any of those liabilities.

     Morgan Keegan & Company, Inc. has from time to time performed, and may in the future perform, various investment banking, financial advisory and other services for us for which it has been paid, or will be paid, customary fees. Affiliates of Morgan Keegan own 166,667 shares of our common stock.

WHERE YOU CAN FIND MORE INFORMATION

     We file annual, quarterly and current reports, proxy statements and other information with the Securities and Exchange Commission. We have also filed with the SEC under the Securities Act a Registration Statement on Form S-1 with respect to the common stock offered by this prospectus. This prospectus, which constitutes part of the Registration Statement, does not contain all the information set forth in the Registration Statement or the exhibits and schedules which are part of the Registration Statement, portions of which are omitted as permitted by the rules and regulations of the SEC. Statements made in this prospectus regarding the contents of any contract or other document are summaries of the material terms of the contract or document. With respect to each contract or document filed as an exhibit to the Registration Statement, reference is made to the corresponding exhibit. For further information pertaining to us and the common stock offered by this prospectus, reference is made to the Registration Statement, including the exhibits and schedules thereto, copies of which may be inspected without charge at the public reference facilities of the SEC at 450 Fifth Street, N.W., Washington, D.C. 20549. Copies of all or any portion of the Registration Statement may be obtained from the SEC at prescribed rates. Information on the public reference facilities may be obtained by calling the SEC at 1-800-SEC-0330. In addition, the SEC maintains a website that contains reports, proxy and information statements and other information that is filed through the SEC’s EDGAR System. The website can be accessed at http://www.sec.gov.

LEGAL MATTERS

     Greenberg Glusker Fields Claman Machtinger & Kinsella LLP, Los Angeles, California, has rendered to the Company a legal opinion as to the validity of the common stock covered by this prospectus. Bracewell & Giuliani LLP, Houston, Texas, has advised the underwriters as to certain legal matters relating to the offering.

EXPERTS

     The consolidated financial statements of Allis-Chalmers Energy Inc. and schedules and notes thereto included in this prospectus and Registration Statement have been audited by UHY Mann Frankfort Stein & Lipp CPAs, LLP and by Gordon, Hughes and Banks, LLP, independent registered public accounting firms, in each case to the extent and for the periods set forth in their report thereon appearing elsewhere herein, and are included herein in reliance upon such report given upon the authority of said firm as experts in auditing and accounting.

     The financial statements of Diamond Air Drilling Service, Inc. and Marquis Bit. Co., LLC and schedules and notes thereto included in this prospectus and Registration Statement have been audited by Accounting & Consulting Group, LLP, independent certified public accountants, to the extent and for the periods set forth in their report thereon appearing elsewhere herein, and are included herein in reliance upon such report given upon the authority of said firm as experts in auditing and accounting.

55


Table of Contents

     The financial statements of Downhole Injection Services, LLC and schedules and notes thereto included in this prospectus and Registration Statement have been audited by Johnson, Miller & Co., independent certified public accountants, to the extent and for the periods set forth in their report thereon appearing elsewhere herein, and are included herein in reliance upon such report given upon the authority of said firm as experts in auditing and accounting.

     The financial statements of Delta Rental Service, Inc. and schedules and notes thereto included in this prospectus and Registration Statement have been audited by Wright, Moore, Dehart, Dupuis & Hutchinson, LLC, independent certified public accountants, to the extent and for the periods set forth in their report thereon appearing elsewhere herein, and are included herein in reliance upon such report given upon the authority of said firm as experts in auditing and accounting.

     The financial statements of Capcoil Tubing Services, Inc. and schedules and notes thereto included in this prospectus and Registration Statement have been audited by Curtis Blakely & Co., PC, independent certified public accountants, to the extent and for the periods set forth in their report thereon appearing elsewhere herein, and are included herein in reliance upon such report given upon the authority of said firm as experts in auditing and accounting.

56


Table of Contents

CERTAIN DEFINITIONS

     
“blow out preventers”
  Large safety devices placed on the surface of a well to maintain high pressure well bores.
 
   
“booster”
  A machine that increases the volume of air when used in conjunction with a compressor or a group of compressors.
 
   
“casing”
  The pipe placed in a drilled well to secure the well bore and formation.
 
   
“casing tongs”
  Hydraulic wrenches used to screw casing pipes together.
 
   
“directional drilling”
  The technique of drilling a well with varying the angle of direction of a well and changing the direction of a well to hit a specific target.
 
   
“drill pipe”
  A pipe that attaches to the drill bit to drill a well.
 
   
“heavy weight spiral drill pipe”
  Heavy drill pipe used for special applications primarily in directional drilling. The “spiral” design increases flexibility and penetration of the pipe.
 
   
“horizontal drilling”
  The technique of drilling wells at a 90-degree angle.
 
   
“lay down machines”
  A truck mounted machine used to move pipe and casing and tubing onto a pipe rack (from which a derrick crane lifts the drill pipe, casing and tubing and inserts it into the well).
 
   
“links”
  Adaptors that fit on the blocks to attach handling tools.
 
   
“LWD” or “log while drilling”
  The technique of measuring, in real time, the formation pressure and the position of equipment inside of a well.
 
   
“MWD” or “measurement while drilling” The technique used to measure direction and angle while drilling a well.
 
   
“protectors”
  A device placed on a drill pipe and casing pipe to protect the threads.
 
   
“reciprocating compressor”
  A piston type compressor that constantly pushes air with reciprocating pistons.
 
   
“screw compressor”
  A compressor that utilizes a positive displacement mechanism.
 
   
“slips”
  Tools used to hold casing in place while installing casing in wells.
 
   
“spacer spools”
  High pressure connections or links which are stacked to elevate the blow out preventers to the drilling rig floor.
 
   
“test plugs”
  A device used to test the connections of well heads and the blow out preventers.
 
   
“torque turn service”
  Monitoring device to insure proper makeup of the casing.
 
   
“tubing”
  A pipe placed inside the casing to allow the well to produce.
 
   
“under balanced drilling”
  A technique in which oil, gas, or geothermal wells are drilled by creating a pressure within the well that is lower than the reservoir pressure. The result is increased rate of penetration, reduced formation damage, and reduced drilling costs.

57


Table of Contents

INDEX TO FINANCIAL STATEMENTS

Financial Statements:

ALLIS CHALMERS ENERGY INC.

         
    F-3  
    F-5  
    F-6  
    F-7  
    F-8  
    F-9  
    F-40  
    F-41  
    F-42  
    F-43  
DIAMOND AIR DRILLING SERVICES, INC.
       
    F-58  
    F-60  
    F-61  
    F-62  
    F-63  
    F-64  
MARQUIS BIT CO., LLC
       
    F-71  
    F-73  
    F-74  
    F-75  
    F-76  

F-1


Table of Contents

         
DOWNHOLE INJECTION SERVICES, LLC
       
    F-80  
    F-81  
    F-82  
    F-83  
    F-84  
DELTA RENTAL SERVICE, INC.
       
    F-91  
    F-92  
    F-94  
    F-95  
    F-96  
    F-98  
CAPCOIL TUBING SERVICES, INC.
       
    F-103  
    F-104  
    F-106  
    F-107  
    F-108  
    F-116  
    F-117  
PRO FORMA FINANCIAL INFORMATION
       
    F-119  
    F-120  
    F-121  
    F-122  
    F-123  

F-2


Table of Contents

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Board of Directors and Stockholders
Allis-Chalmers Energy Inc.
Houston, Texas

We have audited the accompanying consolidated balance sheet of Allis-Chalmers Energy Inc. and subsidiaries as of December 31, 2004, and the related consolidated statements of operations, stockholders’ equity and cash flows for the year then ended. These consolidated financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on these consolidated financial statements based on our audit.

We conducted our audit in accordance with the standards of the Public Company Accounting Oversight Board (United States). 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 audit provides a reasonable basis for our opinion.

In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the consolidated financial position of Allis-Chalmers Energy Inc. and subsidiaries as of December 31, 2004, and the consolidated results of their operations and their cash flows for the year then ended in conformity with accounting principles generally accepted in the United States of America.

         
     
/s/ UHY Mann Frankfort Stein & Lipp CPAs, LLP      
Houston, Texas    
April 8, 2005     

F-3


Table of Contents

         

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Board of Directors
Allis-Chalmers Energy Inc.
Houston, Texas

We have audited the accompanying consolidated balance sheet of Allis-Chalmers Energy Inc. as of December 31, 2003 and the related consolidated statements of operations, stockholders’ equity and cash flows for each of the two years in the period ended December 31, 2003. These consolidated financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on these consolidated financial statements based on our audits.

We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audits 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 consolidated financial statements referred to above present fairly, in all material respects, the consolidated financial position of Allis-Chalmers Energy Inc. as of December 31, 2003, and the results of consolidated operations and cash flows for each of the two years in the period ended December 31, 2003, in conformity with accounting principles generally accepted in the United States of America.

As discussed in Note 2 to the consolidated financial statements, the Company restated the consolidated financial statements as of and for the year ended December 31, 2003.

         
  /S/ GORDON, HUGHES & BANKS, LLP  
     
     
     
 

Greenwood Village, Colorado
March 3, 2004, except as to Note 11 which date is
June 10, 2004 and Notes 2, 17 and 19 which date is February 10, 2005.

F-4


Table of Contents

ALLIS-CHALMERS ENERGY INC.

CONSOLIDATED BALANCE SHEETS
                 
    DECEMBER 31,  
    2004     2003  
(in thousands, except for share amounts)           (Restated)  
ASSETS
               
Cash and cash equivalents
  $ 7,344     $ 1,299  
Trade receivables, net of allowance for doubtful accounts of $265 and $168 at December 31, 2004 and 2003, respectively
    12,986       8,823  
Inventory
    2,373        
Lease receivable, current
    180       180  
Prepaid expenses and other
    1,495       887  
 
           
Total current assets
    24,378       11,189  
 
           
 
               
Property and equipment, at costs net of accumulated depreciation of $5,251 and $2,586 at December 31, 2004 and 2003, respectively
    37,679       31,128  
Goodwill
    11,776       7,661  
Other intangible assets, net of accumulated amortization of $2,036 and $1,254 at December 31, 2004 and 2003, respectively
    5,057       2,290  
Debt issuance costs, net of accumulated amortization of $828 and $462 at December 31, 2004 and 2003, respectively
    685       567  
Lease receivable, less current portion
    558       787  
Other Assets
    59       40  
 
           
Total assets
  $ 80,192     $ 53,662  
 
           
 
               
LIABILITIES AND STOCKHOLDERS’ EQUITY
               
 
               
Current maturities of long-term debt
  $ 5,541     $ 3,992  
Trade accounts payable
    5,694       3,133  
Accrued salaries, benefits and payroll taxes
    615       591  
Accrued interest
    470       152  
Accrued expenses
    1,852       1,761  
Accounts payable, related parties
    740       787  
 
           
Total current liabilities
    14,912       10,416  
 
               
Accrued postretirement benefit obligations
    687       545  
Long-term debt, net of current maturities
    24,932       28,241  
Other long-term liabilities
    129       270  
Redeemable warrants
          1,500  
Redeemable convertible preferred stock, $0.01 par value (4,200,000 shares authorized; 3,500,000 issued and outstanding at December 31, 2003)($1 redemption value) including accrued dividends
          4,171  
 
           
Total liabilities
    40,660       45,143  
 
               
Commitments and Contingencies (Note 9 and Note 21)
               
 
               
Minority interests
    4,423       3,978  
 
               
STOCKHOLDERS’ EQUITY (NOTE 10)
               
 
               
Common stock, $0.01 par value (20,000,000 shares authorized; 13,611,525 and 3,926,668 issue and outstanding at December 31, 2004 and December 31, 2003, respectively
    136       39  
Capital in excess of par value
    40,331       10,748  
Accumulated deficit
    (5,358 )     (6,246 )
 
           
Total stockholders’ equity
    35,109       4,541  
 
           
 
               
Total liabilities and stockholders’ equity
  $ 80,192     $ 53,662  
 
           

The accompanying Notes are an integral part of the Consolidated Financial Statements.

F-5


Table of Contents

ALLIS-CHALMERS ENERGY INC.

CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except per share amounts)
                         
    YEARS ENDED DECEMBER 31,  
    2004     2003     2002  
            (Restated)          
Revenues
  $ 47,726     $ 32,724     $ 17,990  
Cost of revenues
    35,300       24,029       14,640  
 
                 
Gross margin
    12,426       8,695       3,350  
 
                       
General and administrative expense
  $ 8,011     $ 6,169       3,792  
Personnel restructuring costs
                495  
Abandoned acquisition/private placement costs
                233  
Post retirement medical costs
    188       (99 )     (98 )
 
                 
Total operating expenses
    8,199       6,070       4,422  
 
                 
Income (loss) from operations
    4,227       2,625       (1,072 )
 
                       
Other income (expense):
                       
Interest income
    32       3       49  
Interest expense
    (2,808 )     (2,467 )     (2,256 )
Minority interests in income of subsidiaries
    (321 )     (343 )     (189 )
Factoring costs on note receivable
                (191 )
Settlement on lawsuit
          1,034        
Gain on sale of interest in AirComp
          2,433        
Other
    272       12       (40 )
 
                 
Total other income (expense)
    (2,825 )     672       (2,627 )
 
                 
Net income (loss) before income taxes
    1,402       3,297       (3,699 )
Provision for foreign income tax
    (514 )     (370 )     (270 )
 
                 
Net income (loss)
    888       2,927       (3,969 )
 
                       
Preferred stock dividend
    (124 )     (656 )     (321 )
 
                 
 
                       
Net income (loss) attributed to common stockholders
  $ 764     $ 2,271     $ (4,290 )
 
                 
 
                       
Income (loss) per common share — basic
  $ 0.10     $ 0.58     $ (1.14 )
 
                 
 
                       
Income (loss) per common share — diluted
  $ 0.07     $ 0.39     $ (1.14 )
 
                 
 
                       
Weighted average number of common shares outstanding:
                       
 
Basic
    7,930       3,927       3,766  
 
                 
Diluted
    11,959       5,761       3,766  
 
                 

The accompanying Notes are an integral part of the Consolidated Financial Statements.

F-6


Table of Contents

Allis-Chalmers Energy Inc.

CONSOLIDATED STATEMENT OF STOCKHOLDERS’ EQUITY
(in thousands, except share amounts)
                                         
                    CAPITAL IN              
    COMMON STOCK     EXCESS OF     ACCUMULATED        
    Shares     Amount     PAR VALUE     DEFICIT     TOTAL  
Balances, December 31, 2001
    2,317,626     $ 23     $ 6,431     $ (5,204 )   $ 1,250  
 
                                       
Issuance of common stock in connection with the purchase of Jens’
    279,570       3       627             630  
 
                                       
Issuance of stock purchase warrants in connection with the purchase of Jens’
                47             47  
 
                                       
Issuance of common stock in connection with the purchase of Strata
    1,311,972       13       2,939             2,952  
 
                                       
Issuance of stock purchase warrants in connection with the purchase of Strata
                267             267  
 
                                       
Issuance of common stock in connection with the purchase of Strata
    17,500             153             153  
 
                                       
Accrual of preferred dividends
                (321 )           (321 )
 
                                       
Net (Loss)
                      (3,969 )     (3,969 )
 
                             
 
                                       
Balances, December 31, 2002
    3,926,668     $ 39     $ 10,143     $ (9,173 )   $ 1,009  
 
                                       
Effect of consolidation of AirComp
                955             955  
 
                                       
Accrual of preferred dividends
                (350 )           (350 )
 
                                       
Net Income (RESTATED)
                      2,927       2,927  
 
                             
 
                                       
Balances, December 31, 2003, as restated (RESTATED)
    3,926,668     $ 39     $ 10,748     $ (6,246 )   $ 4,541  
 
                                       
Issuance of common stock in connection with the $2 million equity raise
    620,000       6       1,544             1,550  
 
                                       
Issuance of stock purchase warrants in Connection with the $2 million equity raise
                450             450  
 
                                       
Issuance of common stock in Connection with the $16.4 million equity raise
    5,461,301       55       14,056             14,111  
 
Issuance of stock purchase warrants in Connection with the $16.4 million equity raise
                641             641  
 
                                       
Issuance of common stock in connection With the 19% conversion of Jens
    1,300,000       13       6,421             6,434  
 
                                       
Conversion of preferred stock
    1,718,090       17       4,278             4,295  
 
                                       
Issuance of common stock for services
    14,000             97             97  
 
                                       
Issuance of common stock for services
    3,000             2             2  
 
                                       
Issuance of stock purchase warrants in Connection with the issuance of debt
                47             47  
 
                                       
Issuance of common stock for Purchase of Downhole Injector Systems
    568,466       6       2,171             2,177  
 
                                       
Accrual of preferred dividends
                (124 )           (124 )
 
                                       
Net Income
                      888       888  
 
                             
 
                                       
Balances, December 31, 2004
    13,611,525     $ 136     $ 40,331     $ (5,358 )   $ 35,109  
 
                             

The accompanying Notes are an integral part of the Consolidated Financial Statements.

F-7


Table of Contents

ALLIS-CHALMERS ENERGY INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)
                         
    YEARS ENDED DECEMBER 31,  
    2004     2003     2002  
            (Restated)          
CASH FLOWS FROM OPERATING ACTIVITIES:
                       
Net income / (loss)
  $ 888     $ 2,927     $ (3,969 )
Adjustments to reconcile net income/(loss) to net cash provided by operating activities:
                       
Depreciation expense
    2,702       2,052       1,837  
Amortization expense
    876       884       744  
Issuance of stock options for services
    14              
Amortization of discount on debt
    350       516       475  
(Gain) on change in PBO liability
            (125 )      
(Gain) on settlement of lawsuit
            (1,034 )      
(Gain) on sale of interest in AirComp
            (2,433 )      
Minority interest in income of subsidiaries
    321       343       189  
Loss on sale of property
            82       119  
Changes in working capital:
                       
Decrease (increase) in accounts receivable
    (2,292 )     (4,414 )     (713 )
Decrease (increase) in due from related party
    (7 )           61  
Decrease (increase) in other current assets
    (612 )     (1,260 )     1,644  
Decrease (increase) in other assets
    (19 )     1       902  
Decrease (increase) in lease deposit
            525       176  
(Decrease) increase in accounts payable
    1,140       2,251       1,316  
(Decrease) increase in accrued interest
    299       (126 )     651  
(Decrease) increase in accrued expenses
    (276 )     397       (339 )
(Decrease) increase in other long-term liabilities
    (141 )           (123 )
(Decrease) increase in accrued employee benefits and payroll taxes
    19       1,293       (788 )
 
                 
NET CASH PROVIDED BY OPERATING ACTIVITIES
    3,262       1,879       2,182  
 
                       
Cash flows from investing activities:
                       
Acquisition of Jens’, net of cash acquired
                  (8,120 )
Acquisition of Strata, net of cash acquired
                    (179 )
Acquisition of Safco
    (947 )            
Acquisition of Diamond Air, net of cash acquired
    (2,530 )            
Acquisition of Downhole Services, net of cash acquired
    (982 )            
Purchase of equipment
    (4,603 )     (5,354 )     (518 )
Proceeds from sale of equipment
            843       367  
 
                 
NET CASH USED IN INVESTING ACTIVITIES
    (9,062 )     (4,511 )     (8,450 )
 
                       
Cash flows from financing activities:
                       
Proceeds from issuance of long-term debt
    8,169       14,127       9,683  
Payments on long-term debt
    (13,505 )     (10,826 )     (4,079 )
Payments on related party debt
          (246 )      
Proceeds from issuance of common stock
    16,883              
Borrowings on lines of credit
    689       1,138       1,246  
Debt issuance costs
    (391 )     (408 )     (588 )
 
                 
NET CASH PROVIDED BY FINANCING ACTIVITIES
    11,845       3,785       6,262  
 
                 
 
                       
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
    6,045       1,153       (6 )
Cash and cash equivalents:
                       
Beginning of year
    1,299       146       152  
 
                 
END OF YEAR
  $ 7,344     $ 1,299     $ 146  
 
                 
 
                       
SUPPLEMENTAL INFORMATION:
                       
Interest paid
  $ 2,159     $ 2,341     $ 1,082  
 
                 
Foreign taxes paid
  $ 514     $ 370     $ 270  
 
                 

The accompanying Notes are an integral part of the Consolidated Financial Statements.

F-8


Table of Contents

ALLIS-CHALMERS ENERGY INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

FOR THE YEARS ENDED DECEMBER 31, 2004, 2003, AND 2002

NOTE 1 — NATURE OF BUSINESS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

ORGANIZATION OF BUSINESS`

Allis-Chalmers Energy Inc. (“Allis-Chalmers” or the “Company”) was incorporated in Delaware in 1913. OilQuip Rentals, Inc., an oil and gas rental company (“OilQuip”), was incorporated on February 4, 2000 to find and acquire acquisition targets to operate as subsidiaries.

On February 6, 2001, OilQuip, through its subsidiary, Mountain Compressed Air Inc. (“Mountain Air”), a Texas corporation, acquired certain assets of Mountain Air Drilling Service Co., Inc. (“MADSCO”), whose business consists of providing equipment and trained personnel in the Four Corners area of the southwestern United States. Mountain Air primarily provides compressed air equipment and related products and services and trained operators to companies in the business of drilling for natural gas. On May 9, 2001, OilQuip merged into a subsidiary of Allis-Chalmers Energy Inc. (“Allis-Chalmers” or the “Company”). In the merger, all of OilQuip’s outstanding common stock was converted into 2.0 million shares of Allis-Chalmers’ common stock. For legal purposes, Allis-Chalmers acquired OilQuip, the parent company of Mountain Air. However, for accounting purposes, OilQuip was treated as the acquiring company in a reverse acquisition of Allis-Chalmers.

On February 6, 2002, the Company acquired 81% of the outstanding stock of Jens’ Oilfield Service, Inc. (“Jens’”), which supplies highly specialized equipment and operations to install casing and production tubing required to drill and complete oil and gas wells. On February 2, 2002, the Company also purchased substantially all of the outstanding common stock and preferred stock of Strata Directional Technology, Inc. (“Strata”), which provides high-end directional and horizontal drilling services for specific targeted reservoirs that cannot be reached vertically.

In July 2003, through its subsidiary Mountain Air, the Company entered into a limited liability company operating agreement with a division of M-I L.L.C. (“M-I”), a joint venture between Smith International and Schlumberger N.V. (Schlumberger Limited), to form a Texas limited liability company named AirComp LLC (“AirComp”). The assets contributed by Mountain Air were recorded at Mountain Air’s historical cost of $6.3 million, and the assets contributed by M-I were recorded at fair market value of $10.3 million. The Company owns 55% and M-I owns 45% of AirComp. As a result of the Company’s controlling interest and operating control, the Company consolidated AirComp in its financial statements. AirComp is in the compressed air drilling services segment.

On September 23, 2004, the Company acquired 100% of the outstanding stock of Safco Oil Field Products, Inc. (“Safco”) for $1.0 million. Safco leases spiral drill pipe and provides related oilfield services to the oil drilling industry.

On September 30, 2004, the Company acquired the remaining 19% of Jens’ in exchange for 1.3 million shares of its common stock. The total value of the consideration paid to the seller, Jens Mortensen, was $6.4 million which was equal to the number of shares of common stock issued to Mr. Mortensen multiplied by the last sale price ($4.95) of the common stock as reported on the American Stock Exchange on the date of issuance.

On November 10, 2004, AirComp acquired substantially all the assets of Diamond Air Drilling Services, Inc. and Marquis Bit Co., L.L.C. collectively (“Diamond Air”) for $4.6 million in cash and the assumption of approximately $450,000 of accrued liabilities. The Company contributed $2.5 million and M-I L.L.C. contributed $2.1 million to AirComp LLC in order to fund the purchase. Diamond Air provides air drilling technology and products to the oil and gas industry in West Texas, New Mexico and Oklahoma. Diamond Air is a leading provider of air hammers and hammer bit products.

On December 10, 2004, the Company acquired Downhole Injection Services, LLC (“Downhole”) for approximately $1.1 million in cash, 568,466 shares of common stock and payment or assumption of $950,000 of debt. Downhole is headquartered in Midland, Texas, and provides chemical treatments to wells by inserting small diameter, stainless steel coiled tubing into producing oil and gas wells.

F-9


Table of Contents

ALLIS-CHALMERS ENERGY INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

VULNERABILITIES AND CONCENTRATIONS

The Company provides oilfield services in several regions, including the states of California, Texas, Utah, Louisiana and New Mexico, the Gulf of Mexico and southern portions of Mexico. The nature of the Company’s operations and the many regions in which it operates subject it to changing economic, regulatory and political conditions. The Company is vulnerable to near-term and long-term changes in the demand for and prices of oil and natural gas and the related demand for oilfield service operations.

USE OF ESTIMATES

The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and 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 reporting period. Future events and their effects cannot be perceived with certainty. Accordingly, the Company’s accounting estimates require the exercise of judgment. While management believes that the estimates and assumptions used in the preparation of the consolidated financial statements are appropriate, actual results could differ from those estimates. Estimates are used for, but are not limited to, determining the following: allowance for doubtful accounts, recoverability of long-lived assets and intangibles, useful lives used in depreciation and amortization, income taxes and valuation allowances. The accounting estimates used in the preparation of the consolidated financial statements may change as new events occur, as more experience is acquired, as additional information is obtained and as the Company’s operating environment changes.

PRINCIPLES OF CONSOLIDATION

The consolidated financial statements include the accounts of Allis-Chalmers and its subsidiaries. The Company’s subsidiaries at December 31, 2004 are Mountain Air, AirComp (55% owned), Jens’, Strata, Safco and Downhole. All significant inter-company transactions have been eliminated.

REVENUE RECOGNITION

The Company provides rental equipment and drilling services to its customers at per day and per job contractual rates and recognizes the drilling related revenue as the work progresses and when collectibility is reasonably assured. The Securities and Exchange Commission’s (SEC) Staff Accounting Bulletin (SAB) No. 104, REVENUE RECOGNITION IN FINANCIAL STATEMENTS (“SAB No. 104”), provides guidance on the SEC staff’s views on the application of generally accepted accounting principles to selected revenue recognition issues. The Company’s revenue recognition policy is in accordance with generally accepted accounting principles and SAB No. 104.

ALLOWANCE FOR DOUBTFUL ACCOUNTS

Accounts receivable are customer obligations due under normal trade terms. The Company sells its services to oil and natural gas drilling companies. The Company performs continuing credit evaluations of its customers’ financial condition and although the Company generally does not require collateral, letters of credit may be required from customers in certain circumstances.

The Company records an allowance for doubtful accounts based on specifically identified amounts that are uncollectible. The Company has a limited number of customers with individually large amounts due at any given date. Any unanticipated change in any one of these customer’s credit worthiness or other matters affecting the collectibility of amounts due from such customers could have a material effect on the results of operations in the period in which such changes or events occur. After all attempts to collect a receivable have failed, the receivable is written off against the allowance. As of December 31, 2004 and 2003, the Company had recorded an allowance for doubtful accounts of $265,000 and $168,000 respectively. Bad debt expense was $104,000, $136,000 and $32,000 for the years ended December 31, 2004, 2003 and 2002, respectively.

CASH EQUIVALENTS

The Company considers all highly liquid investments with an original maturity of three months or less at the time of purchase to be cash equivalents.

F-10


Table of Contents

ALLIS-CHALMERS ENERGY INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

INVENTORIES

Inventories are stated at the lower of cost or market. Cost is determined using the first-in, first-out (“FIFO”) method or the average cost method, which approximates FIFO, and includes the cost of materials, labor and manufacturing overhead.

PROPERTY AND EQUIPMENT

Property and equipment is recorded at cost less accumulated depreciation.

Maintenance and repairs are charged to operations when incurred. Maintenance and repairs expense was $575,803, $568,996, and $ 631,939 for the years ended December 31, 2004, 2003 and 2002, respectively. Refurbishments and renewals are capitalized when the value of the equipment is enhanced for an extended period. When property and equipment are sold or otherwise disposed of, the asset account and related accumulated depreciation account are relieved, and any gain or loss is included in operations.

The cost of property and equipment currently in service is depreciated over the estimated useful lives of the related assets, which range from three to twenty years. Depreciation is computed on the straight-line method for financial reporting purposes. Depreciation expense charged to operations was $2.7 million for the year ended December 31, 2004, $2.1 million for the year ended December 31, 2003, and $1.8 million for the year ended December 31, 2002.

GOODWILL, INTANGIBLE ASSETS AND AMORTIZATION

On January 1, 2002, the Company adopted Statement of Financial Accounting Standards (“SFAS”) No. 142, GOODWILL AND OTHER INTANGIBLE ASSETS. Goodwill, including goodwill associated with equity method investments, and other intangible assets with infinite lives are not amortized, but tested for impairment annually or more frequently if circumstances indicate that impairment may exist. Intangible assets with finite useful lives are amortized either on a straight-line basis over the asset’s estimated useful life or on a basis that reflects the pattern in which the economic benefits of the intangible assets are realized.

The Company performs impairment tests on the carrying value of its goodwill on an annual basis as of December 31st for the Mountain Air and Strata operating subsidiaries, respectively. As of December 31, 2004 and 2003, no evidence of impairment exists.

AIRCOMP AND SALE OF INTEREST IN VENTURE

The Company has adopted SEC Staff Accounting Bulletin (SAB) No.51, Accounting for Sales of Stock by a Subsidiary, to account for its investment in AirComp. AirComp has been accounted for and consolidated as a subsidiary under SFAS No. 141, BUSINESS COMBINATIONS. Pursuant to SAB No. 51, the Company has recorded its own contribution of assets and liabilities at its historical cost basis. Since liabilities exceeded assets, the Company’s basis in AirComp was a negative amount. The Company has accounted for the assets contributed by M-I at a fair market value as determined by an outside appraiser. The Company issued M-I a 45% interest in AirComp in exchange for the assets contributed to AirComp. As a result of the formation of the venture and its retention of 55% interest in the venture, the Company realized an immediate gain to the extent of its negative basis and its 55% interest in the combined assets and liabilities of the venture. In accordance with SAB No. 51, the Company has recorded its negative basis investment in AirComp as an addition to equity and its share of the combined assets and liabilities realized from M-I assets as non-operating income.

IMPAIRMENT OF LONG-LIVED ASSETS

Long-lived assets, which include property, plant and equipment and other intangible assets, and certain other assets are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount may not be recoverable. An impairment loss is recorded in the period in which it is determined that the carrying amount is not recoverable. The determination of recoverability is made based upon the estimated undiscounted future net cash flows, excluding interest expense. The impairment loss is determined by comparing the fair value, as determined by a discounted cash flow analysis, with the carrying value of the related assets.

F-11


Table of Contents

ALLIS-CHALMERS ENERGY INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

FINANCIAL INSTRUMENTS

Financial instruments consist of cash and cash equivalents, accounts receivable and payable, and debt. The carrying values of cash and cash equivalents and accounts receivable and payable approximate fair value due to their sort-term nature. The Company believes the fair values and the carrying value of the Company’s debt would not be materially different due to the instruments’ interest rates approximating market rates for similar borrowings at December 31, 2004 and 2003.

CONCENTRATION OF CREDIT AND CUSTOMER RISK

Financial instruments that potentially subject the Company to concentrations of credit risk consist principally of cash and cash equivalents and trade accounts receivable. The Company transacts its business with several financial institutions. However, the amount on deposit in two financial institutions exceeded the $100,000 federally insured limit at December 31, 2004 by a total of $7.1 million. Management believes that the financial institutions are financially sound and the risk of loss is minimal.

The Company sells its services to major and independent domestic and international oil and gas companies. The Company performs ongoing credit valuations of its customers and provides allowances for probable credit losses where appropriate.

For the year ended December 31, 2004, Matyep in Mexico represented 10.8%, and Burlington Resources represented 10.1% of our consolidated revenues, respectively. For the year ended December 31, 2003, Matyep, Burlington Resources, Inc., and El Paso Energy Corporation represented 10.2%, 11.1% and 14.1%, respectively, of our consolidated revenues. Revenues from Matyep represented 98.0% and 100% of our international revenues in 2004 and 2003.

DEBT ISSUANCE COSTS

The costs related to the issuance of debt are capitalized and amortized to interest expense using the straight-line method over the maturity periods of the related debt.

INCOME TAXES

The Company has adopted the provisions of SFAS No. 109, ACCOUNTING FOR INCOME TAXES (“SFAS NO. 109”). SFAS NO. 109 requires recognition of deferred tax liabilities and assets for the expected future tax consequences of events that have been included in the financial statements or income tax returns. Under this method, the deferred tax assets and liabilities are determined based on the difference between the financial statement and tax basis of assets and liabilities using enacted tax rates in effect for the year in which the differences are expected to reverse.

PERSONNEL RESTRUCTURING COSTS

The Company has recorded and classified separately from recurring selling, general and administrative costs approximately $495,000 incurred to terminate and relocate several members of management in September 2002.

F-12


Table of Contents

ALLIS-CHALMERS ENERGY INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

STOCK-BASED COMPENSATION

The Company accounts for its stock-based compensation using Accounting Principle Board Opinion No. 25 (“APB No. 25”). Under APB 25, compensation expense is recognized for stock options with an exercise price that is less than the market price on the grant date of the option. For stock options with exercise prices at or above the market value of the stock on the grant date, the Company adopted the disclosure-only provisions of SFAS No. 123, ACCOUNTING FOR STOCK-BASED COMPENSATION (“SFAS 123”). The Company also adopted the disclosure-only provisions of SFAS No. 123 for the stock options granted to the employees and directors of the Company. Accordingly, no compensation cost has been recognized under APB No. 25. Had compensation expense for the options granted been recorded based on the fair value at the grant date for the options, consistent with the provisions of SFAS 123, the Company’s net income/(loss) and net income/(loss) per share for the years ended December 31, 2004, 2003, and 2002 would have been decreased to the pro forma amounts indicated below.

                         
    FOR THE YEAR ENDED DECEMBER 31,  
    (in thousands, except per share)  
    2004     2003     2002  
            (Restated)          
Net income/ (loss): As reported
  $ 764     $ 2,271     $ (4,290 )
 
                       
Less total stock based employee compensation expense determined under fair value based method for all awards net of tax related effects
    (1,072 )     (2,314 )      
 
                 
 
                       
Pro-forma net income (loss) to common stockholders’
  $ (308 )   $ (43 )   $ (4,290 )
 
                       
Net income/ (loss) per share:
                       
Basic            As reported
  $ 0.10     $ 0.58     $ (1.14 )
                 Pro forma
    (0.04 )     (0.01 )     (1.14 )
 
                 
 
Diluted         As reported
  $ 0.07     $ 0.39     $ (1.14 )
            Pro forma
    (0.03 )     (0.01 )     (1.14 )
 
                 

Options were granted in 2004 and 2003. See Note 12 for further disclosures regarding stock options. The following assumptions were applied in determining the pro forma compensation costs:

                         
    FOR THE YEAR ENDED DECEMBER 31,  
    2004     2003     2002  
Expected dividend yield
                 
Expected price volatility
    89.76 %     265.08 %      
Risk-free interest rate
    7.0 %     6.25 %      
Expected life of options
  7 years   7 years      
Weighted average fair value of options granted at market value
  $ 3.19     $ 2.78     $  

SEGMENTS OF AN ENTERPRISE AND RELATED INFORMATION

The Company discloses the results of its segments in accordance with SFAS No. 131, DISCLOSURES ABOUT SEGMENTS OF AN ENTERPRISE AND RELATED INFORMATION (“SFAS No. 131”). The Company designates the internal organization that is used by management for allocating resources and assessing performance as the source of the Company’s reportable segments. SFAS No. 131 also requires disclosures about products and services, geographic areas and major customers. At December 31, 2003 the Company operated in three segments organized by service line: casing and tubing services, directional drilling services and compressed air drilling services. The Company acquired Safco in September 2004 and Downhole in December 2004. These companies are engaged in rental tools (Safco) and production services (Downhole). The operations from these two companies have been aggregated into the Other Services segment as of December 31, 2004. Please see Note 18 for further disclosure of segment information in accordance with SFAS No. 131.

F-13


Table of Contents

ALLIS-CHALMERS ENERGY INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

PENSION AND OTHER POST RETIREMENT BENEFITS

SFAS No. 132, EMPLOYER’S DISCLOSURES ABOUT PENSION AND OTHER POST RETIREMENT BENEFITS (“SFAS No. 132”), requires certain disclosures about employers’ pension and other post retirement benefit plans and specifies the accounting and measurement or recognition of those plans. SFAS No. 132 requires disclosure of information on changes in the benefit obligations and fair values of the plan assets that facilitates financial analysis. Please see Note 3 for further disclosure in accordance with SFAS No. 132.

INCOME (LOSS) PER COMMON SHARE

The Company computes income (loss) per common share in accordance with the provisions of SFAS No. 128, EARNINGS PER SHARE (“SFAS No. 128”). SFAS No. 128 requires companies with complex capital structures to present basic and diluted earnings per share. Basic earnings per share is computed on the basis of the weighted average number of shares of common stock outstanding during the period. For periods through April 12, 2004, preferred dividends (see Note 10) are deducted from net income (loss) and have been considered in the calculation of income available to common stockholders in computing basic earnings per share. Diluted earnings per share is similar to basic earnings per share, but presents the dilutive effect on a per share basis of potential common shares (e.g., convertible preferred stock, stock options, etc.) as if they had been converted. Potential dilutive common shares that have an anti-dilutive effect (e.g., those that increase income per share or decrease loss per share) are excluded from diluted earnings per share. As a result of the Company’s net loss for the year ended December 31, 2002, common stock equivalents have been excluded because their effect would be anti-dilutive.

