##### Table of Contents





UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549





Form 10-K





(Mark One)

|x | ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ------------------------------------------------------------------------------------

For the fiscal year ended December 31, 2009

OR



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

Commission file number 333-150853-4





Forbes Energy
Services Ltd.

(Exact name of registrant as specified in its charter)







|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|Bermuda                                                        |  | 98-0581100                          
|(State or other jurisdiction of incorporation or organization) |  | (I.R.S. Employer Identification No.)
|                                                               | 
|3000 South Business Highway 281 Alice, Texas                   |  | 78332                               
|(Address of principal executive offices)                       |  | (Zip Code)                          

Registrants telephone number, including area code: (361) 664-0549

Securities registered pursuant
to Section 12(b) or Section 12(g) of the Act: None





Indicate by check
mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act.     ̈  Yes    x  No

Indicate by check mark if the registrant is not required to file
reports pursuant to Section 13 or Section 15(d) of the Act.    x  Yes     ̈  No

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d)
of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90
days.     ̈  Yes    x  No

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate website, if any, every Interactive
Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).    x  Yes     ̈  No

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K is not contained herein and will not be contained, to the best of the registrants knowledge, in
definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-K.     ̈

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller
reporting company. See the definitions of large accelerated filer, accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act.



|                        |  |   |  |                           |  |  
|----------------------- |  | - |  | ------------------------- |  | -
|Large Accelerated Filer |  |  ̈ |  | Accelerated Filer         |  |  ̈
|                        |  |   | 
|Non-Accelerated Filer   |  | x |  | Smaller Reporting Company |  |  ̈

Indicate by check mark whether the registrant is a shell company (as defined in Exchange Act Rule 12b-2).     ̈  Yes    x  No

The aggregate market value of the stock held by non-affiliates of
the registrant as of the last business day of the most recently completed second fiscal quarter, June 30, 2009, was approximately CDN $35,550,698 based on the closing sales price of the registrants common stock as reported by the Toronto
Stock Exchange on June 30, 2009 of CDN $1.15 per share.

Indicate the number of common shares outstanding of each of the
registrants classes of common shares, as of the latest practicable date.

At March 26, 2010, there were 54,173,700
common shares outstanding and 29,500,000 Class B non-voting shares outstanding.









---

##### Table of Contents

FORBES ENERGY SERVICES LTD. AND SUBSIDIARIES (a/k/a the Forbes
Group)

TABLE OF CONTENTS



|                                                          |  |                                                                                                              |  |     
|--------------------------------------------------------- |  | ------------------------------------------------------------------------------------------------------------ |  | ----
|                                                          |  |                                                                                                              |  | Page
|Cautionary Statement Regarding Forward-Looking Statements |  |                                                                                                             
|                                                          |  |                                                                                                             
|                                                          |  | PART I                                                                                                       |  | 1   
|                                                          |  |                                                                                                             
|Item 1.                                                   |  | Business                                                                                                     |  | 1   
|Item 1A.                                                  |  | Risk Factors                                                                                                 |  | 9   
|Item 1B.                                                  |  | Unresolved Staff Comments                                                                                    |  | 19  
|Item 2.                                                   |  | Properties                                                                                                   |  | 20  
|Item 3.                                                   |  | Legal Proceedings                                                                                            |  | 20  
|Item 4.                                                   |  | Reserved                                                                                                     |  | 20  
|                                                          |  |                                                                                                             
|                                                          |  | PART II                                                                                                      |  | 21  
|                                                          |  |                                                                                                             
|Item 5.                                                   |  | Market for Registrants Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities |  | 21  
|Item 6.                                                   |  | Selected Financial Data                                                                                      |  | 21  
|Item 7.                                                   |  | Managements Discussion and Analysis of Financial Condition and Results of
Operations                        |  | 23  
|Item 7A.                                                  |  | Quantitative and Qualitative Disclosures About Market Risk                                                   |  | 35  
|Item 8.                                                   |  | Consolidated/Combined Financial Statements and Supplementary Data                                            |  | 36  
|Item 8A.                                                  |  | Reports of Independent Registered Public Accounting Firms                                                    |  | 37  
|Item 9.                                                   |  | Changes in or Disagreements with Accountants on Accounting and Financial Disclosure                          |  | 67  
|Item 9A.                                                  |  | Controls and Procedures                                                                                      |  | 67  
|Item 9B.                                                  |  | Other Information                                                                                            |  | 69  
|                                                          |  |                                                                                                             
|                                                          |  | PART III                                                                                                     |  | 69  
|                                                          |  |                                                                                                             
|Item 10.                                                  |  | Directors, Executive Officers and Corporate Governance                                                       |  | 69  
|Item 11.                                                  |  | Executive Compensation                                                                                       |  | 69  
|Item 12.                                                  |  | Security Ownership of Certain Beneficial Owners and Management and Related Stockholder
Matters               |  | 69  
|Item 13.                                                  |  | Certain Relationships and Related Transaction, and Director Independence                                     |  | 69  
|Item 14.                                                  |  | Principal Accounting Fees and Services                                                                       |  | 70  
|                                                          |  |                                                                                                             
|                                                          |  | PART IV                                                                                                      |  | 71  
|                                                          |  |                                                                                                             
|Item 15.                                                  |  | Exhibits, Financial Statement Schedules                                                                      |  | 71  



---

##### Table of Contents

FORWARD-LOOKING STATEMENTS

This Annual Report on Form 10-K and any oral statements made in connection with it include certain forward-looking statements within
the meaning of the federal securities laws. You can generally identify forward-looking statements by the appearance in such a statement of words like anticipate, believe, continue, could,
estimate, expect, intend, may, plan, potential, predict, project, should or will or other comparable words or the negative of
these words. When you consider our forward-looking statements, you should keep in mind the risk factors we describe and other cautionary statements we make in this Annual Report on Form 10-K. Our forward-looking statements are only predictions
based on expectations that we believe are reasonable. Our actual results could differ materially from those anticipated in, or implied by, these forward-looking statements as a result of known risks and uncertainties set forth below and elsewhere in
this Annual Report on Form 10-K. These factors include or relate to the following:



| |  |  | the ability to obtain additional financing to meet projected shortfall in cash resources;
| | - |  | -----------------------------------------------------------------------------------------



| |  |  | supply and demand for oilfield services and industry activity levels;
| | - |  | ---------------------------------------------------------------------



| |  |  | potential for excess capacity;
| | - |  | ------------------------------



| |  |  | spending by the oil and natural gas industry given the recent worldwide economic downturn;
| | - |  | ------------------------------------------------------------------------------------------



| |  |  | our level of indebtedness in the current depressed market;
| | - |  | ----------------------------------------------------------



| |  |  | impairment of our long-lived assets;
| | - |  | ------------------------------------



| |  |  | our ability to maintain stable pricing;
| | - |  | ---------------------------------------



| |  |  | competition;
| | - |  | ------------



| |  |  | substantial capital requirements;
| | - |  | ---------------------------------



| |  |  | significant operating and financial restrictions under our indentures;
| | - |  | ----------------------------------------------------------------------



| |  |  | technological obsolescence of operating equipment;
| | - |  | --------------------------------------------------



| |  |  | dependence on certain key employees;
| | - |  | ------------------------------------



| |  |  | concentration of customers;
| | - |  | ---------------------------



| |  |  | substantial additional costs of compliance with reporting obligations, the Sarbanes-Oxley Act and indenture requirements;
| | - |  | -------------------------------------------------------------------------------------------------------------------------



| |  |  | material weaknesses in internal controls over financial reporting;
| | - |  | ------------------------------------------------------------------



| |  |  | seasonality of oilfield services activity;
| | - |  | ------------------------------------------



| |  |  | dependence on equipment suppliers not party to written contracts;
| | - |  | -----------------------------------------------------------------



| |  |  | collection of accounts receivable;
| | - |  | ----------------------------------



| |  |  | environmental and other governmental regulation, including potential climate change legislation;
| | - |  | ------------------------------------------------------------------------------------------------



| |  |  | the potential disruption of business activities caused by the physical effects , if any, of climate change;
| | - |  | -----------------------------------------------------------------------------------------------------------



| |  |  | risks inherent in our operations;
| | - |  | ---------------------------------



| |  |  | market response to global demands to curtail use of oil and natural gas;
| | - |  | ------------------------------------------------------------------------



| |  |  | change of control;
| | - |  | ------------------



| |  |  | conflicts of interest between the principal equity investors and noteholders;
| | - |  | -----------------------------------------------------------------------------



| |  |  | results of legal proceedings;
| | - |  | -----------------------------



| |  |  | ability to fully integrate future acquisitions;
| | - |  | -----------------------------------------------



| |  |  | variation from projected operating and financial data;
| | - |  | ------------------------------------------------------



| |  |  | variation from budgeted and projected capital expenditures;
| | - |  | -----------------------------------------------------------



| |  |  | volatility of global financial markets;
| | - |  | ---------------------------------------



| |  |  | risks associated with our foreign operations;
| | - |  | ---------------------------------------------



| |  |  | risks associated with contract; and
| | - |  | -----------------------------------



| |  |  | the other factors discussed under Risk Factors.
| | - |  | -------------------------------------------------

We undertake no obligation to update or revise any forward-looking statements, whether as a result of new information, future events or
otherwise. To the extent these risks, uncertainties and assumptions give rise to events that vary from our expectations, the forward-looking events discussed in this Annual Report on Form 10-K may not occur. All forward-looking statements
attributable to us are qualified in their entirety by this cautionary statement.



---

##### Table of Contents

Available Information

Information regarding the Company can be found on our internet website at http://www.forbsenergyservices.com. In addition, our annual
reports on Form 10-K, quarterly reports on Form 10-Q and amendments to those reports filed or furnished in accordance with Sections 13 or 15(d) of the Securities Exchange Act of 1934 are made available free of charge on our internet website as
soon as reasonably practicable after these reports have been electronically filed with, or furnished to, the Securities and Exchange Commission, or the SEC. Information filed with the SEC may be read or copied at the SECs Public Reference Room
at 100 F Street, N.E., Washington, D.C. 20549. Information on operation of the Public Reference Room may be obtained by calling the SEC at 1-800-SEC-0330. The SEC also maintains an internet website (http://www.sec.gov) that contains reports,
proxy and information statements, and other information regarding issuers that file electronically.



---

##### Table of Contents

PART I



|Item 1. | Business
|------- | --------

Overview

Forbes Energy Services Ltd., or FES Ltd, and its domestic subsidiaries, Forbes Energy Services LLC, or FES
LLC, Forbes Energy Capital Inc., or FES CAP, C.C. Forbes, LLC, or CCF, TX Energy Services, LLC, or TES, Superior Tubing Testers, LLC, or STT, and Forbes Energy International, LLC, or FEI, are headquartered
in Alice, Texas and conduct business primarily in the state of Texas. On October 15, 2008, FES LLC and FEI formed Forbes Energy Services México, S. de R.L. de C.V., or FES Mexico Subsidiary, a Mexican limited liability company,
(sociedad de responsabilidad limitada de capital variable), to conduct operations in Mexico. On December 3, 2008, Forbes Energy Services Mexico Servicios de Personal, S. de R.L de C. V. A Mexican limited liability company, was formed to provide
employee services to FES Mexico Subsidiary, and on June 8, 2009, FES LTD formed a branch in Mexico. The Mexican branch of FES Ltd and the two Mexican limited liability companies are hereinafter referred to, collectively, as FES Mexico.

As used in this Annual Report on Form 10-K, the Company, the Forbes Group, we, and
our mean FES Ltd and its subsidiaries on and after May 29, 2008; FES LLC and its subsidiaries from January 1, 2008 to May 28, 2008; CCF, TES and STT from June 29, 2007 to December 31, 2007, and C.C. Forbes, L.P.,
Texas Energy Services, L.P. and Superior Tubing Testers, prior to June 29, 2007.

We are an independent oilfield services
contractor that provides a wide range of well site services to oil and natural gas drilling and producing companies to help develop and enhance the production of oil and natural gas. These services include fluid hauling, fluid disposal, well
maintenance, completion services, workovers and recompletions, plugging and abandonment, and tubing testing. Our operations are concentrated in the major onshore oil and natural gas producing regions of Texas, with an area of operation in each of
Baxterville, Mississippi; Washington, Pennsylvania; and Poza Rica, Mexico. We believe we operate one of the youngest fleets of well servicing rigs, including those commonly referred to as workover rigs, in Texas.

We believe that our broad range of services listed in the preceding paragraph, which extends from initial drilling, through production, to
eventual abandonment, is fundamental to establishing and maintaining the flow of oil and natural gas throughout the life cycle of our customers wells. We derive a majority of our revenues from services that support production from existing oil
and natural gas operations.

Since our inception in September 2003, we have grown organically from a small South Texas
operational base with two well servicing rigs and eight vacuum trucks to a major regional provider of an integrated offering of production and well services. We have successfully executed an aggressive organic growth strategy focused on fleet
expansion with the construction of new equipment in a segment of the oilfield services industry characterized by competitors with aging fleets. We believe that our new well servicing rigs and equipment, with an average age of less than two and
one-half years, significantly differentiate us from our competitors.

We currently provide a wide range of services to a
diverse group of over 985 companies. Our blue-chip customer base includes ConocoPhillips Company, Apache Corporation, Chesapeake Energy Corporation, Devon Energy Corporation, Dominion Resources, Inc., EOG Resources, Inc., and Penn Virginia
Corporation, among others. John E. Crisp and Charles C. Forbes, our senior management team, have cultivated deep and ongoing relationships with these customers during their average of over 20 years of experience in the oilfield services
industry. For the year ended December 31, 2009, we generated revenues of approximately $215.9 million.

We currently
conduct our operations through the following two business segments:



| |  |  | Well Servicing. The well servicing segment accounted for 49.1% of our revenues for the year ended December 31, 2009. At December 31,
2009, our well servicing segment utilized our modern fleet of 171 owned or leased well servicing rigs, which included 162 workover rigs and nine swabbing rigs, and related assets and equipment. These assets are used to provide
(i) well maintenance, including remedial repairs and removal and replacement of downhole production equipment, (ii) well workovers, including significant downhole repairs, re-completions and re-perforations, (iii) completion and
swabbing activities, and (iv) plugging and abandoning services. In addition, we have a fleet of six tubing testing units that are used to conduct pressure testing of oil and natural gas production tubing.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Fluid Logistics. The fluid logistics segment accounted for 50.9% of our revenues for the year ended December 31, 2009. Our fluid logistics
segment utilizes our fleet of owned or leased fluid transport trucks and related assets, including specialized vacuum, high-pressure pump and tank trucks, frac tanks, water wells, salt water disposal wells and facilities, and related equipment.
These assets are used to provide, transport, store, and dispose of a variety of drilling and produced fluids
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



1



---

##### Table of Contents

| | used in, and generated by, oil and natural gas production. These services are required in most workover and completion projects and are routinely used in daily operations of producing wells.
| | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

We believe that our two business segments are complementary and create synergies in terms of selling
opportunities. Our multiple lines of service allow us to capitalize on our existing customer base to grow within existing markets, generate more business from existing customers, and increase our operating profits. By offering our customers the
ability to reduce the number of vendors they use, we believe we help improve our customers efficiency. This is demonstrated by the fact that 69.0% of our revenues for the year ended December 31, 2009 were from customers that utilized
services of both of our business segments. Further, by having multiple service offerings that span the life cycle of the well, we believe we have a competitive advantage over smaller competitors offering more limited services.

The following table summarizes the major components of our equipment fleet at the dates indicated.



|                          |  |              |  |       |  |      |  |      |  |     
|------------------------- |  | ------------ |  | ----- |  | ---- |  | ---- |  | ----
|                          |  | December 31,
|                          |  | 2009         |  | 2008  |  | 2007 |  | 2006 |  | 2005
|Locations                 |  | 28           |  | 27    |  | 18   |  | 12   |  | 7   
|Well Servicing Segment    |  |              |  |       |  |      |  |      |  |     
|Workover rigs(1)          |  | 162          |  | 162   |  | 95   |  | 41   |  | 17  
|Swabbing rigs             |  | 9            |  | 8     |  | 6    |  | 2    |  |    
|Tubing testing units      |  | 6            |  | 6     |  | 6    |  | 4    |  | 4   
|Fluid Logistics Segment   |  |              |  |       |  |      |  |      |  |     
|Vacuum trucks(1)          |  | 290          |  | 294   |  | 205  |  | 147  |  | 99  
|High-pressure pump trucks |  | 19           |  | 19    |  | 14   |  | 7    |  | 4   
|Other heavy trucks        |  | 57           |  | 57    |  | 43   |  | 25   |  | 16  
|Frac tanks(1)             |  | 1,369        |  | 1,370 |  | 951  |  | 568  |  | 241 
|Salt water disposal wells |  | 18           |  | 14    |  | 14   |  | 9    |  | 6   



|(1) | At December 31, 2009, 74 of the vacuum trucks, 10 of the workover rigs, 1 swab rig and 143 of the frac tanks were leased.
|--- | -------------------------------------------------------------------------------------------------------------------------

Corporate Structure

FES Ltd is a Bermuda company created to be the holding company for FES LLC and its subsidiaries. FES LLC is a Delaware limited liability company and the U.S. holding company for our operating entities. We
operate primarily through the following four subsidiaries which are all Delaware limited liability companies directly owned by FES LLC, CCF, TXE, STT and FEI. FEI was formed to hold the equity securities of Forbes Mexico Subsidiary, a Mexican
limited liability company that was originally formed to hold our Mexican operations. Subsequently Mexican operations were moved to the Mexican branch of FES Ltd. FES LLC also holds the equity securities of FES CAP, a Delaware corporation
created solely to be a co-issuer of our senior secured notes. The following chart graphically illustrates our current structure:

LOGO



|* | Forbes Energy Services México, S. de R.L. de C.V. and Forbes Energy Services Mexico Servicios de Personal, S. de C.V. are each 99.99% owned by Forbes Energy
International, LLC and 0.01% owned by Forbes Energy Services LLC.
|- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



2



---

##### Table of Contents

Reorganizations

Effective January 1, 2008, the members of each of CCF, TXE and STT (which included Messrs. John Crisp and Charles Forbes and
Ms. Janet Forbes) transferred all of the membership interests they held in such companies to FES LLC in exchange for all of the outstanding membership interests in FES LLC, or the Delaware Reorganization.

In connection with a reorganization completed on May 29, 2008, or the Bermuda Reorganization, each of these members transferred 63% of
their respective membership interests in FES LLC to FES Ltd in exchange for Class B shares of FES Ltd. Of the proceeds from the Canadian initial public offering and simultaneous U.S. private placement of 24,644,500 common shares by FES Ltd
in May 2008, or the Initial Equity Offering, $120 million was contributed by FES Ltd as additional capital to FES LLC and used to pay the cash consideration for the repurchase by FES LLC of the remaining membership interests held by the individuals
who were members of such company. The purchase price for such transaction was determined on the basis of the price per common share under the initial public offering. Mr. John E. Crisp, the Chairman of the Board, President and Chief
Executive Officer of FES Ltd, Mr. Charles C. Forbes, the Executive Vice President and Chief Operating Officer of FES Ltd, and Ms. Janet L. Forbes, a director of FES Ltd, each received approximately $36 million from FES LLC upon
the repurchase of their remaining membership interests, or approximately 20.9% each of the gross proceeds of the Initial Equity Offering.

In connection with the Bermuda Reorganization, John E. Crisp, our President and Chief Executive Officer, Charles C. Forbes, our Executive Vice President and Chief Operating Officer, and
Janet L. Forbes, one of our directors, who were the founders of the Forbes Group and were also the three largest owners of each of the entities comprising the original Forbes Group, along with all of the other members of FES LLC, received
Class B shares of FES Ltd. The Class B shares are convertible at any time at the discretion of each holder into common shares. The Class B shares generally have no voting rights, but are permitted to approve certain actions.



3



---

##### Table of Contents

Upon completion of the Bermuda Reorganization, FES LLC became the wholly owned subsidiary of
FES Ltd. Our headquarters and executive offices are located at 3000 South Business Hwy 281, Alice, Texas 78332. We can be reached by phone at (361) 664-0549.

Our Competitive Strengths

We believe that the following competitive
strengths position us well within the oilfield services industry:



| |  |  | Young and Modern Fleet. We believe we operate one of the youngest and most modern fleets of well servicing rigs among the large well-servicing
companies, based on an average age of well servicing rigs. We believe over 80% of the active U.S. well servicing rig fleet was built prior to 1982, resulting in an average age in excess of 20 years. By contrast, approximately 74.7% of our
171 well servicing rigs at December 31, 2009 were built in the last three years. Many of our customers tell us that a younger and more modern fleet is more attractive to them because newer well servicing rigs require less down time for
maintenance and generally are more reliable than older equipment. As part of our strategy, we have undertaken to enhance our design specifications to improve the operational and safety characteristics of our equipment compared with older equipment.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Exposure to Revenue Streams Throughout the Life Cycle of the Well. Our maintenance and workover services expose us to demand from our customers
throughout the life cycle of a well, from drilling through production and eventual abandonment. Each new well that is drilled provides us a potential multi-year stream of well services revenue, as our customers attempt to maximize and maintain a
wells productivity. Accordingly, demand for our services is generally driven by the total number of producing wells in a region and is generally less volatile than demand for new well drilling services.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | High Level of Customer Retention with a Blue Chip Customer Base. Our top customers include many of the largest integrated and independent oil
and natural gas companies operating onshore in the United States. We believe we have been successful in growing in our existing markets as well as expanding to new markets with existing customers due to the quality of our well servicing rigs, our
personnel and our safety record. Members of our senior management have maintained excellent working relationships for over 20 years with our top customers. We believe the complementary nature of our two business segments also helps retain customers
because of the efficiency we offer a customer that has multiple needs at the wellsite. Notably, 69.0% of our revenues from the year ended December 31, 2009 were from customers that utilize services of both of our business segments.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Industry-Leading Safety Record. For 2009, we had approximately 82.6 % fewer incidents than the industry average. Our customers tell us that
our safety record and reputation are critical factors to purchasing and operations managers in their decision-making process. Over several years, we have developed a strong safety culture based on our training programs and safety seminars for our
employees and customers. For example, for several years, members of our senior management have played an integral part in monthly joint safety training meetings with customer personnel. In addition, our purchase and deployment of new well servicing
rigs with enhanced safety features has contributed to our strong safety record and reputation.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Experienced Senior Management Team and Operations Staff. Our senior management team of John E. Crisp and Charles C. Forbes has over 65
years of combined experience within the oilfield services industry. In addition, our next level of management, which includes our location managers, has an average of approximately 23 years of experience in the industry.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Our Business Strategy

Our strategy is to continue to do the following:



| |  |  | Focus on Proven and Established Oil and Natural Gas Basins. We focus our operations on customers that operate in well-established basins which
have proven production histories and that have maintained a higher level of activity throughout various oil and natural gas pricing environments. Given the current depressed markets, we believe that this creates a more stable revenue stream for us
as the production related services we provide our customers are tied more to ongoing production from proven wells and less to exploratory activity that has been negatively influenced by the recent precipitous decreases in oil and natural gas prices.
Our experience shows that production-related services have generally withstood the current depressed economic conditions better than exploratory services. This allows us to improve or maintain utilization and margins for our fleet of assets.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Establish and Maintain Leadership Position in Core Operating Areas. Based on our estimates, we believe that we have a significant market share
in well servicing and fluid logistics in South Texas. We strive to establish and
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



4



---

##### Table of Contents

| | maintain market leadership positions within all of our core operating areas. To achieve this goal, we maintain close customer relationships and offer high-quality services and the newest
equipment for our customers. In addition, our significant presence in our core operating areas facilitates employee retention and hiring and brand recognition.
| | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Maintain a Disciplined Growth Strategy. Through the third quarter of 2008, we grew our business by following our customers to new locations
which have been in reasonably close proximity to our existing locations. In 2007, we expanded from our initial presence in the Cotton Valley with a location in Marshall to Kilgore and Carthage, Texas. We have followed the same strategy in the
Permian Basin, where we established an initial presence in Ozona and subsequently expanded to San Angelo, Monahans, Odessa and Big Spring, Texas. We believe that this growth strategy allows us to create synergies in geographic areas and then permits
us to expand profitably from those geographic areas in which we have created a critical mass. During 2009, we severely curtailed our expansion due to the severe downturn in the industry, expanding into only two new locations while closing one
location. During the fourth quarter of 2009, we began to experience an upturn in the industry which has continued into 2010. Timing of future expansions will be dictated by the anticipated recovery of exploration activity.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Business Segments

Well Servicing Segment

Through a modern fleet of 171 well servicing rigs, as of December 31, 2009, situated in 25 operation areas across Texas, 1 in Mississippi, 1 in Pennsylvania and 1 in Mexico, we provide a
comprehensive offering of well servicing activities to oil and natural gas companies in Texas and our other locations, including completions of newly drilled oil and natural gas wells, wellbore maintenance, workovers and re-completions, tubing
testing, and plugging and abandonment services. Our well servicing rig fleet has an average age of approximately two and one-half years. As part of our operational strategy, we enhanced our design specifications to improve the operational and
safety characteristics of our equipment compared with older equipment operated by others in the industry. These include increased derrick height and weight ratings, and increased mud pump horsepower. We believe these enhanced features translate into
increased demand for our equipment and services along with better pricing for our equipment and personnel. In addition, we augment our well servicing rig fleet with auxiliary equipment, such as mud pumps, power swivels, mud plants, mud tanks,
blow-out preventers, lighting plants, generators, pipe racks, and tongs, which results in incremental rental revenue and increases the profitability of a typical well service job.

We provide the following services in our well servicing segment:



| |  |  | Completions. Utilizing our well servicing rig fleet, we perform completion services, which involve perforating and/or stimulating a wellbore to
allow it to flow oil or natural gas, along with swabbing operations that are utilized to clean a wellbore prior to production. Completion operations are generally shorter term in nature and involve our equipment operating on a site for a period of
two to three days.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Maintenance. Through our fleet of well servicing rigs, we provide for the removal and repair of sucker rods, downhole pumps and other production
equipment, the repair of failed production tubing, and the removal of sand, paraffin and other downhole production-related byproducts that impair well productivity. These operations typically involve our well servicing rigs operating on a wellsite
for five to seven days.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Workovers and Re-completions. We provide workover and re-completion services for existing wellbores. These services are designed to
significantly enhance productivity by re-perforating to initiate or re-establish productivity from an oil and natural gas wellbore. In addition, we provide major downhole repairs such as casing repair, production tubing replacement, and deepening
and sidetracking operations used to extend a wellbore laterally or vertically. These operations are typically longer term in nature and involve our well servicing rigs operating on a wellsite for one to two weeks at a time.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Tubing Testing. Through a fleet of six downhole testing units, we provide downhole tubing testing services that allow operators to verify tubing
integrity. Tubing testing services are performed as production tubing is run into a new wellbore or on older wellbores as production tubing is replaced during a workover operation. Tubing testing services are complementary to our other service
offerings and provide a significant opportunity for cross-selling.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Plugging and Abandonment. Our well servicing rigs are also used in the process of permanently closing oil and natural gas wells that are no
longer capable of producing in economic quantities. Plugging and abandonment work can be performed with a well servicing rig along with wireline and cementing equipment; however, this service is typically provided by companies that specialize in
plugging and abandonment work. Many well operators bid this work on a turnkey basis, requiring the service company to perform the entire job, including the sale or disposal of equipment salvaged from the well as part of the compensation
received, and complying with state regulatory requirements. We perform plugging and abandonment work in conjunction with equipment provided by other service companies.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



5



---

##### Table of Contents

Fluid Logistics Segment

Our fluid logistics segment provides an integrated array of oilfield fluid sales, transportation, storage, and disposal services that are
required on most workover, drilling, and completion projects and are routinely used in daily operation of producing wells by oil and natural gas producers. We have a substantial operational footprint with 20 fluid logistics locations across Texas as
of December 31, 2009, and an extensive fleet of transportation trucks, high-pressure pump trucks, frac tanks, and proprietary disposal wells. This combination of services enables us to provide a one-stop source for oil and natural gas
companies. We believe that the vast majority of our smaller competitors in this segment can provide some, but not all, of the equipment and services required by customers, thereby requiring them to use several companies to meet their requirements
and increasing their administrative burden. In addition, by pursuing an integrated approach to service, we experience increased asset utilization rates, as multiple assets are usually required to provide a given service.

We provide the following services in our fluid logistics segment:



| |  |  | Fluid Hauling. At December 31, 2009, we owned or leased 368 fluid service vacuum trucks and trailers equipped with a fluid hauling capacity
of up to 150 barrels per unit. Each fluid service truck unit is equipped to pump fluids from or into wells, pits, tanks, and other on-site storage facilities. The majority of our fluid service truck units are also used to transport water to fill
frac tanks on well locations, including frac tanks provided by us and others, to transport produced salt water to disposal wells, including injection wells owned and operated by us, and to transport drilling and completion fluids to and from well
locations. In conjunction with the rental of frac tanks, we use fluid service trucks to transport water for use in fracturing operations. Following completion of fracturing operations, our fluid service trucks are used to transport the flowback
produced as a result of the fracturing operations from the wellsite to disposal wells.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Disposal Services. Most oil and natural gas wells produce varying amounts of salt water throughout their productive lives. Under Texas law, oil
and natural gas wastes and salt water produced from oil and natural gas wells are required to be disposed of in authorized facilities, including permitted salt water disposal wells. Injection wells are licensed by state authorities and are completed
in permeable formations below the fresh water table. At December 31, 2009, we operated 18 disposal wells in 15 locations across Texas, with injection capacity of approximately 130,000 barrels per day, that are permitted to dispose of
salt water and incidental non-hazardous oil and natural gas wastes throughout our operational bases in Texas. Our transport trucks frequently transport fluids that are disposed of in these salt water disposal wells. The disposal wells have injection
capacities ranging up to 12,500 barrels per day. The salt water disposal wells are strategically located in close proximity to the producing wells of our customers. We maintain separators at all 18 disposal wells, which permits us to salvage
residual crude oil that is used in operations or later sold.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Equipment Rental. At December 31, 2009, we owned or leased a fleet of 1,369 fluid storage tanks that can store up to 500 barrels of fluid
each. This equipment is used by oilfield operators to store various fluids at the wellsite, including fresh water, brine and acid for frac jobs, flowback, temporary production, and mud storage. We transport the tanks on our trucks to well locations
that are usually within a 75-mile radius of our nearest location. Frac tanks are used during all phases of the life of a producing well. A typical fracturing operation can be completed within four days using five to 25 or more frac tanks. We believe
we maintain one of the youngest storage tank fleets in the industry with an average equipment age of approximately two and one-half years
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Fluid Sales. We sell and transport a variety of fluids used in drilling, completion and workover operations for oil and natural gas wells.
Although a relatively small percentage of our overall business, the provision of these fluids drives asset utilization rates and revenue from associated equipment. Through these services, we provide fresh water used in fracturing fluid, completion
fluids, cement, and drilling mud. In addition, we provide potassium chloride for completion fluids, brine water, and water-based drilling mud.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Seasonality

Our operations are impacted by seasonal factors. Please
see Item 1A Risk Factors  Activity in the oilfield services industry is seasonal and may affect our revenues during certain periods in this Form 10-K for additional information.

Sales and Marketing

Sales and marketing functions are performed at two levels: at the field level and through our sales representatives and executives. At the field level, our operations and rig supervisors are in constant
contact with their counterparts at our customers. This contact includes working closely in the field, problem resolution efforts, and 24-hour availability. Employees



6



---

##### Table of Contents

of our customers become accustomed to working closely with and depending on our personnel for assistance, guidance, advice, and in other areas where teams typically interact. Our objective is for
our customers to see our employees as an extension of the customers employees and resources. These relationships not only secure business long-term, but also generate additional business as new opportunities arise.

Our sales representatives and executives perform more traditional sales activities such as calling on customers, sending proposals, and
following up on jobs to ensure customer satisfaction. This includes heavy participation in customer safety programs where our executives and sales staff either participate in or teach safety classes at various customer locations. From a sales
standpoint, this close involvement and support is key to establishing and maintaining long-term relationships with the major oil and natural gas companies.

We operate a decentralized sales and marketing organization, where local management teams are largely responsible for developing stronger relationships with customers at the field level. Our customers
typically are relationship driven, make decisions at the local level, and are willing to pay higher rates for responsiveness and quality services.

We cross-market our well servicing rigs along with our fluid logistics services, thereby offering our customers the ability to minimize vendors, which we believe improves the efficiency of our customers.
This is demonstrated by the fact that 69.0% of our revenues for the year ended December 31, 2009 were from customers that utilized services of both of our business segments.

Employees

At December 31, 2009, we had 1,602 employees. We provide comprehensive employee training, and implement recognized standards for health and safety. None of our employees are represented by a union or employed pursuant to a collective
bargaining agreement or similar arrangement. We have not experienced any strikes or work stoppages, and we believe we have good relations with our employees. As a result of the 2009 depressed market conditions, as of December 31, 2009, we had
reduced our overall workforce by approximately 14.6% when compared to December 31, 2008.

Continued retention of existing
qualified management and field employees and availability of additional qualified management and field employees will be a critical factor in our continued success as we work to gain operating efficiencies in the current depressed market.

Competition

Our competition includes small regional service providers as well as larger companies with operations throughout the continental United States and internationally. Our four largest competitors are Basic
Energy Services, Inc., Complete Production Services, Inc., Key Energy Services, Inc., and Nabors Industries Ltd. We believe that these larger competitors primarily have centralized management teams that direct their operations and decision-making
primarily from corporate and regional headquarters. In addition, because of their size, these companies market a large portion of their work to the major oil and natural gas companies. We compete primarily on the basis of the young age and quality
of our equipment, our safety record, the quality and expertise of our employees, and our responsiveness to customer needs.

Customers

We served in excess of 985 customers during the year ended December 31, 2009. For the
years ended December 31, 2009, 2008 and 2007, our largest customer comprised approximately 11.7%, 8.6% and 11.5% of our combined revenues, our five largest customers comprised approximately 37.7%, 30.3% and 38.6% of our combined revenues, and
our ten largest customers comprised approximately 49.8%, 42.9% and 52.1% of our combined revenues. During 2009, Petróleos Mexicanos, or PEMEX, and ConocoPhillips comprised of 11.7% and 11.1% of our consolidated revenues, respectively. During
2008 no customers comprised of greater than 10.0% of our consolidated revenues. During 2007, Penn Virginia Oil and Gas and ConocoPhillips comprised of 11.6% and 11.0% of our combined revenues, respectively. Through the third quarter of 2008, we had
been expanding our market base and adding new customers, however, our expansion was scaled back in the fourth quarter due to the general decrease in activity in the oil and natural gas industry. The loss of our top customer or of several of the
customers in the top ten would materially adversely affect our revenues and results of operations. We believe that customers lost could be replaced with other customers, but there can be no assurance that lost revenues could be replaced in a timely
manner or at all, especially given the current market conditions.

Our business segments charge customers by the hour, day or
project for services, equipment and personnel.

We have master service agreements in place with most of our customers, under
which projects are awarded on the basis of price, type of service, location of equipment, and the experience level of work crews.



7



---

##### Table of Contents

Suppliers

We generally purchase or lease our well servicing rigs from several third-party or related party suppliers. During the year ended
December 31, 2009 we purchased no well service rigs and one swab unit.

We have a strong and flexible working
relationship with our principal well servicing rig suppliers who have verbally provided us with a right of first refusal on well servicing rigs under construction. We believe these verbal assurances permit us to delay any commitment to purchase a
rig until such time as we are in need of the rig while effectively preventing our competitors from having access to such well servicing rigs unless we decline to accept them upon completion of construction.

We purchase well servicing chemicals, drilling fluids, and related supplies from various third-party suppliers. We purchase potassium
chloride from two suppliers. For all other well servicing products, such as barite, surfactants, and drilling fluids, we purchase from various suppliers of well servicing products when needed.

Although we do not have written agreements with any of our suppliers (other than leases with respect to certain of our rigs and equipment),
we have not historically suffered from an inability to purchase or lease equipment or purchase raw materials.

Insurance

Our operations are subject to risks inherent in the oilfield services industry, such as equipment defects,
malfunctions, failures and natural disasters. In addition, hazards such as unusual or unexpected geological formations, pressures, blow-outs, fires or other conditions may be encountered in drilling and servicing wells, as well as the transportation
of fluids and our assets between locations. We have obtained insurance coverage against certain of these risks which we believe is customary in the industry, including $1 million in general liability per occurrence, $25 million in umbrella
coverage, and $25 million of excess liability coverage. Such insurance is subject to coverage limits and exclusions and may not be available for all of the risks and hazards to which we are exposed. In addition, no assurance can be given that
such insurance will be adequate to cover our liabilities or will be generally available in the future or, if available, that premiums will be commercially justifiable. If we incur substantial liability and such damages are not covered by insurance
or are in excess of policy limits, or if we incur such liability at a time when we are not able to obtain liability insurance, our business, results of operations and financial condition could be materially and adversely affected.

Environmental Regulations

Our operations are subject to various federal, state, and local laws and regulations pertaining to health, safety and the environment. Laws and regulations protecting the environment have become more
stringent over the years, and in certain circumstances may impose strict liability, rendering us liable for environmental damage without regard to negligence or fault on our part. Moreover, cleanup costs, penalties, and other damages arising as a
result of new, or changes to existing, environmental laws and regulations could be substantial and could have a material adverse effect on our financial condition, results of operations and cash flows. We believe that we conduct our operations in
substantial compliance with current federal, state and local requirements related to health, safety and the environment.

The
following is a summary of the more significant existing environmental, health and safety laws and regulations to which our operations are subject and for which compliance may have a material adverse effect on our results of operation or financial
position. See Item 1A Risk FactorsDue to the nature of our business, we may be subject to environmental liability in this Form 10-K for further details.

Hazardous Substances and Waste

The Comprehensive Environmental
Response, Compensation, and Liability Act, as amended, or CERCLA, and comparable state laws impose liability without regard to fault or the legality of the original conduct on certain defined persons, including current and prior owners or
operators of the site where a release of hazardous substances occurred and entities that disposed or arranged for the disposal of the hazardous substances found at the site. Under CERCLA, these responsible persons may be liable for the costs of
cleaning up the hazardous substances, for damages to natural resources, and for the costs of certain health studies. In the course of our operations, we generate materials that are regulated as hazardous substances and, as a result, may incur CERCLA
liability for cleanup costs. Also, claims may be filed for personal injury and property damage allegedly caused by the release of hazardous substances or other pollutants.

We also generate solid wastes that are subject to the requirements of the Resource Conservation and Recovery Act, as amended, or
RCRA, and comparable state statutes. Certain materials generated in the exploration, development, or production of crude oil and natural gas are excluded from RCRAs hazardous waste regulation, but these wastes, which include wastes currently
generated during our operations, could be designated as hazardous wastes in the future and become subject to more rigorous and costly disposal requirements. Any such changes in the laws and regulations could have a material adverse
effect on our operating expenses.



8



---

##### Table of Contents

Although we have used operating and disposal practices that were standard in the industry at
the time, hydrocarbons or other wastes may have been released at properties owned or leased by us now or in the past, or at other locations where these hydrocarbons and wastes were taken for treatment or disposal. Under CERCLA, RCRA and analogous
state laws, we could be required to clean up contaminated property (including contaminated groundwater), perform remedial activities to prevent future contamination, or pay for associated natural resource damages.

Water Discharges

We operate facilities that are subject to requirements of the Clean Water Act, as amended, or CWA, and analogous state laws that impose restrictions and controls on the discharge of pollutants into navigable waters. Pursuant to these
laws, permits must be obtained to discharge pollutants into state waters or waters of the United States, including to discharge storm water runoff from certain types of facilities. Spill prevention, control, and countermeasure requirements under the
CWA require implementation of measures to help prevent the contamination of navigable waters in the event of a hydrocarbon spill. The CWA can impose substantial civil and criminal penalties for non-compliance.

Employee Health and Safety

We are subject to the requirements of the federal Occupational Safety and Health Act, as amended, or OSHA, and comparable state laws that regulate the protection of employee health and safety.
OSHAs hazard communication standard requires that information about hazardous materials used or produced in our operations be maintained and provided to employees, state and local government authorities, and citizens. We believe that our
operations are in substantial compliance with OSHA requirements.

Climate Change Regulation

The U.S. Congress has been actively considering legislation to reduce the emissions of certain gases, commonly referred to as
greenhouse gases, including carbon dioxide and methane, which, according to certain scientific studies, might contribute to the warming of the Earths atmosphere and other climatic changes. On June 26, 2009, the U.S. House of
Representatives passed the American Clean Energy and Security Act of 2009, or ACESA, which, would establish an economy-wide cap-and-trade program to reduce U.S. emissions of these greenhouse gases. ACESA would require a 17% reduction in greenhouse
gas emissions from 2005 levels by 2020 and just over an 80% reduction of such emissions by 2050. Under this legislation, the EPA would issue a capped and steadily declining number of tradable emissions allowances to major sources of greenhouse gas
emissions so that such sources could continue to emit greenhouse gases into the atmosphere. These allowances would be expected to escalate significantly in cost over time. ACESA would impose increasing costs on the combustion of carbon-based fuels
such as oil and natural gas. The U.S. Senate has begun work on its own legislation for restricting domestic greenhouse gas emissions and President Obama has indicated his support of legislation to reduce greenhouse gas emissions through an emission
allowance system. Although it is not possible at this time to predict when the Senate may act on climate change legislation or how any bill passed by the Senate would be reconciled with ACESA, any future federal laws or implementing regulations that
may be adopted to address greenhouse gas emissions could adversely affect demand for our services by reducing demand for the oil and natural gas produced by our customers. Such legislation could also increase our operating costs.

