<PAGE>

                 UNITED STATE SECURITIES AND EXCHANGE COMMISSION
                             Washington, D. C. 20549


                                   FORM 10-K/A
                                 AMENDMENT NO. 2


                                   (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, 2004 OR

     [ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
     EXCHANGE ACT OF 1934 FOR THE TRANSITION PERIOD FROM ________ TO ________

                          COMMISSION FILE NUMBER 1-2199

                           ALLIS-CHALMERS ENERGY INC.
                           --------------------------

             (Exact name of registrant as specified in its charter)

           DELAWARE                                               39-0126090
-------------------------------                              -------------------
(State or other jurisdiction of                               (I.R.S. Employer
incorporation or organization)                               Identification No.)

                5075 WESTHEIMER, SUITE 890, HOUSTON, TEXAS 77056
                ------------------------------------------------
               (Address of principal executive offices) (Zip code)

                                 (713) 369-0550
                                 --------------
               Registrant's telephone number, including area code

           SECURITIES REGISTERED PURSUANT TO SECTION 12(B) OF THE ACT:

          Title of Security:                      Name of Exchange:
Common Stock, par value $0.01 per share        American Stock Exchange

        SECURITIES REGISTERED PURSUANT TO SECTION 12(G) OF THE ACT: NONE

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 if the disclosure of delinquent filers pursuant to ITEM
405 of Regulation S-K (ss.220.405 of this Chapter) is not contained herein, and
will not be contained, to the best of registrant's knowledge, in definitive
proxy or information statements incorporated by reference in Part III of this
Form 10-K or any amendment to this Form 10-K. [X]

Indicate by check mark whether the registrant is an accelerated filer (as
defined in Rule 12b-2 of the Act). Yes [ ] No [X]

The aggregate market value of the common equity held by non-affiliates of the
registrant, computed using the average of the closing price of the common stock
of $4.70 per share on April 12, 2005, as reported on the American Stock
Exchange, was approximately $15,064,562 (affiliates included for this
computation only: directors, executive officers and holders of more than 5% of
the registrant's common stock).

At April 12, 2005 there were 13,852,798 shares of common stock outstanding.

DOCUMENTS INCORPORATED
BY REFERENCE:

Portions of the Allis-Chalmers Energy Inc. Proxy Statement prepared for the 2005
annual meeting of shareholders, pursuant to Regulation 14A, are incorporated by
reference into Part III of this Report.









<PAGE>

                             2004 FORM 10-K CONTENTS
                             -----------------------


                                INTRODUCTORY NOTE

Allis-Chalmers Energy Inc. is filing this Amendment No. 2 to the Company's
Annual report on Form 10-K for the year ended December 31, 2004 to reflect the
restatement of our financial results resulting from an error in the application
of SFAS No. 128 EARNINGS PER SHARE. The restatement is discussed in more detail
in Note 2 to the accompanying consolidated financial statements.



 ITEM                                                                       PAGE
 ----                                                                       ----

                                     PART II

6.  Selected Financial Data................................................    1
7.  Management's Discussion and Analysis of Financial Condition and
      Results of Operations................................................    2
8.  Financial Statements...................................................   22
9A. Controls and Procedures................................................   59


                                     PART IV


Signatures and Certifications..............................................   62



Unaffected items have not been repeated in this Amendment No. 2.

PLEASE NOTE THAT THE INFORMATION CONTAINED IN THIS AMENDMENT NO. 2, INCLUDING
THE FINANCIAL STATEMENTS AND THE NOTES THERETO, DOES NOT REFLECT EVENTS
OCCURRING AFTER THE ORIGINAL FILING DATE. SUCH EVENTS INCLUDE, AMONG OTHERS, THE
EVENTS DESCRIBED IN OUR QUARTERLY REPORTS ON FORM 10-Q FOR THE PERIODS ENDED
MARCH 31, 2005 AND JUNE 30, 2005 AND THE EVENTS DESCRIBED IN OUR CURRENT REPORTS
ON FORM 8-K FILED SUBSEQUENT TO THE ORIGINAL FILING DATE. FOR A DESCRIPTION OF
THESE EVENTS, PLEASE READ OUR EXCHANGE ACT REPORTS FILED SINCE THE ORIGINAL
FILING DATE INCLUDING ALL AMENDMENTS THERETO.










<PAGE>

ITEM 6.   SELECTED FINANCIAL DATA.

                    SELECTED HISTORICAL FINANCIAL INFORMATION


The following selected historical financial information for each of the five
years ended December 31, 2004, has been derived from our audited consolidated
financial statements and related notes. This information is only a summary and
should be read in conjunction with material contained in "Management's
Discussion and Analysis of Financial Condition and Results of Operations," which
includes a discussion of factors materially affecting the comparability of the
information presented, and in conjunction with our financial statements included
elsewhere. As discussed in Item 7, "Management's Discussion and Analysis of
Financial Condition and Results of Operation," we have during the past four
years effected a number of business combinations and other transactions that
materially affect the comparability of the information set forth below.  Our
historical consolidated financial statements have been restated for the years
ended December 31, 2004 and 2003, as described in the notes to our consolidated
financial statements included elsewhere herein.


<TABLE>
<CAPTION>
                                                         Year Ended December 31,
                                                  (in thousands, except per share data)


                                            2004        2003         2002        2001       2000
                                          --------   ----------   ---------   ---------   -------
                                         (Restated)  (Restated)
<S>                                       <C>        <C>          <C>         <C>         <C>
                                                       STATEMENT OF OPERATIONS DATA


Revenues                                  $ 47,726   $   32,724   $ 17,990    $  4,796    $   --
Income (loss) from operations             $  4,227   $    2,625   $ (1,072)   $ (1,433)   $ (627)
Net income (loss) from continuing
  operations                              $    888   $    2,927   $ (3,969)   $ (2,273)   $ (627)
Net income (loss) attributed to
  common stockholders                     $    764   $    2,271   $ (4,290)   $ (4,577)   $ (627)


Per Share Data:
Net Income (loss) from continuing
  operations per common share:
Basic                                     $   0.10   $     0.58   $  (1.14)   $  (2.88)   $(7.84)
Diluted                                   $   0.09   $     0.50   $  (1.14)   $  (2.88)   $(7.84)

Weighted average number of common
shares outstanding:
Basic                                        7,930        3,927      3,766         790        80
Diluted                                      9,510        5,850      3,766         790        80
</TABLE>


<TABLE>
<CAPTION>
                                                       CONSOLIDATED BALANCE SHEET DATA

                                                               December 31,
                                                  (in thousands, except per share data)
                                            2004        2003        2002        2001       2000
                                          --------   ----------   --------    --------    ------
                                                     (Restated)
<S>                                       <C>        <C>          <C>         <C>         <C>
Total Assets                              $ 80,192   $   53,662   $ 34,778    $ 12,465    $2,360
Long-term debt classified as:
   Current                                $  5,541   $    3,992   $ 13,890    $  1,023    $   --
   Long-Term                              $ 24,932   $   28,241   $  7,331    $  6,833    $   --
Redeemable convertible
Preferred stock                                 --   $    4,171   $  3,821    $     --    $   --
Stockholders' Equity                      $ 35,109   $    4,541   $  1,009    $  1,250    $2,348

Book value per share                      $   4.43   $     1.16   $   0.27    $   1.58    $29.35
</TABLE>

                                       1





<PAGE>

ITEM 7.

                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                 OF FINANCIAL CONDITION AND RESULTS OF OPERATION

THE FOLLOWING DISCUSSION AND ANALYSIS SHOULD BE READ IN CONJUNCTION WITH OUR
SELECTED HISTORICAL FINANCIAL DATA AND OUR ACCOMPANYING FINANCIAL STATEMENTS AND
THE NOTES TO THOSE FINANCIAL STATEMENTS INCLUDED ELSEWHERE IN THIS DOCUMENT. THE
FOLLOWING DISCUSSION CONTAINS FORWARD-LOOKING STATEMENTS WITHIN THE MEANING OF
THE PRIVATE SECURITIES LITIGATION REFORM ACT OF 1995 THAT REFLECT OUR PLANS,
ESTIMATES AND BELIEFS. OUR ACTUAL RESULTS COULD DIFFER MATERIALLY FROM THOSE
ANTICIPATED IN THESE FORWARD-LOOKING STATEMENTS AS A RESULT OF RISKS AND
UNCERTAINTIES, INCLUDING, BUT NOT LIMITED TO, THOSE DISCUSSED ABOVE UNDER "RISK
FACTORS."

OVERVIEW OF OUR BUSINESS

We provide services and equipment to the oil and gas drilling industry. Our
customers are principally small independent and major oil and gas producers
engaged in the exploration and development of oil and gas wells. Our operations
are conducted principally in the Texas Gulf Coast, offshore in the United States
Gulf of Mexico, West Texas, and the Rocky Mountain regions of New Mexico,
Colorado, and Oklahoma. We also operate in Mexico through a Mexican partner.

We provide casing and tubing handling services and drilling services, which
includes our directional drilling services segment and compressed air drilling
services segment. Our casing and tubing services segment supplies specialized
equipment and trained operators to install casing and tubing, change out drill
pipe and retrieve production tubing for both onshore and offshore drilling and
workover operations. Our directional drilling operations provide directional,
horizontal and "measure while drilling" services to oil and gas companies
operating both onshore and offshore in Texas and Louisiana. Our compressed air
drilling segment provides compressed air and related products and services for
the air drilling, workover, completion, and transmission segments of the oil,
gas and geothermal industries. As a result of two acquisitions completed in
September and December of 2004, we are also engaged in providing oilfield rental
tools, principally renting spiral drill pipe to oil and gas operators and
providing downhole production services. Our production services business
provides techniques, chemical processes and related services to increase
production from existing wells. The operations from the rental tools and
production services have been aggregated into the Other Services segment as of
December 31, 2004. We plan to broaden the geographic regions in which we operate
and to expand the types of services and equipment we provide to the oil and gas
drilling industry.

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

The number of working drilling rigs is an important indicator of activity levels
in the oil and gas industry, typically referred to as the "rig count." The rig
count in the U.S. increased from 862 as of December 31, 2002 to 1,126 on
December 31, 2003, according to the Baker Hughes rig count. According to the
Baker Hughes rig count, the directional and horizontal rig counts increased from
283 as of December 31, 2002 to 381 on December 31, 2003, which accounted for
32.8% and 33.8% of the total U.S. rig count, respectively. As of December 31,
2004, this trend has continued, with directional and horizontal rigs climbing to
440, which was 35.4% of the 1,243 total U.S. rig count on such date.

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

                                       2





<PAGE>

Prior to May 2001, we operated primarily through Houston Dynamic Services, Inc.,
which conducted a machine repair business. In May 2001, as part of a strategy to
acquire and develop businesses in the natural gas and oil services industry, we
consummated a merger in which we acquired 100% of the capital stock of OilQuip
Rentals, Inc., which owned Mountain Compressed Air, Inc., which provided
compressed air drilling services. In December 2001, we disposed of Houston
Dynamic Service, Inc., and in February 2002, we acquired substantially all of
the capital stock of Strata Directional Technology, Inc. and approximately 81%
of the capital stock of Jens' Oilfield Service, Inc. In July 2003, through
Mountain Compressed Air, we entered into a limited liability company operating
agreement with M-I L.L.C., a joint venture between Smith International and
Schlumberger N.V. to form a Texas limited liability company named AirComp LLC.
We own 55% and M-I owns 45% of AirComp. We have consolidated AirComp into our
financial statements beginning with the quarter ending September 30, 2003. In
September 2004, we acquired the remaining 19% of Jens' Oilfield Service, Inc. In
September 2004 we acquired Safco Oil Field Products, Inc. In November 2004
AirComp acquired substantially all of the assets of Diamond Air Drilling
Services, Inc. and Marquis Bit Co., L.L.C. In December 2004, we acquired
Downhole Injection Services, LLC.

We effected a reverse stock split on June 10, 2004. As a result of the reverse
stock split, every five shares of our common stock were combined into one share
of common stock. The reverse stock split reduced the number of shares of
outstanding common stock from 31,393,789 to approximately 6,276,015 and reduced
the number of stockholders from 6,070 to 2,140. Prior to September 13, 2004, our
common stock traded on the OTC Bulletin Board. On September 13, 2004, our common
stock began trading on the American Stock Exchange.