The components of basic and diluted earnings per share are as follows:

                 
    2004     2003  
    (In thousands, except  
Year Ended December 31,   earnings per share)  
Numerator:
               
Net income available for common stockholders
  $ 764     $ 2,271  
 
               
Plus income impact of assumed conversions:
               
Preferred stock dividends/interest
    124       656  
 
           
Net income (loss) applicable to common stockholders Plus assumed conversions
  $ 888     $ 2,927  
 
               
Denominator:
               
Denominator for basic earnings per share — weighted average shares outstanding
    7,930       3,927  
Effect of potentially dilutive common shares:
               
Convertible preferred stock and employee and director stock options
    4,029       1,834  
 
           
Denominator for diluted earnings per share — weighted average shares outstanding and assumed conversions
    11,959       5,761  
 
               
Basic earnings (loss) per share
  $ 0.10     $ 0.58  
 
           
Diluted earning (loss) per share
  $ 0.07     $ 0.39  
 
           

RECLASSIFICATION

Certain prior period balances have been reclassified to conform to current year presentation.

NEW ACCOUNTING PRONOUNCEMENTS

In November 2004, the FASB issued SFAS No. 151, INVENTORY COSTS — an Amendment of ARB No. 43, Chapter 4, which amends the guidance in ARB No. 43 to clarify the accounting for abnormal amounts of idle facility expense, freight, handling costs and wasted material. SFAS No. 151 requires that these items be recognized as current period charges. In addition, SFAS No. 151 requires the allocation of fixed production overheads to inventory based on the normal capacity of the production facilities. SFAS No. 151 is effective for inventory costs incurred during fiscal years beginning after June 15, 2005. We are currently evaluating the provisions of SFAS No. 151 and will adopt SFAS No. 151 on January 1, 2006.

F-14


Table of Contents

ALLIS-CHALMERS ENERGY INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

In December 2004, the FASB issued SFAS No. 123R, SHARE-BASED PAYMENT (SFAS 123R). SFAS 123R revises SFAS No. 123, ACCOUNTING FOR STOCK-BASED COMPENSATION, and focuses on accounting for share-based payments for services by employer to employee. The statement requires companies to expense the fair value of employee stock options and other equity-based compensation at the grant date. The statement does not require a certain type of valuation model and either a binomial or Black-Scholes model may be used. The provisions of SFAS 123R are effective for financial statements for Annual or interim periods beginning after June 15, 2005. We are currently evaluating the method of adoption and the impact on our operating results. Our future cash flows will not be impacted by the adoption of this standard.

In December 2004, the FASB issued FASB Staff Position No. 109-1 (“FSP 109-1”), Application of FASB Statement No. 109, “ACCOUNTING FOR INCOME TAXES” (“SFAS No. 109”) to the Tax Deduction on Qualified Production Activities Provided by the American Jobs Creation Act of 2004, which provides guidance on the recently enacted American Jobs Creation Act of 2004 (the “Act”). The Act provides a tax deduction for income from qualified domestic production activities. FSP 109-1 provides for the treatment of the deduction as a special deduction as described in SFAS No. 109. As such, the deduction will have no effect on existing deferred tax assets and liabilities. The impact of the deduction is to be reported in the period in which the deduction is claimed on our U.S. tax return. We do not expect that this deduction will have a material impact on our effective tax rate in future years. FSP 109-1 is effective prospectively as of January 1, 2005.

NOTE 2 — RESTATEMENT

In connection with the formation of AirComp in 2003, the Company and M-I contributed assets in exchange for a 55% interest and 45% interest, respectively, in AirComp. The Company originally accounted for the formation of AirComp as a joint venture, but in February 2005, determined that the transaction should have been accounted for using purchase accounting pursuant to SFAS No. 141, BUSINESS COMBINATIONS and accounting for the sale of an interest in a subsidiary in accordance with SAB No. 51. Consequently, the Company has restated its financial statements for the year ended December 31, 2003 and for the three quarters ended September 30, 2004, to reflect the following adjustments:

INCREASE IN BOOK VALUE OF FIXED ASSETS. Under joint venture accounting, the Company originally recorded the value of the assets contributed by M-I to AirComp at M-I’s historical cost of $6.9 million. Under purchase accounting, the Company increased the recorded value of the assets contributed by M-I by approximately $3.3 million to $10.3 million to reflect their fair market value as determined by a third party appraisal. In addition, under joint venture accounting, the Company established negative goodwill which reduced fixed assets in the amount of $1,550,000. Under purchase accounting, the Company increased fixed assets by $1.6 million to reverse the negative goodwill previously recorded. Therefore, fixed assets have been increased by a total of $4.9 million.

INCREASE IN MINORITY INTEREST AND PAID IN CAPITAL. Under purchase accounting, minority interest and capital in excess of par were increased by $1.5 million and $955,000, respectively.

RECOGNITION OF NON-OPERATING GAIN. Under joint venture accounting, no gain or loss was recognized in connection with the formation of AirComp. Under purchase accounting, we recorded a $2.4 million non-operating gain in the third quarter of 2003.

REDUCTION IN OPERATING INCOME. As a result of the increase in fixed assets, during the year ended December 31, 2003, depreciation expense increased by $98,000 and minority interest expense decreased by $44,000, resulting in reduction in net income attributable to common stockholders of $54,000. However, as a result of recording the above non-operating gain and recording the reduction in operating income, net income attributed to common stockholders increased by $2.4 million.

A restated consolidated balance sheet at December 31, 2003, a restated consolidated of operations and a restated consolidated statement of cash flows for the year ended December 31, 2003, reflecting the above adjustments, is presented below. The amounts are in thousands, except for share amounts:

F-15


Table of Contents

ALLIS-CHALMERS ENERGY INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                         
    At December 31, 2003  
    As     Restatement     As  
    Reported     Adjustments     Restated  
ASSETS
                       
 
                       
Cash and cash equivalents
  $ 1,299             $ 1,299  
Trade receivables, net of allowance for doubtful accounts
    8,823               8,823  
Lease Receivable, current
    180               180  
Prepaid expenses and other
    887               887  
 
                   
Total current assets
    11,189               11,189  
 
                       
Property and equipment, net of accumulated depreciation
    26,339       4,789       31,128  
Goodwill
    7,661               7,661  
Other intangible assets, net of accumulated amortization
    2,290               2,290  
Debt issuance costs, net of accumulated amortization
    567               567  
Lease receivable, less current portion
    787               787  
Other Assets
    40               40  
 
                 
Total Assets
  $ 48,873     $ 4,789     $ 53,662  
 
                 
 
                       
LIABILITIES AND STOCKHOLDERS’ EQUITY
                       
 
                       
Current maturities of long-term debt
  $ 3,992             $ 3,992  
Trade accounts payable
    3,133               3,133  
 
                       
Accrued salaries, benefits and payroll taxes
    591               591  
Accrued interest
    152               152  
Accrued expenses
    1,761               1,761  
Accounts payable, related parties
    787               787  
 
                   
Total current liabilities
    10,416               10,416  
 
                       
Accrued postretirement benefit obligations
    545               545  
Long-term debt, net of current maturities
    28,241               28,241  
Other long-term liabilities
    270               270  
Redeemable warrants
    1,500               1,500  
Redeemable convertible preferred stock including accrued dividends
    4,171               4,171  
 
                   
Total liabilities
    45,143               45,143  
 
                       
Commitments and Contingencies
                       
 
                       
Minority interests
    2,523       1,455       3,978  
 
                       
COMMON STOCKHOLDERS’ EQUITY
                       
Common stock
    39               39  
Capital in excess of par value
    9,793       955       10,748  
Accumulated (deficit)
    (8,625 )     2,379       (6,246 )
 
                 
 
                       
Total stockholders’ equity
    1,207       3,334       4,541  
 
                 
 
                       
Total liabilities and stockholders’ equity
  $ 48,873     $ 4,789     $ 53,662  
 
                 

F-16


Table of Contents

ALLIS-CHALMERS ENERGY INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                         
    Year Ended December 31, 2003  
    As     Restatement     As  
    Reported     Adjustments     Restated  
Revenues
  $ 32,724             $ 32,724  
Cost of revenues
    23,931       98       24,029  
 
                 
 
                       
Gross margin
    8,793       (98 )     8,695  
 
                       
General and administrative expense
    6,169               6,169  
 
                 
 
                       
Income/ (loss) from operations
    2,624       (98 )     2,526  
 
                       
Other income (expense):
                       
Interest income
    3             3  
Interest expense
    (2,467 )           (2,467 )
Minority interests in income of subsidiaries
    (387 )     44       (343 )
Settlement on lawsuit
    1,034             1,034  
Gain on sale of stock in a subsidiary
          2,433       2,433  
Other
    111             111  
 
                 
 
                       
Total other income (expense)
    (1,706 )     2,477       771  
 
                 
 
                       
Net income/ (loss) before income taxes
    918       2,379       3,297  
 
                       
Provision for foreign income tax
    (370 )           (370 )
 
                 
 
                       
Net income/ (loss)
    548       2,379       2,927  
 
                       
Preferred stock dividend
    (656 )           (656 )
 
                 
 
                       
Net income attributed to common stockholders
  $ (108 )   $ 2,379     $ 2,271  
 
                 
 
                       
Income/ (loss) per common share - basic
  $ (0.03 )           $ 0.58  
 
                   
 
                       
Income/ (loss) per common share - diluted
  $ (0.03 )           $ 0.39  
 
                   
 
                       
Weighted average number of common shares outstanding:
                       
Basic
    3,927               3,927  
 
                   
Diluted
    3,927               5,761  
 
                   

F-17


Table of Contents

ALLIS-CHALMERS ENERGY INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                         
    Year Ended December 31, 2003  
    As     Restatement     As  
    Reported     Adjustment     Restated  
Cash flows from operating activities:
                       
Net income/ (loss)
  $ 548     $ 2,379     $ 2,927  
Adjustments to reconcile net income/ (loss) to net cash provided by operating activities:
                       
Depreciation expense
    1,954       98       2,052  
Amortization expense
    884             884  
Issuance of stock options for services
                 
Amortization of discount on debt
    516             516  
(Gain) / loss on change PBO liability
    (125 )           (125 )
(Gain) / loss on settlement of lawsuit
    (1,034 )           (1,034 )
(Gain) / loss on sale of interest in AirComp
          (2,433 )     (2,433 )
Minority interest in income of subsidiaries
    387       (44 )     343  
Loss on sale of property
    82             82  
Changes in working capital:
                       
Decrease (increase) in accounts receivable
    (4,414 )           (4,414 )
Decrease (increase) in due from related party
                 
Decrease (increase) in other current assets
    (1,260 )           (1,260 )
Decrease (increase) in other assets
    1             1  
Decrease (increase) in lease deposit
    525             525  
Increase (decrease) in accounts payable
    2,251             2,251  
Increase (decrease) in accrued interest
    (126 )           (126 )
Increase (decrease) in accrued expenses
    397             397  
Increase (decrease) in other long-term liabilities
                 
Increase (decrease) in accrued employee benefits and payroll taxes
    1,293             1,293  
 
                 
 
                       
Net cash provided by operating activities
    1,879             1,879  
 
                       
Cash flows from investing activities:
                       
Recapitalization, net of cash received
                   
Business acquisition costs
                   
Acquisition of MADSCO assets, net of cash acquired
                   
Acquisition of Jens’, net of cash acquired
                   
Acquisition of Strata, net of cash acquired
                   
Purchase of equipment
    (5,354 )             (5,354 )
Proceeds from sale-leaseback of equipment, net of lease deposit
                   
Proceeds from sale of equipment
    843               843  
 
                   
 
                       
Net cash (used) by investing activities
    (4,511 )             (4,511 )
 
                       
Cash flows from financing activities:
                       
Proceeds from issuance of long-term debt
    14,127               14,127  
Payments on long-term debt
    (10,826 )             (10,826 )
Payments on related party debt
    (246 )             (246 )
Proceeds from issuance of common stock, net
                   
Borrowing on lines of credit
    30,537               30,537  
Payments on lines of credit
    (29,399 )             (29,399 )
Debt issuance costs
    (408 )             (408 )
 
                   
 
                       
Net cash provided (used) by financing activities
    3,785               3,785  
 
                   
 
                       
Net increase (decrease) in cash and cash equivalents
    1,153               1,153  
 
                       
Cash and cash equivalents:
                       
 
                       
Beginning of the year
    146               146  
 
                   
 
                       
End of the year
  $ 1,299             $ 1,299  
 
                   
 
                       
Supplemental information:
                       
 
                       
Interest paid
  $ 2,341             $ 2,341  
 
                   

F-18


Table of Contents

ALLIS-CHALMERS ENERGY INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

In addition, the 2004 financial statements have been restated from the previously filed interim financial statements included in Form 10-Q for the first, second and third quarters of 2004. The effect of the restatement on the individual Quarterly financial statements is as follows:

                         
    Three Months     Three Months     Three Months  
    Ended     Ended     Ended  
    March 31, 2004     June 30, 2004     September 30, 2004  
Net income (loss) attributed to common stockholders
                       
Previously reported
  $ 501     $ 434     $ 576  
Adjustment - depreciation expense
    (139 )     (79 )     (79 )
Adjustment - minority interest expense
    22       22       22  
Restated
    384       377       519  
 
                       
Net income (loss) per share, basic and diluted
                       
Previously reported
  $ 0.03     $ 0.07     $ 0.05  
Total adjustments
    0.01       0.01       0.01  
Restated
    0.02       0.06       0.04  

In addition, the accompanying 2003 financial statements have been restated from the previously filed interim financial statements included in Form 10-Q for the first, second and third quarters of 2003. An adjustment was recorded in the fourth quarter of 2003 to reflect a change in estimate of the recoverability of foreign taxes paid in 2002 and 2003. The effect of the significant fourth quarter adjustment on the individual quarterly financial statements is as follows:

                         
    Three Months     Three Months     Three Months  
    Ended     Ended     Ended  
    March 31, 2003     June 30, 2003     September 30, 2003  
Net income (loss) attributed to common stockholders
                       
Previously reported
  $ (183 )   $ (330 )   $ 1,136  
Adjustment - gain on sale of stock in a subsidiary
                2,433  
Adjustment - depreciation expense
                (49 )
Adjustment - minority interest expense
                22  
Adjustment - foreign tax expense
    (158 )     (92 )     (93 )
Restated
    (341 )     (422 )     3,449  
 
                       
Net income (loss) per share, basic and diluted
                       
Previously reported
  $ (0.05 )   $ (0.10 )   $ 0.29  
Total adjustments
    (0.04 )     (0.00 )     0.58  
Restated
    (0.09 )     (0.10 )     0.87  

Certain amounts in the accompanying statement of operations for the year ended December 31, 2002 have been reclassified to conform to the restatement including the reclassification of the foreign income taxes from cost of goods sold to foreign tax expense.

F-19


Table of Contents

ALLIS-CHALMERS ENERGY INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 3 - PENSION AND POST RETIREMENT BENEFIT OBLIGATIONS

PENSION PLAN

In 1994, the Company’s independent pension actuaries changed the assumptions for mortality and administrative expenses used to determine the liabilities of the Allis-Chalmers Consolidated Pension Plan (the “Consolidated Plan”), and as a result the Consolidated Plan was under funded on a present value basis. The Company was unable to fund its obligations and in September 1997 obtained from the Pension Benefit Guaranty Corporation (“PBGC”) a “distress” termination of the Consolidated Plan under section 4041(c) of the Employee Retirement Income Security Act of 1974, as amended (“ERISA”). The PBGC agreed to a plan termination date of April 14, 1997. The PBGC became trustee of the terminated Consolidated Plan on September 30, 1997. Upon termination of the Consolidated Plan, the Company and its subsidiaries incurred a liability to the PBGC that the PBGC estimated to be approximately $67.9 million (the “PBGC Liability”).

In September 1997, the Company and the PBGC entered into an agreement in principle for the settlement of the PBGC Liability, which required, among other things, satisfactory resolution of the Company’s tax obligations with respect to the Consolidated Plan under Section 4971 of the Internal Revenue Code of 1986, as amended (“Code”). In August 1998, the Company and the Internal Revenue Service (“IRS”) settled the Company’s tax liability under Code Section 4971 for $75,000.

In June 1999, the Company and the PBGC entered into an agreement for the settlement of the PBGC Liability (the “PBGC Agreement”). Pursuant to the terms of the PBGC Agreement, the Company issued 117,020 shares of its common stock to the PBGC, reducing the pension liability by the estimated fair market value of the shares to $66.9 million (the Company has a right of first refusal with respect to the sale of such shares). In connection with the PBGC Agreement, the Company and the PBGC entered into the following agreements: (i) a Registration Rights Agreement (the “Registration Rights Agreement”); and (ii) a Lock-Up Agreement by and among Allis-Chalmers, the PBGC, and others. In connection with the merger with OilQuip described below, the Lock-Up Agreement was terminated and the Registration Rights Agreement was amended to provide the PBGC the right to have its shares of common stock registered under the Securities Act of 1933 on Form S-3 during the 12 month period following the Merger (to the extent the Company is eligible to use Form S-3 which it currently is not) and thereafter to have its shares registered on Form S-1 or S-2.

In order to satisfy and discharge the PBGC Liability, the PBGC Agreement provided that the Company had to either: (i) receive, in a single transaction or in a series of related transactions, debt financing which made available to the Company at least $10 million of borrowings or (ii) consummate an acquisition, in a single transaction or in a series of related transactions, of assets and/or a business where the purchase price (including funded debt assumed) is at least $10.0 million (“Release Event”).

The merger with OilQuip (the “Merger”) on May 9, 2001 (as described in Note 1) constituted a Release Event, which satisfied and discharged the PBGC Liability. In connection with the Merger, the Company and the PBGC agreed that the PBGC should have the right to appoint one member of the Board of Directors of the Company for so long as it holds at least 23,404 shares of the common stock. In connection with the Merger, the Lock-Up Agreement was terminated in its entirety. As of December 31, 2003, the Company is no longer liable for any obligations of the Consolidated Plan.

MEDICAL AND LIFE

Pursuant to the Plan of Reorganization, the Company assumed the contractual obligation to Simplicity Manufacturing, Inc. (SMI) to reimburse SMI for 50% of the actual cost of medical and life insurance claims for a select group of retirees (SMI Retirees) of the prior Simplicity Manufacturing Division of Allis-Chalmers. The actuarial present value of the expected retiree benefit obligation is determined by an actuary and is the amount that results from applying actuarial assumptions to (1) historical claims-cost data, (2) estimates for the time value of money (through discounts for interest) and (3) the probability of payment (including decrements for death, disability, withdrawal, or retirement) between today and expected date of benefit payments. As of December 31, 2004, 2003 and 2002, the Company has recorded post-retirement benefit obligations of $687,000, $545,000 and $670,000, respectively, associated with this transaction.

F-20


Table of Contents

ALLIS-CHALMERS ENERGY INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

401(k) SAVINGS PLAN

On June 30, 2003 the Company adopted the 401(k) Profit Sharing Plan (the “Plan”). The Plan is a defined contribution savings plan designed to provide retirement income to eligible employees of the Company and its subsidiaries. The Plan is intended to be qualified under Section 401(k) of the Internal Revenue Code of 1986, as amended. It is funded by voluntary pre-tax contributions from eligible employees who may contribute a percentage of their eligible compensation, limited and subject to statutory limits. The Plan is also funded by discretionary matching employer contributions from the Company. Eligible employees cannot participate in the Plan until they have attained the age of 21 and completed six-months of service with the Company. Upon leaving the Company, each participant is 100% vested with respect to the participants’ contributions while the Company’s matching contributions are vested over a three-year period in accordance with the Plan document. Contributions are invested, as directed by the participant, in investment funds available under the Plan. Matching contributions of approximately $35,000 was paid in 2004 and approximately $10,000 was paid in 2003.

NOTE 4 — ACQUISITIONS

The Company completed two acquisitions and related financing on February 6, 2002. The Company purchased 81% of the outstanding stock of Jens’. Jens’ supplies highly specialized equipment and operations to install casing and production tubing required to drill and complete oil and gas wells. The Company also purchased substantially all the outstanding common stock and preferred stock of Strata. Strata provides high-end directional and horizontal drilling technology for specific targeted reservoirs that cannot be reached vertically.

The aggregate purchase price for Jens’ and Strata was (i) $10.3 million in cash, (ii) a $4.0 million note payable due in four years, (iii) $1.2 million in a non-compete agreement payable over five years, (iv) 1.6 million shares of common stock of the Company, (v) 3.5 million shares of a newly created Series A 10% Cumulative Convertible Preferred Stock of the Company (“Preferred Stock”) and (vi) an additional post-closing payment of approximately $983,000. In addition, in connection with the Strata acquisition, Energy Spectrum Partners LP was issued warrants to purchase 87,500 shares of Company common stock at an exercise price of $0.75 per share. The acquisitions were accounted for using the purchase method of accounting. Goodwill of $4.2 million and other identifiable intangible assets of $2.0 million were recorded with consolidation of the acquisitions.

In July 2003, through its subsidiary Mountain Air, the Company entered into a limited liability company operating agreement with a division of M-I L.L.C. (“M-I”), a joint venture between Smith International and Schlumberger N.V. (Schlumberger Limited), to form a Texas limited liability company named AirComp LLC (“AirComp”). The assets contributed by Mountain Air were recorded at Mountain Air’s historical cost of $6.3 million, and the assets contributed by M-I were recorded at a fair market value of $10.3 million. The Company owns 55% and M-I owns 45% of AirComp. As a result of the Company’s controlling interest and operating control, the Company consolidated AirComp in its financial statements. AirComp comprises the compressed air drilling services segment.

In September 2004, the Company acquired 100% of the outstanding stock of Safco Oil Field Products, Inc. for $1.0 million. Safco leases spiral drill pipe and provides related oilfield services to the oil drilling industry.

In September 2004, the Company acquired the remaining 19% of Jens’ in exchange for 1.3 million shares of its common stock. The total value of the consideration paid to the seller, Jens Mortensen, was $6.4 million which was equal to the number of shares of common stock issued to Mr. Mortensen (1.3 million) multiplied by the last sale price ($4.95) of the common stock as reported on the American Stock Exchange on the date of issuance. This amount was treated as a contribution to stockholders’ equity. On the balance sheet, the $1.9 million minority interest in Jens’ was eliminated. The balance of the contribution of $4.4 million was allocated as follows: In June 2004, the Company obtained an appraisal of the fixed assets at Jens’ which valued the fixed assets at $20.1 million. The book value of the fixed assets was $15.8 million and the fixed assets appraised value was $4.3 million over the book value. The Company increased the value of its fixed assets by 19% of the amount of the excess of the appraised value over the book value, or $.8 million. The remaining balance of $3.6 million was allocated to goodwill.

F-21


Table of Contents

ALLIS-CHALMERS ENERGY INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

In November 2004, AirComp acquired substantially all the assets of Diamond Air Drilling Services, Inc. and Marquis Bit Co., L.L.C., collectively Diamond Air, for $4.6 million in cash and the assumption of approximately $450,000 of accrued liabilities. The Company contributed $2.5 million and M-I L.L.C. contributed $2.1 million to AirComp LLC in order to fund the purchase. Diamond Air provides air drilling technology and products to the oil and gas industry in West Texas, New Mexico and Oklahoma. Diamond Air is a leading provider of air hammers and hammer bit products.

In December 2004, The Company acquired Downhole for approximately $1.1 million in cash, 568,466 shares of Common Stock and the assumption of approximately $950,000 of debt. Downhole is headquartered in Midland, Texas, and provides economical chemical treatments to wells by inserting small diameter, stainless steel coiled tubing into producing oil and gas wells.

The following unaudited pro forma consolidated summary financial information illustrates the effects of the acquisitions of Diamond Air and Downhole on the Company’s results of operations for the year ended December 31, 2004 and formation of AirComp on the Company’s results of operations for the year ended December 31, 2003 and the acquisitions of Jens’ and Strata on the Company’s results of operations for the year ended December 31, 2002, based on the historical statements of operations, as if the transactions had occurred as of the beginning of the periods presented.

                         
    Year Ended December 31,  
    (UNAUDITED)  
    (in thousands, except per share)  
    2004     2003     2002  
Revenues
  $ 58,103     $ 34,446     $ 19,142  
 
                       
Operating income (loss)
  $ 5,405     $ 3,008     $ (401 )
 
                       
Net income (loss)
  $ 1,367     $ 411     $ (4,431 )
 
                       
Net income (loss) per common share
                       
 
                       
Basic
  $ 0.17     $ 0.10     $ (1.18 )
Diluted
  $ 0.12     $ 0.07     $ (1.18 )

NOTE 5 — INVENTORIES

     Inventories are comprised of the following at December 31:

                 
    2004     2003  
Hammer bit inventory
               
Finished goods
  $ 857     $  
Work in process
    385        
Raw materials
    151        
 
           
 
               
Total hammer bit inventory
  $ 1,393     $  
 
               
Hammer inventory
    417        
 
               
Chemical inventory
    254        
 
               
Coil tubing and related inventory
    309        
 
           
 
               
Total inventory
  $ 2,373     $  
 
           

F-22


Table of Contents

ALLIS-CHALMERS ENERGY INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 6 — PROPERTY AND OTHER INTANGIBLES ASSETS

Property and equipment is comprised of the following at December 31:

                         
    Depreciation              
    Period     2004     2003  
                    (Restated)  
Land
    —             $ 27     $ 27  
Building and improvements
  15 - 20 years      740       729  
Machinery and equipment
  3 - 15 years      41,120       28,860  
Tools, furniture, fixtures and leasehold improvements
    3 - 7 years      1,043       4,098  
 
                   
 
                       
Total
          $ 42,930     $ 33,714  
 
                       
Less: accumulated depreciation
            (5,251 )     (2,586 )
 
                   
 
                       
Property and equipment, net
          $ 37,679     $ 31,128  
 
                   

Intangible assets are as follows at December 31:

                         
    Amortization              
    Period     2004     2003  
Intellectual Property
  20 years   $ 1,009     $ 1,009  
Non-compete agreements
  3-5 years      2,856       1,535  
Patent
  15 years     496        
Other intangible assets
  3- 10 years         2,732       1,000  
 
                   
 
                       
Total
          $ 7,093     $ 3,544  
 
                       
Less: accumulated amortization
            (2,036 )     (1,254 )
 
                   
 
                       
Intangibles assets, net
          $ 5,057     $ 2,290  
 
                   
                                                 
    2004     2003  
    Gross     Accumulated     Current year     Gross     Accumulated     Current year  
    Value     amortization     amortization     Value     amortization     amortization  
Intellectual Property
  $ 1,009     $ 239     $ 56     $ 1,009     $ 183     $ 46  
Non-compete agreements
    2,856       1,032       300       1,535       731       347  
Patent
    496       6       6                    
Other intangible assets
    2,732       760       420       1,000       340       135  
 
                                   
 
                                               
Total
  $ 7,093     $ 2,036     $ 782     $ 3,544     $ 1,254     $ 528  
 
                                   

Amortization of intangible assets at December 31, is as follows:

F-23


Table of Contents

ALLIS-CHALMERS ENERGY INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                         
    INTANGIBLE AMORTIZATION BY PERIOD  
    (in thousands)  
    Year ended December 31,  
                                    2009 and  
    2005     2006     2007     2008     thereafter  
Intangible Assets Amortization
                                       
 
                                       
Intellectual property
  $ 56     $ 56     $ 56     $ 56     $ 546  
Non-compete agreements
    484       481       275       234       349  
Patent
    33       33       33       33       358  
Other intangible assets
    244       244       214       214       1,057  
 
                             
 
                                       
Total Intangible Amortization
  $ 817     $ 814     $ 578     $ 537       2,310  
 
                             

NOTE 7 — INCOME TAXES

Temporary differences are differences between the tax basis of assets and liabilities and their reported amounts in the financial statements that will result in differences between income for tax purposes and income for financial statement purposes in future years. A valuation allowance is established for deferred tax assets when management, based upon available information, considers it more likely than not that a benefit from such assets will not be realized. The Company has recorded a valuation allowance equal to the excess of deferred tax assets over deferred tax liabilities as the Company was unable to determine that it is more likely than not that the deferred tax asset will be realized.

The Tax Reform Act of 1986 contains provisions that limit the utilization of net operating loss and tax credit carry forwards if there has been a “change of ownership” as described in Section 382 of the Internal Revenue Code. Such a change of ownership may limit the Company’s utilization of its net operating loss and tax credit carry forwards, and could be triggered by a public offering or by subsequent sales of securities by the Company or its stockholders.

Deferred income tax assets and the related allowance as of December 31, 2004 and 2003 were as follows:

                 
    2004     2003  
Deferred non-current income tax assets:
               
Net future tax deductible items
  $ 533     $ 500  
Net operating loss carry forwards
    4,894       2,975  
A-C Reorganization Trust claims
    30,112       35,000  
 
           
 
               
Total deferred non-current income tax assets
    35,539       38,475  
 
               
Valuation allowance
    (35,539 )     (38,475 )
 
           
 
               
Net deferred non-current income taxes
  $     $  
 
           

Net operating loss carry forwards for tax purposes at December 31, 2004 and 2003 were estimated to be $14.5 million and $8.5 million, respectively, expiring through 2024.

Net future tax-deductible items relate primarily to differences in book and tax depreciation and amortization and to compensation expense related to the issuance of stock options. Gross deferred tax liabilities at December 31, 2004 and 2003 are not material.

F-24


Table of Contents

ALLIS-CHALMERS ENERGY INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

The Company and its subsidiaries are required to file a consolidated U.S. federal income tax return. The Company had no current tax expense for the years ended December 31, 2004, 2003 and 2002, respectively. The Company pays foreign income taxes in Mexico related to Jens’ earnings on Mexico revenues. The Company paid $514,000, $370,000 and $270,000 in foreign income taxes to Mexico during the years ended December 31, 2004, 2003 and 2002, respectively. There are approximately $1,154,000 of U.S. foreign tax credits available to the Company and of that amount, the Company has determined that approximately $205,000 may be recoverable in a future period by applying the credits back to the taxable income of the Jens’ subsidiary in 2001 and 2000. The $205,000 of recoverable foreign income taxes has been recorded as “other current assets” on the accompanying balance sheet of the Company as of December 31, 2004. The remaining $949,000 of available U.S. foreign tax credits may or may not be recoverable by the Company depending upon the availability of taxable income in future years and therefore, have not been recorded as an asset as of December 31, 2004. The foreign tax credits available to the Company begin to expire in the year 2007.

The following table reconciles income taxes based on the U.S. statutory tax rate to the Company’s income tax expense from continuing operations:

                         
    2004     2003     2002  
Income tax expense based on the U.S. statutory tax rate
  $     $     $  
 
                       
Foreign income subject to foreign taxes a rate different than the U.S. statutory rate
    514,089       370,468       269,568  
 
                 
 
Total
  $ 514,089     $ 370,468     $ 269,568  
 
                 

The Company’s 1988 Plan of Reorganization established the A-C Reorganization Trust to settle claims and to make distributions to creditors and certain stockholders. The Company transferred cash and certain other property to the A-C Reorganization Trust on December 2, 1988. Payments made by the Company to the A-C Reorganization Trust did not generate tax deductions for the Company upon the transfer but generate deductions for the Company as the A-C Reorganization Trust makes payments to holders of claims.

The Plan of Reorganization also created a trust to process and liquidate product liability claims. Payments made by the A-C Reorganization Trust to the product liability trust did not generate current tax deductions for the Company. Deductions are available to the Company as the product liability trust makes payments to liquidate claims or incurs other expenses.

The Company believes the above-named trusts are grantor trusts and therefore includes the income or loss of these trusts in the Company’s income or loss for tax purposes, resulting in an adjustment of the tax basis of net operating and capital loss carry forwards. The income or loss of these trusts is not included in the Company’s results of operations for financial reporting purposes.

F-25


Table of Contents

ALLIS-CHALMERS ENERGY INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 8 — DEBT

The long-term debt of the Company and its subsidiaries as of December 31, 2004 and December 31, 2003 consists of the following:

                 
    December 31,  
    (in thousands)  
    2004     2003  
Debt of Allis-Chalmers Energy
               
Revolving line of credit
    2,353        
Bank term loan
    6,335        
Notes payable to former directors
    402       386  
12.0% subordinated note
          2,675  
 
               
Debt of Jens’
               
Revolving line of credit
          26  
Bank term loan
          4,654  
Bank real estate note
          207  
Subordinated seller note
    4,000       4,000  
Note payable under non-compete agreement
    514       761  
Bank term loan
    263       354  
Equipment installment note
    321        
 
               
Debt of Strata
               
Revolving line of credit
          2,413  
Vendor financing
    1,164       2,383  
 
               
Debt of Safco
               
Note payable under non-compete agreement
    150        
 
               
Debt of Downhole
               
Vehicle installment note
    11        
Notes payable to a former stockholders
    49        
 
               
Debt of Mountain Air
               
Term loan
    198       247  
Seller note
    1,600       1,511  
 
               
Debt of AirComp
               
Revolving line of credit
    1,520       369  
Bank term loan
    6,775       7,429  
Subordinated note payable to M-I LLC
    4,818       4,818  
 
           
 
               
Total debt
  $ 30,473     $ 32,233  
 
               
Less: short-term debt and current maturities
    5,541       3,992  
 
           
Long-term debt obligations
  $ 24,932     $ 28,241  
 
           

As of December 31, 2004 and 2003, the Company’s debt was approximately $30.5 million and $32.2 million, respectively. The Company’s weighted average interest rate for all of its outstanding debt was approximately 6.3% at December 31, 2004 and at December 31, 2003.

Maturities of debt obligations at December 31, 2004 are as follows:

         
    Maturities of Debt  
    (in thousands)  
Year Ending:
       
 
       
December 31, 2005
    5,541  
December 31, 2006
    7,378  
December 31, 2007
    10,028  
December 31, 2008
    2,638  
December 31, 2009
    4,888  
Thereafter
     
 
     
 
       
Total
  $ 30,473  
 
     

F-26


Table of Contents

ALLIS-CHALMERS ENERGY INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

On December 7, 2004, the Company entered into an amended and restated credit agreement which consolidated and increased various credit facilities previously maintained by the Company and two of its subsidiaries, Jens’ and Strata. The credit agreement governing the facilities was entered into jointly by Allis-Chalmers, Jens’, Strata, Safco, and Downhole is guaranteed by our MCA and OilQuip subsidiaries. The amended credit facilities include:

  o   A $10.0 million revolving line of credit. Borrowings are subject to a borrowing base based on 85% of eligible accounts receivables, as defined. Outstanding borrowings under this line of credit were $2.4 million as of December 31, 2004.
 
  o   A term loan in the amount of $6.3 million to be repaid in monthly payments of principal of $105,583 per month. Prepayments are also required in an amount equal to 20% of our collections from Matyep in Mexico. Proceeds of the term loan were used to prepay the term loan owed by our Jens’ subsidiary and to prepay the 12% $2.4 million subordinated note and retire its related warrants. The outstanding balance was $6.3 million as of December 31, 2004.
 
  o   A $6.0 million capital expenditure and acquisition line of credit. Borrowings under this facility are to be repaid monthly over four years beginning January 2006. Availability of this capital expenditure term loan facility is subject to security acceptable to the lender in the form of equipment or other acquired collateral. There were no outstanding borrowings as of December 31, 2004

The credit facilities mature on December 31, 2007 and are secured by liens on substantially all of the Company’s assets. The agreement governing these credit facilities contains customary events of default and financial covenants. It also limits the Company’s ability to incur additional indebtedness, make capital expenditures, pay dividends or make other distributions, create liens, and sell assets. Interest accrues at a floating rate based on the prime rate. The interest rate was 6.25% as of December 31, 2004. There is a 0.5% per annum fee on the undrawn portion of the revolving line of credit and the capital expenditure line.

In connection with the acquisition of Jens’ and Strata in 2002, the Company issued a 12% secured subordinated note in the original amount of $3.0 million. In connection with this subordinated note, the Company issued redeemable warrants valued at $1.5 million, which were recorded as a discount to the subordinated debt and as a liability. The discount was amortized over the life of the subordinated note beginning February 6, 2002 as additional interest expense of which $350,000 and $300,000 were recognized in the years ended December 31, 2004 and December 31, 2003, respectively. The debt was recorded at $2.7 million at December 31, 2003, net of the unamortized portion of the put obligation. On December 7, 2004, the Company prepaid the $2.4 million balance of the 12% subordinated note and retired the $1.5 million of warrants, with a portion of the proceeds from the Company’s new $6.3 million bank term loan.

Jens’ has a subordinated note payable to Jens Mortensen, the seller of Jens’ and a director of the Company, in the amount of $4.0 million with a fixed interest rate of 7.5%. Interest is payable quarterly and the final maturity of the note is January 31, 2006. In connection with the purchase of Jens’, the Company agreed to pay a total of $1.2 million to Mr. Mortensen in exchange for a non-compete agreement. Monthly payments of $20,576 are due under this agreement through January 31, 2007. As of December 31, 2004, the remaining balance was approximately $514,000, including $247,000 classified as short-term. The subordinated note is subordinated to the rights of the Company’s bank lenders.

Jens’ has two bank term loans with a remaining balance totaling $263,000 at December 31, 2004 and with interest accruing at a floating interest rate based on prime +2.0%. The interest rate was 7.25% at December 31, 2004. Monthly principal payments are $13,000 plus interest. The maturity date of one of the loans, with a balance of $210,000, is September 17, 2006, while the second loan, with a balance of $53,000, has a final maturity of January 12, 2007. Additionally, in October 2004, Jens’ borrowed $326,000 in a five-year equipment financing term loan. The loan is to be repaid in 60 installments of principal and interest equal to $6,449 per month beginning December 2004 and ending December 2009.

F-27


Table of Contents

ALLIS-CHALMERS ENERGY INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

In December 2003, Strata, the Company’s directional drilling subsidiary, entered into a financing agreement with a major supplier of downhole motors for repayment of motor lease and repair cost totaling $1.7 million. The agreement provides for repayment of all amounts not later than December 30, 2005. Payment of interest is due monthly and principal payments of $582,000 are due on April 2005 and December 2005. The interest rate is fixed at 8.0%. As of December 31, 2004, the outstanding balance was $1.2 million.