In addition, on December 7, 2009, the EPA announced its finding that emissions of greenhouse gases presented an endangerment to human health
and the environment. These findings by the EPA allow the agency to proceed with the adoption and implementation of regulations that would restrict emissions of greenhouse gases under existing provisions of the federal Clean Air Act. In late
September 2009, the EPA proposed two sets of regulations in anticipation of finalizing its endangerment finding that would require a reduction in emissions of greenhouse gases from motor vehicles and, also, could trigger permit review for greenhouse
gas emissions from certain stationary sources. In addition, on October 30, 2009, the EPA published a final rule requiring the reporting of greenhouse gas emissions from specified large greenhouse gas emission sources in the United States beginning
in 2011 for emissions occurring in 2010. Although these initial regulations may not require material reporting for our or our customers equipment and facilities, additional EPA regulations expected to be adopted in 2010 could require reporting
of greenhouse gas emissions for our equipment and facilities and the equipment and facilities of our customers, possibly beginning in 2012 for emissions occurring in 2011.

The adoption and implementation of any regulations imposing reporting obligations on, or limiting emissions of greenhouse gases from, our
equipment and operations and the equipment and operations of our customers could require us to incur increased operating costs and could adversely affect demand for crude oil and natural gas produced by our customers, which would adversely affect
demand for our services. The potential increase in the costs of our operations and the operations of our customers could include additional costs to operate and maintain equipment and facilities, install new emission controls on equipment and
facilities, acquire allowances to authorize greenhouse gas emissions, pay any taxes related to greenhouse gas emissions and administer and manage a greenhouse gas emissions program. While we may be able to include some or all of such increased
operating costs in the rates we charge for our services, any recovery of such costs is uncertain.

Even if such legislation is not adopted at the national level, a number of states, acting either individually or through multi-state regional initiatives, have already begun implementing legal
measures to reduce emissions of greenhouse gases. While no such legislation is currently being considered in Texas, many of our customers operate nationally and would be adversely affected by the requirements of such legislation. Any one of these
climate change regulatory and legislative initiatives could have a material adverse effect on our business, financial condition and results of operations.

Other Laws and Regulations

We operate salt water disposal wells that are
subject to the CWA, Safe Drinking Water Act, and state and local laws and regulations, including those established by the Environmental Protection Agencys Underground Injection Control Program which establishes the minimum program
requirements. Our salt water disposal wells are located in Texas, which requires us to obtain a permit to operate each of these wells. We have such permits for each of our salt water disposal wells. The Texas regulatory agency may suspend or modify
any of these permits if such well operation is likely to result in pollution of fresh water, substantial violation of permit conditions or applicable rules, or leaks to the environment. We maintain insurance against some risks associated with our
well service activities, but there can be no assurance that this insurance will continue to be commercially available or available at premium levels that justify its purchase by us. The occurrence of a significant event that is not fully insured or
indemnified could have a materially adverse effect on our financial condition and operations.



|Item 1A. | Risk Factors
|-------- | ------------

The
following information describes certain significant risks and uncertainties inherent in our business. You should take these risks into account in evaluating us. This section does not describe all risks applicable to us, our industry or our business,
and it is intended only as a summary of certain material risks. You should carefully consider such risks and uncertainties together with the other information contained in this Form 10-K. If any of such risks or uncertainties actually occurs,
our business, financial condition or operating results could be harmed substantially and could differ materially from the plans and other forward-looking statements included in the section titled Managements Discussion and Analysis of
Financial Condition and Results of Operations, and elsewhere in this Form 10-K.

We project that our cash
resources will not be adequate without additional funding

The accompanying consolidated financial statements have
been prepared assuming that we will continue as a going concern, which contemplates the realization of assets and the liquidation of liabilities in the normal course of business. The accompanying report of our independent registered public
accounting firm includes a going concern explanatory paragraph that expresses substantial doubt about the Companys ability to continue as a going concern.

We project, based on current market conditions, that approximately $15 million of additional funding will be required during 2010 in order
to meet our working capital requirements, including the interest payments of $12.1 million due August 15, 2010, under our indentures, and our required repurchase of an additional $6.6 million in cash of our 11% Senior Secured Notes, or Second
Priority Notes, by the end of the second quarter of 2010. We anticipate meeting these requirements by effecting an appropriate financing or other transaction that would provide additional cash resources. The Company is actively evaluating
various such transactions and has received a proposal for a sale lease-back transaction relating to certain equipment. To-date, however, a transaction has not been finalized and there can be no assurance that such a financing or any other such
transaction can be consummated on acceptable terms, given current market conditions. If a transaction is not completed, we project that we will not have sufficient cash resources to make our required interest payments under our indentures,
which will allow all our indebtedness under our indentures to be accelerated. Such acceleration would have a material adverse effect on our business, financial condition, results of operations, and cash flows.



9



---

##### Table of Contents

The financial statements do not include any adjustments that might result from the outcome
of uncertainty regarding the Companys ability to raise additional capital, sell assets, or otherwise obtain sufficient funds to meet its obligations.

The industry in which we operate is highly volatile, and there can be no assurance that demand for our services will improve from recent depressed levels.

The demand, pricing and terms for oilfield services in our existing or future service areas largely depend upon the level of exploration and
development activity for both crude oil and natural gas in the United States. Oil and natural gas industry conditions are influenced by numerous factors over which we have no control, including oil and natural gas prices, expectations about future
oil and natural gas prices, levels of consumer demand, the cost of exploring for, producing and delivering oil and natural gas, the expected rates of declining current production, the discovery rates of new oil and natural gas reserves, available
pipeline and other oil and natural gas transportation capacity, weather conditions, political, regulatory and economic conditions, and the ability of oil and natural gas companies to raise equity capital or debt financing.

The level of activity in the oil and natural gas industry in the United States is volatile and has recently experienced a severe
downturn. Although utilization trends have recently improved, there can be no assurance that depressed prices will improve or that the current improving utilization trend will continue. Continuation of the recent severe reduction in oil
and natural gas prices will continue to have a negative effect on oil and natural gas production levels and therefore affect the demand for drilling and well services by oil and natural gas companies. Any addition to, or elimination or curtailment
of, government incentives for companies involved in the exploration for and production of oil and natural gas could have a significant effect on the oilfield services industry in the United States. Lower oil and natural gas prices could also cause
our customers to seek to terminate, renegotiate or fail to honor our services contracts, affect the fair market value of our equipment fleet which in turn could trigger a write down of our assets for accounting purposes, affect our ability to retain
skilled oilfield services personnel, and affect our ability to obtain access to capital to fund and grow our business. A continuation of industry activity and pricing at current levels could have a material adverse effect on our business, financial
condition, results of operations and cash flows.

We may be adversely affected by uncertainty in the global financial
markets and worldwide economic downturn.

Our future results may be impacted by the worldwide economic downturn,
continued volatility or further deterioration in the debt and equity capital markets, inflation, deflation, or other adverse economic conditions that may negatively affect us or parties with whom we do business resulting in their non-payment or
inability to perform obligations owed to us such as the failure of customers to honor their commitments, the failure of major suppliers to complete orders. Additionally, credit market conditions may slow our collection efforts as customers
experience increased difficulty in obtaining requisite financing, potentially leading to lost revenue and higher than normal accounts receivable. This could result in greater expense associated with collection efforts and increased bad debt expense.

The cost of raising money in the debt and equity capital markets has increased substantially during the current financial
crisis while the availability of funds from those markets has diminished significantly. The current global economic downturn may adversely impact our ability to issue additional debt and institutional investors have responded to their customers by
increasing interest rates, enacting tighter lending standards and refusing to refinance existing debt upon maturity or on terms similar to expiring debt. Even with the net proceeds of the December 2009 equity offering, we will require additional
capital in the future. However, due to the above listed factors, we cannot be certain that additional funding will be available if needed and, to the extent required, on acceptable terms.

Our business depends on domestic spending by the oil and natural gas industry, and this spending and our business may be adversely
affected by industry and financial market conditions that are beyond our control.

We depend on our customers
willingness to make operating and capital expenditures to explore, develop and produce oil and natural gas in the United States. Customers expectations for lower market prices for oil and natural gas, as well as the availability of capital for
operating and capital expenditures, may curtail spending thereby reducing demand for our services and equipment.

Industry
conditions are influenced by numerous factors over which we have no control, such as the supply of and demand for oil and natural gas, domestic and worldwide economic conditions, political instability in oil and natural gas producing countries and
merger and divestiture activity among oil and natural gas producers. The volatility of the oil and natural gas industry and the consequent impact on exploration and production activity could adversely impact the level of drilling and workover
activity by some of our customers. This reduction may cause a decline in the demand for our services or adversely affect the price of our services. In



10



---

##### Table of Contents

addition, reduced discovery rates of new oil and natural gas reserves in our market areas also may have a negative long-term impact on our business, even in an environment of stronger oil and
natural gas prices, to the extent existing production is not replaced and the number of producing wells for us to service declines.

During 2009, adverse changes in capital markets caused a number of oil and natural gas producers to announce reductions in capital budgets for future periods. In the fourth quarter of 2009 and first quarter of 2010, several of these
producers announced increased capital budgets relative to their lows in mid-2009. Even so, limitations on the availability of capital, or higher costs of capital, for financing expenditures may cause these and other oil and natural gas
producers to limit capital budgets in the future even if commodity prices remain at historically high levels.

These same
economic factors impact our customers ability to pay amounts due to us on a timely basis. This has already impacted some of our customers causing them to be unable to pay their vendors for extended periods, if at all. A continuation of these
economic factors could have a continued negative impact on our cash flow.

Our indebtedness could restrict our
operations and make us more vulnerable to adverse economic conditions.

As of December 31, 2009, our long-term
debt, including current portions, was $226.9 million. In the event the downturn continues or worsens, our level of indebtedness may adversely affect operations and limit our growth. Our level of indebtedness may affect our operations in several
ways, including the following:



| |  |  | by increasing our vulnerability to general adverse economic and industry conditions;
| | - |  | ------------------------------------------------------------------------------------



| |  |  | due to the fact that the covenants that are contained in the indentures governing our indebtedness limit our ability to borrow funds, dispose of
assets, pay dividends and make certain investments;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | due to the fact that any failure to comply with the covenants of our indentures could result in an event of default, which could result in some or all
of our indebtedness under our indentures becoming immediately due and payable; and
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | due to the fact that our level of debt may impair our ability to obtain additional financing in the future for working capital, capital expenditures,
acquisitions or other general corporate purposes.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

These restrictions could have a material adverse effect on
our business, financial position, results of operations and cash flows and the ability to satisfy the obligations under our indentures. Further, due to cross-default provisions in the indenture governing our Second Priority Notes and the indenture
governing our first lien floating rate notes, or First Priority Notes, a default and acceleration of outstanding debt under one indenture would result in the default and possible acceleration of outstanding debt under our other indenture.
Accordingly, an event of default could result in all or a portion of our outstanding debt under our indentures becoming immediately due and payable. If this occurred, we might not be able to obtain waivers or secure alternative financing to satisfy
all of our obligations simultaneously and may even force us to seek bankruptcy protection.

Impairment of our long-term
assets may adversely impact our financial position and results of operations.

We evaluate our long-term assets
including property, equipment, and identifiable intangible assets in accordance with generally accepted accounting principles in the U.S. We used estimated future cash flows in assessing recoverability of our long-lived assets. The cash flow
projections are based on our current operating plan, estimates and judgmental assessments. We perform this assessment whenever facts and circumstances indicate that the carrying value of the net assets may not be recoverable due to various external
or internal factors, termed a triggering event. Based on our evaluation for the year ended December 31, 2009, no impairment was recorded.

We may be unable to maintain pricing on our core services.

As a
result of pressures stemming from deteriorating market conditions and falling commodity prices, we entered 2009 with rapidly dropping pricing. Although pricing began to increase in the first quarter or 2010, pricing is still near the lows of
mid-2009. We have and will likely continue to face pricing pressure from our customers and our competitors. The inability to improve our pricing from the currently depressed levels, or the further deterioration of our pricing, will have a
material negative impact on our financial position, operating results, and cash flows.



11



---

##### Table of Contents

Industry capacity may adversely affect our business.

As a result of the current worldwide economic downturn and decline in U.S. onshore exploration and production activities, demand in the
industry generally is much lower than in the past which also means that neither we nor our competitors are utilizing significant portions of our respective rig fleets and related equipment. Lower utilization of our fleet has led to reduced pricing
for our services. Capacity that exceeds current demand in the industry has further exacerbated the pricing pressure for our services. Although oilfield service companies are not likely to add significant new capacity under current market conditions,
in light of current market conditions, the excess capacity could cause us to experience continued pressure on the pricing of our services and our utilization. This could have a material negative impact on our financial position, operating results,
and cash flows.

The industry in which we operate is highly competitive.

The oilfield services industry is highly competitive and we compete with a substantial number of companies, some of which have greater
technical and financial resources than we have. Our four largest competitors are Basic Energy Services, Inc., Complete Production Services, Inc., Key Energy Services Inc. and Nabors Industries Ltd. Our ability to generate revenues and earnings
depends primarily upon our ability to win bids in competitive bidding processes and to perform awarded projects within estimated times and costs. There can be no assurance that competitors will not substantially increase the resources devoted to the
development and marketing of products and services that compete with ours, or that new or existing competitors will not enter the various markets in which we are active. In certain aspects of our business, we also compete with a number of small and
medium-sized companies that, like us, have certain competitive advantages such as low overhead costs and specialized regional strengths. In addition, reduced levels of activity in the oil and natural gas industry could intensify competition and the
pressure on competitive pricing and may result in lower revenues or margins to us.

We anticipate having substantial
capital requirements that, if not met, may slow our operations.

Our long-term business strategy is based in part upon
the continued expansion of our fleet through the purchase of new well servicing rigs, vacuum trucks, and related equipment. In order to continue to implement our long-term business strategy, we will be required to expend substantial sums for any
such purchases. We expect to pay for these capital expenditures through cash flow from operations, short-term equipment vendor financings, and other financings permitted under our indentures. To continue to fund future growth, including making
additional capital expenditures to purchase additional equipment and, over the longer term, to remain competitive, we may need to obtain additional financings, some of which may be secured, and/or to raise capital through the sale of additional debt
or equity securities. Our ability to obtain financing or to access the capital markets for future offerings may be limited by the restrictive covenants in our indentures and future debt agreements, by our future financial condition, and by adverse
market conditions resulting from, among other things, general economic conditions and contingencies and uncertainties beyond our control.

In light of the current market conditions, we anticipate minimal capital expenditures in 2010. If market conditions persist in their current depressed state, we may be unable to implement our long term
business strategy of expanding our fleet, which could have an adverse effect on the results of future operations.

The
indentures governing the Second Priority Notes and the First Priority Notes impose significant operating and financial restrictions on us that may prevent us from pursuing certain business opportunities and restrict our ability to operate our
business.

The indentures governing the Second Priority Notes and the First Priority Notes contain covenants that
restrict our ability to take various actions, such as



| |  |  | incurring or guaranteeing additional indebtedness or issuing disqualified capital stock;
| | - |  | ----------------------------------------------------------------------------------------



| |  |  | creating or incurring liens;
| | - |  | ----------------------------



| |  |  | engaging in business other than our current business and reasonably related extensions thereof;
| | - |  | -----------------------------------------------------------------------------------------------



| |  |  | making loans and investments;
| | - |  | -----------------------------



| |  |  | paying certain dividends, distributions, redeeming subordinated indebtedness or making other restricted payments;
| | - |  | -----------------------------------------------------------------------------------------------------------------



| |  |  | incurring dividend or other payment restrictions affecting certain subsidiaries;
| | - |  | --------------------------------------------------------------------------------



| |  |  | transferring or selling assets;
| | - |  | -------------------------------



| |  |  | entering into transactions with affiliates;
| | - |  | -------------------------------------------



| |  |  | making capital expenditures;
| | - |  | ----------------------------



| |  |  | entering into sale/lease-back transactions;
| | - |  | -------------------------------------------



12



---

##### Table of Contents

| |  |  | consummating a merger, consolidation or sale of all or substantially all of our assets; and
| | - |  | -------------------------------------------------------------------------------------------



| |  |  | moving assets outside of the United States.
| | - |  | -------------------------------------------

The restrictions contained in the indentures could also limit our ability to plan for or react to market conditions, meet capital needs or otherwise restrict our activities or business plans and adversely
affect our ability to fund our operations, enter into acquisitions or to engage in other business activities that would be in our interest.

We are subject to the risk of technological obsolescence.

Our
ability to maintain our current business and win new business will depend upon continuous improvements in operating equipment, among other things. There can be no assurance that we will be successful in our efforts in this regard or that we will
have the resources available to continue to support this need to have our equipment remain technologically up to date and competitive. Our failure to do so could have a material adverse effect on us. No assurances can be given that competitors will
not achieve technological advantages over us.

We are highly dependent on certain of our officers and key employees.

Our success is dependent upon our key management, technical and field personnel, especially John E. Crisp, our
President and Chief Executive Officer, Charles C. Forbes, our Executive Vice President and Chief Operating Officer. Any loss of the services of any one of such officers or a sufficient number of other employees could have a material adverse effect
on our business and operations. Our ability to expand our services is dependent upon our ability to attract and retain additional qualified employees. The ability to secure the services of additional personnel may be constrained in times of strong
industry activity.

Our customer base is concentrated within the oil and natural gas production industry and loss of a
significant customer could cause our revenue to decline substantially.

We served in excess of 985 customers for
the year ended December 31, 2009. For this same time period, our largest customer comprised approximately 11.7% of our combined revenues, our five largest customers comprised approximately 37.7% of our combined revenues, and our top ten
customers comprised approximately 49.8% of our combined revenues. Although we have been continually expanding our market base and adding new customers since inception, these customers currently represent a large portion of our combined revenues. The
loss of our top customer or of several of our top customers would adversely affect our revenues and results of operations. We may be able to replace customers lost with other customers, but there can be no assurance that lost revenues could be
replaced in a timely manner, with the same margins or at all.

We will continue to incur significant costs as a result
of being obligated to comply with Securities Exchange Act reporting requirements, the Sarbanes-Oxley Act, Canadian reporting requirements and indenture covenants, and our management will be required to devote substantial time to compliance matters.

Under our indenture, we are required to comply with several covenants, including requirements to maintain liens on
collateral, deliver certain opinions and certificates, and file reports under the Securities Exchange Act of 1934, as amended, with the Securities and Exchange Commission, or the SEC. In addition, the Sarbanes-Oxley Act of 2002, as well as rules
subsequently implemented by the SEC, has imposed various requirements on public companies, including the establishment and maintenance of effective disclosure controls and procedures, internal controls and corporate governance practices. We are also
required to comply with the rules and regulations applicable to public companies in Canada and to file reports with the Canadian securities administrators. Accordingly, we will continue to incur significant legal, accounting and other expenses. Our
management and other personnel will continue to devote a substantial amount of time and resources to comply with these requirements. These rules and regulations will increase our legal and financial compliance costs.

The Sarbanes-Oxley Act of 2002 requires, among other things, that we maintain effective internal controls for financial reporting and
disclosure. Based on our most recent evaluation of internal control over financial reporting, management has disclosed to its auditors and the audit committee significant deficiencies and material weaknesses in the design or operation of internal
control over financial reporting which are reasonably likely to adversely affect our ability to record, process, summarize and report financial information. We have concluded that our internal control over financial reporting is not effective. We
expect to continue to incur significant expense and devote substantial management effort toward ensuring compliance in particular with Section 404. Moreover, if we are not able to comply with the requirements of Section 404 in a timely
manner, if we identify possible future deficiencies in our internal controls in addition to the ones discussed below that are deemed to be material weaknesses or if we fail to adequately address existing and future deficiencies, we could be subject
to sanctions or investigations by the SEC or other regulatory authorities, which would entail expenditure of additional financial and management resources.



13



---

##### Table of Contents

We face several risks relating to material weaknesses in our internal control over
financial reporting.

In connection with the preparation of the Forbes Groups consolidated financial statements
for the year ended December 31, 2009, we identified control deficiencies that constituted material weaknesses in the design and operation of our internal control over financial reporting. A material weakness is a deficiency, or combination of
deficiencies, in internal control over financial reporting, such that there is a reasonable possibility that a material misstatement of our annual or interim financial statements will not be prevented or detected on a timely basis. The following
material weaknesses were present at December 31, 2009.



| |  |  | We did not maintain an appropriate accounting and financial reporting organizational structure to support the activities of the Forbes Group.
Specifically, we did not maintain a sufficient complement of personnel with an appropriate level of accounting knowledge, experience and training to ensure the proper selection, application and implementation of GAAP. This resulted in errors during
the quarters ended March 31, 2009; June 30, 2009; and September 30, 2009; which were corrected during the quarter ended December 31, 2009.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | We did not design or maintain effective controls over the recording of revenue and expenses in our Mexico operations. Specifically, effective controls
were not designed and in place to ensure that revenues and expenses were recorded at the correct amounts in the appropriate period. This resulted in errors during the quarters ended March 31, 2009; June 30, 2009; and September 30,
2009; which were corrected during the quarter ended December 31, 2009.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | The Company did not design and maintain effective controls over the review of the accuracy and completeness of the income tax provision. This material
weakness resulted in the Forbes Group restating its unaudited condensed consolidated financial statements issued and filed for the quarters ended June 30, 2008 and September 30, 2008.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

These material weaknesses could result in a future material misstatement to substantially all the accounts and disclosures that would result
in a material misstatement to the annual or interim consolidated financial statements that would not be prevented or detected. Accordingly we have determined that each of the above control deficiencies represents a material weakness.

Internal control deficiencies could cause investors to lose confidence in our reported financial information. In addition, even if we are
successful in strengthening our controls and procedures, our controls and procedures may not be adequate to prevent or identify irregularities or errors or to facilitate the fair presentation of our financial statements. We can give no assurance
that the measures we have taken to date, or any future measures we may take, will remediate the material weaknesses identified or that any additional material weaknesses and significant deficiencies or additional restatements of financial results
will not arise in the future due to a failure to implement and maintain adequate internal control over financial reporting or circumvention of these controls.

Activity in the oilfield services industry is seasonal and may affect our revenues during certain periods.

Our operations are impacted by seasonal factors. Historically, our business has been negatively impacted during the winter months due to inclement weather, fewer daylight hours and holidays. Our well
servicing rigs are mobile, and we operate a significant number of oilfield vehicles. During periods of heavy snow, ice or rain, we may not be able to move our equipment between locations, thereby reducing our ability to generate rig or truck hours.
In addition, the majority of our well servicing rigs work only during daylight hours. In the winter months when daylight time becomes shorter, this reduces the amount of time that the well servicing rigs can work and therefore has a negative impact
on total hours worked. Finally, we historically have experienced significant slowdown during the Thanksgiving and Christmas holiday seasons.

We rely heavily on our suppliers and do not maintain written agreements with any such suppliers.

Our ability to compete and grow will be dependent on our access to equipment, including well servicing rigs, parts and components, among other things, at a reasonable cost and in a timely manner. We do
not maintain written agreements with any of our suppliers (other than operating leases for certain equipment), and we are therefore dependent on the relationships we maintain with them. Failure of suppliers to deliver such equipment, parts and
components at a reasonable cost and in a timely manner would be detrimental to our ability to maintain existing customers and obtain new customers. No assurance can be given that we will be successful in maintaining our required supply of such
items.

We rely heavily on two suppliers for potassium chloride, a principal raw material that is critical for our operations.
While the materials are generally available, if we were to have a problem sourcing raw materials or transporting these materials from one of these two vendors, our ability to provide some of our services could be limited. Alternate suppliers exist
for all other raw materials. The source and supply of materials has been consistent in the past, however, in periods of high industry activity, periodic shortages of certain materials have been experienced and costs have been affected. We do not



14



---

##### Table of Contents

have contracts with, but we do maintain relationships with, a number of suppliers in an attempt to mitigate this risk. However, if current or future suppliers are unable to provide the necessary
raw materials, or otherwise fail to deliver products in the quantities required, any resulting delays in the provision of services to our customers could have a material adverse effect on our business, results of operations, financial condition and
cash flows.

We do not maintain written agreements with respect to some of our salt water disposal wells.

Our ability to continue to provide well maintenance services depends on our continued access to salt water disposal
wells. Four of our 18 salt water disposal wells are located on the premises of third parties who have not entered into a written lease with us. We do not maintain written surface leases or right of way agreements with these third parties and we are
therefore dependent on the relationships we maintain with them. Failure to maintain relationships with these third parties could impair our ability to access and maintain the applicable salt water disposal wells and any well servicing equipment
located on their property. If that occurred, we would increase the levels of fluid injection at our remaining salt water disposal wells. However, our permits to inject fluid into the salt water disposal wells is subject to maximum pressure
limitations and if multiple salt water disposal wells became unavailable, this might adversely impact our operations.

We extend credit to our customers which presents a risk of non-payment.

A substantial portion of our
accounts receivable are with customers involved in the oil and natural gas industry, whose revenues may be affected by fluctuations in oil and natural gas prices. Collection of these receivables could be influenced by economic factors affecting this
industry. We do not have significant exposure to any individual customer other than our top customer, which accounted for approximately 11.7% of the revenues for the year ended December 31, 2009.

Due to the nature of our business, we may be subject to environmental liability.

Our business operations and ownership of real property are subject to numerous federal, state and local environmental and health and safety
laws and regulations, including those relating to emissions to air, discharges to water, treatment, storage and disposal of regulated materials, and remediation of soil and groundwater contamination. The nature of our business, including operations
at our current and former facilities by prior owners, lessors or operators, exposes us to risks of liability under these laws and regulations due to the production, storage, use, transportation and disposal of materials that can cause contamination
or personal injury if released into the environment. Environmental laws and regulations may have a significant effect on the costs of transportation and storage of raw materials as well as the costs of the transportation, treatment, storage and
disposal of wastes. We believe we are in material compliance with applicable environmental and worker health and safety requirements. However, we may incur substantial costs, including fines, damages, criminal or civil sanctions, remediation costs,
or experience interruptions in our operations for violations or liabilities arising under these laws and regulations. We may have the benefit of insurance maintained by us, our customers or others. However, we may become liable for damages against
which we cannot adequately insure or against which we may elect not to insure because of high costs or other reasons.

Our
customers are subject to similar environmental laws and regulations, as well as limits on emissions to the air and discharges into surface and sub-surface waters. Although regulatory developments that may occur in subsequent years could have the
effect of reducing industry activity, we cannot predict the nature of any new restrictions or regulations that may be imposed. We may be required to increase operating expenses or capital expenditures in order to comply with any new restrictions or
regulations.

Climate change legislation or regulations restricting emissions of greenhouse gases could
result in increased operating costs and reduced demand for our services.

The U.S. Congress has been actively
considering legislation to reduce the emissions of certain gases, commonly referred to as greenhouse gases, including carbon dioxide and methane, which according to certain scientific studies, might contribute to the warming of the
Earths atmosphere and other climatic changes. On June 26, 2009, the U.S. House of Representatives passed the American Clean Energy and Security Act of 2009, or ACESA, which, would establish an economy-wide cap-and-trade program to reduce U.S.
emissions of these greenhouse gases. ACESA would require a 17% reduction in greenhouse gas emissions from 2005 levels by 2020 and just over an 80% reduction of such emissions by 2050. Under this legislation, the EPA would issue a capped and steadily
declining number of tradable emissions allowances to major sources of greenhouse gas emissions so that such sources could continue to emit greenhouse gases into the atmosphere. These allowances would be expected to escalate significantly in cost
over time. ACESA would impose increasing costs on the combustion of carbon-based fuels such as oil and natural gas. The U.S. Senate has begun work on its own legislation for restricting domestic greenhouse gas emissions and President Obama has
indicated his support of legislation to reduce greenhouse gas emissions through an emission allowance system. Although it is not possible at this time to predict when the Senate may act on climate change legislation or how any bill passed by the
Senate would be reconciled with ACESA, any future federal laws or implementing regulations that may be adopted to address greenhouse gas emissions could adversely affect demand for our services by reducing demand for the oil and natural gas produced
by our customers. Such legislation could also increase our operating costs.



15



---

##### Table of Contents

In addition, on December 7, 2009, the EPA announced its finding that emissions of greenhouse
gases presented an endangerment to human health and the environment. These findings by the EPA allow the agency to proceed with the adoption and implementation of regulations that would restrict emissions of greenhouse gases under existing
provisions of the federal Clean Air Act. In late September 2009, the EPA proposed two sets of regulations in anticipation of finalizing its endangerment finding that would require a reduction in emissions of greenhouse gases from motor vehicles and,
also, could trigger permit review for greenhouse gas emissions from certain stationary sources. In addition, on October 30, 2009, the EPA published a final rule requiring the reporting of greenhouse gas emissions from specified large greenhouse gas
emission sources in the United States beginning in 2011 for emissions occurring in 2010. Although these initial regulations may not require material reporting for our or our customers equipment and facilities, additional EPA regulations
expected to be adopted in 2010 could require reporting of greenhouse gas emissions for our equipment and facilities and the equipment and facilities of our customers, possibly beginning in 2012 for emissions occurring in 2011.

The adoption and implementation of any regulations imposing reporting obligations on, or limiting emissions of greenhouse gases from, our
equipment and operations and the equipment and operations of our customers could require us to incur increased operating costs and could adversely affect demand for crude oil and natural gas produced by our customers, which would adversely affect
demand for our services. The potential increase in the costs of our operations and the operations of our customers could include additional costs to operate and maintain equipment and facilities, install new emission controls on equipment and
facilities, acquire allowances to authorize greenhouse gas emissions, pay any taxes related to greenhouse gas emissions and administer and manage a greenhouse gas emissions program. While we may be able to include some or all of such increased
operating costs in the rates we charge for our services, any recovery of such costs is uncertain.

Even if such legislation is
not adopted at the national level, a number of states, acting either individually or through multi-state regional initiatives, have already begun implementing legal measures to reduce emissions of greenhouse gases. While no such legislation is
currently being considered in Texas, many of our customers operate nationally and would be adversely affected by the requirements of such legislation. Any one of these climate change regulatory and legislative initiatives could have a material
adverse effect on our business, financial condition and results of operations.

Significant physical effects of climatic
change, if they should occur, have the potential to damage oil and natural gas facilities, disrupt production activities and could cause us or our customers to incur significant costs in preparing for or responding to those effects.

In an interpretative guidance on climate change disclosures, the SEC indicates that climate change could have an
effect on the severity of weather (including hurricanes and floods), sea levels, the arability of farmland, and water availability and quality. If any such effects were to occur, they could have an adverse effect on our assets and operations or the
assets and operations of our customers. We may not be able to recover through insurance some or any of the damages, losses or costs that may result should the potential physical effects of climate change occur. Unrecovered damages and losses
incurred by our customers could result in decreased demand for our services.

Increasing trucking regulations may
increase our costs and negatively affect our results of operations.

In connection with the services we provide, we
operate as a motor carrier and therefore are subject to regulation by the U.S. Department of Transportation, or U.S. DOT, and by various state agencies. These regulatory authorities exercise broad powers, governing activities such as the
authorization to engage in motor carrier operations and regulatory safety. There are additional regulations specifically relating to the trucking industry, including testing and specification of equipment and product handling requirements. The
trucking industry is subject to possible regulatory and legislative changes that may affect the economics of the industry by requiring changes in operating practices or by changing the demand for common or contract carrier services or the cost of
providing truckload services. Some of these possible changes include increasingly stringent environmental regulations and changes in the regulations that govern the amount of time a driver may drive in any specific period, onboard black box recorder
devices, or limits on vehicle weight and size.

Interstate motor carrier operations are subject to safety requirements
prescribed by the U.S. DOT. To a large degree, intrastate motor carrier operations are subject to state safety regulations that mirror federal regulations. Such matters as weight and dimension of equipment are also subject to federal and state
regulations.

From time to time, various legislative proposals are introduced, including proposals to increase federal, state,
or local taxes, including taxes on motor fuels, which may increase our costs or adversely affect the recruitment of drivers. Management cannot predict whether, or in what form, any increase in such taxes applicable to us will be enacted. We may be
required to increase operating expenses or capital expenditures in order to comply with any new restrictions or regulations.



16



---

##### Table of Contents

We are subject to extensive additional governmental regulation.

In addition to environmental and trucking regulations, our operations are subject to a variety of other United States and Mexico federal,
state and local laws, regulations and guidelines, including laws and regulations relating to health and safety, the conduct of operations, and the manufacture, management, transportation, storage and disposal of certain materials used in our
operations. We believe that we are in compliance with such laws, regulations and guidelines. Although we continue to enhance our infrastructure, we have invested financial and managerial resources to comply with applicable laws, regulations and
guidelines and will continue to do so in the future. Although regulatory expenditures have not, historically, been material to us, such laws, regulations and guidelines are subject to change. Accordingly, it is impossible for us to predict the cost
or effect of such laws, regulations or guidelines on our future operations.

Our operations are inherently risky, and
insurance may not always be available in amounts sufficient to fully protect us.

We have an insurance and risk
management program in place to protect our assets, operations and employees. We also have programs in place to address compliance with current safety and regulatory standards. However, our operations are subject to risks inherent in the oilfield
services industry, such as equipment defects, malfunctions, failures, accidents and natural disasters. In addition, hazards such as unusual or unexpected geological formations, pressures, blow-outs, fires or other conditions may be encountered in
drilling and servicing wells, as well as the transportation of fluids and company assets between locations. These risks and hazards could expose us to substantial liability for personal injury, loss of life, business interruption, property damage or
destruction, pollution and other environmental damages.

Although we have obtained insurance against certain of these risks,
such insurance is subject to coverage limits and exclusions and may not be available for the risks and hazards to which we are exposed. In addition, no assurance can be given that such insurance will be adequate to cover our liabilities or will be
generally available in the future or, if available, that premiums will be commercially justifiable. If we were to incur substantial liability and such damages were not covered by insurance or were in excess of policy limits, or if we were to incur
such liability at a time when we are not able to obtain liability insurance, our business, results of operations and financial condition could be materially adversely affected.

The market for oil and natural gas may be adversely affected by global demands to curtail use of such fuels.

Fuel conservation measures, alternative fuel requirements, increasing consumer demand for alternatives to oil and natural gas and
technological advances in fuel economy and energy generation devices could reduce the demand for oil and other liquid hydrocarbons. We cannot predict the effect of changing demand for oil and natural gas products, and any major changes may have a
material adverse effect on our business, financial condition, results of operations and cash flows.

Our international
operations could be adversely affected by war, civil disturbance, or political or economic turmoil, fluctuation in currency exchange rates and local import and export controls.

We recently began international operations in Mexico. We may continue to grow our business in Mexico. Foreign operations are subject to
various risks, including the risk of war, civil disturbances and governmental activities that may limit or disrupt markets, restrict the movement of funds or result in the deprivation of contract rights or the taking of property without fair
compensation. In Mexico our operations may be subject to additional risks associated with Mexicos political relations with the United States, currency values and exchange controls, prevailing worker wages, the ability to identify, hire, train
and retain qualified personnel and operating management in Mexico, difficulty in enforcing agreements due to differences in the Mexican legal and regulatory regimes compared to those of the United States, communication and translation errors due to
language barriers, our ability to maintain the legal authority of the Company to own and operate its business in Mexico, and our compliance with Mexican laws and regulations governing the operation and taxation of our business and the import and
export of our equipment. These risks could adversely affect the results of our future operations.



17



---

##### Table of Contents

Our operations in Mexico are subject to risks associated with contract bidding.

Our operations in Mexico are performed for Petróleos Mexicanos, or PEMEX, pursuant to a two year contract.
This contract is subject to competitive bid for renewal. The failure by us to renew this contract could have a material adverse effect on our financial condition, results of operations and cash flows.

We cannot predict how an exit by any of our principal equity investors could affect our operations or business.

As of March 26, 2010, John E. Crisp, Charles C. Forbes and Janet L. Forbes owned 11.6%, 11.9%, and 11.1%, respectively, of our capital
stock. Our principal equity investors may transfer their interests in us or engage in other business combination transactions with a third party that could result in a change in ownership or a change of control of us. Any transfer of an equity
interest in us or a change of control could affect our governance. We cannot be certain that our equity investors will not sell, transfer or otherwise modify their ownership interest in us, whether in transactions involving third parties or other
investors, nor can we predict how a change of equity investors or change of control would affect our operations or business.

Our principal equity investors control important decisions affecting our governance and our operations, and their interests may differ from those of the other stockholders and noteholders.

Circumstances may arise in which the interests of our principal equity investors could be in conflict with those of the other stockholders
and/or noteholders. In particular, our principal equity investors may have an interest in pursuing certain strategies or transactions that, in their judgment, enhance the value of their investment in us even though these strategies or transactions
may involve risks to noteholders. Further conflicts of interest may arise between noteholders and our principal equity investors when we are faced with decisions that could have different implications for noteholders and our principal equity
investors, including financial budgets, potential competition, the issuance or disposition of securities, the payment of distributions by us, regulatory and legal positions and other matters. Because our principal equity investors control us, these
conflicts may be resolved in a manner adverse to, or that imposes more risks on, the noteholders.

In addition, conflicts of
interest may arise between us and one or more of our principal equity investors when we are faced with decisions that could have different implications for us and our principal equity investors. Although our bye-laws provide certain procedural
protections and require that any business combination (as defined therein) between us and an interested shareholder (as defined therein) be approved by the board of directors and 66 2/3% of our outstanding voting shares, this does not address all
conflicts of interest that may arise. For example, our principal equity investors and their affiliates are not prohibited from competing with us. Because our principal equity investors control us, conflicts of interest arising because of competition
between us and a principal equity investor could be resolved in a manner adverse to us. It is possible that there will be situations where our principal equity investors interests are in conflict with our interests, and our principal equity
investors acting through the board of directors or through our executive officers could resolve these conflicts in a manner adverse to us.

We are a Bermuda company and it may be difficult to enforce judgments against us.

We are a Bermuda exempted company. As a result, the rights of holders of our common shares will be governed by Bermuda law and our memorandum of association and bye-laws. The rights of shareholders under
Bermuda law may differ from the rights of shareholders of companies incorporated in other jurisdictions. As a result, it may be difficult for investors to enforce in Canada or the U.S. judgments obtained in Canadian or U.S. courts against us based
on the civil liability provisions of U.S. or Canadian securities laws. It is doubtful whether courts in Bermuda will enforce judgments obtained in other jurisdictions, including the United States and Canada, against us or our directors or officers
under the securities laws of those jurisdictions or entertain actions in Bermuda against us or our directors or officers under the securities laws of other jurisdictions.

Our bye-laws restrict shareholders from bringing legal action against our officers and directors.

Our bye-laws contain a broad waiver by our shareholders of any claim or right of action, both individually and on behalf of us, against any of our officers or directors. The waiver applies to any action
taken by an officer or director, or the failure of an officer or director to take any action, in the performance of his or her duties, except with respect to any matter involving any fraud or dishonesty on the part of the officer or director. This
waiver limits the right of shareholders to assert claims against the officers and directors unless the act or failure to act involves fraud or dishonesty.



18



---

##### Table of Contents

We have anti-takeover provisions in our bye-laws and elsewhere that may discourage a
change of control.

Our bye-laws contain provisions that could make it more difficult for a third party to acquire us
without the consent of the board of directors. These provisions provide for the following:



| |  |  | restrictions on the time period in which directors may be nominated;
| | - |  | --------------------------------------------------------------------



| |  |  | the board of directors to determine the powers, preferences and rights of the preference shares and to issue the preference shares without shareholder
approval;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Class B non-voting shares that are immediately convertible into common shares. In the event John E. Crisp, Charles C. Forbes and Janet L. Forbes
converted all of their Class B non-voting shares into common shares, those three individuals would own a majority of our voting securities; and
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | an anti-takeover provision that requires a majority of the board of directors to approve certain corporate transactions.
| | - |  | ------------------------------------------------------------------------------------------------------------------------

We also have a shareholder rights plan which makes it very difficult for anyone to accumulate more than a certain percentage of our
outstanding equity without approval of the board of directors. These provisions could make it more difficult for a third party to acquire us, even if the third partys offer may be considered beneficial by many shareholders. As a result,
shareholders may be limited in their ability to obtain a premium for their shares.

Future legal proceedings could
adversely affect us and our operations.

Given the nature of our business, we are involved in litigation from time to
time in the ordinary course of business. Although, except as set forth under Part II, Item 1Legal Proceedings, we are not presently a party to any material legal proceedings, legal proceedings could be filed against us in
the future. No assurance can be given as to the final outcome of any legal proceedings or that the ultimate resolution of any legal proceedings will not have a material adverse effect on us.

We may not be able to fully integrate future acquisitions.

We may undertake future acquisitions of businesses and assets in the ordinary course of business. Achieving the benefits of acquisitions
depends in part on having the acquired assets perform as expected, successfully consolidating functions, retaining key employees and customer relationships, and integrating operations and procedures in a timely and efficient manner. Such integration
may require substantial management effort, time and resources and may divert managements focus from other strategic opportunities and operational matters, and ultimately we may fail to realize anticipated benefits of acquisitions.



|Item 1B. | Unresolved Staff Comments
|-------- | -------------------------

None.