RESTATEMENT


The Company understated diluted earnings per share due to an incorrect
calculation of its weighted shares outstanding for the third and fourth quarters
of 2003, for each of the first three quarters of 2004, for the year ended
December 31, 2004 and the for the quarter ended March 31, 2005. In addition, the
Company understated basic earnings per share due to an incorrect calculation of
its weighted average basic shares outstanding for the quarter ended September
30, 2004. Consequently, the Company has restated its financial statements for
each of those periods. The incorrect calculation resulted from a mathematical
error and an improper application of SFAS 128, EARNINGS PER SHARE. The effect of
the restatement is to reduce weighted average diluted shares outstanding for
each period and to reduce weighted average basic shares outstanding for the
quarter ended September 30, 2004. Consequently, weighted average diluted
earnings per share were increased for each period and weighted average basic
earnings per share was increased for the quarter ended September 30, 2004. As
a result, earnings per share were increased in each period in inverse proportion
to the decrease in shares outstanding.  See Note 2 to our consolidated
financial statements included in Part II, Item 8.


In connection with the formation of AirComp in 2003, the Company and M-I
contributed assets to AirComp in exchange for a 55% interest and 45% interest,
respectively, in AirComp. We originally accounted for the formation of AirComp
as a joint venture, but in February 2005 determined that the transaction should
have been accounted for using purchase accounting pursuant to Statement of
Financial Accounting Standard ("SFAS") No. 141, "Business Combinations" and SEC
Staff Accounting Bulletin ("SAB") No. 51 "Accounting for Sales of Stock by a
Subsidiary". Consequently, we have restated our financial statements for the
year ended December 31, 2003, as described in Note 2 to the Consolidated
Financial Statements for the year ended December 31, 2004. All financial
statements for 2003 and for the first three quarters of 2004 presented in this
Form 10K have been restated.

RESULTS OF OPERATIONS

On February 6, 2002, Allis-Chalmers acquired 81% of the outstanding stock for
Jens' Oilfield Service, Inc., which supplies specialized equipment and
operations to install casing and production tubing required to drill and
complete oil and gas wells. On February 6, 2002, we also purchased substantially
all the outstanding common stock and preferred stock of Strata Directional
Technology, Inc., which provides directional and horizontal drilling services
for specific targeted reservoirs that cannot be reached vertically. The results
from our casing and tubing services and directional drilling services are
included in our operating results from February 1, 2002.

                                       3





<PAGE>

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

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

COMPARISON OF YEARS ENDED DECEMBER 31, 2004 AND DECEMBER 31, 2003

Our revenues for the year ended December 31, 2004 were $47.7 million, an
increase of 45.9% compared to $32.7 million for the year ended December 31,
2003. Revenues increased due to increased demand for our services due to the
general increase in oil and gas drilling activity. Revenues increased most
significantly at our directional drilling services segment due to the addition
of operations and sales personnel, which increased our capacity and market
presence. Additionally, our compressed air drilling services revenues in 2004
increased compared to the 2003 year due to the inclusion, for a full year in
2004, of the business contributed by M-I in connection with the formation of
AirComp in July 2003 and the acquisition of Diamond Air and Marquis Bit
(collectively "Diamond Air") on November 1, 2004. We have consolidated AirComp
into our financial statements beginning with the quarter ended September 30,
2003. Also contributing to the increase in revenues was an increase in Mexico
revenues at our casing and tubing services segment, which was offset in part by
a decrease in domestic revenues for this segment due to increased competition
for casing and tubing services in South Texas. Finally in the second half of
2004, we acquired Safco, our rental tools subsidiary, as of September 1, and as
of December 1, 2004, we acquired Downhole, our production services subsidiary.

Our gross profit for the year ended December 31, 2004 increased 42.5% to $12.4
million, or 26.0% of revenues, compared to $8.7 million, or 26.6 % of revenues
for the year ended December 31, 2003, due to the increase in revenues in the
directional drilling services segment, the compressed air drilling services
segment and from Mexico, which more than offset lower revenues and higher costs
in our domestic casing and tubing segment. Our cost of revenues consists
principally of our labor costs and benefits, equipment rentals, maintenance and
repairs of our equipment, depreciation, insurance and fuel. Because many of our
costs are fixed, our gross profit as a percentage of revenues is generally
affected by our level of revenues.

General and administrative expense was $8.0 million in the 2004 period compared
to $6.2 million for 2003. General and administrative expense increased in 2004
due to additional expenses associated with the inclusion of AirComp for a full
year, the acquisitions completed in the second half of 2004, and the hiring of
additional sales and administrative personnel at each of our subsidiaries.
General and administrative expense also increased because of increased
professional fees and other expenses related to our financing and acquisition
activities, including the listing of our common stock on the American Stock
Exchange, and increased corporate accounting and administrative staff. As a
percentage of revenues, general and administrative expenses were 16.7% in 2004
and 18.8% in 2003.

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

Income from operations for the year ended December 31, 2004 totaled $4.2
million, a 61.5% increase over the $2.6 million in income from operations for
the prior year, reflecting the increase in our revenues and gross profit, offset
in part by an increase in general and administrative expense and amortization.
Income from operations in the year ended December 31, 2004 includes $188,000 in
additional accrued expense for post-retirement medical benefits pursuant to the
Plan of Reorganization. The increase in this accrued expense was based on the
present value of the expected retiree benefit obligations as determined by a
third party actuary. Income from operations for the 2003 year includes income of
$99,000 which resulted from a reduction in projected post-retirement benefits
based on the third party actuary at the end of 2003. (Please refer to Note 3 -
"Pension and Post Retirement Benefit Obligations").

                                       4





<PAGE>

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

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

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

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

<TABLE>
                                                            Revenues                  Income (Loss) from Operations
                                              -------------------------------------   ----------------------------------
                                                 2004          2003        Change        2004         2003       Change
                                              -----------   ----------   ----------   -----------  -----------  ---------
                                                                             (in thousands)
<S>                                           <C>           <C>          <C>          <C>          <C>          <C>
Casing and tubing services                    $    10,391   $   10,037   $      354   $    3,217   $    3,628   $   (411)
Directional drilling services                      24,787       16,008        8,779        3,061        1,103      1,958
Compressed air drilling services                   11,561        6,679         4882        1,169           17      1,152
Other services                                        987           --          987          (67)          --        (67)
General corporate                                      --           --           --       (3,153)      (2,222)      (931)
                                              -----------   ----------   ----------   -----------  -----------  ---------
Total                                         $    47,726   $   32,724   $   15,002   $    4,227   $    2,526   $  1,701
                                              ===========   ==========   ==========   ===========  ===========  =========
</TABLE>

CASING AND TUBING SERVICES SEGMENT

Revenues for the year ended December 31, 2004 for the casing and tubing services
segment were $10.4 million, an increase of 4.0% from the $10.0 million in
revenues for the year ended December 31, 2003. Revenues from domestic operations
decreased from $6.7 million in 2003 to $5.2 million in the 2004 year as a result
of increased competition in South Texas, resulting in fewer contracts awarded to
us and lower pricing for our services. Revenues from Mexican operations,
however, increased from $3.7 million in 2003 to $5.1 million in the 2004 period
as a result of increased drilling activity in Mexico and the addition of
equipment that increased our capacity. Income from operations decreased by 11.1%
to $3.2 million in 2004 from $3.6 million in 2003. The decrease in this
segment's revenues and operating income is due to the decrease in revenues from
domestic operations and increases in wages and benefits domestically, which was
partially offset by increased revenues from Mexico.


                                       5





<PAGE>

DIRECTIONAL DRILLING SERVICES SEGMENT

Revenues for the year ended December 31, 2004 for our directional drilling
services segment were $24.8 million, an increase of 55.0% from the $16.0 million
in revenues for the year ended December 31, 2003. Income from operations
increased by 181.8% to $3.1 million for the year ended December 31, 2004 from
$1.1 million for 2003. The improved results for this segment are due to the
increase in drilling activity in the Texas and Gulf Coast areas and the addition
of operations and sales personnel which increased our capacity and market
presence. Increased operating expenses as a result of the addition of personnel
were more than offset by the growth in revenues and cost savings as a result of
purchases, in late 2003 and in 2004, of most of the down-hole motors used in
directional drilling. Previously we had leased these motors.

COMPRESSED AIR DRILLING SERVICES SEGMENT

Our compressed air drilling revenues were $11.6 million for the year ended
December 31, 2004, an increase of 73.1% compared to $6.7 million in revenues for
the year ended December 31, 2003. Income from operations increased to $1.2
million in 2004 compared to income from operations of $17,000 in 2003. Our
compressed air drilling revenues and operating income for the 2004 year
increased compared to the prior year due to the inclusion, for a full year in
2004, of the business contributed by M-I, in connection with the formation of
AirComp in July 2003, and the acquisition of Diamond Air as of November 1, 2004.

OTHER SERVICES SEGMENT

Revenues for this segment consist of Safco's rental tool business, beginning
September 1, 2004, and Downhole's production services beginning December 1,
2004, the effective date of their respective acquisitions. Revenues for this
segment were $987,000 with a loss from operations of $67,000. It is our plan to
grow in these businesses thereby improving profitability as we increase our
market presence and our critical mass.

COMPARISON OF YEARS ENDED DECEMBER 31, 2003 AND 2002

Revenues for the year ended December 31, 2003 totaled $32.7 million, an increase
of 81.7% from the $18.0 million in revenues for the year ended December 31,
2002. The increase in revenues is due to the general increase in oil and gas
drilling activity and the inclusion of AirComp, our compressed air drilling
venture, beginning in July 2003. The increase in revenues is also due to 2003
being the first full year of revenue contribution from the casing and tubing
services segment and the directional drilling segment, both of which were
acquired in February 2002.

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

General and administrative expenses were $6.2 million, or 18.9% of revenues, in
2003 compared to $3.8 million, or 21.1% of revenues, in 2002. The increase in
general and administrative expenses in absolute terms was due to the inclusion
of general and administrative expenses for AirComp, which created a larger
operation compared to our previous Mountain Air subsidiary, the hiring of
additional sales force and operations personnel due to the improvement in the
oil and gas drilling market, and the inclusion of the operations of our casing
and tubing services and directional drilling services segments for a full year
in 2003.

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

                                       6





<PAGE>

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

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

Minority interest in income of subsidiaries for 2003 was $343,000 compared to
$189,000 in 2002 due to the increase in the net income of our casing and tubing
services subsidiary which until September 30, 2004, was owned 19% by Jens
Mortensen; and the formation, in July 2003, of AirComp, which is owned 45% by
M-I.

In the year ended December 31, 2003 we recorded a one-time gain on the reduction
of a note payable of $1.0 million in the third quarter as a result of settling a
lawsuit against the former owners of Mountain Air Drilling Service Co. Inc. The
gain was calculated in part by discounting the note payable to $1.5 million
using a present value calculation and accreting the note payable to $1.9
million, the amount due in September 2007. We will record interest expense
totaling $394,043 over the life of the note payable beginning July 2003. In
addition, we also recorded a one-time non-operating gain on the sale of an
interest in a subsidiary of $2.4 million in connection with the formation of
AirComp. The Company has adopted a policy that any gain or loss in the future
incurred on the sale in the stock of a subsidiary would be recognized as such in
the income statement.

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

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

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

                                       7








<PAGE>

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

CASING AND TUBING SERVICES SEGMENT

Revenues for the year ended December 31, 2003 for the casing and tubing services
segment were $10.0 million, an increase of 28.2% from the $7.8 million in
revenues for the year ended December 31, 2002. Revenues from domestic operations
increased to $6.3 million in 2003 from $5.1 million in 2002 as a result of a
general improvement in oil and gas drilling activity in South Texas and the
inclusion of this segment, which was acquired in February 2002, for a full year
in 2003. Revenues from Mexican operations increased to $3.7 million in 2003 from
$2.7 million in 2002 as a result of increased drilling activity in Mexico.
Income from operations increased 45.4% to $3.6 million in 2003 from $2.5 million
in 2002 due to the increase in revenues.