In connection with the purchase of Safco, the Company also agreed to pay a total of $150,000 to the sellers in exchange for a non-compete agreement. The Company is required to make annual payments of $50,000 through September 30, 2007. As of December 31, 2004, the balance due is $150,000.

Downhole has notes payable to two former stockholders totaling $49,000. The Company is required to make monthly payments of $8,878 through June 30, 2005. The company also has a vehicle installment note. The note is to be repaid over 10 months at $1,137 per month without interest. At December 31, 2004, the balance due is $11,371.

In connection with the acquisition of Diamond Air and Marquis Bit described above, on November 15, 2004, the Company amended and increased AirComp’s credit facilities to provide for the following:

  o   A $3.5 million bank line of credit of which $1.5 million was outstanding at December 31, 2004. Interest accrues at a floating rate based on the prime rate. The interest rate was 7.50% as of December 31, 2004. There is a 0.5% per annum fee on the undrawn portion of the facility. Borrowings under the line of credit are subject to a borrowing base consisting of eligible accounts receivable.
 
  o   A $7.1 million term loan with an adjustable, floating interest rate based on either the prime rate or the London interbank offered rate or (“LIBOR”). The interest rate was 6.25% as of December 31, 2004. Principal payments of $286,000 plus accrued interest are due quarterly, with a final maturity date of June 27, 2007. The balance at December 31, 2004 was $6.8 million.
 
  o   A $1.5 million term loan facility to be used for capital expenditures. Interest accrues at a floating interest rate based on either the prime rate or LIBOR. Quarterly principal payments commence on March 31, 2006 in an amount equal to 5.0% of the outstanding balance as of December 31, 2005, with a final maturity of June 27, 2007. There were no borrowings outstanding under this facility as of December 31, 2004.

The AirComp credit facilities are secured by liens on substantially all of AirComp’s assets. The agreement governing these credit facilities contains customary events of default and requires that AirComp satisfy various financial covenants. It also limits AirComp’s ability to incur additional indebtedness, make capital expenditures, pay dividends or make other distributions, create liens, and sell assets. Mountain Air guaranteed the obligations of AirComp under these facilities.

AirComp also has a subordinated note payable to M-I in the amount of $4.8 million bearing interest at an annual rate of 5.0%. In 2007 each party has the right to cause AirComp to sell its assets (or the other party may buy out such party’s interest), and in such event this note (including accrued interest) is due and payable. The note is also due and payable if M-I sells its interest in AirComp or upon a termination of AirComp. At December 31, 2004, $376,000 of interest was included in accrued interest. The Company is not liable for the obligations of AirComp under this note.

In 2000 the Company compensated directors, including current directors Nederlander and Toboroff, who served on the board of directors from 1989 to March 31, 1999 without compensation by issuing promissory notes totaling $325,000. The notes bear interest at the rate of 5.0%. At December 31, 2004, the principal and accrued interest on these notes totaled approximately $402,000. As of March 31, 2005, the notes totaling $96,300, including accrued interest remained outstanding.

F-28


Table of Contents

ALLIS-CHALMERS ENERGY INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

As part of the acquisition of Mountain Air in 2001, the Company issued a note to the sellers of Mountain Air in the original amount of $2.2 million bearing interest at an interest rate of 5.75%. The note was reduced to $1.5 million as a result of the settlement of a legal action against the sellers in 2003. At December 31, 2004 the outstanding amount due, including accrued interest, was $1.6 million. In March 2005, the Company reached an agreement with the sellers and holders of the note as a result of an action brought against the Company by the sellers. Under the terms of the agreement, the Company agreed to pay to the plaintiff $1.0 million in cash, and agreed to pay an additional $350,000 on June 1, 2006, and an additional $150,000 on June 1, 2007, in settlement of all claims. (See Note 21 - Legal Matters).

Mountain Air also has a term loan in the amount of $198,000 at December 31, 2004 with an interest rate of 5.0%. Principal and interest of $5,039 are payable monthly with a final maturity date of June 30, 2008.

Until December 2004, the Company’s Chief Executive Officer and Chairman, Munawar H. Hidayatallah and his wife were personal guarantors of substantially all of the financing extended to the Company. In December 2004, the Company refinanced most of its outstanding bank debt and obtained the release of certain guarantees. Mr. Hidayatallah continues to guarantee approximately $5.6 million of the Company’s debt consisting of the Jens’ $4.0 million subordinated seller note and the $1.6 million Mountain Air seller note. The Company pays Mr. Hidayatallah an annual guarantee fee equal to one-quarter of one percent of the total amount of the debt guaranteed by Mr. Hidayatallah (See Note 22 - Subsequent Events in connection with the $1.6 million Mountain Air seller note.)

NOTE 9 - COMMITMENTS AND CONTINGENCIES

The Company rents office space on a five-year lease which expires November 2009. The Company and its subsidiaries also rent certain other facilities and shop yards for equipment storage and maintenance. Facility rent expense for the years ended December 31, 2004, 2003 and 2002 was $577,000, $370,000, and, $303,000 respectively. The Company has no further lease obligations.

At December 31, 2004, future minimum rental commitments for all operating leases are as follows:

         
    Operating Leases  
    (in thousands)  
Year Ending:
       
December 31, 2005
  $ 550  
December 31, 2006
    425  
December 31, 2007
    388  
December 31, 2008
    265  
December 31, 2009
    206  
Thereafter
     
 
     
 
       
Total
  $ 1,834  
 
     

NOTE 10 - STOCKHOLDERS’ EQUITY

On February 6, 2002, in connection with the acquisition of 81% of the outstanding stock of Jens’ (Note 4), the Company issued 265,591 shares of common stock to Jens Mortensen, a director of the Company. The business combination was accounted for as a purchase. As a result, $630,000, the fair value of the Company’s common stock issued at the date of the acquisition, was added to stockholders’ equity.

On February 6, 2002, in connection with the acquisition of 95% of the outstanding stock of Strata (Note 4), the Company issued 1,311,973 shares of common stock to the seller of Strata, Energy Spectrum. The business combination was accounted for as a purchase. As a result, $3.0 million, the fair value of the Company’s common stock issued at the date of the acquisition, was added to stockholders’ equity. On May 31, 2002, the Company acquired the remaining 5% of the outstanding stock of Strata and issued 17,500 shares of common stock to the seller. As a result, $153,000, the fair value of the Company’s common stock issued at the date of the acquisition, was added to stockholders’ equity.

F-29


Table of Contents

ALLIS-CHALMERS ENERGY INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

In connection with the Strata purchase, the Company authorized the creation of Preferred Stock. The Preferred Stock had cumulative dividends at ten percent per annum payable in additional shares of Preferred Stock or if elected and declared by the Company, in cash. Additionally, the Preferred Stock was convertible into common stock of the Company. The Preferred Stock was also subject to mandatory redemption on or before February 4, 2004 or earlier from the net proceeds of new equity sales and optional redemption by the Company at any time. The redemption price of the Preferred Stock was $1.00 per share plus accrued but unpaid dividends. In April 2004, Energy Spectrum, the holder of the Company’s preferred stock, converted its 3,500,000 shares of Series A 10% Cumulative Convertible Preferred Stock, including accrued dividend rights, into 1,718,090 shares of common stock.

In connection with the Strata acquisition, the Company issued to Energy Spectrum a warrant to purchase 87,500 shares of the Company’s common stock at an exercise price of $0.75 per share, and on February 19, 2003, the Company issued an additional warrant to purchase 175,000 shares of the Company’s common stock at an exercise price of $0.75 per share. The warrant issued on February 19, 2003 was valued in accordance with the Black-Scholes valuation model at approximately $306,000. The fair value of this warrant issuance was recorded similar to a preferred share dividend.

In connection with the formation of AirComp in July 2003, the Company eliminated $955,000 its negative investment in the assets contributed to AirComp. Under purchase accounting, the Company recognized a $955,000 increase in stockholders equity.

On March 3, 2004, the Company entered into an agreement with an investment banking firm whereby they would provide underwriting and fundraising activities on behalf of the Company. In exchange for their services, the investment banking firm received a stock purchase warrant to purchase 340,000 shares of common stock at an exercise price of $2.50 per share. The warrant expires in February 2009. For purposes of calculating fair value under SFAS No. 123, the fair value of the warrant grant was estimated on the date of grant using the Black-Scholes option-pricing model with the following weighted average assumptions: no dividend yield; expected volatility rate of 89.7% risk-free interest rate of 7.00%; and average life of 5 years.

On April 2, 2004, the Company completed the following transactions:

  o   In exchange for an investment of $2.0 million the Company issued 620,000 shares of common stock for a purchase price equal to $2.50 per share, and issued warrants to purchase 800,000 shares of common stock at an exercise price of $2.50 per share, expiring on April 1, 2006, to an investor group (the “Investor Group”) consisting of entities affiliated with Donald and Christopher Engel and directors Robert Nederlander and Leonard Toboroff. The aggregate purchase price for the common stock was $1.55 million and the aggregate purchase price for the warrants was $450,000.
 
  o   Energy Spectrum converted its 3,500,000 shares of Series A 10% Cumulative Convertible Preferred Stock, including accrued dividend rights, into 1,718,090 shares of common stock. The conversion of the preferred stock will have an impact on the earnings per share in future periods since the Company will not record any dividends.
 
  o   The Company, the Investor Group, Energy Spectrum, and former director Saeed Sheikh and officers and directors Munawar H. Hidayatallah and Jens H. Mortensen entered into a stockholders agreement pursuant to which the parties agreed to vote for the election to the board of directors of the Company three persons nominated by Energy Spectrum, two persons nominated by the Investor Group and one person nominated by Messrs. Hidayatallah, Mortensen and Sheikh. In addition, the parties and the Company agreed that in the event the Company has not effected a public offering of its shares prior to September 30, 2005, then, at the request of Energy Spectrum, the Company will retain an investment banking firm to identify candidates for a transaction involving the sale of the Company or its assets. Energy Spectrum has agreed to enter into an amendment to the Stockholders Agreement to eliminate the requirement that an investment bank be retained to sell the Company. Two of Energy Spectrum’s three designated directors on the Board resigned January 14, 2005 and Energy Spectrum has agreed not to utilize its right to appoint more than one director unless and until the parties to the Stockholders of the Company of its determination to reassert such right.

F-30


Table of Contents

ALLIS-CHALMERS ENERGY INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

On August 10, 2004, the Company completed the private placement of 3,504,667 shares of the Company’s common stock at a price of $3.00 per share. Net proceeds to the Company, after selling commissions and expenses, were approximately $9.6 million. The Company issued shares pursuant to an exemption from the Securities Act of 1933, and agreed to subsequently register the common stock under the Securities Act of 1933 to allow investors to resell the common stock in public markets.

On September 30, 2004, the Company completed the private placement of 1,956,668 shares of the Company’s common stock at a price of $3.00 per share. Net proceeds to the Company, after selling commission and expenses, were approximately $5.5 million. The Company issued shares pursuant to an exemption from the Securities Act of 1933, and agreed to subsequently register the common stock under the Securities Act of 1933 to allow investors to resell the common stock in public markets.

On September 30, 2004, the Company issued 1.3 million shares of common stock to Jens Mortensen, a director, in exchange for his 19% interest in Jens’. As a result of this transaction, The Company owns 100% of Jens’. The total value of the consideration paid to Jens was $6.4 million, which was equal to the number of shares of common stock issued to Mr. Mortensen multiplied by the last sale price ($4.95) of the common stock as reported on the American Stock Exchange on the date of issuance. This amount was treated as a contribution to stockholders equity. On the balance sheet, the Company eliminated the amount recorded as the value of the Jens’ minority interest, $2.0 million. The balance of the contribution ($4.5 million) was allocated as follows: In June 2004, a third-party appraisal of the fixed assets was obtained which valued the fixed assets at $20.1 million. The book value of the fixed assets was $15.8 million and the excess of appraised value over book value was $4.3 million. The value of Jens’ fixed assets was increased by 19% of this amount, or $813,511. The remaining balance of $3.7 million was allocated to goodwill.

On December 10, 2004, the Company acquired Downhole for approximately $1.1 million in cash, 568,466 shares of Common Stock and payment or assumption of $950,000 of debt. Approximately $2.2 million, the value of the common stock issued to Downhole’s sellers based on the closing price of the Company’s common stock issued at the date of the acquisition, was added to stockholders’ equity.

NOTE 11- REVERSE STOCK SPLIT

The Company effected a reverse stock split on June 10, 2004. As a result of the reverse stock split, every five shares of the Company’s common stock were combined into one share of common stock. The reverse stock split reduced the number of shares of outstanding common stock from 31,393,789 to approximately 6,265,000 and reduced the number of stockholders of the Company from 6,070 to approximately 2,140. All share and related amounts presented have been retroactively adjusted for the stock split.

NOTE 12 - STOCK OPTIONS

In 2000, the company issued stock options and promissory notes to certain current and former directors as compensation for services as directors (Note 8), and the Company’s Board of Directors granted stock options to these same individuals. Options to purchase 4,800 shares of common stock were granted with an exercise price of $13.75 per share. These options vested immediately and may be exercised any time prior to March 28, 2010. As of December 31, 2004, none of the stock options had been exercised. No compensation expense has been recorded for these options that were issued with an exercise price equal to the fair value of the common stock at the date of grant.

On May 31, 2001, the Board granted to Leonard Toboroff, a director of the Company, an option to purchase 100,000 shares of common stock at $2.50 per share, exercisable for 10 years from October 15, 2001. The option was granted for services provided by Mr. Toboroff to OilQuip prior to the merger, including providing financial advisory services, assisting in OilQuip’s capital structure and assisting OilQuip in finding strategic acquisition opportunities. The Company recorded compensation expense of $500,000 for the issuance of the option for the year ended December 31, 2001.

F-31


Table of Contents

ALLIS-CHALMERS ENERGY INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

On December 16, 2003, the Board granted to the employees of the Company options to purchase 854,500 shares of common stock, and issued options to purchase 14,000 shares of common stock to non-employee directors and to Energy Spectrum Partners LP as compensation for services rendered by directors in 2002 and 2003. These options are exercisable for 10 years from December 16, 2003 at $2.75 per share. On October 11, 2004, the Board granted to certain employees of the Company the option to purchase 248,000 shares of common stock. The options are exercisable for 10 years from October 11, 2004 at $4.85 per share. As disclosed in Note 1, the Company accounts for its stock-based compensation using APB No. 25. The Company has adopted the disclosure-only provisions of SFAS No. 123 for the stock options granted to the employees and directors of the Company. Accordingly, no compensation cost has been recognized for these options. As of December 31, 2004, none of the stock options issued had been exercised.

A summary of the Company’s stock option activity and related information is as follows:

                                                 
            December 31, 2004             December 31, 2003             December 31, 2002  
            Weighted Avg.             Weighted Avg.             Weighted Avg.  
    Shares Under     Exercise     Shares Under     Exercise     Shares Under     Exercise  
    Options     Price     Option     Price     Option     Price  
Beginning balance
    973,300       2.78       104,800     $ 3.00       104,800     $ 3.00  
Granted
    248,000       4.85       868,500       2.75              
Canceled
    (6,300 )     2.78                          
Exercised
                                   
 
                                   
 
                                               
Ending balance
    1,215,000     $ 3.20       973,300     $ 2.78       104,800     $ 3.00  
 
                                   

The following table summarizes additional information about the Company’s stock options outstanding as of December 31, 2004:

                                         
    Fair Value       Shares Under     Weighted Average Remaining   Options     Fair Value of  
    Exercise Price       Option     Contractual Life   Exercisable     Exercise Price  
 
  $ 2.50       100,000       6.79 years       100,000     $ 2.50  
 
  $ 13.75       4,800       5.24 years       4,800     $ 13.75  
 
  $ 2.75       862,200       8.96 years       574,800     $ 2.75  
 
  $ 4.85       248,000       9.73 years       82,667     $ 4.85  
 
                                   
 
  $ 3.20       1,215,000       8.93 years       762,267     $ 3.01  

There were no stock options issued to employees or directors for the year ended December 31, 2002.

NOTE 13- STOCK PURCHASE WARRANTS

In conjunction with the Mountain Air purchase by OilQuip in February of 2001, Mountain Air issued a common stock warrant for 620,000 shares to a third-party investment firm that assisted the Company in its initial identification and purchase of the Mountain Air assets. The warrant entitles the holder to acquire up to 620,000 shares of common stock of Mountain Air at an exercise price of $.01 per share over a nine-year period commencing on February 7, 2001. The stock purchase warrant has been recorded at a fair value of $200,000 for the year ended December 31, 2001.

F-32


Table of Contents

ALLIS-CHALMERS ENERGY INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

As more fully described in Note 8, Mountain Air and Allis-Chalmers issued two warrants (“Warrants A and B”) for the purchase of 233,000 total shares of the Company’s common stock at an exercise price of $0.75 per share and one warrant for the purchase of 67,000 shares of the Company’s common stock at an exercise price of $5.00 per share (“Warrant C”) in connection with their subordinated debt financing. The holders may redeem Warrants A and B for a total of $1,500,000 as of January 31, 2005 however the warrants were paid off on December 7, 2004. The fair value of Warrant C was established in accordance with the Black-Scholes valuation model and as a result, $47,000 was added to stockholders’ equity. The following assumptions were utilized to determine fair value: no dividend yield; expected volatility of 67.24%; risk free interest rate of 5%; and expected life of four years.

On February 6, 2002, in connection with the acquisition of substantially all of the outstanding stock of Strata (see Note 4), the Company issued a warrant for the purchase of 87,500 shares of the Company’s common stock at an exercise price of $0.75 per share over the term of four years. The fair value of the warrant was established in accordance with the Black-Scholes valuation model and as a result, $267,000 was added to stockholders’ equity. The following assumptions were utilized to determine fair value: no dividend yield; expected volatility of 67.24%; risk free interest rate of 5%; and expected lives of four years.

In connection with the Strata Acquisition, on February 19, 2003, the Company issued Energy Spectrum an additional warrant to purchase 175,000 shares of the Company’s common stock at an exercise price of $0.75 per share.

In March 2004, we issued a warrant to purchase 340,000 shares of our common stock at an exercise price of $2.50 per share to Morgan Joseph & Co., in consideration of financial advisory services to be provided by Morgan Joseph pursuant to a consulting agreement. The warrants expire in February 2009.

In April 2004, we issued warrants to purchase 20,000 shares of common stock to Wells Fargo Credit, Inc., in connection with the extension of credit by Wells Fargo Credit Inc. in connection with the extension of credit by Wells Fargo Credit, Inc. The warrants are exercisable at $0.75 per share and expire in April 2014.

In April 2004, we completed a private placement of 620,000 shares of common stock and warrants to purchase 800,000 shares of common stock to the following investors: Christopher Engel; Donald Engel; the Engel Defined Benefit Plan; RER Corp., a corporation wholly-owned by director Robert Nederlander; and Leonard Toboroff, a director. The investors invested $1,550,000 in exchange for 620,000 shares of common stock for a purchase price equal to $2.50 per share, and invested $450,000 in exchange for warrants to purchase 800,000 shares of common stock at an exercise of $2.50 per share, expiring on April 1, 2006.

In May 2004, we issued a warrant to purchase 3,000 shares of our common stock at an exercise price of $4.75 per share to Jeffrey R. Freedman in consideration of financial advisory services to be provided by Mr. Freedman pursuant to a consulting agreement. The warrants expire in May 2009, and were exercised in May 2004.

The Preferred Stock, including accrued dividends, was converted into 1,718,090 shares of common stock on April 2, 2004

NOTE 14- LEASE RECEIVABLE

In June 2002, Strata, the Company’s subsidiary, sold its measurement while drilling (MWD) assets to a third party for $1.3 million. Under the terms of the sale, the Company will receive at least $15,000 per month for thirty-six months. After thirty-six months, the purchaser has the option to pay the remaining balance or continue paying a minimum of $15,000 per month for twenty-four additional months. After the expiration of the additional twenty-four months, the purchaser must repay any remaining balance. This transaction has been accounted for as a direct financing lease with the nominal residual gain from the asset sale deferred into income over the life of the lease. During the year ended December 31, 2004, the Company received a total of $229,000 in payments from the third party related to this lease.

F-33


Table of Contents

ALLIS-CHALMERS ENERGY INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 15- RELATED PARTY TRANSACTIONS

At December 31, 2004 and 2003, the Company owed the Chief Executive Officer of the Company, Munawar H. Hidayatallah, $175,000 and $193,000, respectively, related to deferred compensation. Mr. Hidayatallah owes the company $7,000 classified as an employee receivable. In March and April of 2005 the Company paid all amounts due Mr. Hidayatallah.

Until December 2004, the Company’s Chief Executive Officer and Chairman, Munawar H. Hidayatallah and his wife were personal guarantors of substantially all of the financing extended to the Company by commercial banks. In December 2004, the Company refinanced most of its outstanding bank debt and obtained the release of certain guarantees at December 31, 2004. Mr. Hidayatallah guaranteed approximately $5.6 million of the Company’s debt consisting of the Jens’ $4.0 million subordinated seller note and the $1.6 million Mountain Air seller note. See Note 22 “Subsequent Events” regarding the modification of this note. The Company has agreed to pay Mr. Hidayatallah an annual guarantee fee equal to one-quarter of one percent of the total amount of the debt guaranteed by Mr. Hidayatallah. The fee is payable quarterly, in arrears, based upon the average amount of debt outstanding in the prior quarter.

Jens Mortensen, a director of the Company, is the former owner of Jens’ and held a 19% minority interest in Jens’ until September 30, 2004. He is also the holder of a $4.0 million subordinated note payable issued by Jens’ and at December 31, 2004 was owed $517,000 in accrued interest and $514,000 related to a non-compete agreement. (See Note 8). The accrued interest was paid in January 2005. Mr. Mortensen, formerly the sole proprietor of Jens’, owns a shop yard which he leases to Jens’ on a monthly basis. The annual lease payments under the terms of the lease were $28,800 for each of the years ended December 31, 2004 and December 31, 2003. In addition, Mr. Mortensen and members of his family own 100% of Tex-Mex Rental & Supply Co., a Texas corporation, that sold approximately $166,669 and $173,000 of equipment and other supplies to Jens’ for the years ended December 31, 2004 and 2003, respectively.

As described in Note 8, former directors of the Company were issued promissory notes in 2000 in lieu of compensation for services. A total of $402,000 included in the short-term debt of the Company is due these former directors of the Company as of December 31, 2004. All but three notes were paid on the maturity date of March 28, 2005. There is approximately $96,300 that remains outstanding including accrued interest.

At December 31, 204 and 2003, Mountain Air owed its joint venture partner in AirComp, LLC, M-I LLC $74,000 and $73,000 respectively.

NOTE 16- SETTLEMENT OF LAWSUIT

In June 2003, Mountain Air filed a lawsuit against the former owners of Mountain Air Drilling Service Company for breach of the asset purchase agreement pursuant to which Mountain Air acquired Mountain Air Drilling Services Company, alleging that the sellers stored hazardous materials on the property leased by Mountain Air without the consent of Mountain Air and violated the non-compete clause in the asset purchase agreement. On July 15, 2003, Mountain Air entered into a settlement agreement with the sellers. As of the date of the agreement, Mountain Air owed the sellers a total of $2.6 million including $2.2 million in principal and $363,195 in accrued interest. As part of the settlement agreement, the note payable to the sellers was reduced from $2.2 million to $1.5 million and the due date of the note payable was extended from February 6, 2006 to September 30, 2007. The lump-sum payment due the sellers at that date was $1.9 million. Mountain Air recorded a one-time gain on the reduction of the note payable to the sellers of $1.0 million in the third quarter of 2003. The gain was calculated by discounting the note payable to $1.5 million using a present value calculation and accreting the note payable to $1.9 million the amount due in September 2007 (See Note 22 - Subsequent Events).

F-34


Table of Contents

ALLIS-CHALMERS ENERGY INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 17- GAIN ON SALE OF INTEREST IN A SUBSIDIARY

In July 2003, through the subsidiary Mountain Air, the Company entered into a limited liability company operating agreement with a division of M-I to form a Texas limited liability company named AirComp. Both companies contributed assets with a combined value of $16.6 million to AirComp. The contributed assets from Mountain Air were contributed at a historical book value of approximately $6.3 million and the assets contributed by M-I were contributed at a fair market value of approximately $10.3 million. Prior to the formation of AirComp, the Company owned 100% of Mountain Air and after the formation of AirComp, the Company owns 55% and M-I owns 45% of the business combination. The business combination was accounted for as a purchase and recorded a one-time non-operating gain on the sale of the 45% interest in the subsidiary of approximately $2,433,000. The gain was calculated after recording the assets contributed by M-I of approximately $10.3 million less the subordinated note issued to M-I in the amount of approximately $4.8 million, recording minority interest of approximately $2,049,000 and an increase in equity of $955,000 in accordance with Staff Accounting Bulletin No. 51 (“SAB 51”). The Company has not recorded any deferred income taxes because the increase in assets and gain is a permanent timing difference. The Company has adopted a policy that any gain or loss in the future incurred on the sale in the stock or an interest of a subsidiary would be recognized as such in the income statement.

NOTE 18- SEGMENT INFORMATION

At December 31, 2004, the Company had four operating segments including Casing and Tubing Services (Jens’), Directional Drilling Services (Strata) and Compressed Air Drilling Services (AirComp) and Other Services (Safco and Downhole). All of the segments provide services to the energy industry. The revenues, operating income (loss), depreciation and amortization, interest, capital expenditures and assets of each of the reporting segments plus the Corporate function are reported below for the years ended December 31, 2004 and 2003 (in thousands):

                         
    Year Ended December 31,  
    2004     2003     2002  
    (Restated)  
REVENUES:
                       
Casing services
  $ 10,391     $ 10,037     $ 7,796  
Directional drilling services
    24,787       16,008       6,529  
Compressed air drilling services
    11,561       6,679       3,665  
Other services
    987              
 
                 
Total revenues
    47,726     $ 32,724     $ 17,990  
 
                 
 
                       
OPERATING INCOME (LOSS):
                       
Casing services
  $ 3,217     $ 3,628     $ 2,495  
Directional drilling services
    3,061       1,103       (576 )
Compressed air drilling services
    1,169       17       (945 )
Other services
    (67 )            
General corporate
    (3,153 )     (2,123 )     (2,046 )
 
                 
Total income/loss) from operations
  $ 4,227     $ 2,625     $ (1,072 )
 
                 
DEPRECIATION AND AMORTIZATION EXPENSE:
                       
Casing services
  $ 1,597     $ 1,413     $ 1,265  
Directional drilling services
    466       275       295  
Compressed air drilling services
    1,329       1,139       955  
Other services
    66              
General corporate
    120       109       65  
 
                 
Total depreciation and amortization expense
  $ 3,578     $ 2,936     $ 2,580  
 
                 

F-35


Table of Contents

ALLIS-CHALMERS ENERGY INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                         
INTEREST EXPENSE:
                       
 
                       
Casing services
  $ 827     $ 1,044     $ 643  
Directional drilling services
    321       268       215  
Compressed air drilling services
    801       839       761  
Other services
    4              
General corporate
    855       316       637  
 
                 
 
Total interest expense
  $ 2,808     $ 2,467     $ 2,256  
 
                 
 
                       
CAPITAL EXPENDITURES
                       
Casing services
  $ 1,285     $ 2,176     $ 137  
Directional drilling services
    1,552       1,066       83  
Compressed air drilling services
    1,399       2,093       288  
Other services
    338              
General corporate
    29       19       10  
 
                 
 
Total capital expenditures
  $ 4,603     $ 5,354     $ 518  
 
                 
 
                       
GOODWILL:
                       
Casing services
  $ 3,673     $     $  
Directional Drilling Services
    4,168       4,168       4,168  
Compressed Air Drilling Services
    3,510       3,493       3,493  
Other services
    425              
General Corporate
                 
 
                 
 
Total Goodwill
  $ 11,776     $ 7,661     $ 7,661  
 
                 
 
                       
ASSETS:
                       
Casing services
  $ 21,197     $ 18,191     $ 15,681  
Directional drilling services
    14,166       11,529       8,888  
Compressed air drilling services
    29,147       22,735       9,138  
Other services
    7,097              
General corporate
    8,585       1,207       1,071  
 
                 
 
Total assets
  $ 80,192     $ 53,662     $ 34,778  
 
                 
 
                       
REVENUES
                       
United States
  $ 42,466     $ 29,395     $ 15,321  
International
    5,260       3,329       2,669  
 
                 
 
TOTAL
  $ 47,726     $ 32,724     $ 17,990  
 
                 

NOTE 19 - SUPPLEMENTAL CASH FLOWS INFORMATION

                         
    December     December     December  
    31, 2004     31, 2003     31, 2002  
    (Restated)  
    (in thousands)  
Non-cash investing and financing transactions in connection with the acquisitions of Jens’ and Strata :
                       
 
                       
Fair value of net assets acquired
  $           $ (13,945 )
Goodwill and other intangibles
                (5,903 )
Note payable to Seller of Jens’ Oilfield Service
                4,000  
Value of common stock issued
                3,735  
Issuance of preferred stock
                3,500  
Fair value of warrants issued
                314  
 
                 
 
Net cash paid to acquire subsidiary
  $     $       (8,299 )
 
                 

F-36


Table of Contents

ALLIS-CHALMERS ENERGY INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                         
Other non-cash investing and financing transactions :
                       
 
                       
Sale of property & equipment in connection with the direct financing lease (Note 14)
  $           $ 1,193  
(Gain) on settlement of debt
          (1,034 )      
Amortization of discount on debt
          442        
Purchase of equipment financed through assumption of debt or accounts payable
          906        
 
                       
Non-cash investing and financing transactions in connection with the formation of AirComp :
                       
 
                       
Other non-cash investing and financing transactions in connection with AirComp :
                       
Issuance of debt to joint venture by M-I
          (4,818 )      
Contribution of property, plant and equipment by M-I to joint venture
          10,268        
Increase in minority interest
          (2,063 )      
(Gain) on sale of stock in a subsidiary
          (2,433 )      
Difference of Company’s investment cost basis in AirComp and their share of underlying equity of net assets of AirComp
          (955 )      
 
                 
 
Net cash paid in connection with the joint venture
  $     $     $  
 
                 
 
Non-cash investing and financing transactions in connection with the acquisitions of Safco, Diamond Air and Downhole :
                       
 
                       
Fair Value of net assets acquired
  $ (4,867 )            
Goodwill and other intangibles
    (3,839 )            
Value of common stock, issued
    2,177              
Value of minority interest contribution
    2,070              
 
                 
 
  $ (4,459 )   $     $  
 
                       
Non-cash investing and financing transaction in connection with the remaining acquisition of the 19% of Jens :
                       
 
                       
Fair Value of net assets acquired
  $ (813 )            
Goodwill and other intangibles
    (3,676 )            
Value of common stock issued
    6,434              
Value of minority interest retirement
    (1,945 )            
 
                 
 
                 
 
                 

NOTE 20- QUARTERLY RESULTS (UNAUDITED)

                                 
    First     Second     Third     Fourth  
    Quarter     Quarter     Quarter     Quarter  
    (In thousands, except per share amounts)  
YEAR 2004
                               
 
                               
Revenues
  $ 9,661     $ 11,422     $ 11,888     $ 14,755  
 
                               
Operating income
    1,030       1,150       1,239       808  
 
                               
Net income (loss)
    472       413       519       (516 )
 
                       
 
Preferred stock dividend
    (88 )     (36 )            
 
                       
 
Net income (loss) attributed to common shares
  $ 384     $ 377     $ 519     $ (516 )
 
                       
 
Income (loss) per common share Basic :
  $ .02     $ .06     $ .04     $ (0.07 )
 
                       
 
                               
Income (loss) per common share Diluted :
  $ .01     $ .04     $ .04     $ (0.04 )
 
                       

F-37


Table of Contents

ALLIS-CHALMERS ENERGY INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                 
    First     Second     Third     Fourth  
    Quarter     Quarter     Quarter     Quarter  
                    (Restated)     (Restated)  
    (In thousands, except per share amounts)  
YEAR 2003
                               
 
                               
Revenues
  $ 6,999     $ 7,340     $ 8,089     $ 10,296  
 
                               
Operating income
    1,023       910       475       118  
 
                               
Net income (loss)
    53       (335 )     2,974       235  
 
                       
Preferred stock dividend
    (394 )     (87 )     (88 )     (87 )
 
                       
Net income (loss) attributed to common shares
  $ (341 )   $ (422 )   $ 2,886     $ 148  
 
                       
Income (loss) per common share
                               
(Basic)
  $ (0.09 )   $ (0.11 )   $ 0.73     $ 0.04  
 
                       
Income (loss) per common share
                               
Diluted:
  $ (0.09 )   $ (0.11 )   $ 0.67     $ 0.03  
 
                       

NOTE 21 — LEGAL MATTERS

The Company is named from time to time in legal proceedings related to the Company’s activities prior to its bankruptcy in 1988; however, the Company believes that it was discharged from liability for all such claims in the bankruptcy and believes the likelihood of a material loss relating to any such legal proceeding is remote.

At December 31, 2004, Mountain Compressed Air, Inc. was a defendant in an action brought in April 2004 in the District Court of Mesa County, Colorado, by the former owner of Mountain Air Drilling Service Company, Inc. from whom Mountain Compressed Air, Inc. acquired assets in 2001. The plaintiff sought to accelerate payment of the note issued in connection with the acquisition and sought $1.9 million in damages (representing principal and interest due under the note), on the basis that Mountain Compressed Air has failed to provide financial statements required by the note. The Company raised several defenses to the plaintiff’s claim. In March 2005, the Company reached agreement with the plaintiff to settle the action and agreed to pay to the plaintiff $1.0 million in cash, and to pay to the plaintiff an additional $350,000 on June 1, 2006, and an additional $150,000 on June 1, 2007, in settlement of all amounts due under the promissory note and all other claims.

The Company is involved in various other legal proceedings in the ordinary course of business. The legal proceedings are at different stages; however, the Company believes that the likelihood of material loss relating to any such legal proceeding is remote.

NOTE 22 — SUBSEQUENT EVENTS

In January 2005, Jens’ obtained a real estate term loan in the amount of $556,000. This loan is to be repaid in 59 equal monthly installments of $4,344 with the remaining outstanding balance due on January 1, 2010. The interest rate floats based on the prime rate and was 7.25% at the time of funding. Proceeds were used to pay accrued interest on the Jens’ $4.0 million subordinated seller note.

As of January 1, 2005, the Company executed a business development agreement with CTTV Investments LLC, (“CTTV”), an affiliate of ChevronTexaco Inc., whereby the Company issued 20,000 shares of its common stock to CTTV, and further agreed to issue up to an additional 60,000 shares to CTTV contingent upon subsidiaries of the Company receiving certain levels of revenues, in 2005, from ChevronTexaco and its affiliates. CTTV was a minority owner of Downhole.

F-38


Table of Contents

ALLIS-CHALMERS ENERGY INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Mountain Compressed Air, Inc. was a defendant in an action brought in April 2004 in the District Court of Mesa County, Colorado, by the former owner of Mountain Air Drilling Service Company, Inc. from whom Mountain Compressed Air, Inc. acquired assets in 2001. (See Note 21. Legal Proceedings). In March 2005, the Company reached agreement with the plaintiff to settle the action. Under the terms of the agreement, the Company on April 1, 2005, paid the plaintiff $1.0 million in cash, and agreed to pay an additional $350,000 on June 1, 2006, and an additional $150,000 on June 1, 2007, in settlement of all claims.

On April 1, 2005, the Company acquired 100% of the outstanding stock of Delta Rental Service, Inc. (“Delta”) for $4.6 million in cash and 223,114 shares of the Company’s common stock and two promissory notes totaling $350,000. Delta, located in Lafayette, Louisiana, is a rental tool company providing specialty rental items to the oil and gas industry such as spiral heavy weight drill pipe, test plugs used to test blow-out preventers, well head retrieval tools, spacer spools and assorted handling tools. For the year ended December 31, 2004, Delta had revenues of $3.3 million.

On April 4, 2005, the Company amended its December 7, 2004 credit agreement with its lender to extend the final maturity of its credit facilities for one year to December 31, 2008, include the Company’s Delta and Downhole subsidiaries as parties to the credit agreement, and provide for increased availability under the $10.0 million revolving line of credit and the $6.0 million acquisition line of credit based on the receivables and assets of Delta and Downhole. Additionally, the amendment documented the lender’s consent to the $1.5 million settlement with the former owners of Mountain Air Drilling Service mentioned above and to the prepayment of the $4.0 million Jens’ subordinated seller note by an amount not to exceed $397,000.

F-39


Table of Contents

ALLIS-CHALMERS ENERGY INC.

CONSOLIDATED BALANCE SHEETS
(in thousands, except for share amounts)
                 
    MARCH 31,     DECEMBER 31,  
    2005     2004  
    (unaudited)          
ASSETS
               
Cash and cash equivalents
  $ 5,999     $ 7,344  
Trade receivables, net
    16,402       12,986  
Inventory
    2,464       2,373  
Lease receivable, current
    180       180  
Prepaid expenses and other
    1,976       1,495  
 
           
Total current assets
    27,021       24,378  
 
           
 
               
Property and equipment, net
    39,493       37,679  
Goodwill
    11,776       11,776  
Other intangible assets, net
    4,891       5,057  
Debt issuance costs, net
    635       685  
Lease receivable, less current portion
    485       558  
Other assets
    75       59  
 
           
Total assets
  $ 84,376     $ 80,192  
 
           
 
               
LIABILITIES AND STOCKHOLDERS’ EQUITY
               
 
               
Current maturities of long-term debt
  $ 4,109     $ 5,541  
Trade accounts payable
    5,698       5,694  
Accrued salaries, benefits and payroll taxes
    811       615  
Accrued interest
    460       470  
Accrued expenses
    2,300       1,852  
Accounts payable, related parties
    200       740  
 
           
Total current liabilities
    13,578       14,912  
 
               
Accrued postretirement benefit obligations
    676       687  
Long-term debt, net of current maturities
    28,750       24,932  
Other long-term liabilities
    129       129  
 
           
Total liabilities
    43,133       40,660  
 
               
Commitments and Contingencies
               
 
               
Minority interests
    4,567       4,423  
 
               
STOCKHOLDERS’ EQUITY
               
 
               
Common stock, $0.01 par value (20,000,000 shares authorized; 13,631,525 and 13,611,525 issued and outstanding at March 31, 2005 and December 31, 2004, respectively)
    136       136  
Capital in excess of par value
    40,331       40,331  
Accumulated deficit
    (3,791 )     (5,358 )
 
           
 
               
Total stockholders’ equity
    36,676       35,109  
 
           
 
               
Total liabilities and stockholders’ equity
  $ 84,376     $ 80,192  
 
           

The accompanying Notes are an integral part of the Consolidated Financial Statements.