19



---

##### Table of Contents

|Item 2. | Properties
|------- | ----------

The following
sets forth the locations from which the Company conducts its operations. The Company leases or rents all of the properties set forth below, except for the Alice rig yard and San Ygnacio truck yard. A description of the leases is set forth in
Managements Discussion and Analysis of Financial Condition and Results of Operations.



|                       |  |                 |  |                               
|---------------------- |  | --------------- |  | ------------------------------
|Location               |  | Date in Service |  | Service Offering              
|South Texas            |  |                 |  |                               
|Alice  truck location |  | 9/1/2003        |  | Fluid Logistics               
|Alice  rig location   |  | 9/1/2003        |  | Well Servicing                
|Freer                  |  | 9/1/2003        |  | Fluid Logistics               
|Laredo                 |  | 10/1/2003       |  | Fluid Logistics               
|San Ygnacio            |  | 4/1/2004        |  | Fluid Logistics               
|Goliad                 |  | 8/1/2005        |  | Fluid Logistics               
|Bay City               |  | 9/1/2005        |  | Fluid Logistics               
|Edna                   |  | 2/1/2006        |  | Well Servicing/Fluid Logistics
|Three Rivers           |  | 8/1/2006        |  | Fluid Logistics               
|Carrizo Springs        |  | 12/1/2006       |  | Fluid Logistics               
|Edinburg               |  | 11/30/2007      |  | Fluid Logistics               
|                       |  |                
|West Texas             |  |                 |  |                               
|Ozona                  |  | 3/1/2006        |  | Well Servicing/Fluid Logistics
|San Angelo             |  | 7/1/2006        |  | Well Servicing/Fluid Logistics
|Monahans               |  | 8/31/2007       |  | Well Servicing/Fluid Logistics
|Odessa                 |  | 9/30/2007       |  | Well Servicing/Fluid Logistics
|Big Spring             |  | 10/15/2007      |  | Well Servicing/Fluid Logistics
|Big Lake               |  | 7/16/2008       |  | Well Servicing/Fluid Logistics
|Andrews                |  | 8/27/2008       |  | Well Servicing                
|                       |  |                
|East Texas             |  |                 |  |                               
|Marshall               |  | 12/1/2005       |  | Fluid Logistics               
|Carthage               |  | 3/1/2007        |  | Well Servicing                
|Kilgore                |  | 11/1/2007       |  | Well Servicing/Fluid Logistics
|Liberty                |  | 5/1/2008        |  | Well Servicing                
|Nacogdoches            |  | 6/5/2008        |  | Fluid Logistics               
|Franklin               |  | 2/1/2009        |  | Fluid Logistics               
|                       |  |                
|North Texas            |  |                 |  |                               
|Godley                 |  | 2/15/2008       |  | Well Servicing                
|                       |  |                
|Mississippi            |  |                 |  |                               
|Baxterville            |  | 3/20/2008       |  | Well Servicing                
|                       |  |                
|Mexico                 |  |                 |  |                               
|Poza Rica              |  | 12/01/2008      |  | Well Servicing                
|                       |  |                
|Pennsylvania           |  |                 |  |                               
|Washington             |  | 7/9/2009        |  | Well Servicing                



|Item 3. | Legal Proceedings
|------- | -----------------

There
are no pending material legal proceedings, and the Forbes Group is not aware of any material threatened legal proceedings, to which the Forbes Group is a party or to which its property is subject, other than in the ordinary course of business.



|Item 4. | Reserved
|------- | --------



20



---

##### Table of Contents

PART II



|Item 5. | Market for Registrants Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities
|------- | ------------------------------------------------------------------------------------------------------------

Price Range of Common Shares

Our common shares began trading on the Toronto Stock Exchange, or TSX under the symbol FRB.TO immediately after the completion of our initial public offering in Canada on May 29, 2008.
The following table sets forth, for the periods indicated, the high and low sales prices reported in Canadian dollars as reported on the TSX for our common shares for the years ended December 31, 2009 and 2008 beginning with such date.



|                                        |  |       |      |     |       |     
|--------------------------------------- |  | ----- | ---- | --- | ----- | ----
|                                        |  | High  |      | Low
|Fiscal Year 2009:                       |  |       |      |     |       |     
|First Quarter                           |  | CDN $ | 1.82 |     | CDN $ | 0.34
|Second Quarter                          |  | CDN $ | 1.37 |     | CDN $ | 0.73
|Third Quarter                           |  | CDN $ | 1.15 |     | CDN $ | 0.51
|Fourth Quarter                          |  | CDN $ | 1.08 |     | CDN $ | 0.75
|Fiscal Year 2008:                       |  |       |      |     |       |     
|Second Quarter (beginning May 29, 2008) |  | CDN $ | 7.99 |     | CDN $ | 6.70
|Third Quarter                           |  | CDN $ | 7.90 |     | CDN $ | 3.65
|Fourth Quarter                          |  | CDN $ | 3.73 |     | CDN $ | 1.30

As of
March 26, 2010, the last reported sales price of our common shares on the TSX was CDN $0.61 per share. As of March 26, 2010, there were 39 stockholders of record of our common shares. All common shares held in street name are recorded in
the Companys stock register as being held by one stockholder.

We have reserved 5,220,000 shares for issuance under our
incentive compensation plan.

Dividend Policy

Our indentures limit the payment of dividends, other than dividends payable solely in our capital stock. To date, we have not paid cash
dividends on our common shares, and currently intend to retain earnings for the development and growth of our business. Future decisions to pay cash dividends will be at the discretion of the board of directors and will depend upon our results of
operations, financial condition and capital expenditure plans and restrictive covenants under our indentures, along with other relevant factors.

Unregistered Sales of Equity Securities

In October 2008, FES Ltd
completed a U.S. private placement of 7,966,500 of its common shares at a price per share of CDN $4.00 for an aggregate purchase price in the amount of USD $30,000,000 based on the exchange rate between U.S. dollars and Canadian dollars then in
effect of $1.00 to CDN$1.0622. The Company received net proceeds of USD $29,841,637, after legal fees and other offering costs of $238,028. Such common shares were sold in reliance on exemptions from registration provided by Section 4(2) of the
Securities Act of 1933, as amended, and Regulation D promulgated thereunder and were issued on October 22, 2008.

In
December 2009, FES Ltd completed a Canadian public offering and simultaneous U.S. private placement of 21,562,500 of its common shares at a price per share of CDN $0.80 for gross proceeds of USD $16,260,232 (CDN $17,250,000) based on the exchange
rate between U.S. dollars and Canadian dollars then in effect of $1.00 to CDN$0.94. Offering costs including underwriter commission, accounting, and legal fees amounted to USD $1,332,527 for net proceeds to the company of USD $14,927,705. As part of
this offering, 750,000 shares were sold to U.S. residents in private placement in reliance on exemptions from registration provided by Section 4(2) of the Securities Act of 1933, as amended, and Regulation D promulgated thereunder and were
issued on December 22, 2009.



|Item 6. | Selected Financial Data
|------- | -----------------------

The statement of operations data for the years ended December 31, 2009, 2008, and 2007, and the balance sheet data as of December 31, 2009 and 2008, have been derived from our audited consolidated/combined financial statements
included elsewhere in this Annual Report on Form 10-K. The statement of operations data for the years ended December 31, 2006 and 2005, and the balance sheet data as of December 31, 2007, 2006 and 2005 have been derived from our
audited combined financial statements not included in this Annual Report on Form 10-K. Our historical results are not necessarily indicative of results to be expected for any future period. The data presented below have been derived from
financial statements that have been prepared in accordance with accounting principles generally accepted in the United States and should be read with our financial statements, including notes, and with Managements Discussion and Analysis
of Financial Condition and Results of Operations included elsewhere in this Annual Report on Form 10-K.



21



---

##### Table of Contents



|                                  |  |                         |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |        |  
|--------------------------------- |  | ----------------------- | ------- | - | ---- | - | ------- | ---- |  | - | ------- | - |  | ---- | ------- | - |  | - | ------ | -
|                                  |  | Year Ended December 31, |        
|                                  |  | 2009                    |         |   | 2008 |   |         | 2007 |  |   | 2006    |   |  | 2005 |        
|                                  |  | (dollars in thousands)  |        
|Statement of Operations Data:     |  |                         |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |        |  
|Revenues:                         |  |                         |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |        |  
|Well servicing                    |  | $                       | 106,097 |   |      | $ | 189,980 |      |  | $ | 103,601 |   |  | $    | 58,574  |   |  | $ | 24,022 |  
|Fluid logistics                   |  |                         | 109,823 |   |      |   | 170,949 |      |  |   | 103,405 |   |  |      | 74,141  |   |  |   | 36,799 |  
|                                  |  |                         |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |        |  
|Total revenues                    |  |                         | 215,920 |   |      |   | 360,929 |      |  |   | 207,006 |   |  |      | 132,715 |   |  |   | 60,821 |  
|                                  |  |                         |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |        |  
|Expenses:                         |  |                         |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |        |  
|Well servicing                    |  |                         | 96,826  |   |      |   | 128,614 |      |  |   | 60,570  |   |  |      | 32,453  |   |  |   | 16,346 |  
|Fluid logistics                   |  |                         | 87,263  |   |      |   | 117,940 |      |  |   | 69,887  |   |  |      | 49,620  |   |  |   | 23,684 |  
|General and administrative        |  |                         | 21,229  |   |      |   | 17,700  |      |  |   | 8,824   |   |  |      | 6,026   |   |  |   | 2,747  |  
|Depreciation and amortization     |  |                         | 39,472  |   |      |   | 33,724  |      |  |   | 15,342  |   |  |      | 7,410   |   |  |   | 3,771  |  
|Impairment of goodwill            |  |                         |        |   |      |   | 4,364   |      |  |   |        |   |  |      |        |   |  |   |       |  
|                                  |  |                         |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |        |  
|Total expenses                    |  |                         | 244,790 |   |      |   | 302,342 |      |  |   | 154,623 |   |  |      | 95,509  |   |  |   | 46,548 |  
|                                  |  |                         |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |        |  
|Operating income (loss)           |  |                         | (28,870 | ) |      |   | 58,587  |      |  |   | 52,383  |   |  |      | 37,206  |   |  |   | 14,273 |  
|Other income (expense):           |  |                         |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |        |  
|Interest expense, net             |  |                         | (26,919 | ) |      |   | (25,798 | )    |  |   | (8,343  | ) |  |      | (5,074  | ) |  |   | (2,182 | )
|Other income (expense)            |  |                         | 1,314   |   |      |   | 38      |      |  |   | 237     |   |  |      | 141     |   |  |   | (28    | )
|                                  |  |                         |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |        |  
|Income (loss) before income taxes |  |                         | (54,475 | ) |      |   | 32,827  |      |  |   | 44,277  |   |  |      | 32,273  |   |  |   | 12,063 |  
|Income tax expense (benefit) (1)  |  |                         | (25,144 | ) |      |   | (62,574 | )    |  |   | (683    | ) |  |      |        |   |  |   |       |  
|                                  |  |                         |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |        |  
|Net income (loss)                 |  | $                       | (29,331 | ) |      | $ | (29,748 | )    |  | $ | 43,594  |   |  | $    | 32,273  |   |  | $ | 12,063 |  
|                                  |  |                         |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |        |  
|Loss per share of Common Stock    |  |                         |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |        |  
|Basic and diluted                 |  | $                       | (0.47   | ) |      | $ | (0.65   | )    |  |   |         |   |  |      |         |   |  |   |        |  
|                                  |  |                         |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |        |  



|                                          |  |                         |  |           |  |         |  |         |  |        
|----------------------------------------- |  | ----------------------- |  | --------- |  | ------- |  | ------- |  | -------
|                                          |  | Year Ended December 31,
|                                          |  | 2009                    |  | 2008      |  | 2007    |  | 2006    |  | 2005   
|Operating Data:                           |  |                         |  |           |  |         |  |         |  |        
|Well servicing rigs (end of periods)      |  | 171                     |  | 170       |  | 101     |  | 43      |  | 17     
|Rig hours                                 |  | 273,395                 |  | 378,657   |  | 180,700 |  | 90,941  |  | 44,086 
|Heavy trucks (end of period) (2)          |  | 366                     |  | 370       |  | 262     |  | 179     |  | 119    
|Trucking hours                            |  | 863,506                 |  | 1,115,593 |  | 711,171 |  | 514,082 |  | 251,511
|Salt water disposal wells (end of period) |  | 18                      |  | 14        |  | 14      |  | 9       |  | 6      
|Locations (end of period)                 |  | 28                      |  | 27        |  | 18      |  | 12      |  | 7      
|Frac tanks (end of period)                |  | 1,369                   |  | 1,370     |  | 951     |  | 568     |  | 241    



|(1) | On May 29, 2008, in connection with the Bermuda Reorganization, the Forbes Group became a taxable entity, which resulted in $52.8 million of income tax expense
that was recorded as a one-time, deferred income tax charge to recognize the conversion to a taxable entity. Prior to that time, the entities comprising the Forbes Group were flow through entities for federal income tax purposes and the only tax
obligations of the entity were the Texas margin tax which was applicable after June 29, 2007.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | Includes vacuum trucks, high pressure pump trucks and other heavy trucks.
|--- | -------------------------------------------------------------------------



22



---

##### Table of Contents

|                                                       |  |                         |         |      |   |         |  |      |         |      |   |         |  |   |       
|------------------------------------------------------ |  | ----------------------- | ------- | ---- | - | ------- |  | ---- | ------- | ---- | - | ------- |  | - | ------
|                                                       |  | Year Ended December 31,
|                                                       |  | 2009                    |         | 2008 |   | 2007    |  | 2006 |         | 2005
|                                                       |  | (dollars in thousands) 
|Balance Sheet Data:                                    |  |                         |         |      |   |         |  |      |         |      |   |         |  |   |       
|Cash and cash equivalents                              |  | $                       | 28,425  |      | $ | 23,469  |  | $    | 5,209   |      | $ | 7,650   |  | $ | 3,264 
|Property and equipment, net                            |  |                         | 308,560 |      |   | 330,951 |  |      | 204,132 |      |   | 92,131  |  |   | 46,786
|Total assets                                           |  |                         | 457,432 |      |   | 482,801 |  |      | 259,995 |      |   | 128,518 |  |   | 66,369
|Total long-term debt                                   |  |                         | 214,465 |      |   | 205,378 |  |      | 107,458 |      |   | 56,188  |  |   | 33,470
|Total liabilities                                      |  |                         | 310,925 |      |   | 324,383 |  |      | 189,536 |      |   | 89,718  |  |   | 55,103
|Shareholders equity/Members equity/Partners capital |  |                         | 146,507 |      |   | 158,418 |  |      | 70,459  |      |   | 38,801  |  |   | 11,266



|Item 7. | Managements Discussion and Analysis of Financial Condition and Results of Operations
|------- | -------------------------------------------------------------------------------------

The following discussion and analysis of our financial condition and results of operations should be read in conjunction with the
accompanying consolidated/combined financial statements and related notes included elsewhere in this Annual Report on Form 10-K. Any forward-looking statements made by or on our behalf are made pursuant to the safe harbor provisions of the
Private Securities Litigation Reform Act of 1995. Readers are cautioned that such forward-looking statements involve risks and uncertainties in that the actual results may differ materially from those projected in the forward-looking statements.
Important factors that could cause actual results to differ include risks set forth in Part I-Item 1A. Risk Factors included herein.

Overview

FES Ltd, and its domestic subsidiaries, FES LLC, FES CAP,
CCF, TES, STT, and FEI, are headquartered in Alice, Texas and conduct business primarily in the state of Texas. On October 15, 2008, FES LLC and FEI formed FES Mexico Subsidiary, a Mexican limited liability company (sociedad de responsabilidad
limitada de capital variable), to conduct operations in Mexico. On December 3, 2008, Forbes Energy Services Mexico Servicios de Personal, S. de R.L de C. V., a Mexican limited liability company, was formed to provide employee services to FES
Mexico Subsidiary, and on June 8, 2009, FES LTD formed a branch in Mexico. The Mexican branch of FES Ltd and the two Mexican limited liability companies are hereinafter referred to, collectively, as FES Mexico.

As used in this Annual Report on Form 10-K, the Company, the Forbes Group, we, and our
mean FES Ltd and its subsidiaries on and after May 29, 2008; and FES LLC and its subsidiaries from January 1, 2008 to May 28, 2008 (in each case referred to in the financial statements column headings as Successor); CCF,
TES and STT from June 29, 2007 to December 31, 2007, and C.C. Forbes, L.P., Texas Energy Services, L.P. and Superior Tubing Testers, L.P. prior to June 29, 2007 (in each case prior to January 1, 2008, referred to in the
financial statement column headings as Predecessor).

We are an independent oilfield services contractor that
provides a wide range of well site services to oil and natural gas drilling and producing companies to help develop and enhance the production of oil and natural gas. These services include fluid hauling, fluid disposal, well maintenance, completion
services, workovers and recompletions, plugging and abandonment, and tubing testing. Our operations are concentrated in the major onshore oil and natural gas producing regions of Texas, with an area of operation in each of Baxterville, Mississippi;
Washington, Pennsylvania; and Poza Rica, Mexico.

We currently conduct our operations through the following two business
segments:



| |  |  | Well Servicing. Our well servicing segment comprised 49.1% of consolidated revenues for the year ended December 31, 2009. At
December 31, 2009, our well servicing segment utilized our modern fleet of 171 owned or leased well servicing rigs, which included 162 workover rigs and 9 swabbing rigs, and related assets and equipment. These assets are used to
provide (i) well maintenance, including remedial repairs and removal and replacement of downhole production equipment, (ii) well workovers, including significant downhole repairs, re-completions and re-perforations, (iii) completion
and swabbing activities, and (iv) plugging and abandoning services. In addition, we have a fleet of 6 tubing testing units that are used to conduct pressure testing of oil and natural gas production tubing.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Fluid Logistics. Our fluid logistics segment comprised 50.9% of consolidated revenues for the year ended December 31, 2009. Our fluid
logistics segment utilized our fleet of owned or leased fluid transport trucks and related assets, including specialized vacuum, high-pressure pump and tank trucks, frac tanks, water wells, salt water disposal wells and facilities, and related
equipment. These assets are used to provide, transport, store, and dispose of a variety of drilling and produced fluids used in, and generated by, oil and natural gas production. These services are required in most workover and completion projects
and are routinely used in daily operations of producing wells.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



23



---

##### Table of Contents

We believe that our two business segments are complementary and create synergies in terms of
selling opportunities. Our multiple lines of service allow us to capitalize on our existing customer base to grow within existing markets, generate more business from existing customers, and increase our operating profits. By offering our customers
the ability to reduce the number of vendors they use, we believe we help improve our customers efficiency. This is demonstrated by the fact that 69.0% of our revenues for the year ended December 31, 2009 were from customers that utilized
services of both of our business segments. Further, by having multiple service offerings that span the life cycle of the well, we believe we have a competitive advantage over smaller competitors offering more limited services.

Factors Affecting Results of Operations

Oil and Natural Gas Prices

Demand for well servicing and fluid logistics
services is generally a function of the willingness of oil and natural gas companies to make operating and capital expenditures to explore for, develop and produce oil and natural gas, which in turn is affected by current and anticipated levels of
oil and natural gas prices. Exploration and production spending is generally categorized as either operating expenditures or capital expenditures. Activities by oil and natural gas companies designed to add oil and natural gas reserves are
classified as capital expenditures, and those associated with maintaining or accelerating production, such as workover and fluid logistics services, are categorized as operating expenditures. Operating expenditures are typically more stable than
capital expenditures and are less sensitive to oil and natural gas price volatility. In contrast, capital expenditures by oil and natural gas companies for drilling are more directly influenced by current and expected oil and natural gas prices and
generally reflect the volatility of commodity prices.

Workover Rig Rates

Our well servicing segment revenues are dependent on the prevailing market rates for workover rigs. Market day rates for workover rigs
increased from 2003 through the first half of 2008, as high oil and natural gas prices and declining domestic production resulted in a substantial growth of drilling activity and demand for workover services that are used primarily to maintain or
enhance production levels of existing producing wells. In the second half of 2008 and 2009, we have experienced declines in demand and significant pricing pressure that are a result of the general economic decline and, more specifically, the
precipitous decline in oil prices and natural gas. These pricing pressures have resulted in our granting significant price decreases to our customers during the year ended December 31, 2009.

Fluid Logistics Rates

Our fluid logistics segment revenues are dependent on the prevailing market rates for fluid transport trucks and the related assets, including specialized vacuum, high-pressure pump and tank trucks, frac
tanks and salt water disposal wells. Prior to the general economic decline that commenced in the latter half of 2008, higher oil and natural gas prices resulted in growing demand for drilling and our services and, since the decline, lower oil and
natural gas prices have resulted in reduced demand for drilling and our services. Required disposal of fluids produced from wells and the increased number of wells in service through the first half of 2008 led to a higher demand for fluid logistics
services. In the second half of 2008 and in 2009, fluid logistics rates have been under significant downward pressure resulting in significant price decreases to our customers.

Operating Expenses

Prior to the general economic decline, a strong oil and natural gas environment resulted in a higher demand for operating personnel and oilfield supplies and caused increases in the cost of those goods and services. In the second half of
2008 and 2009, a weaker oil and natural gas environment has resulted in lower demand for operating personnel and oilfield supplies which has allowed us to decrease our costs, thereby offsetting a portion of the price decreases granted to our
customers. Additionally, fuel costs, which comprise a substantial portion of our operating expenses, increased substantially over the last few years and in particular in the first half of 2008 before declining in late 2008 and throughout the year
2009. Future earnings and cash flows will be dependent on our ability to manage our overall cost structure and either maintain our existing prices or obtain price increases from our customers.



24



---

##### Table of Contents

General and Administrative Expenses

Due to our substantial growth, we increased our professional staff, expenses for information technology, accounting, rent, entertainment and
third-party professional fees in each of 2009, 2008 and 2007, when compared to the prior year, which has resulted in increased general and administrative costs.

Capital Expenditures and Debt Service Obligations

As a general matter, our
capital expenditures to maintain our assets have been relatively limited. We have incurred indebtedness to invest in new assets to grow our business. As a result, the indebtedness we incurred for our capital expenditures has significantly increased
our debt service obligations. The majority of the net proceeds of the issuance of our $205 million 11% senior secured notes, or the Second Priority Notes, were used to repay indebtedness incurred on capital expenditures. Most of our new assets
have been acquired through bank borrowings, short-term equipment vendor financings, cash flows from operations and other permitted financings. In the near term, we expect our capital expenditures will be limited and subject to the constraints of the
covenants under our indentures. As of March 25, 2010, we had cash and cash equivalents on hand of $10.0 million.

Operating Income Margins

The well servicing segment typically has had higher operating income margins along
with higher capital expenditures when compared with the fluid logistics segment, which has had lower operating margins but also lower capital expenditure requirements. However, with the recent industry downturn, we have experienced less margin
pressure on our fluid logistics segment relative to the well servicing segment, which has resulted in substantially higher margins in the fluid logistics segment.

Presentation

The following discussion and analysis is presented on a
consolidated/combined basis to reflect the results of operations and financial condition of the Forbes Group. This financial information is presented on a combined basis as of and for the year ended December 31, 2007, because the operating
subsidiaries were under common management prior to the Delaware Reorganization (as defined below). The financial information as of and for the years ended December 31, 2008 and 2009 is presented on a consolidated basis for FES LLC and its
subsidiaries from and after January 1, 2008 to May 28, 2008, because of the completion of the reorganization in which FES LLC, a Delaware limited liability company, became the parent of the operating subsidiaries (the Delaware
Reorganization) and on a consolidated basis for FES Ltd and its subsidiaries from and after May 29, 2008, because of the completion of the reorganization in which FES Ltd, a Bermuda corporation, became the direct parent of FES LLC and, as
a result, the indirect parent of the operating subsidiaries (the Bermuda Reorganization).

Finally, we note that
the limited liability companies and their predecessor entities that comprised the Forbes Group prior to January 1, 2008, were not, and until May 29, 2008, FES LLC and its subsidiaries were not, subject to federal income tax. All of the
income, losses, credit, and deductions of these entities were passed through to the equity owners for purposes of their individual income tax returns, which is why these are referred to as flow through entities for federal income tax
purposes. Accordingly, no provision for income taxes is included in the following discussion and analysis of our historical operations through May 28, 2008. As of May 29, 2008, in conjunction with the Canadian initial public offering and
simultaneous U.S. private placement of FES Ltds common shares and the related Bermuda Reorganization, the Forbes Group became subject to U.S. federal income tax.

Results of Operations

Comparison of Years Ended December 31, 2009 and December 31, 2008

Revenues.For the year ended December 31, 2009, revenues decreased by $145.0 million, or 40.2%, to $215.9 million when compared to the same period in the prior year. During the fourth quarter 2008 and during 2009 we experienced
declines in demand and significant pricing pressure that is a result of the general economic decline.

Well Servicing Revenues from the well servicing segment decreased $83.9 million for the year, or 44.2% to $106.1 million compared to the prior year. The decrease was largely due to the decreased demand for oil and natural gas and the decline in oil and
natural gas prices which resulted in a reduced demand for our well services. Of the decrease, 65.0% was due to a reduction in hours worked with the remaining 35.0% due to customer price reductions. A decrease in hours of 27.8% between the two
periods resulted in a drop in utilization from 86.0% for the year ended December 31, 2008 to 49.0% for the year ended December 31, 2009. Rates also decreased 21.0% for the year ended December 31, 2009 as compared with the year ended
December 31, 2008. We had 171 well servicing rigs available as of December 31, 2009, compared to 170 well servicing rigs at December 31, 2008, a 0.6% increase. Of the 171 rigs available as of December 31, 2009, 11 were allocated
to Mexico operations. Of the 160 in the U.S. at December 31, 2009, utilization was approximately 48.0% due to the general industry decline. Of the 11 allocated to Mexico operations, utilization was approximately 90.9%.



25



---

##### Table of Contents

Fluid Logistics  Revenues from the fluid logistics segment for the year ended
December 31, 2009 decreased $61.1 million, or 35.8%, to $109.8 million compared to the prior year, as a result of the general industry decline in pricing and activity. Of this decrease, approximately 63.0% was due to a reduction in hours
worked with the remaining approximately 37.0% due to customer price reductions. A decrease in hours of approximately 23% between the two years resulted in a drop in utilization from approximately 100% for the year ended December 31, 2008
to approximately 69% for the year ended December 31, 2009. Rates also decreased approximately 17% for the year ended December 31, 2009 as compared with the year ended December 31, 2008. Our principal fluid logistics assets at
December 31, 2009 and December 31, 2008 were as follows:



|                             |  |                    |  |            |  |            |   
|---------------------------- |  | ------------------ |  | ---------- |  | ---------- | --
|                             |  | As of December 31, |  | % Increase | 
|Asset                        |  | 2009               |  | 2008       |  | (Decrease) |   
|Vacuum trucks                |  | 290                |  | 294        |  | (1.36      | )%
|High-pressure pump trucks    |  | 19                 |  | 19         |  | 0.0        | % 
|Other heavy trucks           |  | 57                 |  | 57         |  | 0.0        | % 
|Frac tanks (includes leased) |  | 1,369              |  | 1,370      |  | (0.07      | )%
|Salt water disposal wells    |  | 18                 |  | 14         |  | 28.6       | % 

Operating
Expenses. Our operating expenses decreased to $184.1 million for the year ended December 31, 2009, from $246.5 million for the year ended December 31, 2008, a decrease of $62.4 million or 25.3%. Operating expenses as a percentage of
revenues were 85.3% for the year ended December 31, 2009, compared to 68.3% for the year ended December 31, 2008. This increase in operating expense as a percentage of our revenues is generally attributable to lower utilization of our
equipment, and a significant reduction in the rates we are able to invoice our customers, which has been partially offset by reductions in labor costs (rates and hours) and fuel price decreases, as discussed below.

Well Servicing  Operating expenses from the well servicing segment decreased by $31.8 million, or 24.7%, to $96.8 million. Well
servicing operating expenses as a percentage of well servicing revenues were 91.3% for the year ended December 31, 2009, compared to 67.7% for the year ended December 31, 2008, a decrease of 23.6%. This can be attributed primarily to
a decrease of approximately 21.0% in average billing rates per well service rig between the two periods. In addition to declining rates from our customers, average well service rig utilization decreased to 49.0% for the year ended December 31,
2009 from 86.0% for the year ended December 31, 2008. Rent expenses increased by $3.8 million primarily due to an additional well service equipment operating leases entered into during 2008. Product & chemicals, repairs &
maintenance, freight charges, and property taxes and also increased by $5.5 million, $1.6 million, $1.6 million and $0.3 million, respectively. Our bad debts expense increased by $1.2 million related to bad debts in Mexico created as a result of
collectibility issues, which was offset by a decrease of $0.2 million in bad debts expense in the U.S. Product and chemicals, freight charges, and professional fees all increased due to operations in Mexico. Labor costs decreased by $24.9
million or 36.1% as a result of headcount and pay reductions throughout the company. The employee count at December 31, 2009 was 896, as compared with 977 employees as of December 31, 2008. Other expenses that decreased included
supplies and parts, fuel and oil expense, insurance, out of town expense, contract labor, auto and truck, safety, professional feesother and uniforms decreased by $7.1 million, $4.0 million, $3.4 million, $3.3 million, $1.0 million,
$0.6 million, $0.5 million $0.4 and $0.4 million, respectively. These decreases were the result of more aggressive cost management and declining product costs. The changes in expenses and decreases in revenues were in line with managements
expectations and were consistent with the rapidly changing industry.

Fluid Logistics  Operating expenses from
the fluid logistics segment decreased by $30.7 million, or 26.0%, to $87.3 million. Fluid logistics operating expenses as a percentage of fluid logistics revenues were 79.5% for the year ended December 31, 2009, compared to 69.0% for the year
ended December 31, 2008. This is primarily attributable to a decrease in average utilization of 63.0% and 37.0% decline in average customer billing rates that are a result of the general economic decline. The decrease in fluid logistics
operating expenses of $30.7 million was due in large part to a decrease in fuel costs of $10.5 million, or 40.3%, for the year ended December 31, 2009, when compared to the same period in the prior year due to fuel price decreases of 36.6%.
Fuel cost as a percentage of revenues was 14.1% and 15.2% for the year ended December 31, 2009 and 2008, respectively. Labor costs decreased by $10.2 million, or 27.0% to $28.1 million as result of workforce headcount decreases and pay
reductions throughout the company. Labor costs as a percentage of revenues were 27.6% and 24.3% for the year ended December 31, 2009 and 2008, respectively. The employee count at December 31, 2009 was 706, as compared with 1,331 employees
as of December 31, 2008. Product and chemical cost decreased $3.7 million, or 36.6%, for the year ended December 31, 2009, when compared to the prior year due to the lower demand for drilling and well services driven by the decrease of oil
and natural gas prices. Product and chemical cost as a percentage of revenues was 5.9 % and 6.0% for the year ended December 31, 2009 and 2008, respectively. Contract services cost decreased $2.4 million, or 51.1%



26



---

##### Table of Contents

to $2.3 million. Contract services cost as percentage of fluid logistics revenues were 2.1% for the year ended December 31, 2009, compared to 2.8% for the year ended December 31, 2008
as a direct result of lower activity in the general industry. The remaining $3.9 million change is related to various expenses that were consistent with the lower activity of the business.

General and Administrative Expenses. General and administrative expenses from the consolidated operations increased by approximately
$3.5 million, or 19.9%, to $21.2 million. General and administrative expense as a percentage of revenues were 9.8% and 4.9% for the year ended December 31, 2009 and 2008, respectively. The change in percentage is primarily the result of the
significant decrease in revenues. Professional fees for accounting and legal services increased by $2.4 million primarily related to the costs associated with obtaining a consent from our bond holders, establishing operations in Mexico, and costs of
public reporting. Mexico expenses increased by an additional $1.6 million (excluding certain federal taxes) as the Mexico location became fully operational in 2009. A portion of these expenses where one-time expenses related to the start-up of our
Mexico location. The Company had an increase in non-cash, stock-based compensation expense of $1.0 million related to stock options issued in May 2008 upon the initial public offering of the companys common stock. Wages, and various other
expenses decreased by approximately $0.8 million, and $0.1 million, respectively, due to the decrease in activity.

Depreciation and Amortization. Depreciation and amortization expenses increased by $5.9 million, or 17.5%, to $39.6 million, primarily due to new equipment acquired throughout 2008 that incurred a full year of depreciation in 2009,
and to a lesser extent, due to new equipment acquired in 2009. Capital expenditures incurred for the year ended December 31, 2009 were $16.3 million compared to $142.0 million for the year ended December 31, 2008.

Interest and Other Expenses. Interest and other expenses were $25.6 million in the year ended December 31, 2009, compared to
$25.8 million in the year ended December 31, 2008. This decrease was due in part to the repurchase of bonds in the first quarter of 2009.

Income Taxes.We recognized income tax expense of $62.6 million for the year ended December 31, 2008 due to FES Ltd becoming subject to U.S. federal taxes on May 29, 2008 as a result of
our Bermuda Reorganization. Prior to that time, the entities comprising the Forbes Group were flow through entities for federal income tax purposes and the only income tax obligation of the Forbes Group was the Texas margin tax. We recognized an
income tax benefit of $25.1 million for the year ended December 31, 2009 with an effective rate of 46.2%. The difference between the statutory rate of 35% and the effective rate relates to bonus depreciation on fixed assets prior to the Bermuda
Reorganization which was not taken during the preparation of the 2008 tax returns for tax planning purposes.

Comparison of
Year Ended December 31, 2008 and December 31, 2007

Revenues. For the year ended December 31, 2008,
revenues increased by $153.9 million, or 74.4%, to $360.9 million when compared to the prior year. During 2008, we expanded into new locations and deployed new assets to meet the growing demand for our services.

Well ServicingRevenues from the well servicing segment increased by $86.4 million for the year ended December 31,
2008, or 83.4%, to $190.0 million compared to the prior year. The increase was largely due to our successful deployment of new well servicing rigs. We utilized 170 well servicing rigs at December 31, 2008, compared to 101 well
servicing rigs at December 31, 2007, a 68.3% increase. Well servicing rig hours were 378,657 and 180,700 for the years ended December 31, 2008 and 2007, respectively. This represents a 109.6% increase rig hours. In addition to expanding
the size of its fleet, in 2008 we expanded our well servicing operations to five new locations throughout Texas, one in Baxterville, Mississippi, and one in Mexico.

Fluid LogisticsRevenues from the fluid logistics segment for the year ended December 31, 2008 increased by $67.5 million, or 65.3%, to $170.9 million compared to the prior
year. While the pricing environment in the fluid logistics segment remained relatively stable, our business segment revenues increased substantially due to our successful deployment of new assets. Trucking hours for the year ended December 31,
2008 and 2007 were 1,115,593 and 711,171, respectively, an increase of 56.9%. Our principal fluid logistics assets at December 31, 2008 and 2007 were as follows:



|                             |  |                    |  |      |  |            |  
|---------------------------- |  | ------------------ |  | ---- |  | ---------- | -
|                             |  | As of December 31, |  |      | 
|Asset                        |  | 2008               |  | 2007 |  | % Increase |  
|Vacuum trucks                |  | 294                |  | 205  |  | 43.4       | %
|High-pressure pump trucks    |  | 19                 |  | 14   |  | 35.7       | %
|Other heavy trucks           |  | 57                 |  | 43   |  | 32.6       | %
|Frac tanks (includes leased) |  | 1,370              |  | 951  |  | 44.1       | %
|Salt water disposal wells    |  | 14                 |  | 14   |  |           |  

Operating Expenses. Our consolidated operating expenses increased to $246.6 million for the year ended December 31, 2008, compared to $130.5 million for the year ended
December 31, 2007, an increase of $116.1 million or 89.0%. Operating expenses as a percentage of revenues were 68.3% for the year ended December 31, 2008, compared to 63.0% for the year ended December 31, 2007.



27



---

##### Table of Contents

Well ServicingOperating expenses from the well servicing segment increased by
$68.0 million, or 112.3%, to $128.6 million in 2008 as demand for the segments services continued to grow. This demand is reflected in our well servicing rig additions of 69 for 2008. Well servicing operating expenses as a percentage
of well servicing revenues were 67.7% for the year ended December 31, 2008, compared to 58.5% for the year ended December 31, 2007. The increase in well servicing operating expense of $68.0 million was due in large part to an increase
in labor costs of $34.5 million, or 99.5%, as the result of the addition of employees. Labor cost as a percentage of well servicing revenues was 36.3% for the year ended December 31, 2008, compared to 33.5% for the year ended
December 31, 2007. The employee count at December 31, 2008, was 977 as compared with 625 employees at December 31, 2007. Fuel costs increased $3.8 million, or 92.9%, for the year ended December 31, 2008, when compared to the
same period in the prior year due to the increased level of business and fuel price increases. We were able to pass a portion of this operating cost rate increase through to our customers. Fuel cost as a percentage of revenues was 4.2% and 4.0% for
the years ended December 31, 2008 and 2007, respectively. Insurance was another significant expense that increased by $4.5 million, or 66.8%, from the year ended December 31, 2007 to the year ended December 31, 2008, due to
additional employees and rising health care costs. Supplies & parts, repairs & maintenance, out of town expense, rent, bad debt expense, contract labor, uniforms, auto & truck expense, safety, property taxes, utilities and
product & chemicals also increased $5.3 million, $4.2 million, $3.5 million, $2.5 million, $2.2 million, $2.0 million, $1.3 million, $1.0 million, $1.0 million, $1.0 million, $0.8 million, and $0.4 million respectively. All these expenses
were consistent with the growth of our business.

Fluid LogisticsOperating expenses from the fluid logistics
segment increased by $48.1 million, or 69.4%, to $117.9 million in 2008, primarily as a result of additions of new equipment and higher activity. Fluid logistics operating expenses as a percentage of fluid logistics revenues were 69.0% for
the year ended December 31, 2008, compared to 67.6% for the year ended December 31, 2007. The increase in fluid logistics operating expenses of $48.1 million was due in large part to an increase in labor costs of $12.3 million,
or a 41.9% increase, as the result of the addition of employees and higher pay due to industry competition for labor. Labor cost as a percentage of revenues was 24.3% and 28.3% for the years ended December 31, 2008 and 2007, respectively. The
employee count at December 31, 2008, was 868 as compared with 583 employees at December 31, 2007. Fuel costs increased $14.5 million, or 126.1%, for the year ended December 31, 2008, when compared to the same period in the prior
year due to the increased level of business and fuel price increases. Fuel costs as a percentage of revenues was 15.2% and 11.1% for the twelve months ended December 31, 2008 and 2007, respectively. Product & Chemical expense, the
third largest expense in fluids services, increased by $8.8 million or 656% from the year ended December 31, 2007, to the year ended December 31, 2008, primarily due to the rising chemical prices and increased level of business. Product
and Chemicals prices increased 112.8% from January 2008 to December 2008. Repairs and maintenance and supplies and parts were other significant expenses that increased by $2.8 million or 60.4% and $1.5 million or 185%, respectively, due to direct
result of added assets and higher activity levels. Contract services and salt and water disposal expenses also increased by $2.2 million and $2.7 million, respectively, from the year ended December 31, 2007, to the year ended December 31,
2008, due to the higher activity levels and growth of the business.

General and Administrative Expenses. General and
administrative expenses from the combined operations for the year ended December 31, 2008 increased by approximately $8.9 million, or 100.6%, to $17.7 million when compared to the year ended December 31, 2007. Wages and
professional fees increased approximately $6.1 million and $2.1 million, respectively, for the year ended December 31, 2008 compared to the year ended December 31, 2007. The increase in administrative cost is also related to the
substantial growth which resulted in the need to increase professional staff.

Depreciation and Amortization.
Depreciation and amortization expenses increased by $18.4 million, or 119.8%, to $33.7 million in 2008 because of the new equipment acquired in 2007 and 2008 and increased basis in fixed assets in connection with the Delaware
Reorganization effective January 1, 2008. Capital expenditures for the year ended December 31, 2008, were $142.0 million compared to $127.4 million for the year ended December 31, 2007.

Impairment of Goodwill.Goodwill and other intangible assets not subject to amortization are tested for impairment annually or more
frequently if events or changes in circumstances indicate that the asset might be impaired. For the fourth quarter of 2008, we performed our annual impairment test for goodwill which resulted in an impairment of goodwill of $4.4 million. Prior to
January 1, 2008, no goodwill was recorded in the financial statements.

Interest and Other Expenses. Interest and
other expenses were $25.8 million in the year ended December 31, 2008, compared to $8.3 million in the year ended December 31, 2007. The increase is due to increases in our outstanding debt balances from $100.4 at
December 31, 2007 to $212.2 at December 31, 2008. Substantially all of the interest expense incurred in both periods was due to the incurrence of debt to finance the purchase of additional equipment.

Income Taxes. On May 29, 2008, in connection with the Bermuda Reorganization, the Forbes Group became subject to federal income tax,
which resulted in an income tax expense of $62.6 million for the year ended December 31, 2008. Prior to that time, the entities comprising the Forbes Group were flow through entities for federal income tax purposes and the only income tax obligation
of the Forbes Group was the Texas margin tax.



28



---

##### Table of Contents

Liquidity and Capital Resources

Overview

The accompanying consolidated financial statements have been prepared assuming that we will continue as a going concern, which contemplates the realization of assets and the liquidation of liabilities in the normal course of
business. The accompanying report of our independent registered public accounting firm includes a going concern explanatory paragraph that expresses substantial doubt about the Companys ability to continue as a going concern.