DIRECTIONAL DRILLING SERVICES SEGMENT

Revenues for 2003 for directional drilling services were $16.0 million, an
increase of 146.2% from $6.5 million in revenues for 2002 due to increased
drilling activity in the Texas and Gulf Coast areas in 2003. Operating income
increased to $1.1 million for 2003 compared to a loss from operations of
($576,000) for the same period in 2002 due to the increase in revenues, which
more than offset an increase in operating expenses due to the addition of
operations and sales personnel.

COMPRESSED AIR DRILLING SERVICES SEGMENT

Our compressed air drilling revenues were $6.7 million in 2003, an increase of
81.1% compared to $3.7 million in revenues in 2002. Revenues increased in 2003
due to the inclusion of revenues contributed by M-I through the formation of
AirComp in July 2003. Operating income increased to $17,000 in 2003 from a
($945,000) loss from operations in 2002 due to the inclusion, for six months in
the 2003 period, of the business contributed by M-I in connection with the
formation of AirComp in July 2003. Through this venture, we have been able to
expand the geographical areas in which we operate to include gas drilling in
West Texas along with the drilling and workover operations of Mountain Air in
the San Juan basin in New Mexico.

LIQUIDITY AND CAPITAL RESOURCES

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

                                       8





<PAGE>

OPERATING ACTIVITIES

In the year ended December 31, 2004, we generated $3.3 million in cash from
operating activities compared to $1.9 million in cash from operating activities
for the same period in 2003. Net income before preferred stock dividend for the
year ended December 31, 2004 decreased to $888,000, compared to $2.9 million in
the 2003 period. Revenues and income from operations increased in 2004 due to
increased demand for our services due to the general increase in oil and gas
drilling activity. Net income in 2003 includes a $1.0 million gain from the
settlement of a lawsuit and a $2.4 million non-operating gain on sale of
interest in AirComp. Non-cash additions to net income totaled $4.3 million in
the 2004 period consisting of $3.6 million of depreciation and amortization,
$334,000 of minority interest in the income of a subsidiary and $350,000 in
amortization of discount on debt. Non-cash additions to net income in 2003
totaled $305,000, consisting of depreciation and amortization expense of $2.9
million, minority interest in the income of a subsidiary of $343,000 and
amortization of discount on debt of $516,000, offset by the $3.4 million of
non-cash gains.

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

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

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


                                       9





<PAGE>

INVESTING ACTIVITIES

During the year ended December 31, 2004, we used $9.1 million in investing
activities, consisting principally of capital expenditures of approximately $4.6
million, including $1.6 million to purchase equipment for our directional
drilling services segment, approximately $1.2 million to purchase casing
equipment and approximately $1.4 million to make capital repairs to existing
equipment in our compressed air drilling services segment. During the 12 month
period ended December 31, 2003, we used $4.5 million in investing activities,
consisting of the purchases of equipment of $5.4 million, which was partially
offset by the proceeds from the sale of equipment of $843,000. As of September
1, 2004 we completed, for $1.0 million, the acquisition of 100% of the
outstanding stock of Safco. As of November 1, 2004, AirComp acquired
substantially all the assets of Diamond Air for $4.6 million in cash and the
assumption of approximately $450,000 of debt. We contributed our share of the
purchase price, or $2.5 million, to AirComp in order to fund the purchase.
Finally, effective December 1, 2004, we acquired Downhole for approximately $1.1
million in cash, 568,466 shares of our common stock and payment or assumption of
$950,000 of debt.

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

FINANCING ACTIVITIES

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

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

On August 10, 2004, we completed the private placement of 3,504,667 shares of
our common stock at a price of $3.00 per share. Net proceeds to us, after
selling commissions and expenses, was approximately $9.6 million. On September
30, 2004, we completed the private placement of 1,956,634 shares of our common
stock at a price of $3.00 per share. Net proceeds to us, after selling
commissions and expenses, was approximately $5.4 million. We will use the net
proceeds of the private placement offerings to reduce debt, for acquisitions,
and for general corporate purposes.

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

                                       10





<PAGE>

We have several bank credit facilities and other debt instruments at
Allis-Chalmers and at our three principal operating subsidiaries, all of which
are consolidated on our financial statements. At December 31, 2004, we had $30.5
million in outstanding indebtedness, of which $24.9 million was long-term debt
and $5.5 million was the current portion of long-term debt.

On December 7, 2004, we entered into an amended and restated credit agreement
which combined and increased various credit facilities previously maintained by
us and our subsidiaries, Jens' and Strata. The credit agreement governing the
facilities was entered into by Allis-Chalmers, Jens', Strata and Safco, and is
guaranteed by our MCA and OilQuip subsidiaries. The amended credit facilities
include:

      o   A $10.0 million revolving line of credit. Borrowings are subject to a
          borrowing base based on 85% of eligible accounts receivables, as
          defined. Outstanding borrowings under this line of credit were $2.4
          million as of December 31, 2004.

      o   A term loan in the amount of $6.3 million to be repaid in monthly
          payments of principal of $105,583 per month. We are also required to
          prepay this term loan by an amount equal to 20% of the accounts
          receivables collections from Mexico. Proceeds of the term loan were
          used to prepay the term loan owed by our Jens' subsidiary and to
          prepay our 12% $2.4 million subordinated note payable and retire its
          related warrants. The outstanding balance was $6.3 million as of
          December 31, 2004.

      o   A $6.0 million capital expenditure and acquisition line of credit.
          Borrowings under this facility are to be repaid monthly over four
          years beginning January 2006. Availability of this capital expenditure
          term loan facility is subject to security acceptable to the lender in
          the form of equipment or other acquired collateral. There were no
          outstanding borrowings as of December 31, 2004

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

Our Jens' subsidiary has a subordinated note in the amount of $4.0 million
payable to Jens Mortensen, who sold Jens' to us and is one of our directors. The
note accrues interest at 7.5% per annum and provides for quarterly interest
payments. The principal and interest are due on January 31, 2006. In connection
with the purchase of Jens', we also agreed to pay a total of $1.2 million to Mr.
Mortensen in exchange for a non-compete agreement. We are required to make
monthly payments of $20,576 through January 31, 2007. As of December 31, 2004,
the balance due is approximately $514,000, including $247,000 classified as
short-term.

Jens' also has two bank term loans aggregating $263,000 at December 31, 2004,
which accrue interest at a floating rate (7.25% at December 31, 2004) and which
require monthly payments of $13,000 plus accrued interest. The maturity date of
one of the loans, with a balance of $210,000, is September 17, 2006, while the
second loan, with a balance of $53,000, matures January 12, 2007. Additionally,
in October 2004, Jens' borrowed $326,000 in a five-year equipment financing term
loan. Proceeds were used to purchase five trucks. The loan is to be repaid in 60
installments of principal and interest equal to $6,449 per month beginning
December 2004 until December 2009.

In December 2003, Strata, our directional drilling subsidiary, entered into a
short-term vendor financing agreement with a major supplier for drilling motor
rentals, motor lease costs and motor repair costs. The agreement provides for
repayment of all amounts not later than December 30, 2005. Payment of interest
is due monthly and principal payments of $582,000 are due in each of October
2004, April 2005, and December 2005. The interest rate is fixed at 8.0%. As of
December 31, 2004, the outstanding balance was $1.2 million.

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

                                       11





<PAGE>

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

On November 10, 2004, AirComp completed the acquisition of Diamond Air Drilling
Services, Inc. and its affiliated company, Marquis Bit Co., LLC for $4.6 million
in cash. Diamond Air and Marquis Bit provide air drilling technology and
products to the oil and gas industry in West Texas, New Mexico and Oklahoma.
Diamond Air is a leading provider of air hammers and hammer bit products.
Marquis Bit manufactures hammer bit products exclusively for Diamond Air. The
acquisition was funded through capital contributions from Allis-Chalmers and M-I
in the amount of $2.5 million and $2.1 million, respectively.

In connection with the Diamond Air acquisition described above, on November 15,
2004, we amended and increased AirComp's credit facilities to provide for the
following:

      o   A $3.5 million bank line of credit of which $1.5 million was
          outstanding at December 31, 2004. Interest accrues at a floating rate
          based on the prime rate. The average interest rate was 7.50% as of
          December 31, 2004. We pay a 0.5% per annum fee on the undrawn portion.
          Borrowings under the line of credit are subject to a borrowing base
          consisting of 80% of eligible accounts receivable.

      o   A term loan in the amount of $7.1 million with a floating, adjustable
          rate based on either the London Interbank Offered Rate ("LIBOR") or
          the prime rate. The average interest rate was 6.25% as of December 31,
          2004. Principal payments of $286,000 are due quarterly, plus interest,
          with a final maturity date of June 27, 2007. The remaining balance at
          December 31, 2004 was $6.8 million.

      o   A "delayed draw" term loan facility in the amount of $1.5 million to
          be used for capital expenditures. Interest accrues at a floating,
          adjustable rate based on either the LIBOR or the prime rate. Quarterly
          principal payments commence on March 31, 2006 in an amount equal to
          5.0% of the outstanding balance as of December 31, 2005, with a final
          maturity of June 27, 2007. There were no borrowings outstanding under
          this facility as of December 31, 2004.

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

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

In 2000 we compensated directors who served on the board of directors from 1989
to March 31, 1999 without compensation by issuing promissory notes totaling
$325,000 with a maturity of March 28, 2005. The notes accrue interest at the
rate of 5.0%. At December 31, 2004, the principal and accrued interest on these
notes totaled approximately $402,000. As of March 31, 2005, three notes totaling
$96,300, including accrued interest, remain outstanding.

As part of the acquisition of Mountain Air in 2001, we issued a note to the
sellers of Mountain Air in the original amount of $2.2 million which accrued
interest at 5.75% per annum. This note was reduced to $1.5 million in 2003 as a
result of the settlement of a legal action against the sellers. At December 31,
2004 the outstanding amount due, including accrued interest, was $1.6 million,
and the note was due on September 30, 2007. As discussed in "Business - Legal
Proceedings," the holder of this note has brought legal action seeking to
accelerate its payment. In March 2005, we reached an agreement with the
plaintiff to settle the action and agreed to pay to the plaintiff $1.0 million
in cash, and agreed to pay an additional $350,000 on June 1, 2006, and an
additional $150,000 on June 1, 2007, in extinguishment of all amounts due under
the promissory note and all other claims. We made the $1.0 million cash payment
on April 1, 2005.

                                       12





<PAGE>

Mountain Air has a term loan in the amount of $198,000 at December 31, 2004 with
an interest rate of 5.0%. Principal and interest payments of $5,039 are due on
the last day of each month. The final maturity date is June 30, 2008.

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

<TABLE>
<CAPTION>
                                                                         PAYMENTS BY PERIOD
                                                                         ------------------
                                                                           (IN THOUSANDS)
                                                            LESS THAN
                                           TOTAL             1 YEAR          2-3 YEARS        4-5 YEARS        AFTER 5 YEARS
                                       --------------    -------------     ------------      ------------     ---------------
<S>                                    <C>               <C>               <C>               <C>              <C>
CONTRACTUAL OBLIGATIONS

Notes Payable                          $       30,473    $       5,541     $     17,406      $      7,526     $            --
Interest Payments on notes payable              2,133              316            1,470               347                  --
Operating Lease                                 1,834              550              813               471                  --
Employment Contracts                            2,566            1,006            1,560                --                  --
                                       --------------    --------------    -------------     ------------     ---------------
Total Contractual Cash Obligations     $       37,006    $       7,413     $     21,249      $      8,344     $            --
                                       ==============    =============     ============      ============     ===============
</TABLE>

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

We have identified capital expenditure projects that will require up to
approximately $8.5 million in 2005, exclusive of any acquisitions. We believe
that our current cash generated from operations, cash available under our credit
facilities and cash on hand will provide sufficient funds for our identified
projects.

We intend to implement a growth strategy of increasing the scope of services
through both internal growth and acquisitions. We are regularly involved in
discussions with a number of potential acquisition candidates. We expect to make
capital expenditures to acquire and to maintain our existing equipment. Our
performance and cash flow from operations will be determined by the demand for
our services which in turn are affected by our customers' expenditures for oil
and gas exploration and development and industry perceptions and expectations of
future oil and gas prices in the areas where we operate. We will need to
refinance our existing debt facilities as they become due and provide funds for
capital expenditures and acquisitions. To effect our expansion plans, we will
require additional equity or debt financing in excess of our current working
capital and amounts available under credit facilities. There can be no assurance
that we will be successful in raising the additional debt or equity capital or
that we can do so on terms that will be acceptable to us.