F-40


Table of Contents

ALLIS-CHALMERS ENERGY INC.

CONSOLIDATED STATEMENT OF OPERATIONS
(in thousands, except per share)
(unaudited)
                 
    Three Months Ended  
    March 31,     March 31,  
    2005     2004  
            (Restated)  
Revenues
  $ 19,334     $ 9,661  
 
               
Cost of revenues
    12,785       6,909  
Depreciation expense
    914       619  
 
           
Total cost of revenues
    13,699       7,528  
 
               
Gross margin
    5,635       2,133  
 
               
General and administrative expense
    2,994       884  
Amortization expense
    394       219  
 
           
Total general and administrative costs
    3,388       1,103  
 
               
Income from operations
    2,247       1,030  
 
               
Other income (expense):
               
Interest expense
    (521 )     (569 )
Settlement on lawsuit
    115        
Other
    33       187  
 
           
Total other income (expense)
    (373 )     (382 )
 
           
Net income before minority interest and income taxes
    1,874       648  
 
               
Minority interest in income of subsidiaries
    (144 )     (73 )
Provision for foreign taxes
    (163 )     (103 )
 
           
Net income
    1,567       472  
 
               
Preferred stock dividend
          (88 )
 
           
Net income attributed to common stockholders
  $ 1,567     $ 384  
 
           
 
               
Income per common share basic
  $ .12     $ 0.10  
 
           
 
               
Income per common share diluted
  $ .09     $ .07  
 
           
Weighted average number of common shares outstanding:
               
Basic
    13,632       3,927  
 
           
Diluted
    17,789       5,762  
 
           

The accompanying Notes are an integral part of the Financial Statements.

F-41


Table of Contents

ALLIS-CHALMERS ENERGY INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
(unaudited)
                 
    Three Months Ended  
    March 31,  
    2005     2004  
            (Restated)  
Cash flows from operating activities:
               
Net income
  $ 1,567     $ 472  
Adjustments to reconcile net income to net cash provided by operating activities:
               
Depreciation expense
    914       619  
Amortization expense
    394       217  
Amortization of discount on debt
    3       75  
Minority interest in income of subsidiaries
    144       73  
Changes in working capital:
               
Decrease (increase) in accounts receivable
    (3,416 )     476  
Decrease (increase) in other current assets
    (499 )     13  
Decrease (increase) other assets
    (16 )      
(Decrease) increase in accounts payable
    4       350  
(Decrease) increase in accrued interest
    (10 )     89  
(Decrease) increase in accrued expenses
    (92 )     (595 )
(Decrease) increase in accrued salaries, benefits and payroll taxes
    185       (26 )
(Decrease) increase in other long-term liabilities
          (141 )
 
           
Net cash (used in) /provided by operating activities
    (822 )     1,622  
 
               
Cash flows from investing activities:
               
Purchase of equipment
    (2,728 )     (1,411 )
 
           
Net cash used in investing activities
    (2,728 )     (1,411 )
 
               
Cash flows from financing activities:
               
Proceeds/(repayments)on long-term debt, net
    2,383       (944 )
Debt issuance costs
    (178 )     (75 )
 
           
Net cash provided by (used in) financing activities
    2,205       (1,019 )
 
           
Net increase (decrease) in cash and cash equivalents
    (1,345 )     (808 )
 
               
Cash and cash equivalents at beginning of year
    7,344       1,299  
 
           
Cash and cash equivalents at end of period
  $ 5,999     $ 491  
 
           
 
               
Supplemental information:
               
Interest paid
  $ 437     $ 480  
 
           
Foreign taxes paid
  $ 163     $ 103  
 
           

The accompanying Notes are an integral part of the Financial Statements.

F-42


Table of Contents

ALLIS-CHALMERS ENERGY INC.

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE INTERIM PERIODS ENDED MARCH 31, 2005 AND MARCH 31, 2004

NOTE 1 — NATURE OF BUSINESS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

NATURE OF OPERATIONS

Allis-Chalmers Energy Inc provides a variety of products and services to the oil and natural gas industry. Through its subsidiaries, Allis-Chalmers is engaged in providing specialized equipment and operations to install casing and production tubing required to drill and complete oil and gas wells, directional and horizontal drilling services, the rental of “hevi-wate” spiral drill pipe and related oilfield services, services to enhance production through the installation of small diameter coiled tubing and chemicals into producing oil and gas wells and air drilling services to natural gas exploration and development operators.

BASIS OF PRESENTATION

Our unaudited consolidated condensed financial statements included herein have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission. Accordingly, certain information and disclosures normally included in financial statements prepared in accordance with generally accepted accounting principles have been condensed or omitted. We believe that the presentations and disclosures herein are adequate to make the information not misleading. The unaudited consolidated condensed financial statements reflect all adjustments (consisting of normal recurring adjustments) necessary for a fair presentation of the interim periods. These unaudited consolidated condensed financial statements should be read in conjunction with our audited consolidated financial statements included in our Annual Report on Form 10-K for the year ended December 31, 2004. The results of operations for the interim periods are not necessarily indicative of the results of operations to be expected for the full year.

In the notes to the unaudited consolidated condensed financial statements, all dollar and share amounts in tabulations are in millions of dollars and shares, respectively, unless otherwise indicated.

Certain reclassifications have been made to the prior year’s consolidated condensed financial statements to conform with the current period presentation.

F-43


Table of Contents

ALLIS-CHALMERS ENERGY INC.

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
FOR THE INTERIM PERIODS ENDED MARCH 31, 2005 AND MARCH 31, 2004

The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and 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 reporting period. Future events and their effects cannot be perceived with certainty. Accordingly, the Company’s accounting estimates require the exercise of judgment. While management believes that the estimates and assumptions used in the preparation of the consolidated financial statements are appropriate, actual results could differ from those estimates. Estimates are used for, but are not limited to, determining the following: allowance for doubtful accounts, recoverability of long-lived assets and intangibles, useful lives used in depreciation and amortization, income taxes and valuation allowances. The accounting estimates used in the preparation of the consolidated financial statements may change as new events occur, as more experience is acquired, as additional information is obtained and as the Company’s operating environment changes.

In November 2004, the FASB issued SFAS No. 151, INVENTORY COSTS — an Amendment of ARB No. 43, Chapter 4, which amends the guidance in ARB No. 43 to clarify the accounting for abnormal amounts of idle facility expense, freight, handling costs and wasted material. SFAS No. 151 requires that these items be recognized as current period charges. In addition, SFAS No. 151 requires the allocation of fixed production overheads to inventory based on the normal capacity of the production facilities. SFAS No. 151 is effective for inventory costs incurred during fiscal years beginning after June 15, 2005. We are currently evaluating the provisions of SFAS No. 151 and will adopt SFAS No. 151 on January 1, 2006.

In December 2004, the FASB issued SFAS No. 123R, SHARE-BASED PAYMENT (SFAS 123R). SFAS 123R revises SFAS No. 123, ACCOUNTING FOR STOCK-BASED COMPENSATION, and focuses on accounting for share-based payments for services by employer to employee. The statement requires companies to expense the fair value of employee stock options and other equity-based compensation at the grant date. The statement does not require a certain type of valuation model and either a binomial or Black-Scholes model may be used. The provisions of SFAS 123R are effective for financial statements for annual or interim periods beginning after December 15, 2005. We are currently evaluating the provisions of SFAS No. 123R and will adopt SFAS No. 123R on January 1, 2006. Our future cash flows will not be impacted by the adoption of this standard.

In December 2004, the FASB issued FASB Staff Position No. 109-1 (“FSP 109-1”), Application of FASB Statement No. 109, “ACCOUNTING FOR INCOME TAXES” (“SFAS No. 109”) to the Tax Deduction on Qualified Production Activities Provided by the American Jobs Creation Act of 2004, which provides guidance on the recently enacted American Jobs Creation Act of 2004 (the “Act”). The Act provides a tax deduction for income from qualified domestic production activities. FSP 109-1 provides for the treatment of the deduction as a special deduction as described in SFAS No. 109. As such, the deduction will have no effect on existing deferred tax assets and liabilities. The impact of the deduction is to be reported in the period in which the deduction is claimed on our U.S. tax return. We do not expect that this deduction will have a material impact on our effective tax rate in future years. FSP 109-1 is effective prospectively as of January 1, 2005.

NOTE 2 — STOCK-BASED COMPENSATION

The Company accounts for its stock-based compensation using Accounting Principle Board Opinion No. 25 (“APB No. 25”). Under APB 25, compensation expense is recognized for stock options with an exercise price that is less than the market price on the grant date of the option. For stock options with exercise prices at or above the market value of the stock on the grant date, the Company adopted the disclosure-only provisions of SFAS No. 123, ACCOUNTING FOR STOCK-BASED COMPENSATION (“SFAS 123”). The Company also adopted the disclosure-only provisions of SFAS No. 123 for the stock options granted to the employees and directors of the Company. Accordingly, no compensation cost has been recognized under APB No. 25. Had compensation expense for the options granted been recorded based on the fair value at the grant date for the options, consistent with the provisions of SFAS 123, the Company’s net income/(loss) and net income/(loss) per share for the quarters ended March 31, 2005, and 2004 would have been decreased to the pro forma amounts indicated below.

F-44


Table of Contents

ALLIS-CHALMERS ENERGY INC.

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
FOR THE INTERIM PERIODS ENDED MARCH 31, 2005 AND MARCH 31, 2004
                 
    FOR THE QUARTER ENDED MARCH 31,  
    (IN THOUSANDS, EXCEPT PER SHARE)  
    2005     2004  
            (RESTATED)  
Net income: As reported
  $ 1,567     $ 384  
 
               
Less total stock based employee compensation expense determined under fair value based method for all awards net of tax related effects
    (2,902 )      
 
           
 
               
Pro-forma net income to common stockholders’
  $ (1,335 )   $ 384  
 
               
Net income per share:
               
Basic As reported
  $ 0.10     $ 0.10  
 
           
 
               
Diluted As reported
  $ 0.08     $ 0.05  
 
           

Options were granted in 2005. The following assumptions were applied in determining the pro forma compensation costs:

         
    FOR THE QUARTER ENDED  
    MARCH 31,  
    2005  
Expected dividend yield
     
Expected price volatility
    89.76 %
Risk-free interest rate
    7.0 %
Expected life of options
  7 years
Weighted average fair value of options granted at market value
  $ 3.86  

NOTE 3 — INCOME PER COMMON SHARE

The Company computes income per common share in accordance with the provisions of SFAS No. 128, EARNINGS PER Share (“SFAS No. 128”). SFAS No. 128 requires companies with complex capital structures to present basic and diluted earnings per share. Basic earnings per share is computed on the basis of the weighted average number of shares of common stock outstanding during the period. For periods through April 12, 2004, preferred dividends are deducted from net income and have been considered in the calculation of income available to common stockholders in computing basic earnings per share. Diluted earnings per share is similar to basic earnings per share, but presents the dilutive effect on a per share basis of potential common shares (e.g., convertible preferred stock, stock options, etc.) as if they had been converted. Potential dilutive common shares that have an anti-dilutive effect (e.g., those that increase income per share) are excluded from diluted earnings per share.

F-45


Table of Contents

ALLIS-CHALMERS ENERGY INC.

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
FOR THE INTERIM PERIODS ENDED MARCH 31, 2005 AND MARCH 31, 2004

The components of basic and diluted earnings per share are as follows:

                 
    March 31,     March 31,  
    2005     2004  
    (in thousands, except earnings per share)  
Numerator:
               
Net income available for common stockholders
  $ 1,567     $ 384  
 
               
Plus income impact of assumed conversions:
               
Preferred stock dividends
          88  
 
           
 
               
Net income applicable to common stockholders
               
Plus assumed conversions
  $ 1,567     $ 472  
 
               
Denominator:
               
Denominator for basic earnings per share - weighted average shares outstanding
    13,632       3,927  
 
               
Effect of potentially dilutive common shares:
               
Convertible preferred stock and employee and director stock options
    4,157       1,835  
 
           
 
               
Denominator for diluted earnings per share - weighted average shares outstanding and assumed conversions
    17,789       5,762  
 
               
Basic earnings per share
  $ 0.12     $ 0.10  
 
           
Diluted earning per share
  $ 0.09     $ 0.05  
 
           

NOTE 4 — GOODWILL AND INTANGIBLE ASSETS

In accordance with SFAS 142, “Goodwill and Other Intangible Assets,” goodwill and indefinite-lived intangible assets are not permitted. To be amortized. Goodwill and indefinite-lived intangible assets remain on the balance sheet and are tested for impairment on an annual basis, or when there is reason to suspect that their values may have been diminished or impaired. Goodwill and indefinite-lived intangible assets listed on the balance sheet totaled $11.8 million at March 31, 2005 and December 31, 2004. Based on impairment testing performed during 2004, pursuant to the requirements of SFAS 142, these assets do not appear to be impaired.

Intangible assets with definite lives continue to be amortized over their estimated useful lives. Definite-lived intangible assets that continue to be amortized under SFAS 142 relate to our purchase of customer-related and marketing-related intangibles. These intangibles have useful lives ranging from five to 10 years. Amortization of intangible assets was $166,000 for the first three months of 2005, compared to $132,000 for the same period last year. At March 31, 2005, net intangible assets totaled $4.9 million, net of $2.2 million of accumulated amortization.

NOTE 5 — RESTATEMENT

In connection with the formation of AirComp in 2003, the Company and M-I contributed assets to AirComp in exchange for a 55% interest and 45% interest, respectively, in AirComp. We originally accounted for the formation of AirComp as a joint venture, but in February 2005 determined that the transaction should have been accounted for using purchase accounting pursuant to SFAS No. 141, BUSINESS COMBINATIONS and recorded the sale of an interest in a subsidiary, in accordance with SAB No. 51. Consequently, we restated our financial statements for the quarter ended September 30, 2003, for the year ended December 31, 2003 and for the three quarters ended September 30, 2004, to reflect the following adjustments:

F-46


Table of Contents

ALLIS-CHALMERS ENERGY INC.

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
FOR THE INTERIM PERIODS ENDED MARCH 31, 2005 AND MARCH 31, 2004

INCREASE IN BOOK VALUE OF FIXED ASSETS. Under joint venture accounting, we originally recorded the value of the assets contributed by M-I to AirComp at M-I’s historical cost of $6,932,000. Under purchase accounting, we increased the recorded value of the assets contributed by M-I by approximately $3,337,000 to $10,269,000 to reflect their fair market value as determined by a third party appraisal. In addition, under joint venture accounting, we established negative goodwill which reduced fixed assets in the amount of $1,550,000. The negative goodwill was amortized by us over the lives of the related fixed assets. Under purchase accounting, we increased fixed assets by $1,550,000 to reverse the negative goodwill previously recorded and reversed amortization expenses recorded in 2004. Therefore, fixed assets were increased by a total of $4,887,000.

DECREASE IN OPERATING INCOME. During the three months ended March 31, 2004, depreciation expense related to the fixed assets increased by $49,000, as a result of the increase in fixed assets, depreciation expense was increased by $90,000 as a result of the reversal of amortization of negative goodwill, and minority interest expense decreased by $22,000, resulting in reduction in net income attributable to common stockholders of $117,000.

A restated consolidated balance sheet at March 31, 2004, and a restated consolidated income statement and a restated consolidated statement of cash flows for the three months ended March 31, 2004, reflecting the above adjustments, is presented below. The amounts are in thousands, except for share amounts:

                         
    At March 31, 2004  
    As     Restatement     As  
    Reported     Adjustments     Restated  
ASSETS
                       
 
                       
Cash and cash equivalents
  $ 491             $ 491  
Trade receivables, net of allowance for doubtful accounts
    8,347               8,347  
Lease Receivable, current
    180               180  
Prepaid expenses and other
    900               900  
 
                   
Total current assets
    9,918               9,918  
 
                       
Property and equipment, net of accumulated depreciation
    27,270       4,650       31,920  
Goodwill
    7,661               7,661  
Other intangible assets, net of accumulated amortization
    2,158               2,158  
Debt issuance costs, net of accumulated amortization
    557               557  
Lease receivable, less current portion
    722               722  
Other assets
    79               79  
 
                 
Total Assets
  $ 48,365     $ 4,650     $ 53,015  
 
                 
 
                       
LIABILITIES AND STOCKHOLDERS’ EQUITY
                       
 
                       
Current maturities of long-term debt
  $ 4,888             $ 4,888  
Trade accounts payable
    3,483               3,483  
Accrued salaries, benefits and payroll taxes
    885               885  
Accrued interest
    241               241  
Accrued expenses
    1,166               1,166  
Accounts payable, related parties
    467               467  
 
                   
Total current liabilities
    11,130               11,130  

F-47


Table of Contents

ALLIS-CHALMERS ENERGY INC.

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
FOR THE INTERIM PERIODS ENDED MARCH 31, 2005 AND MARCH 31, 2004
                         
    At March 31, 2004  
    As     Restatement     As  
    Reported     Adjustments     Restated  
Accrued postretirement benefit obligations
    545               545  
Long-term debt, net of current maturities
    26,476               26,476  
Other long-term liabilities
    129               129  
Redeemable warrants
    1,500               1,500  
Redeemable convertible preferred stock including accrued dividends
    4,259               4,259  
 
                   
Total liabilities
    44,039               44,039  
 
                       
Commitments and Contingencies
                       
 
                       
Minority interests
    2,618       1,433       4,051  
 
                       
COMMON STOCKHOLDERS’ EQUITY
                       
 
                       
Common stock
    39               39  
Capital in excess of par value
    9,793       955       10,748  
Accumulated (deficit)
    (8,124 )     2,262       (5,862 )
 
                 
Total stockholders’ equity
    1,708       3,217       4,925  
 
                 
Total liabilities and stockholders’ equity
  $ 48,365     $ 4,650     $ 53,015  
 
                 

F-48


Table of Contents

ALLIS-CHALMERS ENERGY INC.

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
FOR THE INTERIM PERIODS ENDED MARCH 31, 2005 AND MARCH 31, 2004
                         
    Three Months March 31, 2004  
    As     Restatement     As  
    Reported     Adjustments     Restated  
Revenues
  $ 9,661           $ 9,661  
Cost of revenues
    7,389       139       7,528  
 
                 
Gross margin
    2,272       (139 )     2,133  
 
                       
General and administrative expense
    1,103             1,103  
 
                 
Income from operations
    1,169       (139 )     1,030  
 
                       
Other income (expense):
                       
Interest expense
    (569 )           (569 )
Minority interests in income of subsidiaries
    (95 )     22       (73 )
Other
    187             187  
 
                 
Total other income (expense)
    (477 )     22       (455 )
 
                 
Net income before income taxes
    692       (117 )     575  
 
                       
Provision for foreign income tax
    (103 )           (103 )
 
                 
Net income
    589       (117 )     472  
 
                       
Preferred stock dividend
    (88 )           (88 )
 
                 
Net income attributed to common stockholders
  $ 501     $ (117 )   $ 384  
 
                 
 
                       
Income per common share - basic
  $ 0.15             $ 0.10  
 
                   
Income per common share - diluted
  $ 0.10             $ 0.05  
 
                   
 
                       
Weighted average number of common shares outstanding:
                       
Basic
    3,927               3,927  
 
                   
Diluted
    5,762               5,762  
 
                   

F-49


Table of Contents

ALLIS-CHALMERS ENERGY INC.

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
FOR THE INTERIM PERIODS ENDED MARCH 31, 2005 AND MARCH 31, 2004
                         
    Three Months Ended March 31, 2004  
    As     Restatement     As  
    Reported     Adjustment     Restated  
Cash flows from operating activities:
                       
Net income
  $ 589     $ (117 )   $ 472  
Adjustments to reconcile net income to net cash provided by operating activities:
                       
Depreciation and amortization expense
    697       139       836  
Amortization of discount on debt
    75             75  
Minority interest in income of subsidiaries
    95       (22 )     73  
Changes in working capital:
                       
Decrease (increase) in accounts receivable
    476             476  
Decrease (increase) in other current assets
    13             13  
Increase (decrease) in accounts payable
    350             350  
Increase (decrease) in accrued interest
    89             89  
Increase (decrease) in accrued expenses
    (595 )           (595 )
Increase (decrease) in other long-term liabilities
    (141 )           (141 )
Increase (decrease) in accrued employee benefits and payroll taxes
    (26 )           (26 )
 
                 
Net cash provided by operating activities
    1,622             1,622  
 
                       
Cash flows from investing activities:
                       
Purchase of equipment
    (1,411 )             (1,411 )
 
                   
Net cash use) in investing activities
    (1,411 )             (1,411 )
 
                       
Cash flows from financing activities:
                       
Repayments of long-term debt
    (944 )             (944 )
Debt issuance costs
    (75 )             (75 )
 
                   
Net cash used in financing activities
    (1,019 )             (1,019 )
 
                   
 
                       
Net decrease) in cash and cash equivalents
    (808 )             (808 )
 
                       
Cash and cash equivalents:
                       
 
                       
Beginning of the year
    1,299               1,299  
 
                   
End of period
  $ 491             $ 491  
 
                   
 
                       
Supplemental information:
                       
 
                       
Interest paid
  $ 480             $ 480  
 
                   

Certain prior period balances have been reclassified to conform to current year presentation.

F-50


Table of Contents

ALLIS-CHALMERS ENERGY INC.

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
FOR THE INTERIM PERIODS ENDED MARCH 31, 2005 AND MARCH 31, 2004

NOTE 6 — INVENTORIES

     Inventories are comprised of the following at March 31:

                 
    2005     2004  
Hammer bit inventory
               
Finished goods
  $ 547     $  
Work in process
    291        
Raw materials
    391        
 
           
 
               
Total hammer bit inventory
  $ 1,229     $  
 
               
Hammer inventory
    465        
 
               
Chemical inventory
    202        
 
               
Coil tubing and related inventory
    568        
 
           
 
               
Total inventory
  $ 2,464     $  
 
           

F-51


Table of Contents

ALLIS-CHALMERS ENERGY INC.

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
FOR THE INTERIM PERIODS ENDED MARCH 31, 2005 AND MARCH 31, 2004

NOTE 7 — DEBT

The long-term debt of the Company and its subsidiaries as of March 31, 2005 consists of the following:

         
    March 31,  
    (in thousands)  
    2005  
Debt of Allis-Chalmers Energy
       
Revolving line of credit
    4,967  
Bank term loan
    5,722  
Capital expenditure and acquisition line
    793  
Notes payable to former directors
    96  
 
       
Debt of Jens’
       
Subordinated seller note
    4,000  
Note payable under non-compete agreement
    453  
Bank term loan
    223  
Equipment installment note
    307  
Real estate loan
    553  
 
       
Debt of Strata
       
Vendor financing
    1,164  
 
       
Debt of Safco
       
Note payable under non-compete agreement
    150  
 
       
Debt of Downhole
       
Vehicle installment note
    11  
Notes payable to a former stockholders
    22  
Note payable to insurance company
    106  
 
       
Debt of Mountain Air
       
Term loan
    185  
Seller note
    500  
 
       
Debt of AirComp
       
Revolving line of credit
    1,639  
Bank term loan
    6,480  
Delayed draw term loan
    670  
Subordinated note payable to M-I LLC
    4,818  
 
       
 
     
Total debt
  $ 32,859  
 
       
Less: short-term debt and current maturities
    4,109  
 
     
Long-term debt obligations
  $ 28,750  
 
     

As of March 31, 2005 the Company’s debt was approximately $32.9 million.

On December 7, 2004, the Company entered into an amended and restated credit agreement which consolidated and increased various credit facilities previously maintained by the Company and two of its subsidiaries, Jens’ and Strata. The credit agreement governing the facilities was entered into jointly by Allis-Chalmers, Jens’, Strata, and Safco, and is guaranteed by our MCA and OilQuip subsidiaries. The amended credit facilities include:

  o   A $10.0 million revolving line of credit. Borrowings are subject to a borrowing base calculated as 85% of eligible accounts receivables, as defined. Outstanding borrowings under this line of credit were $5.0 million as of March 31, 2005.

F-52


Table of Contents

ALLIS-CHALMERS ENERGY INC.

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
FOR THE INTERIM PERIODS ENDED MARCH 31, 2005 AND MARCH 31, 2004

  o   A term loan with a principal balance of $5.7 million payable in monthly payments of principal of $105,583 per month. Prepayments are also required in an amount equal to 20% of our collections from Matyep in Mexico.
 
  o   A $6.0 million capital expenditure and acquisition line of credit. Borrowings under this facility are payable monthly over four years beginning in January 2006. Availability of this capital expenditure term loan facility is subject to security acceptable to the lender in the form of equipment or other acquired collateral. The outstanding principal balance was $793,000 as of March 31, 2005.

The credit facilities mature on December 31, 2008 and are secured by liens on substantially all of the Company’s assets. The agreement governing these credit facilities contains customary events of default and financial covenants. It also limits the Company’s ability to incur additional indebtedness, make capital expenditures, pay dividends or make other distributions, create liens, and sell assets. Interest accrues at an adjustable rate based on the prime rate. The interest rate was 6.81% as of March 31, 2005. There is a 0.5% per annum fee on the undrawn portion of the revolving line of credit and the capital expenditure line.

Jens’ has a subordinated note payable to Jens Mortensen, the seller of Jens’ and a director of the Company, in the amount of $4.0 million with a fixed interest rate of 7.5%. Interest is payable quarterly and the final maturity of the note is January 31, 2006. In connection with the purchase of Jens’, the Company agreed to pay a total of $1.2 million to Mr. Mortensen in exchange for a non-compete agreement. Monthly payments of $20,576 are due under this agreement through January 31, 2007. As of March 31, 2005, the remaining balance was approximately $453,000, including $247,000 classified as short-term. The note is subordinated to the rights of the Company’s bank lenders.

Jens’ also has several small equipment financings and a real estate loan which in the aggregate total $778,000 as of March 31, 2005. First, Jens’ has two bank term loans aggregating $ 223,000 which accrue interest at an adjustable rate based on the prime rate (7.25% at March 31, 2005) and which require monthly payments of $13,000 plus accrued interest. The maturity date of one of the loans, with a balance of $177,000, is September 17, 2006, while the second loan, with a balance of $48,000, matures January 12, 2007. Jens also has a five-year equipment financing term loan with a principal balance of $307,000 at March 31, 2005. The loan is payable in monthly installments of principal and interest equal to $6,449 per month through December 2009. Finally, Jens’ has a real estate term loan which is payable in equal monthly installments of $4,344 with the remaining outstanding balance due on January 1, 2010. The interest rate floats based on the prime rate. The outstanding principal balance was $553,000 at March 31, 2005.

Strata, the Company’s directional drilling subsidiary, entered into a short-term vendor financing agreement with a major supplier of downhole drill motors. The agreement consists of an extension of amounts due to the supplier for motor rentals, lease and repair costs. As of March 31, 2005, the outstanding balance was $1.2 million. Payment of interest is due monthly and principal payments of $582,000 are due in each of April 2005 and December 2005. The interest rate is fixed at 8.0%.

In connection with the purchase of Safco, the Company agreed to pay a total of $150,000 to the sellers in exchange for a non-compete agreement. The Company is required to make yearly payments of $50,000 through September 30, 2007. As of March 31, 2005, the balance due was $150,000.

Downhole has notes payable to two former stockholders totaling $22,000. Downhole also has a vehicle installment note. The note is payable over 10 months at $1,137 per month without interest. At March 31, 2005, the balance due was $11,371.

AirComp has the following credit facilities:

  o   A $3.5 million bank line of credit of which $1.6 million was outstanding at March 31, 2005. Interest accrues at an adjustable rate based on the prime rate. The average interest rate was 7.66% as of March 31, 2005. The Company pays a 0.5% per annum fee on the undrawn portion. Borrowings under the line of credit are subject to a borrowing base consisting of 80% of eligible accounts receivable.

F-53


Table of Contents

ALLIS-CHALMERS ENERGY INC.

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
FOR THE INTERIM PERIODS ENDED MARCH 31, 2005 AND MARCH 31, 2004

  o   A term loan with a remaining principal balance of $6.5 million that accrues interest at an adjustable rate based on either the London Interbank Offered Rate (“LIBOR”) or the prime rate. The average interest rate was 6.41% as of March 31, 2005. Principal payments of $286,000 are due quarterly, plus interest, with a final maturity date of June 27, 2007.
 
  o   A “delayed draw” term loan facility in the amount of $1.5 million to be used for capital expenditures. Interest accrues at an adjustable, adjustable rate based on either the LIBOR or the prime rate. Quarterly principal payments commence on March 31, 2006 in an amount equal to 5.0% of the outstanding balance as of December 31, 2005, with a final maturity of June 27, 2007. The outstanding principal balance was $670,000 as of March 31, 2005.

The AirComp credit facilities are secured by liens on substantially all of AirComp’s assets. The agreement governing these credit facilities contains customary events of default and requires that AirComp satisfy various financial covenants. It also limits AirComp’s ability to incur additional indebtedness, make capital expenditures, pay dividends or make other distributions, create liens, and sell assets. Allis-Chalmers and Mountain Compressed Air guarantee 55% of the obligations of AirComp under these facilities.

AirComp also has a subordinated note payable to M-I in the amount of $4.8 million bearing interest at an annual rate of 5.0%. In 2007 each party has the right to cause AirComp to sell its assets (or the other party may buy out such party’s interest), and in such event this note (including accrued interest) is due and payable. The note is also due and payable if M-I sells its interest in AirComp or upon a termination of AirComp. At March 31, 2005, $441,000 of interest was included in accrued interest. We are not liable for the obligations of AirComp under this note.

In 2000 the Company compensated directors, including current directors Nederlander and Toboroff, who served on the board of directors from 1989 to March 31, 1999 without compensation by issuing promissory notes totaling $325,000. The notes accrued interest at the rate of 5.0% per annum. The notes matured on March 31, 2005, and the Company is in the process of locating and paying the holders of these notes. As of March 31, 2005, the notes totaling $96,300, including accrued interest remained outstanding.

As part of the acquisition of Mountain Air in 2001, the Company issued a note to the sellers of Mountain Air in the original amount of $2.2 million accruing interest at an interest rate of 5.75% per annum. The note was reduced to $1.5 million as a result of the settlement of a legal action against the sellers in 2003. In March 2005, the Company reached an agreement with the sellers and holders of the note as a result of an action brought against the Company by the sellers. Under the terms of the agreement, the Company has paid to the plaintiff $1.0 million in cash, and agreed to pay an additional $350,000 on June 1, 2006, and an additional $150,000 on June 1, 2007, in settlement of all claims. (See Note 11 — Legal Matters). Mountain Air also has a term loan in the amount of $185,000 at March 31, 2005 accruing interest of 5.0% per annum. Principal and interest of $5,039 are payable monthly with a final maturity date of June 30, 2008.

The Company’s Chief Executive Officer and Chairman, Munawar H. Hidayatallah is a personal guarantor of the Company’s debt consisting of the Jens’ $4.0 million subordinated seller note. The Company pays Mr. Hidayatallah an annual guarantee fee equal to one-quarter of one percent of the total amount of the debt guaranteed by Mr. Hidayatallah. These fees aggregated $3,625 during the three months ended March 31, 2005.

NOTE 8 — STOCKHOLDERS’ EQUITY

As of January 1, 2005, we executed a business development agreement with CTTV Investments LLC, (“CTTV”), an affiliate of ChevronTexaco Inc., whereby we issued 20,000 shares of our common stock to CTTV, and further agreed to issue up to an additional 60,000 shares to CTTV contingent upon our subsidiaries receiving certain levels of revenues, in 2005, from ChevronTexaco and its affiliates. CTTV was a minority owner of Downhole.

F-54


Table of Contents

ALLIS-CHALMERS ENERGY INC.

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
FOR THE INTERIM PERIODS ENDED MARCH 31, 2005 AND MARCH 31, 2004

NOTE 9 — REVERSE STOCK SPLIT

The Company effected a reverse stock split on June 10, 2004. As a result of the reverse stock split, every five shares of the Company’s common stock was combined into one share of common stock. The reverse stock split reduced the number of shares of outstanding common stock from 31,393,789 to approximately 6,265,000 and reduced the number of stockholders of the Company from 6,070 to approximately 2,140. All share and related amounts presented have been retroactively adjusted for the stock split.

NOTE 10 — SEGMENT INFORMATION

At March 31, 2005, the Company had four operating segments including Casing and Tubing Services (Jens’), Directional Drilling Services (Strata) Compressed Air Drilling Services (AirComp) and Other Services (Safco and Downhole). All of the segments provide services to the energy industry. The revenues, operating income (loss), depreciation and amortization, interest, capital expenditures and assets of each of the reporting segments plus the corporate function are reported below for the quarters ended March 31, 2005 and March 31, 2004 (in thousands):

                 
    QUARTER ENDED MARCH 31,  
    2005     2004  
            (RESTATED)  
REVENUES:
               
Casing services
  $ 3,560     $ 1,939  
Directional drilling services
    9,901       5,253  
Compressed air drilling services
    4,181       2,469  
Other services
    1,692        
 
           
Total revenues
  $ 19,334     $ 9,661  
 
           
 
               
OPERATING INCOME (LOSS):
               
Casing services
  $ 1,327     $ 442  
Directional drilling services
    1,878       662  
Compressed air drilling services
    527       255  
Other services
    (119 )      
General corporate
    (1,366 )     (329 )
 
           
Total income/ (loss) from operations
  $ 2,247     $ 1,030  
 
           
 
               
DEPRECIATION AND AMORTIZATION EXPENSE:
               
Casing services
  $ 440     $ 361  
Directional drilling services
    150       101  
Compressed air drilling services
    448       351  
Other services
    224        
General corporate
    46       25  
 
           
Total depreciation and amortization expense
  $ 1,308     $ 838  
 
           
 
               
INTEREST EXPENSE:
               
Casing services
  $ 99     $ 165  
Directional drilling services
    22       75  
Compressed air drilling services
    231       159  
Other services
    1        
General corporate
    168       170  
 
           
Total interest expense
  $ 521     $ 569  
 
           
 
               
CAPITAL EXPENDITURES:
               
Casing services
  $ 1,640     $ 379  
Directional drilling services
    263       705  
Compressed air drilling services
    779       326  
Other services
    37        
General corporate
    9       1  
 
           
Total capital expenditures
  $ 2,728     $ 1,411  
 
           

F-55


Table of Contents

ALLIS-CHALMERS ENERGY INC.

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
FOR THE INTERIM PERIODS ENDED MARCH 31, 2005 AND MARCH 31, 2004
                 
    QUARTER ENDED MARCH 31,  
    2005     2004  
            (RESTATED)  
GOODWILL:
               
Casing services
  $ 3,673     $  
Directional drilling services
    4,168       4,168  
Compressed air drilling services
    3,510       3,493  
Other services
    425        
General corporate
           
 
           
Total Goodwill
  $ 11,776     $ 7,661  
 
           
 
               
ASSETS:
               
Casing services
  $ 23,406     $ 17,159  
Directional drilling services
    14,811       11,459  
Compressed air drilling services
    29,265       23,046  
Other services
    7,186        
General corporate
    9,708       1,351  
 
           
Total assets
  $ 84,376     $ 53,015  
 
           
 
               
REVENUES:
               
United States
  $ 17,561     $ 8,632  
International
    1,773       1,029  
 
           
TOTAL
  $ 19,334     $ 9,661  
 
           

NOTE 11 — LEGAL MATTERS

The Company is named from time to time in legal proceedings related to the Company’s activities prior to its bankruptcy in 1988; however, the Company believes that it was discharged from liability for all such claims in the bankruptcy and believes the likelihood of a material loss relating to any such legal proceeding is remote.

At December 31, 2004, Mountain Compressed Air, Inc. was a defendant in an action brought in April 2004 in the District Court of Mesa County, Colorado, by the former owner of Mountain Air Drilling Service Company, Inc. from whom Mountain Compressed Air, Inc. acquired assets in 2001. The plaintiff sought to accelerate payment of the note issued in connection with the acquisition and sought $1.9 million in damages (representing principal and interest due under the note), on the basis that Mountain Compressed Air failed to provide financial statements required by the note. The Company raised several defenses to the plaintiff’s claim. In March 2005, the Company reached an agreement with the plaintiff to settle the action and agreed to pay to the plaintiff $1.0 million in cash, and to pay to the plaintiff an additional $350,000 on June 1, 2006, and an additional $150,000 on June 1, 2007, in settlement of all amounts due under the promissory note and all other claims. The $1.0 million cash payment was made on April 1, 2005.

The Company is involved in various other legal proceedings in the ordinary course of business. The legal proceedings are at different stages; however, the Company believes that the likelihood of material loss relating to any such legal proceeding is remote.

NOTE 12 — SUBSEQUENT EVENTS

On April 1, 2005, the Company acquired 100% of the outstanding stock of Delta Rental Service, Inc. (“Delta”) for $4.6 million in cash and 223,114 shares of the Company’s common stock and two promissory notes totaling $350,000. Delta, located in Lafayette, Louisiana, is a rental tool company providing specialty rental items to the oil and gas industry such as spiral heavy weight drill pipe, test plugs used to test blow-out preventers, well head retrieval tools, spacer spools and assorted handling tools. For the year ended December 31, 2004, Delta had revenues of $3.3 million.