We project, based on current market conditions, that additional funding of approximately $15 million will be required during
2010 in order to meet our working capital requirements, including the interest payments of $12.1 million due August 15, 2010 under our indentures, and our required repurchase of an additional $6.6 million in cash of our Second Priority Notes by
the end of the second quarter of 2010. We anticipate meeting these requirements by effecting an appropriate financing or other transaction that would provide additional cash resources. The Company is actively evaluating various such
transactions and has received a proposal for a sale lease-back transaction relating to certain equipment. To-date, however, a transaction has not been finalized and there can be no assurance that such a financing or any other such transaction can be
consummated on acceptable terms, given current market conditions. If a transaction is not completed, we project that we will not have sufficient cash resources to make our required interest payments under our indentures, which will allow all
our indebtedness under our indentures to be accelerated. Such acceleration would have a material adverse effect on our business, financial condition, results of operations, and cash flows.

The financial statements do not include any adjustments that might result from the outcome of uncertainty regarding the Companys
ability to raise additional capital, sell assets, or otherwise obtain sufficient funds to meet its obligations.

As discussed
in Note 8 of our Notes to Consolidated Financial Statements, we repaid and terminated our revolving credit facility with Citibank, N.A., or the Credit Facility, using the proceeds from the issuance of the First Priority Notes. Notwithstanding the
termination of the Credit Facility, the indenture governing our Second Priority Notes, or the Second Priority Indenture, and the newly executed indenture governing our First Priority Notes, or the First Priority Indenture, and the debt outstanding
thereunder impose significant restrictions on us and increase our vulnerability to adverse economic and industry conditions that could limit our ability to obtain additional or replacement financing. While the principal indebtedness of the First
Priority Notes is not scheduled for repayment until August 2014, the Forbes Group is required to spend $6.6 million in cash to repurchase Second Priority Notes by June 30, 2010 after which no principal payments are due until February 2015. Our
inability to satisfy certain obligations under these indentures, such as the payment of interest or the requirement to repurchase Second Priority Notes could constitute an event of default. An event of default could result in all or a portion of our
outstanding debt becoming immediately due and payable. If this should occur, we might not be able to obtain waivers or secure alternative financing to satisfy all of our obligations simultaneously. Given current market conditions, our ability to
access the capital markets or to consummate any asset sales might be restricted at a time when we would like or need to raise capital. In addition, the current economic conditions could also impact our customers and vendors and may cause them to
fail to meet their obligations to us with little or no warning. These events could have a material adverse effect on our business, financial position, results of operations and cash flows and our ability to satisfy the obligations under our
indentures.

Within certain constraints, we can conserve capital by reducing or delaying capital expenditures, deferring
non-regulatory maintenance expenditures and further reducing operating and administrative costs. However, we do not project this would be adequate to meet our cash requirements for 2010.

We have historically funded our operations, including capital expenditures, with bank borrowings, vendor financings, cash flow from
operations, the issuance of our Second Priority Notes, and First Priority Notes and the proceeds from our Initial Equity Offering, our October 2008 and December 2009 U.S. equity offering.

As of December 31, 2009, we had $226.9 million in debt outstanding (including the Second Priority Notes based on
$199.8 million aggregate principal amount at an issue price of 97.635% of par and the First Priority Notes based on $20 million aggregate principal amount at an issue price of 100% of par).

As of December 31, 2009, we had $28.4 million in cash and cash equivalents, $214.5 million in long-term debt outstanding,
$12.4 million in short-term debt outstanding, and $7.5 million of short-term equipment vendor financings for well servicing rigs and other equipment included in accounts payable. Our $12.4 million of short-term debt consisted of $6.75
million to be used to repurchase Second Priority Notes pursuant to a covenant entered into in connection with previous consent, $1.7 million payable to an equipment lender under various installment notes, and $4.0 million payable to First Insurance
Funding related to financing of our insurance premiums. Our $7.5 million of vendor financing was comprised of $7.1 million payable to our well service rig and vacuum trailer supplier, with the balance due to several smaller vendors. In the
year ended December 31, 2009, we incurred $16.3 million in capital expenditures, which included equipment related to rigs (primarily for our Mexico operations), saltwater disposal wells and pickup trucks. We financed these purchases with
cash flow from operations, and certain short-term vendor financings.



29



---

##### Table of Contents

As of December 31, 2008, we had $23.5 million in cash and cash equivalents,
$205.4 million in long-term debt outstanding, $6.8 million in short-term debt outstanding, and $21.2 million of short-term (less than six months) equipment vendor financings for well servicing rigs and other equipment. Our $6.8
million of short-term debt consisted of $1.6 million payable to an equipment lender under various installment notes, $2.0 million payable to bond holders and $3.2 million payable to First Insurance Funding related to financing or our insurance
premiums. In the year ended December 31, 2008, we incurred $142.0 million in capital expenditures, which included well service equipment, heavy trucks, vacuum trucks and trailers, pickups, and related equipment. We financed these
purchases with cash flow the net proceeds of two equity offerings, the net proceeds from our bond offering, cash flow from operations, and certain short-term vendor financings.

Cash Flows

Our cash flows depend, to a large degree, on the level of spending by oil and gas companies development and production activities. Sustained increases or decreases in the price of natural gas or oil will generally have a material
impact on these activities, and could also materially affect our cash flows. Certain sources and uses of cash, such as the level of discretionary capital expenditures, purchases and sales of investments, issuances and repurchases of debt and of our
common shares are within our control and are adjusted as necessary based on market conditions.

Cash Flows from Operating
Activities

Net cash provided by operating activities totaled $15.4 million for the year ended December 31, 2009,
compared to net cash provided by operating activities of $65.2 million for the year ended December 31, 2008, a decrease of $49.8 million. The most significant reason for the decrease in net cash flow was a decrease in pre-tax earnings of $87.3
million between the two periods. This decrease was offset by additional cash flow generated from a decrease in accounts receivable of $7.9 million at December 31, 2009 as compared to an increase of $28.9 million at December 31, 2008. The
balance of the change was generated through changes in various working capital accounts.

Net cash provided by operating
activities amounted to $65.2 million for the year ended December 31, 2008, compared to net cash provided by operating activities of $46.6 million for the year ended December 31, 2007, an increase of $18.6 million. This increase
was primarily due to increased cash flow resulting from pre-tax earnings before deducting certain non-cash items such as depreciation, amortization, and our goodwill impairment. The largest item decreasing cash flows from operating activities was an
increase in our accounts receivable of $28.9 million in 2008 as compared to an increase of $19.2 million in 2007. These increases were in line with our growth in revenues.

Cash Flows Used in Investing Activities

Net cash used in investing activities for the year ended December 31, 2009 amounted to $37.7 million compared to $176.9 million for the year ended December 31, 2008. The significant capital
expenditures in 2008 were reflective of the expansion of business during 2008. Capital expenditures for the year ended December 31, 2009 were primarily for Mexico operations and payment for capital expenditures incurred in prior periods that
were included in accounts payable at December 31, 2008.

Net cash used in investing activities increased to
$176.9 million for the year ended December 31, 2008, compared to $68.2 million for the year ended December 31, 2007. This increase was primarily the result of payments of vendor equipment financings and payment for additional
equipment purchases.

Cash Flows from Financing Activities

Net cash provided by financing activities decreased to $27.3 million for the year ended December 31, 2009, compared to
$129.9 million for the year ended December 31, 2008. The primary financing activities in 2009 related to draws under our Credit Facility, the issuance of the First Priority Notes and the equity offering conducted in December 2009.
Additional borrowings amounted to $32.0 million and $226.8 million for the years ended December 31, 2009 and 2008, respectively. The 2009 borrowings were primarily related to the offering of the First Priority Notes in October 2009 and
advances under the Credit Facility. These borrowings were offset by debt repayments of $15.0 million and $128.3 million for the years ended December 31, 2009 and 2008, respectively.

Net cash provided by financing activities increased to $129.9 million for the year ended
December 31, 2008, compared to $19.2 million for the year ended December 31, 2007, primarily due to the offering of the Second Priority Notes, the Initial Equity Offering, and the $30 million U.S. private placement of our common
shares completed in October 2008. Additional borrowings amounted to $226.8 million and $58.8 million for the years ended December 31, 2008 and 2007, respectively. The 2008 borrowings were primarily related to the offering of the
Second Priority Notes in February 2008. These borrowings were offset by debt repayments of $128.3 million and $27.4 million for the years ended December 31, 2008 and 2007, respectively.



30



---

##### Table of Contents

Second Priority Notes

On February 12, 2008, we issued an aggregate of $205.0 million of 11.0% Second Priority Notes. The notes are our senior secured
obligations. The notes are and will be guaranteed on a senior secured basis by each of our existing and future domestic restricted subsidiaries. The Second Priority Notes and the guarantees are secured by second priority liens on substantially all
of our assets, subject to certain exceptions and permitted liens. The Second Priority Notes are subject to redemption and to requirements that we offer to purchase the Second Priority Notes upon a change of control, following certain asset sales,
and if we have excess cash flow for any fiscal year. The Second Priority Indenture governing the Second Priority Notes limits our and our restricted subsidiaries ability to, among other things, transfer or sell assets; pay dividends; redeem
subordinated indebtedness; make investments or make other restricted payments; incur or guarantee additional indebtedness or issue disqualified capital stock; make capital expenditures that exceed certain amounts; create, incur or suffer to exist
liens; incur dividend or other payment restrictions affecting certain subsidiaries; consummate a merger, consolidation or sale of all or substantially all of our assets; enter into transactions with affiliates; designate subsidiaries as unrestricted
subsidiaries; engage in a business other than a business that is the same or similar to our current business and reasonably related businesses; and take or omit to take any actions that would adversely affect or impair in any material respect the
liens in respect of the collateral securing the Second Priority Notes.

First Priority Notes

On October 2, 2009, FES LLC and FES CAP issued to Goldman, Sachs & Co. $20 million in aggregate principal amount of First
Priority Notes in a private placement in reliance on an exemption from registration under the Securities Act of 1933, as amended. After offering expenses, the Forbes Group realized net proceeds of approximately $18.8 million which was used to
repay and terminate its Credit Facility with Citibank, N.A. The First Priority Notes mature on August 1, 2014, and require semi-annual interest payments on February 1 and August 1 of each year until maturity at a rate per annum, reset
semi-annually, equal to the greater of four percent or six month LIBOR, plus 800 basis points. The interest rate is currently 12%. No principal payments are due until maturity. The First Priority are senior obligations and rank equally in right of
payment with other existing and future senior indebtedness, including the Second Priority Notes, and senior in right of payment to any subordinated indebtedness that may be incurred by the Forbes Group in the future.

The First Priority Notes are guaranteed by FES Ltd, as well as the Guarantor Subs. Each of the Guarantor Subs guarantees the securities on a
full and unconditional and joint and several basis. The two Non-Guarantor Subs have not guaranteed the First Priority Notes, however, the Forbes Group has granted a security interest in 65% of the equity interests of the Non-Guarantor Subs to secure
the First Priority Notes. The Forbes Group may, at its option, redeem all or part of the First Priority Notes from time to time at specified redemption prices and subject to certain conditions required by the First Priority Indenture governing the
First Priority Notes. The Forbes Group is required to make an offer to purchase the notes and to repurchase any notes for which the offer is accepted at 101% of their principal amount, plus accrued and unpaid interest, if there is a change of
control or if the Forbes Group has excess cash flow. The Forbes Group is required to make an offer to repurchase the notes and to repurchase any notes for which the offer is accepted at 100% of their principal amount, plus accrued and unpaid
interest, following certain asset sales.

The First Priority Indenture contains certain covenants similar to those in the
Second Priority Indenture, including provisions that limit or restrict the Forbes Groups and certain future subsidiaries abilities to incur additional debt; to create, incur or permit to exist certain liens on assets; to make payments on
certain subordinated indebtedness; to pay dividends or certain other payments to equity holders; to engage in mergers, consolidations or other fundamental changes; to change the nature of its business; to engage in transactions with affiliates or to
make capital expenditures in excess of certain amounts based on the year in which such expenditures are made. The First Priority Indenture also provides for certain limitations and restrictions on the Forbes Groups ability to move collateral
outside the United States or dispose of assets. These covenants are subject to a number of important limitations and exceptions. Further, each of the First Priority Indenture and Second Priority Indenture provides for events of default, which, if
any of them occur, would, in certain circumstances, permit or require the principal, premium, if any, and interest on all the then outstanding First Priority Notes or Second Priority Notes, respectively, to be due and payable immediately.
Additionally, in certain circumstances an event of default under the First Priority Indenture would cause an event of default under the cross-default provision of the Second Priority Indenture and vice versa. The rights of the trustee and collateral
agent under the First Priority Indenture vis-à-vis the trustee and collateral agent under the Second Priority Indenture are governed by an intercreditor agreement among the Forbes Group, Wilmington Trust FSB, the trustee and collateral agent
under the First Priority Indenture, and Wells Fargo Bank, National Association, the trustee and collateral agent under the Second Priority Indenture.

There are no significant restrictions on FES Ltds ability or the ability of any guarantor to obtain funds from its subsidiaries by such means as a dividend or loan. See Note 16 for consolidating
information required by Rule 3-10 of Regulation S-X.



31



---

##### Table of Contents

Initial Public Offering and Simultaneous U.S. Private Placement

On May 29, 2008, FES Ltd completed the Initial Equity Offering. In the Initial Equity Offering, FES Ltd sold 24,644,500 common shares
for CDN $7.00 per share and the common shares were listed on the Toronto Stock Exchange. Gross proceeds from the Initial Equity Offering were CDN $172,511,500, and net proceeds from the Initial Equity Offering after expenses were $162,465,730.

FES Ltd is a Bermuda company formed effective April 9, 2008 to act as the holding company for FES LLC and its
subsidiaries. At the time of FES Ltds organization, 200 common shares were issued. On May 29, 2008, in conjunction with the Initial Equity Offering, the Forbes Group was reorganized, referred to herein as the Bermuda Reorganization,
pursuant to which all of the members of FES LLC assigned approximately 63% of their membership interests in FES LLC to FES Ltd in exchange for 29,500,000 shares of FES Ltds Class B non-voting stock. Upon consummation of the Initial Equity
Offering, FES Ltd contributed $120,000,000 cash as additional capital to FES LLC and FES LLC used the funds to redeem the remaining outstanding membership interests held by those members of FES LLC other than FES Ltd. The result was that FES LLC and
its subsidiaries became wholly owned subsidiaries of FES Ltd.

Equity Offerings Subsequent to the Initial Equity Offering

In October 2008, FES Ltd completed a U.S. private placement of 7,966,500 of its common shares at a price per share of CDN
$4.00 for an aggregate purchase price in the amount of USD $30,000,000 based on the exchange rate between U.S. dollars and Canadian dollars then in effect of $1.00 to CDN$1.0622. The Company received net proceeds of USD $29,841,637 after legal fees
and other offering costs of $238,028.

On December 22, 2009, FES Ltd completed a Canadian public offering and
simultaneous U.S. private placement of 21,562,500 of its common shares at a price per share of CDN $0.80 for gross proceeds of USD $16,260,232 (CDN $17,250,000), based on the exchange rate between U.S. dollars and Canadian dollars then in effect of
$1.00 to CDN $0.94. Offering costs including underwriter commission, auditors and legal fees amounted to USD $1,332,527 for net proceeds to the company of USD $14,927,705. Of the total shares offered, 750,000 shares were sold to U.S. residents in
private placement in reliance on exemption from registration.

Contractual Obligations and Financing

The table below provides estimated timing of future payments for which we were obligated as of December 31, 2009.



|                                                        |  |                |         |               |   |          |  |          |        |                  |   |        |  |   |        
|------------------------------------------------------- |  | -------------- | ------- | ------------- | - | -------- |  | -------- | ------ | ---------------- | - | ------ |  | - | -------
|Actual                                                  |  | Total          |         | 1 Year orLess |   | 2-3Years |  | 4-5Years |        | More than5 years
|                                                        |  | (in thousands)
|Maturities of long-term debt, including current portion |  | $              | 230,349 |               | $ | 12,433   |  | $        | 3,803  |                  | $ | 21,113 |  | $ | 193,000
|Operating lease commitments                             |  |                | 23,215  |               |   | 6,826    |  |          | 11,630 |                  |   | 4,759  |  |   |       
|Interest on long-term debt                              |  |                | 124,803 |               |   | 25,157   |  |          | 49,167 |                  |   | 41,649 |  |   | 8,830  
|                                                        |  |                |         |               |   |          |  |          |        |                  |   |        |  |   |        
|Total                                                   |  | $              | 378,367 |               | $ | 44,416   |  | $        | 64,600 |                  | $ | 67,521 |  | $ | 201,830
|                                                        |  |                |         |               |   |          |  |          |        |                  |   |        |  |   |        

Seasonality

Our operations are impacted by seasonal factors. Historically, our business has been negatively impacted during the winter months due to
inclement weather, fewer daylight hours, and holidays. Our well servicing rigs are mobile, and we operate a significant number of oilfield vehicles. During periods of heavy snow, ice or rain, we may not be able to move our equipment between
locations, thereby reducing our ability to generate rig or truck hours. In addition, the majority of our well servicing rigs work only during daylight hours. In the winter months when daylight time becomes shorter, this reduces the amount of time
that the well servicing rigs can work and, therefore, has a negative impact on total hours worked. Finally, during the fourth quarter, we historically have experienced significant slowdowns during the Thanksgiving and Christmas holiday seasons.

Critical Accounting Policies and Estimates

The preparation of our consolidated/combined financial statements in accordance with GAAP requires management to make estimates and
assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities as of the dates of the financial statements and the reported amounts of revenue and expenses during the applicable
reporting periods. On an ongoing basis, management reviews its estimates, particularly those related to depreciation and amortization methods, useful lives and impairment of long-lived assets, and asset retirement obligations, using currently
available information. Changes in facts and circumstances may result in revised estimates, and actual results could differ from those estimates.



32



---

##### Table of Contents

Estimated Depreciable Lives

A substantial portion of our total assets is comprised of equipment. Each asset included in equipment is recorded at cost and depreciated
using the straight-line method, which deducts equal amounts of the cost of such assets from earnings every year over the assets estimated economic useful life. As a result of these estimates of economic useful lives, net equipment as of
December 31, 2009 totaled $308.6 million which represented 67.5% of total assets. Depreciation expense for the year ended December 31, 2009 totaled $36.6 million which represented 15.0% of total operating expenses. Given the significance
of equipment to our financial statements, the determination of an assets economic useful life is considered to be a critical accounting estimate. The estimated economic useful life is monitored by management to determine its continued
appropriateness.

Impairments

Long-lived assets, which include property, equipment, and finite lived intangible assets subject to amortization, comprise a significant amount of our total assets. We review the carrying values of these
assets for impairment periodically, and at least annually for goodwill, 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 us to make judgments regarding long-term forecasts of future revenues and costs related to the assets subject to review. These forecasts include assumptions related to the rates we bill our
customers, equipment utilization, equipment additions, debt borrowings and repayments, staffing levels, pay rates, and other expenses. In turn, these forecasts are uncertain in that they 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. Given the nature of these evaluations and their application to
specific assets and specific times, it is not possible to reasonably quantify the impact of changes in these assumptions. Based on our analysis as of December 31, 2008, we concluded that goodwill was impaired and recorded a $4.4 million
impairment charge. We also assessed our long-lived assets for impairment and concluded that no such impairment was necessary.

Allowance for Doubtful Accounts

The determination of the collectability of amounts due from our
customers requires us to use estimates and make judgments regarding future events and trends, including monitoring our customers payment history and current credit worthiness to determine that collectability is reasonably assured, as well as
consideration of the overall business climate in which our customers operate. Inherently, these uncertainties require us to make frequent judgments and estimates regarding our customers ability to pay amounts due to 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 customer will not make the required payments at either contractual due dates or in the
future. At December 31, 2009 and 2008, allowance for doubtful accounts totaled $5.3 million, or 10.1%, and $2.8 million, or 3.9%, of accounts receivable, respectively. We believe that our allowance for doubtful accounts is
adequate to cover potential bad debt losses under current conditions; however, uncertainties regarding changes in the financial condition of our customers, either adverse or positive, could impact the amount and timing of any additional provisions
for doubtful accounts that may be required. A five percent change in the allowance for doubtful accounts would have had an impact on income from continuing operations before income taxes of approximately $0.3 million in 2009.

Revenue Recognition

Well Servicing  Well servicing consists primarily of maintenance services, workover services, completion services, plugging and abandonment services, and tubing testing. We price well
servicing by the hour of service performed.

Fluid Logistics  Fluid logistics consists primarily of the sale,
transportation, storage, and disposal of fluids used in drilling, production, and maintenance of oil and natural gas wells. We price fluid logistics by the job, by the hour, or by the quantities sold, disposed, or hauled.

We recognize revenue when services are performed, collection of the relevant receivables is probable, persuasive evidence of an arrangement
exists, and the price is fixed or determinable.

Income Taxes

As of May 29, 2008, in conjunction with the Initial Equity Offering and the related Bermuda Reorganization, the Forbes Group became
subject to U.S. federal income tax. For the period ended December 31, 2009, the Forbes Group had an income tax



33



---

##### Table of Contents

benefit of $25.1 million compared to $62.6 million in federal income tax expense as of December 31, 2008. For the years ended December 31, 2009 and 2008, $-0- and $1.0 million in state
tax expense was recorded, respectively. As of December 31, 2009 and 2008, $36.6 million and $62.1 million in deferred U.S. federal income tax was reflected in the FES Ltds balance sheet, respectively.

Current and deferred tax liabilities and assets are recorded in accordance with enacted tax laws and rates. Valuation allowances are
established to reduce deferred tax assets when it is more likely than not that some portion or all of the deferred tax assets will not be realized. In determining the need for valuation allowances, we have considered and made judgments and estimates
regarding estimated future taxable income and ongoing prudent and feasible tax planning strategies. These estimates and judgments include some degree of uncertainty and changes in these estimates and assumptions could require us to adjust the
valuation allowances for our deferred tax assets.

Self-Insured Risk Accruals

We are self-insured up to retention limits with regard to workers compensation and medical coverage of our employees. We have limits
for workers compensation of $1,000,000 for bodily injury per accident and $1,000,000 per each claim for disease. The medical coverage has a $125,000 deductible per individual plus a $235,000
aggregate specific deductible. Deductibles for automobile liability and general liability are $-0- per occurrence. We maintain accruals in our consolidated balance sheets related to self-insurance retentions by using
third-party actuarial data and historical claims history.

Environmental

We are subject to extensive federal, state, and local environmental laws and regulations. These laws, which are constantly changing, regulate
the discharge or release of materials into the environment and may require us to remove or mitigate the adverse environmental effects of the disposal or release of petroleum, chemical or other hazardous substances at various sites. Environmental
expenditures are expensed or capitalized depending on their future economic benefit. Expenditures that relate to an existing condition caused by past operations and that have no future economic benefits are expensed. Liabilities for expenditures of
a non-capital nature are recorded when environmental assessment and/or remediation is probable and the costs can be reasonably estimated. We believe, on the basis of presently available information, that regulation of known environmental matters
will not materially affect our liquidity, capital resources or consolidated/combined financial condition. However, there can be no assurances that future costs and liabilities will not be material.

Recent Accounting Pronouncements

In June 2009, the FASB issued Accounting Standards Codification Topic 105, The FASB Accounting Standards Codification and the Hierarchy of Generally Accepted Accounting Principle,(ASC 105), which became effective for us on July 1, 2009. ASC 105 establishes the FASB Accounting Standards Codification (ASC) as the source of authoritative accounting principles recognized by the FASB to be applied by non
governmental entities in the preparation of financial statements in conformity with GAAP, ASC 105 is not expected to change GAAP and will not have a material impact on our consolidated financial statements, however, references to GAAP within these
financial statements have been updated to the ASC.



34



---

##### Table of Contents

The Company adopted FASB Accounting Standards Codification Topic 805, Business
Combinations (ASC 805) which significantly changed the accounting for and reporting of business combination transactions. This standard was effective for the Company for business combination transactions for which the acquisition
date was on or after January 1, 2009. No business combination transactions occurred during the year ended December 31, 2009.

The Company adopted FASB Accounting Standards Codification Topic 350-30 Determining the Useful Life of Intangible Assets (ASC 350-30) on January 1, 2009. ASC 350-30 amended the factors to be considered in
determining the useful life of intangible assets. Its intent is to improve the consistency between the useful life of an intangible asset and the period of expected cash flows used to measure such assets fair value. The adoption of ASC 350-30
did not have a material impact on the Companys financial statements.

In April 2009, the FASB issued Accounting
Standards Codification Topic 825-10-65 Financial Instruments  Overall  Transition and Open Effective Date Information (ASC 822-10-65), which would amend ASC 825-10 and ASC 270-10 to require disclosure of the fair
value of financial instruments in interim financial statements as well as annual financial statements. In addition, entities would be required to disclose the method and significant assumptions used to estimate the fair value of financial
instruments. This guidance became effective for interim and annual periods ending after June 15, 2009.

In May 2009, the
FASB issued Accounting Standards Codification Topic 855-10 Subsequent Events (ASC 855-1), which provides guidance on managements assessment of subsequent events. This standard establishes principles and
requirements for disclosure of subsequent events. It establishes the period after the balance sheet date during which events or transactions are to be evaluated for potential disclosure. It also establishes the circumstances under which an entity
shall recognize events or transactions occurring after the balance sheet date.

Subsequent Events

Subsequent events have been evaluated through the date of the filing of this Form 10-K, and the Forbes Group determined there were none
requiring disclosure.



|Item 7A. | Quantitative and Qualitative Disclosures About Market Risk
|-------- | ----------------------------------------------------------

In addition to the risks inherent in our operations, we are exposed to financial, market and economic risks. Changes in interest rates may result in changes in the fair market value of our financial
instruments, interest income and interest expense. Our financial instruments that are exposed to interest rate risk are long-term borrowings. The following discussion provides information regarding our exposure to the risks of changing interest
rates and fluctuating currency exchange rates.

Our primary debt obligations are the outstanding Second Priority Notes and, as
of October 2, the First Priority Notes. Changes in interest rates do not affect interest expense incurred on our Second Priority Notes as such notes bear interest at fixed rates. However, changes in interest rates would affect their fair
values. In general, the fair market value of debt with a fixed interest rate will increase as interest rates fall. Conversely, the fair market value of debt will decrease as interest rates rise. A hypothetical change in interest rates of 10%
relative to interest rates as of December 31, 2009 would have no impact on our interest expense for the Second Priority Notes.

The First Priority Notes have a variable interest rate and, therefore, are subject to interest rate risk. A 100 basis point increase in interest rates on our variable rate debt would result in approximately $200,000 in additional annual
interest expense after exceeding the interest rate floor of 12%.

Historically, we have not been exposed to significant
foreign currency fluctuation; however, as we have expanded operations in Mexico, we have become exposed to certain risks typically associated with foreign currency fluctuation as we collect revenues and pay expenses in Mexico in the local currency.
Nevertheless, as of December 31, 2009, a 10% unfavorable change in the Mexican Peso-to-U.S. Dollar exchange rate would not materially impact our consolidated balance sheet. To date, we have not taken any action to hedge against any foreign
currency rate fluctuations; however, we continually monitor the currency exchange risks associated with conducting foreign operations.

We have not entered into any derivative financial instrument transactions to manage or reduce market risk or for speculative purposes.



35



---

##### Table of Contents

|Item 8. | Consolidated/Combined Financial Statements and Supplementary Data
|------- | -----------------------------------------------------------------

Index To Financial Statements

Forbes Energy
Services Ltd and Subsidiaries (A/K/A The Forbes Group)

Consolidated/Combined Financial Statements



|                                                                                                                                    |  |     
|----------------------------------------------------------------------------------------------------------------------------------- |  | ----
|                                                                                                                                    |  | Page
|                                                                                                                                    | 
|Reports of Independent Registered Public Accounting Firms                                                                           |  | 37  
|                                                                                                                                    | 
|Consolidated Balance Sheets as of December 31, 2009 and 2008                                                                        |  | 38  
|                                                                                                                                    | 
|Consolidated/Combined Statements of Operations for the years ended December 31, 2009, 2008, and
2007                                |  | 39  
|                                                                                                                                    | 
|Consolidated/Combined Statements of Changes in Shareholders/Members Equity for the years ended December 31,
 2009, 2008, and 2007 |  | 40  
|                                                                                                                                    | 
|Consolidated/Combined Statements of Cash Flows for the years ended December 31, 2009, 2008, and
2007                                |  | 41  
|                                                                                                                                    | 
|Notes to Consolidated/Combined Financial Statements                                                                                 |  | 42  



36



---

##### Table of Contents

|Item 8A. | Reports of Independent Registered Public Accounting Firms
|-------- | ---------------------------------------------------------

Report of Independent Registered Public Accounting Firm

Board of Directors and
Shareholders

Forbes Energy Services Ltd.

Alice, TX

We have audited the accompanying consolidated balance sheet of Forbes Energy Services, Ltd and Subsidiaries as of
December 31, 2009 and the related consolidated statements of operations, changes in shareholders equity and cash flows for the 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 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. The
Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. Our audit included 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 Companys internal control over financial reporting. Accordingly, we express no such opinion. An audit 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 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 financial position of Forbes Energy Services Ltd and Subsidiaries at December 31, 2009, and the results of its operations and its cash flows for the year then ended in conformity with accounting
principles generally accepted in the United States of America.

The accompanying consolidated financial statements have been prepared assuming
that the Company will continue as a going concern. As discussed in Note 1 to the consolidated financial statements, the Company has suffered losses from operations and will need to obtain additional financing in 2010 to stay in compliance with
obligations on the Second Priority Notes and First Priority Notes. These circumstances raise substantial doubt about its ability to continue as a going concern. Managements plans in regard to these matters are also described in Note 1. The
consolidated financial statements do not include any adjustments that might result from the outcome of this uncertainty.

/s/ BDO Seidman, LLP

March 31, 2010

Houston, TX



Report of Independent Registered Public Accounting Firm

To the Board of Directors and

Shareholders of Forbes Energy Services Ltd:

In our opinion, the consolidated balance sheet and the related consolidated statements
of operations, changes in shareholders equity and cash flows present fairly, in all material respects, the financial position of Forbes Energy Services Ltd and its subsidiaries (the  Successor Company) at December 31, 2008,
and the results of their operations and their cash flows for the year ended December 31, 2008 in conformity with accounting principles generally accepted in the United States of America. These financial statements are the responsibility of the
Successor Companys management. Our responsibility is to express an opinion on these financial statements based on our audit. We conducted our audit of these statements 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, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial statement presentation. We believe that our audit
provides a reasonable basis for our opinion.

/s/ PricewaterhouseCoopers LLP

March 31, 2009

Houston, Texas

To the Board of Directors and

Shareholders of Forbes Energy Services, Ltd:

In our opinion, the combined statements of operations, of changes in members equity and of cash flows present fairly, in all material respects, the results of the operations and cash flows of Forbes
Energy Services LLC. and its subsidiaries and affiliates (the Predecessor Company) for the year ended December 31, 2007 in conformity with accounting principles generally accepted in the United States of America. These financial
statements are the responsibility of the Predecessor Companys management. Our responsibility is to express an opinion on these financial statements based on our audit. We conducted our audit of these statements 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, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial statement
presentation. We believe that our audit provides a reasonable basis for our opinion.

/s/ PricewaterhouseCoopers LLP

April 8, 2008

Houston, Texas



37



---

##### Table of Contents

Forbes Energy Services Ltd. and Subsidiaries (a/k/a the
Forbes Group)

Consolidated Balance Sheets



|                                                                                                                                                                  |  |                  |             |   |                  |   |             |  
|----------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ---------------- | ----------- | - | ---------------- | - | ----------- | -
|                                                                                                                                                                  |  | December 31,2009 |             |   | December 31,2008 |  
|Assets                                                                                                                                                            |  |                  |             |   |                  |   |             |  
|Current assets                                                                                                                                                    |  |                  |             |   |                  |   |             |  
|Cash and cash equivalents                                                                                                                                         |  | $                | 28,425,367  |   |                  | $ | 23,469,067  |  
|Restricted cash                                                                                                                                                   |  |                  | 2,932,279   |   |                  |   |            |  
|Accounts receivabletrade, net of allowance of $5.3 million and $2.8 million for 2009 and 2008, respectively                                                      |  |                  | 52,765,601  |   |                  |   | 69,095,522  |  
|Accounts receivable  related parties                                                                                                                             |  |                  | 168,940     |   |                  |   | 97,672      |  
|Accounts receivable  other                                                                                                                                       |  |                  | 5,159,324   |   |                  |   | 605,925     |  
|Prepaid expenses                                                                                                                                                  |  |                  | 3,857,527   |   |                  |   | 5,266,256   |  
|Other current assets                                                                                                                                              |  |                  | 879,167     |   |                  |   | 1,108,846   |  
|                                                                                                                                                                  |  |                  |             |   |                  |   |             |  
|Total current assets                                                                                                                                              |  |                  | 94,188,205  |   |                  |   | 99,643,288  |  
|Property and equipment, net                                                                                                                                       |  |                  | 308,559,885 |   |                  |   | 330,951,116 |  
|Other intangible assets, net                                                                                                                                      |  |                  | 36,598,781  |   |                  |   | 39,459,977  |  
|Deferred financing costs, net                                                                                                                                     |  |                  | 11,453,830  |   |                  |   | 12,709,207  |  
|Restricted cash                                                                                                                                                   |  |                  | 6,560,225   |   |                  |   |            |  
|Other assets                                                                                                                                                      |  |                  | 71,970      |   |                  |   | 37,803      |  
|                                                                                                                                                                  |  |                  |             |   |                  |   |             |  
|Total assets                                                                                                                                                      |  | $                | 457,432,896 |   |                  | $ | 482,801,391 |  
|                                                                                                                                                                  |  |                  |             |   |                  |   |             |  
|Liabilities and Shareholders Equity                                                                                                                              |  |                  |             |   |                  |   |             |  
|Current liabilities                                                                                                                                               |  |                  |             |   |                  |   |             |  
|Current portions of long-term debt                                                                                                                                |  | $                | 12,432,900  |   |                  | $ | 6,811,802   |  
|Accounts payable  trade                                                                                                                                          |  |                  | 23,375,729  |   |                  |   | 28,653,204  |  
|Accounts payable  related parties                                                                                                                                |  |                  | 899,102     |   |                  |   | 277,154     |  
|Income taxes payable                                                                                                                                              |  |                  |            |   |                  |   | 1,005,872   |  
|Accrued interest payable                                                                                                                                          |  |                  | 8,928,970   |   |                  |   | 8,488,560   |  
|Accrued expenses                                                                                                                                                  |  |                  | 14,201,278  |   |                  |   | 11,699,652  |  
|                                                                                                                                                                  |  |                  |             |   |                  |   |             |  
|Total current liabilities                                                                                                                                         |  |                  | 59,837,979  |   |                  |   | 56,936,244  |  
|Long-term debt, less unamortized discount on senior secured notes and current portions of long-term debt                                                          |  |                  | 214,465,329 |   |                  |   | 205,378,040 |  
|Deferred tax liability                                                                                                                                            |  |                  | 36,622,111  |   |                  |   | 62,068,620  |  
|                                                                                                                                                                  |  |                  |             |   |                  |   |             |  
|Total liabilities                                                                                                                                                 |  |                  | 310,925,419 |   |                  |   | 324,382,904 |  
|                                                                                                                                                                  |  |                  |             |   |                  |   |             |  
|Commitments and contingencies (Note 11)                                                                                                                           |  |                  |             |   |                  |   |             |  
|Shareholders equity                                                                                                                                              |  |                  |             |   |                  |   |             |  
|Preference shares, $.01 par value, 10,000,000 shares authorized, -0- issued and outstanding at December 31, 2009 and
December 31, 2008                            |  |                  |            |   |                  |   |            |  
|Common shares, $.01 par value, 450,000,000 shares authorized, 54,173,700 and 32,611,200 shares issued and outstanding at
December 31, 2009 and 2008, respectively |  |                  | 541,737     |   |                  |   | 326,112     |  
|Class B shares, $.01 par value, 40,000,000 shares authorized, 29,500,000 shares issued and outstanding at December 31, 2009
and 2008                              |  |                  | 295,000     |   |                  |   | 295,000     |  
|Additional paid-in capital                                                                                                                                        |  |                  | 183,880,128 |   |                  |   | 166,676,054 |  
|Accumulated deficit                                                                                                                                               |  |                  | (38,209,388 | ) |                  |   | (8,878,679  | )
|                                                                                                                                                                  |  |                  |             |   |                  |   |             |  
|Total shareholders equity                                                                                                                                        |  |                  | 146,507,477 |   |                  |   | 158,418,487 |  
|                                                                                                                                                                  |  |                  |             |   |                  |   |             |  
|Total liabilities and shareholders equity                                                                                                                        |  | $                | 457,432,896 |   |                  | $ | 482,801,391 |  
|                                                                                                                                                                  |  |                  |             |   |                  |   |             |  

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



38



---

##### Table of Contents

Forbes Energy Services Ltd. and Subsidiaries (a/k/a the
Forbes Group)

Consolidated/Combined Statements of Operations



|                                                        |  |                          |             |   |                      |   |             |      |  |   |             |  
|------------------------------------------------------- |  | ------------------------ | ----------- | - | -------------------- | - | ----------- | ---- |  | - | ----------- | -
|                                                        |  | Years Ended December 31, |            
|                                                        |  | Successor-Consolidated   |             |   | Predecessor-Combined |  
|                                                        |  | 2009                     |             |   | 2008                 |   |             | 2007 | 
|                                                        |  |                          |            
|Revenues                                                |  |                          |             |   |                      |   |             |      |  |   |             |  
|Well servicing                                          |  | $                        | 106,097,280 |   |                      | $ | 189,980,242 |      |  | $ | 103,600,928 |  
|Fluid logistics                                         |  |                          | 109,822,640 |   |                      |   | 170,949,057 |      |  |   | 103,405,487 |  
|                                                        |  |                          |             |   |                      |   |             |      |  |   |             |  
|Total revenues                                          |  |                          | 215,919,920 |   |                      |   | 360,929,299 |      |  |   | 207,006,415 |  
|                                                        |  |                          |             |   |                      |   |             |      |  |   |             |  
|Expenses                                                |  |                          |             |   |                      |   |             |      |  |   |             |  
|Well servicing                                          |  |                          | 96,825,911  |   |                      |   | 128,614,600 |      |  |   | 60,570,743  |  
|Fluid logistics                                         |  |                          | 87,263,351  |   |                      |   | 117,940,153 |      |  |   | 69,887,441  |  
|General and administrative                              |  |                          | 21,228,819  |   |                      |   | 17,700,341  |      |  |   | 8,823,299   |  
|Depreciation and amortization                           |  |                          | 39,471,755  |   |                      |   | 33,724,218  |      |  |   | 15,341,906  |  
|Goodwill impairment                                     |  |                          |            |   |                      |   | 4,363,369   |      |  |   |            |  
|                                                        |  |                          |             |   |                      |   |             |      |  |   |             |  
|Total expenses                                          |  |                          | 244,789,836 |   |                      |   | 302,342,681 |      |  |   | 154,623,389 |  
|                                                        |  |                          |             |   |                      |   |             |      |  |   |             |  
|Operating income (loss)                                 |  |                          | (28,869,916 | ) |                      |   | 58,586,618  |      |  |   | 52,383,026  |  
|Interest expense, net                                   |  |                          | (26,918,517 | ) |                      |   | (25,797,663 | )    |  |   | (8,342,652  | )
|Other income, net                                       |  |                          | 1,313,857   |   |                      |   | 37,947      |      |  |   | 236,583     |  
|                                                        |  |                          |             |   |                      |   |             |      |  |   |             |  
|Income (loss) before taxes                              |  |                          | (54,474,576 | ) |                      |   | 32,826,902  |      |  |   | 44,276,957  |  
|Income tax expense (benefit)                            |  |                          | (25,143,867 | ) |                      |   | 62,574,492  |      |  |   | 683,291     |  
|                                                        |  |                          |             |   |                      |   |             |      |  |   |             |  
|Net income(loss)                                        |  | $                        | (29,330,709 | ) |                      | $ | (29,747,590 | )    |  | $ | 43,593,666  |  
|                                                        |  |                          |             |   |                      |   |             |      |  |   |             |  
|Loss per share of common stock (Note 13)                |  |                          |             |   |                      |   |             |      |  |   |             |  
|Basic and diluted                                       |  | $                        | (0.47       | ) |                      | $ | (0.65       | )    |  |   |            |  
|Weighted average number of shares outstanding           |  |                          |             |   |                      |   |             |      |  |   |             |  
|Basic and diluted                                       |  |                          | 62,642,878  |   |                      |   | 45,894,557  |      |  |   |            |  
|Pro forma earnings per share (Note 13)                  |  |                          |             |   |                      |   |             |      |  |   |             |  
|Basic and diluted                                       |  |                          |            |   |                      | $ | 0.37        |      |  | $ | 0.52        |  
|Pro forma weighted average number of shares outstanding |  |                          |             |   |                      |   |             |      |  |   |             |  
|Basic and diluted                                       |  |                          |            |   |                      |   | 55,994,843  |      |  |   | 54,144,700  |  

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



39



---

##### Table of Contents

Forbes Energy Services Ltd. and Subsidiaries (a/k/a the
Forbes Group)