RECENT DEVELOPMENTS

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

                                       13





<PAGE>

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

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

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

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

CRITICAL ACCOUNTING POLICIES

We have identified the policies below as critical to our business operations and
the understanding of our results of operations. The impact and any associated
risks related to these policies on our business operations is discussed
throughout Management's Discussion and Analysis of Financial Condition and
Results of Operations where such policies affect our reported and expected
financial results. For a detailed discussion on the application of these and
other accounting policies, see Note 1 in the Notes to the Consolidated Financial
Statements included elsewhere in this document. Our preparation of this report
requires us to make estimates and assumptions that affect the reported amount of
assets and liabilities, disclosure of contingent assets and liabilities at the
date of our financial statements, and the reported amounts of revenue and
expenses during the reporting period. There can be no assurance that actual
results will not differ from those estimates.

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

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


                                       14





<PAGE>

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

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

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

STOCK BASED COMPENSATION. The Company accounts for its stock-based compensation
using Accounting Principles Board's Opinion No. 25 ("APB No. 25"). Under APB No.
25, compensation expense is recognized for stock options with an exercise price
that is less than the market price on the grant date of the option. For stock
options with exercise prices at or above the market value of the stock on the
grant date, the Company adopted the disclosure-only provisions of Statement of
Financial Accounting Standards No. 123, ACCOUNTING FOR STOCK-BASED COMPENSATION
("SFAS 123"). The Company has adopted the disclosure-only provisions of SFAS 123
for the stock options granted to the employees and directors of the Company.
Accordingly, no compensation cost has been recognized for these options. Many
equity instrument transactions are valued based on pricing models such as
Black-Scholes, which require judgments by management. Values for such
transactions can vary widely and are often material to the financial statements.

                                       15





<PAGE>

RECENTLY ISSUED ACCOUNTING STANDARDS

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

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

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

                                  RISK FACTORS

This Annual Report on Form 10-K (including without limitation the following Risk
Factors) contains forward-looking statements (within the meaning of Section 27A
of the Securities Act of 1933 (the "Securities Act") and Section 21E of the
Securities Exchange Act of 1934) regarding our business, financial condition,
results of operations and prospects. Words such as expects, anticipates,
intends, plans, believes, seeks, estimates and similar expressions or variations
of such words are intended to identify forward-looking statements, but are not
the exclusive means of identifying forward-looking statements in this Annual
Report on Form 10-K.

Although forward-looking statements in this Annual Report on Form 10-K reflect
the good faith judgment of our management, such statements can only be based on
facts and factors we currently know about. Consequently, forward-looking
statements are inherently subject to risks and uncertainties, and actual results
and outcomes may differ materially from the results and outcomes discussed in
the forward-looking statements. Factors that could cause or contribute to such
differences in results and outcomes include, but are not limited to, those
discussed below and elsewhere in this Annual Report on Form 10-K and in our
other SEC filings and publicly available documents. Readers are urged not to
place undue reliance on these forward-looking statements, which speak only as of
the date of this Annual Report on Form 10-K. We undertake no obligation to
revise or update any forward-looking statements in order to reflect any event or
circumstance that may arise after the date of this Annual Report on Form 10-K.

RISKS ASSOCIATED WITH AN INVESTMENT IN OUR COMMON STOCK

OUR STOCK PRICE MAY DECREASE IN RESPONSE TO VARIOUS FACTORS, WHICH COULD
ADVERSELY AFFECT OUR BUSINESS AND CAUSE OUR STOCKHOLDERS TO SUFFER SIGNIFICANT
LOSSES. THESE FACTORS INCLUDE:

      o   decreases in prices for oil and natural gas resulting in decreased
          demand for our services;

      o   variations in our operating results and failure to meet expectations
          of investors and analysts;

      o   increases in interest rates;

                                       16





<PAGE>

      o   the loss of customers;

      o   failure of customers to pay for our services;

      o   competition;

      o   illiquidity of the market for the common stock;

      o   sales of common stock by existing stockholders; and

      o   other developments affecting us or the financial markets.

A reduced stock price will result in a loss to investors and will adversely
affect our ability to issue stock to fund our activities.

EXISTING STOCKHOLDERS' INTEREST IN US MAY BE DILUTED BY ADDITIONAL ISSUANCES OF
EQUITY SECURITIES.

We expect to issue additional equity securities to fund the acquisition of
additional businesses and pursuant to employee benefit plans. We may also issue
additional equity for other purposes. These securities may be on parity with our
common stock or may have dividend, liquidation, or other preferences to our
common stock. The issuance of additional equity securities will dilute the
holdings of existing stockholders and may reduce the share price of our common
stock.

WE ARE CONTROLLED BY A FEW STOCKHOLDERS, WHICH WILL LIMIT OTHER STOCKHOLDERS'
ABILITY TO INFLUENCE THE OUTCOME OF KEY TRANSACTIONS.

A small number of stockholders effectively control us. Six stockholders who
beneficially own approximately 49% of the outstanding common stock are parties
to a stockholders agreement providing for the election of six of the ten members
of our board of directors. This group of stockholders effectively has the power
to elect a majority of our board of directors and to control its affairs, and is
also able to control the outcome of matters submitted to a vote of stockholders
requiring a majority vote. As a result, other stockholders will not have the
ability to elect a majority of the board of directors or influence the outcome
of key transactions. In addition, the voting power of these stockholders may
discourage others from seeking to acquire control of us through the purchase of
our common stock, which might depress the price of our common stock.

The parties to the stockholders agreement have the power to control, subject to
any fiduciary duty owed to other stockholders under Delaware law, all matters
affecting us, including:

      o   the composition of our board of directors and, through it, any
          determination with respect to our business direction and policies,
          including the appointment and removal of officers;

      o   the determination of incentive compensation, which may affect our
          ability to retain key employees;

      o   any determinations with respect to mergers or other business
          combinations;

      o   our acquisition or disposition of assets;

      o   our financing decisions and our capital raising activities;

      o   the payment of dividends on our common stock; and

      o   amendments to our amended and restated certificate of incorporation or
          by-laws.

WE DO NOT EXPECT TO PAY DIVIDENDS ON THE COMMON STOCK AND INVESTORS WILL BE ABLE
TO RECEIVE CASH IN RESPECT OF THE SHARES OF COMMON STOCK ONLY UPON THE SALE OF
THE SHARES.

We have not within the last ten years paid any cash dividends on the common
stock. We have no intention in the foreseeable future to pay any cash dividends
on the common stock and our credit agreements restrict the payment of dividends
on our common stock. Therefore an investor in our common stock, in all
likelihood, will obtain an economic benefit from the common stock only by
selling the common stock.

                                       17





<PAGE>

RISKS ASSOCIATED WITH OUR COMPANY

BECAUSE WE ARE HIGHLY LEVERAGED WE MAY HAVE DIFFICULTY OBTAINING ADDITIONAL
FINANCING, AND COULD EXPERIENCE LOSSES AND FAIL TO MEET OUR CAPITAL EXPENDITURE
REQUIREMENTS AND OUR FINANCIAL OBLIGATIONS IF OUR REVENUES OR INCOME DECREASE OR
IF INTEREST RATES INCREASE.

As a result of acquisition financing, we are and expect to continue to be highly
leveraged. At December 31, 2004 we had approximately $30.5 million of debt
outstanding. This high level of debt will:

      o   impair our ability to obtain additional financing;

      o   make us more vulnerable to economic downturns and declines in oil and
          natural gas prices and declines in drilling activities; and

      o   make us more vulnerable to increases in interest rates.

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

IF WE FAIL TO OBTAIN ADDITIONAL FINANCING, WE MAY BE UNABLE TO REFINANCE OUR
EXISTING DEBT, EXPAND OUR CURRENT OPERATIONS OR ACQUIRE NEW BUSINESSES, WHICH
COULD RESULT IN FAILURE TO GROW OR IN DEFAULTS UNDER OUR CREDIT AGREEMENTS.

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

WE MAY FAIL TO ACQUIRE ADDITIONAL BUSINESSES, WHICH WILL RESTRICT OUR GROWTH AND
MAY RESULT IN A DECREASE IN OUR STOCK PRICE.

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

      o   our ability to obtain financing;

      o   the competitive environment for acquisitions; and

      o   the integration and synergy issues described in the next two risk
          factors.

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

DIFFICULTIES IN INTEGRATING ACQUIRED BUSINESSES MAY RESULT IN REDUCED REVENUES
AND INCOME.

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

IF WE DO NOT EXPERIENCE EXPECTED SYNERGIES WE MAY NOT ACHIEVE INCREASES IN
REVENUES AND REDUCTIONS IN EXPENSES THAT WE HOPE TO OBTAIN WHEN ACQUIRING
BUSINESSES.

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

                                       18





<PAGE>

FAILURE TO MAINTAIN EFFECTIVE INTERNAL CONTROLS COULD HAVE A MATERIAL ADVERSE
EFFECT ON OUR OPERATIONS.

We are in the process of documenting and testing our internal control procedures
in order to satisfy the requirements of Section 404 of the Sarbanes-Oxley Act,
which requires annual management assessments of the effectiveness of our
internal controls over financial reporting and a report by our Independent
Auditors addressing these assessments. During the course of our testing we may
identify deficiencies which we may not be able to remediate in time to meet the
deadline imposed by the Sarbanes-Oxley Act for compliance with the requirements
of Section 404. In addition, if we fail to achieve and maintain the adequacy of
our internal controls, as such standards are modified, supplemented or amended
from time to time, we may not be able to ensure that we can conclude on an
ongoing basis that we have effective internal controls over financial reporting
in accordance with Section 404 of the Sarbanes-Oxley Act. Moreover, effective
internal controls are necessary for us to produce reliable financial reports and
are important to helping prevent financial fraud. If we cannot provide reliable
financial reports or prevent fraud, our business and operating results could be
harmed, investors could lose confidence in our reported financial information,
and the trading price of our stock could drop significantly.

OUR PRODUCTS AND SERVICES MAY BECOME OBSOLETE RESULTING IN A LOSS OF CUSTOMERS
AND REVENUES.

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

OUR HISTORICAL RESULTS ARE NOT AN INDICATOR OF OUR FUTURE OPERATIONS.

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

THE LOSS OF KEY PERSONNEL WOULD ADVERSELY AFFECT OUR ABILITY TO EFFECTIVELY
FINANCE AND MANAGE OUR BUSINESS, ACQUIRE NEW BUSINESSES, AND TO OBTAIN AND
RETAIN CUSTOMERS.

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

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

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

FAILURE TO RETAIN KEY PERSONNEL COULD HURT OUR OPERATIONS.

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

WE ARE DEPENDENT ON A FEW CUSTOMERS AND OUR CASH FLOW WOULD BE SERIOUSLY
AFFECTED IF ONE OR MORE SIGNIFICANT CUSTOMERS FAIL TO PAY US.

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

                                       19





<PAGE>

OUR OPERATIONS IN MEXICO MAY EXPOSE US TO POLITICAL AND OTHER UNCERTAINTIES,
INCLUDING RISKS OF:

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

ENVIRONMENTAL LIABILITIES RELATING TO DISCONTINUED OPERATIONS COULD RESULT IN
SUBSTANTIAL LOSSES.

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

PRODUCTS LIABILITY CLAIMS RELATING TO DISCONTINUED OPERATIONS COULD RESULT IN
SUBSTANTIAL LOSSES.

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

RISKS ASSOCIATED WITH OUR INDUSTRY

CYCLICAL DECLINES IN OIL AND NATURAL GAS PRICES MAY RESULT IN REDUCED USE OF OUR
SERVICES, AFFECTING OUR BUSINESS, FINANCIAL CONDITION AND RESULTS OF OPERATION
AND OUR ABILITY TO MEET OUR CAPITAL EXPENDITURE OBLIGATIONS AND FINANCIAL
COMMITMENTS.

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

      o   economic conditions in the United States and elsewhere; changes in
          global supply and demand for oil and natural gas;

      o   the level of production of the Organization of Petroleum Exporting
          Countries, commonly called "OPEC;"

      o   the level of production of non-OPEC countries;

      o   the price and quantity of imports of foreign oil and natural gas;

      o   political conditions, including embargoes, in or affecting other oil
          and natural gas producing activities;

      o   the level of global oil and natural gas inventories; and

      o   advances in exploration, development and production technologies.