On April 4, 2005, the Company amended its December 7, 2004 credit agreement with its lender to extend the final maturity of its credit facilities for one year to December 31, 2008, obtain the lender’s consent for the Delta acquisition, include the Company’s Delta and Downhole subsidiaries as parties to the credit agreement, and provide for increased availability under the $10.0 million revolving line of credit and the $6.0 million capital expenditure and acquisition line of credit based on the receivables and assets of Delta and Downhole.

F-56


Table of Contents

ALLIS-CHALMERS ENERGY INC.

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
FOR THE INTERIM PERIODS ENDED MARCH 31, 2005 AND MARCH 31, 2004

Additionally, the amendment documented the lender’s consent to the $1.5 million settlement with the former owners of Mountain Air Drilling Service and to the prepayment of the $4.0 million Jens’ subordinated seller note by an amount not to exceed $397,000.

As of May 1, 2005, the Company acquired 100% of the outstanding capital stock of Capcoil Tubing Services, Inc. (“Capcoil”) for $2.7 million, 168,161 shares of the Company’s common stock and the payment or assumption of approximately $1.3 million of debt. Capcoil, located in Kilgore, Texas, is engaged in downhole well servicing by providing coil tubing services to enhance production from existing wells. Capcoil had revenues of $5.8 million for the year ended December 31, 2004.

On May 2, 2005, the Company amended its December 7, 2004 credit agreement with its lender to obtain its consent to the Capcoil acquisition, include Capcoil as a party to the credit agreement and increase the availability under the $10.0 million revolving line of credit and the $6.0 million capital expenditure line of credit based on the receivables and other assets of Capcoil.

F-57


Table of Contents

INDEPENDENT AUDITOR’S REPORT

To the Board of Directors and Stockholders
of Diamond Air Drilling Services, Inc.

We have audited the accompanying balance sheet of Diamond Air Drilling Services, Inc. (a Texas S-Corporation) (the Company) as of July 31 2004, and December 31, 2003 and 2002 and the related statements of income, stockholders’ equity, and cash flows for the seven months ended July 31, 2004 and the years ended December 31, 2003 and 2002. 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 audit.

We conducted our audit in accordance with auditing standards generally accepted in the United States of America. 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 audit provides a reasonable basis for our opinion.

In our report dated September 14, 2004, we expressed an opinion that, except for the effects of such adjustments, if any, might have been determined to be necessary had we been able to observe the physical inventories taken as of December 31, 2003, 2002 and 2001, the financial statements referred to in the first paragraph present fairly, in all material respects, the financial position, results of operations and cash flows in conformity with accounting principals generally accepted in the United States America. Subsequently, the Company has provided us additional information regarding the prior years inventories and we were able to satisfy ourselves about the inventory quantities and values using alternative procedures. Accordingly, our present opinion on the financial statements referred to in the first paragraph, as presented herein, is different from that expressed in our previous report.

In our opinion the financial statements referred to in the first paragraph present fairly, in all material respects, the financial position of Diamond Air Drilling Services, Inc. as of July 31, 2004 and December 31, 2003 and 2002, and the results of its operations and its cash flows for the seven months ended July 31, 2004 and the years ended December 31, 2003 and 2002 in conformity with accounting principles generally accepted in the United States of America

The Company and its affiliate, Marquis Bit Co., LLC, are controlled by common ownership who have the ability to influence the volume and price of business done between each company. As discussed in Note 2, the Company and its affiliate have engaged in significant transactions with each other. We have audited the financial statements of Marquis Bit Co., LLC under a separate report dated January 12, 2005.

     
 
  /s/ Accounting & Consulting Group, LLP
 
   
 
  Accounting & Consulting Group, LLP
Carlsbad, New Mexico
   
January 12, 2005
   

F-58


Table of Contents

INDEPENDENT AUDITOR’S REPORT

To the Board of Directors and Stockholders
Of Diamond Air Drilling Services, Inc.

We have audited the accompanying balance sheets of Diamond Air Drilling Services, Inc. (a Texas S-Corporation) (the Company) as of July 31, 2004, and December 31, 2003 and 2002 and the related statements of income, members equity, and cash flows for the seven months ended July 31, 2004, the years ended December 31, 2003 and 2002. 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 audit.

Except as discussed in the following paragraph, we conducted our audit in accordance with auditing standards generally accepted in the United States of America. 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 audit provides a reasonable basis for our opinion.

We did not observe the taking of the work in process inventory as of December 31, 2003 and 2002 and 2001 (states at $1,146,070 and $344,948, as of December 31, 2003 and 2002, respectively), since those dates were prior to the time we were initially engaged as auditors for the Company. We were unable to satisfy ourselves about the work in process quantities by other auditing procedures.

In our opinion, except for the effects of such adjustments, if any, as might have been determined to be necessary had we been able to observe the physical inventories taken as of December 31, 2003 and 2002, the financial statements referred to in the first paragraph present fairly, in all material respects, the financial position of Diamond Air Drilling Services, Inc. as of July 31, 2004 and December 31, 2003 and 2002 and the results of the potations and its cash flows for the seven months ended July 31, 2004 and the years ended December 31, 2003 and 2002 in conformity with accounting principles generally accepted in the United States of America.

The Company and its affiliate, Marquis Bit Co., LLC, are controlled by common ownership who have the ability to influence the volume and price of business done between each company. As discussed in Note 2, the Company and its affiliate have engaged in significant transactions with each other. We have audited the financial statements of Marquis Bit Co., LLC under a separate report dated September 14, 2004.

     
 
  /s/ Accounting & Consulting Group, LLP
 
   
 
  Accounting & Consulting Group, LLP
Carlsbad, New Mexico
   
September 14, 2004
   

F-59


Table of Contents

DIAMOND AIR DRILLING SERVICES, INC.

BALANCE SHEETS
JULY 31, 2004, DECEMBER 31, 2003 AND 2002
                         
    July 31,     December 31,     December 31,  
    2004     2003     2002  
ASSETS
                       
 
                       
CURRENT ASSETS:
                       
Cash and cash equivalents
  $ 123,171     $ 38,566     $ 129,612  
Accounts receivable (Note 3)
    826,198       704,466       547,332  
Unbilled receivables
    75,809             3,518  
Related party receivables (Note 2)
    85,636       153,981       197,859  
Inventories (Note 4)
    1,712,465       1,146,070       344,948  
Prepaid expenses
    10,160       16,300       9,629  
 
                 
TOTAL CURRENT ASSETS
    2,833,439       2,059,383       1,232,898  
 
                 
 
                       
Related party receivables (Note 2)
    182,844       234,607       317,003  
Property, Plant and Equipment, at cost (Note 5)
    295,867       245,673       223,217  
Other Assets (Note 12)
    24,885       31,699       27,036  
 
                 
TOTAL ASSETS
  $ 3,337,035     $ 2,571,362     $ 1,800,154  
 
                 
 
                       
LIABILITIES AND STOCKHOLDERS’ EQUITY
                       
 
                       
CURRENT LIABILITIES:
                       
Current maturities of long-term debt
  $ 341,184     $ 171,561     $ 164,535  
Current maturities of capital lease obligations
    3,447              
Accounts payable
    635,418       602,918       517,471  
Accrued expenses
    97,366       197,588       269,489  
Related party payables (Note 2)
    687,559       427,465       48,694  
Loans from related parties (Note 2)
    768,281       667,137       209,000  
 
                 
TOTAL CURRENT LIABILITIES
    2,533,255       2,066,669       1,209,189  
 
                 
 
                       
Long-Term Debt (Note 6)
    312,085       309,612       410,524  
Capital lease obligations (Note 5)
    14,873              
 
                       
Commitments and Contingencies
                 
 
                 
TOTAL LIABILITIES
    2,860,213       2,376,281       1,619,713  
 
                 
 
                       
STOCKHOLDERS’ EQUITY
                       
 
                       
Common stock, par value $11,000 shares issued and outstanding
    1,000       1,000       1,000  
Paid-in capital
    2,370       2,370       2,370  
Retained earnings
    473,452       191,711       177,071  
 
                 
TOTAL STOCKHOLDERS’ EQUITY
    476,822       195,081       180,441  
 
                 
 
                       
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
  $ 3,337,035     $ 2,571,362     $ 1,800,154  
 
                 

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

F-60


Table of Contents

DIAMOND AIR DRILLING SERVICES, INC.

STATEMENTS OF INCOME
FOR THE SEVEN MONTHS ENDED JULY 31, 2004
AND YEARS ENDED DECEMBER 31, 2003 AND 2002
                         
    July 31,     December 31,     December 31,  
    2004     2003     2002  
NET SALES (Note 8)
  $ 3,984,512     $ 5,470,208     $ 4,073,653  
 
                 
 
                       
Drilling expenses
    2,803,729       4,592,677       3,394,507  
Selling, general, and administrative
    390,690       620,776       492,067  
Depreciation and amortization
    91,902       99,730       102,648  
Interest expense
    34,156       48,279       16,217  
 
                 
Total Costs and Expenses
    3,320,477       5,361,462       4,005,439  
 
                 
 
                       
Operating income
    664,035       108,746       68,214  
 
                 
 
                       
Other income
                       
Gain (loss) on sale of assets
    (7,104 )     9,841       15,906  
Interest income
    11,008       23,053       5,232  
 
                 
 
                       
NET INCOME
  $ 667,939     $ 141,640     $ 89,352  
 
                 

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

F-61


Table of Contents

DIAMOND AIR DRILLING SERVICES, INC.

STATEMENTS OF STOCKHOLDERS’ EQUITY
FOR THE SEVEN MONTHS ENDED JULY 31, 2004
THE YEARS ENDED DECEMBER 31, 2003 AND 2002
                                 
    Common     Paid-in     Retained        
    Stock     Capital     Earnings     Total  
Balance, January 1, 2002
  $ 1,000     $ 2,370     $ 485,719     $ 489,089  
 
                               
Net Income
                89,352       89,352  
Dividends paid
                (398,000 )     (398,000 )
 
                       
 
                               
Balance, December 31, 2002
    1,000       2,370       177,071       180,441  
 
                               
Net Income
                141,640       141,640  
Dividends paid
                (127,000 )     (127,000 )
 
                       
 
                               
Balance, December 31, 2003
    1,000       2,370       191,711       195,081  
 
                               
Net Income
                667,939       667,939  
 
                               
Dividends paid
                (386,198 )     (386,198 )
 
                       
 
                               
Balance, July 31, 2004
  $ 1,000     $ 2,370     $ 473,452     $ 476,822  
 
                       

F-62


Table of Contents

DIAMOND AIR DRILLING SERVICES, INC.

STATEMENTS OF CASH FLOWS
FOR THE SEVEN MONTHS ENDED JULY 31, 2004 AND
THE YEARS ENDED DECEMBER 31, 2003 AND 2002
                         
    July 31,     December 31,     December 31,  
    2004     2003     2002  
CASH FLOWS FROM OPERATING ACTIVITIES:
                       
Net income
  $ 667,939     $ 141,640     $ 89,352  
Adjustments to reconcile net loss to net cash provided (used) by operating activities:
                       
Depreciation and amortization
    91,902       99,730       102,648  
Gain (loss) on sale of property, plant, and equipment
    (7,104 )     9,841       15,906  
Change in operating assets and liabilities:
                       
Accounts receivable
    (197,541 )     (153,616 )     (165,294 )
Inventory
    (566,395 )     (801,122 )     (47,471 )
Prepaid expenses
    6,140       (6,671 )     (302 )
Other noncurrent assets
    6,814       (4,663 )     (13,780 )
Accounts payable
    292,594       464,218       198,954  
Accrued payroll and employee benefits
    (100,224 )     (71,899 )     162,920  
 
                 
NET CASH PROVIDED (USED) BY OPERATING ACTIVITIES
    194,125       (322,542 )     342,933  
 
                 
 
                       
CASH FLOWS FROM INVESTING ACTIVITIES:
                       
Repayment from loans to related parties
    120,108       128,896       202,450  
Loans made to related parties
          (2,622 )     (430,370 )
Proceeds from sale of property, plant, and equipment
          30,494       53,804  
Capital expenditures on property, plant, and equipment
    (115,314 )     (162,521 )     (140,047 )
 
                 
NET CASH PROVIDED (USED) BY INVESTING ACTIVITIES
    4,794       (5,753 )     (314,163 )
 
                 
 
                       
CASH FLOWS FROM FINANCING ACTIVITIES:
                       
Repayment of long-term debt
    (188,522 )     (219,947 )     (111,897 )
Proceeds from issuance of long-term debt
    360,618       126,061       367,788  
Repayment of short-term debt
    (200,000 )     (200,000 )      
Proceeds from issuance of short-term debt
    200,000       200,000        
Repayment of capital lease obligations
    (1,358 )            
Repayment of loans from related parties
    (162,667 )     (302,494 )     (6,000 )
Proceeds from loans from related parties
    263,813       760,629       215,000  
Payment of dividend distributions to stockholders
    (386,198 )     (127,000 )     (398,000 )
 
                 
NET CASH PROVIDED (USED) BY FINANCING ACTIVITIES
    (114,314 )     237,249       66,891  
 
                 
 
                       
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
    84,605       (91,046 )     95,661  
 
                       
Cash and Cash Equivalents at Beginning of Year
    38,566       129,612       33,951  
 
                 
Cash and Cash Equivalents at End of Year
  $ 123,171     $ 38,566     $ 129,612  
 
                 
 
                       
NON-CASH INVESTING AND FINANCING ACTIVITIES:
                       
Payments made directly to Marquis Bit Co., LLC from a loan obtained by the Company
  $     $     $ 102,565  
 
                 

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

F-63


Table of Contents

DIAMOND AIR DRILLING SERVICES, INC.

NOTES TO FINANCIAL STATEMENTS

NOTE 1: SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

NATURE OF OPERATIONS. Diamond Air Drilling Services, Inc. (the Company) provides air drilling services to the oil & gas drilling industry across the Western United States. The Company employs a unique air drilling methodology, utilizing air hammers and bits to effectively and efficiently drill wells. The Company operates three offices in Texas, New Mexico, and Oklahoma.

Effective December 2002, the Company entered into an agreement with Marquis Bit Co, LLC to manufacture drill bits for the Company. The Company pays Marquis Bit Co, LLC a set fee to fabricate the drill bits using raw materials purchased by the Company.

CASH AND CASH EQUIVALENTS. Cash and cash equivalents include all cash balances and highly liquid investments with an initial maturity of three months or less. The Company places its temporary cash investments with a high credit quality financial institution. At times such deposits may be in excess of the Federal Deposit Insurance Corporation (FDIC) insurance limit.

TRADE ACCOUNTS RECEIVABLE. Trade receivables and loans receivable are carried at their estimated collectible amounts. Trade credit is generally extended on a short-term basis; thus trade receivables do not bear interest. Trade accounts receivable are periodically evaluated for collectibility based on past credit history with customers and their current financial condition.

UNBILLED RECEIVABLES. Unbilled receivables represent revenue earned in the current period but not billed to the customer until future dates, usually within one month.

INVENTORY. Inventories consist of air hammers, drill bits, drill bits in process, and raw materials and are valued at the lower of cost or market using the specific identification method.

PROPERTY, PLANT AND EQUIPMENT. Property, plant and equipment are recorded at cost less depreciation and amortization. Depreciation is provided over the estimated useful life of each class of depreciable asset and is computed using the double declining balance method. Equipment under capital lease obligations is amortized on the double declining balance method over the shorter period of the lease term or the estimated useful life of the equipment. Such amortization is included in depreciation and amortization in the financial statements. Estimated useful lives for equipment and transportation equipment range from three to seven years. Betterments and large renewals which extend the life of the asset are capitalized whereas maintenance and repairs and small renewals are expensed as incurred.

REVENUE RECOGNITION. Drilling services and equipment are provided to its customers at per day and per job contractual rates. Drilling related revenue is recognized in the financial statements as work progresses and when collectibility is reasonably assured. Net sales are arrived at by deducting discounts, and sales taxes from gross sales.

F-64


Table of Contents

DIAMOND AIR DRILLING SERVICES, INC.
NOTES TO FINANCIAL STATEMENTS

NOTE 1: SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

ADVERTISING COSTS. Advertising costs are expensed as incurred. Advertising costs totaled $9,032 for the seven months ended July, 31, 2004 and $5,055, and $4,926 for the years ended December 31, 2003 and 2002, respectively.

INCOME TAXES. The Company has elected to be taxed under the provisions of Subchapter S of the Internal Revenue Code. Under those provisions, the Company does not pay federal corporate income taxes on its taxable income. Instead, the stockholders are liable for individual federal income taxes on their respective shares of the Company’s taxable income in their individual income tax returns. Accordingly, no provision or liability for income taxes has been included in the financial statements.

USE OF ESTIMATES. The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and 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 reporting period. Actual results could differ from those estimates.

NOTE 2: RELATED-PARTY TRANSACTIONS

The principal stockholders of the Company and entities under their control periodically loan money to the Company for operations, or borrow money from the Company to fund the operations of other related entities. A summary of amounts due from related entities follows:

                         
            December 31,  
    July 31, 2004     2003     2002  
Note receivable from Marquis Bit Co, LLC, variable interest rate (currently 7.25%) payable in monthly installments of $7,315 maturing September 2005, unsecured
  $ 268,480     $ 317,002     $ 395,684  
 
                       
Note receivables from stockholders, due upon demand, bearing interest of 0%, unsecured
          64,148       111,740  
 
                       
Note receivables from Marquis Bit Co, LLC, due upon demand, bearing interest of 0%, unsecured
          7,438       7,438  
 
                 
Subtotal
    268,480       388,588       514,862  
 
                       
Less current portion
    85,636       153,981       197,859  
 
                 
Related party receivables
  $ 182,844     $ 234,607     $ 317,003  
 
                 

F-65


Table of Contents

DIAMOND AIR DRILLING SERVICES, INC.
NOTES TO FINANCIAL STATEMENTS

NOTE 2: RELATED-PARTY TRANSACTIONS (continued)

A summary of accounts payable due to related entities follows:

                         
            December 31,  
    July 31, 2004     2003     2002  
Trade accounts payable to Marquis Bit Co, LLC for fabrication of drill bits
  $ 687,559     $ 427,465     $ 48,694  
 
                 
Related party payables
  $ 687,559     $ 427,465     $ 48,694  
 
                 

A summary of loans due to related entities follows:

                         
            December 31,  
    July 31, 2004     2003     2002  
Notes payable to stockholders, due on demand, unsecured, bearing an interest rate of 0%
  $ 437,342     $ 220,696     $ 99,000  
 
                       
Loan payable to Marquis Bit Co, LLC, due on demand, unsecured, bearing an interest rate of 0%
    257,439       257,439        
 
                       
Loan payable to various related entities (related due to certain Company stockholders owning majority interest in entities), due on demand, unsecured bearing an interest rate of 0%
    73,500       189,000       110,000  
 
                 
 
  $ 768,281     $ 667,135     $ 209,000  
 
                 

A summary of related party transactions for the seven months ended July 31, 2004 and years ended December 31, 2003 and 2002 follows:

                         
            December 31,  
    July 31, 2004     2003     2002  
Amount paid, or accrued, to Marquis Bit Co, LLC for the fabrication of drill bits.
  $ 680,573     $ 1,271,242     $ 62,472  
 
                 

F-66


Table of Contents

DIAMOND AIR DRILLING SERVICES, INC.
NOTES TO FINANCIAL STATEMENTS

NOTE 3: ACCOUNTS RECEIVABLE

At July 31, 2004, December 31, 2003 and 2002, accounts receivable are comprised of the following:

                         
            December 31,  
    July 31, 2004     2003     2002  
Accounts receivable
  $ 831,086     $ 713,644     $ 550,161  
Allowance for doubtful accounts
    (4,888 )     (9,178 )     (2,829 )
 
                 
Total
  $ 826,198     $ 704,466     $ 547,332  
 
                 

NOTE 4: INVENTORIES

At July 31, 2004, December 31, 2003 and 2002, inventories are comprised of the following:

                         
            December 31,  
    July 31, 2004     2003     2002  
Air hammers
  $ 376,627     $ 346,321     $ 292,719  
Finished drill bits
    757,040       607,478       52,229  
Drill bits in process
    452,018       151,563        
Raw materials
    126,780       40,708        
 
                 
Total
  $ 1,712,465     $ 1,146,070     $ 344,948  
 
                 

NOTE 5: PROPERTY, PLANT AND EQUIPMENT

At July 31, 2004, December 31, 2003 and 2002, property, plant, and equipment are comprised of the following:

                         
            December 31,  
    July 31, 2004     2003     2002  
Equipment
  $ 99,721     $ 95,995     $ 58,956  
Transportation equipment
    427,714       395,331       336,304  
Equipment under capital lease
    19,678              
 
                 
Total
    547,113       491,326       395,260  
Less: accumulated depreciation
                       
Accumulated depreciation
    247,966       245,653       172,043  
Accumulated amortization
    3,280              
 
                 
Net property, plant, and equipment
  $ 295,867     $ 245,673     $ 223,217  
 
                 

F-67


Table of Contents

DIAMOND AIR DRILLING SERVICES, INC.
NOTES TO FINANCIAL STATEMENTS

NOTE 5: PROPERTY, PLANT AND EQUIPMENT (continued)

Property, plant, and equipment include a capitalized lease. The following schedule, by year, of the future minimum payments under these leases, together with the present value of the net minimum payments as of July 31, 2004:

         
    Amount  
Year ending July 31,
  $  
2005
    4,788  
2006
    4,788  
2007
    4,788  
2008
    4,788  
2009 and thereafter
    2,793  
 
     
Total minimum lease payments
    21,945  
Less amount representing interest
    3,625  
 
     
Total present value of minimum lease payments
    18,320  
Less current portion of such obligations
    3,447  
 
     
Long-term obligations
  $ 14,873  
 
     

NOTE 6: LONG TERM DEBT AND RELATED MATTERS

Long-term debt at July 31, 2004, and December 31, 2003 and 2002, consist of the following:

                         
            December 31,  
    July 31, 2004     2003     2002  
Various notes payable to banks and financing companies for transportation equipment, due in installments through February, 2010 at fixed interest rates ranging from 0.0% to 10.95%, collateralized by transportation equipment
  $ 209,788     $ 147,312     $ 173,675  
 
                       
Variable interest rate (currently 7.25%) note payable, due in monthly installments of $7,315 including interest through September 2005, collateralized by equipment (including equipment currently owned by Marquis Bit Co, LLC) with depreciated costs of $261,783, inventory, and accounts and notes receivable. This note is personally guaranteed by a stockholder of the Company
    249,792       290,577       356,719  

F-68


Table of Contents

DIAMOND AIR DRILLING SERVICES, INC.
NOTES TO FINANCIAL STATEMENTS

NOTE 6: LONG TERM DEBT AND RELATED MATTERS (continued)

                         
            December 31,  
    July 31, 2004     2003     2002  
4.0% note payable, due in monthly installments of $1,181 including interest, through November 2005, collateralized by accounts receivable and equipment (including equipment currently owned by Marquis Bit Co, LLC) with depreciated costs of $26,406. This note is personally guaranteed by a shareholder of the Company
    18,689       26,425       38,965  
 
                       
Variable interest rate (Carlsbad National Bank base rate) line of credit agreement, $200,000 limit, expiring June 2005, collateralized by accounts receivable, equipment, and inventory
    175,000              
 
                       
Miscellaneous notes payable, varying interest rates, due various dates
          16,859       5,700  
 
                 
Subtotal
    691,468       483,176       577,061  
 
                       
Less current maturities
    341,184       171,561       164,535  
 
                 
Total
  $ 350,284     $ 311,615     $ 412,526  
 
                 

The maturities of long-term debt for each of the succeeding five years subsequent to July 31, 2004, are as follows: 2005 — $341,184; 2006 - $251,410; 2007 — $42,471; 2008 — $17,095; and 2009 and beyond — $1,109.

NOTE 7: STOCKHOLDERS’ EQUITY

At July 31, 2004, December 31, 2003 and 2002, the number of authorized and issued common stock and related par value and dividends paid are as follows:

                         
            December 31,  
    July 31, 2004     2003     2002  
Common stock authorized
    1,000,000       1,000,000       1,000,000  
Common stock issued
    1,000       1,000       1,000  
Common stock outstanding
    1,000       1,000       1,000  
Common stock, per share par value
  $ 1.00     $ 1.00     $ 1.00  
Cash dividends paid on common stock
  $ 386,198     $ 127,000     $ 398,000  

F-69


Table of Contents

DIAMOND AIR DRILLING SERVICES, INC.
NOTES TO FINANCIAL STATEMENTS

NOTE 8: DEPENDENCE ON KEY CUSTOMERS

DEPENDENCE ON KEY CUSTOMERS. For the seven months ended July 31, 2004, the three largest customers accounted for 48% of sales. For the Year ended December 31, 2003, the three largest customers accounted for 45% of sales. For the Year ended December 31, 2002, the two largest customers accounted for 37% of sales.

NOTE 9: EMPLOYEE BENEFIT PLANS

The company has a retirement savings Simple plan in which substantially all employees may participate. The company’s expense for the plan was $10,413 for the seven months ended July 31, 2004 and $18,305 and $16,701 for the years ended December 31, 2003 and 2002, respectively.

NOTE 10: SUBSEQUENT EVENT

Effective October 31, 2004 the Company sold substantially all its assets realizing a gain of approximately $2.1 million and ceased operations. As of December 31, 2004 the Company was liquidated by paying all liabilities and distributing the remaining assets to its stockholders.

NOTE 11. SUPPLEMENTAL CASH FLOW INFORMATION

The Company acquired equipment of $19,678, $0, and $0 during the seven months ended July 31, 2004, and the years ended December 31, 2003 and 2002, respectively, under capital lease obligations.

NOTE 12. PATENT PENDING

Included in other assets at 7/31/04 are $15,389 of costs associated with obtaining a patent for special bit retainers fabricated for the Company by Marquis Bit Co., LLC. The patent is currently pending.

F-70


Table of Contents

INDEPENDENT AUDITOR’S REPORT

To the Members
of Marquis Bit Co., LLC

We have audited the accompanying balance sheets of Marquis Bit Co., LLC (a New Mexico Limited Liability Company) (the Company) as of July 31 2004, and December 31, 2003 and 2002 and the related statements of income, members’ equity, and cash flows for the seven months ended July 31, 2004, the year ended December 31, 2003 and the period from inception, October 1, 2002 through December 31, 2002. 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 audit.

We conducted our audit in accordance with auditing standards generally accepted in the United States of America. 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 audit provides a reasonable basis for our opinion.

In our report dated September 14, 2004, we expressed an opinion that, except for the effects of such adjustments, if any, as might have been determined to be necessary had we been able to observe the work in process inventory taken as of December 31, 2003, the financial statements referred to in first paragraph present fairly, in all material respects, the financial position, results of operations and cash flows in conformity with accounting principals generally accepted in the United States of America. Subsequently, the Company has provided us additional information regarding the work in process inventories as of December 31, 2003 and also 2002 and we were able to satisfy ourselves about the unbilled receivables related to this work in process using alternative procedures. Accordingly, our present opinion on the financial statements referred to in the first paragraph, as presented herein, is different from that expressed in our previous report.

In our opinion the financial statements referred to in the first paragraph present fairly, in all material respects, the financial position of Marquis Bit Co., LLC as of July 31, 2004 and December 31, 2003 and 2002, and the results of its operations and its cash flows for the seven months ended July 31, 2004 and the year ended December 31, 2003 and the period from inception, October 1, 2002 through December 31, 2002 in conformity with accounting principles generally accepted in the United States of America.

The Company and its affiliate, Diamond Air Drilling Services, Inc, are controlled by common ownership who have the ability to influence the volume and price of business done between each company. As discussed in Note 2, the Company and its affiliate have engaged in significant transactions with each other. We have audited the financial statements of Diamond Air Drilling Services, Inc. under a separate report dated January 12, 2005.

     
 
  /s/ Accounting & Consulting Group, LLP
 
   
 
  Accounting & Consulting Group, LLP

Carlsbad, New Mexico,
January 12, 2005

F-71


Table of Contents

INDEPENDENT AUDITOR’S REPORT

To the Members
Of Marquis Bit Co., LLC

We have audited the accompanying balance sheets of Marquis Bit Co., LLC (a New Mexico Limited Liability Company) as of July 31, 2004, and December 31, 2003 and 2002 and the related statements of income, members equity, and cash flows for the seven months ended July 31, 2004, the year ended December 31, 2003 and the period from inception, October 1, 2002 through December 31, 2002. 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 audit.

Except as discussed in the following paragraph, we conducted our audit in accordance with auditing standards generally accepted in the United States of America. 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 audit provides a reasonable basis for our opinion.

We did not observe the taking of the work in process inventory as of December 31, 2003, which directly correlates to the Company’s unbilled receivables (stated at $124,107) at that date since those dates were prior to the time we were initially engaged as auditors for the Company. We were unable to satisfy ourselves about the work in process quantities by other auditing procedures.

In our opinion, except for the effects of such adjustments, if any, as might have been determined to be necessary had we been able to observe the work in process inventory taken as of December 31, 2003, the financial statements referred to in the first paragraph present fairly, in all material respects, the financial position of Marquis Bit Co., LLC as of July 31, 2004 and December 31, 2003 and 2002, and the results of its operations and its cash flows for the seven months ended July 31, 2004 and the year ended December 31, 2003 and the period from inception, October 1, 2002 through December 31, 2002 in conformity with accounting principles generally accepted in the United States of America.

The Company and its affiliate, Diamond Air Drilling Services, Inc, are controlled by common ownership who have the ability to influence the volume and price of business done between each company. As discussed in Note 2, the Company and its affiliate have engaged in significant transactions with each other. We have audited the financial statements of Diamond Air Drilling Services, Inc. under a separate report dated September 14, 2004.

     
 
  /s/ Accounting & Consulting Group, LLP
 
   
 
  Accounting & Consulting Group, LLP

Carlsbad, New Mexico
September 14, 2004

F-72


Table of Contents

MARQUIS BIT CO., LLC

BALANCE SHEETS
JULY 31, 2004, DECEMBER 31, 2003 AND 2002
                         
    July 31,     December 31,     December 31,  
    2004     2003     2002  
ASSETS
                       
 
                       
CURRENT ASSETS:
                       
Cash and cash equivalents
  $     $ 5,223     $ 1,504  
Accounts receivable (Note 2)
    358,368       303,358       48,694  
Unbilled receivables
    329,191       107,435       15,875  
Related party notes receivable (Note 2)
    257,439       257,439        
Prepaid expenses
    5,623             3,269  
 
                 
TOTAL CURRENT ASSETS
    950,621       673,455       69,342  
 
                 
 
                       
Property, Plant and Equipment, net (Note 3)
    261,783       305,472       386,704  
Other Assets
    1,323       1,485       1,011  
 
                 
TOTAL ASSETS
  $ 1,213,727     $ 980,412     $ 457,057  
 
                 
 
                       
LIABILITIES AND MEMBERS’ EQUITY
                       
 
                       
Current Liabilities:
                       
Bank overdraft
  $ 9,305     $     $  
Accounts payable
    15,890       38,640       46,854  
Accrued expenses
    14,597       9,076       6,580  
Loans from related parties (Note 2)
    114,836       125,020       122,119  
 
                 
TOTAL CURRENT LIABILITIES
    154,628       172,736       175,553  
 
                 
 
                       
Loans from Related Parties, net of current portion (Note 2)
    182,844       234,607       317,002  
 
                       
Commitments and Contingencies
                 
 
                 
TOTAL LIABILITIES
    337,472       407,343       492,555  
 
                       
MEMBERS’ EQUITY
    876,255       573,069       (35,498 )
 
                 
TOTAL LIABILITIES AND MEMBERS’ EQUITY
  $ 1,213,727     $ 980,412     $ 457,057  
 
                 

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

F-73


Table of Contents

MARQUIS BIT CO., LLC

STATEMENTS OF INCOME AND MEMBERS’ EQUITY
FOR THE SEVEN MONTHS ENDED JULY 31, 2004
AND YEAR ENDED DECEMBER 31, 2003 AND THE PERIOD FROM INCEPTION,
OCTOBER 1, 2002 THROUGH DECEMBER 31, 2002
                         
    July 31,     December 31,     December 31,  
    2004     2003     2002  
SALES
  $ 697,245     $ 1,238,695     $ 78,347  
 
                       
COST OF GOODS SOLD
    307,058       525,593       65,947  
 
                 
GROSS PROFIT
    390,187       713,102       12,400  
 
                 
 
                       
Selling, general, and administrative
    33,504       67,423       35,424  
Depreciation and amortization
    43,689       86,232       7,242  
Interest expense
    11,008       23,053       5,232  
 
                 
Total Costs and Expenses
    88,201       176,708       47,898  
 
                 
 
                       
OPERATING INCOME (LOSS)
    301,986       536,394       (35,498 )
 
                       
Other income
    1,200       72,173        
 
                 
NET INCOME (LOSS)
    303,186       608,567       (35,498 )
 
                       
Members’ equity, beginning of period
    573,069       (35,498 )      
 
                 
MEMBERS’ EQUITY, END OF PERIOD
    876,255       573,069       (35,498 )
 
                 

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

F-74


Table of Contents

MARQUIS BIT CO., LLC

STATEMENTS OF CASH FLOWS
FOR THE SEVEN MONTHS ENDED JULY 31, 2004 AND YEAR ENDED
DECEMBER 31, 2003 AND THE PERIOD FROM INCEPTION, OCTOBER 1, 2002
THROUGH DECEMBER 31, 2002
                         
    July 31,     December 31,     December 31,  
    2004     2003     2002  
CASH FLOWS FROM OPERATING ACTIVITIES:
                       
Net income (loss)
  $ 303,186     $ 608,567     $ (35,498 )
Adjustments to reconcile net loss to net cash provided (used) by operating activities:
                       
Depreciation and amortization
    43,689       86,232       7,242  
Change in operating assets and liabilities:
                       
Accounts receivable
    (276,766 )     (346,224 )     (64,569 )
Prepaid expenses
    (5,623 )     3,269       (3,269 )
Other assets
    162       (474 )     (1,011 )
Accounts payable
    (22,750 )     18,794       19,846  
Accrued payroll and employee benefits
    5,521       2,496       6,580  
 
                 
NET CASH PROVIDED (USED) BY OPERATING ACTIVITIES
    47,419       372,660       (70,679 )
 
                 
 
                       
CASH FLOWS FROM INVESTING ACTIVITIES:
                       
Loans made to others
          (257,439 )      
Capital expenditures on property, plant, and equipment
          (32,008 )     (80,088 )
 
                 
NET CASH PROVIDED (USED) BY INVESTING ACTIVITIES
          (289,447 )     (80,088 )
 
                 
 
                       
CASH FLOWS FROM FINANCING ACTIVITIES:
                       
Repayment of loans from related parties
    (120,058 )     (84,682 )     (34,259 )
Proceeds from loans from related parties
    58,111       5,188       186,530  
Net increase in bank overdrafts
    9,305              
 
                 
NET CASH PROVIDED (USED) BY FINANCING ACTIVITIES
    (52,642 )     (79,494 )     152,271  
 
                 
 
                       
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
    (5,223 )     3,719       1,504  
 
                       
Cash and Cash Equivalents at Beginning of Period
    5,223       1,504        
 
                 
Cash and Cash Equivalents at End of Period
  $     $ 5,223     $ 1,504  
 
                 
 
                       
NON-CASH INVESTING AND FINANCING TRANSACTIONS:
                       
Property and equipment acquired with long-term debt
  $     $     $ 286,850  
 
                 

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

F-75


Table of Contents

MARQUIS BIT CO., LLC

NOTES TO FINANCIAL STATEMENTS

NOTE 1: SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

ORGANIZATION: Marquis Bit Co., LLC (the Company) is a manufacturing facility located in Carlsbad, New Mexico established in October 2002 for the purpose of fabricating premium hammer bits for Diamond Air Drilling Services, Inc. (a related party due to common ownership). The Company charges a set fee to fabricate drill bits using raw materials supplied by Diamond Air Drilling Services, Inc. Accordingly, the Company carries no raw materials or work in process inventory. The Articles of Incorporation provides that the Company is to dissolve on February 11, 2034.

CASH AND CASH EQUIVALENTS. Cash and cash equivalents include all cash balances and highly liquid investments with an initial maturity of three months or less. The Company places its temporary cash investments with a high credit quality financial institution. At times such deposits may be in excess of the Federal Deposit Insurance Corporation (FDIC) insurance limit.

TRADE ACCOUNTS RECEIVABLE. Trade receivables and loans receivable are carried at their estimated collectible amounts. Trade credit is generally extended on a short-term basis; thus trade receivables do not bear interest.

UNBILLED RECEIVABLES. Unbilled receivables represent fabricated bits in process in the current period but not billed to the customer until future dates, usually within one month.

PROPERTY, PLANT AND EQUIPMENT. Property, plant and equipment are recorded at cost less depreciation and amortization. Depreciation is provided over the estimated useful life of each class of depreciable asset and is computed using the double declining balance method or the straight line method, whichever method management believes to be appropriate for each particular asset. Estimated useful lives for equipment and leasehold improvements range from three to fifteen years. Betterments and large renewals which extend the life of the asset are capitalized whereas maintenance and repairs and small renewals are expensed as incurred.

REVENUE RECOGNITION. Revenue is recognized in the financial statements as work progresses and when collectibility is reasonably assured.

INCOME TAXES. As a limited liability company, the Company’s taxable income or loss is allocated to members in accordance with their respective percentage of ownership. Therefore, no provision or liability for income taxes has been included in the financial statements.

USE OF ESTIMATES. The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and 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 reporting period. Actual results could differ from those estimates.

F-76


Table of Contents

MARQUIS BIT CO., LLC
NOTES TO FINANCIAL STATEMENTS

NOTE 2: RELATED-PARTY TRANSACTIONS

The members of the Company and entities under their control periodically loan money to the Company for operations, or borrow money from the Company to fund the operations of other related entities.