Consolidated/Combined Statements of Changes in Shareholders/Members Equity



|                          |  |                     |             |  
|------------------------- |  | ------------------- | ----------- | -
|                          |  | TotalMembersEquity |            
|Balance December 31, 2006 |  | $                   | 38,800,732  |  
|Net income                |  |                     | 43,593,666  |  
|Distributions             |  |                     | (11,935,131 | )
|                          |  |                     |             |  
|Balance December 31, 2007 |  | $                   | 70,459,267  |  
|                          |  |                     |             |  



|                                                                |  |               |  |         |         |             |   |             |          |   |             |               |  |        |              |   |  |   |             |  
|--------------------------------------------------------------- |  | ------------- |  | ------- | ------- | ----------- | - | ----------- | -------- | - | ----------- | ------------- |  | ------ | ------------ | - |  | - | ----------- | -
|                                                                |  |               |  |         |         | Additional  |   |             |          |   | Total       |               |  | Total  |             
|                                                                |  | Capital Stock |  | Paid-In |         | Accumulated |   |             | Members |   |             | Shareholders | 
|                                                                |  | Shares        |  | Amount  |         | Capital     |   | Deficit     |          |   | Equity      |               |  | Equity |             
|Balance December 31, 2007                                       |  |              |  |         |        |             |   |            |          |   |            |               |  | $      | 70,459,267   |   |  |   |            |  
|                                                                |  |               |  |         |         |             |   |             |          |   |             |               |  |        |              |   |  |   |             |  
|January 1, 2008 Delaware reorganization  conversion of CCF     |  |              |  |         |        |             |   |            |          |   |            |               |  | $      | 35,603,182   |   |  | $ | 35,603,182  |  
|Acquisition of TES and STT                                      |  |              |  |         |        |             |   |            |          |   |            |               |  |        | 96,067,739   |   |  |   | 96,067,739  |  
|Distributions                                                   |  |              |  |         |        |             |   |            |          |   |            |               |  |        | (14,734,271  | ) |  |   | (14,734,271 | )
|Class B shares issued in connection with Bermuda Reorganization |  | 29,500,000    |  |         | 295,000 |             |   | 95,772,739  |          |   | 20,868,911  |               |  |        | (116,936,650 | ) |  |   |            |  
|Common shares issued in Initial Equity Offering, net            |  | 24,644,700    |  |         | 246,447 |             |   | 39,691,348  |          |   |            |               |  |        |             |   |  |   | 39,937,795  |  
|Additional common shares issued                                 |  | 7,966,500     |  |         | 79,665  |             |   | 29,761,972  |          |   |            |               |  |        |             |   |  |   | 29,841,637  |  
|Stock-based compensation                                        |  |              |  |         |        |             |   | 1,449,995   |          |   |            |               |  |        |             |   |  |   | 1,449,995   |  
|Net loss                                                        |  |              |  |         |        |             |   |            |          |   | (29,747,590 | )             |  |        |             |   |  |   | (29,747,590 | )
|                                                                |  |               |  |         |         |             |   |             |          |   |             |               |  |        |              |   |  |   |             |  
|Balance December 31, 2008                                       |  | 62,111,200    |  |         | 621,112 |             |   | 166,676,054 |          |   | (8,878,679  | )             |  |        |             |   |  |   | 158,418,487 |  
|Stock-based compensation                                        |  |              |  |         |        |             |   | 2,491,994   |          |   |            |               |  |        |             |   |  |   | 2,491,994   |  
|Net loss                                                        |  |              |  |         |        |             |   |            |          |   | (29,330,709 | )             |  |        |             |   |  |   | (29,330,709 | )
|Common shares issued in equity offering, net                    |  | 21,562,500    |  |         | 215,625 |             |   | 14,712,080  |          |   |            |               |  |        |             |   |  |   | 14,927,705  |  
|                                                                |  |               |  |         |         |             |   |             |          |   |             |               |  |        |              |   |  |   |             |  
|Balance December 31, 2009                                       |  | 83,673,700    |  | $       | 836,737 |             | $ | 183,880,128 |          | $ | (38,209,388 | )             |  | $      |             |   |  | $ | 146,507,477 |  
|                                                                |  |               |  |         |         |             |   |             |          |   |             |               |  |        |              |   |  |   |             |  

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



40



---

##### Table of Contents

Forbes Energy Services Ltd. and Subsidiaries (a/k/a the
Forbes Group)

Consolidated/Combined Statements of Cash Flows



|                                                                                        |                        |                          |             |                      |  |   |              |   |  |   |             |  
|--------------------------------------------------------------------------------------- | ---------------------- | ------------------------ | ----------- | -------------------- |  | - | ------------ | - |  | - | ----------- | -
|                                                                                        |                        | Years Ended December 31, |            
|                                                                                        | Successor-Consolidated |                          |             | Predecessor-Combined | 
|                                                                                        | 2009                   |                          |             | 2008                 |  |   | 2007         |  
|Cash flows from operating activities:                                                   |                        |                          |             |                      |  |   |              |   |  |   |             |  
|Net Income (loss)                                                                       |                        | $                        | (29,330,709 | )                    |  | $ | (29,747,590  | ) |  | $ | 43,593,666  |  
|Adjustments to reconcile net income/(loss) to net cash provided by operating activities |                        |                          |             |                      |  |   |              |   |  |   |             |  
|Depreciation expense                                                                    |                        |                          | 36,715,074  |                      |  |   | 30,863,020   |   |  |   | 15,341,906  |  
|Amortization expense                                                                    |                        |                          | 2,861,196   |                      |  |   | 2,861,198    |   |  |   |            |  
|Amortization of Second Priority Notes OID                                               |                        |                          | 682,316     |                      |  |   | 610,289      |   |  |   |            |  
|Stock-based compensation                                                                |                        |                          | 2,491,994   |                      |  |   | 1,449,995    |   |  |   |            |  
|Goodwill impairment                                                                     |                        |                          |            |                      |  |   | 4,363,369    |   |  |   |            |  
|Deferred tax expense (benefit)                                                          |                        |                          | (25,446,509 | )                    |  |   | 61,568,620   |   |  |   | 500,000     |  
|(Gain)/Loss on disposal of assets, net                                                  |                        |                          | (23,334     | )                    |  |   | 682,851      |   |  |   | 36,836      |  
|(Gain) on extinguishment of debt                                                        |                        |                          | (1,421,750  | )                    |  |   |             |   |  |   |            |  
|Bad debt expense                                                                        |                        |                          | 3,861,773   |                      |  |   | 2,739,473    |   |  |   | 55,455      |  
|Amortization of deferred financing cost                                                 |                        |                          | 2,078,765   |                      |  |   | 5,976,131    |   |  |   | 253,935     |  
|Changes in operating assets and liabilities, net of effects of acquisitions:            |                        |                          |             |                      |  |   |              |   |  |   |             |  
|Accounts receivable                                                                     |                        |                          | 7,914,749   |                      |  |   | (28,937,814  | ) |  |   | (19,227,480 | )
|Accounts receivable  related party                                                     |                        |                          | (71,268     | )                    |  |   | 54,004       |   |  |   | (151,676    | )
|Prepaid expenses and other current assets                                               |                        |                          | 3,737,221   |                      |  |   | (1,908,610   | ) |  |   | (1,342,487  | )
|Accounts payable - trade                                                                |                        |                          | 8,771,774   |                      |  |   | 4,110,765    |   |  |   | 1,631,865   |  
|Accounts payable - related party                                                        |                        |                          | 621,949     |                      |  |   | (3,154,547   | ) |  |   | 2,620,226   |  
|Accrued expenses                                                                        |                        |                          | 2,501,623   |                      |  |   | 4,626,861    |   |  |   | 3,091,203   |  
|Income taxes payable                                                                    |                        |                          | (1,005,872  | )                    |  |   | 1,005,872    |   |  |   |            |  
|Accrued interest payable                                                                |                        |                          | 440,410     |                      |  |   | 8,046,179    |   |  |   | 178,361     |  
|                                                                                        |                        |                          |             |                      |  |   |              |   |  |   |             |  
|Net cash provided by operating activities                                               |                        |                          | 15,379,402  |                      |  |   | 65,210,066   |   |  |   | 46,581,810  |  
|                                                                                        |                        |                          |             |                      |  |   |              |   |  |   |             |  
|Cash flows from investing activities:                                                   |                        |                          |             |                      |  |   |              |   |  |   |             |  
|Proceeds from sale of property and equipment                                            |                        |                          |            |                      |  |   | 50,017       |   |  |   | 11,478      |  
|Restricted cash                                                                         |                        |                          | (9,492,504  | )                    |  |   |             |   |  |   |            |  
|Purchases of property and equipment                                                     |                        |                          | (30,024,471 | )                    |  |   | (176,940,028 | ) |  |   | (68,234,687 | )
|Insurance proceeds                                                                      |                        |                          | 1,783,832   |                      |  |   |             |   |  |   |            |  
|                                                                                        |                        |                          |             |                      |  |   |              |   |  |   |             |  
|Net cash used in investing activities                                                   |                        |                          | (37,733,143 | )                    |  |   | (176,890,011 | ) |  |   | (68,223,209 | )
|                                                                                        |                        |                          |             |                      |  |   |              |   |  |   |             |  
|Cash flows from financing activities:                                                   |                        |                          |             |                      |  |   |              |   |  |   |             |  
|Payments for debt issuance costs                                                        |                        |                          | (1,236,638  | )                    |  |   | (16,502,030  | ) |  |   | (1,653,208  | )
|Proceeds from issuance of common stock                                                  |                        |                          | 14,927,705  |                      |  |   | 189,779,432  |   |  |   |            |  
|Purchase outstanding interest in Forbes Energy Services LLC                             |                        |                          |            |                      |  |   | (120,000,000 | ) |  |   |            |  
|Proceeds from related party debt issuance                                               |                        |                          |            |                      |  |   |             |   |  |   | 1,800,000   |  
|Repayments of related party debt                                                        |                        |                          |            |                      |  |   | (7,048,075   | ) |  |   | (431,000    | )
|Proceeds from borrowings on debt                                                        |                        |                          | 32,000,000  |                      |  |   | 226,775,441  |   |  |   | 58,780,339  |  
|Repayments of debt                                                                      |                        |                          | (14,966,026 | )                    |  |   | (128,330,830 | ) |  |   | (27,359,891 | )
|Purchase and Retirement of Second Priority Notes                                        |                        |                          | (3,415,000  | )                    |  |   |             |   |  |   |            |  
|Distributions to members                                                                |                        |                          |            |                      |  |   | (14,734,271  | ) |  |   | (11,935,131 | )
|                                                                                        |                        |                          |             |                      |  |   |              |   |  |   |             |  
|Net cash provided by financing activities                                               |                        |                          | 27,310,041  |                      |  |   | 129,939,667  |   |  |   | 19,201,109  |  
|                                                                                        |                        |                          |             |                      |  |   |              |   |  |   |             |  
|Net increase (decrease) in cash and cash equivalents                                    |                        |                          | 4,956,300   |                      |  |   | 18,259,722   |   |  |   | (2,440,290  | )
|Cash and cash equivalents                                                               |                        |                          |             |                      |  |   |              |   |  |   |             |  
|Beginning of year                                                                       |                        |                          | 23,469,067  |                      |  |   | 5,209,345    |   |  |   | 7,649,635   |  
|                                                                                        |                        |                          |             |                      |  |   |              |   |  |   |             |  
|End of year                                                                             |                        | $                        | 28,425,367  |                      |  | $ | 23,469,067   |   |  | $ | 5,209,345   |  
|                                                                                        |                        |                          |             |                      |  |   |              |   |  |   |             |  

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



41



---

##### Table of Contents

Forbes Energy Services Ltd. and Subsidiaries (a/k/a the
Forbes Group)

Notes to Consolidated/Combined Financial Statements

1. Organization and Nature of Operations and Going Concern

Nature of Business

Forbes Energy Services Ltd. (FES
Ltd) and its subsidiaries, Forbes Energy Services LLC (FES LLC), Forbes Energy Capital Inc. (FES CAP), C.C. Forbes, LLC (CCF), TX Energy Services, LLC (TES), Superior Tubing Testers, LLC
(STT) and Forbes Energy International, LLC (FEI) are headquartered in Alice, Texas, and conduct business primarily in the state of Texas. On October 15, 2008, FES LLC and FEI formed Forbes Energy Services México,
S. de R.L. de C.V. (FES Mexico Subsidiary), a Mexican limited liability company (sociedad de responsabilidad limitada de capital variable), to conduct operations in Mexico. On December 3, 2008, Forbes Energy Services Mexico
Servicios de Personal, S. de R.L de C. V., a Mexican limited liability company, was formed to provide employee services to FES Mexico Subsidiary, and on June 8, 2009, FES LTD formed a branch in Mexico. The Mexican branch of FES Ltd and the two
Mexican limited liability companies are hereinafter referred to, collectively, as FES Mexico.

As used in these consolidated
financial statements, the Company, the Forbes Group, we, or our means FES Ltd and all subsidiaries on and after May 29, 2008 (the date of the Bermuda Reorganization (discussed below)); FES LLC and
its subsidiaries from January 1, 2008 to May 28, 2008; CCF, TES and STT from June 29, 2007 to December 31, 2007; and C.C. Forbes, LLC, Texas Energy Services, L.P. and Superior Tubing Testers, L.P. prior to June 29, 2007. (In each case
prior to January 1, 2008, referred to in the financial statements column head as Predecessor.)

The Forbes Group
is an independent oilfield services contractor that provides a wide range of well site services to oil and natural gas drilling and producing companies to help develop and enhance the production of oil and natural gas. These services include fluid
hauling, fluid disposal, well maintenance, completion services, workovers and recompletions, plugging and abandonment, and tubing testing. The Forbes Groups operations are concentrated in the major onshore oil and natural gas producing regions
of Texas, with an area of operation in each of Baxterville, Mississippi; Washington, Pennsylvania; and Poza Rica, Mexico.

FES
LLC is a Delaware limited liability company formed effective January 1, 2008 to act as the holding company for the three wholly-owned operating companies, CCF, TES, and STT. In the reorganization (the Delaware Reorganization),
ownership of each of such three operating subsidiaries comprising our business was transferred to FES LLC by their equity investors in exchange for equity interests in FES LLC. Although FES LLC was the legal acquirer in the Delaware Reorganization,
CCF was considered the acquirer for accounting purposes. As a result of this determination, the net assets of CCF remain at their historical cost of $35.6 million and additional paid in capital of $1.5 million was presented separately similar to a
change in reporting entity and a reorganization due to the change from a LLC to a corporation for the periods when the entities were under common control. Purchase accounting was applied to TES and STT. Consideration (in the form of FES LLC equity)
was issued to purchase STT and TES in a business combination for approximately $94.5 million which was presented as additional paid in capital on the Consolidated Statement of Changes in Shareholders/Members Equity. Amounts allocated to
identifiable tangible and intangible assets acquired and liabilities assumed were based on valuations performed by third party appraisers. FES LLC allocated $14.5 million as a step-up in book value to property and equipment of TES, $4.4 million to
goodwill, and $42.3 million to other intangible assets (see Note 4 regarding impairment writedown). Total value added to the assets and shareholders equity was $61.1 million as a result of the Delaware Reorganization. The amount of $96.0 million
reported as Acquisition of TES and STT under Total Members Equity represents the $94.5 million associated with TES and STT in addition to the $1.5 million associated with historical contributions into CCF. This amount is
reduced by $0.3 million ($295,000 par value of Class B shares) in arriving at the $95.7 million reported on the Class B stock issued in connection with Bermuda Reorganization line under Additional Paid-In Capital. Since FES
LLC was the legal parent entity until May 29, 2008, the Company reported all equity activity under Members Equity on the Consolidated Statement of Changes in Members/Shareholders Equity until the Bermuda
Reorganization as disclosed below.



|                                                                   |  |                 |              |  
|------------------------------------------------------------------ |  | --------------- | ------------ | -
|                                                                   |  | Members Equity |             
|                                                                   | 
|Delaware Reorganization                                            |  | $               | 35,603,182   |  
|Historical Equity of TES & STT                                     |  |                 | 33,369,896   |  
|Historical Contributions  CCF                                     |  |                 | 1,486,189    |  
|                                                                   |  |                 |              |  
|Opening Balance  January 1, 2008                                  |  |                 | 70,459,267   |  
|Step-Up associated with TES & STT                                  |  |                 | 61,211,654   |  
|Member distributions prior to conversion from LLC to C Corporation |  |                 | (14,734,271  | )
|Change of Parent from LLC to a C Corporation on May 29, 2008       |  |                 | (116,936,650 | )
|                                                                   |  |                 |              |  
|Ending Balance of members equity  December 31, 2008              |  | $               |             |  
|                                                                   |  |                 |              |  



42



---

##### Table of Contents

Forbes Energy Services Ltd. and Subsidiaries (a/k/a the Forbes Group)

Notes to Consolidated/Combined Financial Statements(Continued)





|                                                                      |  |                           |            |  
|--------------------------------------------------------------------- |  | ------------------------- | ---------- | -
|                                                                      |  | Additional Paidin Capital |           
|                                                                      | 
|Class B stock issued in exchange for membership interests in FES LLC: |  |                           |            |  
|                                                                      | 
|Historical Equity of TES & STT                                        |  | $                         | 33,369,896 |  
|Historical Contributions  CCF                                        |  |                           | 1,486,189  |  
|Step-Up associated with TES                                           |  |                           | 61,211,654 |  
|Less: Par Value of Class B shares                                     |  |                           | (295,000   | )
|                                                                      |  |                           |            |  
|                                                                      |  | $                         | 95,772,739 |  
|                                                                      |  |                           |            |  

The Pro Forma unaudited results summarized below reflect our consolidated Pro Forma results of operations
for the year ended December 31, 2007 as if TES and STT were acquired January 1, 2007. These results include amortization of the intangibles other than goodwill that resulted from the reorganization. Depreciation on the stepped up basis in
the assets of TES is also included. Federal income tax expense was calculated at an assumed rate of 35%.



|                              |  |                           |            
|----------------------------- |  | ------------------------- | -----------
|                              |  | Year EndedDecember 312007
|Revenues                      |  | $                         | 207,006,415
|Depreciation and amortization |  |                           | 20,703,122 
|Income before taxes           |  |                           | 38,915,741 
|Net income                    |  |                           | 25,295,231 

FES Ltd is a
Bermuda corporation formed effective April 9, 2008 to act as the holding company for FES LLC and its subsidiaries. At the time of FES Ltds organization, 200 common shares were issued. On May 29, 2008, concurrent with the Initial
Equity Offering, all of the members of FES LLC assigned 63% of their membership interests in FES LLC to FES Ltd in exchange for 29,500,000 shares of FES Ltds Class B non-voting stock. Upon consummation of the Initial Equity Offering, FES
Ltd contributed $120 million cash as additional capital to FES LLC, and FES LLC used the funds to redeem the remaining outstanding membership interests held by the members of FES LLC, other than FES Ltd. The result was that FES LLC and its
subsidiaries became wholly-owned subsidiaries of FES Ltd. The foregoing is referred to herein as the Bermuda Reorganization. This transaction was accounted for as a transaction between entities under common control and deemed to be
effective for accounting purposes as of January 1, 2008.

On May 29, 2008, FES Ltd completed its Canadian initial
public offering and simultaneous U.S. private placement of its common shares (the Initial Equity Offering). In the Initial Equity Offering, FES Ltd sold 24,644,500 common shares for CDN $7.00 per share. The common shares are listed
on the Toronto Stock Exchange under the symbol FRB.TO. Gross proceeds from the Initial Equity Offering were CDN $172,511,500 (USD $173,920,254) and net proceeds from the Initial Equity Offering after expenses were CDN $162,465,730 (USD
$163,792,449).

Common stock issued in connection with Initial Equity Offering:



|                                                    |  |   |              |  
|--------------------------------------------------- |  | - | ------------ | -
|Gross Proceeds in US dollars                        |  | $ | 173,920,254  |  
|Less: 6% commission                                 |  |   | (10,127,805  | )
|                                                    |  |   |              |  
|Net proceeds received after commission              |  |   | 163,792,449  |  
|Purchase outstanding membership interest in FES LLC |  |   | (120,000,000 | )
|Less: Stock issuance costs                          |  |   | (3,854,654   | )
|Less: Par value of common stock                     |  |   | (246,447     | )
|                                                    |  |   |              |  
|                                                    |  | $ | 39,691,348   |  
|                                                    |  |   |              |  

The net proceeds from this issuance after purchase of FES LLC membership interests, commissions and issuance
costs were $39,937,795 which is the sum of the Capital Stock amount of $246,447 ($.01 par value of the 24,644,700 common shares) and the Additional Paid-In Capital amount of $39,691,348 reported on the Consolidated Statement of Changes in
Members/Shareholders Equity.



43



---

##### Table of Contents

Forbes Energy Services Ltd. and Subsidiaries (a/k/a the Forbes Group)

Notes to Consolidated/Combined Financial Statements(Continued)



Equity Offerings Subsequent to the Initial Equity Offering

In October 2008, FES Ltd completed a U.S. private placement of 7,966,500 of its common shares at a price per share of CDN $4.00 for an
aggregate purchase price in the amount of USD $30,000,000 based on the exchange rate between U.S. dollars and Canadian dollars then in effect of $1.00 to CDN$1.0622. The Company received net proceeds of USD $29,841,637 after legal fees and other
offering costs of $238,028.

On December 22, 2009, FES Ltd completed a Canadian public offering and simultaneous U.S. private
placement of 21,562,500 of its common shares at a price per share of CDN $0.80 for gross proceeds of USD $16,250,232 (CDN $17,250,000), based on the exchange rate between U.S. dollars and Canadian dollars then in effect of $1.00 to CDN $0.94.
Offering costs including underwriter commission, accounting, and legal fees amounted to USD $1,332,527 for net proceeds to the company of USD $14,927,705. Of the total shares offered, 750,000 shares were sold to U.S. residents in private placement
in reliance on exemption from registration.

Going Concern

The projected consolidated financial statements have been prepared assuming that the Company will continue as a going concern, which
contemplates the realization of assets and the liquidation of liabilities in the normal course of business. As shown in the accompanying financial statements, the Forbes Group experienced a net loss of $29.3 million for the year ended
December 31, 2009 and is facing obligations in 2010 in excess of its existing sources of liquidity, which raises substantial doubt about the Companys ability to continue as a going concern. We project, based on current market conditions,
that additional funding approximately of $15 million will be required during 2010 in order to meet our working capital requirements, including the interest payments of $12.1 million due August 15, 2010 under our indentures, and the repurchase
of an additional $6.6 million in cash of 11% Senior Secured Notes (the Second Priority Notes) prior to the end of the second quarter of 2010. We anticipate meeting these requirements by obtaining additional financing. The
Company is actively evaluating various such transactions and has received a proposal for a sale lease-back transaction relating to certain equipment. To-date, however, a transaction has not been finalized and there can be no assurance that such a
financing or any other such transaction can be consummated on acceptable terms, given current market conditions. If a transaction is not completed, we project that we will not have sufficient cash resources to make our required interest
payments under our indentures, which will allow all our indebtedness under our indentures to be accelerated. Such acceleration would have a material adverse effect on our business, financial condition, results of operations, and cash flows.

2. Risk and Uncertainties

As an independent oilfield services contractor that provides a broad range of drilling-related and production-related services to oil and natural gas companies, primarily onshore in Texas, our revenue,
profitability, cash flows and future rate of growth are substantially dependent on our ability to (1) maintain adequate equipment utilization, (2) maintain adequate pricing for the services we provide, and (3) maintain a trained work
force. Failure to do so could adversely affect our financial position, results of operations, and cash flows.

Because our
revenues are generated primarily from customers who are subject to the same factors generally impacting the oil and natural gas industry, our operations are also susceptible to market volatility resulting from economic, cyclical, weather related or
other factors related to such industry. Changes in the level of operating and capital spending in the industry, decreases in oil and natural gas prices, or industry perception about future oil and natural gas prices could materially decrease the
demand for our services, adversely affecting our financial position, results of operations and cash flows.



44



---

##### Table of Contents

Forbes Energy Services Ltd. and Subsidiaries (a/k/a the Forbes Group)

Notes to Consolidated/Combined Financial Statements(Continued)



3. Summary of Significant Accounting Policies

Principles of Consolidation

The Forbes Groups consolidated financial statements as of and for the year ended December 31, 2008 and 2009 include the accounts of FES Ltd and all of its wholly owned, direct and indirect, and
consolidated subsidiaries from May 29, 2008 to December 31, 2009, and FES LLC and all of its wholly owned and consolidated subsidiaries from January 1, 2008 through May 28, 2008. All significant intercompany balances and
transactions have been eliminated in the consolidation.

Principles of Combination

The Forbes Groups combined financial statements for the period ended on December 31, 2007 include the accounts of CCF, TES, STT,
and their predecessor partnerships, as they were under common control. All significant intercompany balances and transactions have been eliminated in the combination.

Use of Estimates

The preparation of consolidated financial
statements in conformity with Accounting Principles Generally Accepted in the United States of America (GAAP) 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 consolidated balance sheets and the reported amounts of revenues and expenses during the reporting period. Actual results could materially differ from those estimates. Management believes that
these estimates and assumptions provide a reasonable basis for the fair presentation of the consolidated/combined financial statements.

Revenue Recognition

Well ServicingWell servicing
consists primarily of maintenance services, workover services, completion services, plugging and abandonment services and tubing testing. The Forbes Group prices well servicing by the hour of service performed.

Fluid LogisticsFluid logistics consists primarily of the sale, transportation, storage, and disposal of fluids used in
drilling, production, and maintenance of oil and natural gas wells. The Forbes Group prices fluid logistics services by the job, by the hour, or by the quantities sold, disposed, or hauled.

The Forbes Group recognizes revenue when services are performed, collection of the relevant receivables is probable, persuasive evidence of
an arrangement exists, and the price is fixed or determinable. In accordance with Financial Accounting Standards Board (FASB) Accounting Standards Codification (ASC) Topic 605-45 Principal Agent Considerations
(ASC 605-45) revenues are presented net of any sales taxes collected by the Forbes Group from its customers that are remitted to governmental authorities.

Income Taxes

The Forbes Group was not subject to federal income tax
until May 29, 2008 upon completion of the Initial Equity Offering and related Bermuda Reorganization. Prior to May 29, 2008, all income, losses, credits and deductions of the Forbes Group were passed through to the members. Subsequent to
May 29, 2008 and in conjunction with the initial public offering of FES Ltds common shares and the related Bermuda Reorganization, the Forbes Group became subject to U.S. federal income tax. As part of this reorganization, in 2008 $52.8
million in deferred U.S. federal income taxes was recorded as income tax expense in accordance with Financial Accounting Standards ASC Topic 740 Income Taxes, which required that the tax effect of recognizing deferred tax items upon a
change in tax status be included in 2008 operations.

Effective May 29, 2008 the Forbes Group recognized deferred tax assets
and liabilities for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases. Deferred tax assets and liabilities are measured using
statutory tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rate is recognized in the period
that includes the statutory enactment date. A valuation allowance for deferred tax assets is recognized when it is more likely than not that the benefit of deferred tax assets will not be realized.

Cash and Cash Equivalents

The Forbes Group considers all highly liquid investments purchased with an original maturity of three months or less to be cash equivalents.



45



---

##### Table of Contents

Forbes Energy Services Ltd. and Subsidiaries (a/k/a the Forbes Group)

Notes to Consolidated/Combined Financial Statements(Continued)



Restricted Cash

Restricted cash is serving as collateral for certain outstanding letters of credit. $2.9 million of restricted cash is reflected in current
assets on our balance sheet as it collateralizes our short-term insurance notes. $6.6 million is classified as a long-term asset as it collateralizes certain long-term bonds issued pursuant to a customer contract.

Functional Currencies

The consolidated financial statements are presented in dollars, which is the Companys functional and presentation currency. All entities have US dollars as their functional currency. Any gains or
losses that arose from currency translation are immaterial.

Earnings per Share

The Company presents basic and diluted earnings per share (EPS) data for its common shares. Basic EPS is calculated by dividing the net
income attributable to shareholders of the Company by the weighted average number of common shares outstanding during the period. Diluted EPS is determined by adjusting the profit or loss attributable to shareholders and the weighted average number
of common shares outstanding for the effects of all dilutive potential common shares, which comprise options granted to employees. Class B shares are treated as common for basic and diluted purposes.

Fair Value of Financial Instruments

The following is a summary of the carrying amounts and estimated fair values of our financial instruments as of December 31, 2009 and 2008. Fair value is defined as the amount that would be received
to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date.

Cash and cash equivalents, restricted cash, trade accounts receivable, accounts receivable-related parties, accounts payable and accrued expenses: These carrying amounts approximate fair value because of the short maturity of these
instruments. The carrying amount of our First Priority Notes approximates fair value due to the fact that the underlying instruments include provisions to adjust interest rates.



|                            |  |                   |         |                   |   |                 |  |            |         |  |   |        
|--------------------------- |  | ----------------- | ------- | ----------------- | - | --------------- |  | ---------- | ------- |  | - | -------
|                            |  | December 31, 2009 |         | December 31, 2008
|                            |  | Carrying Amount   |         | Fair Value        |   | Carrying Amount |  | Fair Value
|11.0% Second Priority Notes |  | $                 | 199,750 |                   | $ | 185,768         |  | $          | 205,000 |  | $ | 113,800

The fair value of
our Second Priority Notes is based upon the quoted market prices at December 31, 2009 and December 31, 2008.

Accounts Receivable and Allowance for Doubtful Accounts

Accounts receivable is based on earned
revenues. The Forbes Group provides an allowance for doubtful accounts, which is based upon a review of outstanding receivables, historical collection information, and existing economic conditions. Provisions for doubtful accounts are recorded when
it becomes evident that the customer will not make the required payments at either contractual due dates or in the future. At December 31, 2009 and 2008, the allowance for doubtful accounts totaled $5.3 million and $2.8 million,
respectively.

The following is a rollforward of the allowance for doubtful accounts



|                                |  |   |            |  
|------------------------------- |  | - | ---------- | -
|Balance as of January 1, 2007   |  | $ |           |  
|Provision                       |  |   | 55,455     |  
|Bad debt write-off              |  |   |           |  
|                                |  |   |            |  
|Balance as of December 31, 2007 |  |   | 55,455     |  
|Provision                       |  |   | 2,739,473  |  
|Bad debt write-off              |  |   | (38,523    | )
|                                |  |   |            |  
|Balance as of December 31, 2008 |  |   | 2,756,405  |  
|Provision                       |  |   | 3,861,773  |  
|Bad debt write-off              |  |   | (1,292,501 | )
|                                |  |   |            |  
|Balance as of December 31, 2009 |  | $ | 5,325,677  |  
|                                |  |   |            |  

Property and Equipment

Property and equipment are recorded at cost. Improvements or betterments that extend the useful life of the assets are capitalized.
Expenditures for maintenance and repairs are charged to expense when incurred. The costs of assets retired or otherwise disposed of and the related accumulated depreciation are eliminated from the accounts in the period of disposal. Gains or losses
resulting from property disposals are credited or charged to operations currently. Depreciation is recorded using the straight-line method over the estimated useful lives of the assets. Depreciation expense was $36.6, $30.9 and $14.9 as
December 31, 2009, 2008, and 2007, respectively. For tax purposes, property and equipment are depreciated under appropriate methods prescribed by the Internal Revenue Code of 1986, as amended, and the regulations promulgated thereunder.



46



---

##### Table of Contents

Forbes Energy Services Ltd. and Subsidiaries (a/k/a the Forbes Group)

Notes to Consolidated/Combined Financial Statements(Continued)



Goodwill and Other Intangibles

Goodwill results from business acquisitions and represents the excess of acquisition costs over the fair value of the net assets acquired. We
account for goodwill and other intangible assets under the provisions of ASC Topic 350 Intangibles  Goodwill and Other (ASC 350). Goodwill and other intangible assets not subject to amortization are tested for
impairment annually as of December 31, or more frequently if events or changes in circumstances indicate that the asset might be impaired. ASC 350 requires a two-step process for testing impairment. First, the fair value of each reporting unit
is compared to its carrying value to determine whether an indication of impairment exists. If impairment is indicated, then the fair value of the reporting units goodwill is determined by allocating the units fair value to its assets and
liabilities (including any unrecognized intangible assets) as if the reporting unit had been acquired in a business combination. The amount of impairment for goodwill is measured as the excess of its carrying value over its fair value. As discussed
in Note 4, $4.4 million of goodwill was recorded in connection with the Delaware Reorganization effective January 1, 2008. An impairment charge of $4.4 million was recorded in the fourth quarter of 2008 which reduced the goodwill in our
balance sheet to zero as of December 31, 2008.

Impairments

In accordance with ASC Topic 360 Property, Plant and Equipment (ASC 360), long-lived assets, such as property, and
equipment, and finite-lived intangibles subject to amortization, are reviewed for impairment at a minimum annually, or whenever, in managements judgment events or changes in circumstances indicate that the carrying amount of such assets may
not be recoverable. Recoverability of assets to be held and used is measured by a comparison of the carrying amount of such assets to estimated undiscounted future cash flows expected to be generated by the assets. Expected future cash flows and
carrying values are aggregated at their lowest identifiable level. If the carrying amount of such assets exceeds their estimated future cash flows, an impairment charge is recognized in the amount by which the carrying amount of such assets exceeds
the fair value of the assets. The Forbes Group regularly evaluated its asset group (other than goodwill) in accordance with ASC 360 which resulted in no impairment for the years ended December 31, 2009, 2008 and 2007.

Environmental

The Forbes Group is subject to extensive federal, state, and local environmental laws and regulations. These laws, which are constantly changing, regulate the discharge of materials into the environment
and may require the Forbes Group to remove or mitigate the adverse environmental effects of the disposal or release of petroleum or chemical substances at various sites. Environmental expenditures are expensed or capitalized depending on their
future economic benefit. Expenditures that relate to an existing condition caused by past operations and that have no future economic benefits are expensed. Liabilities for expenditures of a non-capital nature are recorded when environmental
assessment and/or remediation is probable and the costs can be reasonably estimated.

Deferred Financing Costs

Deferred financing costs are amortized over the period of the loan agreement on an effective interest basis, as a
component of interest expense. For the twelve months ended December 31, 2009, 2008, 2007 amortization of deferred financing costs was $2.1 million, $6.0 million, and $0.3 million, respectively.

Share-Based Compensation

The Company accounts for share-based compensation in accordance with ASC Topic 718 Compensation  Stock Compensation, (ASC 718). Upon adoption of ASC 718, the Company selected
the Black-Scholes option pricing model as the most appropriate model for determining the estimated fair value for stock-based awards. The Company measures share-based compensation cost as of the grant date based on the estimated fair value of the
award less an estimated rate for pre-vesting forfeitures, and recognizes compensation expense on a straight-line basis over the vesting period. Compensation expense is recognized with an off-setting credit to additional paid-in capital. When the
award is distributed or the option is exercised, an entry is made to additional paid-in capital with the off-set to common stock equal to the par value times the number of shares. Consideration received on the exercise of stock options is also
credited to additional paid-in capital.



47



---

##### Table of Contents

Forbes Energy Services Ltd. and Subsidiaries (a/k/a the Forbes Group)

Notes to Consolidated/Combined Financial Statements(Continued)



Recent Accounting Pronouncements

In June 2009, the FASB issued Accounting Standards Codification Topic 105, The FASB Accounting Standards Codification and the
Hierarchy of Generally Accepted Accounting Principle,(ASC 105), which became effective for us on July 1, 2009. ASC 105 establishes the FASB Accounting Standards Codification (ASC) as the source of
authoritative accounting principles recognized by the FASB to be applied by non governmental entities in the preparation of financial statements in conformity with GAAP, ASC 105 is not expected to change GAAP and will not have a material impact on
our consolidated financial statements, however, references to GAAP within these financial statements have been updated to the ASC.

The Company adopted FASB Accounting Standards Codification Topic 805, Business Combinations (ASC 805) which significantly changed the accounting for and reporting of business combination transactions. This standard
was effective for the Company for business combination transactions for which the acquisition date was on or after January 1, 2009. No business combination transactions occurred during the year ended December 31, 2009.

The Company adopted FASB Accounting Standards Codification Topic 350-30 Determining the Useful Life of Intangible Assets
(ASC 350-30) on January 1, 2009. ASC 350-30 amended the factors to be considered in determining the useful life of intangible assets. Its intent is to improve the consistency between the useful life of an intangible asset and the
period of expected cash flows used to measure such assets fair value. The adoption of ASC 350-30 did not have a material impact on the Companys financial statements.

In April 2009, the FASB issued Accounting Standards Codification Topic 825-10-65 Financial Instruments  Overall 
Transition and Open Effective Date Information (ASC 822-10-65), which would amend ASC 825-10 and ASC 270-10 to require disclosure of the fair value of financial instruments in interim financial statements as well as annual
financial statements. In addition, entities would be required to disclose the method and significant assumptions used to estimate the fair value of financial instruments. This guidance became effective for interim and annual periods ending after
June 15, 2009.

In May 2009, the FASB issued Accounting Standards Codification Topic 855-10 Subsequent
Events (ASC 855-10), which provides guidance on managements assessment of subsequent events. This standard establishes principles and requirements for disclosure of subsequent events. It establishes the period after the
balance sheet date during which events or transactions are to be evaluated for potential disclosure. It also establishes the circumstances under which an entity shall recognize events or transactions occurring after the balance sheet date.

4. Goodwill and Other Intangible Assets

ASC 350 eliminates the amortization of goodwill and other intangible assets with indefinite lives. Intangible assets with lives restricted by contractual, legal, or other means will continue to be
amortized over their useful lives. Goodwill and other intangible assets not subject to amortization are tested for impairment annually or more frequently if events or changes in circumstances indicate that the asset might be impaired. ASC 350
requires a two-step process for testing impairment. First, the fair value of each reporting unit is compared to its carrying value to determine whether an indication of impairment exists. If impairment is indicated, then the fair value of the
reporting units goodwill is determined by allocating the units fair value to its assets and liabilities (including any unrecognized intangible assets) as if the reporting unit had been acquired in a business combination. The fair value
for goodwill is measured as the difference between the fair value of the reporting units assets (excluding goodwill) and its fair value.

In step one of the annual impairment test of goodwill at December 31, 2008, and due to the adverse equity market conditions affecting our common stock price and the declines in oil and natural gas
prices in the fourth quarter of 2008 and continuing into 2009, we tested our fluid services business unit for goodwill impairment. The first step was to estimate the fair value of the fluid services segment using a weighting of the discounted cash
flow method, the public company guideline method, and the guideline transaction method, weighted 45%, 45% and 10%, respectively. The discounted cash flow method and public company guideline method provided the strongest indication of value due to
their ability to incorporate the current state of the oil field services industry as well as the recent changes in the credit and equity markets. The guideline transaction method involved considering private transactions that were relevant but were
considered to a lesser degree. In order to validate the reasonableness of the estimated fair value obtained for this reporting unit, a reconciliation of fair value for all the major reporting units to our market capitalization was performed. For
purposes of reconciliation to the Companys market capitalization, a control premium was applied. The control premium used in the reconciliation was derived from a market transaction data study. In addition, for purposes of calculating fair
value, the market value of our debt as of December 31, 2008 was used. The measurement date for the stock price for the reconciliation was the 30-day average closing price, centered on December 31, 2008. The results of the fair value
analysis for step one showed the carrying value of the fluid services business above the fair value as of December 31, 2008.



48



---

##### Table of Contents

Forbes Energy Services Ltd. and Subsidiaries (a/k/a the Forbes Group)

Notes to Consolidated/Combined Financial Statements(Continued)



Based on the results of step one, impairment of goodwill for the fluid unit was
indicated. The Company performed step two by allocating the estimated fair value to the tangible and intangible assets, which indicated that the entire value of the goodwill in the fluids services unit of $4.4 million was impaired. Based on this, an
impairment charge of $4.4 million was recorded in the consolidated statement of operations for the year ended December 31, 2008, resulting in goodwill of zero as of December 31, 2008. The goodwill, which was associated with the Delaware
Reorganization had no tax basis, and accordingly, there was no tax benefit derived from recording the impairment charge.

Additionally in conjunction with the Delaware Reorganization effective January 1, 2008, the Forbes Groups purchase price allocation assigned $42.3 million to other intangible assets with finite lives. Our major classes of
intangible assets subject to amortization under ASC 350 consist of our customer relationships, trade name, safety training program and dispatch software. The Company expenses costs associated with extensions or renewals of intangibles assets. There
were no such extensions or renewals in the years ended December 31, 2009, 2008 or 2007. Amortization expense is calculated using the straight-line method over the period indicated. Amortization expense for the twelve months ended
December 31, 2009, 2008, and 2007 was $2.9 million, $2.9 million, and zero, respectively. Estimated amortization expense for each of the five succeeding fiscal years is $2.9 million per year. The weighted average amortization period
remaining for intangible assets is 12.8 years.