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

                                       20





<PAGE>

OUR INDUSTRY IS HIGHLY CYCLICAL, AND OUR RESULTS OF OPERATIONS MAY BE VOLATILE.

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

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

OUR INDUSTRY IS HIGHLY COMPETITIVE, WITH INTENSE PRICE COMPETITION.

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

WE MAY BE SUBJECT TO CLAIMS FOR PERSONAL INJURY AND PROPERTY DAMAGE, REDUCING
OUR NET WORTH.

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

WE ARE SUBJECT TO GOVERNMENT REGULATIONS.

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

WE MAY EXPERIENCE INCREASED LABOR COSTS OR THE UNAVAILABILITY OF SKILLED
WORKERS.

We are dependent upon the available labor pool of skilled employees. We are also
subject to the Fair Labor Standards Act, which governs such matters as minimum
wage, overtime and other working conditions. A shortage in the labor pool or
other general inflationary pressures or changes in applicable laws and
regulations could require us to enhance our wage and benefits packages. There
can be no assurance that labor costs will not increase. Any increase in our
operating costs could cause our business to suffer.

OUR BUSINESS MAY BE AFFECTED BY TERRORIST ACTIVITY AND BY SECURITY MEASURES
TAKEN IN RESPONSE TO TERRORISM.

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

                                       21





<PAGE>

ITEM 8.   FINANCIAL STATEMENTS.

             REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

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

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

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

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

As discussed in Note 2 to the consolidated financial statements, the Company
restated the consolidated financial statements as of and for the year ended
December 31, 2004

/s/ UHY Mann Frankfort Stein & Lipp CPAs, LLP
Houston, Texas
April 8, 2005, except as to Note 2 which date
is August 5, 2005

                                       22








<PAGE>

             REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

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

We have audited the accompanying consolidated balance sheets of Allis-Chalmers
Energy Inc. as of December 31, 2003 and 2002 and the related consolidated
statements of operations, stockholders' equity and cash flows for each of the
two years in the period ended December 31, 2003. These consolidated financial
statements are the responsibility of the Company's management. Our
responsibility is to express an opinion on these consolidated financial
statements based on our audits.

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

In our opinion, the consolidated financial statements referred to above present
fairly, in all material respects, the consolidated financial position of
Allis-Chalmers Energy Inc. as of December 31, 2003 and 2002, and the results of
consolidated operations and cash flows for each of the two years in the period
ended December 31, 2003, in conformity with accounting principles generally
accepted in the United States of America.

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

                                   /S/ GORDON, HUGHES & BANKS, LLP
                                   -------------------------------

Greenwood Village, Colorado
March 3, 2004, except as to Note 11 which date is
June 10, 2004 and Notes 2 and 17 which date is February 10, 2005 and
Note 2 which date is August 5, 2005.

                                       23






<PAGE>

<TABLE>
<CAPTION>
ALLIS-CHALMERS ENERGY INC.                                             DECEMBER 31,
CONSOLIDATED BALANCE SHEETS                                          2004        2003
(in thousands, except for share amounts)                          ----------  -----------
                                                                              (Restated)
ASSETS
<S>                                                               <C>         <C>
Cash and cash equivalents                                         $   7,344   $    1,299
Trade receivables, net of allowance for doubtful
  accounts of $265 and $168 at December 31, 2004
  and 2003, respectively                                             12,986        8,823
Inventory                                                             2,373           --
Lease receivable, current                                               180          180
Prepaid expenses and other                                            1,495          887
                                                                  ----------  -----------
     Total current assets                                            24,378       11,189
                                                                  ----------  -----------

Property and equipment, at costs net of accumulated depreciation
  of $5,251 and $2,586 at December 31, 2004 and 2003,
  respectively                                                       37,679       31,128
Goodwill                                                             11,776        7,661
Other intangible assets, net of accumulated amortization
  of $2,036 and $1,254 at December 31, 2004 and 2003,
  respectively                                                        5,057        2,290
Debt issuance costs, net of accumulated amortization of
  $828 and $462 at December 31, 2004 and 2003, respectively             685          567
Lease receivable, less current portion                                  558          787
Other Assets                                                             59           40
                                                                  ----------  -----------
      Total assets                                                $  80,192   $   53,662
                                                                  ==========  ===========

LIABILITIES AND STOCKHOLDERS' EQUITY

Current maturities of long-term debt                              $   5,541   $    3,992
Trade accounts payable                                                5,694        3,133
Accrued salaries, benefits and payroll taxes                            615          591
Accrued interest                                                        470          152
Accrued expenses                                                      1,852        1,761
Accounts payable, related parties                                       740          787
                                                                  ----------  -----------
Total current liabilities                                            14,912       10,416

Accrued postretirement benefit obligations                              687          545
Long-term debt, net of current maturities                            24,932       28,241
Other long-term liabilities                                             129          270
Redeemable warrants                                                      --        1,500
Redeemable convertible preferred stock, $0.01 par value
  (4,200,000 shares authorized; 3,500,000 issued and
  outstanding at December 31, 2003)($1 redemption value)
  including accrued dividends                                            --        4,171
                                                                  ----------  -----------
Total liabilities                                                    40,660       45,143

Commitments and Contingencies (Note 9 and Note 21)

Minority interests                                                    4,423        3,978

STOCKHOLDERS' EQUITY (NOTE 10)

Common stock, $0.01 par value (20,000,000 shares
  authorized; 13,611,525 and 3,926,668 issue and outstanding
  at December 31, 2004 and December 31, 2003, respectively              136           39
Capital in excess of par value                                       40,331       10,748
Accumulated deficit                                                  (5,358)      (6,246)
                                                                  ----------  -----------
      Total stockholders' equity                                     35,109        4,541
                                                                  ----------  -----------
      Total liabilities and stockholders' equity                  $  80,192   $   53,662
                                                                  ==========  ===========

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

                                       24
</TABLE>





<PAGE>


ALLIS-CHALMERS ENERGY INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except per share amounts)

<TABLE>
<CAPTION>
                                                            YEARS ENDED DECEMBER 31.
                                                          2004         2003        2002
                                                        ---------   -----------  ---------
                                                        Restated)    (Restated)
<S>                                                     <C>         <C>          <C>
Revenues                                                $ 47,726    $   32,724   $ 17,990
Cost of revenues                                          35,300        24,029     14,640
                                                        ---------   -----------  ---------
Gross margin                                              12,426         8,695      3,350

General and administrative expense                      $  8,011    $    6,169      3,792
Personnel restructuring costs                                 --            --        495
Abandoned acquisition/private placement costs                 --            --        233
Post-retirement medical costs                                188           (99)       (98)
                                                        ---------   -----------  ---------
Total operating expenses                                   8,199         6,070      4,422
                                                        ---------   -----------  ---------
Income(loss)from operations                                4,227         2,625     (1,072)

Other income(expense):
Interest income                                               32             3         49
Interest expense                                          (2,808)       (2,467)    (2,256)
Minority interests in income of subsidiaries                (321)         (343)      (189)
Factoring costs on note receivable                            --            --       (191)
Settlement on lawsuit                                         --         1,034         --
Gain on sale of interest in AirComp                           --         2,433         --
Other                                                        272            12        (40)
                                                        ---------   -----------  ---------
Total other income (expense)                              (2,825)          672     (2,627)
                                                        ---------   -----------  ---------
Net income (loss) before income taxes                      1,402         3,297     (3,699)
Provision for foreign income tax                            (514)         (370)      (270)
                                                        ---------   -----------  ---------
Net income (loss)                                            888         2,927     (3,969)

Preferred stock dividend                                    (124)         (656)      (321)
                                                        ---------   -----------  ---------
Net income (loss) attributed to common stockholders     $    764    $    2,271   $ (4,290)
                                                        =========   ===========  =========


Income (loss) per common share - basic                  $   0.10    $     0.58   $  (1.14)
                                                        =========   ===========  =========
Income (loss) per common share - diluted                $   0.09    $     0.50   $  (1.14)
                                                        =========   ===========  =========


Weighted average number of common shares outstanding:


                              Basic                        7,930         3,927      3,766
                                                        =========   ===========  =========
                              Diluted                      9,510         5,850      3,766
                                                        =========   ===========  =========


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

                                       25
</TABLE>





<PAGE>

Allis-Chalmers Energy Inc.
Consolidated statement of stockholders' equity
(in thousands, except share amounts)

<TABLE>
<CAPTION>
                                                                           CAPITAL IN
                                                      COMMON STOCK         EXCESS OF     ACCUMULATED
                                                   Shares       Amount     PAR VALUE       DEFICIT       TOTAL
                                                 ----------   ----------   -----------   -----------   -----------
<S>                                              <C>          <C>          <C>           <C>           <C>
Balances, December 31, 2001                       2,317,626   $       23   $    6,431    $   (5,204)   $    1,250

Issuance of common stock in
connection with the purchase of                     279,570            3          627            --           630
Jens'

Issuance of stock purchase
warrants in connection with the                          --           --           47            --            47
purchase of Jens'

Issuance of common stock in
connection with the                               1,311,972           13        2,939            --         2,952
purchase of Strata

Issuance of stock purchase
warrants in connection with the                          --           --          267            --           267
purchase of Strata

Issuance of common stock in
connection with the purchase of                      17,500           --          153            --           153
Strata

Accrual of preferred dividends                           --           --         (321)           --          (321)

Net (Loss)                                               --           --           --        (3,969)       (3,969)
                                                 ----------   ----------   -----------   -----------   -----------
Balances, December 31, 2002                       3,926,668   $       39   $   10,143    $   (9,173)   $    1,009

Effect of consolidation of
AirComp                                                  --           --          955            --           955

Accrual of preferred dividends                           --           --         (350)           --          (350)

Net Income (RESTATED)                                    --           --           --         2,927         2,927
                                                 ----------   ----------   -----------   -----------   -----------
Balances, December 31, 2003, as restated          3,926,668   $       39   $   10,748    $   (6,246)   $    4,541
(RESTATED)

Issuance of common stock in connection with         620,000            6        1,544            --         1,550
the $2 million equity raise

Issuance of stock purchase warrants in
Connection with the $2 million equity raise              --           --          450            --           450

Issuance of common stock in
Connection with the $16.4 million equity raise    5,461,301           55       14,056            --        14,111

Issuance of stock purchase warrants in
Connection with the $16.4 million equity raise           --           --          641            --           641

Issuance of common stock in connection
With the 19% conversion of Jens                   1,300,000           13        6,421            --         6,434

Conversion of preferred stock                     1,718,090           17        4,278            --         4,295

Issuance of common stock for services                17,000           --           99            --            99

Issuance of stock purchase warrants in
Connection with the issuance of debt                     --           --           47            --            47

Issuance of common stock for
Purchase of Downhole Injector Systems               568,466            6        2,171            --         2,177

Accrual of preferred dividends                           --           --         (124)           --          (124)

Net Income                                               --           --           --           888           888
                                                 ----------   ----------   -----------   -----------   -----------
Balances, December 31, 2004                      13,611,525   $      136   $   40,331    $   (5,358)   $   35,109
                                                 ==========   ==========   ===========   ===========   ===========


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

                                                        26

</TABLE>






<PAGE>

ALLIS-CHALMERS ENERGY INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)

<TABLE>
<CAPTION>
                                                             YEARS ENDED DECEMBER 31,
                                                           2004        2003        2002
                                                         ---------   ---------   ---------
                                                                    (Restated)
<S>                                                      <C>         <C>         <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income / (loss)                                      $    888    $  2,927    $ (3,969)
Adjustments to reconcile net income/(loss)
to net cash provided by operating activities:
Depreciation expense                                        2,702       2,052       1,837
Amortization expense                                          876         884         744
Issuance of stock options for services                         14          --          --
Amortization of discount on debt                              350         516         475
(Gain) on change in PBO liability                              --        (125)         --
(Gain) on settlement of lawsuit                                --      (1,034)         --
(Gain) on sale of interest in AirComp                          --      (2,433)         --
Minority interest in income of subsidiaries                   321         343         189
Loss on sale of property                                       --          82         119
Changes in working capital:
Decrease (increase) in accounts receivable                 (2,292)     (4,414)       (713)
Decrease (increase) in due from related party                  (7)         --          61
Decrease (increase) in other current assets                  (612)     (1,260)      1,644
Decrease (increase) in other assets                           (19)          1         902
Decrease (increase) in lease deposit                           --         525         176
(Decrease) increase in accounts payable                     1,140       2,251       1,316
(Decrease) increase in accrued interest                       299        (126)        651
(Decrease) increase in accrued expenses                      (276)        397        (339)
(Decrease) increase in other long-term liabilities           (141)         --        (123)
(Decrease) increase in accrued employee benefits
  and payroll taxes                                            19       1,293        (788)
                                                         ---------   ---------   ---------
NET CASH PROVIDED BY OPERATING ACTIVITIES                   3,262       1,879       2,182