A summary of accounts receivables from related entities follows:

                         
            December 31,  
    July 31, 2004     2003     2002  
     
Trade accounts receivable from Diamond Air Drilling Services, Inc. (related due to common ownership)
  $ 358,368     $ 303,358     $ 48,694  
 
                       
Unbilled receivables from Diamond Air Drilling Services, Inc. (related due to common ownership)
    329,191       107,435       15,875  
     
 
                       
Total accounts receivable from related parties
  $ 687,559     $ 410,793     $ 64,569  
     

A summary of loans due from related entities follows:

                         
            December 31,  
    July 31, 2004     2003     2002  
     
Loan receivable from Diamond Air Drilling Services, Inc. (related due to common ownership), due upon demand, bearing interest of 0%, unsecured Entire balance considered current
  $ 257,439     $ 257,439     $  
     

F-77


Table of Contents

MARQUIS BIT CO., LLC
NOTES TO FINANCIAL STATEMENTS

NOTE 2: RELATED-PARTY TRANSACTIONS (continued)

     A summary of loans due to related entities follows:

                         
            December 31,  
    July 31, 2004     2003     2002  
     
Loans payable to members, due on demand, unsecured, bearing an interest rate of 0%
  $ 29,200     $ 25,188     $ 25,000  
 
                       
Loan payable to various related entities (related due to certain Company stockholders owning majority interest in entities), due on demand, unsecured bearing an interest rate of 0%
          17,437       18,437  
 
                       
Loan payable to Diamond Air Drilling Services, Inc. (related due to common ownership), variable interest rate (currently 7.25%) payable in monthly installments of $7,315 maturing September 2005, unsecured
    268,480       317,002       395,684  
     
Subtotal
    297,680       359,627       439,121  
 
                       
Less current maturities
    114,836       125,020       122,119  
     
Loans from related parties
  $ 182,844     $ 234,607     $ 317,002  
     

The maturities of loans from related parties for each of the succeeding five years subsequent to July 31, 2004, are as follows: 2005 - $114,836; 2006 — $182,844; and 2007 and beyond — $0.

A summary of related party transactions for the seven months ended July 31, 2004, the year ended December 31, 2003 and the period from inception, October 1, 2002 through December 31, 2002 follows:

                         
            December 31,  
    July 31, 2004     2003     2002  
     
Amount received, or accrued, from Diamond Air Drilling Services, Inc. (related due to common ownership) for the fabrication of drill bits.
  $ 697,245     $ 1,238,695     $ 78,347  
     

F-78


Table of Contents

MARQUIS BIT CO., LLC
NOTES TO FINANCIAL STATEMENTS

NOTE 3: PROPERTY, PLANT AND EQUIPMENT

At July 31, 2004, December 31, 2003 and 2002, property, plant, and equipment are comprised of the following:

                         
            December 31,  
    July 31, 2004     2003     2002  
     
Manufacturing equipment
  $ 386,789     $ 386,789     $ 381,789  
Computer equipment
    9,942       9,942       9,942  
Leasehold improvements
    2,215       2,215       2,215  
     
Total
    398,946       398,946       393,946  
Less:
                       
Accumulated depreciation
    133,550       91,126       7,061  
Amortization of leasehold improvements
    3,613       2,348       181  
     
Net property, plant, and equipment
  $ 261,783     $ 305,472     $ 386,704  
     

The above property, plant, and equipment is pledged as collateral for a loan initially borrowed by Diamond Air Drilling Services, Inc. and used to loan to the Company for equipment acquisitions. (See Note 2).

NOTE 4: DEPENDENCE ON KEY CUSTOMERS

As discussed in Note 2, the Company has been contracted by Diamond Air Drilling Services, Inc. to fabricate bits for Diamond Air Drilling Services, Inc. For the seven months ended July 31, 2004, the year ended December 31, 2003 and the period from inception, October 1, 2002 through December 31, 2002, Diamond Air Drilling Services, Inc. accounted for 100% of the Company’s sales.

NOTE 5: EMPLOYEE BENEFIT PLANS

The company has a retirement savings Simple plan in which substantially all employees may participate. The company’s expense for the plan was $2,736 for the seven months ended July 31, 2004 and $0 and $0 for the years ended December 31, 2003 and 2002, respectively.

NOTE 6: SUBSEQUENT EVENTS

Effective October 31, 2004 the Company sold substantially all its assets at book value and ceased operations. As of December 31, 2004 paying all liabilities and distributing the remaining assets to its stockholders effectively liquidated the Company.

NOTE 7: RESTATEMENT OF PREVIOUSLY ISSUED FINANCIAL STATEMENTS

Certain errors resulting in unbilled receivables being understated as of 2002 and overstated as of 2003 were discovered due to additional information being provided by the Company. The corrections of these errors resulted in a $15,875 increase in the net income for 2002; $32,547 decrease in net income for 2003 and $16,672 increase in net income for 2004.

F-79


Table of Contents

REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS

The Members
Downhole Injection Services, LLC
(A Texas Limited Liability Company)

We have audited the accompanying balance sheets of Downhole Injection Services, LLC (a Texas Limited Liability Company) as of November 30, 2004 and December 31, 2003 and the related statements of operations and members’ equity, and cash flows for the eleven months and year 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 auditing standards generally accepted in the United States of America. 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 opinions.

In our opinion, the financial statements referred to above present fairly, in all material respects, the financial position of Downhole Injection Services, LLC at November 30, 2004 and December 31, 2003, and the results of its operations and its cash flows for the eleven months and the year then ended, in conformity with accounting principles generally accepted in the United States of America.

     
 
  /s/ JOHNSON, MILLER & CO.
 
   

Midland, Texas
February 4, 2005

F-80


Table of Contents

FINANCIAL STATEMENTS
DOWNHOLE INJECTION SERVICES, LLC

BALANCE SHEETS

NOVEMBER 30, 2004 AND DECEMBER 31, 2003

                 
    2004     2003  
ASSETS
               
 
               
CURRENT ASSETS
               
Cash and cash equivalents (note A12)
  $ 71,881       20,064  
Accounts receivable, net of allowance of $10,000 and $10,000 Customers
    1,242,346       466,435  
Employees
          2,447  
Inventories (note A8)
    295,040       189,287  
Prepaid expenses
    155,626       60,263  
 
           
 
               
Total current assets
    1,764,893       738,496  
 
               
PROPERTY AND EQUIPMENT, NET (notes A8, A9 and C)
    719,322       682,564  
 
               
OTHER ASSETS (notes A9, A10 and D)
    4,617       55,400  
 
           
 
               
Total assets
  $ 2,488,832       1,476,460  
 
           
 
               
LIABILITIES AND MEMBERS’ EQUITY
               
 
               
CURRENT LIABILITIES
               
Current portion of notes payable (note E)
  $ 757,406       159,846  
Current portion of capitalized lease obligations (note F)
    45,735       67,367  
Accounts payable
    1,002,375       572,238  
Accrued expenses
    105,333       78,583  
Sales tax payable
    21,937       9,340  
Interest payable
    19,827       4,314  
 
           
 
               
Total current liabilities
    1,952,613       891,688  
 
               
DEFERRED REVENUE
    197,400       197,400  
 
               
NOTES PAYABLE, net of current portion (note E)
    17,070       103,744  
 
               
CAPITALIZED LEASE OBLIGATIONS, net of current portion (note F)
    66,702        
 
               
COMMITMENTS AND CONTINGENCIES (notes G and H)
               
 
               
MEMBERS’ EQUITY
    255,047       283,628  
 
           
 
               
Total liabilities and members’ equity
  $ 2,488,832       1,476,460  
 
           

The accompanying summary of accounting policies and footnotes are an integral
part of these financial statements.

F-81


Table of Contents

DOWNHOLE INJECTION SERVICES, LLC

STATEMENTS OF OPERATIONS AND MEMBERS’ EQUITY

FOR THE ELEVEN MONTHS ENDED NOVEMBER 30, 2004
AND THE YEAR ENDED DECEMBER 31, 2003

                 
    2004     2003  
Sales
  $ 4,792,719       3,835,414  
 
               
Cost of sales
    3,875,646       3,050,921  
 
           
 
               
Gross profit
    917,073       784,493  
 
               
General and administrative expenses
    871,927       792,603  
 
           
 
         
Income (loss) from operations
    45,146       (8,110 )
 
               
Other income (expense)
               
Interest income
    22       403  
Interest expense
    (73,749 )     (41,673 )
Impairment loss on patent (note D)
          (983,278 )
 
           
 
               
 
    (73,727 )     (1,024,548 )
 
               
NET LOSS
    (28,581 )     (1,032,658 )
 
               
Members’ equity — beginning of period
    283,628       1,316,286  
 
           
 
               
Members’ equity — end of period
  $ 255,047       283,628  
 
           

The accompanying summary of accounting policies and footnotes are an integral
part of these financial statements.

F-82


Table of Contents

DOWNHOLE INJECTION SERVICES, LLC

STATEMENTS OF CASH FLOWS

FOR THE ELEVEN MONTHS ENDED NOVEMBER 30, 2004
AND THE YEAR ENDED DECEMBER 31, 2003

                 
    2004     2003  
Increase (Decrease) in Cash and Cash Equivalents
               
 
               
Cash flows from operating activities
               
Net loss
  $ (28,581 )     (1,032,658 )
Adjustments to reconcile net loss to net cash (used in) provided by operating activities:
               
Depreciation and amortization
    326,034       283,765  
Impairment loss on patent
          983,278  
Change in account balances
               
(Increase) decrease in accounts receivable — trade
    (775,911 )     69,523  
Decrease in accounts receivable — employees
    2,447       2,722  
Increase in inventories
    (105,753 )     (51,145 )
(Increase) decrease in prepaid expenses
    (95,363 )     46,792  
Increase (decrease) in accounts payable
    430,137       (73,388 )
Increase (decrease) in accrued expenses
    26,750       (39,028 )
Increase (decrease) in sales tax payable
    12,597       (5,268 )
Increase in deferred revenue
          135,000  
Increase in interest payable
    15,513       4,314  
 
           
 
               
Net cash (used in) provided by operating activities
    (192,130 )     323,907  
 
           
 
               
Cash flows provided by (used in) investing activities
               
Purchase of property, plant and equipment
    (174,305 )     (137,267 )
 
           
 
               
Net cash used in investing activities
    (174,305 )     (137,267 )
 
           
 
               
Cash flows provided by (used in) financing activities
               
Issuance of notes payable
    1,090,335        
Repayments on notes payable
    (579,449 )     (171,830 )
Repayments of capital lease obligations
    (92,634 )     (119,594 )
 
           
 
               
Net cash provided by (used in) financing activities
    418,252       (291,424 )
 
           
 
               
Net increase (decrease) in cash and cash equivalents
    51,817       (104,784 )
 
               
Cash and cash equivalents
               
Beginning of period
    20,064       124,848  
 
           
 
               
End of period
  $ 71,881       20,064  
 
           
 
               
Supplemental disclosure of cash flow information
               
Interest paid
  $ 58,236       37,359  
 
           
 
               
Non-cash investing and financing activities:
               
Acquisition of property and equipment through capital lease financing
  $ 137,704        
 
               
Acquisition of Ener-Coil, L.L.C. (see note B)
           

The accompanying summary of accounting policies and footnotes are an integral
part of these financial statements.

F-83


Table of Contents

DOWNHOLE INJECTION SERVICES, LLC

NOTES TO FINANCIAL STATEMENTS

NOVEMBER 30, 2004 AND DECEMBER 31, 2003

NOTE A — SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

1.   FORMATION OF COMPANY

Downhole Injection Services, LLC (the “Company”) is a Texas limited liability company, which was formed February 1, 2004 by a business combination, which has been accounted for as a purchase. The Company is owned 60% by the former members of Ener-Coil, L.L.C. (a Texas limited liability company) and 40% by a multinational integrated oil company and two individuals. All of the assets and liabilities of Ener-Coil, L.L.C. and Downhole Injection Services, LLC (an Oklahoma limited liability company) were contributed to the Company in exchange for the interest outlined above.

2.   NATURE OF OPERATIONS

The Company is primarily engaged in the installation of coiled tubing for the injection of chemical applications in existing oil and gas wells. These operations are identical to those provided by the Company’s predecessor. The Company also will move existing customer tubing and repair, service, and store customer tubing for future use. The Company’s principal office is located in Midland, Texas and services are offered from three branch offices located in Texas.

3.   PRODUCT, GEOGRAPHIC LOCATION AND CUSTOMER CONCENTRATIONS

Product and geographic statistics, as a percentage of revenues, are as follows:

         
    2004  
Type of Services Rendered:
       
Installation of Tubing
    60 %
Removal and Repair of Customer
       
Owned Tubing
    37 %
Rental and Other
    3 %
 
       
Geographic Location of Services Rendered:
       
Texas
    47 %
Oklahoma
    7 %
Louisiana
    16 %
United Arab Emirates
    3 %
Other Locations
    27 %

4.   SUPPLIER CONCENTRATION

The Company purchases substantially all of its tubing from two vendors. However, the tubing is generally available from a variety of sources.

5.   REVENUE RECOGNITION AND DEFERRED REVENUE

The Company recognizes revenue on jobs upon the completion of services performed. Amounts which are invoiced prior to the completion of services are treated as deferred revenue until the completion of services.

6.   ALLOWANCE FOR UNCOLLECTIBLE ACCOUNTS RECEIVABLE

The Company maintains an allowance for losses on trade receivable at an amount evaluated by management as sufficient to provide for future losses.

F-84


Table of Contents

DOWNHOLE INJECTION SERVICES, LLC

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

NOVEMBER 30, 2004 AND DECEMBER 31, 2003
NOTE A — SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

7.   INVENTORY

Inventory is valued at the lower of cost or market using the average cost method.

8.   PROPERTY, PLANT AND EQUIPMENT

Property, plant and equipment are recorded at cost for purchased assets. Depreciation and amortization expense are computed using straight-line depreciation methods over their estimated useful lives.

Maintenance and repairs are charged to expense as incurred. Costs and related allowances for depreciation of property and equipment sold or otherwise retired are eliminated from the accounts and the resulting gain or loss on dispositions are reflected in income.

9.   LONG-LIVED ASSETS

The Company periodically evaluates the recoverability of the carrying value of its long-lived assets and identifiable intangibles and whenever events or changes in circumstances indicate that the carrying amount of the asset

9.   LONG-LIVED ASSETS (CONTINUED)

may not be recoverable. Examples of events or changes in circumstances that indicate that the recoverability of the carrying amount of an asset should be assessed include but are not limited to the following: a significant decrease in the market value of an asset, a significant change in the extent or matter in which an asset is used or a significant physical change in an asset, a significant adverse change in legal factors or in the business climate that could affect the value of an asset or an adverse action or assessment by a regulator, an accumulation of costs significantly in excess of the amount originally expected to acquire or construct an asset, and/or a current period operating or cash flow loss combined with a history of operating or cash flow losses or a projection or forecast that demonstrates continuing losses associated with an asset used for the purpose of producing revenue.

10.   INTANGIBLE ASSETS

The Company follows the provisions of Statement of Financial Accounting Standards (SFAS) No. 142, GOODWILL AND OTHER INTANGIBLE ASSETS. SFAS No. 142 requires that goodwill and other intangible assets with indefinite lives no longer be amortized. These intangible assets are tested for impairment at least annually. If there is an impairment, the amount is expensed and the intangible assets are written down accordingly.

Before implementation of SFAS No. 142, intangible assets were amortized by the straight-line method over the estimated useful lives, ranging from 15 to 40 years.

11.   INCOME TAXES

The Company is treated as a partnership for federal tax purposes. As such, the federal income tax liability is borne by the members of the Company. No provision for federal income tax liability is provided in these statements. A provision has been made for the state income and franchise tax where applicable. Taxable income will differ from net income under accounting principles generally accepted in the United States of America due to differences in amortization, depreciation, and disallowance of certain expenses for income tax purposes over lives which generally are longer than the estimated useful lives used by the Company for book purposes.

F-85


Table of Contents

DOWNHOLE INJECTION SERVICES, LLC

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

NOVEMBER 30, 2004 AND DECEMBER 31, 2003

12. CASH FLOW AND NON-CASH INVESTING AND FINANCING TRANSACTIONS

For purposes of the Statement of Cash Flows, the Company considers all highly liquid debt instruments purchased with a maturity of three months or less to be cash equivalents.

13. ADVERTISING EXPENSES

Advertising costs are expensed as incurred. Advertising costs totaled $5,167 and $23,658 for the eleven months ended November 30, 2004 and year ended December 31, 2003, respectively.

14. MANAGEMENT’S USE OF ESTIMATES

The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and 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 reporting period. Actual results could differ from those estimates.

NOTE B — MERGER OF RELATED ENTITIES

Effective February 1, 2004, the Company acquired the assets and liabilities of Ener-Coil, L.L.C., pre-merger owner of 43.5% of the Company.

NOTE B — MERGER OF RELATED ENTITIES (CONTINUED)

This merger has been accounted for under the purchase method of accounting. The Company agreed to give the previous owners of Ener-Coil, L.L.C. an additional 16.5% of the Company for all of the assets and liabilities of Ener-Coil, L.L.C. except for its original investment in the Company. The purchase price has been allocated based on the estimated fair values of the 16.5% additional interest acquired by the previous Ener-Coil members as follows:

         
Accounts receivable
  $ 360,327  
Other current assets
    39,305  
Property, plant and equipment
    154,679  
Notes payable
    (533,929 )
Accounts payable and accrued expenses
    (20,382 )
 
     
 
 
  $  
 
     

For purposes of financial reporting, the Company has accounted for the acquisition as if it took place on January 1, 2004.

F-86


Table of Contents

DOWNHOLE INJECTION SERVICES, LLC

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

NOVEMBER 30, 2004 AND DECEMBER 31, 2003

NOTE C — PROPERTY, PLANT AND EQUIPMENT

Property, plant and equipment consist of the following:

                 
    November     December  
    30, 2004     31, 2003  
Computer Equipment
  $ 115,649       115,137  
Machinery and Equipment
    1,318,938       1,082,616  
Vehicles
    203,813       128,638  
Furniture and Fixtures
    50,451       50,451  
 
           
 
    1,688,851       1,376,842  
Less accumulated depreciation
    (969,529 )     (694,278 )
 
           
 
               
 
  $ 719,322       682,564  
 
           

Depreciation expense totaled $275,251 for the eleven months ended November 30, 2004 and $228,365 for the year ended December 31, 2003.

NOTE D — AMORTIZABLE INTANGIBLES

The Company assumed a non-compete agreement for approximately $276,999.

Amortization has been calculated using the straight line method based on a life of 5 years, the length of the non-compete period.

Total amortization expense was $50,783 and $55,400 for the eleven months ended November 30, 2004 and year ended December 31, 2003.

On November 25, 2003, the Company lost a patent infringement lawsuit. As a result, the Company recorded a patent impairment charge of approximately $983,000.

NOTE E — NOTES PAYABLE

Notes payable are comprised of the following:

         
    November  
    30, 2004  
Promissory note payable to Michael Weaver, 4 months of $7,750, interest rate at 0%, unsecured
  $ 7,750  
 
       
Revolving line of credit with Bank of America, with maximum borrowings of $600,000, matures March 8, 2005, interest rate variable, collateralized by substantially all of the Company’s assets
    585,822  
 
       
Promissory note payable to PAS, Inc. and W.T. Butler Enterprises, 58 months of $3,500 each, interest rate at 6%, unsecured
    1,566  
 
       
Promissory note payable Robert Patterson, former shareholder, 24 months of $2,436, interest rate at 0% collateralized by certain specific assets of the Company
    12,315  

F-87


Table of Contents

DOWNHOLE INJECTION SERVICES, LLC

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

NOVEMBER 30, 2004 AND DECEMBER 31, 2003

NOTE E — NOTES PAYABLE (CONTINUED)

         
    November  
    30, 2004  
Promissory note payable to Herb Sostek, 24 months of $6,648, interest rate at 6%, unsecured
    45,620  
 
       
Promissory note payable to Local Bank of Oklahoma, 60 payments of $2,219, interest rate at 6.75%, collateralized by certain specific assets of the Company
    43,778  
 
       
Promissory note payable to Ford Motor Credit Corp, 36 payments of $1,137, interest rate at 0% collateralized by 2003 Ford F350
    14,783  
 
       
Promissory note payable to Local Bank of Oklahoma, 60 Payments of $2,147, interest rate at 6.75%, collateralized by equipment
  $ 62,842  
 
     
 
    774,476  
 
Less — Current Portion
    (757,406 )
 
     
 
 
  $ 17,070  
 
     
         
    December  
    31, 2003  
Promissory note payable to PAS, Inc. and W.T. Butler Enterprises, 58 months of $3,500 each, interest rate at 6%, unsecured
  $ 76,208  
 
       
Promissory note payable to Herb Sostek, 24 months of $6,648, interest rate at 6%, unsecured
    41,168  
 
       
Promissory note payable to Local Bank of Oklahoma, 60 payments of $2,219, interest rate at 6.75%, collateralized by certain specific assets of the Company
    62,931  
 
       
Promissory note payable to Ford Motor Credit Corp, 60 payments of $798.94, interest rate at 9.25% collateralized by 1999 Ford F350
    2,360  
 
       
Promissory note payable to Local Bank of Oklahoma, 60 Payments of $2,147, interest rate at 6.75%, collateralized by certain specific assets of the Company
    80,923  
 
     
 
    263,590  
 
       
Less — Current Portion
    (159,846 )
 
     
 
       
 
  $ 103,744  
 
     

F-88


Table of Contents

DOWNHOLE INJECTION SERVICES, LLC

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

NOVEMBER 30, 2004 AND DECEMBER 31, 2003

NOTE E — NOTES PAYABLE (CONTINUED)

For the succeeding five years, aggregate maturities applicable to long-term debt outstanding at November 30, 2004 are as follows:

         
November 30,
       
 
       
2005
  $ 757,406  
2006
    17,070  
 
     
 
 
  $ 774,476  
 
     

NOTE F — CAPITAL LEASES

The Company has acquired certain equipment through leasing arrangements, which qualify as capital leases. The equipment acquired has been capitalized and is subject to depreciation (see Note A). The present value of the lease obligations have been recorded as liabilities and are summarized below at November 30, 2004:

         
    Present Value  
    of Obligation  
Capital lease payable to Outsource Lease, 60 monthly payments of $3,710 commencing April 11, 2002, interest rate at 10.67%, collateralized by tubing unit
  $ 21,259  
 
       
Capital lease payable to Outsource Lease, 60 monthly payments of $865 commencing April 29, 2002, interest rate at 10.67%, collateralized by computer network
    91,178  
 
     
 
    112,437  
 
       
Less — Current Portion
    45,735  
 
     
 
 
  $ 66,702  
 
     

Future minimum lease payments for these capital leases are as follows:

         
Year   Total Payment  
2005
  $ 54,900  
2006
    54,900  
2007
    21,232  
 
     
 
       
Total Future Minimum Lease Payments
    131,032  
 
       
Total Amount Representing Interest
    18,595  
 
     
Present Value of Lease Obligation
  $ 112,437  
 
     

The Company utilizes leased equipment in its daily operations which have been capitalized. Capitalized costs of the equipment are $237,065 and $187,785 and accumulated depreciation is $80,164 and $75,114 at November 30, 2004 and December 31, 2003, respectively.

F-89


Table of Contents

DOWNHOLE INJECTION SERVICES, LLC

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

NOVEMBER 30, 2004 AND DECEMBER 31, 2003

NOTE G — OPERATING LEASES

The Company conducts certain parts of its operations from leased premises pursuant to operating leases, which will expire during 2005.

Management expects that in the normal course of business, the lease will be renewed or replaced by other leases.

Total rental expense was $174,869 for the eleven months ended November 30, 2004 and $143,774 for the year ended December 31, 2003.

For the succeeding five year period, future minimum lease commitments under non-cancelable operating leases with terms in excess of one year are:

         
2005
  $ 166,235  
2006
    132,245  
2007
    60,161  
2008
    30,000  
2009
    10,000  
 
     
 
 
  $ 398,641  
 
     

As of November 30, 2004, the Company has leased four trucks from Ford Motor Credit under a cancelable master lease agreement. The lease may be canceled by the Company by return of the trucks to the lessor along with a premium for early termination as determined by formula. The term of the lease is for 48 months from the date of delivery to the Company. Insurance, taxes, and operating expenses are paid by the Company.

For 2004, rentals paid under this agreement totaled $50,458. As of December 31, 2004, the Company’s monthly lease commitment under this agreement is $5,027.

The future annual minimum lease commitment, assuming no early termination, is $60,323.

NOTE H — SUBSEQUENT EVENT

Effective December 1, 2004, the members of the Company entered into a buy sell agreement with a third party. The members agreed to sell all of their equity interest for $1,100,000 cash, 508,466 shares of the third party company’s stock and assumption of all of the Company’s present and future obligations.

F-90


Table of Contents

INDEPENDENT AUDITORS’ REPORT

To the Stockholders
Delta Rental Service, Inc.
Scott, Louisiana

We have audited the accompanying Balance Sheets of Delta Rental Service, Inc. (a Louisiana corporation) as of December 31, 2004 and 2003 and the related Statements of Income, Retained Earnings and Cash Flows for the twelve months 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 auditing standards generally accepted in the United States of America. Those standards require that we plan and perform the audits 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 Delta Rental Service, Inc. as of December 31, 2004 and 2003 and the results of their operations and cash flows for the twelve months then ended in conformity with accounting principles generally accepted in the United States of America.

         
 
  /s/   WRIGHT, MOORE, DEHART,
 
      DUPUIS & HUTCHINSON, L.L.C.
 
      Certified Public Accountants
 
       
March 23, 2005
       

F-91


Table of Contents

DELTA RENTAL SERVICE, INC.

BALANCE SHEETS

                 
    DECEMBER 31,  
    2004     2003  
ASSETS
               
 
               
CURRENT ASSETS
               
Cash
  $ 891,338     $ 705,553  
Accounts Receivable
    1,095,587       713,929  
Prepaid Insurance
    13,838       14,067  
Prepaid Income Taxes
          51,411  
Current Deferred Tax Asset
          77,595  
 
           
Employee Advances
               
 
               
Total Current Assets
    2,000,763       1,562,555  
 
           
 
               
PROPERTY AND EQUIPMENT
               
Office Equipment
    33,624       32,407  
Rental Equipment
    3,699,987       3,341,816  
Transportation Equipment
    144,260       144,260  
Yard Equipment
    77,211       77,211  
 
           
Total
    3,955,082       3,595,694  
Less: Accumulated Depreciation
    (2,610,143 )     (2,307,864 )
 
           
 
Net Property and Equipment
    1,344,939       1,287,830  
 
           
 
               
OTHER ASSETS
               
Cash Surrender Value of Life Insurance
    38,261       35,446  
 
           
 
               
Total Other Assets
    38,261       35,446  
 
           
 
               
TOTAL ASSETS
  $ 3,383,963     $ 2,885,831  
 
           

The accompanying notes are an integral part of this statement.

F-92


Table of Contents

DELTA RENTAL SERVICE, INC.

BALANCE SHEETS

                 
    DECEMBER 31,  
    2004     2003  
LIABILITIES AND STOCKHOLDERS’ EQUITY
               
 
               
CURRENT LIABILITIES
               
Accounts Payable
  $ 53,949     $ 40,829  
Payroll Liabilities Payable
    17,157       16,063  
Sales Tax Payable
    12,308       3,487  
Accrued Interest Expense
    3,734       4,244  
Income Taxes Payable
    92,448        
Current Portion of Stockholder Loan
    93,994       87,674  
 
           
 
               
Total Current Liabilities
    273,590       152,297  
 
           
 
               
LONG-TERM LIABILITIES
               
Stockholder Loan (Less Current Portion)
    547,784       641,775
 
Long-Term Deferred Tax Liability
    353,147       311,762  
 
           
 
               
Stockholder Loan
               
 
               
Total Long-Term Liabilities
    900,931       953,537  
 
           
 
               
Total Liabilities
    1,174,521       1,105,834  
 
           
 
               
STOCKHOLDERS’ EQUITY
               
Common Stock (No Par Value, 300,000 Shares Authorized, 27,083 Shares Issued and 8,333 Outstanding)
    27,083       27,083  
Additional Paid-In Capital
    64,574       64,574  
Retained Earnings
    3,117,785       2,688,340  
Less: Treasury Stock (18,750 Shares at Cost)
    (1,000,000 )     (1,000,000 )
 
           
 
               
Total Stockholders’ Equity
    2,209,442       1,779,997  
 
           
 
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
  $ 3,383,963     $ 2,885,831  
 
           

The accompanying notes are an integral part of this statement.

F-93


Table of Contents

DELTA RENTAL SERVICE, INC.

STATEMENTS OF OPERATIONS

                 
    TWELVE MONTHS ENDED DECEMBER 31,  
    2004     2003  
REVENUES
  $ 3,249,338     $ 2,662,091  
 
               
COST OF REVENUES
               
Direct
    796,194       766,196  
 
           
 
               
GROSS PROFIT
    2,453,144       1,895,895  
 
               
ADMINISTRATIVE EXPENSES
               
General and Administrative
    1,798,414       1,926,173  
Depreciation
    30,061       31,678  
 
           
Total Administrative Expenses
    1,828,475       1,957,851  
 
           
 
               
INCOME (LOSS) FROM OPERATIONS
    624,669       (61,956 )
 
           
 
               
OTHER INCOME (EXPENSES)
               
Interest Expense
    (48,503 )     (61,177 )
Interest Income
    4,064       2,234  
Life Insurance Dividends
    930       930  
Gain on Sale of Assets
    113,435       354,382  
 
           
Total Other Income (Expenses)
    69,926       296,369  
 
           
 
               
INCOME BEFORE PROVISION FOR INCOME TAXES
    694,595       234,413  
 
           
 
               
PROVISION FOR INCOME TAXES
               
Current
    146,170        
Deferred
    118,980       134,274  
 
           
Total Income Tax Provision
    265,150       134,274  
 
           
 
               
NET INCOME
  $ 429,445     $ 100,139  
 
           

The accompanying notes are an integral part of this statement.

F-94


Table of Contents

DELTA RENTAL SERVICE, INC.

STATEMENTS OF RETAINED EARNINGS

                 
    TWELVE MONTHS ENDED DECEMBER 31,  
    2004     2003  
BEGINNING BALANCE
  $ 2,688,340     $ 2,588,201  
 
NET INCOME
    429,445       100,139  
 
           
 
ENDING BALANCE
  $ 3,117,785     $ 2,688,340  
 
           

The accompanying notes are an integral part of this statement.

F-95


Table of Contents

DELTA RENTAL SERVICE, INC.

STATEMENTS OF CASH FLOWS

                 
    TWELVE MONTHS ENDED DECEMBER 31,  
    2004     2003  
CASH FLOWS FROM OPERATING ACTIVITIES
               
Net Income
  $ 429,445     $ 100,139  
Adjustments to Reconcile Net Income to Net Cash Provided By Operating Activities:
               
Depreciation and Amortization
    346,615       308,587  
Gain on Sale of Assets
    (113,435 )     (354,382 )
Change in Assets and Liabilities:
               
Accounts Receivable
    (381,658 )     (7,963 )
Prepaid Expenses
    51,640       62,610  
Accounts Payable and Accrued Expenses
    114,973       (29,129 )
Deferred Taxes
    118,980       134,274  
 
           
Total Adjustments
    137,115       113,997  
 
           
 
               
Net Cash Provided By Operating Activities
    566,560       214,136  
 
           
 
               
CASH FLOWS FROM INVESTING ACTIVITIES
               
Purchase of Equipment
    (480,371 )     (781,152 )
Proceeds from Sale of Assets
    190,082       522,911  
Cash Surrender Value — Life Insurance
    (2,815 )     (2,816 )
 
           
 
               
Net Cash Used In Investing Activities
    (293,104 )     (261,057 )
 
           
 
               
CASH FLOWS FROM FINANCING ACTIVITIES
               
Principal Payments on Treasury Stock Note
          (506,036 )
Proceeds From Long-Term Debt
           
Proceeds From Stockholder Note Payable
          450,000  
Principal Payments Stockholder Note Payable
    (87,671 )     (20,550 )
 
           
 
               
Net Cash Used in Financing Activities
    (87,671 )     (76,586 )
 
           

The accompanying notes are an integral part of this statement.

F-96


Table of Contents

DELTA RENTAL SERVICE, INC.

STATEMENTS OF CASH FLOWS — CONTINUED

                 
    TWELVE MONTHS ENDED DECEMBER 31,  
    2004     2003  
NET INCREASE (DECREASE) IN CASH
    185,785       (123,507 )
 
               
CASH AT BEGINNING OF YEAR
    705,553       829,060  
 
           
 
               
CASH AT END OF YEAR
  $ 891,338     $ 705,553  
 
           
 
               
SUPPLEMENTAL DISCLOSURES:
               
Interest Paid
  $ 49,013     $ 84,650  
 
           
 
               
Income Taxes Paid
  $ 2,311     $ 37,460  
 
           

The accompanying notes are an integral part of this statement.

F-97


Table of Contents

DELTA RENTAL SERVICE, INC.

NOTES TO FINANCIAL STATEMENTS

(A)   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
 
    NATURE OF BUSINESS — Delta Rental Service, Inc. (the Company) is incorporated in the State of Louisiana. The Company leases pipe, tubulars and other equipment to the service companies of the petroleum exploration and production industry. The Company’s facility is located in Scott, Louisiana, and leases equipment to companies primarily in the Louisiana Gulf Coast Region.
 
    REPORTING PERIOD — The Company typically reports its financial position and results of operations based on its federal income tax fiscal year end of March 31. The accompanying financial statements present the Company’s financial position as of December 31, and the results of operations and cash flows for the twelve months ended December 31.
 
    INCOME TAXES — Income taxes are provided for the tax effects of transactions reported in the financial statements and consist of accrued taxes plus deferred taxes related primarily to the differences between the bases of certain assets and liabilities for financial and tax reporting. The deferred taxes represent the future tax return consequences of those differences, which will either be taxable or deductible when the assets and liabilities are recovered or settled.
 
    PROPERTY AND EQUIPMENT — Property and equipment of the Company are stated at cost. Expenditures for property and equipment which substantially increase the useful lives of existing assets are capitalized at cost and depreciated. Routine expenditures for repairs and maintenance are expensed as incurred.
 
    Depreciation is provided principally on the straight-line method over the estimated useful lives of the assets for financial reporting purposes. For income tax purposes, depreciation is computed by use of the Modified Accelerated Cost Recovery System (MACRS).
 
    CASH AND CASH EQUIVALENTS — The Company considers all highly liquid debt instruments purchased with an original maturity of three months or less to be cash equivalents. The Company had no cash equivalents at December 31, 2004 and 2003.
 
    USE OF ESTIMATES — The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and 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 reporting period. Actual results could differ from those estimates.
 
    ACCOUNTS RECEIVABLE — The Company generally does not require collateral, and the majority of its trade receivables are unsecured. The carrying amount for accounts receivable approximates fair value.

F-98


Table of Contents

DELTA RENTAL SERVICE, INC.

NOTES TO FINANCIAL STATEMENTS

(A)   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES — CONTINUED
 
    ADVERTISING — Advertising costs are charged to operations when incurred. Advertising expense for the twelve month periods ended December 31, 2004 and 2003 was $3,272 and $1,884, respectively.
 
(B)   CONCENTRATION OF CREDIT RISK
 
    The Company maintains cash balances at two separate financial institutions. Accounts are insured by the Federal Deposit Insurance Corporation up to $100,000 per institution. Balances in excess of insured limits at December 31, 2004 and 2003 were $692,208 and $507,438 respectively.
 
(C)   ACCOUNTS RECEIVABLE
 
    The balance in Accounts Receivable is comprised of billed invoices as well as unbilled rentals which crossed accounting periods. The breakdown of accounts receivable at December 31, is as follows:
                 
    2004     2003  
Billed Accounts Receivable
  $ 699,442     $ 407,556  
Accrued Unbilled Revenue
    396,145       306,373  
 
           
Total
  $ 1,095,587     $ 713,929  
 
           

(D)   INCOME TAXES
 
    Income tax expense consists of the following at December 31:
                 
    2004     2003  
Current
               
Federal
  $    128,548     $  
States
    17,622        
 
           
Total Current Income Tax Expense
    146,170        
Deferred
    118,980       134,274  
 
           
Total Income Tax Expense
  $ 265,150     $ 134,274  
 
           

The effective tax on pre-taxable income is approximately 34 percent federal and 6 percent for the various states. The primary reason for the difference between the effective tax rates and the statutory marginal rates is due to various book to tax timing differences, and non-deductible expenses for income tax purposes.

F-99


Table of Contents

DELTA RENTAL SERVICE, INC.

NOTES TO FINANCIAL STATEMENTS

(D)   INCOME TAXES — CONTINUED
 
    Deferred income taxes are a result of timing differences between book and taxable incomes as well as net operating loss carryforwards. The major timing differences for deferred income taxes at December 31 are as follows:
                 
    2004     2003  
Depreciation Timing Difference
  $ 882,867     $ 779,405  
Net Operating Loss Carry-Forward
          (163,311 )
Charitable Contribution Carryover
          (30,678 )
 
           
 
    882,867       585,416  
Blended Federal and State Rates
    40 %     40 %
 
           
Deferred Income Tax Liability (Net)
  $ 353,147     $ 234,167  
 
           
                 
These amounts have been presented in the Company’s financial statements as follows:
               
                 
    2004     2003  
Current Deferred Tax Asset
  $     $ (77,595 )
Long-Term Deferred Tax Liability
    353,147       311,762  
 
           
Total
  $ 353,147     $ 234,167  
 
           

(E)   EMPLOYEE BENEFIT PLANS
 
    The Company adopted a profit sharing retirement plan for its employees effective April 1, 1979. The plan was restated to update its terms, provisions and conditions effective April 1, 2003. The restated plan continues to be for the exclusive benefit of the employees of the Company. An employee is eligible to participate upon the completion of one year of eligible service and the attainment of age 21. The Company determines annually the amount of current or accumulated profits to be contributed to the plan. The plan vests one hundred percent (100%) after six or more years of continuing service.
 