The following sets forth the identified intangible assets by major asset
class:



|                        |  |                   |  |                         |            |                         |   |               |  |                    |            |                         |   |               |  |   |           |  |   |           
|----------------------- |  | ----------------- |  | ----------------------- | ---------- | ----------------------- | - | ------------- |  | ------------------ | ---------- | ----------------------- | - | ------------- |  | - | --------- |  | - | ----------
|                        |  |                   |  | As of December 31, 2009 |            | As of December 31, 2008
|                        |  | UsefulLife(years) |  | GrossCarryingValue      |            | AccumulatedAmortization |   | Net BookValue |  | GrossCarryingValue |            | AccumulatedAmortization |   | Net BookValue
|Customer relationships  |  | 15                |  | $                       | 31,895,919 |                         | $ | 4,252,789     |  | $                  | 27,643,130 |                         | $ | 31,895,919    |  | $ | 2,126,395 |  | $ | 29,769,524
|Trade names             |  | 15                |  |                         | 8,049,750  |                         |   | 1,073,300     |  |                    | 6,976,450  |                         |   | 8,049,750     |  |   | 536,650   |  |   | 7,513,100 
|Safety training program |  | 15                |  |                         | 1,181,924  |                         |   | 157,590       |  |                    | 1,024,334  |                         |   | 1,181,924     |  |   | 78,795    |  |   | 1,103,129 
|Dispatch software       |  | 10                |  |                         | 1,135,282  |                         |   | 227,055       |  |                    | 908,227    |                         |   | 1,135,282     |  |   | 113,528   |  |   | 1,021,754 
|Other                   |  | 10                |  |                         | 58,300     |                         |   | 11,660        |  |                    | 46,640     |                         |   | 58,300        |  |   | 5,830     |  |   | 52,470    
|                        |  |                   |  |                         |            |                         |   |               |  |                    |            |                         |   |               |  |   |           |  |   |           
|                        |  |                   |  | $                       | 42,321,175 |                         | $ | 5,722,394     |  | $                  | 36,598,781 |                         | $ | 42,321,175    |  | $ | 2,861,198 |  | $ | 39,459,977
|                        |  |                   |  |                         |            |                         |   |               |  |                    |            |                         |   |               |  |   |           |  |   |           

5. Stock-Based Compensation

General

The Forbes Groups 2008 Incentive Compensation Plan is a long-term retention plan that is intended to attract, retain and provide incentives for talented employees, including officers, and non-employee directors, and to align
stockholder and employee interests. The Company believes its 2008 Incentive Compensation Plan is critical to its operations and productivity.

2008 Incentive Compensation Plan

From time to time, the Company
grants stock options to its employees, including executive officers, and directors from its 2008 Incentive Compensation Plan. Standard options vest over a three-year period, with approximately one third vesting on the first, second and third
anniversaries of the date of grant. For most grantees, options expire at the earlier of either one year after the termination of grantees employment by reason of death, disability or retirement, ninety days after termination of the
grantees employment other than upon grantees death, disability or retirement, or ten years after the date of grant.

At December 31, 2009, of the 5,220,000 shares approved, 2,540,000 shares were available for future grants under the 2008 Incentive Compensation Plan. All options granted under this plan for the year ended December 31, 2008 were
granted on the date of the Initial Equity Offering and were priced at the fair market value on the date of grant, based on the issue price of the Companys common stock in such offering. No grants were made during fiscal year 2009.



49



---

##### Table of Contents

Forbes Energy Services Ltd. and Subsidiaries (a/k/a the Forbes Group)

Notes to Consolidated/Combined Financial Statements(Continued)



Stock Option Activities

The following table presents a summary of the Companys stock option activity for the year ended December 31, 2009 (shares in
thousands):



|                                                 |  |           |   |  |                               |      |                                          |            |                         |  
|------------------------------------------------ |  | --------- | - |  | ----------------------------- | ---- | ---------------------------------------- | ---------- | ----------------------- | -
|                                                 |  | Shares    |   |  | Weighted-AverageExercisePrice |      | Weighted-AverageRemainingContractualTerm |            | AggregateIntrinsicValue
|Options outstanding at December 31, 2008:        |  | 2,770,000 |   |  | $                             | 7.00 |                                          | 8.41 years |                         | 
|Stock options:                                   |  |           |   |  |                               |      |                                          |            |                         |  
|Granted                                          |  |          |   |  |                               |     |                                          |            |                         |  
|Exercised                                        |  |          |   |  |                               |     |                                          |            |                         |  
|Forfeited                                        |  | (90,000   | ) |  |                               |     |                                          |            |                         |  
|                                                 |  |           |   |  |                               |      |                                          |            |                         |  
|Options outstanding at December 31, 2009:        |  | 2,680,000 |   |  | $                             | 7.00 |                                          | 8.41 years |                         | 
|                                                 |  |           |   |  |                               |      |                                          |            |                         |  
|Vested and expected to vest at December 31, 2009 |  | 893,334   |   |  | $                             | 7.00 |                                          | 8.41 years |                         | 
|                                                 |  |           |   |  |                               |      |                                          |            |                         |  
|Exercisable at December 31, 2009                 |  | 893,334   |   |  | $                             | 7.00 |                                          | 8.41 years |                         | 
|                                                 |  |           |   |  |                               |      |                                          |            |                         |  

The aggregate intrinsic value in the table above
represents the total pre-tax intrinsic value (the difference between Forbess closing stock price on the last trading day of fiscal year 2009 and the exercise price, multiplied by the number of in-the-money options) that would have been
received by the option holders had all option holders exercised their options on December 31, 2009. Because all options were out of the money in that their exercise price exceeded the then current market price, there was no
intrinsic value at December 31, 2009. This amount changes based on the fair market value of Forbess stock. No options were exercised in fiscal year 2009.

The weighted-average fair value of the stock options granted under the 2008 Incentive Compensation Plan during the year ended December 31, 2008 as defined by ASC 718 Compensation  Stock
Compensation (ASC 718) was $2.91.

Stock-Based Compensation Expense

During the year ended December 31, 2009 and 2008, the Company recorded total stock-based compensation expense of $2.5 million and
$1.4 million, respectively. As no stock options were granted prior to 2008, the Company had no stock-based compensation for fiscal year 2007. No stock-based compensation costs were capitalized as of December 31, 2009, 2008 or 2007. As of
December 31, 2009, total unrecognized stock-based compensation costs amounted to $3.5 million, net of estimated forfeitures and is expected to be recorded over a weighted-average period of 1.4 years.

At December 31, 2009, outstanding options had a weighted average remaining contractual term of 8.4 years. The amount of
unrecognized stock-based compensation will be affected by any future stock option grants and any termination of employment by any employee that has received stock option grants that are unvested as of their termination date.

At December 31, 2009, the Company has assumed an annualized forfeiture rate of approximately 3% for options granted during the year.
Under the true-up provisions of ASC 718, the Company will record additional expense if the actual forfeiture rate is lower than estimated, and will record a recovery of prior expense if the actual forfeiture is higher than estimated.

Assumptions for Estimating Fair Value of Stock Option Grants

Upon adoption of ASC 718, the Company selected the Black-Scholes option pricing model as the most appropriate model for determining the
estimated fair value for stock-based awards. The use of the Black-Scholes model requires the use of extensive actual employee exercise behavior data and the use of a number of complex assumptions including expected volatility and expected term.

The following table summarizes the assumptions used to value options granted during the year ended December 31, 2008:



|                                |  |   |         |  
|------------------------------- |  | - | ------- | -
|Expected term                   |  |   | 6 years |  
|Risk-free interest rate         |  |   | 4.12    | %
|Volatility                      |  |   | 34.82   | %
|Dividend yield                  |  |   | 0.00    | %
|Grant date fair value per share |  | $ | 2.91    |  

The expected term of
employee stock options represents the weighted-average period that the stock options are expected to remain outstanding. The risk-free interest rate is based on the U.S. Treasury constant maturity interest rate with a term consistent with the
expected life of the options. Because the Forbes Group was a newly formed public



50



---

##### Table of Contents

Forbes Energy Services Ltd. and Subsidiaries (a/k/a the Forbes Group)

Notes to Consolidated/Combined Financial Statements(Continued)



company when the options were granted, the expected term approved and the expected volatility is based on the price of comparable companys common stock in the same industry over a
historical period which approximates the expected term of the options granted. The dividend yield assumption is based on the Companys expectation of dividend payouts.

6. Property and Equipment

Property and equipment at December 31, 2009
and 2008, consisted of the following:



|                          |  |                        |  |              |             |   |      |   |             |  
|------------------------- |  | ---------------------- |  | ------------ | ----------- | - | ---- | - | ----------- | -
|                          |  |                        |  | December 31, |            
|                          |  | EstimatedLife in Years |  | 2009         |             |   | 2008 |  
|Well servicing equipment  |  | 3-15 years             |  | $            | 287,303,369 |   |      | $ | 278,168,921 |  
|Autos and trucks          |  | 5-10 years             |  |              | 80,802,973  |   |      |   | 78,043,817  |  
|Disposal wells            |  | 5-15 years             |  |              | 14,989,517  |   |      |   | 15,028,481  |  
|Building and improvements |  | 5-30 years             |  |              | 6,125,320   |   |      |   | 4,598,976   |  
|Furniture and fixtures    |  | 3-10 years             |  |              | 2,247,541   |   |      |   | 2,140,493   |  
|Land                      |  |                        |  |              | 581,242     |   |      |   | 91,242      |  
|Other                     |  | 3-15 years             |  |              | 39,250      |   |      |   | 65,503      |  
|                          |  |                        |  |              |             |   |      |   |             |  
|                          |  |                        |  |              | 392,089,212 |   |      |   | 378,137,433 |  
|Accumulated depreciation  |  |                        |  |              | (83,529,327 | ) |      |   | (47,186,317 | )
|                          |  |                        |  |              |             |   |      |   |             |  
|                          |  |                        |  | $            | 308,559,885 |   |      | $ | 330,951,116 |  
|                          |  |                        |  |              |             |   |      |   |             |  

7. Accounts Payable and Accrued Liabilities

Accrued expenses and accounts payable at December 31, 2009 and 2008, consisted of the following:



|                                     |  |              |            |      |   |           
|------------------------------------ |  | ------------ | ---------- | ---- | - | ----------
|                                     |  | December 31,
|                                     |  | 2009         |            | 2008
|Accrued insurance                    |  | $            | 2,410,930  |      | $ | 4,999,443 
|Accrued wages                        |  |              | 3,620,912  |      |   | 3,252,788 
|Accrued property tax                 |  |              | 2,519,722  |      |   | 1,860,700 
|Accrued sales tax - Mexico           |  |              | 2,822,901  |      |   |          
|Accrued sales tax - US               |  |              | 2,476,401  |      |   | 1,521,354 
|Other accrued expenses               |  |              | 350,412    |      |   | 65,367    
|                                     |  |              |            |      |   |           
|Total accrued expenses               |  | $            | 14,201,278 |      | $ | 11,699,652
|                                     |  |              |            |      |   |           
|                                     |  |             
|Accounts payable  vendor financings |  | $            | 7,519,937  |      | $ | 21,202,501
|Accounts payable  other             |  |              | 15,855,792 |      |   | 7,450,703 
|                                     |  |              |            |      |   |           
|Total accounts payable  trade       |  | $            | 23,375,729 |      | $ | 28,653,204
|                                     |  |              |            |      |   |           

8. Long-Term Debt

Long-term debt at December 31, 2009 and December 31, 2008, consisted of the following:



|                                          |  |              |             |   |      |   |             |  
|----------------------------------------- |  | ------------ | ----------- | - | ---- | - | ----------- | -
|                                          |  | December 31, |            
|                                          |  | 2009         |             |   | 2008 |  
|Second Priority Notes, gross              |  | $            | 199,750,000 |   |      | $ | 205,000,000 |  
|Less: Unamortized original issue discount |  |              | (3,451,130  | ) |      |   | (4,237,961  | )
|                                          |  |              |             |   |      |   |             |  
|Second Priority Notes, net                |  |              | 196,298,870 |   |      |   | 200,762,039 |  
|First Priority Notes                      |  |              | 20,000,000  |   |      |   |            |  
|Other equipment notes                     |  |              | 6,612,859   |   |      |   | 8,185,907   |  
|Insurance notes                           |  |              | 3,986,500   |   |      |   | 3,241,896   |  
|                                          |  |              |             |   |      |   |             |  
|                                          |  |              | 226,898,229 |   |      |   | 212,189,842 |  
|Less: Current portion                     |  |              | (12,432,900 | ) |      |   | (6,811,802  | )
|                                          |  |              |             |   |      |   |             |  
|                                          |  | $            | 214,465,329 |   |      | $ | 205,378,040 |  
|                                          |  |              |             |   |      |   |             |  



51



---

##### Table of Contents

Forbes Energy Services Ltd. and Subsidiaries (a/k/a the Forbes Group)

Notes to Consolidated/Combined Financial Statements(Continued)



Current portion of long-term debt as of December 31, 2009, includes $6.6 million in
Second Priority Notes, which are required under the indenture governing the Second Priority Notes to be repurchased by June 30, 2010.

Aggregate maturities of long-term debt as of December 31, 2009 are as follows:



|           |  |   |            
|---------- |  | - | -----------
|2010       |  | $ | 12,432,900 
|2011       |  |   | 1,829,657  
|2012       |  |   | 1,973,182  
|2013       |  |   | 1,113,620  
|2014       |  |   | 20,000,000 
|Thereafter |  |   | 193,000,000
|           |  |   |            
|Total      |  | $ | 230,349,359
|           |  |   |            

Second Priority Notes

On February 12, 2008, FES LLC and FES CAP issued $205.0 million in principal amount of 11% senior secured notes (together with
notes issued in exchange therefor, the Second Priority Notes). The Forbes Group reflects $196.3 million of debt outstanding in its balance sheet as of December 31, 2009, which recognizes the original issue discount as the
Second Priority Notes were issued at 97.635% of par and the repurchase of certain Second Priority Notes as described below. The Second Priority Notes mature on February 15, 2015, and require semi-annual interest payments at an annual rate of
11% on February 15 and August 15 of each year until maturity. The Forbes Group is required to spend $6.6 million in cash to repurchase Second Priority Notes by June 30, 2010 after which no principal payments are due until maturity.
The Second Priority Notes are senior obligations and rank equally in right of payment with other existing and future senior indebtedness and senior in right of payment to any subordinated indebtedness that may be incurred by the Forbes Group in the
future.

The Second Priority Notes are guaranteed by FES Ltd, the parent company of FES LLC and FES CAP, as well as the
domestic subsidiaries (the Guarantor Subs) of FES LLC, which includes CCF, TES, STT and FEI. All of the Guarantor Subs are 100% owned and each guarantees the securities on a full and unconditional and joint and several basis. FES Ltd has
two 100% owned indirect subsidiaries, FES Mexico Subsidiary and a related employment company (the Non-Guarantor Subs) that have not guaranteed the Second Priority Notes. As contemplated by the indenture governing the Second Priority
Notes (the Second Priority Indenture), however, the Forbes Group has granted a security interest in 65% of the equity interests of the Non-Guarantor Subs to secure the Second Priority Notes. FES Ltd has a branch office in Mexico and
conducts operations independent of the Non-Guarantor Subs. The Guarantor Subs represent the majority of the Companys operations.

Second Priority Indenture, as amended, required the Forbes Group to pay $2.0 million in cash during the first quarter of 2009 and requires the Forbes Group to pay an additional $8.0 million in cash by the end of the second quarter of 2010
to repurchase Second Priority Notes upon specified terms and conditions. Pursuant to this requirement, in the quarter ended March 31, 2009, the Forbes Group paid $2.0 million in cash to repurchase, at a discount, $3,250,000 of Second Priority
Notes. Additionally, in the quarter ended June 30, 2009, the Forbes Group paid $1.4 million cash to repurchase, at a discount, $2.0 million of Second Priority Notes. In connection with these repurchases, the Forbes Group realized a net gain of
approximately $1.4 million after writing down a portion of the original issue discount, which is included in other income, and writing off a portion of the deferred financing costs which were previously recorded in interest expense. The Company has
a remaining obligation to spend $6.6 million in cash to repurchase Second Priority Notes by June 30, 2010.

The Forbes Group
may, at its option, redeem all or part of the Second Priority Notes from time to time at specified redemption prices and subject to certain conditions required by the Second Priority Indenture governing the Second Priority Notes. The Forbes Group is
required to make an offer to purchase the notes and to repurchase any notes for which the offer is accepted at 101% of their principal amount, plus accrued and unpaid interest, if there is a change of control or if the Forbes Group has excess cash
flow. The Forbes Group is required to make an offer to repurchase the notes and to repurchase any notes for which the offer is accepted at 100% of their principal amount, plus accrued and unpaid interest, following certain asset sales.

The Forbes Group is permitted under the terms of the Second Priority Indenture to incur additional indebtedness in the future, provided
that certain financial conditions set forth in the Second Priority Indenture are satisfied. The Forbes



52



---

##### Table of Contents

Forbes Energy Services Ltd. and Subsidiaries (a/k/a the Forbes Group)

Notes to Consolidated/Combined Financial Statements(Continued)



Group is subject to certain covenants contained in the Second Priority Indenture, including provisions that limit or restrict the Forbes Groups and certain future subsidiaries
abilities to incur additional debt; to create, incur or permit to exist certain liens on assets; to make certain dispositions of assets; to make payments on certain subordinated indebtedness; to pay dividends or certain other payments to equity
holders; to engage in mergers, consolidations or other fundamental changes; to change the nature of its business; to engage in transactions with affiliates or to make capital expenditures in excess of certain amounts based on the year in which such
expenditures are made.

Details of two of the more significant restrictive covenants in the Second Priority Indenture are set
forth below:



| |  |  | Limitation on the incurrence of additional debt - In addition to certain defined Permitted Debt (as defined in the Second Priority Indenture), the
Forbes Group may only incur additional debt if it is unsecured and if the Fixed Charge Coverage Ratio (as defined in the Second Priority Indenture) for the most recently completed four full fiscal quarters is at least 2.5 to 1.0 until
December 31, 2009, and 3.0 to 1.0 thereafter. As of December 31, 2009, the Forbes Group could incur no additional debt under the Fixed Charge Coverage Ratio Test.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Limitations on capital expenditures - Subject to certain adjustments, permitted Adjusted Capital Expenditures (as defined in the First Priority
Indenture) that may be made by the Forbes Group are limited to $35 million for the fiscal year ending December 31, 2009 and $21.25 million for each quarter in the fiscal year ending December 31, 2010, provided that this base amount of
permitted Adjusted Capital Expenditures for each quarter in 2010 will be reduced to $11.25 million for any quarter where, in the immediately preceding quarter, either (a) the average daily spot price for WTI crude oil at Cushing, Oklahoma was less
than $80 per barrel or (b) the average daily spot price for natural gas at Henry Hub was less than $8 per MMbtu. As of December 31, 2009, the Forbes Group Capital expenditures for the year ended December 31, 2009 totaled $16.3 million.
Under the Second Priority Indenture, the Forbes Group is permitted to carry over into 2010 $10 million in Adjusted Capital Expenditures, which were permitted but unused in 2009.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Revolving Credit Facility

On April 10, 2008, the Forbes Group entered into a revolving credit facility (the Credit Facility). As discussed below, on October 2, 2009, the Forbes Group repaid and terminated the
Credit Facility, using the proceeds from the issuance of the First Priority Notes. Borrowings under the Credit Facility accrued interest, at the option of the Forbes Group, at either (i) the greater of the Federal Funds Effective Rate in effect
on such day plus 0.5% and the prime rate announced from time to time by Citibank, N.A., plus a margin of up to 1.25%, or (ii) the London Interbank Offered Rate, plus a margin of 1.75% to 2.25%. Unpaid interest accrued on outstanding
loans was payable quarterly. The Credit Facility was secured by first priority security interests in substantially all of the Forbes Groups assets, including those of all of the domestic subsidiaries that rank senior to the security interest
granted to the holders of the Second Priority Notes. The credit agreement governing the Credit Facility (the Credit Agreement) also contained customary representations, warranties and covenants for the type and nature of the Credit
Facility, including certain limitations or restrictions on the Forbes Groups and certain future subsidiaries ability to incur additional debt; guarantee others obligations; create, incur or permit to exist liens on assets; make
investments or acquisitions; make certain dispositions of assets; make payments on certain subordinated indebtedness; pay dividends or other payments to equity holders; engage in mergers, consolidations or other fundamental changes; sell assets;
change the nature of its business and engage in transactions with affiliates. The Credit Agreement also contained restrictive financial covenants requiring us to maintain a certain Net Worth and certain ratios of Consolidated EBITDA to Consolidated
Interest Expense, Senior Funded Debt to Consolidated Net Worth, and Consolidated Senior Funded Debt to Consolidated EBITDA. The Credit Agreement also contained a provision that would have made the occurrence of any Material Adverse Change an event
of default (the capitalized terms used in this and the previous sentence have the meaning set forth in the Credit Agreement).

First Priority Notes

On October 2, 2009, FES LLC and FES CAP issued to Goldman, Sachs &
Co. $20 million in aggregate principal amount of First Lien Floating Rate Notes due 2014 (the First Priority Notes), in a private placement in reliance on an exemption from registration under the Securities Act of 1933, as amended. After
offering expenses, the Forbes Group realized net proceeds of approximately $18.8 million which was used, in part, to repay and terminate the Credit Facility. The First Priority Notes mature on August 1, 2014, and require semi-annual
interest payments on February 1 and August 1 of each year until maturity at a rate per annum, reset semi-annually, equal to the greater of 4.0% or six month LIBOR, plus 800 basis points, which was 12% as of December 31, 2009. No principal
payments are due until maturity. The First Priority are senior obligations and rank equally in right of payment with other existing and future senior indebtedness, including the Second Priority Notes, and senior in right of payment to any
subordinated indebtedness that may be incurred by the Forbes Group in the future.

The First Priority Notes are guaranteed by
FES Ltd, as well as the Guarantor Subs. Each of the Guarantor Subs guarantees the securities on a full and unconditional and joint and several basis. The two Non-Guarantor Subs have not guaranteed the First Priority Notes. As contemplated by the
indenture governing the First Priority Notes (the First Priority Indenture), however, the Forbes Group has granted a security interest in 65% of the equity interests of the Non-Guarantor Subs to secure the First Priority Notes. The
Forbes Group may, at its option, redeem all or part of the First Priority Notes from time to time at specified redemption prices and subject to certain conditions required by the



53



---

##### Table of Contents

Forbes Energy Services Ltd. and Subsidiaries (a/k/a the Forbes Group)

Notes to Consolidated/Combined Financial Statements(Continued)



First Priority Indenture. The Forbes Group is required to make an offer to purchase the notes and to repurchase any notes for which the offer is accepted at 101% of their principal amount, plus
accrued and unpaid interest, if there is a change of control or if the Forbes Group has excess cash flow. The Forbes Group is required to make an offer to repurchase the notes and to repurchase any notes for which the offer is accepted at 100% of
their principal amount, plus accrued and unpaid interest, following certain asset sales.

The First Priority Indenture
contains certain covenants similar to those in the Second Priority Indenture, including provisions that limit or restrict the Forbes Groups and certain future subsidiaries abilities to incur additional debt; to guarantee other
obligations; to create, incur or permit to exist certain liens on assets; to make investments or acquisitions; to make certain dispositions of assets; to make payments on certain subordinated indebtedness; to pay dividends or certain other payments
to equity holders; to engage in mergers, consolidations or other fundamental changes; to change the nature of its business; to engage in transactions with affiliates or to make capital expenditures in excess of certain amounts based on the year in
which such expenditures are made. The First Priority Indenture also provides for certain limitations and restrictions on the Forbes Groups ability to move collateral outside the United States or to dispose of assets. These covenants are
subject to a number of important limitations and exceptions.

Details of two of the more significant restrictive covenants in
the First Priority Indenture are set forth below:



| |  |  | Limitation on the incurrence of additional debtIn addition to certain defined Permitted Debt (as defined in the First Priority Indenture), the
Forbes Group may only incur additional debt if it is unsecured and if the Fixed Charge Coverage Ratio (as defined in the First Priority Indenture) for the most recently completed four full fiscal quarters is at least 2.5 to 1.0 until
December 31, 2009, and 3.0 to 1.0 thereafter. As of December 31, 2009, the Forbes Group could incur no additional debt under the Fixed Charge Coverage Ratio Test.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Limitations on capital expendituresSubject to certain adjustments, permitted Adjusted Capital Expenditures (as defined in the First Priority
Indenture) that may be made by the Forbes Group are limited to $35 million for the fiscal year ending December 31, 2009 and $21.25 million for each quarter in the fiscal year ending December 31, 2010, provided that this base amount of
permitted Adjusted Capital Expenditures for each quarter in 2010 will be reduced to $11.25 million for any quarter where, in the immediately preceding quarter, either (a) the average daily spot price for WTI crude oil at Cushing, Oklahoma was less
than $80 per barrel or (b) the average daily spot price for natural gas at Henry Hub was less than $8 per MMbtu. As of December 31, 2009, the Forbes Group Capital expenditures for the year ended December 31, 2009 totaled $16.3 million.
Under the First Priority Indenture, the Forbes Group is permitted to carry over into 2010 $10 million in Adjusted Capital Expenditures, which were permitted but unused in 2009.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Each of the First Priority Indenture and Second Priority Indenture provides for events of default, which, if any of them occur, would, in
certain circumstances, permit or require the principal, premium, if any, and interest on all the then outstanding First Priority Notes or Second Priority Notes, respectively, to be due and payable immediately. Additionally, in certain circumstances
an event of default under the First Priority Indenture would cause an event of default under the cross-default provision of the Second Priority Indenture and vice versa.

There are no significant restrictions under either indenture on FES Ltds ability or the ability of any guarantor to obtain funds from its subsidiaries by such means as a dividend or loan. See Note
16 for consolidating information required by Rule 3-10 of Regulation S-X.

Other Equipment Notes

First National Bank Notes

Through October 2007, the Forbes Group entered into a series of promissory notes with First National Bank of Edinburg (FNB) with aggregate original principal amounts of approximately $92.8
million. The proceeds of these notes were used for working capital and for the purchase of certain vehicles and equipment. These notes accrued interest at a rate equal to the Prime Rate plus 1% and were payable monthly. These notes have been fully
repaid with a portion of the proceeds from the sale of the Second Priority Notes.

Other Notes

Through 2007, the Forbes Group financed the purchase of certain vehicles and equipment through commercial loans, including loans from Paccar
Financial Group, with aggregate original principal amounts of approximately $189.3 million. These loans accrued interest at rates ranging from 0% to 10.9%, were payable monthly and were collateralized by certain of the Forbes Groups equipment.
These notes have been fully repaid with a portion of the proceeds from the sale of the Second Priority Notes.

New Paccar
Notes

During 2008, the Forbes Group financed the purchase of certain vehicles and equipment through commercial
loans with Paccar Financial Group, with aggregate principal amounts outstanding as of December 31, 2009 and 2008 of approximately $6.6 million and $8.2 million, respectively. These loans are repayable in 60 monthly installments with the maturity
dates ranging from May 2013 to October 2013. Interest accrues at rates ranging from 7.5% to 7.6% and is payable monthly. The loans are collateralized by equipment purchased with the proceeds of such loans.

Insurance Notes

During 2009 and 2008, the Forbes Group entered into a promissory notes with First Insurance Funding for the payment of insurance premiums in an aggregate principal amount outstanding as of December 31, 2009 and December 31, 2008
of approximately $4.0 million and $3.2 million, respectively. These notes are or were payable in twelve monthly installments with maturity dates of September 15, 2010 and September 15, 2009. Interest accrues or accrued at a rate of
approximately 4.0% and 4.4% for 2010 and 2009, respectively, and is payable monthly. The amount outstanding could be substantially offset by the cancellation of the related insurance coverage.

9. Related Party Transactions

In connection with the Bermuda Reorganization effective May 29, 2008 each of two executive officers/directors and one additional director contributed approximately 63% of their respective
ownership interests in FES LLC to FES Ltd in exchange for 29,500,000 shares of FES Ltd Class B non-voting stock. Each was paid $36.0 million for his or her then remaining approximately 37% of the ownership interests in FES LLC originally held by
such person from proceeds of FES Ltds Initial Equity Offering.



54



---

##### Table of Contents

Forbes Energy Services Ltd. and Subsidiaries (a/k/a the Forbes Group)

Notes to Consolidated/Combined Financial Statements(Continued)



The Forbes Group enters into transactions with related parties in the normal course of
conducting business. Accounts Receivablerelated parties and Accounts Payablerelated parties result from transactions with related parties which are at terms consistent with those available to third-party customers and from third-party
vendors.

Certain members of the Forbes Group are also owners and managers of Alice Environmental Services, LP
(AES). The Forbes Group has entered into the following transactions with AES and its subsidiaries:



| |  |  | AES, through a wholly owned subsidiary, owned and operated an oil field supply store from which the Forbes Group purchased oil field supplies. This
supply store was sold to an independent third party in May 2008.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | AES owns various aircraft that the Forbes Group uses on a regular basis.
| | - |  | ------------------------------------------------------------------------



| |  |  | The Forbes Group has also entered into long-term operating leases with AES for well service rigs, vacuum trucks and related equipment.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------

The Forbes Group recognized revenues from AES of approximately $-0-, $11,000, and $228,000, related to rig,
trucking, and equipment and facilities rental activities; expenses of approximately $8.4 million, $5.5 million, and $4.3 million and capital expenditures of -0-, $2.4 million and $5.3 million from these transactions for the
years ended December 31, 2009, 2008 and 2007, respectively. These expenditures were primarily attributable to rig-up costs on newly purchased rigs. Accounts payable to AES as of December 31, 2009 and 2008 resulting from such transactions
were $683,000 and $106,000, respectively. During December 2008 the Forbes Group leased 10 workover rigs from AES under long-term operating leases. Accounts receivable from AES as of December 31, 2009 and 2008 resulting from such
transactions were $0 and $0, respectively.

The Forbes Group rents or leases sixteen separate properties from AES for separate
parcels of land and buildings. The leases were entered into at various dates subsequent to July 31, 2005. Twelve of the leases have a five-year term with the Forbes Group having the option to extend from between one and five years. Four of the
leases are verbal and month-to-month. Aggregate amounts paid for the sixteen rentals and leases were approximately $1.3 million, $0.9 million and $0.5 million for the years ended December 31, 2009, 2008 and 2007, respectively.

The Forbes Group entered into a waste water disposal operating agreement dated January 1, 2007, with AES pursuant to which AES leases
its rights in a certain well bore and receives payments in the form of a minimum fee of $5,000 per month plus $0.15 per barrel for any barrel injected over 50,000 barrels. Under this agreement, AES also receives a skim oil payment of 20%
of the amount realized by the Forbes Group for all oil and hydrocarbons removed from liquids injected into the premises. The agreement term is for three years and is renewable for successive three year terms as long as AES has rights to the well.

The Forbes Group entered into a waste water disposal lease agreement dated April 1, 2007, with AES. Under the agreement,
the Forbes Group is entitled to use the leased land for the disposal of waste water for a term of five years with three successive three year renewal periods. The Forbes Group pays a monthly rental of $2,500 per month plus $.05 per barrel for any
barrel over 50,000 barrels of waste water injected per month. Additionally, the Forbes Group pays an amount equal to 10% of all oil or other hydrocarbons removed from liquids injected or any skim oil.

Dorsal Services, Inc. is a trucking service provider that provides services to the Forbes Group. One of FES Ltds executive officers,
who also serves as a director of FES Ltd, is a partial owner of Dorsal Services, Inc. The Forbes Group recognized revenues of approximately $58,000, $58,000 and $61,000 related to trucking services, equipment rental, and wash out activities;
expenses of approximately $198,000, $1.4 million and $402,000; and capital expenditures of approximately $-0-, $29,000 and $194,000 from transactions with Dorsal Services, Inc. for the years ended December 31, 2009, 2008, and 2007,
respectively. The Forbes Group had accounts receivable from Dorsal Services, Inc. of $162,000 and $97,000 as of December 31, 2009 and 2008, respectively. The Forbes Group had accounts payable to Dorsal Services, Inc of approximately $144,000
and $89,000, as of December, 2009 and 2008, respectively, resulting from such transactions.

Tasco Tool Services, Inc. is a
down-hole tool company that is partially owned and managed by a company that is owned by two officers of FES Ltd. Tasco rents and sells tools to the Forbes Group from time to time. The Forbes Group had revenues from Tasco of approximately $1,000,
$0, and $11,000 and recognized expenses of approximately $68,000, $314,000 and $47,000 and capital expenditures of $130,000, $50,000 and $93,000 related to transactions with



55



---

##### Table of Contents

Forbes Energy Services Ltd. and Subsidiaries (a/k/a the Forbes Group)

Notes to Consolidated/Combined Financial Statements(Continued)



Tasco for the years ended December 31, 2009, 2008, and 2007, respectively. The Forbes Group had no accounts receivable at the end of either period. Accounts payable to Tasco as of
December 31, 2009 and 2008 were $20,000 and $40,000, respectively, resulting from these transactions.

The C.W. Hahl
Lease, an oil and gas lease, is owned by one of the shareholders of the Forbes Group. The Forbes Group recognized no revenues or expenses for the years ended December 31, 2009, 2008, and 2007 and had accounts receivable of $1,000 and $1,000 as
of December 31, 2009 and 2008 and no accounts payable for either year end.

FCJ Management (FCJ) is a
corporation that leases land and facilities to the Forbes Group and is owned by two of the executive officers of FES Ltd, who also serve as directors of FES Ltd, and a manager of one of the subsidiaries of FES Ltd. The Forbes Group recognized
expenses of approximately $23,000, $18,000 and $0 for the year ended December 31, 2009, 2008, and 2007, respectively. No revenues have been recognized from FCJ for any period. The Forbes Group had no accounts receivable from FCJ or accounts
payable to FCJ as of December 31, 2009 and 2008.

C&F Partners is an entity that is owned by an officer of FES Ltd.
The Forbes Group recognized no revenues, expenses of approximately $457,000 and $130,000 and no capital expenditures for the years ended December 31, 2009 and 2008, respectively. The Forbes Group recognized no revenues, expenses, or capital
expenditures for the periods ended December 31, 2007. There were no accounts receivable from C&F Partners and accounts payable to C&F Partners were $-0- and $42,000 as of December 31, 2009 and 2008, respectively.

Resonant Technology Partners is a computer networking group that provides services to the Forbes Group. A director of the Forbes Group has
an interest in the computer networking company. The Forbes Group recognized expenses of approximately $242,000, and $0 for the years ended December 31, 2009 and 2008 respectively. The Forbes Group had accounts payable to Resonant of
approximately $34,000 and $-0- and no accounts receivable as of December 31, 2009 and 2008, respectively.

Wolverine
Construction, Inc is a construction and site preparation services company that is owned by a son of one of the officers of FES Ltd. The Forbes Group recognized capital expenditures of approximately $119,000, $60,000 and $-0-, revenues of
approximately $11,000, $3,000 and $-0- and expenses of approximately $915,000, $177,000 and $-0- for the years ended December 31, 2009, 2008 and 2007, respectively. The Forbes Group had accounts receivable from Wolverine as of December 31,
2009 and 2008 of approximately $6,000 and $-0- respectively. The Forbes Group had accounts payable due to Wolverine of approximately $19,000 and $-0- as of December 31, 2009 and 2008, respectively.

Testco is a company that provides valve and gathering system testing services to the Forbes Group. One of FES Ltds executive officers,
who also serves as a director of FES Ltd, is a partial owner of Testco. The Forbes Group recognized revenues of approximately $-0-, $423,000 and $-0- and expenses of approximately $12,400, $-0- and $-0- for the years ended December 31, 2009,
2008 and 2007, respectively. The Forbes Group had accounts receivable from Testco of approximately $-0- and $-0-, as of December 31, 2009 and 2008, respectively. The Forbes Group had no accounts payable to Testco at either year end.

The Forbes Group has a relationship with a bank in which the President, Chief Executive Officer, and director is also a director of the
Forbes Group. As of December 31, 2009 and 2008, the Forbes Group had $7.2 million and $10.6 million, respectively, on deposit with this bank.

10. Commitments and Contingencies

Concentrations of Credit Risk

Financial instruments which subject the Forbes Group to credit risk consist primarily of cash balances maintained in
excess of federal depository insurance limits and trade receivables. The Forbes Group restricts investment of temporary cash investments to financial institutions with high credit standings. The Forbes Groups customer base consists primarily
of multi-national and independent oil and natural gas producers. The Forbes Group performs ongoing credit evaluations of its customers but generally does not require collateral on its trade receivables. With the industry down-turn customer
concentration is changing. For the year ended December 31, 2009 Forbes Groups largest customer, five largest customers, and ten largest customers constituted 11.7%, 37.7%, and 49.8% of revenues, respectively. For the year ended
December 31, 2008 Forbes Groups largest customer, five largest customers and ten largest customers constituted 8.6%, 30.3% and 42.9% respectively. The loss of any one of our top five customers would have a significant negative impact on
the revenues and profits of the company. Further, our trade accounts receivable are from companies within the oil and natural gas industry and as such Forbes Group is exposed to normal industry credit risks. Forbes Group continually evaluates its
reserves for potential credit losses and establishes reserves for such losses.

Major Customers

The Forbes Group had two individual customers that represented 11.7% and 11.1% of total consolidated revenues for the year ended
December 31, 2009. The Forbes Group had no individual customers that represented greater that 10% of total consolidated revenues for the year ended December 31, 2008. For the year ended December 31, 2007, the Forbes Group had two
individual customers that represented 11.5% and 11.0% of total combined revenues.



56



---

##### Table of Contents

Forbes Energy Services Ltd. and Subsidiaries (a/k/a the Forbes Group)

Notes to Consolidated/Combined Financial Statements(Continued)



Employee Benefit Plan

In 2005, the Forbes Group implemented a 401(k) retirement plan for substantially all of its employees based on certain eligibility
requirements. The Forbes Group may provide profit sharing contributions to the plan at the discretion of management. No such discretionary contributions have been made since inception of the plan.

Self-Insurance

We are self-insured up to retention limits with regard to workers compensation and medical coverage of our employees. We have workers compensation limits of $1,000,000
for bodily injury per accident and $1,000,000 per each claim for disease. The medical coverage has a $125,000 deductible per individual plus a $235,000 aggregate specific deductible. Deductibles for workers
compensation, general liability and automobile liability are $-0- per occurrence. The Forbes Group has incurred but not processed claims December 31, 2009 and 2008 of approximately $1.6 million and $2.0 million, respectively. These claims
are unprocessed and their values are estimated and included in accrued expenses in the accompanying consolidated balance sheets.

Litigation

We are subject to various other claims and legal actions that arise in the ordinary course
of business. We do not believe that any of these claims and actions, separately or in the aggregate, will have a material adverse effect on our business, financial condition, results of operations or cash flows, although we cannot guarantee that a
material adverse effect will not occur.

Leases

Future minimum lease payments under non-cancellable operating leases as of December 31, 2009 are as follows:



|           |  |               |            |       |   |           |  |   |           
|---------- |  | ------------- | ---------- | ----- | - | --------- |  | - | ----------
|           |  | Related Party |            | Other |   | Total    
|2010       |  | $             | 4,229,020  |       | $ | 2,596,878 |  | $ | 6,825,898 
|2011       |  |               | 3,999,020  |       |   | 2,280,616 |  |   | 6,279,636 
|2012       |  |               | 3,548,020  |       |   | 1,802,814 |  |   | 5,350,834 
|2013       |  |               | 2,493,764  |       |   | 1,624,896 |  |   | 4,118,660 
|2014       |  |               | 3,500      |       |   | 636,367   |  |   | 639,867   
|Thereafter |  |               |           |       |   |          |  |   |          
|           |  |               |            |       |   |           |  |   |           
|Total      |  | $             | 14,273,324 |       | $ | 8,941,571 |  | $ | 23,214,895
|           |  |               |            |       |   |           |  |   |           

Rent expense for the years ended December 31, 2009,
2008 and 2007 totaled approximately $11.4 million, $5.0 million and $2.8 million, respectively.

11. Supplemental Cash Flow Information





|                                                                     |  |                          |             |   |      |   |                      |   |  |      |  |   |           
|-------------------------------------------------------------------- |  | ------------------------ | ----------- | - | ---- | - | -------------------- | - |  | ---- |  | - | ----------
|                                                                     |  | Years Ended December 31,
|                                                                     |  | SuccessorConsolidated    |             |   |      |   | Predecessor-Combined
|                                                                     |  | 2009                     |             |   | 2008 |   |                      |   |  | 2007
|Cash paid for                                                        |  |                          |             |   |      |   |                      |   |  |      |  |   |           
|Interest                                                             |  | $                        | 23,010,276  |   |      | $ | 17,026,761           |   |  |      |  | $ | 8,164,287 
|Income tax                                                           |  |                          | 500,000     |   |      |   | 850,000              |   |  |      |  |   |          
|Supplemental schedule of non-cash investing and financing activities |  |                          |             |   |      |   |                      |   |  |      |  |   |           
|Seller-financed purchases of property and equipment                  |  | $                        |            |   |      | $ | 8,185,907            |   |  |      |  | $ | 5,236,173 
|Changes in accounts payable related to capital expenditures          |  |                          | (13,682,564 | ) |      |   | (41,954,237          | ) |  |      |  |   | 53,771,078

12. Income Taxes

In conjunction with the Initial Equity Offering of FES Ltds common shares on May 29, 2008 and the related
Bermuda Reorganization, the Forbes Group became subject to U.S. federal income tax. As part of this reorganization, $52.8 million in deferred income taxes were recorded as income tax expense in accordance with ASC Topic 740 Income
Taxes, (ASC 740), which requires that the tax effect of recognizing deferred tax items upon a change in tax status be included in current year operations. In preparing tax returns for the short period ended May 29, 2008, the
Bermuda Reorganization, the company elected to not take bonus depreciation on the fixed assets which resulted in a deferred tax benefit of $7.1 million being recorded as a change in estimate in 2009 related to the 2008 deferred tax due to change in
tax status in the effective rate reconciliation.