Cash flows from investing activities:
Acquisition of Jens', net of cash acquired                     --          --      (8,120)
Acquisition of Strata, net of cash acquired                    --                    (179)
Acquisition of Safco, net of cash acquired                   (947)         --          --
Acquisition of Diamond Air, net of cash acquired           (2,530)         --          --
Acquisition of Downhole Services, net of cash acquired       (982)         --          --
Purchase of equipment                                      (4,603)     (5,354)       (518)
Proceeds from sale of equipment                                --         843         367
                                                         ---------   ---------   ---------
NET CASH USED IN INVESTING ACTIVITIES                      (9,062)     (4,511)     (8,450)

Cash flows from financing activities:
Proceeds from issuance of long-term debt                    8,169      14,127       9,683
Payments on long-term debt                                (13,505)    (10,826)     (4,079)
Payments on related party debt                                 --        (246)         --
Proceeds from issuance of common stock                     16,883          --          --
Net borrowings on lines of credit                             689       1,138       1,246
Debt issuance costs                                          (391)       (408)       (588)
                                                         ---------   ---------   ---------
NET CASH PROVIDED BY FINANCING ACTIVITIES                  11,845       3,785       6,262
                                                         ---------   ---------   ---------
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS        6,045       1,153          (6)
Cash and cash equivalents:
Beginning of year                                           1,299         146         152
                                                         ---------   ---------   ---------
END OF YEAR                                              $  7,344    $  1,299    $    146
                                                         =========   =========   =========

SUPPLEMENTAL INFORMATION:
Interest paid                                            $  2,159    $  2,341    $  1,082
                                                         =========   =========   =========
Foreign taxes paid                                       $    514    $    370    $    270
                                                         =========   =========   =========


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

                                            27
</TABLE>





<PAGE>

ALLIS-CHALMERS ENERGY INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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

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

ORGANIZATION OF BUSINESS`

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

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

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

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

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

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

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

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

                                       28





<PAGE>

VULNERABILITIES AND CONCENTRATIONS

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

USE OF ESTIMATES

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

PRINCIPLES OF CONSOLIDATION

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

REVENUE RECOGNITION

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

ALLOWANCE FOR DOUBTFUL ACCOUNTS

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

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

CASH EQUIVALENTS

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

                                       29





<PAGE>

INVENTORIES

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

PROPERTY AND EQUIPMENT

Property and equipment is recorded at cost less accumulated depreciation.

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

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

GOODWILL, INTANGIBLE ASSETS AND AMORTIZATION

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

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

AIRCOMP AND SALE OF INTEREST IN VENTURE

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

IMPAIRMENT OF LONG-LIVED ASSETS

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

                                       30





<PAGE>

FINANCIAL INSTRUMENTS

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

CONCENTRATION OF CREDIT AND CUSTOMER RISK

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

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

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

DEBT ISSUANCE COSTS

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

INCOME TAXES

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

PERSONNEL RESTRUCTURING COSTS

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


                                       31





<PAGE>

STOCK-BASED COMPENSATION

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


                                              FOR THE YEAR ENDED DECEMBER 31,
                                           -------------------------------------
                                              (in thousands, except per share
                                             2004          2003           2002
                                           --------      --------       --------
                                          (Restated)    (Restated)


Net income/ (loss):        As reported     $   764       $ 2,271        $(4,290)

Less total stock based employee
 compensation expense determined under
 fair value based method for all awards
 net of tax related effects                 (1,072)       (2,314)            --
                                           --------       -------       --------
Pro-forma net income (loss) to
 common stockholders'                      $  (308)      $   (43)       $(4,290)

Net income/ (loss) per share:
         Basic             As reported     $  0.10       $  0.58        $ (1.14)
                           Pro forma         (0.04)        (0.01)         (1.14)
                                           ========      ========       ========


         Diluted           As reported     $  0.09       $  0.50        $ (1.14)
                           Pro forma         (0.02)         0.10          (1.14)
                                           ========      ========       ========


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

                                              FOR THE YEAR ENDED DECEMBER 31,
                                             2004          2003          2002
                                           --------      --------       -------

Expected dividend yield                         --            --             --
Expected price volatility                    89.76%       265.08%            --
Risk-free interest rate                        7.0%         6.25%            --
Expected life of options                   7 years       7 years             --
Weighted average fair value of options
   granted at market value                 $  3.19       $  2.78        $    --

SEGMENTS OF AN ENTERPRISE AND RELATED INFORMATION

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

                                       32





<PAGE>

PENSION AND OTHER POST RETIREMENT BENEFITS

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

INCOME (LOSS) PER COMMON SHARE

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

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

                                                        Year Ended December 31,
                                                        -----------------------
                                                           2004         2003
                                                         --------     --------
                                                        (Restated)   (Restated)
                                                         (In thousands, except
                                                          earnings per share)
Numerator:
Net income available for common stockholders             $    764     $  2,271

Plus income impact of assumed conversions:
   Preferred stock dividends/interest                         124          656
                                                         --------     --------
Net income (loss) applicable to common stockholders
   Plus assumed conversions                              $    888     $  2,927


Denominator:
   Denominator for basic earnings per share - weighted
     average shares outstanding                             7,930        3,927
   Effect of potentially dilutive common shares:
     Convertible preferred stock and employee and
     director stock options                                 1,580        1,923
                                                         --------     --------
Denominator for diluted earnings per share - weighted
average shares outstanding and assumed conversions          9,510        5,580

Basic earnings (loss) per share                          $   0.10     $   0.58
                                                         ========     ========
Diluted earning (loss) per share                         $   0.09     $   0.50
                                                         ========     ========


RECLASSIFICATION

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


                                       33





<PAGE>

NEW ACCOUNTING PRONOUNCEMENTS

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

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

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

NOTE 2 - RESTATEMENT


EARNINGS PER SHARE RESTATEMENT

The Company understated diluted earnings per share due to an incorrect
calculation of its weighted shares outstanding for the third and fourth quarters
of 2003, for each of the first three quarters of 2004, for the year ended
December 31, 2004 and the for the quarter ended March 31, 2005. In addition, the
Company understated basic earnings per share due to an incorrect calculation of
its weighted average basic shares outstanding for the quarter ended September
30, 2004. Consequently, the Company has restated its financial statements for
each of those periods. The incorrect calculation resulted from a mathematical
error and an improper application of SFAS 128, EARNINGS PER SHARE. The effect of
the restatement is to reduce weighted average diluted shares outstanding for
each period and to reduce weighted average basic shares outstanding for the
quarter ended September 30, 2004. Consequently, weighted average diluted
earnings per share were increased for each period and weighted average basic
earnings per share was increased for the quarter ended September 30, 2004.

                                       34





<PAGE>

A restated earnings per share calculation for the years ended December 31,
2004 and 2003 reflecting the above adjustments to our results as previously
presented or restated (see below), is presented below. The amounts are in
thousands except for share amounts:

<TABLE>
                                                                       YEAR ENDED DECEMBER 31, 2004
                                                          ------------------------------------------------------
                                                                AS                                      AS
                                                             REPORTED          ADJUSTMENTS           RESTATED
                                                          --------------      --------------      --------------
<S>                                                       <C>                 <C>                 <C>
Income/(loss) per common share - diluted                  $         0.07      $         0.02      $         0.09

Weighted average number of common shares outstanding:
      Diluted                                                     11,959              (2,449)              9,510
                                                          --------------      --------------      --------------


                                                                       YEAR ENDED DECEMBER 31, 2003
                                                          ------------------------------------------------------
                                                                AS                                      AS
                                                             REPORTED          ADJUSTMENTS           RESTATED
                                                          --------------      --------------      --------------

Income/(loss) per common share - diluted                  $         0.39      $         0.11      $         0.50


Weighted average number of common shares outstanding:
      Diluted                                                      5,761                  89               5,850
                                                          --------------      --------------      --------------
</TABLE>

AIRCOMP RESTATEMENT


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

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

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

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

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

                                       35





<PAGE>

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

<TABLE>
<CAPTION>
                                                                  At December 31, 2003
                                                          ------------------------------------
                                                             As                         As
                                                          Reported    Adjustments    Restated
                                                          ---------   -----------    ---------
<S>                                                       <C>         <C>            <C>
ASSETS

Cash and cash equivalents                                 $  1,299                   $  1,299
Trade receivables, net of allowance for
doubtful accounts                                            8,823                      8,823
Lease Receivable, current                                      180                        180
Prepaid expenses and other                                     887                        887
                                                          ---------                  ---------
Total current assets                                        11,189                     11,189

Property and equipment, net of accumulated
depreciation                                                26,339          4,789      31,128
Goodwill                                                     7,661                      7,661
Other intangible assets, net of accumulated
amortization                                                 2,290                      2,290
Debt issuance costs, net of accumulated
amortization                                                   567                        567
Lease receivable, less current portion                         787                        787
Other Assets                                                    40                         40
                                                          ---------   -----------    ---------
Total Assets                                              $ 48,873    $     4,789    $ 53,662
                                                          =========   ===========    =========

LIABILITIES AND STOCKHOLDERS' EQUITY

Current maturities of long-term debt                      $  3,992                   $  3,992
Trade accounts payable                                       3,133                      3,133

Accrued salaries, benefits and payroll taxes                   591                        591
Accrued interest                                               152                        152
Accrued expenses                                             1,761                      1,761
Accounts payable, related parties                              787                        787
                                                          ---------                  ---------
Total current liabilities                                   10,416                     10,416

Accrued postretirement benefit obligations                     545                        545
Long-term debt, net of current maturities                   28,241                     28,241
Other long-term liabilities                                    270                        270
Redeemable warrants                                          1,500                      1,500
Redeemable convertible preferred stock
including accrued dividends                                  4,171                      4,171
                                                          ---------                  ---------
Total liabilities                                           45,143                     45,143

Commitments and Contingencies

Minority interests                                           2,523          1,455       3,978

COMMON STOCKHOLDERS' EQUITY

Common stock                                                    39                         39
Capital in excess of par value                               9,793            955      10,748
Accumulated (deficit)                                       (8,625)         2,379      (6,246)
                                                          ---------   -----------    ---------
Total stockholders' equity                                   1,207          3,334       4,541
                                                          ---------   -----------    ---------
Total liabilities and stockholders' equity                $ 48,873    $     4,789    $ 53,662
                                                          =========   ===========    =========
</TABLE>

                                                 36





<PAGE>

<TABLE>
<CAPTION>
                                                              Year Ended December 31, 2003
                                                          ------------------------------------
                                                             As                          As
                                                          Reported    Adjustments    Restated
                                                          ---------   ------------   ---------
<S>                                                       <C>         <C>            <C>
Revenues                                                  $ 32,724                   $ 32,724
Cost of revenues                                            23,931             98      24,029
                                                          ---------   ------------   ---------
Gross margin                                                 8,793            (98)      8,695

General and administrative expense                           6,169                      6,169
                                                          ---------   ------------   ---------
Income/ (loss) from operations                               2,624            (98)      2,526

Other income (expense):
Interest income                                                  3             --           3
Interest expense                                            (2,467)            --      (2,467)
Minority interests in income of subsidiaries                  (387)            44        (343)
Settlement on lawsuit                                        1,034             --       1,034
Gain on sale of stock in a subsidiary                           --          2,433       2,433
Other                                                          111             --         111
                                                          ---------   ------------   ---------
Total other income (expense)                                (1,706)         2,477         771
                                                          ---------   ------------   ---------

Net income/ (loss) before income taxes                         918          2,379       3,297