    Contributions to the plan for the twelve months ended December 31, 2004 and 2003 were $147,744 and $133,382 respectively.

F-100


Table of Contents

DELTA RENTAL SERVICE, INC.

NOTES TO FINANCIAL STATEMENTS

(F)   NOTE PAYABLE STOCKHOLDER
 
    The Company has a note payable to the stockholder dated August 29, 2003, payable in monthly installments of $3,955, bearing interest at 6.982 % per annum, due August 1, 2010. The balance at December 31, 2004 and 2003 is $641,778 and $729,449, respectively.
 
    Future maturities on this note are as follows:
         
Twelve Months Ending December 31,
       
2005
  $ 93,994  
2006
    100,772  
2007
    108,038  
2008
    115,827  
2009
    124,178  
Later
    98,969  
 
     
Total
  $ 641,778  
 
     

(G)   COMPENSATED ABSENCES
 
    Employees of the Company are entitled to paid vacation and paid sick days, depending on length of service. No unused vacation or sick leave is payable to an employee upon separation. The Company’s policy is to recognize the costs of compensated absences when actually paid to employees. Accordingly, no accruals have been made.
 
(H)   RELATED PARTY TRANSACTIONS
 
    The Company’s operations are conducted in a facility owned by its stockholders. The Company entered into a formal lease agreement for the facilities on June 6, 2000. The lease agreement requires rental payments of $6,000 per month and expires on June 30, 2005. For the twelve month periods ended December 31, 2004 and 2003, $72,000 per period was paid to the stockholders for rent.
 
    Minimum future lease payments under the lease are as follows:
         
Twelve Months Ending December 31,
       
2005
  $ 36,000  
 
     
Total
  $ 36,000  
 
     

F-101


Table of Contents

DELTA RENTAL SERVICE, INC.

NOTES TO FINANCIAL STATEMENTS

(I)   MAJOR CUSTOMERS
 
    Customers comprising ten percent (10%) or more of the Company’s revenues or accounts receivable balances for the periods ended December 31 are as follows:
 
    For the twelve months ended December 31, 2003:
                         
                    Percentage of  
    Sales     Percentage of     Total Accounts  
    Amount     Total Revenue     Receivable  
Customer A
  $ 488,589       18.35 %     14.39 %
Customer B
  $ 401,265       15.07 %     9.85 %
Customer C
  $ 296,570       11.14 %     11.71 %
Customer D
  $ 269,963       10.14 %     9.61 %

For the year ended December 31, 2004:

                         
                    Percentage of  
    Sales     Percentage of     Total Accounts  
    Amount     Total Revenue     Receivable  
Customer A
  $ 549,678       16.92 %     14.31 %
Customer B
  $ 528,474       16.26 %     22.51 %
Customer C
  $ 329,160       10.13 %     6.40 %
Customer D
  $ 308,133       9.48 %     13.15 %

(J)   SUBSEQUENT EVENTS
 
    Subsequent to the balance sheet date, but prior to the date of this report, the Company’s stockholders entered into a purchase agreement whereby they have agreed to sale all of their interest in the Company to a third-party. The sale is scheduled to close in April, 2005.

F-102


Table of Contents

INDEPENDENT AUDITORS’ REPORT

To the Board of Directors
Capcoil Tubing Services, Inc.
P.O. Box 2280 Kilgore, Texas

We have audited the balance sheets of Capcoil Tubing Services, Inc. (a Texas corporation), as of December 31, 2004 and 2003, and the related statements of operations and retained earnings, and cash flows for the years then ended. These financial statements are the responsibility of the Corporation’s management. Our responsibility is to express an opinion on these financial statements based on our audits.

We conducted our audits in accordance with auditing standards generally accepted in the United States of America. Those standards require that we plan and perform the audits to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes consideration of internal control over financial reporting as a basis for designing audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Corporation’s internal control over financial reporting. Accordingly, we express no such opinion. An audit also includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, 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 Capcoil Tubing Services, Inc. as of December 31, 2004 and 2003, and the results of its operations and its cash flows for the years then ended in conformity with accounting principles generally accepted in the United States of America.

     
/S/ CURTIS BLAKELY & CO., PC
   

   
 
   
Kilgore, Texas
   
 
   
March 16, 2005
   

F-103


Table of Contents

CAPCOIL TUBING SERVICES, INC.

BALANCE SHEETS

ASSETS

                 
    DECEMBER 31,  
    2004     2003  
CURRENT ASSETS:
               
Cash and Cash Equivalents
  $ 348,674     $ 45,857  
Accounts Receivable
    538,658       818,736  
Inventory
    386,685       384,431  
Prepaid Expenses
    107,703       92,306  
 
           
 
               
TOTAL CURRENT ASSETS
    1,381,720       1,341,330  
 
           
 
               
PROPERTY AND EQUIPMENT:
               
Furniture, Fixtures and Equipment
    11,343       5,870  
Software
    3,127       3,127  
Production Equipment
    2,078,897       1,709,196  
Vehicles
    172,720       107,442  
Production Equipment Under Construction
    94,332       -0-  
 
           
 
               
TOTAL PROPERTY AND EQUIPMENT
    2,360,419       1,825,635  
 
               
Less: Accumulated Depreciation
    (433,800 )     (221,451 )
 
           
 
               
NET PROPERTY AND EQUIPMENT
    1,926,619       1,604,184  
 
           
 
               
OTHER ASSETS:
               
Organizational Costs
    12,057       18,085  
 
           
 
               
TOTAL ASSETS
  $ 3,320,396     $ 2,963,599  
 
           

(The accompanying notes are an integral part of these financial statements.)

F-104


Table of Contents

CAPCOIL TUBING SERVICES, INC.
BALANCE SHEETS

LIABILITIES AND STOCKHOLDERS’ EQUITY

                 
    DECEMBER 31,  
    2004     2003  
CURRENT LIABILITIES:
               
Current Portion of Long-term Debt
  $ 445,924     $ 431,452  
Current Portion of Obligation Under Capital Lease
    447       -0-  
Current Portion of Long-term Debt — Related Party
    22,824       -0-  
Accounts Payable — Trade
    383,762       891,508  
Accrued Interest Payable
    4,018       -0-  
Accrued Wages
    6,400       -0-  
Short-term Borrowings
    430,314       422,321  
Short-term Borrowings — Related Party
    130,000       -0-  
 
           
 
               
TOTAL CURRENT LIABILITIES
    1,423,689       1,745,281  
 
           
 
               
LONG-TERM DEBT, LESS CURRENT MATURITIES:
               
Long-term Debt
    471,451       451,262  
Long-term Debt — Related Party
    31,213       -0-  
Obligation Under Capital Lease
    2,880       -0-  
 
           
 
               
TOTAL LONG-TERM DEBT
    505,544       451,262  
 
           
 
               
TOTAL LIABILITIES
    1,929,233       2,196,543  
 
           
 
               
STOCKHOLDERS’ EQUITY:
               
Common Stock — $1 Par Value
               
100,000 Shares Authorized
               
1,000 Shares Issued and Outstanding
    600,000       600,000  
Additional Paid-in Capital
    50,000       50,000  
Retained Earnings
    741,163       117,056  
 
           
 
               
TOTAL STOCKHOLDERS’ EQUITY
    1,391,163       767,056  
 
           
 
               
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
  $ 3,320,396     $ 2,963,599  
 
           

(The accompanying notes are an integral part of these financial statements.)

F-105


Table of Contents

CAPCOIL TUBING SERVICES, INC.

STATEMENTS OF OPERATIONS AND RETAINED EARNINGS
                 
    YEARS ENDED DECEMBER 31,  
    2004     2003  
REVENUE
  $ 5,774,442     $ 5,478,666  
 
               
Cost of Sales and Services
    4,371,316       4,523,702  
 
           
 
               
Gross Profit
    1,403,126       954,964  
 
           
 
               
OPERATING EXPENSES:
               
General and Administrative
    159,677       131,254  
Depreciation
    35,456       24,648  
Insurance
    228,112       186,125  
Lease Expense
    29,250       27,000  
Salaries — Administration
    126,520       89,287  
Taxes
    126,222       68,838  
Interest
    73,782       51,380  
 
 
           
TOTAL OPERATING EXPENSES
    779,019       578,532  
 
           
 
               
NET INCOME
    624,107       376,432  
 
               
RETAINED EARNINGS (DEFICIT) — BEGINNING OF PERIOD
    117,056       (259,376 )
 
           
 
               
RETAINED EARNINGS — END OF PERIOD
  $ 741,163     $ 117,056  
 
           

(The accompanying notes are an integral part of these financial statements.)

F-106


Table of Contents

CAPCOIL TUBING SERVICES, INC.

STATEMENTS OF CASH FLOWS
                 
    YEARS ENDED DECEMBER 31,  
    2004     2003  
CASH FLOWS FROM OPERATING ACTIVITIES:
               
Net Income
  $ 624,107     $ 376,432  
Adjustments to Reconcile Net Income to Net Cash Provided by Operating Activities:
               
Depreciation and Amortization
    218,375       170,317  
Change in Assets and Liabilities:
               
Accounts Receivable
    280,078       (595,486 )
Inventory
    (428,090 )     298,810  
Prepaids
    (15,395 )     (32,465 )
Accounts Payable and Accruals
    (42,242 )     95,417  
 
           
 
               
TOTAL ADJUSTMENTS
    12,726       (63,407 )
 
           
 
               
NET CASH PROVIDED BY OPERATING ACTIVITIES
    636,833       313,025  
 
           
 
               
CASH FLOWS FROM INVESTING ACTIVITIES:
               
Additions to Plant and Equipment
    (462,998 )     (541,551 )
 
           
 
               
NET CASH USED IN INVESTING ACTIVITIES
    (462,998 )     (541,551 )
 
           
 
               
CASH FLOWS FROM FINANCING ACTIVITIES:
               
Payments of Short-term Borrowings
    (101,736 )     (124,513 )
Payments of Long-term Debt
    (519,383 )     (377,668 )
Payments of Capital Lease Obligation
    (89 )     -0-  
Proceeds From Short-term Debt Borrowing
    239,729       223,578  
Proceeds From Long-term Debt Borrowing
    510,461       441,265  
Proceeds From Additional Paid-in Capital
    -0-       50,000  
 
 
           
NET CASH PROVIDED BY FINANCING ACTIVITIES
    128,982       212,662  
 
           
 
               
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
    302,817       (15,864 )
 
               
CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR
    45,857       61,721  
 
           
 
               
CASH AND CASH EQUIVALENTS AT END OF YEAR
  $ 348,674     $ 45,857  
 
           

(The accompanying notes are an integral part of these financial statements.)

F-107


Table of Contents

CAPCOIL TUBING SERVICES, INC.

NOTES TO FINANCIAL STATEMENTS

NOTE 1 — SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:

BASIS OF PRESENTATION

The Corporation began business in 2001, and is engaged in the business of oil and gas well servicing. The Corporation currently provides coil tubing services with capabilities from 1/4” capillary tubing to 1” coil tubing. Services include the ability to deliver and inject nitrogen into wells. Most of the work is service work related to existing wells in the field, but some work is performed in relation to drilling activity.

The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts in the financial statements and accompanying notes. Actual results could differ from these estimates. Among other things, estimates are used in accounting for depreciation.

REVENUE RECOGNITION

Revenues and expenses are recorded when services are rendered and expenses are incurred and collectibility is reasonably assured. Customers are billed as services are rendered.

CASH AND CASH EQUIVALENTS

For purposes of the Statement of Cash Flows, the Corporation considers cash and cash equivalents to include cash on hand and demand deposits.

ACCOUNTS RECEIVABLE

Trade receivables are reported in the balance sheets at outstanding principal less any allowances for doubtful accounts. Trade receivables are short-term and interest is not accrued. Trade receivables are written off at the time they are deemed uncollectible. An allowance for uncollectible trade receivables is recorded when deemed appropriate based on a review of aged receivables and expected recoveries. The allowance for doubtful accounts was $-0- at December 31, 2004 and 2003.

INVENTORY

Inventories, which consist principally of (i) products which are consumed in the Corporation’s services provided to customers, (ii) spare parts for equipment used in providing these services and (iii) manufactured components and attachments for equipment used in providing services, are stated primarily at the lower of weighted-average cost or market. Cost primarily represents invoice costs. The Corporation regularly reviews inventory quantities on hand.

F-108


Table of Contents

CAPCOIL TUBING SERVICES, INC.
NOTES TO FINANCIAL STATEMENTS

NOTE 1 — SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES: (CONTINUED)

PROPERTY AND EQUIPMENT

Property and equipment is stated substantially at original cost. Additions, replacements, and renewals of property determined to be units of property are charged to the property and equipment accounts. The replacement of property and equipment determined not to be a unit of property and the cost of maintenance and repairs are charged to operating expense. Property and equipment is stated at cost and when sold or retired, a gain or loss is recognized. Depreciation expense is computed using the straight-line composite method based on estimated service lives of the various classes of depreciable property.

Property and equipment are reviewed for impairment whenever events or circumstances indicate their carrying value may not be recoverable. When such events or circumstances arise, an estimate of the future undiscounted cash flows produced by the asset, or the appropriate grouping of assets, is compared to the asset’s carrying value to determine if any impairment exists pursuant to the requirements of SFAS No. 144, “Accounting for the Impairment or Disposal of Long-Lived Assets” (SFAS No. 144). If the asset is determined to be impaired, the impairment loss is measured based on the excess of its carrying value over its fair value.

INTERNAL USE SOFTWARE

In accordance with Statement of Position (SOP) 98-1, the Corporation capitalizes software developed or obtained for internal use. These capitalized costs are included in property and equipment. Initial operating system software is amortized over the life of the associated hardware. Application software is amortized over a useful life of three years.

ASSET RETIREMENT OBLIGATIONS

Effective January 1, 2003, the Corporation adopted SFAS No. 143, “Accounting for Asset Retirement Obligations”. This statement provides the accounting for the cost of legal obligations associated with the retirement of long-lived assets. SFAS No. 143 requires that companies recognize the fair value of a liability for asset retirement obligations in the period in which the obligations are incurred and capitalize that amount as part of the book value of the long-lived asset. The Corporation has no legal obligation to remove assets. Therefore, the adoption of SFAS No. 143 did not have a material effect on the Corporation’s financial statements.

INCOME TAXES

The Corporation is a Subchapter S Corporation under the Internal Revenue Code. The taxable income or losses of the Corporation are includable in the tax return of the stockholder for federal income tax purposes. The Corporation is subject to state income tax.

Deferred state income taxes should be recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases. However, management considers their amount to be immaterial and thus deferred state income taxes are not recorded on the Corporation’s financial statements.

NOTE 2 — ORGANIZATIONAL COSTS:

Organizational costs represent the unamortized balance of organizational costs. The organizational costs were incurred in 2001 and are being amortized over 5 years. Amortization for both 2004 and 2003 totaled $6,028.

F-109


Table of Contents

CAPCOIL TUBING SERVICES, INC.
NOTES TO FINANCIAL STATEMENTS

NOTE 3 — PROPERTY AND EQUIPMENT:

Net property and equipment at December 31, 2004 and 2003 was composed of the following:

                         
    DEPRECIATION              
    RATE (%)     2004     2003  
Furniture, fixtures, and equipment
    20%     $ 11,343     $ 5,870  
Software
    33%       3,127       3,127  
Production equipment
    10% - 20%       2,078,897       1,709,196  
Vehicles
    20%       172,720       107,442  
Production equipment under construction
    N/A       94,332       -0-  
 
                   
 
                       
Total Property and Equipment
            2,360,419       1,825,635  
Less: Accumulated Depreciation
            (433,800 )     (221,451 )
 
                   
Net Property and Equipment
          $ 1,926,619     $ 1,604,184  
 
                   

Substantially all of the plant is pledged as security for long-term debt to various lenders.

Depreciation expense was $212,347 and $164,289 for the years ended December 31, 2004 and 2003, respectively, of which $182,919 and $145,669 was included in cost of sales in 2004 and 2003.

NOTE 4 — CAPITAL LEASE OBLIGATIONS:

The Corporation leases office equipment with a lease term through October 2007. This obligation has been recorded in the accompanying financial statements at the present value of future minimum lease payments, discounted at an interest rate of 20 percent. Capitalized costs of $3,416, less accumulated depreciation of $-0- at December 31, 2004, are included in property and equipment in the accompanying financial statements. Depreciation expense for this equipment for 2004 was $-0-.

Obligation under capital leases consist of the following:

         
    2004  
Total
  $ 3,327  
Less: Current portion
    (447 )
 
     
Long-Term Portion
  $ 2,880  
 
     

The future minimum lease payments under the capital leases and the net present value of the future minimum lease payments are as follows for the year ended December 31, 2004:

         
    2004  
2005
  $ 1,072  
2006
    1,072  
2007
    1,072  
2008
    1,072  
2009
    894  
 
     
 
    5,182  
Less: Amount representing interest
    (1,855 )
 
     
 
       
Present Value of Future Minimum Lease payments
  $ 3,327  
 
     

F-110


Table of Contents

CAPCOIL TUBING SERVICES, INC.
NOTES TO FINANCIAL STATEMENTS

NOTE 5 - SHORT-TERM BORROWINGS:

Short-term borrowings at December 31, 2004 and 2003 are comprised of the following:

                         
CREDITOR   TERMS   COLLATERAL   2004     2003  
Texas Bank & Trust
  $350,000 line-of-credit expiring   Equipment   $ 349,923     $ 350,000  
 
  December 2005 bearing interest at                    
 
  prime (5.25 percent at December 31,                    
 
  2004).                    
Texas Bank & Trust
  $375,000 line of credit expiring   Equipment     -0-       3,029  
 
  December 2004 bearing interest at prime.                    
AICCO, Inc.
  Due $11,760 per month through July   None     80,391       -0-  
 
  2005 including interest at 7.15                    
 
  percent.                    
AICCO, Inc.
  Due $10,114 per month through July   None     -0-       69,292  
 
  2004 including interest at 6.50                    
 
  percent.                    
 
                   
Total Short-Term Borrowings
          $ 430,314     $ 422,321  
 
 
                   

NOTE 6 - SHORT-TERM BORROWINGS - RELATED PARTY:

Short-term borrowings from related parties at December 31, 2004 and 2003 are comprised of the following:

                         
CREDITOR   TERMS   COLLATERAL   2004     2003  
M Bar Ranch, L.P.
  $130,000 promissory note, interest of   None   $ 130,000     $ -0-  
 
  8 percent and principal due at                    
 
  maturity date - August 2005.                    

A stockholder of the corporation holds an interest in M Bar Ranch, L.P.

Interest expense of $4,018 has been accrued on this short-term borrowing at December 31, 2004.

F-111


Table of Contents

CAPCOIL TUBING SERVICES, INC.
NOTES TO FINANCIAL STATEMENTS

NOTE 7 - LONG-TERM NOTES PAYABLE:

Long-term notes payable to unrelated parties are comprised of the following:

                         
CREDITOR   TERMS   COLLATERAL   2004     2003  
Texas Bank & Trust
  Due $6,048 per month through   Equipment -   $ 117,138     $ 183,232  
 
  August 2006, including interest   Accounts                
 
  at prime (5.25% at December 2004)                    
Texas Bank & Trust
  Due $7,037 per month through   Equipment -     176,501       251,566  
 
  March 2007, including interest   Accounts                
 
  at prime (5.25% at December 2004)                    
Texas Bank & Trust
  Due $7,000 per month through   Equipment -     101,957       179,620  
 
  March 2006, including interest   Accounts                
 
  at prime (5.25% at December 2004)                    
Texas Bank & Trust
  Due $30,000 per month through   Equipment -     -0-       171,541  
 
  June 2004, including interest   Accounts                
 
  at prime (Pd in full at December 2004)                    
Texas Bank & Trust
  Due $7,407 per month through   Equipment -     191,125       -0-  
 
  March 2007, including interest   Accounts                
 
  at prime (5.25% at December 2004)                    
Texas Bank & Trust
  Due $6,100 per month through   Equipment -     195,082       -0-  
 
  October 2007, including interest   Accounts                
 
  at prime (5.25% at December 2004)                    
Navistar
  Due $1,055 per month through   Equipment     11,046       22,004  
 
  November 2005, including interest                    
 
  at 9.95 percent.                    
Navistar
  Due $1,055 per month through   Equipment     11,046       21,075  
 
  November 2005, including interest                    
 
  at 9.95 percent                    
Navistar
  Due $998 per month through   Equipment     24,405       -0-  
 
  June 2007, including interest at 11.50 percent.                    
Ford Motor Credit
  Due $738 per month through   Vehicle     12,275       20,641  
 
  May 2006, including interest at 2.90 percent.                    
Ford Motor Credit
  Due $1,112 per month through   Vehicle     21,211       33,035  
 
  August 2006, including interest at 5.50 percent.                    

F-112


Table of Contents

CAPCOIL TUBING SERVICES, INC.
NOTES TO FINANCIAL STATEMENTS

NOTE 7 - LONG-TERM NOTES PAYABLE: (CONTINUED)

Long-term notes payable to unrelated parties are comprised of the following: (continued)

                         
Creditor   Terms   Collateral   2004     2003  
Ford Motor Credit
  Due $1,173 per month through   Vehicle     35,007       -0-  
 
  July 2007, including interest at 2.90 percent.                    
Ford Motor Credit
  Due $730 per month through   Vehicle     20,582       -0-  
 
  August 2007, including interest at 7.25 percent.                    
 
                   
 
Total Long-Term Notes Payable
            917,375       882,714  
 
Current Maturities
            (445,924 )     (431,452 )
 
 
                   
Long-Term Notes Payable, Net of Current Maturities
          $ 471,451     $ 451,262  
 
 
                   

Payments on the notes are due monthly in the approximate amount of $40,453. The maturities of long-term debt for each of the three years succeeding the balance sheet date are as follows:

                 
2005
          $ 445,924  
2006
            349,064  
2007
            122,387  
 
             
 
               
          Total
 
    $ 917,375  
 
             

NOTE 8 - LONG-TERM NOTE PAYABLE - RELATED PARTY:

                         
Creditor   Terms   Collateral   2004     2003  
M Bar Ranch, L.P.
  Due $2,194 per month through   Vehicle   $ 54,037     $ -0-  
 
  March 2007, including interest at 8.00 percent.                    
Current Maturities
            (22,824 )     -0-  
 
 
                   
Long-Term Note Payables - Related Party, Net of Current Maturities
          $ 31,213     $ -0-  
 
 
                   

The maturities of long-term debt for each of the three years succeeding the balance sheet date are as follows:

                 
2005
          $ 22,824  
2006
            24,719  
2007
            6,494  
 
             
 
               
Total
      $ 54,037  
 
             

Interest of $3,779 and principal of $8,986 was paid to the related party on the note in 2004.

F-113


Table of Contents

CAPCOIL TUBING SERVICES, INC.
NOTES TO FINANCIAL STATEMENTS

NOTE 9 - OPERATING LEASES:

The Corporation has various cancelable and noncancelable operating leases for building space, storage facilities and equipment. The noncancelable lease expired March 2005, but was renewed through March 2007.

Future minimum rental payments for the next five years are as follows:

         
2005   $ 27,000  
2006     27,000  
2007     5,625  

Rental expense under operating leases was $29,250 in 2004 and $27,000 in 2003.

NOTE 10 - RELATED PARTY TRANSACTIONS:

The Corporation has received loans from affiliates and owners. These transactions are described in previous footnotes to these financial statements.

NOTE 11 - CONCENTRATION OF CREDIT RISK:

Financial instruments that potentially subject the Corporation to significant concentrations of credit risk consists primarily of cash equivalents and trade accounts receivable. The estimated fair value of such financial instruments at December 31, 2004 and 2003 approximate their carrying value as reflected in the balance sheet. At December 31, 2004, the Corporation had deposits in checking accounts which exceed federally insured limits by $248,674. The Corporation has not experienced any material credit losses on its financial instruments.

Revenues from one customer represent 32 percent and 47 percent of total revenues in 2004 and 2003, respectively. A second customer represented 14 percent of total revenues in 2004. No other customers or entity accounted for more than 10 percent of 2004 or 2003 revenues.

A majority of the Corporation’s trade receivables are derived from large oil and gas production companies. Concentration of credit risk with respect to receivables is considered to be limited due to its customer base. However, 30 percent of trade receivables is due from one customer at December 31, 2004. The Corporation performs ongoing credit evaluations of its customers’ financial condition and generally requires no collateral to secure accounts receivable. The Corporation is exposed to credit loss in the event of nonperformance by customers on trade receivables. The Corporation does not anticipate significant nonperformance by customers on trade receivables.

The Corporation’s sales are concentrated primarily in east Texas and northern Louisiana.

Note 12 - Additional Cash Flow Information:

                 
    2004     2003  
Cash paid during the year:
               
Interest
  $ 69,764     $ 51,380  

F-114


Table of Contents

CAPCOIL TUBING SERVICES, INC.
NOTES TO FINANCIAL STATEMENTS

NOTE 13 - SIGNIFICANT NONCASH TRANSACTIONS:

The Corporation purchased equipment and vehicles in 2004 and 2003 and incurred $97,620 and $92,463, respectively, in debt relative to these purchases.

NOTE 14 - SUBSEQUENT EVENT:

Effective April 1, 2005, the stockholders of the Corporation signed a letter of intent to sell their interests in the Corporation to Allis-Chalmers Energy, Inc.

Effective January 1, 2005, the Corporation revoked its S Corporation election for federal tax purposes and will be taxed as a C Corporation.

F-115


Table of Contents

INDEPENDENT AUDITOR’S REPORT
ON ADDITIONAL INFORMATION

To the Stockholders
of Capcoil Tubing Services, Inc.

Our report on our audits of the basic financial statements of Capcoil Tubing Services, Inc. for December 31, 2004 and 2003, appears on page 3. These audits were made for the purpose of forming an opinion on the basic financial statements taken as a whole. The additional information on pages 17 and 18 is presented for purposes of additional analysis and is not a required part of the basic financial statements. Such information has been subjected to the auditing procedures applied in the audit of the basic financial statements and, in our opinion, is fairly stated in all material respects in relation to the basic financial statements taken as a whole.

         
  /S/ CURTIS BLAKELY & CO., PC   
  LONGVIEW, TEXAS
MARCH 16, 2005
 
     
     
 

F-116


Table of Contents

CAPCOIL TUBING SERVICES, INC.

STATEMENTS OF OPERATIONS
WITH ADDITIONAL INFORMATION
                 
    YEAR ENDED DECEMBER 31,  
    2004     2003  
REVENUE
  $ 5,774,442     $ 5,478,666  
 
               
COST OF SALES AND SERVICES:
               
Inventory Purchases
    2,684,319       3,400,025  
Wages
    854,041       546,858  
Contract Services
    153,192       152,432  
Location Expenses
    84,709       58,027  
Repairs and Maintenance
    132,846       70,024  
Depreciation
    182,919       145,669  
Fuel and Oil
    114,112       74,836  
Freight
    14,432       11,646  
Sales Commissions
    15,352       323  
Sales Expense
    13,307       10,827  
Supplies
    61,494       28,165  
Other Expenses
    12,082       6,676  
Equipment Leases and Rentals
    48,511       18,194  
 
           
 
               
TOTAL COST OF GOODS SOLD
    4,371,316       4,523,702  
 
           
 
               
GROSS PROFIT
    1,403,126       954,964  
 
           
 
               
GENERAL AND ADMINISTRATIVE:
               
Accounting
    41,794       22,456  
Telephone
    26,939       19,842  
Auto
    17,955       15,203  
Consulting
    15,100       15,012  
Advertising and Promotional
    12,715       6,847  
License and Fees
    10,719       7,110  
Office Supplies
    7,818       7,644  
Utilities
    7,582       6,397  
Janitorial
    5,542       2,953  
Office Expense
    4,248       3,332  
Postage
    4,084       4,556  
Other General and Administrative
    1,643       829  
Meals
    1,393       1,899  
Contract Service - Office
    1,145       16,779  
Contributions
    1,000       395  
 
           
 
               
TOTAL GENERAL AND ADMINISTRATIVE
    159,677       131,254  
 
           

F-117


Table of Contents

CAPCOIL TUBING SERVICES, INC.
STATEMENTS OF OPERATIONS
WITH ADDITIONAL INFORMATION

                 
    YEAR ENDED DECEMBER 31,  
    2004     2003  
DEPRECIATION AND AMORTIZATION:
               
Depreciation Expense
    29,428       18,620  
Amortization Expense
    6,028       6,028  
 
           
 
               
TOTAL DEPRECIATION AND AMORTIZATION
    35,456       24,648  
 
           
 
               
INSURANCE EXPENSE:
               
Insurance - General
    119,039       118,023  
Insurance - Health
    65,583       40,792  
Insurance - Workmen’s Compensation
    41,445       25,265  
Insurance - Keyman Life
    2,045       2,045  
 
           
 
               
TOTAL INSURANCE
    228,112       186,125  
 
           
 
               
LEASE OF BUILDINGS AND STORAGE FACILITIES
    29,250       27,000  
 
           
 
               
SALARIES - ADMINISTRATIVE
               
Salaries - Officers
    89,115       77,769  
Salaries - Office Employees
    37,405       11,518  
 
           
 
               
TOTAL SALARIES - ADMINISTRATIVE
    126,520       89,287  
 
           
 
               
TAX EXPENSE:
               
Taxes - Payroll
    78,536       52,205  
Taxes - Property
    43,495       13,926  
Taxes - Other
    2,501       1,832  
Taxes - State Franchise
    1,690       875  
 
           
 
               
TOTAL TAX EXPENSE
    126,222       68,838  
 
           
 
               
INTEREST
    73,782       51,380  
 
           
 
               
TOTAL OPERATING EXPENSES
    779,019       578,532  
 
           
 
               
NET INCOME
  $ 624,107     $ 376,432  
 
           

F-118


Table of Contents

ALLIS-CHALMERS ENERGY INC.

UNAUDITED PRO FORMA CONSOLIDATED CONDENSED FINANCIAL STATEMENTS

     The pro forma financial statements set forth below illustrate the effects of the following acquisition transactions:

CAPCOIL TUBING SERVICES, INC. TRANSACTION. On May 1, 2005, Allis-Chalmers acquired 100% of the outstanding stock of Capcoil Tubing Services, Inc., a Texas corporation, based in Kilgore, Texas from four stockholders for approximately $2,750,000 in cash, 168,161 shares of Allis-Chalmers’ common stock and the payment of Capcoil secured debt in the amount of $1,190,783. Capcoil is engaged in the sale, installation and service of small diameter capillary tubing and larger diameter coil tubing for servicing producing oil and gas wells. Both types of tubing are installed in wells and used as a delivery system for chemicals and other agents to enhance production from existing oil and gas wells.

DELTA RENTAL SERVICE, INC. TRANSACTION. On April 1, 2005, Allis-Chalmers acquired 100% of the outstanding stock of Delta Rental Service, Inc., a Louisiana corporation, from three stockholders in Lafayette, Louisiana for approximately $4,650,000 in cash, 223,114 shares of Company’s Common Stock and the issuance of two promissory notes by Allis-Chalmers in the aggregate principal amount of $350,000. Delta is a rental tool company headquartered in Lafayette, Louisiana and rents specialty rental items to the oil and gas industry such as hevi-wate spiral drill pipe, spacer spools and assorted handling tools.

DOWNHOLE INJECTION SYSTEMS, LLC TRANSACTION. On December 10, 2004, Allis-Chalmers acquired all the equity interests in Downhole Injection Services, LLC from an investor group for approximately $1,100,000 in cash, 508,466 shares of registrants Common Stock and payment or assumption of approximately $950,000 of debt. Downhole is headquartered in Midland, Texas and provides solutions to downhole chemical treating problems through the installation of small diameter, stainless steel coiled tubing into producing oil and gas wells.

DIAMOND AIR TRANSACTION. On November 10 2004, Allis-Chalmers, through its 55% owned subsidiary, AirComp, purchased substantially all the assets of Diamond Air Drilling Services, Inc. and Marquis Bit Co., L.L.C. for $4,600,000 in cash and the assumption of approximately $450,000 in liabilities. Allis-Chalmers and its joint-venture partner M-I L.L.C. contributed $2,530,000 and $2,070,000, respectively, to the equity of AirComp. Diamond Air and Marquis manufacture hammer bits and provides air hammer and hammer bits and related services required to drill and complete oil and gas wells.

The accompanying unaudited pro forma consolidated condensed financial statements are based on the historical statements of operations and statements of financial position of Allis-Chalmers and the acquired subsidiaries for the year ended December 31, 2004 and as of and for the three months ended March 31, 2005. The unaudited pro forma consolidated condensed statements of operation illustrate the effects of the acquisition transactions on our results of operations as if the transactions had occurred as of the beginning of the periods presented. The pro forma consolidated statement of financial position illustrates the effects of the acquisition of Delta Rental Service, Inc. and Capcoil Tubing Services, Inc. on our financial position as if the transactions had occurred as of March 31, 2005.

Certain information normally included in the financial statements prepared in accordance with generally accepted accounting principles has been condensed or omitted pursuant to the rules and regulations of the Securities and Exchange Commission (“SEC”). The unaudited pro forma consolidated condensed financial statements should be read in conjunction with our consolidated financial statements appearing elsewhere herein. The unaudited pro forma consolidated condensed financial statements do not purport to be indicative of the results of operation or financial position that actually would have been achieved if the transactions had been consummated on the dates indicated, nor do they project Allis-Chalmers’ results of operations or financial position for any future period or date.

F-119


Table of Contents

ALLIS-CHALMERS ENERGY INC. AND SUBSIDIARIES
UNAUDITED PRO FORMA CONSOLIDATED CONDENSED STATEMENT OF FINANCIAL POSITION
AS OF MARCH 31, 2005
(In thousands, except per share data)
(continued from above)

                                                 
    ALLIS-                                     PRO FORMA  
    CHALMERS             DELTA             CAPCOIL     ALLIS-  
    CONSOLIDATED     DELTA     PURCHASE     CAPCOIL     PURCHASE     CHALMERS  
    HISTORICAL     HISTORICAL     ADJUSTMENTS     HISTORICAL     ADJUSTMENTS     CONSOLIDATED  
ASSETS
                                               
Cash and cash equivalents
  $ 5,999     $ 169     $ (4,650 )(a)     184       (2,750 )(h)        
 
                                    (1,191 )(i)   $ 0
 
                            0       2,239 (s)      
Trade Receivables
    16,402       936             1,021             18,359  
Inventories, net
    2,464                   334             2,798  
Lease receivable, net
    180                               180  
Prepaids and other current assets
    1,976       160             79           2,215  
 
                                   
Total Current Assets
    27,021       1,265       (4,650 )     1,618       (1,702 )     23,552  
 
                                               
Net Property, plant and equipment
    39,493       1,342       3,531 (b)     1,982       926 (j)     47,100  
 
                    (75 )(c)           (99 )(c)      
 
                                               
Goodwill
    11,776                   —              11,776  
Other intangibles, net
    4,891                   11       1,509 (k)     6,411  
Debt issuance costs, net
    635                               635  
Lease receivable
    485                               485  
Other assets
    75                   11           86  
 
                                   
Total Assets
  $ 84,376     $ 2,607     $ (1,194 )     3,622       634     $ 90,045  
 
                                   
 
                                               
LIABILITIES AND STOCKHOLDERS’ EQUITY
                                               
 
                                               
Current maturities of long-term debt
  $ 4,109     $     $       598     $ (598 )(i)   $ 4,109  
Trade accounts payable
    5,698       32             449             6,179  
Accrued employee benefits
    811                   20           831  
Accrued interest
    460                   4       24 (t)     488  
Accrued expenses
    2,300       401             185             2,886  
Accounts payable, related parties
    200                             200  
 
                                   
Total Current Liabilities
    13,578       433             1,256       (574)       14,693  
 
                                               
Accrued postretirement benefit obligations
    676                               676  
Long-term debt
    28,750             350 (d)     794       500 (l)     32,040  
 
                                    (593 )(i)        
 
                                    2,239 (s)        
Other long-term liabilities
    129       373             7           509  
 
                                   
 
    43,133       806       350       2,057       1,572     47,918  
 
                                               
Minority Interest
    4,567                               4,567  
 
                                               
Stockholders’ equity
                                               
Common stock
    136       (973 )     973 (e)     600       (600 )(e)        
 
                    2 (f)             2 (m)     140  
Capital in excess of par value
    40,331       65       (65 )(e)     50       (50 )(e)        
 
                    998 (f)             748 (m)     42,077  
Accumulated earnings (deficit)
    (3,791 )     2,709       (2,709 )(e)     915       (915 )(e)        
 
                    (743 )(g)             (24 )(t)     (4,657 )
                          (99 )(i)      
 
                                   
Total Stockholders’ Equity
    36,676       1,801       (1,544 )     1,565       (914 )     37,560  
 
                                   
Total Liabilities and Stockholders’ Equity
  $ 84,376     $ 2,607     $ (1,194 )     3,622       634     $ 90,045  
 
                                   

See notes to unaudited pro forma consolidated financial statements.