In addition, the Forbes Group is subject to the Texas Franchise tax. The
Texas Franchise tax is a tax equal to one percent of Texas-sourced revenue reduced by the greater of (a) cost of goods sold (as defined by Texas law),



57



---

##### Table of Contents

Forbes Energy Services Ltd. and Subsidiaries (a/k/a the Forbes Group)

Notes to Consolidated/Combined Financial Statements(Continued)



(b) compensation (as defined by Texas law) or (c) 30% of the Texas-sourced revenue. The Forbes Group accounts for the Texas Franchise tax as an income tax in accordance with ASC 740, as
the tax is derived from a taxable base that consists of income less deductible expenses. For the years ended December 31, 2009, 2008 and 2007 the Forbes Group incurred current franchise tax expense of $0 million, $1.0 million and $183,000,
respectively. As of December 31, 2009 and 2008, the Forbes Group reflected on its balance sheet a franchise tax liability of $-0- and $1.0 million, respectively.

Income tax expense for the year ended December 31, 2009 includes approximately $491,000 of current federal income tax expense and approximately $(189,000) of Texas Franchise tax benefit.

The Forbes Group was not subject to U.S. federal income tax until May 29, 2008. Prior to May 29, 2008 all income, losses,
credits, and deductions of the Forbes Group were passed through to the members. Accordingly, no provision for U.S. federal income taxes is included in the accompanying consolidated/combined financial statements through May 29, 2008 which
is reflected as an item in our effective tax rate reconciliation of $4.8 million. A reconciliation of federal statutory income taxes to our effective tax expense follows.

The domestic and foreign components of income (loss) before income taxes were as follows:



|         |  |      |             |   |      |   |            |      |  |   |           
|-------- |  | ---- | ----------- | - | ---- | - | ---------- | ---- |  | - | ----------
|         |  | 2009 |             |   | 2008 |   |            | 2007
|Domestic |  | $    | (52,008,685 | ) |      | $ | 34,023,599 |      |  | $ | 44,276,957
|Foreign  |  |      | (2,465,891  | ) |      |   | (1,196,697 | )    |  |   |          
|         |  |      |             |   |      |   |            |      |  |   |           
|         |  | $    | (54,474,576 | ) |      | $ | 32,826,902 |      |  | $ | 44,276,957
|         |  |      |             |   |      |   |            |      |  |   |           

The components of the provision for income taxes
consisted of:



|                                           |  |      |             |   |      |   |            |      |  |   |        
|------------------------------------------ |  | ---- | ----------- | - | ---- | - | ---------- | ---- |  | - | -------
|                                           |  | 2009 |             |   | 2008 |   |            | 2007
|Current:                                   |  |      |             |   |      |   |            |      |  |   |        
|Federal                                    |  | $    | 491,446     |   |      | $ |           |      |  | $ |       
|State                                      |  |      | (188,804    | ) |      |   | 1,005,872  |      |  |   | 183,291
|Foreign                                    |  |      |            |   |      |   |           |      |  |   |       
|                                           |  |      |             |   |      |   |            |      |  |   |        
|Total current income tax provision         |  |      | 302,642     |   |      |   | 1,005,872  |      |  |   | 183,291
|                                           |  |      |             |   |      |   |            |      |  |   |        
|Deferred:                                  |  |      |             |   |      |   |            |      |  |   |        
|Federal                                    |  |      | (25,648,232 | ) |      |   | 61,425,508 |      |  |   |       
|State                                      |  |      | 201,723     |   |      |   | 143,112    |      |  |   | 500,000
|Foreign                                    |  |      |            |   |      |   |           |      |  |   |       
|                                           |  |      |             |   |      |   |            |      |  |   |        
|Total deferred income tax provision        |  |      | (25,446,509 | ) |      |   | 61,568,620 |      |  |   | 500,000
|                                           |  |      |             |   |      |   |            |      |  |   |        
|Total income tax provision                 |  | $    | (25,143,867 | ) |      | $ | 62,574,492 |      |  | $ | 683,291
|                                           |  |      |             |   |      |   |            |      |  |   |        
|                                           |  |      |            
|Effective Tax Rate Reconciliation:         |  |      |             |   |      |   |            |      |  |   |        
|Income taxes at statutory rate             |  | $    | (19,066,102 | ) |      | $ | 11,489,416 |      |  | $ |       
|Non-deductible expenses                    |  |      | 216,722     |   |      |   | 324,282    |      |  |   |       
|State income taxes, net of federal benefit |  |      | (11,749     | ) |      |   | 775,850    |      |  |   | 683,291
|Change in deferred tax valuation allowance |  |      | 690,450     |   |      |   | 335,075    |      |  |   |       
|Deferred taxes due to change in tax status |  |      |            |   |      |   | 52,835,075 |      |  |   |       
|Change in estimate-bonus depreciation      |  |      | (7,145,800  | ) |      |   |           |      |  |   |       
|Foreign rate difference                    |  |      | 172,612     |   |      |   | 83,768     |      |  |   |       
|Goodwill Impairment                        |  |      |            |   |      |   | 1,527,179  |      |  |   |       
|Tax pass through entity earnings           |  |      |            |   |      |   | (4,796,153 | )    |  |   |       
|                                           |  |      |             |   |      |   |            |      |  |   |        
|                                           |  | $    | (25,143,867 | ) |      | $ | 62,574,492 |      |  | $ | 683,291
|                                           |  |      |             |   |      |   |            |      |  |   |        



58



---

##### Table of Contents

Forbes Energy Services Ltd. and Subsidiaries (a/k/a the Forbes Group)

Notes to Consolidated/Combined Financial Statements(Continued)



At December 31, significant components of our deferred tax assets and liabilities
were:



|                                            |  |      |             |   |      |   |             |  
|------------------------------------------- |  | ---- | ----------- | - | ---- | - | ----------- | -
|                                            |  | 2009 |             |   | 2008 |  
|Deferred tax assets:                        |  |      |             |   |      |   |             |  
|Net operating loss carryforwards            |  | $    | 24,294,846  |   |      | $ | 9,643,434   |  
|Other                                       |  |      | 4,131,589   |   |      |   | 547,748     |  
|                                            |  |      |             |   |      |   |             |  
|Total deferred tax assets                   |  |      | 28,426,435  |   |      |   | 10,191,182  |  
|                                            |  |      |             |   |      |   |             |  
|Valuation allowance for deferred tax assets |  |      | (1,025,525  | ) |      |   | (335,075    | )
|                                            |  |      |             |   |      |   |             |  
|Deferred tax liabilities:                   |  |      |             |   |      |   |             |  
|Tax over book depreciation                  |  |      | (51,213,448 | ) |      |   | (58,127,316 | )
|Intangible assets                           |  |      | (12,809,573 | ) |      |   | (13,797,411 | )
|                                            |  |      |             |   |      |   |             |  
|Total deferred tax liabilities              |  |      | (64,023,021 | ) |      |   | (71,924,727 | )
|                                            |  |      |             |   |      |   |             |  
|Net deferred tax liabilities                |  | $    | (36,622,111 | ) |      | $ | (62,068,620 | )
|                                            |  |      |             |   |      |   |             |  

We had a U.S. net operating loss carryforward at December 31, 2009 of approximately $66.5 million which
is subject to expiration in 2028. Realization of deferred tax assets associated with net operating loss carryforwards is dependent upon generating sufficient taxable income in the appropriate jurisdiction prior to their expiration. Management
believes it is more likely than not that the U.S. deferred tax asset will be realized through future taxable income or reversal of temporary differences. Additionally, at December 31, 2009 we had a Mexico net operating loss carryforward of
approximately $3.7 million. We have provided a full valuation allowance against the Mexico deferred tax asset, as we have concluded that due to the start up nature of the business and not having an operating history that it is more likely than not
that our net deferred tax asset in Mexico will not be realized.

In July 2006, the FASB issued FASB Interpretation
No. 48, Accounting for Uncertainty in Income Taxesan interpretation of FASB Statement No. 109 (FIN 48), which was later codified into ASC 740. This interpretation clarified the accounting and disclosure
for uncertainty in tax positions, as defined. ASC 740 seeks to reduce the diversity in practice associated with certain aspects of the recognition and measurement related to accounting for income taxes. The Company was subject to the provisions
of ASC 740 after June 27, 2008 when it became subject to filing under the Securities Exchange Act of 1934. Prior to that date, the entity was a flow-through entity for tax purposes; therefore, the former owners are responsible for any tax
adjustments related to prior years, although Management believes no uncertainties exist related to those prior years. The Forbes Group has analyzed filing positions in all of the federal and state jurisdictions where it is required to file income
tax returns and is unaware of any uncertain tax positions. The Company files tax returns in the U.S., Texas, and Mexico. In addition, the Company was not required to record a cumulative effect adjustment related to the adoption of ASC 740.

The Company is subject to taxation in the U.S., including various states jurisdiction, and Mexico. With few exceptions, the
Company is no longer subject to U.S. federal and state examinations for tax years prior to December 31, 2008.

The
Companys policy for recording interest and penalties associated with uncertain tax positions is to record such items as a component of tax expense.

13. Earning/(Loss) per Share

Basic net income/ loss per share is computed
by dividing net income/loss by the weighted-average number of common shares outstanding during the period. Diluted net income/loss per share is computed by dividing net income/loss by the weighted-average number of common shares outstanding during
the period and potentially dilutive common stock equivalents. Because Class B shares are convertible into common shares at any time, they are considered common shares for purposes of calculating earning (loss) per share. Potential common stock
equivalents that have been issued by the Forbes Group relate to outstanding stock options and are determined using the treasury stock method. All of our potentially dilutive stock options were excluded from the dilutive EPS calculation as they were
antidilutive for all periods presented.

Concurrent with the Equity Offering on May 29, 2008, we began conducting our
business through, a newly formed Bermuda corporation and holding company. Historical net income per share was not presented for 2007 since we were structured as a limited liability company, had limited member units and there were no ownership
interests that were convertible into common stock or a common stock equivalent. The unaudited pro forma net income per share gives effect to the Bermuda Reorganization pursuant to which our parent entity changed from a flow through entity for
federal income tax purposes to a C corporation, the issuance of our common stock in connection with our Initial Equity Offering on May 29, 2008, and an assumed effective tax rate of 37%, as though the Bermuda Reorganization and
Initial Equity Offering had occurred on January 1, 2008, and January 1, 2007, respectively.



59



---

##### Table of Contents

Forbes Energy Services Ltd. and Subsidiaries (a/k/a the Forbes Group)

Notes to Consolidated/Combined Financial Statements(Continued)



The following table sets forth the computation of basic and diluted earnings per share:



|                                 |  |                         |             |   |      |   |             |                          |  | 
|-------------------------------- |  | ----------------------- | ----------- | - | ---- | - | ----------- | ------------------------ |  | 
|                                 |  | Year Ended December 31,
|                                 |  | 2009                    |             |   | 2008 |   |             | Predecessor-Combined2007
|Basic and diluted:               |  |                         |             |   |      |   |             |                          |  | 
|Net loss                         |  | $                       | (29,330,709 | ) |      | $ | (29,747,590 | )                        |  | 
|Weighted-average common shares   |  |                         | 62,642,878  |   |      |   | 45,894,557  |                          |  | 
|Basic and diluted loss per share |  | $                       | (0.47       | ) |      | $ | (0.65       | )                        |  | 



60



---

##### Table of Contents

Forbes Energy Services Ltd. and Subsidiaries (a/k/a the Forbes Group)

Notes to Consolidated/Combined Financial Statements(Continued)



The following table sets forth the computation of unaudited pro forma basic and diluted
earnings per share:



|                                     |  |                         |            |                 |   |           
|------------------------------------ |  | ----------------------- | ---------- | --------------- | - | ----------
|                                     |  | Year Ended December 31,
|                                     |  | 2008                    |            | Predecessor2007
|Pro Forma                            |  |                         |            |                 |   |           
|Basic and diluted:                   |  |                         |            |                 |   |           
|Net income                           |  | $                       | 20,680,948 |                 | $ | 28,335,883
|Weighted-average common shares       |  |                         | 55,994,843 |                 |   | 54,144,700
|Basic and diluted earnings per share |  | $                       | 0.37       |                 | $ | 0.52      

14. Business Segment Information

The Forbes Group has determined that it has two reportable segments organized based on its products and serviceswell
servicing and fluid logistics. The accounting policies of the segments are the same as those described in the summary of significant accounting policies in Note 3 hereof.

Well Servicing

The well servicing segment consists of operations in
the U.S. and Mexico that provide (i) well maintenance, including remedial repairs and removal and replacement of downhole production equipment, (ii) well workovers, including significant downhole repairs, re-completions and
re-perforations, (iii) completion and swabbing activities, (iv) plugging and abandoning services and (v) pressure testing of oil and natural gas production tubing.

Fluid Logistics

The fluid logistics segment consists of operations in the U.S. that provide, transport, store and dispose of a variety of drilling and produced fluids used in and generated by oil and natural gas
production activities. These services are required in most workover and completion projects and are routinely used in daily producing well operations.



61



---

##### Table of Contents

Forbes Energy Services Ltd. and Subsidiaries (a/k/a the Forbes Group)

Notes to Consolidated/Combined Financial Statements(Continued)



The following table sets forth certain financial information with respect to Forbes
Groups reportable segments (amounts in 000s):



|                                                                    |      |                         |          |      |                |   |          |       |  |   |         |  
|------------------------------------------------------------------- | ---- | ----------------------- | -------- | ---- | -------------- | - | -------- | ----- |  | - | ------- | -
|                                                                    |      | WellServicing           |          |      | FluidLogistics |   |          | Total | 
|Year Ended December 31, 2009 Successor  Consolidated               |      |                         |          |      |                |   |          |       |  |   |         |  
|Operating revenues                                                  |      | $                       | 106,097  |      |                | $ | 109,823  |       |  | $ | 215,920 |  
|Direct operating costs                                              |      |                         | 96,826   |      |                |   | 87,263   |       |  |   | 184,089 |  
|                                                                    |      |                         |          |      |                |   |          |       |  |   |         |  
|Segment profits                                                     |      | $                       | 9,271    |      |                | $ | 22,560   |       |  | $ | 31,831  |  
|                                                                    |      |                         |          |      |                |   |          |       |  |   |         |  
|Depreciation and amortization                                       |      | $                       | 21,746   |      |                | $ | 17,726   |       |  | $ | 39,472  |  
|Capital expenditures                                                |      |                         | 14,488   |      |                |   | 1,854    |       |  |   | 16,342  |  
|Total assets                                                        |      |                         | 259,600  |      |                |   | 197,833  |       |  |   | 457,433 |  
|Year Ended December 31, 2008 Successor  Consolidated               |      |                         |          |      |                |   |          |       |  |   |         |  
|Operating revenues                                                  |      | $                       | 189,980  |      |                | $ | 170,949  |       |  | $ | 360,929 |  
|Direct operating costs                                              |      |                         | 128,615  |      |                |   | 117,940  |       |  |   | 246,555 |  
|                                                                    |      |                         |          |      |                |   |          |       |  |   |         |  
|Segment profits                                                     |      | $                       | 61,365   |      |                | $ | 53,009   |       |  | $ | 114,374 |  
|                                                                    |      |                         |          |      |                |   |          |       |  |   |         |  
|Depreciation and amortization                                       |      | $                       | 18,253   |      |                | $ | 15,471   |       |  | $ | 33,724  |  
|Capital expenditures                                                |      |                         | 106,016  |      |                |   | 36,017   |       |  |   | 142,033 |  
|Total assets                                                        |      |                         | 294,352  |      |                |   | 188,449  |       |  |   | 482,801 |  
|Year Ended December 31, 2007 Predecessor  Combined                 |      |                         |          |      |                |   |          |       |  |   |         |  
|Operating revenues                                                  |      | $                       | 103,601  |      |                | $ | 103,405  |       |  | $ | 207,006 |  
|Direct operating costs                                              |      |                         | 60,570   |      |                |   | 69,887   |       |  |   | 130,457 |  
|                                                                    |      |                         |          |      |                |   |          |       |  |   |         |  
|Segment profits                                                     |      | $                       | 43,031   |      |                | $ | 33,518   |       |  | $ | 76,549  |  
|                                                                    |      |                         |          |      |                |   |          |       |  |   |         |  
|Depreciation and amortization                                       |      | $                       | 9,411    |      |                | $ | 5,931    |       |  | $ | 15,342  |  
|Capital expenditures                                                |      |                         | 91,860   |      |                |   | 35,548   |       |  |   | 127,408 |  
|Total assets                                                        |      |                         | 181,512  |      |                |   | 86,103   |       |  |   | 267,615 |  
|                                                                    |     
|Reconciliation of Forbes Group Operating Income (Loss) As Reported: |      | Year Ended December 31, |         
|                                                                    | 2009 |                         |          | 2008 |                |   | 2007     |      
|Segment profits                                                     |      | $                       | 31,831   |      |                | $ | 114,374  |       |  | $ | 76,549  |  
|General and administrative expense                                  |      |                         | 21,229   |      |                |   | 17,700   |       |  |   | 8,824   |  
|Depreciation and amortization                                       |      |                         | 39,472   |      |                |   | 33,724   |       |  |   | 15,342  |  
|Goodwill impairment                                                 |      |                         |         |      |                |   | 4,363    |       |  |   |        |  
|                                                                    |      |                         |          |      |                |   |          |       |  |   |         |  
|Operating income (loss)                                             |      |                         | (28,870  | )    |                |   | 58,587   |       |  |   | 52,383  |  
|Other income and expenses, net                                      |      |                         | (25,605  | )    |                |   | (25,760  | )     |  |   | (8,106  | )
|                                                                    |      |                         |          |      |                |   |          |       |  |   |         |  
|Income (loss) before income taxes                                   |      | $                       | (54,475  | )    |                | $ | 32,827   |       |  | $ | 44,277  |  
|                                                                    |      |                         |          |      |                |   |          |       |  |   |         |  
|                                                                    |      |                        
|Reconciliation of the Forbes Group Assets as Reported               |      | Year Ended December 31, |          |      |                |  
|                                                                    | 2009 |                         |          | 2008 |                |  
|Total reportable segments                                           |      | $                       | 477,931  |      |                | $ | 469,286  |       | 
|Elimination of internal transaction                                 |      |                         | (527,425 | )    |                |   | (405,882 | )     | 
|Parent                                                              |      |                         | 506,927  |      |                |   | 419,397  |       | 
|                                                                    |      |                         |          |      |                |   |          |       | 
|Total assets                                                        |      | $                       | 457,433  |      |                | $ | 482,801  |       | 
|                                                                    |      |                         |          |      |                |   |          |       | 

Financial information about geographic areas

Revenues from the Companys non-U.S. operations, which are located exclusively in Mexico, were $26.2 million and $-0- million for the
years ended December 31, 2009, and 2008 respectively. All other revenue was generated by the Companys U.S. operations. Long-lived assets located in Mexico were approximately $19.2 million and $0.3 million as of December 31, 2009 and
2008, respectively. A number of the items of equipment located in Mexico are on operating leases. All other long-lived assets were located in the U.S.



62



---

##### Table of Contents

Forbes Energy Services Ltd. and Subsidiaries (a/k/a the Forbes Group)

Notes to Consolidated/Combined Financial Statements(Continued)



15. Equity Securities

Common Shares

Holders of common shares have no pre-emptive, redemption, conversion, or sinking fund rights. Holders of common shares are entitled to one vote per share on all matters submitted to a vote of holders of common shares. Unless a
different majority is required by law or by the Companys bye-laws, resolutions to be approved by holders of common shares require approval by a simple majority of votes cast at a meeting at which a quorum is present. In the event of the
liquidation, dissolution, or winding up of the Company, the holders of common shares are entitled to share equally and ratably in the Companys assets, if any, remaining after the payment of all of its debts and liabilities, subject to any
liquidation preference on any issued and outstanding preference shares.

Class B Shares

Holders of Class B shares have all of the rights of holders of common shares, except for the differences described in this section. The Class
B shares are convertible at any time at the discretion of each holder into common shares. Holders of Class B shares have the right to be present at annual shareholder meetings, but, except as otherwise provided in the Companies Act 1981 of
Bermuda (CAB) and the Companys bye-laws, have no right to vote on any matters at such meetings. Under the bye-laws, the holders of the Class B shares are permitted to vote with the common shares on an as-converted basis for the
following actions:



| |  |  | any increase or decrease in the authorized number of common shares or preference shares;
| | - |  | ----------------------------------------------------------------------------------------



| |  |  | any agreement by the Company or its shareholders regarding a business combination (as defined in the bye-laws);
| | - |  | -----------------------------------------------------------------------------------------------------------------



| |  |  | any increase of decrease in the authorized number of members of the board of directors;
| | - |  | ---------------------------------------------------------------------------------------



| |  |  | the liquidation, dissolution or winding up of the Company; and
| | - |  | --------------------------------------------------------------



| |  |  | voluntary placement of the Company into receivership proceedings in any relevant jurisdiction.
| | - |  | ----------------------------------------------------------------------------------------------

In addition, the following actions require the approval of holders of 75% of the Class B shares:



| |  |  | any increase or decrease in the authorized number and any issuance of Class B shares;
| | - |  | -------------------------------------------------------------------------------------



| |  |  | any alteration or waiver of any provision of the bye-laws in a manner adverse to the holders of the Class B shares; and
| | - |  | -----------------------------------------------------------------------------------------------------------------------



| |  |  | any authorization or any designation, whether by reclassification or otherwise, of any new class or series of shares or any other securities
convertible into equity securities of the Company having voting rights or ranking on a parity with or senior to the Class B shares in right of redemption, liquidation preference, or dividend rights, or any increase in the authorized or designated
number of any such new class or series.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

In addition to the rights above, holders of Class B shares have the
right to nominate a majority of the board of directors for election for as long as such holders own at least a majority of the capital stock of the Company. In the event that such holders own between 25% and 50% of the capital stock of the Company,
they shall have the right to nominate that number of directors commensurate with their percentage ownership of the Company, with such number being not less than two.

16. Guarantor and Non-Guarantor Consolidating Financial Statements

As
discussed in Note 8, the Company has certain significant non-guarantor subsidiaries and is required to present the following consolidating financial information pursuant to Rule 3-10 of Regulation S-X. These schedules are presented using the equity
method of accounting for all periods presented. Under this method, investments in subsidiaries are recorded at cost and adjusted for the Companys share in the subsidiaries cumulative results of operations, capital contributions and
distributions and other changes in equity. Elimination entries relate primarily to the elimination of investments in subsidiaries and associated intercompany balances and transactions.

Supplemental financial information for FES Ltd, the parent, FES LLC and FES CAP, the issuers, our combined subsidiary guarantors and our
non-guarantor subsidiaries is presented below. The December 31, 2008 and 2007 supplemental information has not been included because the parent company had no independent assets or operations, and the then existing non-guarantor was deemed to
be minor during those years.



63



---

##### Table of Contents

Forbes Energy Services Ltd. and Subsidiaries (a/k/a the Forbes Group)

Notes to Consolidated/Combined Financial Statements(Continued)



Consolidating Balance Sheet

As of December 31, 2009



|                                           |  |        |             |   |         |   |             |  |                |             |              |   |            |              |   |              |   |  |   |            
|------------------------------------------ |  | ------ | ----------- | - | ------- | - | ----------- |  | -------------- | ----------- | ------------ | - | ---------- | ------------ | - | ------------ | - |  | - | -----------
|                                           |  | Parent |             |   | Issuers |   | Guarantors  |  | Non-Guarantors |             | Eliminations |   |            | Consolidated
|Assets                                     |  |        |             |   |         |   |             |  |                |             |              |   |            |              |   |              |   |  |   |            
|Current assets                             |  |        |             |   |         |   |             |  |                |             |              |   |            |              |   |              |   |  |   |            
|Cash and cash equivalents                  |  | $      | 12,577,404  |   |         | $ | 7,860,204   |  | $              | 7,973,636   |              | $ | 14,123     |              |   |             |   |  | $ | 28,425,367 
|Restricted cash                            |  |        |            |   |         |   | 2,932,279   |  |                |            |              |   |           |              |   |             |   |  |   | 2,932,279  
|Accounts receivable                        |  |        | 20,747,276  |   |         |   | 9,078       |  |                | 40,203,774  |              |   | 15,992,327 |              |   | (18,858,590  | ) |  |   | 58,093,865 
|Other current assets                       |  |        | (14,107     | ) |         |   | 401,021     |  |                | 4,231,170   |              |   | 118,610    |              |   |             |   |  |   | 4,736,694  
|                                           |  |        |             |   |         |   |             |  |                |             |              |   |            |              |   |              |   |  |   |            
|                                           |  |        |             |   |         |  
|Total current assets                       |  |        | 33,310,573  |   |         |   | 11,202,582  |  |                | 52,408,580  |              |   | 16,125,060 |              |   | (18,858,590  | ) |  |   | 94,188,205 
|Property and equipment, net                |  |        | 546,107     |   |         |   |            |  |                | 307,115,247 |              |   | 898,531    |              |   |             |   |  |   | 308,559,885
|Investments in affiliates                  |  |        | 40,712,544  |   |         |   | 97,919,974  |  |                | 680,424     |              |   |           |              |   | (139,312,942 | ) |  |   |           
|Intercompany receivables                   |  |        | 103,872,927 |   |         |   | 364,438,135 |  |                | 62,414,398  |              |   | 229,036    |              |   | (530,954,496 | ) |  |   |           
|Intercompany note receivable               |  |        | 5,013,405   |   |         |   |            |  |                |            |              |   |           |              |   | (5,013,405   | ) |  |   |           
|Intangible assets, net                     |  |        |            |   |         |   |            |  |                | 36,598,781  |              |   |           |              |   |             |   |  |   | 36,598,781 
|Deferred financing costs, net              |  |        |            |   |         |   | 11,453,830  |  |                |            |              |   |           |              |   |             |   |  |   | 11,453,830 
|Restricted cash                            |  |        |            |   |         |   | 6,560,225   |  |                |            |              |   |           |              |   |             |   |  |   | 6,560,225  
|Other assets                               |  |        | 1,890       |   |         |   | 27,500      |  |                | 31,436      |              |   | 11,144     |              |   |             |   |  |   | 71,970     
|                                           |  |        |             |   |         |   |             |  |                |             |              |   |            |              |   |              |   |  |   |            
|                                           |  |        |             |   |         |  
|Total assets                               |  | $      | 183,457,446 |   |         | $ | 491,602,246 |  | $              | 459,248,866 |              | $ | 17,263,771 |              | $ | (694,139,433 | ) |  | $ | 457,432,896
|                                           |  |        |             |   |         |   |             |  |                |             |              |   |            |              |   |              |   |  |   |            
|                                           |  |        |             |   |         |  
|Liabilities and Shareholders Equity       |  |        |             |   |         |   |             |  |                |             |              |   |            |              |   |              |   |  |   |            
|Current liabilities                        |  |        |             |   |         |   |             |  |                |             |              |   |            |              |   |              |   |  |   |            
|Accounts payable                           |  | $      | 21,340,568  |   |         | $ | 445,376     |  | $              | 16,706,926  |              | $ | 5,137,388  |              | $ | (19,355,427  | ) |  | $ | 24,274,831 
|Accrued liabilities                        |  |        | 1,041,085   |   |         |   | 9,269,026   |  |                | 9,269,096   |              |   | 3,074,506  |              |   | 476,535      |   |  |   | 23,130,248 
|Current portion of long-term debt          |  |        |            |   |         |   | 10,736,500  |  |                | 1,696,400   |              |   |           |              |   |             |   |  |   | 12,432,900 
|                                           |  |        |             |   |         |   |             |  |                |             |              |   |            |              |   |              |   |  |   |            
|                                           |  |        |             |   |         |  
|Total current liabilities                  |  |        | 22,381,653  |   |         |   | 20,450,902  |  |                | 27,672,422  |              |   | 8,211,894  |              |   | (18,878,892  | ) |  |   | 59,837,979 
|Long-term debt                             |  |        |            |   |         |   | 209,548,870 |  |                | 4,916,459   |              |   |           |              |   |             |   |  |   | 214,465,329
|Intercompany payables                      |  |        | 39,888,084  |   |         |   | 220,888,931 |  |                | 266,799,198 |              |   | 3,357,981  |              |   | (530,934,194 | ) |  |   |           
|Intercompany note payable                  |  |        |            |   |         |   |            |  |                |            |              |   | 5,013,405  |              |   | (5,013,405   | ) |  |   |           
|Deferred tax liability (benefit)           |  |        | (25,319,770 | ) |         |   |            |  |                | 61,941,881  |              |   |           |              |   |             |   |  |   | 36,622,111 
|                                           |  |        |             |   |         |   |             |  |                |             |              |   |            |              |   |              |   |  |   |            
|                                           |  |        |             |   |         |  
|Total liabilities                          |  |        | 36,949,967  |   |         |   | 450,888,703 |  |                | 361,329,960 |              |   | 16,583,280 |              |   | (554,826,491 | ) |  |   | 310,925,419
|                                           |  |        |             |   |         |   |             |  |                |             |              |   |            |              |   |              |   |  |   |            
|Shareholders equity                       |  |        | 146,507,479 |   |         |   | 40,713,543  |  |                | 97,918,906  |              |   | 680,491    |              |   | (139,312,942 | ) |  |   | 146,507,477
|                                           |  |        |             |   |         |   |             |  |                |             |              |   |            |              |   |              |   |  |   |            
|Total liabilities and shareholders equity |  | $      | 183,457,446 |   |         | $ | 491,602,246 |  | $              | 459,248,866 |              | $ | 17,263,771 |              | $ | (694,139,433 | ) |  | $ | 457,432,896
|                                           |  |        |             |   |         |   |             |  |                |             |              |   |            |              |   |              |   |  |   |            



64



---

##### Table of Contents

Forbes Energy Services Ltd. and Subsidiaries (a/k/a the Forbes Group)

Notes to Consolidated/Combined Financial Statements(Continued)



Consolidating Statement of Operations

For the Year Ended December 31, 2009



|                                      |  |        |             |   |         |   |             |            |  |   |                |   |  |              |           |   |              |   |             |   |  |   |             |  
|------------------------------------- |  | ------ | ----------- | - | ------- | - | ----------- | ---------- |  | - | -------------- | - |  | ------------ | --------- | - | ------------ | - | ----------- | - |  | - | ----------- | -
|                                      |  | Parent |             |   | Issuers |   |             | Guarantors |  |   | Non-Guarantors |   |  | Eliminations |           |   | Consolidated |  
|Revenues                              |  |        |             |   |         |   |             |            |  |   |                |   |  |              |           |   |              |   |             |   |  |   |             |  
|                                      |  |        |             |   |         |  
|Well servicing                        |  | $      | 26,285,577  |   |         |   |            |            |  | $ | 85,420,185     |   |  | $            | 9,435,085 |   |              | $ | (15,043,567 | ) |  | $ | 106,097,280 |  
|Fluid logistics                       |  |        |            |   |         |   |            |            |  |   | 109,822,640    |   |  |              |          |   |              |   |            |   |  |   | 109,822,640 |  
|                                      |  |        |             |   |         |   |             |            |  |   |                |   |  |              |           |   |              |   |             |   |  |   |             |  
|                                      |  |        |             |   |         |  
|Total revenues                        |  |        | 26,285,577  |   |         |   |            |            |  |   | 195,242,825    |   |  |              | 9,435,085 |   |              |   | (15,043,567 | ) |  |   | 215,919,920 |  
|                                      |  |        |             |   |         |   |             |            |  |   |                |   |  |              |           |   |              |   |             |   |  |   |             |  
|Expenses                              |  |        |             |   |         |   |             |            |  |   |                |   |  |              |           |   |              |   |             |   |  |   |             |  
|                                      |  |        |             |   |         |  
|Well servicing                        |  |        | 25,638,378  |   |         |   | 138         |            |  |   | 77,344,249     |   |  |              | 5,274,041 |   |              |   | (11,430,895 | ) |  |   | 96,825,911  |  
|                                      |  |        |             |   |         |  
|Fluid logistics                       |  |        |            |   |         |   |            |            |  |   | 87,263,351     |   |  |              |          |   |              |   |            |   |  |   | 87,263,351  |  
|                                      |  |        |             |   |         |  
|General and administrative            |  |        | 7,225,894   |   |         |   | 5,890,640   |            |  |   | 9,822,892      |   |  |              | 1,921,404 |   |              |   | (3,632,011  | ) |  |   | 21,228,819  |  
|Depreciation and amortization         |  |        | 33,552      |   |         |   |            |            |  |   | 39,143,261     |   |  |              | 294,942   |   |              |   |            |   |  |   | 39,471,755  |  
|                                      |  |        |             |   |         |   |             |            |  |   |                |   |  |              |           |   |              |   |             |   |  |   |             |  
|                                      |  |        |             |   |         |  
|Total expenses                        |  |        | 32,897,824  |   |         |   | 5,890,778   |            |  |   | 213,573,753    |   |  |              | 7,490,387 |   |              |   | (15,062,906 | ) |  |   | 244,789,836 |  
|                                      |  |        |             |   |         |   |             |            |  |   |                |   |  |              |           |   |              |   |             |   |  |   |             |  
|                                      |  |        |             |   |         |  
|Operating income (loss)               |  |        | (6,612,247  | ) |         |   | (5,890,778  | )          |  |   | (18,330,928    | ) |  |              | 1,944,698 |   |              |   | 19,339      |   |  |   | (28,869,916 | )
|                                      |  |        |             |   |         |  
|Interest income (expense), net        |  |        | 29,775      |   |         |   | (26,133,136 | )          |  |   | (775,310       | ) |  |              | (26,955   | ) |              |   | (12,891     | ) |  |   | (26,918,517 | )
|Equity in income (loss) of affiliates |  |        | (38,073,710 | ) |         |   | (7,471,913  | )          |  |   | 1,917,501      |   |  |              |          |   |              |   | 43,628,122  |   |  |   |            |  
|                                      |  |        |             |   |         |  
|Other income (loss), net              |  |        | (138,191    | ) |         |   | 1,422,117   |            |  |   | 36,430         |   |  |              | (51       | ) |              |   | (6,448      | ) |  |   | 1,313,857   |  
|                                      |  |        |             |   |         |   |             |            |  |   |                |   |  |              |           |   |              |   |             |   |  |   |             |  
|                                      |  |        |             |   |         |  
|Income (loss) before taxes            |  |        | (44,794,373 | ) |         |   | (38,073,710 | )          |  |   | (17,152,307    | ) |  |              | 1,917,692 |   |              |   | 43,628,122  |   |  |   | (54,474,576 | )
|                                      |  |        |             |   |         |  
|Income tax expense (benefit)          |  |        | (15,463,664 | ) |         |   |            |            |  |   | (9,680,203     | ) |  |              |          |   |              |   |            |   |  |   | (25,143,867 | )
|                                      |  |        |             |   |         |   |             |            |  |   |                |   |  |              |           |   |              |   |             |   |  |   |             |  
|Net income (loss)                     |  | $      | (29,330,709 | ) |         | $ | (38,073,710 | )          |  | $ | (7,472,104     | ) |  | $            | 1,917,692 |   |              | $ | 43,628,122  |   |  | $ | (29,330,709 | )
|                                      |  |        |             |   |         |   |             |            |  |   |                |   |  |              |           |   |              |   |             |   |  |   |             |  



65



---

##### Table of Contents

Forbes Energy Services Ltd. and Subsidiaries (a/k/a the Forbes Group)

Notes to Consolidated/Combined Financial Statements(Continued)



Consolidating Statement of Cash Flows

For the Year Ended December 31, 2009



|                                                     |  |        |            |   |         |   |            |            |  |   |                |   |  |              |          |              |  |   |  |   |             |  
|---------------------------------------------------- |  | ------ | ---------- | - | ------- | - | ---------- | ---------- |  | - | -------------- | - |  | ------------ | -------- | ------------ |  | - |  | - | ----------- | -
|                                                     |  | Parent |            |   | Issuers |   |            | Guarantors |  |   | Non-Guarantors |   |  | Eliminations |          | Consolidated | 
|Cash flows from operating activities                 |  |        |            |   |         |   |            |            |  |   |                |   |  |              |          |              |  |   |  |   |             |  
|Net cash provided by operating activities            |  | $      | (2,487,192 | ) |         | $ | 20,570,970 |            |  | $ | (3,602,204     | ) |  | $            | 897,828  |              |  |  |  | $ | 15,379,402  |  
|                                                     |  |        |            |   |         |   |            |            |  |   |                |   |  |              |          |              |  |   |  |   |             |  
|                                                     |  |        |            |   |         |  
|Cash flows from investing activities                 |  |        |            |   |         |   |            |            |  |   |                |   |  |              |          |              |  |   |  |   |             |  
|Restricted cash                                      |  |        |           |   |         |   | (9,492,504 | )          |  |   |               |   |  |              |         |              |  |  |  |   | 9,492,504   |  
|Insurance proceeds                                   |  |        |           |   |         |   |           |            |  |   | 1,783,832      |   |  |              |         |              |  |  |  |   | 1,783,832   |  
|Purchase of property and equipment                   |  |        |           |   |         |   |           |            |  |   | (29,120,985    | ) |  |              | (903,486 | )            |  |  |  |   | (30,024,471 | )
|                                                     |  |        |            |   |         |   |            |            |  |   |                |   |  |              |          |              |  |   |  |   |             |  
|Net cash used in investing activities                |  |        |           |   |         |   | (9,492,504 | )          |  |   | (27,337,153    | ) |  |              | (903,486 | )            |  |  |  |   | (37,733,143 | )
|                                                     |  |        |            |   |         |   |            |            |  |   |                |   |  |              |          |              |  |   |  |   |             |  
|                                                     |  |        |            |   |         |  
|Cash flows from financing activities                 |  |        |            |   |         |   |            |            |  |   |                |   |  |              |          |              |  |   |  |   |             |  
|Payment for debt issuance costs                      |  |        |           |   |         |   |           |            |  |   | (1,236,638     | ) |  |              |         |              |  |  |  |   | (1,236,638  | )
|                                                     |  |        |            |   |         |  
|Proceeds from stock offering, net                    |  |        | 14,927,705 |   |         |   |           |            |  |   |               |   |  |              |         |              |  |  |  |   | 14,927,705  |  
|Borrowings under debt agreements                     |  |        |           |   |         |   |           |            |  |   | 32,000,000     |   |  |              |         |              |  |  |  |   | 32,000,000  |  
|Repayments of debt                                   |  |        |           |   |         |   | (3,415,000 | )          |  |   | (14,966,026    | ) |  |              |         |              |  |  |  |   | (18,381,026 | )
|                                                     |  |        |            |   |         |   |            |            |  |   |                |   |  |              |          |              |  |   |  |   |             |  
|Net cash provided by (used in) financing activities  |  |        | 14,927,705 |   |         |   | (3,415,000 | )          |  |   | 15,797,336     |   |  |              |         |              |  |  |  |   | 27,310,041  |  
|                                                     |  |        |            |   |         |   |            |            |  |   |                |   |  |              |          |              |  |   |  |   |             |  
|Net increase/(decrease) in cash and cash equivalents |  |        | 12,440,513 |   |         |   | 7,663,466  |            |  |   | (15,142,021    | ) |  |              | (5,658   | )            |  |  |  |   | 4,956,300   |  
|Cash and cash equivalents                            |  |        |            |   |         |   |            |            |  |   |                |   |  |              |          |              |  |   |  |   |             |  
|Beginning of period                                  |  |        | 136,891    |   |         |   | 196,738    |            |  |   | 23,115,657     |   |  |              | 19,781   |              |  |  |  |   | 23,469,067  |  
|                                                     |  |        |            |   |         |   |            |            |  |   |                |   |  |              |          |              |  |   |  |   |             |  
|End of period                                        |  | $      | 12,577,404 |   |         | $ | 7,860,204  |            |  | $ | 7,973,636      |   |  | $            | 14,123   |              |  |  |  | $ | 28,425,367  |  
|                                                     |  |        |            |   |         |   |            |            |  |   |                |   |  |              |          |              |  |   |  |   |             |  

17. Subsequent Events

Subsequent events have been evaluated through the issuance of this filing and the Forbes Group determined there were none.