Provision for foreign income tax                              (370)            --        (370)
                                                          ---------   ------------   ---------
Net income/ (loss)                                             548          2,379       2,927

Preferred stock dividend                                      (656)            --        (656)
                                                          ---------   ------------   ---------
Net income attributed to common stockholders              $   (108)   $     2,379    $  2,271
                                                          =========   ============   =========


Income/ (loss) per common share - basic                   $  (0.03)                  $   0.58
                                                          =========                  =========


Income/ (loss) per common share - diluted                 $  (0.03)                  $   0.39
                                                          =========                  =========


Weighted average number of common shares outstanding:
        Basic                                                3,927                      3,927
                                                          =========                  =========
        Diluted                                              5,761                      5,761
                                                          =========                  =========
</TABLE>


                                       37






<PAGE>
<TABLE>
<CAPTION>
                                                              Year Ended December 31, 2003
                                                          ------------------------------------
                                                             As                         As
                                                          Reported    Adjustment     Restated
                                                          ---------   ------------   ---------
<S>                                                       <C>         <C>            <C>
Cash flows from operating activities:
Net income/ (loss)                                        $    548    $     2,379    $  2,927
Adjustments to reconcile net income/ (loss) to net cash
provided by operating activities:
Depreciation expense                                         1,954             98       2,052
Amortization expense                                           884             --         884
Issuance of stock options for services                          --             --          --
Amortization of discount on debt                               516             --         516
(Gain) / loss on change PBO liability                         (125)            --        (125)
(Gain) / loss on settlement of lawsuit                      (1,034)            --      (1,034)
(Gain) / loss on sale of interest in AirComp                    --         (2,433)     (2,433)
Minority interest in income of subsidiaries                    387            (44)        343
Loss on sale of property                                        82             --          82
Changes in working capital:
Decrease (increase) in accounts receivable                  (4,414)            --      (4,414)
Decrease (increase) in due from related party                   --             --          --
Decrease (increase) in other current assets                 (1,260)            --      (1,260)
Decrease (increase) in other assets                              1             --           1
Decrease (increase) in lease deposit                           525             --         525
Increase (decrease) in accounts payable                      2,251             --       2,251
Increase (decrease) in accrued interest                       (126)            --        (126)
Increase (decrease) in accrued expenses                        397             --         397
Increase (decrease) in other long-term liabilities              --             --          --
Increase (decrease) in accrued employee benefits and
payroll taxes                                                1,293             --       1,293
                                                          ---------   ------------   ---------
Net cash provided by operating activities                    1,879             --       1,879

Cash flows from investing activities:
Recapitalization, net of cash received                          --                         --
Business acquisition costs                                      --                         --
Acquisition of MADSCO assets, net of cash acquired              --                         --
Acquisition of Jens', net of cash acquired                      --                         --
Acquisition of Strata, net of cash acquired                     --                         --
Purchase of equipment                                       (5,354)                    (5,354)
Proceeds from sale-leaseback of equipment,
  net of lease deposit                                          --                         --
Proceeds from sale of equipment                                843                        843
                                                          ---------                  ---------
Net cash (used) by investing activities                     (4,511)                    (4,511)

Cash flows from financing activities:
Proceeds from issuance of long-term debt                    14,127                     14,127
Payments on long-term debt                                 (10,826)                   (10,826)
Payments on related party debt                                (246)                      (246)
Proceeds from issuance of common stock, net                     --                         --
Borrowing on lines of credit                                30,537                     30,537
Payments on lines of credit                                (29,399)                   (29,399)
Debt issuance costs                                           (408)                      (408)
                                                          ---------                  ---------
Net cash provided (used) by financing activities             3,785                      3,785
                                                          ---------                  ---------

Net increase (decrease) in cash and cash equivalents         1,153                      1,153

Cash and cash equivalents:

Beginning of the year                                          146                        146
                                                          ---------                  ---------

End of the year                                           $  1,299                   $  1,299
                                                          =========                  =========

Supplemental information:

Interest paid                                             $  2,341                   $  2,341
                                                          =========                  =========
</TABLE>

                                       38






<PAGE>


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

<TABLE>
<CAPTION>
                                           Three Months     Three Months     Three Months
                                           Ended            Ended            Ended
                                           March 31, 2004   June 30, 2004    September 30, 2004
                                           --------------   -------------    ------------------
<S>                                            <C>             <C>                 <C>
Net income (loss) attributed to
    common stockholders
   Previously reported                         $     501       $     434           $       576
   Adjustment - depreciation expense                (139)            (79)                  (79)
   Adjustment - minority interest expense             22              22                    22
   Restated                                          384             377                   519


Net income (loss) per share, basic
   Previously reported                         $    0.13       $    0.07           $      0.05
   Total adjustments                               (0.03)          (0.01)                (0.01)
   Restated                                         0.10            0.06                  0.04

</TABLE>


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

<TABLE>
<CAPTION>
                                           Three Months     Three Months     Three Months
                                           Ended            Ended            Ended
                                           March 31, 2003   June 30, 2003    September 30, 2003
                                           --------------   -------------    ------------------
<S>                                            <C>             <C>                 <C>
Net income (loss) attributed to
 common stockholders
   Previously reported                         $    (183)      $    (330)          $     1,136
   Adjustment - gain on sale of stock
     in a subsidiary                                  --              --                 2,433
   Adjustment - depreciation expense                  --              --                   (49)
   Adjustment - minority interest expense             --              --                    22
   Adjustment - foreign tax expense                 (158)            (92)                  (93)
   Restated                                         (341)           (422)                3,449


Net income (loss) per share, basic and diluted
   Previously reported                         $   (0.05)      $   (0.08)          $      0.29
   Total adjustments                               (0.04)          (0.03)                 0.58
   Restated                                        (0.09)          (0.11)                 0.87
</TABLE>


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

NOTE 3 - PENSION AND POST RETIREMENT BENEFIT OBLIGATIONS


                                       39





<PAGE>

PENSION PLAN

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

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

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

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

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

MEDICAL AND LIFE

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


                                       40





<PAGE>

401(k) SAVINGS PLAN

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

NOTE 4 - ACQUISITIONS

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

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

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

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

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

                                       41





<PAGE>

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

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

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

                                              Year Ended December 31,
                                                    (UNAUDITED)
                                         (in thousands, except per share)
                                           2004        2003        2002
                                         --------    --------    --------
Revenues                                 $ 58,103    $ 34,446    $ 19,142

Operating income (loss)                  $  5,405    $  3,008    $   (401)

Net income (loss)                        $  1,367    $    411    $ (4,431)

Net income (loss) per common share


       Basic                             $   0.17    $   0.10    $  (1.18)
       Diluted                           $   0.14    $   0.07    $  (1.18)


NOTE 5 - INVENTORIES

      Inventories are comprised of the following at December 31:

                                          2004       2003
Hammer bit inventory
Finished goods                           $   857     $  --
Work in process                              385        --
Raw materials                                151        --
                                         -------     -----

Total hammer bit inventory               $ 1,393     $  --

Hammer inventory                             417        --

Chemical inventory                           254        --

Coil tubing and related inventory            309        --
                                         -------     -----

Total inventory                          $ 2,373     $  --
                                         =======     =====

                                       42






<PAGE>

NOTE 6 - PROPERTY AND OTHER INTANGIBLES ASSETS

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

<TABLE>
<CAPTION>
                                                          Depreciation
                                                             Period         2004         2003
                                                                          ---------   ----------
                                                                                      (Restated)
<S>                                                       <C>             <C>         <C>
Land                                                           --         $     27    $      27
Building and improvements                                 15 - 20 years        740          729
Machinery and equipment                                    3 - 15 years     41,120       28,860
Tools, furniture, fixtures and leasehold improvements      3 -  7 years      1,043        4,098
                                                                          ---------   ----------

Total                                                                     $ 42,930    $  33,714

Less: accumulated depreciation                                              (5,251)      (2,586)
                                                                          ---------   ----------

Property and equipment, net                                               $ 37,679    $  31,128
                                                                          =========   ==========
</TABLE>

Intangible assets are as follows at December 31:

<TABLE>
<CAPTION>
                                                          Amortization
                                                             Period         2004         2003
                                                                          ---------   ----------
<S>                                                         <C>           <C>          <C>
Intellectual Property                                          20 years   $  1,009    $   1,009
Non-compete agreements                                        3-5 years      2,856        1,535
Patent                                                         15 years        496           --
Other intangible assets                                     3- 10 years      2,732        1,000
                                                                          ---------   ----------

Total                                                                     $  7,093    $   3,544

Less: accumulated amortization                                              (2,036)      (1,254)
                                                                          ---------   ----------

Intangibles assets, net                                                   $  5,057    $   2,290
                                                                          =========   ==========
</TABLE>

<TABLE>
<CAPTION>
                                       2004                                   2003
                          Gross    Accumulated    Current year   Gross    Accumulated    Current year
                          Value    amortization   amortization   Value    amortization   amortization
<S>                       <C>      <C>            <C>            <C>      <C>            <C>
Intellectual
Property                  $1,009   $        239   $         56   $1,009   $        183   $         46
Non-compete agreements     2,855          1,032            300    1,535            731            347
Patent                       496              6              6       --             --             --
Other intangible assets    2,732            760            420    1,000            340            135
                          ------   ------------   ------------   ------   ------------   ------------

Total                     $7,093   $      2,036   $        782   $3,544   $      1,254   $        528
                          ======   ============   ============   ======   ============   ============
</TABLE>


                                       43





<PAGE>

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

                        INTANGIBLE AMORTIZATION BY PERIOD
                        ---------------------------------
                                 (in thousands)
                             Year ended December 31,
                                                                    2009 and
                                   2005     2006     2007     2008  thereafter
                                -------  -------  -------  -------  ----------
Intangible Assets Amortization

Intellectual property           $    56  $    56  $    56  $    56  $      546
Non-compete agreements              484      481      275      234         349
Patent                               33       33       33       33         358
Other intangible assets             244      244      214      214       1,057
                                -------  -------  -------  -------  ----------

Total Intangible Amortization   $   817  $   814  $   578  $   537       2,310
                                =======  =======  =======  =======  ==========

NOTE 7 - INCOME TAXES

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

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

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

                                                 2004        2003
                                               ---------   ---------
Deferred non-current income tax assets:
Net future tax deductible items                $    533    $    500
Net operating loss carry forwards                 4,894       2,975
A-C Reorganization Trust claims                  30,112      35,000
                                               ---------   ---------

Total deferred non-current income tax assets     35,539      38,475

Valuation allowance                             (35,539)    (38,475)
                                               ---------   ---------

Net deferred non-current income taxes          $     --    $     --
                                               =========   =========

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

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

                                       44





<PAGE>

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

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

<TABLE>
<CAPTION>
                                                             2004       2003       2002
                                                           --------   --------   --------
<S>                                                        <C>        <C>        <C>
Income tax expense based on the U.S. statutory tax rate    $     --   $     --   $     --

Foreign income subject to foreign taxes a rate different
  than the U.S. statutory rate                              514,089    370,468    269,568
                                                           --------   --------   --------
Total                                                      $514,089   $370,468   $269,568
                                                           ========   ========   ========
</TABLE>

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

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

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

                                       45





<PAGE>

NOTE 8 - DEBT

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

                                                  December 31,
                                                 (in thousands)
                                               -----------------
                                                2004       2003
                                               -------   -------
Debt of Allis-Chalmers Energy
Revolving line of credit                         2,353        --
Bank term loan                                   6,335        --
Notes payable to former directors                  402       386
12.0% subordinated note                             --     2,675

Debt of Jens'
Revolving line of credit                            --        26
Bank term loan                                      --     4,654
Bank real estate note                               --       207
Subordinated seller note                         4,000     4,000
Note payable under non-compete agreement           514       761
Bank term loan                                     263       354
Equipment installment note                         321        --

Debt of Strata
Revolving line of credit                            --     2,413
Vendor financing                                 1,164     2,383

Debt of Safco
Note payable under non-compete agreement           150        --

Debt of Downhole
Vehicle installment note                            11        --
Notes payable to a former shareholders              49        --

Debt of Mountain Air
Term loan                                          198       247
Seller note                                      1,600     1,511

Debt of AirComp
Revolving line of credit                         1,520       369
Bank term loan                                   6,775     7,429
Subordinated note payable to M-I LLC             4,818     4,818
                                               -------   -------
Total debt                                     $30,473   $32,233

Less: short-term debt and current maturities     5,541     3,992
                                               -------   -------
Long-term debt obligations                     $24,932   $28,241
                                               =======   =======

As of December 31, 2004 and 2003, the Company's debt was approximately $30.5
million and $32.2 million, respectively. The Company's weighted average interest
rate for all of its outstanding debt was approximately 7.3% at December 31, 2004
and 6.34% at December 31, 2003.