F-120


Table of Contents

ALLIS-CHALMERS ENERGY INC.
UNAUDITED PRO FORMA CONSOLIDATED CONDENSED STATEMENT OF OPERATIONS
FOR THE THREE MONTHS ENDED MARCH 31, 2005
(In thousands, except per share data)
(continued from above)

                                                 
    ALLIS-                                     PRO FORMA  
    CHALMERS             DELTA             CAPCOIL     ALLIS-  
    CONSOLIDATED     DELTA     PURCHASE     CAPCOIL     PURCHASE     CHALMERS  
    HISTORICAL     HISTORICAL     ADJUSTMENTS     HISTORICAL     ADJUSTMENTS     CONSOLIDATED  
Sales
  $ 19,334     $ 821     $     $ 1,534             $ 21,689  
Cost of Sales
    13,699       211       75 (c)     959       99 (c)     15,043  
 
                                   
Gross Profit
    5,635       610       (75 )     575       (99 )     6,646  
 
                                               
Marketing and Administrative Expense
    3,388       985       (665 )(g)     281             3,989  
 
                                   
Income (Loss) from Operations
    2,247       (375 )     590       294       (99 )     2,657  
 
                                               
Other Income
                                               
Interest Income
          3                           3  
Interest Expense
    (521 )     (11 )     11 (n)     (20 )     22 (t)     (563 )
Settlement on lawsuit
    115                               115  
Other
    33       116                         149  
 
                                   
Income (Loss) Before Taxes
    1,874       (267 )     601       274       (121 )     2,360  
 
                                               
Minority Interest
    (144 )                             (144 )
Taxes
    (163 )     (142 )     142 (o)     (101 )     101 (o)     (163 )
 
                                   
Net income/ (loss) attributed to common shares
  $ 1,567     $ (409 )   $ 743     $ 173     $ (20 )   $ 2,053  
 
                                   
 
                                               
Pro forma net income (loss) per common share
                                               
 
                                               
Basic
  $ 0.12                                     $ 0.15  
 
                                           
 
                                               
Diluted
  $ 0.09                                     $ 0.11  
 
                                           
Weighted average shares outstanding
                                               
Basic
    13,632                                       14,023  
 
                                           
Diluted
    17,789                                       18,180  
 
                                           

See notes to unaudited pro forma consolidated financial statements.

F-121


Table of Contents

ALLIS-CHALMERS ENERGY INC. AND SUBSIDIARIES
UNAUDITED PRO FORMA CONSOLIDATED CONDENSED STATEMENT OF OPERATIONS
FOR THE YEAR ENDED DECEMBER 31, 2004
(In thousands, except per share data)

                                                                                 
    ALLIS-                                                                     PRO FORMA  
    CHALMERS             DIAMOND             DOWNHOLE             DELTA             CAPCOIL     ALLIS-  
    CONSOLIDATED     DIAMOND     PURCHASE     DOWNHOLE     PURCHASE     DELTA     PURCHASE     CAPCOIL     PURCHASE     CHALMERS  
    HISTORICAL     HISTORICAL     ADJUSTMENTS     HISTORICAL     HISTORICAL     HISTORICAL     ADJUSTMENTS     HISTORICAL     ADJUSTMENTS     CONSOLIDATED  
Sales
  $ 47,726     $ 5,584     $     $ 4,793     $     $ 3,249     $     $ 5,774     $     $ 67,126  
Cost of Sales
    35,300       3,566             3,876             826       298 (c)     4,400       396 (c)     48,661  
 
                                                           
Gross Profit
    12,426       2,018             917             2,423       (298 )     1,374       (396 )     18,465  
 
                                                                               
Marketing and Administrative Expense
    8,199       664       163 (q)     872       83 (q)     1,798       (940 )(g)     676             11,515  
 
                                                           
Income (Loss) from Operations
    4,227       1,354       (163 )     45       (83 )     625       642       698       (396 )     6,949  
 
                                                                               
Other Income
                                                                               
Interest Income
    32                               4                         36  
Interest Expense
    (2,808 )     (59 )     59 (n)     (74 )     74 (n)     (49 )     49 (n)     (74 )     74 (n)     (2.808 )
Other
    272       (26 )                       114                         360  
 
                                                           
Income (Loss) Before Taxes
    1,723       1,269       (104 )     (29 )     (9 )     694       691       624       (322 )     4,537  
 
                                                                               
Minority Interest
    (321 )           (524 )                                         (845 )
Taxes
    (514 )                             (265 )     265 (o)                 (514 )
 
                                                           
Net Income/ (Loss)
    888       1,269       (628 )     (29 )     (9 )     429       956       624       (322 )     3,178  
 
                                                                               
Preferred Dividend
    (124 )                                                     (124 )
 
                                                           
Net income/ (loss) attributed to common shares
  $ 764     $ 1,269     $ (628 )   $ (29 )   $ (9 )   $ 429     $ 956     $ 624     $ (322 )   $ 3,054  
 
                                                           
 
                                                                               
Pro forma net income (loss) per common share
                                                                               
Basic
  $ 0.10                                                                     $ 0.39  
 
                                                                           
 
                                                                               
Diluted
  $ 0.06                                                                     $ 0.26  
 
                                                                           
Weighted average shares outstanding
                                                                               
Basic
    7,930                                                                       7,930  
 
                                                                           
Diluted
    11,959                                                                       11,959  
 
                                                                           

See notes to unaudited pro forma consolidated financial statements.

F-122


Table of Contents

ALLIS-CHALMERS ENERGY INC

NOTES TO UNAUDITED PRO FORMA CONSOLIDATED CONDENSED FINANCIAL STATEMENTS

The following pro forma adjustments have been made to the historical financial statements of the Company:

         
 
  a.)   Reduction in cash of $4,650,000 paid to the sellers of Delta at closing.
 
       
 
  b.)   Recognition of fair value of assets in connection with the acquisition of Delta.
 
       
 
  c.)   Increase in depreciation due to the increase in the fair value of assets acquired.
 
       
 
  d.)   To record sellers notes payable to former owners of Delta.
 
       
 
  e.)   Elimination of Delta’s and Capcoil’s equity for consolidation purposes.
 
       
 
  f.)   Recognition of the issuance of 223,114 shares of common stock at $4.48 per share.
 
       
 
  g.)   Elimination of the year end bonus paid to the employees of Delta.
 
       
 
  h.)   Reduction in cash of $2,750,000 paid to the sellers of Delta at closing.
 
       
 
  i.)   Reduction in cash of $1,191,000 paid to the note holders of Capcoil to extinguish the debt as of September 30, 2004.
 
       
 
  j.)   Recognition of fair value of assets in connection with the acquisition of Capcoil.
 
       
 
  k.)   Recognition of goodwill and other intangible assets in connection with the acquisition of Capcoil.
 
       
 
  l.)   To record non-compete notes payable to the former owners of Capcoil.
 
       
 
  m.)   Recognition of the issuance of 168,161 shares of common stock at $4.46 per share.
 
       
 
  n.)   Reduction interest expense due to the reduction on debt not assumed.
 
       
 
  o.)   Elimination of tax provision due to the Company’s net operating losses to offset the income form operations thus reducing the
amount of federal income tax liability.
 
       
 
  p.)   Elimination of debt not assumed.
 
       
 
  q.)   Increase in amortization due to the increase in other intangible asset value of acquired company.
 
       
 
  r.)   To record minority interest in Diamond Air’s income.
 
       
 
  s.)   To record cash borrowed to purchase Capcoil.
 
       
 
  t.)   To record interest expense related to cash borrowed to purchase Capcoil.

F-123


Table of Contents

                           Shares

[LOGO]

 

ALLIS-CHALMERS ENERGY INC.

 

Common Stock

 

 
PROSPECTUS
 

 

MORGAN KEEGAN & COMPANY, INC.

 

                        , 2005


Table of Contents

PART II

INFORMATION NOT REQUIRED IN PROSPECTUS

ITEM 13. OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION.

The following table itemizes the expenses incurred by the Registrant in connection with the offering. All the amounts shown are estimates except the Securities and Exchange Commission registration fee.

         
Registration fee - Securities and Exchange Commission
  $ 847.44  
Legal Fees and Expenses
  $ 35,000  
Accounting Fees and Expenses
  $ 20,000  
Estimated Printing
  $ 30,000  
Miscellaneous Expenses
  $ 12,000  
 
     
Total
  $ 97,847.44  
 
     

ITEM 14. INDEMNIFICATION OF DIRECTORS AND OFFICERS.

The Registrant’s Amended and Restated Certificate of Incorporation (the “Certificate of Incorporation”) and its By-laws provide for the indemnification by the Registrant of each director, officer and employee of the Registrant to the fullest extent permitted by the Delaware General Corporation Law, as the same exists or may hereafter be amended. Section 145 of the Delaware General Corporation Law provides in relevant part that a corporation may indemnify any person who was or is a party or is threatened to be made a party to any threatened, pending or completed action, suit or proceeding, whether civil, criminal, administrative or investigative (other than an action by or in the right of the corporation) by reason of the fact that such person is or was a director, officer, employee or agent of the corporation, or is or was serving at the request of the corporation as a director, officer, employee or agent of another corporation, partnership, joint venture, trust or other enterprise, against expenses (including attorneys’ fees), judgments, fines and amounts paid in settlement actually and reasonably incurred by such person in connection with such action, suit or proceeding if such person acted in good faith and in a manner such person reasonably believed to be in or not opposed to the best interests of the corporation, and, with respect to any criminal action or proceeding, had no reasonable cause to believe such person’s conduct was unlawful.

In addition, Section 145 provides that a corporation may indemnify any person who was or is a party or is threatened to be made a party to any threatened, pending or completed action or suit by or in the right of the corporation to procure a judgment in its favor by reason of the fact that such person is or was a director, officer, employee or agent of the corporation, or is or was serving at the request of the corporation as a director, officer, employee or agent of another corporation, partnership, joint venture, trust or other enterprise against expenses (including attorneys’ fees) actually and reasonably incurred by such person in connection with the defense or settlement of such action or suit if such person acted in good faith and in a manner such person reasonably believed to be in or not opposed to the best interests of the corporation and except that no indemnification shall be made in respect of any claim, issue or matter as to which such person shall have been adjudged to be liable to the corporation unless and only to the extent that the Delaware Court of Chancery or the court in which such action or suit was brought shall determine upon application that, despite the adjudication of liability but in view of all the circumstances of the case, such person is fairly and reasonably entitled to indemnity for such expenses which the Delaware Court of Chancery or such other court shall deem proper. Delaware law further provides that nothing in the above described provisions shall be deemed exclusive of any other rights to indemnification or advancement of expenses to which any person may be entitled under any bylaw, agreement, vote of stockholders or disinterested directors or otherwise.

The Registrant’s Certificate of Incorporation provides that a director of the Registrant shall not be liable to the Registrant or its stockholders for monetary damages for breach of fiduciary duty as a director. Section 102(o)(7) of the Delaware General Corporation Law provides that a provision so limiting the personal liability of a director shall not eliminate or limit the liability of a director for, among other things: breach of the duty of loyalty; acts or omissions not in good faith or which involve intentional misconduct or a knowing violation of the law; unlawful payment of dividends; and transactions from which the director derived an improper personal benefit.

II-1


Table of Contents

The Registrant is in the process of entering into separate but identical indemnity agreements (the “Indemnity Agreements”) with each director of the Registrant and certain officers of the Registrant (the “Indemnitees”). Pursuant to the terms and conditions of the Indemnity Agreements, the Registrant indemnified each Indemnitee against any amounts which he or she becomes legally obligated to pay in connection with any claim against him or her based upon any action or inaction which he or she may commit, omit or suffer while acting in his or her capacity as a director and/or officer of the Registrant or its subsidiaries, provided, however, that Indemnitee acted in good faith and in a manner Indemnitee reasonably believed to be in or not opposed to the best interests of the Registrant and, with respect to any criminal action, had no reasonable cause to believe Indemnitee’s Conduct was unlawful.

ITEM 15. RECENT SALES OF UNREGISTERED SECURITIES

We effected a one to five reverse stock split on June 10, 2003. Disclosure set forth below gives retroactive effect to the reverse stock split.

In May 2005 and April 2005, we issued 223,114 and 168,161 shares, respectively, of our common stock in connection with our acquisitions of Delta Rental Service, Inc. and Capcoil Tubing Services, Inc. The transactions were exempt from the registration requirements of the Securities Act of 1933 pursuant to Regulation D promulgated by the Securities and Exchange Commission under said Act.

In January 2005, we issued to CTTV Investments, an affiliate of ChevronTexaco Inc., 20,000 shares of our common stock, in connection with the execution and delivery of a business development agreement pursuant to which ChevronTexaco Inc. and its affiliates may contract for services from our subsidiaries. In addition, we agreed to issue to CTTV Investments up to an additional 60,000 shares of common stock based upon the payments for services made by Chevron Texaco Inc. and its affiliates to our subsidiaries in calendar year 2005, as follows: $500,000 to $749,000 - 20,000 shares; $750,000 to $1,249,000 - 40,000 shares; more than $1,250,000 - 60,000 shares. The transaction was exempt from the registration requirements of the Securities Act of 1933 pursuant to Section 4(2) of said Act.

In December 2004, we acquired Downhole Injection Services, LLC and in connection therewith issued to the sellers 568,466 shares of our Common Stock. The transaction was exempt from the registration requirements of the Securities Act of 1933 pursuant to Section 4(2) of said Act.

In September 2004, we issued 1,300,000 shares of our common stock to Jens H. Mortensen, our President, Chief Operating Officer and a director, pursuant to a merger between Jens’ Oilfield Service, Inc. and a newly formed subsidiary of the Company. As a result of the merger, we acquired Mr. Mortensen’s 19% interest and now own 100% of Jens’ Oilfield Service, Inc. The transaction was exempt from the registration requirements of the Securities Act of 1933 pursuant to Section 4(2) of said Act.

In September 2004, we completed a private placement of 1,956,634 shares of our common stock to the following investors: Transcontinental Capital Corp.; Milton H. Dresner Revocable Living Trust; Joseph S. Dresner; J. Steven Emerson Roth IRA; Waverly Limited Partnership; Rosebury, L.P.; Meteoric, L.P.; Barbara C. Crane; Bristol Investment Fund, Ltd.; L.H. Schmieding; Meadowbrook Opportunity Fund LLC; and Kenneth Malkes. Each investor is a selling stockholder. Pursuant to the terms of a stock purchase agreement, we sold to the selling stockholders an aggregate of 3,504,667 shares of common stock at a price per share of $3.00. The transaction was exempt from the registration requirements of the Securities Act of 1933 pursuant to Regulation D promulgated by the Securities and Exchange Commission under said Act. We paid a fee of $410,893 to Morgan Keegan & Company, Inc. for its services as a placement agent in connection with the offering.

In August 2004, we completed a private placement of 3,504,667 shares of our common stock to the following investors: Bear Stearns Securities Corp., Custodian, J. Steven Emerson Roth IRA; Bear Stearns Securities Corp., Custodian, J. Steven Emerson IRA RO II; Bear Stearns Securities Corp., Custodian, Emerson Partners; GSSF Master Fund, LP; Gerald Lisac, IRA C/O Union Bank of California, Custodian; May Management, Inc.; Micro Cap Partners, L.P.; MK Employee Early Stage Fund, L.P.; Morgan Keegan Early Stage Fund, L.P.; Palo Alto Global Energy Fund, L.P.; RRCM Onshore I, L.P.; Earl Schatz, IRA C/O Union Bank of California, Custodian; Straus Partners, L.P., Straus-GEPT Partners, LP, UBTI Free, L.P.; U.S. Bank NA as Custodian of the Holzman Foundation; U.S. Bank NA as Trustee of the Reliable Credit Association Inc. Pension & Trust; and U.S. Bank NA as Trustee of the Reliable Credit Association Inc. Profit Sharing Plan & Trust. Pursuant to the terms of a stock purchase agreement, we sold to the selling stockholders an aggregate of 3,504,667 shares of common stock at a price per share of $3.00 for an aggregate purchase price of $10,514,000. The transaction was exempt from the registration requirements of the Securities Act of 1933 pursuant to Regulation D of said Act. We paid a fee of $735,984 to Morgan Keegan & Company, Inc. for its services as a placement agent in connection with the offering.

II-2


Table of Contents

In May 2004, we issued a warrant to purchase 20,000 shares of our common stock at an exercise price of $4.75 per share to director Jeffrey Freedman in consideration of financial advisory services to be provided by Mr. Freedman pursuant to a consulting agreement. The warrants expire in May 2009. The transaction was exempt from the registration requirements of the Securities Act of 1933 pursuant to Section 4(2) of said Act.

In April 2004, we completed a private placement of 620,000 shares of common stock and warrants to purchase 800,000 shares of common stock to the following investors: Christopher Engel; Donald Engel; the Engel Investors Defined Benefit Plan; RER Corp., a corporation wholly-owned by director Robert Nederlander; and Leonard Toboroff, a director. The investors invested $1,550,000 in exchange for 620,000 shares of common stock for a purchase price equal to $2.50 per share, and invested $450,000 in exchange for warrants to purchase 800,000 shares of common stock at an exercise price of $2.50 per share, expiring on April 1, 2006. Concurrently with this transaction, Energy Spectrum Partners LP, the holder of all outstanding shares of our Series A Preferred Stock, converted all such shares, including accrued dividend rights, into 1,718,090 shares of common stock. Both transactions were exempt from the registration requirements of the Securities Act of 1933 pursuant to Regulation D promulgated by the Securities and Exchange Commission under said Act.

In April 2004 we issued warrants to purchase 20,000 shares of common stock to Wells Fargo Credit, Inc., in connection with the extension of credit by Wells Fargo Credit, Inc. The warrants are exercisable at $0.75 per share and expire in April 2014. The transaction was exempt from the registration requirements of the Securities Act of 1933 pursuant to Section 4(2) of said Act.

In March 2004, we issued a warrant to purchase 340,000 shares of our common stock at an exercise price of $2.50 per share to Morgan Joseph in consideration of financial advisory services to be provided by Morgan Joseph pursuant to a consulting agreement. The warrants expire in February 2009. The transaction was exempt from the registration requirements of the Securities Act of 1933 pursuant to Section 4(2) of said Act.

II-3


Table of Contents

ITEM 16. EXHIBITS AND FINANCIAL STATEMENT SCHEDULES

(a) EXHIBITS. The exhibits listed in the accompanying Exhibit Index are filed (except where otherwise indicated) as part of this Registration Statement.

(b) FINANCIAL STATEMENT SCHEDULES. All schedules are omitted because the required information is not present or is not present in sufficient amounts to require submission of the schedule, or because the required information is included in the consolidated financial statements and notes thereto.

ITEM 17. UNDERTAKINGS.

(a) Insofar as indemnification for liabilities arising under the Securities Act of 1933 may be permitted to directors, officers and controlling persons of the Registrant pursuant to the foregoing provisions or otherwise, the Registrant has been advised that in the opinion of the Securities and Exchange Commission such indemnification is against public policy as expressed in the Securities Act of 1933 and is, therefore unenforceable. In the event that a claim for indemnification against such liabilities (other than the payment by the Registrant of expenses incurred or paid by a director, officer or controlling person of the Registrant in the successful defense of any action, suit or proceeding) is asserted by such director, officer or controlling person in connection with the securities being registered, the Registrant will, unless in the opinion of their counsel the matter has been settled by controlling precedent, submit to a court of appropriate jurisdiction the question whether such indemnification by it is against public policy as expressed in the Securities Act of 1933 and will be governed by the final adjudication of such issue.

(b) The undersigned Registrant hereby undertakes that:

(1) For purposes of determining any liability under the Securities Act of 1933, the information omitted from the form of prospectus filed as part of this registration statement in reliance upon Rule 430A and contained in a form of prospectus filed by the registrant pursuant to Rule 424(b)(1) or (4) or 497(h) under the Securities Act shall be deemed to be part of this registration statement as of the time it was declared effective.

(2) For the purpose of determining any liability under the Securities Act of 1933, each post-effective amendment that contains a form of prospectus shall be deemed to be a new registration statement relating to the securities offered therein, and the offering of such securities at that time shall be deemed to be the initial bona fide offering thereof.

II-4


Table of Contents

SIGNATURES

Pursuant to the requirements of the Securities Act of 1933, the Registrant has duly caused this Registration Statement to be signed on its behalf by the undersigned, thereunto duly authorized, in the City of Houston, State of Texas, on June 24, 2005.

         
    ALLIS-CHALMERS ENERGY INC.
 
 
       
  BY: /S/ MUNAWAR H. HIDAYATALLAH  
   
 
    MUNAWAR H. HIDAYATALLAH, CHIEF EXECUTIVE OFFICER  

POWER OF ATTORNEY

The undersigned directors and officers of Allis-Chalmers Energy Inc. do hereby constitute and appoint Munawar H. Hidayatallah and Victor M. Perez, and each of them, as his true and lawful attorneys-in-fact and agents with full power of substitution and resubstitution, for him and his name, place and stead, in any and all capacities, to sign any or all amendments (including post effective amendments) to this Registration Statement and a new Registration Statement filed pursuant to Rule 462(b) of the Securities Act of 1933 and to file the same, with all exhibits thereto, and other documents in connection therewith, with the Securities and Exchange Commission, granting unto said attorneys-in-fact and agents, and each of them, full power and authority to do and perform each and every act and thing requisite and necessary to be done in and about the foregoing, as fully to all intents and purposes as he might or could do in person, hereby ratifying and confirming all that said attorneys-in-fact and agents, or either of them, or their substitutes, may lawfully do or cause to be done by virtue hereof.

Pursuant to the requirements of the Securities Act of 1933, this Registration Statement has been signed by the following persons in the capacities and on the dates stated.

         
SIGNATURE   TITLE   DATE
/S/ MUNAWAR H. HIDAYATALLAH
MUNAWAR H. HIDAYATALLAH
  CHAIRMAN OF THE BOARD OF DIRECTORS AND CHIEF EXECUTIVE OFFICER (PRINCIPAL EXECUTIVE OFFICER)   JUNE 24, 2005
/S/ VICTOR M. PEREZ
VICTOR M. PEREZ
  CHIEF FINANCIAL OFFICER (PRINCIPAL FINANCIAL OFFICER)   JUNE 24, 2005
/S/ TODD C. SEWARD
TODD C. SEWARD
  CHIEF ACCOUNTING OFFICER (PRINCIPAL ACCOUNTING OFFICER)   JUNE 24, 2005
/S/ JEFFREY R. FREEDMAN
JEFFREY R. FREEDMAN
  DIRECTOR   JUNE 24, 2005
/S/ VICTOR F. GERMACK
VICTOR F. GERMACK
  DIRECTOR   JUNE 24, 2005
/S/ DAVID A. GROSHOFF
DAVID A. GROSHOFF
  DIRECTOR   JUNE 24, 2005

II-5


Table of Contents

         
SIGNATURE   TITLE   DATE
/S/ THOMAS E. KELLY
THOMAS E. KELLY
  DIRECTOR   JUNE 24, 2005
/S/ JOHN E. MCCONNAUGHY, JR.
JOHN E. MCCONNAUGHY, JR.
  DIRECTOR   JUNE 24, 2005
/S/ JENS H. MORTENSEN
JENS H. MORTENSEN
  DIRECTOR   JUNE 24, 2005
/S/ ROBERT E. NEDERLANDER
ROBERT E. NEDERLANDER
  DIRECTOR   JUNE 24, 2005
/S/ LEONARD TOBOROFF
LEONARD TOBOROFF
  DIRECTOR   JUNE 24, 2005
/S/ THOMAS O. WHITENER, JR.
THOMAS O. WHITENER, JR.
  DIRECTOR   JUNE 24, 2005
         
        
       
       

II-6


Table of Contents

EXHIBIT INDEX

     
EXHIBIT   DESCRIPTION
1.1
  Form of Underwriting Agreement (to be filed by amendment).
 
   
2.1
  First Amended Disclosure Statement pursuant to Section 1125 of the Bankruptcy Code, dated September 14, 1988, which includes the First Amended and Restated Joint Plan of Reorganization dated September 14, 1988 (incorporated by reference to Registrant’s Current Report on Form 8-K dated December 1, 1988).
 
   
2.2
  Agreement and Plan of Merger dated as of May 9, 2001 by and among Registrant, Allis-Chalmers Acquisition Corp. and OilQuip Rentals, Inc. (incorporated by reference to Registrant’s Current Report on Form 8-K filed May 15, 2001).
 
   
2.3
  Stock Purchase Agreement dated February 1, 2002 by and between Registrant and Jens H. Mortensen, Jr. (incorporated by reference to Registrant’s Current Report on Form 8-K filed February 21, 2002).
 
   
3.1
  Amended and Restated Certificate of Incorporation of Registrant (incorporated by reference to Registrant’s Annual Report on Form 10-K for the year ended December 31, 2001).
 
   
3.2
  Amended and Restated By-laws of Registrant (incorporated by reference to Registrant’s Annual Report on Form 10-K for the year ended December 31, 2001).
 
   
3.3
  Certificate of Amendment of Certificate of Incorporation filed with the Delaware Secretary of State on June 9, 2004 (incorporated by reference to the Registrant’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2004).
 
   
3.4
  Certificate of Amendment of Certificate of Incorporation filed with the Delaware Secretary of State on January 5, 2005 (incorporated by reference to the Registrant’s Current Report on Form 8-K filed January 11, 2005).

II-7


Table of Contents

     
EXHIBIT   DESCRIPTION
4.2
  Registration Rights Agreement dated as of March 31, 1999, by and between Allis-Chalmers Corporation and the Pension Benefit Guaranty Corporation (incorporated by reference to the Registrant’s Quarterly Report on Form 10-Q for the quarter ended June 30, 1999).
 
   
4.3
  Option Agreement dated October 15, 2001 by and between Registrant and Leonard Toboroff (incorporated by reference to Registrant’s Quarterly Report on Form 10-Q for the quarter ended September 30,2001).
 
   
4.4
  Warrant Purchase Agreement dated February 1, 2002 by and between Allis-Chalmers Corporation and Wells Fargo Energy Capital, Inc., including form of warrant (incorporated by reference to the Registrant’s Current Report on Form 8-K filed February 21, 2002)
 
   
4.5
  Warrant Purchase Agreement dated February 1, 2002 by and between Allis-Chalmers Corporation and Energy Spectrum Partners LP, including form of warrant (incorporated by reference to the Registrant’s Current Report on Form 8-K filed February 21, 2002)
 
   
4.6*
  2003 Incentive Stock Plan (incorporated by reference to Registrant’s Annual Report on Form 10-K for the year ended December 31, 2002).
 
   
4.7*
  Form of Option Certificate issued pursuant to 2003 Incentive Stock Plan (incorporated by reference to Registrant’s Annual Report on Form 10-K for the year ended December 31, 2002).
 
   
4.8
  Warrant dated March 1, 2004, issued to Morgan Joseph & Co., Inc. (incorporated by reference to the Registration Statement on Form S-1 (Registration No. 118916) filed on September 10, 2004).
 
   
4.9
  Form of warrant issued to Investors pursuant to Stock and Warrant Purchase Agreement dated April 2, 2004 by and among Registrant and Donald Engel, Christopher Engel The Engel Defined Benefit plan, RER Corp. and Leonard Toboroff (incorporated by reference to Registrant’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2004).
 
   
4.10
  Registration Rights Agreement dated April 2, 2004 by and between Registrant and the Stockholder signatories thereto (incorporated by reference to Registrant’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2004).
 
   
4.11
  Warrant dated May 19, 2004, issued to Jeffrey R. Freedman (incorporated by reference to the Registration Statement on Form S-1 (Registration No. 118916) filed on September 10, 2004).
 
   
5.1
  Opinion of Greenberg Glusker Fields Claman Machtinger & Kinsella LLP.
 
*  Compensation Plan or Agreement

II-8


Table of Contents

     
EXHIBIT   DESCRIPTION
9.1
  Shareholders Agreement dated February 1, 2002 by and among Registrant and the stockholder and warrant holder signatories thereto (incorporated by reference to Registrant’s Annual Report on Form 10-K for the year ended December 31, 2001).
 
   
9.2
  Stockholders Agreement dated April 2, 2004, by and among Registrant and the Stockholder signatories thereto. (incorporated by reference to the registrant’s Annual Report in Form 10-K for the year ended December 31, 2003).
 
   
10.1
  Amended and Restated Retiree Health Trust Agreement dated September 14, 1988 by and between Registrant and Wells Fargo Bank (incorporated by reference to Exhibit C-1 of the First Amended and Restated Joint Plan of Reorganization dated September 14, 1988 included in Registrant’s Current Report on Form 8-K dated December 1, 1988).
 
   
10.2
  Amended and Restated Retiree Health Trust Agreement dated September 18, 1988 by and between Registrant and Firstar Trust Company (incorporated by reference to Exhibit C-2 of the First Amended and Restated Joint Plan of Reorganization dated September 14, 1988 included in Registrant’s Current Report on Form 8-K dated December 1, 1988).
 
   
10.3
  Reorganization Trust Agreement dated September 14, 1988 by and between Registrant and John T. Grigsby, Jr., Trustee (incorporated by reference to Exhibit D of the First Amended and Restated Joint Plan of Reorganization dated September 14, 1988 included in Registrant’s Current Report on Form 8-K dated December 1, 1988).
 
   
10.4
  Product Liability Trust Agreement dated September 14, 1988 by and between Registrant and Bruce W. Strausberg, Trustee (incorporated by reference to Exhibit E of the First Amended and Restated Joint Plan of Reorganization dated September 14, 1988 included in Registrant’s Current Report on Form 8-K dated December 1, 1988).
 
   
10.5*
  Allis-Chalmers Savings Plan (incorporated by reference to Registrant’s Annual Report on Form 10-K for the year ended December 31, 1988).
 
   
10.6*
  Allis-Chalmers Consolidated Pension Plan (incorporated by reference to Registrant’s Annual Report on Form 10-K for the year ended December 31, 1988).
 
   
10.7
  Agreement dated as of March 31, 1999 by and between Registrant and the Pension Benefit Guaranty Corporation (incorporated by reference to Registrant’s Quarterly Report on Form 10-Q for the quarter ended June 30, 1999).
 
   
10.8
  Letter Agreement dated May 9, 2001 by and between Registrant and the Pension Benefit Guarantee Corporation (incorporated by reference to Registrant’s Quarterly Report on Form 10-Q filed on May 15, 2002).
 
   
10.9
  Termination Agreement dated May 9, 2001 by and between Registrant, the Pension Benefit Guarantee Corporation and others (incorporated by reference to Registrant’s Current Report on Form 8-K filed on May 15, 2002).
 
*  Compensation Plan or Agreement

II-9


Table of Contents

     
EXHIBIT   DESCRIPTION
10.10
  Stock Purchase Agreement dated February 1, 2002 by and among Registrant, Energy Spectrum Partners LP, and Strata Directional Technology, Inc. (incorporated by reference to Registrant’s Annual Report on Form 10-K for the year ended December 31, 2001).
 
   
10.11
  Joint Venture Agreement dated June 27, 2003 by and between Mountain Compressed Air, Inc. and M-I L.L.C. (incorporated by reference to Registrant’s Current Report on Form 8-K filed July 16, 2003).
 
   
10.12
  Credit and Security Agreement by and between AirComp, L.L.C. and Wells Fargo Bank Texas NA, including Term Note, Revolving Line of Credit, and Delayed Draw Term Note, each filed as of June 27, 2003 (incorporated by reference to Registrant’s Current Report on Form 8-K filed July 16, 2003).
 
   
10.13
  Security Agreement by and between AirComp, L.L.C. and Wells Fargo Bank Texas NA, filed as of June 27, 2003 (incorporated by reference to Registrant’s Current Report on Form 8-K dated July 16, 2003).
 
   
10.14*
  Employment Agreement dated July 1, 2003 by and between AirComp, L.L.C. and Terry Keane (incorporated by reference to Registrant’s Current Report on Form 8-K filed July 16, 2003).
 
   
10.15
  Second Amendment to Credit Agreement dated September 30, 2003 by and between Jens’ Oilfield Service, Inc. and Wells Fargo Credit Inc. (incorporated by reference to Registrant’s Quarterly Report on Form 10-Q for the period ended September 30, 2003).
 
   
10.16
  Third Amendment to Credit Agreement dated September, 2003 by and between Strata Directional Technology, Inc., and Wells Fargo Credit Inc. (incorporated by reference to Registrant’s Quarterly Report on Form 10-Q for the period ended September 30, 2003).
 
   
10.17
  First Amendment to Credit Agreement dated October 1, 2003 by and between Registrant and Wells Fargo Energy Capital Inc. (incorporated by reference to Registrant’s Quarterly Report on Form 10-Q for the period ended September 30, 2003).
 
   
10.18
  Fourth Amendment to Credit Agreement dated as of January 30, 2004 by and between Strata Directional Technology, Inc., and Wells Fargo Credit Inc. (incorporated by reference to Registrant’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2004).
 
   
10.19
  Letter Agreement dated February 13, 2004 by and between Registrant and Morgan Joseph & Co., Inc. (incorporated by reference to the Registration Statement on Form S-1 (Registration No. 118916) filed on September 10, 2004).
 
   
10.20*
  Employment Agreement dated as of April 1, 2004 between Registrant and Munawar H. Hidayatallah (incorporated by reference to Registrant’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2004).
 
   
10.21*
  Employment Agreement dated as of April 1, 2004 between Registrant and David Wilde (incorporated by reference to Registrant’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2004).
 
   
10.22
  Stock and Warrant Purchase Agreement dated April 2, 2004 by and among Registrant and Donald Engel, Christopher Engel, the Engel Defined Benefit Plan, RER Corp. and Leonard Toboroff (incorporated by reference to Registrant’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2004).
 
*  Compensation Plan or Agreement

II-10


Table of Contents

     
EXHIBIT   DESCRIPTION
10.23
  Preferred Stock Conversion Agreement dated April 2, 2004 by and between Registrant and Energy Spectrum Partners LP (incorporated by reference to Registrant’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2004).
 
   
10.24
  Second Amendment to Credit Agreement dated as of April 2, 2004 between AirComp, LLC and Wells Fargo Bank, NA (incorporated by reference to Registrant’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2004).
 
   
10.25
  Amendment to Credit Agreement by and between Registrant and Wells Fargo Energy Capital dated April 2, 2004 (incorporated by reference to Registrant’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2004).
 
   
10.26
  Fifth Amendment to Credit Agreement dated as of April 6, 2004 by and between Strata Directional Technology, Inc., and Wells Fargo Credit Inc. (incorporated by reference to Registrant’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2004).
 
   
10.27
  Third Amendment to Credit Agreement dated as of April 6, 2004 by and between Jens’ Oilfield Service, Inc. and Wells Fargo Credit Inc. (incorporated by reference to Registrant’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2004).
 
   
10.28
  Letter Agreement dated June 8, 2004 by and between the Registrant and Morgan Keegan & Company, Inc. (incorporated by reference to the Registration Statement on Form S-1 (Registration No. 118916) filed on September 10, 2004).
 
   
10.29*
  Employment Agreement dated July 26, 2004 by and between the Registrant and Victor M. Perez (incorporated by reference to the Registration Statement on Form S-1 (Registration No. 118916) filed on September 10, 2004).
 
   
10.30
  Stock Purchase Agreement dated August 10, 2004 (incorporated by reference to the Registration Statement on Form S-1 (Registration No. 118916) filed on September 10, 2004).
 
   
10.31
  Amendment to Stock Purchase Agreement dated August 10, 2004 (incorporated by reference to the Registration Statement on Form S-1 (Registration No. 118916) filed on September 10, 2004).
 
   
10.32
  Letter Agreement relating to Stock Purchase Agreement dated August 5, 2004 (incorporated by reference to the Registration Statement on Form S-1 (Registration No. 118916) filed on September 10, 2004).
 
   
10.33
  Addendum to Stock Purchase Agreement dated September 29, 2004 (incorporated by reference to Registrant’s Current Report on Form 8-K filed on September 30, 2004).
 
   
10.34*
  Employment Agreement dated October 11, 2004, between the Registrant and Theodore F. Pound III (incorporated by reference to Registrant’s Current Report on Form 8-K filed on October 15, 2004).
 
*  Compensation Plan or Agreement

II-11


Table of Contents

     
EXHIBIT   DESCRIPTION
10.35
  Asset Purchase Agreement dated November 10,2004 by and among AIRCOMP L.L.C., a Delaware limited liability company, DIAMOND AIR DRILLING SERVICES, INC., a Texas corporation, and MARQUIS BIT CO., L.L.C., a New Mexico limited liability company, GREG HAWLEY and TAMMY HAWLEY, residents of Texas and CLAY WILSON and LINDA WILSON, residents of New Mexico. (incorporated by reference to the Current Report on Form 8-K filed on November 15, 2004).
 
   
10.36
  Purchase Agreement and related Agreements by and among Allis-Chalmers Corporation, Chevron USA, Inc., Dale Redman and others dated December 10, 2004 (incorporated by reference to the Current Report on Form 8-K filed on December 16, 2004).
 
   
10.37
  Amended and Restated Credit Agreement dated December 7, 1003, by and between AirComp LLC and Wells Fargo Bank, N.A. (incorporated by reference to Registrant’s Current Report on Form 8-K filed on December 10, 2004).
 
   
10.38
  Purchase Agreement and related agreements by and among Allis-Chalmers Corporation, Chevron USA, Inc., Dale Redman and others dated December 10, 2004 (incorporated by reference to Registrant’s Current Report on Form 8-K filed on December 16, 2004).
 
   
10.39
  Stock Purchase Agreement dated April 1, 2005, by and among the Company, Thomas A Whittington, Sr., Werlyn R. Bourgeois and SAM and D, LLC. (incorporated by reference to Registrant’s Current Report on Form 8-K filed April 5, 2005).
 
   
10.40
  Stock Purchase Agreement effective May 1, 2005, by and among the Company, Wesley J. Mahone, Mike T. Wilhite, Andrew D. Mills, and Tim Williams (incorporated by reference to Registrant’s Current Report on Form 8-K filed May 6, 2005).

II-12


Table of Contents

     
EXHIBIT   DESCRIPTION
21.1
  Subsidiaries of Registrant.
 
   
23.1
  Consent of Greenberg Glusker Fields Claman Machtinger & Kinsella LLP (included in Exhibit 5.1).
 
   
23.2
  Consent of Gordon, Hughes and Banks, LLP.
 
   
23.3
  Consent of UHY Mann Frankfort Stein & Lipp CPAs, LLP
 
   
23.4
  Consent of Johnson, Miller & Co.
 
   
23.5
  Consent of Accounting & Consulting Group, LLP
 
   
23.6
  Consent of Wright, Moore, Dehart, Dupuis & Hutchinson, LLC
 
   
23.7
  Consent of Curtis Blakely & Co., PC
 
   
24.1
  Power of Attorney (included in signature page).

II-13