66



---

##### Table of Contents

Forbes Energy Services Ltd. and Subsidiaries (a/k/a the Forbes Group)

Notes to Consolidated/Combined Financial Statements(Continued)



18. Supplemental Financial Information Quarterly Financial Data (Unaudited)



|                              |  |               |            |   |                |   |             |               |  |   |                |   |  |   |             |     
|----------------------------- |  | ------------- | ---------- | - | -------------- | - | ----------- | ------------- |  | - | -------------- | - |  | - | ----------- | ----
|                              |  | First Quarter |            |   | Second Quarter |   |             | Third Quarter |  |   | Fourth Quarter |  
|2009(4):                      |  |               |            |   |                |   |             |               |  |   |                |   |  |   |             |     
|Revenues                      |  | $             | 63,431,382 |   |                | $ | 49,752,577  |               |  | $ | 50,472,206     |   |  | $ | 52,263,755  |     
|Operating (loss)              |  |               | (1,661,199 | ) |                |   | (7,567,920  | )             |  |   | (8,836,273     | ) |  |   | (10,804,524 | )   
|Net income (loss)             |  |               | (4,535,490 | ) |                |   | (9,037,736  | )             |  |   | (9,609,721     | ) |  |   | (6,147,762  | )   
|Earnings (loss) per share:    |  |               |            |   |                |   |             |               |  |   |                |   |  |   |             |     
|Basic and diluted             |  | $             | (.07       | ) |                | $ | (.15        | )             |  | $ | (.15           | ) |  | $ | (.10        | )   
|                              |  |               |            |  
|2008:                         |  |               |            |   |                |   |             |               |  |   |                |   |  |   |             |     
|Revenues                      |  | $             | 70,522,859 |   |                | $ | 88,601,191  |               |  | $ | 105,145,388    |   |  | $ | 96,659,861  |     
|Operating income              |  |               | 13,640,490 |   |                |   | 18,280,383  |               |  |   | 19,870,511     |   |  |   | 6,795,234   |     
|Net income (loss)             |  |               | 7,522,898  |   |                |   | (43,212,012 | )(1)          |  |   | 8,273,355      |   |  |   | (2,331,831  | )(2)
|Earnings (loss) per share:(3) |  |               |            |   |                |   |             |               |  |   |                |   |  |   |             |     
|Basic and diluted             |  |               |            |   |                | $ | (1.13       | )             |  | $ | 0.15           |   |  | $ | (.04        | )   



|(1) | On May 29, 2008, in connection with the Bermuda Reorganization, the Forbes Group became a taxable entity, which resulted in $52.8 million of the 2008 income
tax expense that was recorded as a one-time, deferred income tax charge to recognize the conversion to a taxable entity. Prior to that time, the entities comprising the Forbes Group were flow through entities for federal income tax purposes
and the only tax obligations of the entity were the Texas margin tax which was applicable after June 29, 2007.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | As of December 31, 2008 the Forbes Group performed its annual impairment test on goodwill, and recorded an impairment charge of $4.4 million in the fourth quarter
of 2008.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(3) | Concurrent with the Initial Equity Offering on May 29, 2008, we began conducting our business through a newly formed Bermuda corporation and holding company.
Historically, net income per share was not presented for the quarter ended March 31, 2008 and prior since we were structured as a limited liability company with a limited number of members.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|(4) | During the quarter ended December 31, 2009, the Company discovered that certain transactions reported in its quarters ending March 31, June 30, and September 30, 2009
consolidated financial statements were recorded incorrectly. The Company identified accounting errors related to understatement of payroll expenses, payroll taxes, and costs related to its Mexico operations, the calculation of the self-insured
portion of its workers compensation insurance, double recording overstatement of revenue accruals and accounts receivable related to unbilled revenues, and the understatement of interest expense and accrued interest payable on the Companys
Second Priority Notes. All of these errors were identified and recorded as out-of-period adjustments in the quarter ended December 31, 2009. In the aggregate, the effect of correcting those errors as out-of-period adjustments understated net loss
and loss per share for the three months ended December 31, 2009 by approximately $0.8 million and $0.01, respectively. The correction of the errors is not material to the financial statements as of and for the quarters ended March 31, June 30,
September 30, and December 31, 2009.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Additionally, during the three months ended September 30, 2009, the Company
recorded an out-of-period adjustment to correct an error related to its billing system that occurred during the last two quarters of 2008 and the quarter ended March 31, 2009 which resulted in an overstatement of revenues and trade accounts
receivable, and another error related to the recording of revenues and expenses in its Mexico operations for the quarters ended March 31, 2009 and June 30, 2009 which resulted in a misstatement of revenue and operating expenses for those periods. In
the aggregate, these two accounting errors, after giving effect to a statutory federal tax rate of 35%, understated net loss and loss per share for the year ended December 31, 2008 by approximately $0.4 million and $0.01, respectively, and the
effect of correcting those errors as an out-of-period adjustment overstated net loss and loss per share for the nine months ended September 30, 2009 by $0.4 million and $0.01, respectively. The correction of the errors is not material to the
financial statements as of and for the year ended December 31, 2008 and for the nine months ended September 30, 2009.

The
following table reflects the effect of errors noted during the quarters and the cumulative effect of correction of errors in the third and fourth quarters ended September 30, 2009 and December 31, 2009 after giving effect to a statutory federal tax
rate of 35%:



|                                         |  |                                                |            |   |                                               |   |          |                                                                                                                                                    |  |   |                                                                                                                                          |   |  |   |            |  
|---------------------------------------- |  | ---------------------------------------------- | ---------- | - | --------------------------------------------- | - | -------- | -------------------------------------------------------------------------------------------------------------------------------------------------- |  | - | ---------------------------------------------------------------------------------------------------------------------------------------- | - |  | - | ---------- | -
|Unaudited Quarterly Data                 |  | Effect of errors onquarter-endedMarch 31, 2009 |            |   | Effect of errors onquarter-endedJune 30, 2009 |   |          | Effect of errors onquarter-endedSeptember 30, 2009,and correction ofout of periodadjustments fromDecember 31,
2008,March 31, 2009and June 30, 2009 |  |   | Effect on Quarter-endedDecember 31, 2009 forcorrection of out ofperiodadjustments fromMarch
31,2009, June 30, 2009 andSeptember 30, 2009 |  
|Total revenues (over)/understated        |  | $                                              | (45,024    | ) |                                               | $ | (713,717 | )                                                                                                                                                  |  | $ | 983,254                                                                                                                                  |   |  | $ | 472,744    |  
|Total expenses over/(understated)        |  |                                                | (1,564,384 | ) |                                               |   | 643,377  |                                                                                                                                                    |  |   | 1,195,112                                                                                                                                |   |  |   | (274,105   | )
|Interest expense, net over/(understated) |  |                                                |           |   |                                               |   |         |                                                                                                                                                    |  |   | (988,177                                                                                                                                 | ) |  |   | 988,177    |  
|Loss before taxes over/(under)stated     |  |                                                | 1,609,408  |   |                                               |   | 70,340   |                                                                                                                                                    |  |   | (1,190,189                                                                                                                               | ) |  |   | (1,186,816 | )
|Net loss over/(under)stated              |  |                                                | 1,046,115  |   |                                               |   | 45,721   |                                                                                                                                                    |  |   | (773,623                                                                                                                                 | ) |  |   | (771,431   | )
|Loss per share over/(under)stated        |  |                                                | 0.02       |   |                                               |   |         |                                                                                                                                                    |  |   | (0.01                                                                                                                                    | ) |  |   | (0.01      | )

The Company evaluated the correction of
these errors based on historical operating results for the quarter ended September 30, 2008, the year ended December 31, 2008, the quarters ended March 31, 2009, June 30, 2009, September 30, 2009 and for the year ended December 31, 2009 in
accordance with Accounting Standards Codification 250-10-45-27 Materiality Determination for Correction of an Errorand Staff Accounting Bulletin No. 99, Materiality. The amount of the adjustments when compared to the
operating results for these periods or on any trend of profits or losses, is not considered by management to be material. In addition, the Company believes that investors would not consider the amount of the adjustments to be material, and
therefore, would not have significantly impacted their investment decisions about the Company.



|Item 9. | Changes in or Disagreements with Accountants on Accounting and Financial Disclosure
|------- | -----------------------------------------------------------------------------------

Not applicable.



|Item 9A. | Controls and Procedures
|-------- | -----------------------

Evaluation of Disclosure Controls and Procedures

Our management, with the participation of our chief
executive officer and chief financial officer, evaluated the effectiveness of our disclosure controls and procedures as of December 31, 2009. The term disclosure controls and procedures, as defined in Rules 13a-15(e) and
15d-15(e) under the Securities Exchange Act of 1934, as amended or the Exchange Act, means controls and other procedures of a company that are designed to ensure that information required to be



67



---

##### Table of Contents

disclosed by a company in the reports that it files or submits under the Exchange Act is recorded, processed, summarized and reported, within the time periods specified in the SECs rules and
forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed by a company in the reports that it files or submits under the Exchange Act is accumulated
and communicated to the companys management, including its principal executive and principal financial officers, as appropriate to allow timely decisions regarding required disclosure. Management recognizes that any controls and procedures, no
matter how well designed and operated, can provide only reasonable assurance of achieving their objectives and management necessarily applies its judgment in evaluating the cost-benefit relationship of possible controls and procedures. Based on the
evaluation of our disclosure controls and procedures as of December 31, 2009, our chief executive officer and chief financial officer concluded that, as of such date, our internal control over financial reporting disclosure controls and
procedures were not effective. See Material Weaknesses below.

Changes in Internal Control over Financial
Reporting, including Remediation of Certain Material Weaknesses

Management of the Company is responsible for establishing
and maintaining adequate internal control over financial reporting, as such term is defined in Rule 13(a)-15(f) or Rule15d-15(f) under the Exchange Act. Internal control over financial reporting is a process to provide reasonable assurance regarding
the reliability of our financial reporting for external purposes in accordance with U.S. generally accepted accounting principles. Internal control over financial reporting includes maintaining records that, in reasonable detail, accurately and
fairly reflect our transactions; providing reasonable assurance that transactions are recorded as necessary for preparation of our financial statements in accordance with U.S. generally accepted accounting principles; providing reasonable assurance
that receipts and expenditures of company assets are made in accordance with authorizations of the Companys management and board of directors; and providing reasonable assurance that unauthorized acquisition, use or disposition of company
assets that could have a material effect on our financial statements would be prevented or detected on a timely basis. Based on the evaluation of our internal control over financial reporting as of December 31, 2009, our chief executive officer
and chief financial officer concluded that, as of such date, our internal control over financial reporting is not effective.

A material weakness is a deficiency, or a combination of deficiencies, in internal control over financial reporting, such that there is a reasonable possibility that a material misstatement of the companys annual or interim financial
statements will not be prevented or detected on a timely basis. We had identified various material weaknesses as of December 31, 2008 primarily related to internal accounting controls. We believe that many of these were attributable to our
transition from a private company to a public reporting company. In connection with the preparation of our consolidated financial statements as of and for the year ended December 31, 2009 included in this Form 10-K and our assessment of the
effectiveness of our disclosure controls and procedures, we have concluded that we successfully remediated the following specific control deficiencies, which represented material weaknesses in our internal control over financial reporting as of
December 31, 2009:



| |  |  | Prior to our effective remediation, we did not maintain effective controls over the preparation and review of the consolidated/combined financial
statements and disclosures. Specifically, effective controls were not designed and in place around the oversight and review of the consolidated/combined financial statements and disclosures.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Prior to our effective remediation, we did not design or maintain effective controls over purchase accounting. Specifically, we did not design and
maintain effective controls over the accuracy and completeness of the purchase price allocation associated with the January 1, 2008 Delaware Reorganization. This material weakness resulted in the requirement to restate the Companys
unaudited condensed consolidated financial statements issued and filed for the quarters ended June 30, 2008 and September 30, 2008 (as well as the issued but unfiled financial statements for the quarter ended March 31, 2008).
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

During the year ended December 31, 2009, management performed its assessment of internal control
processes and procedures. Other than these changes and the remediation measures described in this section, no change in our internal control over financial reporting (as defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) occurred
during the fiscal year ended December 31, 2009 that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

This annual report does not include an attestation report of the Companys registered public accounting firm regarding internal control
over financial reporting. Managements report was not subject to attestation by the Company registered public accounting firm pursuant to temporary rules of the SEC that permit the Company to provide only managements report in this annual
report.

Material Weaknesses

In connection with the preparation of the Forbes Groups consolidated financial statements for the year ended December 31, 2009, we identified control deficiencies that constitute material
weaknesses in the design and operation of our internal control over financial reporting. The following material weaknesses were present at December 31, 2009.



| |  |  | We did not maintain an appropriate accounting and financial reporting organizational structure to support the activities of the Forbes Group.
Specifically, we did not maintain a sufficient complement of personnel with an appropriate level of accounting knowledge, experience and training to ensure the proper selection, application and implementation of GAAP. This resulted in errors during
the quarters ended March 31, 2009; June 30, 2009; September 30, 2009; which were collected during the quarter ended December 31, 2009.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | We did not design or maintain effective controls over the recording of revenue and expenses in our Mexico operations. Specifically, effective controls
were not designed and in place to ensure that revenues and expenses were recorded at the correct amounts in the appropriate period. This resulted in errors during the quarters ended March 31, 2009 and June 30, 2009, and September 30,
2009 which were corrected during the quarter ended December 31, 2009.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



68



---

##### Table of Contents

| |  |  | We did not design and maintain effective controls over the review of the accuracy and completeness of the income tax provision. This material weakness
resulted in the Forbes Group restating its unaudited condensed consolidated financial statements issued and filed for the quarters ended June 30, 2008 and September 30, 2008.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

These control deficiencies could result in a future material misstatement to substantially all the accounts and disclosures that would
result in a material misstatement to the annual or interim combined financial statements that would not be prevented or detected. Accordingly, we have determined that each of the above control deficiencies represents a material weakness.

Remediation

As
mentioned above, we have identified certain material weaknesses that exist as of December 31, 2009 in our internal control over external financial reporting and complex, non-routine accounting issues.

In 2009 we engaged a third party consulting group to assist us with financial reporting and tax matters.

We have implemented, or are in the process of implementing and continue to implement, remedial measures to address the above deficiencies on
a going-forward basis. In response to the Mexico operations revenue and expense recognition errors, effective mid-November 2009, a controller with international accounting experience who is resident in Mexico assumed responsibility for Mexico
accounting and controls. He has since hired an accounting staff which has been working diligently to address Mexicos accounting needs. Additionally, a third party consultant has been hired to document systems and controls at our Mexico
operations. To date, documentation has been limited as the first focus has been to properly capture and record all accounting transactions and activities.



|Item 9B. | Other Information
|-------- | -----------------

None.

PART III



|Item 10. | Directors, Executive Officers and Corporate Governance
|-------- | ------------------------------------------------------

The information required under this item will be filed in a Form 10-K/A within 120 days after December 31, 2009 pursuant to General Instruction G(3) of Form 10-K.



|Item 11. | Executive Compensation
|-------- | ----------------------

The information required under this item will be filed in a Form 10-K/A within 120 days after December 31, 2009 pursuant to General Instruction G(3) of Form 10-K.



|Item 12. | Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters
|-------- | ----------------------------------------------------------------------------------------------

The information required under this item will be filed in a Form 10-K/A within 120 days after December 31, 2009 pursuant to General
Instruction G(3) of Form 10-K.



|Item 13. | Certain Relationships and Related Transaction, and Director Independence
|-------- | ------------------------------------------------------------------------

The information required under this item will be filed in a Form 10-K/A within 120 days after December 31, 2009 pursuant to General
Instruction G(3) of Form 10-K.



69



---

##### Table of Contents

|Item 14. | Principal Accounting Fees and Services
|-------- | --------------------------------------

The information required under this item will be filed in a Form 10-K/A within 120 days after December 31, 2009 pursuant to General Instruction G(3) of Form 10-K.



70



---

##### Table of Contents

PART IV



|Item 15. | Exhibits, Financial Statement Schedules
|-------- | ---------------------------------------



| | (a) | The following items are filed as part of this report:
| | --- | -----------------------------------------------------



| | 1. | Financial Statements. The financial statements and information required by Item 8 appear on pages 39 through 66 of this report. The Index to Consolidated
Financial Statements appears on page 40.
| | -- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | 2. | Financial Statement Schedules. All schedules are omitted because they are not applicable or the required information is shown in the financial statements or the
notes thereto.
| | -- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | 3. | Exhibits.
| | -- | ---------



|       |  |                         |  |                                                                                                                                                                                                                                                                                                                                                                                                                                         
|------ |  | ----------------------- |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Number |  | Description of Exhibits
|       |  |                        
|1.1    |  |                        |  | Letter Agreement dated December 1, 2009, by and among the underwriter and Forbes Energy Service Ltd. (incorporated by reference to Exhibit 1.1 to the Companys
Current Report on Form 8-K dated December 7, 2009).                                                                                                                                                                                                                     
|       |  |                        
|1.2    |  |                        |  | Underwriting Agreement dated December 4, 2009, by and among the underwriter and Forbes Energy Services Ltd. (incorporated by reference to Exhibit 1.2 to the
Companys Current Report on Form 8-K dated December 7, 2009).                                                                                                                                                                                                              
|       |  |                        
|2.1    |  |                        |  | Agreement and Plan of Reorganization effective January 1, 2008 among Forbes Energy Services LLC and the respective members of C.C. Forbes, LLC, TX Energy Services, LLC
and Superior Tubing Testers, LLC (incorporated by reference to Exhibit 2.1 to the Companys Form S-4/A filed June 27, 2008, Registration No. 333-150853).                                                                                                       
|       |  |                        
|2.2    |  |                        |  | Agreement and Plan of Reorganization effective May 29, 2008 among Forbes Energy Services Ltd. and the members of Forbes Energy Services LLC (incorporated by reference to
Exhibit 2.2 to the Companys Form S-4/A filed June 27, 2008, Registration No. 333-150853).                                                                                                                                                                    
|       |  |                        
|3.1    |  |                        |  | Memorandum of Association of Forbes Energy Services Ltd. (incorporated by reference to Exhibit 3.11 to the Companys Form S-4/A filed June 27, 2008,
Registration No. 333-150853).                                                                                                                                                                                                                                                      
|       |  |                        
|3.2    |  |                        |  | Amended and Restated Bye-laws of Forbes Energy Services Ltd. (incorporated by reference to Exhibit 3.12 to the Companys Form S-4/A filed June 27, 2008,
Registration No. 333-150853).                                                                                                                                                                                                                                                  
|       |  |                        
|4.1    |  |                        |  | Indenture, dated as of February 12, 2008 among Forbes Energy Services LLC and Forbes Energy Capital Inc., as issuers, the guarantors party thereto and Wells Fargo Bank,
National Association, as trustee (incorporated by reference to Exhibit 4.1 to the Companys Annual Report on Form 10-K for the year ended December 31, 2008).                                                                                                  
|       |  |                        
|4.2    |  |                        |  | Supplemental Indenture (First Supplemental Indenture), dated as of May 29, 2008 among Forbes Energy Services Ltd., Forbes Energy Services LLC, Forbes Energy Capital Inc., the
other Guarantors (as defined in the Indenture referred to therein) and Wells Fargo Bank, National Association, as trustee (incorporated by reference to Exhibit 4.2 to the Companys Quarterly Report on Form 10-Q for the quarter ended June 30,
2008). 
|       |  |                        
|4.3    |  |                        |  | Supplemental Indenture (Second Supplemental Indenture, dated as of October 6, 2008 among Forbes Energy Services Ltd., Forbes Energy Services LLC, Forbes Energy Capital Inc., the
other Guarantors (as defined in the Indenture referred to therein) and Wells Fargo Bank, National Association, as trustee (incorporated by reference to Exhibit 4.1 to the Companys Annual Report on Form 10-K for the year ended December 31,
2008).
|       |  |                        
|4.4    |  |                        |  | Third Supplemental Indenture, dated as of February 6, 2009 among Forbes Energy Services Ltd., Forbes Energy Services LLC, Forbes Energy Capital Inc., the other Guarantors (as
defined in the Indenture referred to therein) and Wells Fargo Bank, National Association, as trustee (incorporated by reference to Exhibit 4.1 to the Companys Current Report on Form 8-K dated February 6, 2009).                                      
|       |  |                        
|4.5    |  |                        |  | Indenture dated as of October 2, 2009, by and among Forbes Energy Services LLC and Forbes Energy Capital Inc., as issuers, the guarantors party thereto and Wilmington Trust
FSB, as trustee (incorporated by reference to Exhibit 4.1 to the Companys Current Report on Form 8-K dated October 10, 2009).                                                                                                                             
|       |  |                        
|4.6    |  |                        |  | Notation of Guarantee from Forbes Energy Services Ltd. (incorporated by reference to Exhibit 4.5 to the Companys Annual Report on Form 10-K for the year ended December 31,
2008).                                                                                                                                                                                                                                                     
|       |  |                        
|4.7    |  |                        |  | Notation of Guarantee from Forbes Energy International, LLC (incorporated by reference to Exhibit 4.6 to the Companys Annual Report on Form 10-K for the year ended December
31, 2008).                                                                                                                                                                                                                                                
|       |  |                        
|4.8    |  |                        |  | Guaranty dated as of April 10, 2008, among Forbes Energy Services LLC, Forbes Energy Capital, Inc. and Citibank, N.A., including Guaranty Supplement, dated effective May 29,
2008, executed January 5, 2009, among Forbes Energy Services Ltd. and Citibank, N.A. (incorporated by reference to Exhibit 10.1 to the Companys Current Report on Form 8-K filed January 8, 2009).                                                       



71



---

##### Table of Contents

|       |  |                         |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                   
|------ |  | ----------------------- |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Number |  | Description of Exhibits
|       |  |                        
|4.9    |  |                        |  | Registration Rights Agreement, dated as of February 7, 2008, among Jefferies & Company, Inc., Forbes Energy Services Inc., Forbes Energy Capital Inc. and the guarantors
party thereto (incorporated by reference to Exhibit 4.1 to the Companys Annual Report on Form 10-K for the year ended December 31, 2008).                                                                                                                                                               
|       |  |                        
|4.10   |  |                        |  | Specimen 144A Global 11% Senior Secured Exchange Note due 2015 (incorporated by reference to Exhibit 4.5 to the Companys Form S-4/A filed June 27, 2008,
Registration No. 333-150853).                                                                                                                                                                                                                                                                                           
|       |  |                        
|4.11   |  |                        |  | Rights Agreement dated as of May 19, 2008 between Forbes Energy Services Ltd. and CIBC Mellon Trust Company, as Rights Agent, which includes as Exhibit A the
Certificate of Designations of Series A Junior Participating Preferred Shares, as Exhibit B the form of Right Certificate and as Exhibit C the form of Summary of Rights to Purchase Shares (incorporated by reference to Exhibit 4.8 to
the Companys Form S-4/A filed June 27, 2008, Registration No. 333-150853).
|       |  |                        
|10.1   |  |                        |  | Credit Agreement dated as of April 10, 2008 among C.C. Forbes, LLC, TX Energy Services, LLC and Superior Tubing Testers, LLC, as borrowers, Forbes Energy Services LLC, as
guarantor, and Citibank, N.A., as lender, governing the Credit Facility (incorporated by reference to Exhibit 4.1 to the Companys Annual Report on Form 10-K for the year ended December 31, 2008).                                                                                                   
|       |  |                        
|10.2   |  |                        |  | Third Amendment to Credit Agreement dated effective as of July 10, 2009 among C.C. Forbes, LLC, TX Energy Services, LLC and Superior Tubing Testers, LLC, as borrowers, Forbes
Energy Services LLC, as guarantor, and Citibank, N.A., as lender (incorporated by reference to Exhibit 10.1 to the Companys Current Report on Form 8-K filed July 15, 2009).                                                                                                                      
|       |  |                        
|10.3   |  |                        |  | Guaranty dated April 10, 2008, among Forbes Energy Services LLC and Forbes Energy Capital Inc., including the Guaranty Supplement, dated effective May 29, 2008,
executed January 5, 2009, among Forbes Energy Services Ltd. and Citibank, N.A. (incorporated by reference to Exhibit 10.1 to the Companys Current Report on Form 8-K dated January 8, 2009).                                                                                                                    
|       |  |                        
|10.4   |  |                        |  | Forbes Energy Services Ltd. Incentive Compensation Plan effective May 19, 2008 (incorporated by reference to Exhibit 10.1 to the Companys Form S-4/A filed
June 27, 2008, Registration No. 333-150853).                                                                                                                                                                                                                                                                          
|       |  |                        
|10.5   |  |                        |  | Employment Agreement effective May 1, 2008 by and between John E. Crisp and Forbes Energy Services LLC (incorporated by reference to Exhibit 10.2 to the Companys
Form S-4/A filed June 27, 2008, Registration No. 333-150853).                                                                                                                                                                                                                                                  
|       |  |                        
|10.6   |  |                        |  | Employment Agreement effective May 1, 2008 by and between Charles C. Forbes and Forbes Energy Services LLC (incorporated by reference to Exhibit 10.3 to the
Companys Form S-4/A filed June 27, 2008, Registration No. 333-150853).                                                                                                                                                                                                                                              
|       |  |                        
|10.7   |  |                        |  | Employment Agreement effective May 1, 2008 by and between L. Melvin Cooper and Forbes Energy Services LLC (incorporated by reference to Exhibit 10.4 to the
Companys Form S-4/A filed June 27, 2008, Registration No. 333-150853).                                                                                                                                                                                                                                               
|       |  |                        
|10.8   |  |                        |  | Form of Indemnification Agreement for directors, officers and key employees (incorporated by reference to Exhibit 10.5 to the Companys Form S-4/A filed
June 27, 2008, Registration No. 333-150853).                                                                                                                                                                                                                                                                             
|       |  |                        
|10.9   |  |                        |  | Form of Executive Non-Qualified Stock Option Agreement (incorporated by reference to Exhibit 10.6 to the Companys Form S-4/A filed June 27, 2008, Registration No.
333-150853).                                                                                                                                                                                                                                                                                                  
|       |  |                        
|10.10  |  |                        |  | Form of Director Non-Qualified Stock Option Agreement (incorporated by reference to Exhibit 10.7 to the Companys Form S-4/A filed June 27, 2008, Registration No.
333-150853).                                                                                                                                                                                                                                                                                                   
|       |  |                        
|10.11  |  |                        |  | Commercial Equipment Lease Agreement, dated October 15, 2008 among Forbes Energy Services LLC and Alice Environmental Services, LP. (incorporated by reference to Exhibit 10.1 to
the Companys Quarterly Report on Form 10-Q for the quarter ended September 30, 2008).                                                                                                                                                                                                          
|       |  |                        
|10.12  |  |                        |  | Notes Purchase Agreement dated September 25, 2009, by and among Forbes Energy Services LLC, Forbes Energy Capital Inc., C.C. Forbes, LLC, TX Energy Services, Superior Tubing
Testers, LLC, Forbes Energy International, LLC, Forbes Energy Services Ltd. and Goldman, Sachs & Co. (incorporated by reference to Exhibit 10.1 to the Companys Current Report on Form 8-K dated September 28, 2009).                                                                              



72



---

##### Table of Contents

|       |  |                         |  |                                                                                                                                                                                                                                                                                                                                                                           
|------ |  | ----------------------- |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Number |  | Description of Exhibits
|       |  |                        
|10.13* |  |                        |  | Translation of Unit Price Public Works Contract No. 424048860 dated September 26, 2008, including Agreement No. 1 Inclusion of Project and New Concepts with Additional Increase
of Contract Amount 424048860 dated December 4, 2009, entered into by and between PEMEX Exploración y Producción, Merco Ingenieria Industrial S.A. de C.V. and Forbes Energy Services Ltd.
|       |  |                        
|16.1   |  |                        |  | Letter from PricewaterhouseCoopers, LLP to the Securities and Exchange Commission dated June 26, 2009 (incorporated by reference to Exhibit 16.1 to the Companys
Current Report on Form 8-K dated June 26, 2009).                                                                                                                                                        
|       |  |                        
|31.1*  |  |                        |  | Certification of Chief Executive Officer pursuant to Rule 13a-14(a)/15d-14(a).                                                                                                                                                                                                                                                                                            
|       |  |                        
|31.2*  |  |                        |  | Certification of Chief Financial Officer pursuant to Rule 13a-14(a)/15d-14(a).                                                                                                                                                                                                                                                                                            
|       |  |                        
|32.1*  |  |                        |  | Certification of Chief Executive Officer Pursuant to Section 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of
2002.                                                                                                                                                                                                                
|       |  |                        
|32.2*  |  |                        |  | Certification of Chief Financial Officer Pursuant to Section 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of
2002.                                                                                                                                                                                                                



|* | Filed herewith.
|- | ---------------



73



---

##### Table of Contents

SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, as amended, the registrant has duly caused
this report to be signed on its behalf by the undersigned, thereunto duly authorized, in the City of Alice, the State of Texas, on March 31, 2010.



FORBES ENERGY SERVICES LTD.By:

/S/    JOHN E.
CRISPJohn E. CrispPresident and Chief Executive Officer


Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, this report has been signed by the following persons on behalf of the registrant and in the capacities and on the dates
indicated.



|                                                 |  |                                                                                                           |  |               
|------------------------------------------------ |  | --------------------------------------------------------------------------------------------------------- |  | --------------
|Signature                                        |  | Title                                                                                                     |  | Date          
|                                                 |  |                                                                                                          
|/S/    JOHN E.
CRISP (John E. Crisp)             |  | Chairman of the Board, President, Chief Executive Officer and Director (Principal Executive Officer)      |  | March 31, 2010
|                                                 |  |                                                                                                          
|/S/    L. MELVIN
COOPER (L. Melvin Cooper)       |  | Senior Vice President, Chief Financial Officer and Secretary (Principal Financial and Accounting Officer) |  | March 31, 2010
|                                                 |  |                                                                                                          
|/S/    CHARLES C.
FORBES (Charles C. Forbes)     |  | Executive Vice President, Chief Operating Officer and Director                                            |  | March 31, 2010
|                                                 |  |                                                                                                          
|/S/    DALE
BOSSERT (Dale Bossert)               |  | Director                                                                                                  |  | March 31, 2010
|                                                 |  |                                                                                                          
|/S/    TRAVIS H.
BURRIS (Travis H. Burris)       |  | Director                                                                                                  |  | March 31, 2010
|                                                 |  |                                                                                                          
|/S/    JANET L.
FORBES (Janet L. Forbes)         |  | Director                                                                                                  |  | March 31, 2010
|                                                 |  |                                                                                                          
|/S/    WILLIAM W.
SHERRILL (William W. Sherrill) |  | Director                                                                                                  |  | March 31, 2010



74



---

##### Table of Contents

EXHIBIT INDEX



|       |  |   |  |                                                                                                                                                                                                                                                                                                                                                                                                                                         
|------ |  | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Number |  |   |  | Description of Exhibits                                                                                                                                                                                                                                                                                                                                                                                                                 
|       |  |  
|1.1    |  |  |  | Letter Agreement dated December 1, 2009, by and among the underwriter and Forbes Energy Services Ltd. (incorporated by reference to Exhibit 1.1 to the Companys Current
Report on Form 8-K dated December 7, 2009).                                                                                                                                                                                                                    
|       |  |  
|1.2    |  |  |  | Underwriting Agreement dated December 4, 2009 by and among the Underwriter and Forbes Energy Services Ltd. (incorporated by reference to Exhibit 1.2 to the
Companys Current Report on Form 8-K dated December 7, 2009).                                                                                                                                                                                                               
|       |  |  
|2.1    |  |  |  | Agreement and Plan of Reorganization effective January 1, 2008 among Forbes Energy Services LLC and the respective members of C.C. Forbes, LLC, TX Energy Services, LLC
and Superior Tubing Testers, LLC (incorporated by reference to Exhibit 2.1 to the Companys Form S-4/A filed June 27, 2008, Registration No. 333-150853).                                                                                                       
|       |  |  
|2.2    |  |  |  | Agreement and Plan of Reorganization effective May 29, 2008 among Forbes Energy Services Ltd. and the members of Forbes Energy Services LLC (incorporated by reference to
Exhibit 2.2 to the Companys Form S-4/A filed June 27, 2008, Registration No. 333-150853).                                                                                                                                                                    
|       |  |  
|3.1    |  |  |  | Memorandum of Association of Forbes Energy Services Ltd. (incorporated by reference to Exhibit 3.11 to the Companys Form S-4/A filed June 27, 2008,
Registration No. 333-150853).                                                                                                                                                                                                                                                      
|       |  |  
|3.2    |  |  |  | Amended and Restated Bye-laws of Forbes Energy Services Ltd. (incorporated by reference to Exhibit 3.12 to the Companys Form S-4/A filed June 27, 2008,
Registration No. 333-150853).                                                                                                                                                                                                                                                  
|       |  |  
|4.1    |  |  |  | Indenture, dated as of February 12, 2008 among Forbes Energy Services LLC and Forbes Energy Capital Inc., as issuers, the guarantors party thereto and Wells Fargo Bank,
National Association, as trustee (incorporated by reference to Exhibit 4.1 to the Companys Annual Report on Form 10-K for the year ended December 31, 2008).                                                                                                  
|       |  |  
|4.2    |  |  |  | Supplemental Indenture (First Supplemental Indenture), dated as of May 29, 2008 among Forbes Energy Services Ltd., Forbes Energy Services LLC, Forbes Energy Capital Inc., the
other Guarantors (as defined in the Indenture referred to therein) and Wells Fargo Bank, National Association, as trustee (incorporated by reference to Exhibit 4.2 to the Companys Quarterly Report on Form 10-Q for the quarter ended June 30,
2008). 
|       |  |  
|4.3    |  |  |  | Supplemental Indenture (Second Supplemental Indenture, dated as of October 6, 2008 among Forbes Energy Services Ltd., Forbes Energy Services LLC, Forbes Energy Capital Inc., the
other Guarantors (as defined in the Indenture referred to therein) and Wells Fargo Bank, National Association, as trustee (incorporated by reference to Exhibit 4.1 to the Companys Annual Report on Form 10-K for the year ended December 31,
2008).
|       |  |  
|4.4    |  |  |  | Third Supplemental Indenture, dated as of February 6, 2009 among Forbes Energy Services Ltd., Forbes Energy Services LLC, Forbes Energy Capital Inc., the other Guarantors (as
defined in the Indenture referred to therein) and Wells Fargo Bank, National Association, as trustee (incorporated by reference to Exhibit 4.1 to the Companys Current Report on Form 8-K dated February 6, 2009).                                      
|       |  |  
|4.5    |  |  |  | Indenture dated as of October 2, 2009, by and among Forbes Energy Services LLC and Forbes Energy Capital Inc., as issuers, the guarantors party thereto and Wilmington Trust
FSB, as trustee (incorporated by reference to Exhibit 4.1 to the Companys Current Report on Form 8-K dated October 10, 2009).                                                                                                                             
|       |  |  
|4.6    |  |  |  | Notation of Guarantee from Forbes Energy Services Ltd. (incorporated by reference to Exhibit 4.5 to the Companys Annual Report on Form 10-K for the year ended December 31,
2008).                                                                                                                                                                                                                                                     
|       |  |  
|4.7    |  |  |  | Notation of Guarantee from Forbes Energy International, LLC (incorporated by reference to Exhibit 4.6 to the Companys Annual Report on Form 10-K for the year ended December
31, 2008).                                                                                                                                                                                                                                                
|       |  |  
|4.8    |  |  |  | Guaranty dated as of April 10, 2008, among Forbes Energy Services LLC, Forbes Energy Capital, Inc. and Citibank, N.A., including Guaranty Supplement, dated effective May 29,
2008, executed January 5, 2009, among Forbes Energy Services Ltd. and Citibank, N.A. (incorporated by reference to Exhibit 10.1 to the Companys Current Report on Form 8-K filed January 8, 2009).                                                       
|       |  |  
|4.9    |  |  |  | Registration Rights Agreement, dated as of February 7, 2008, among Jefferies & Company, Inc., Forbes Energy Services Inc., Forbes Energy Capital Inc. and the guarantors
party thereto (incorporated by reference to Exhibit 4.1 to the Companys Annual Report on Form 10-K for the year ended December 31, 2008).                                                                                                                     
|       |  |  
|4.10   |  |  |  | Specimen 144A Global 11% Senior Secured Exchange Note due 2015 (incorporated by reference to Exhibit 4.5 to the Companys Form S-4/A filed June 27, 2008,
Registration No. 333-150853).                                                                                                                                                                                                                                                 



75



---

##### Table of Contents

|       |  |   |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                   
|------ |  | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|       |  |  
|4.11   |  |  |  | Rights Agreement dated as of May 19, 2008 between Forbes Energy Services Ltd. and CIBC Mellon Trust Company, as Rights Agent, which includes as Exhibit A the Certificate
of Designations of Series A Junior Participating Preferred Shares, as Exhibit B the form of Right Certificate and as Exhibit C the form of Summary of Rights to Purchase Shares (incorporated by reference to Exhibit 4.8 to the
Companys Form S-4/A filed June 27, 2008, Registration No. 333-150853).
|       |  |  
|10.1   |  |  |  | Credit Agreement dated as of April 10, 2008 among C.C. Forbes, LLC, TX Energy Services, LLC and Superior Tubing Testers, LLC, as borrowers, Forbes Energy Services LLC, as
guarantor, and Citibank, N.A., as lender, governing the Credit Facility (incorporated by reference to Exhibit 4.1 to the Companys Annual Report on Form 10-K for the year ended December 31, 2008).                                                                                                   
|       |  |  
|10.2   |  |  |  | Third Amendment to Credit Agreement dated effective as of July 10, 2009 among C.C. Forbes, LLC, TX Energy Services, LLC and Superior Tubing Testers, LLC, as borrowers, Forbes Energy
Services LLC, as guarantor, and Citibank, N.A., as lender (incorporated by reference to Exhibit 10.1 to the Companys Current Report on Form 8-K filed July 15, 2009).                                                                                                                      
|       |  |  
|10.3   |  |  |  | Guaranty dated April 10, 2008, among Forbes Energy Services LLC and Forbes Energy Capital Inc., including the Guaranty Supplement, dated effective May 29, 2008, executed
January 5, 2009, among Forbes Energy Services Ltd. and Citibank, N.A. (incorporated by reference to Exhibit 10.1 to the Companys Current Report on Form 8-K filed January 8, 2009).                                                                                                                    
|       |  |  
|10.4   |  |  |  | Forbes Energy Services Ltd. Incentive Compensation Plan effective May 19, 2008 (incorporated by reference to Exhibit 10.1 to the Companys Form S-4/A filed
June 27, 2008, Registration No. 333-150853).                                                                                                                                                                                                                                                                          
|       |  |  
|10.5   |  |  |  | Employment Agreement effective May 1, 2008 by and between John E. Crisp and Forbes Energy Services LLC (incorporated by reference to Exhibit 10.2 to the Companys
Form S-4/A filed June 27, 2008, Registration No. 333-150853).                                                                                                                                                                                                                                                  
|       |  |  
|10.6   |  |  |  | Employment Agreement effective May 1, 2008 by and between Charles C. Forbes and Forbes Energy Services LLC (incorporated by reference to Exhibit 10.3 to the Companys
Form S-4/A filed June 27, 2008, Registration No. 333-150853).                                                                                                                                                                                                                                              
|       |  |  
|10.7   |  |  |  | Employment Agreement effective May 1, 2008 by and between L. Melvin Cooper and Forbes Energy Services LLC (incorporated by reference to Exhibit 10.4 to the Companys
Form S-4/A filed June 27, 2008, Registration No. 333-150853).                                                                                                                                                                                                                                               
|       |  |  
|10.8   |  |  |  | Form of Indemnification Agreement for directors, officers and key employees (incorporated by reference to Exhibit 10.5 to the Companys Form S-4/A filed June 27,
2008, Registration No. 333-150853).                                                                                                                                                                                                                                                                             
|       |  |  
|10.9   |  |  |  | Form of Executive Non-Qualified Stock Option Agreement (incorporated by reference to Exhibit 10.6 to the Companys Form S-4/A filed June 27, 2008, Registration No. 333-150853).                                                                                                                                                                                                                                                                                                  
|       |  |  
|10.10  |  |  |  | Form of Director Non-Qualified Stock Option Agreement (incorporated by reference to Exhibit 10.7 to the Companys Form S-4/A filed June 27, 2008, Registration No. 333-150853).                                                                                                                                                                                                                                                                                                   
|       |  |  
|10.11  |  |  |  | Commercial Equipment Lease Agreement, dated October 15, 2008 among Forbes Energy Services LLC and Alice Environmental Services, LP. (incorporated by reference to Exhibit 10.1 to the
Companys Quarterly Report on Form 10-Q for the quarter ended September 30, 2008).                                                                                                                                                                                                          
|       |  |  
|10.12  |  |  |  | Notes Purchase Agreement dated September 25, 2009, by and among Forbes Energy Services LLC, Forbes Energy Capital Inc., C.C. Forbes, LLC, TX Energy Services, Superior Tubing
Testers, LLC, Forbes Energy International, LLC, Forbes Energy Services Ltd. and Goldman, Sachs & Co. (incorporated by reference to Exhibit 10.1 to the Companys Current Report on Form 8-K dated September 28, 2009).                                                                              
|       |  |  
|10.13* |  |  |  | Translation of Unit Price Public Works Contract No. 424048860 dated September 26, 2008, including Agreement No. 1 Inclusion of Project and New Concepts with Additional Increase of
Contract Amount 424048860 dated December 4, 2009, entered into by and between PEMEX Exploración y Producción, Merco Ingenieria Industrial S.A. de C.V. and Forbes Energy Services Ltd.                                                                                                        



76



---

##### Table of Contents

|      |  |   |  |                                                                                                                                                                                                                   
|----- |  | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|      |  |  
|16.1  |  |  |  | Letter from PricewaterhouseCoopers, LLP to the Securities and Exchange Commission dated June 26, 2009 (incorporated by reference to Exhibit 16.1 to the companys
Current Report on Form 8-K dated June 26, 2009).
|      |  |  
|31.1* |  |  |  | Certification of Chief Executive Officer pursuant to Rule 13a-14(a)/15d-14(a).                                                                                                                                    
|      |  |  
|31.2* |  |  |  | Certification of Chief Financial Officer pursuant to Rule 13a-14(a)/15d-14(a).                                                                                                                                    
|      |  |  
|32.1* |  |  |  | Certification of Chief Executive Officer Pursuant to Section 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of
2002.                                                        
|      |  |  
|31.2* |  |  |  | Certification of Chief Financial Officer pursuant to Rule 13a-14(a)/15d-14(a).                                                                                                                                    



|* | Filed herewith.
|- | ---------------



77