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

                               Maturities of Debt
                               ------------------
                                 (in thousands)
Year Ending:

December 31, 2005                         5,541
December 31, 2006                         7,378
December 31, 2007                        10,028
December 31, 2008                         2,638
December 31, 2009                         4,888
Thereafter                                   --
                                   ------------
Total                              $     30,473
                                   ============

                                       46





<PAGE>

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

      o   A $10.0 million revolving line of credit. Borrowings are subject to a
          borrowing base based on 85% of eligible accounts receivables, as
          defined. Outstanding borrowings under this line of credit were $2.4
          million as of December 31, 2004.

      o   A term loan in the amount of $6.3 million to be repaid in monthly
          payments of principal of $105,583 per month. Prepayments are also
          required in an amount equal to 20% of our collections from Matyep in
          Mexico. Proceeds of the term loan were used to prepay the term loan
          owed by our Jens' subsidiary and to prepay the 12% $2.4 million
          subordinated note and retire its related warrants. The outstanding
          balance was $6.3 million as of December 31, 2004.

      o   A $6.0 million capital expenditure and acquisition line of credit.
          Borrowings under this facility are to be repaid monthly over four
          years beginning January 2006. Availability of this capital expenditure
          term loan facility is subject to security acceptable to the lender in
          the form of equipment or other acquired collateral. There were no
          outstanding borrowings as of December 31, 2004

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

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

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

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

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

                                       47





<PAGE>

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

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

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

      o   A $3.5 million bank line of credit of which $1.5 million was
          outstanding at December 31, 2004. Interest accrues at a floating rate
          based on the prime rate. The interest rate was 7.50% as of December
          31, 2004. There is a 0.5% per annum fee on the undrawn portion of the
          facility. Borrowings under the line of credit are subject to a
          borrowing base consisting of eligible accounts receivable.

      o   A $7.1 million term loan with an adjustable, floating interest rate
          based on either the prime rate or the London interbank offered rate or
          ("LIBOR"). The interest rate was 6.25% as of December 31, 2004.
          Principal payments of $286,000 plus accrued interest are due
          quarterly, with a final maturity date of June 27, 2007. The balance at
          December 31, 2004 was $6.8 million.

      o   A $1.5 million term loan facility to be used for capital expenditures.
          Interest accrues at a floating interest rate based on either the prime
          rate or LIBOR. Quarterly principal payments commence on March 31, 2006
          in an amount equal to 5.0% of the outstanding balance as of December
          31, 2005, with a final maturity of June 27, 2007. There were no
          borrowings outstanding under this facility as of December 31, 2004.

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

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

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

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

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

                                       48





<PAGE>

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

NOTE 9 - COMMITMENTS AND CONTINGENCIES

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

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

                               Operating Leases
                               ----------------
                                (in thousands)

Year Ending:
December 31, 2005                $       550
December 31, 2006                        425
December 31, 2007                        388
December 31, 2008                        265
December 31, 2009                        206
Thereafter                                --
                                 -----------
Total                            $     1,834
                                 ===========

NOTE 10 - STOCKHOLDERS' EQUITY

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

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

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

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

                                       49





<PAGE>

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

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

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

      o   In exchange for an investment of $2.0 million the Company issued
          620,000 shares of common stock for a purchase price equal to $2.50 per
          share, and issued warrants to purchase 800,000 shares of common stock
          at an exercise price of $2.50 per share, expiring on April 1, 2006, to
          an investor group (the "Investor Group") consisting of entities
          affiliated with Donald and Christopher Engel and directors Robert
          Nederlander and Leonard Toboroff. The aggregate purchase price for the
          common stock was $1.55 million and the aggregate purchase price for
          the warrants was $450,000.

      o   Energy Spectrum converted its 3,500,000 shares of Series A 10%
          Cumulative Convertible Preferred Stock, including accrued dividend
          rights, into 1,718,090 shares of common stock. The conversion of the
          preferred stock will have an impact on the earnings per share in
          future periods since the Company will not record any dividends.

      o   The Company, the Investor Group, Energy Spectrum, and former director
          Saeed Sheikh and officers and directors Munawar H. Hidayatallah and
          Jens H. Mortensen entered into a stockholders agreement pursuant to
          which the parties agreed to vote for the election to the board of
          directors of the Company three persons nominated by Energy Spectrum,
          two persons nominated by the Investor Group and one person nominated
          by Messrs. Hidayatallah, Mortensen and Sheikh. In addition, the
          parties and the Company agreed that in the event the Company has not
          effected a public offering of its shares prior to September 30, 2005,
          then, at the request of Energy Spectrum, the Company will retain an
          investment banking firm to identify candidates for a transaction
          involving the sale of the Company or its assets. Energy Spectrum has
          agreed to enter into an amendment to the Stockholders Agreement to
          eliminate the requirement that an investment bank be retained to sell
          the Company. Two of Energy Spectrum's three designated directors on
          the Board resigned January 14, 2005 and Energy Spectrum has agreed not
          to utilize its right to appoint more than one director unless and
          until the parties to the Stockholders of the Company of its
          determination to reassert such right.

On August 10, 2004, the Company completed the private placement of 3,504,667
shares of the Company's common stock at a price of $3.00 per share. Net proceeds
to the Company, after selling commissions and expenses, were approximately $9.4
million. The Company issued shares pursuant to an exemption from the Securities
Act of 1933, and agreed to subsequently register the common stock under the
Securities Act of 1933 to allow investors to resell the common stock in public
markets.

On September 30, 2004, the Company completed the private placement of 1,956,668
shares of the Company's common stock at a price of $3.00 per share. Net proceeds
to the Company, after selling commission and expenses, were approximately $5.3
million. The Company issued shares pursuant to an exemption from the Securities
Act of 1933, and agreed to subsequently register the common stock under the
Securities Act of 1933 to allow investors to resell the common stock in public
markets.

                                       50





<PAGE>

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

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

NOTE 11- REVERSE STOCK SPLIT

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

NOTE 12- STOCK OPTIONS

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

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

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

                                       51





<PAGE>

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

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

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

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

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

NOTE 13- STOCK PURCHASE WARRANTS

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

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

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

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

                                       52





<PAGE>

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

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

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

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

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

NOTE 14- LEASE RECEIVABLE

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

NOTE 15- RELATED PARTY TRANSACTIONS

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

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

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

                                       53





<PAGE>

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

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

NOTE 16- SETTLEMENT OF LAWSUIT

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

NOTE 17- GAIN ON SALE OF INTEREST IN A SUBSIDIARY

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

NOTE 18- SEGMENT INFORMATION

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

                                       54





<PAGE>

<TABLE>
                                                             Year Ended December 31,
                                                          2004         2003        2002
                                                        ----------   ---------   ---------
                                                                   (Restated)
<S>                                                     <C>          <C>         <C>
REVENUES:
Casing services                                         $  10,391    $ 10,037    $  7,796
Directional drilling services                              24,787      16,008       6,529
Compressed air drilling services                           11,561       6,679       3,665
Other services                                                987          --          --
                                                        ----------   ---------   ---------
Total revenues                                             47,726    $ 32,724    $ 17,790
                                                        ==========   =========   =========
OPERATING INCOME (LOSS):
Casing services                                         $   3,217    $  3,628    $  2,495
Directional drilling services                               3,061       1,103        (576)
Compressed air drilling services                            1,169          17        (945)
Other services                                                (67)         --          --
General corporate                                          (3,153)     (2,123)     (2,144)
                                                        ----------   ---------   ---------
Total income/loss) from operations                      $   4,227    $  2,625    $ (1,170)
                                                        ==========   =========   =========

DEPRECIATION AND AMORTIZATION EXPENSE:
Casing services                                         $   1,597    $  1,413    $  1,265
Directional drilling services                                 466         275         295
Compressed air drilling services                            1,329       1,139         955
Other services                                                 66          --          --
General corporate                                             120         109          65
                                                        ----------   ---------   ---------
Total depreciation and amortization expense             $   3,578    $  2,936    $  2,580
                                                        ==========   =========   =========
INTEREST EXPENSE:
Casing services                                         $     827    $  1,044    $    643
Directional drilling services                                 321         268         215
Compressed air drilling services                              801         839         761
Other services                                                  4          --          --
General corporate                                             855         316         637
                                                        ----------   ---------   ---------
Total interest expense                                  $   2,808    $  2,467    $  2,256
                                                        ==========   =========   =========
CAPITAL EXPENDITURES
Casing services                                         $   1,285    $  2,176    $    137
Directional drilling services                               1,552       1,066          83
Compressed air drilling services                            1,399       2,093         288
Other services                                                338          --          --
General corporate                                              29          19          10
                                                        ----------   ---------   ---------
Total capital expenditures                              $   4,603    $  5,354    $    518
                                                        ==========   =========  ==========

GOODWILL:
Casing services                                         $   3,673    $     --    $     --
Directional Drilling Services                               4,168       4,168       4,168
Compressed Air Drilling Services                            3,510       3,493       3,493
Other services                                                425          --          --
General Corporate                                              --          --          --
                                                        ----------   ---------   ---------
Total Goodwill                                          $  11,776    $  7,661    $  7,661
                                                        ==========   =========  ==========

ASSETS:
Casing services                                         $  21,197    $ 18,191    $ 15,681
Directional drilling services                              14,166      11,529       8,888
Compressed air drilling services                           29,147      22,735       9,138
Other services                                              7,097          --          --
General corporate                                           8,585       1,207       1,071
                                                        ----------   ---------   ---------
Total assets                                            $  80,192    $ 53,662    $ 34,778
                                                        ==========   =========  ==========
REVENUES
United States                                           $  42,466    $ 29,395    $ 15,321
International                                               5,260       3,329       2,669
                                                        ----------   ---------   ---------
TOTAL                                                   $  47,726    $ 32,724    $ 17,990
                                                        ==========   =========  ==========
</TABLE>

                                           55





<PAGE>

NOTE 19- SUPPLEMENTAL CASH FLOWS INFORMATION

<TABLE>
                                                                December    December    December
                                                                31,2004     31, 2003    31, 2002
                                                                ---------   ---------   ---------
                                                                           (Restated)
                                                                         (in thousands)
<S>                                                             <C>         <C>         <C>
Non-cash investing and financing transactions in
 connection with the acquisitions of Jens' and Strata:

Fair value of net assets acquired                               $     --          --    $(13,945)
Goodwill and other intangibles                                        --          --      (5,903)
Note payable to Seller of Jens' Oilfield Service                      --          --       4,000
Value of common stock issued                                          --          --       3,735
Issuance of preferred stock                                           --          --       3,500
Fair value of warrants issued                                         --          --         314
                                                                ---------   ---------   ---------
Net cash paid to acquire subsidiary                             $     --    $     --      (8,299)
                                                                =========   =========   =========
Other non-cash investing and financing transactions:

Sale of property & equipment in connection with
  the direct financing lease (Note 14)                          $     --          --    $  1,193
(Gain) on settlement of debt                                          --      (1,034)         --
Amortization of discount on debt                                      --         442          --
Purchase of equipment financed through assumption of
  debt or accounts payable                                            --         906          --

Non-cash investing and financing transactions
 in connection with the formation of AirComp:


Other non-cash investing and financing transactions
 in connection with AirComp:
Issuance of debt to joint venture by M-I                              --      (4,818)         --
Contribution of property, plant and equipment by
  M-I to joint venture                                                --      10,269          --
Increase in minority interest                                         --      (2,063)         --
(Gain) on sale of stock in a subsidiary                               --      (2,433)         --
Difference of Company's investment cost basis in AirComp
  and their share of underlying equity of net assets
  of AirComp                                                          --        (955)         --
                                                                ---------   ---------   ---------
Net cash paid in connection with the joint venture              $     --    $     --    $     --
                                                                =========   =========   =========
Non-cash investing and financing transactions in
connection with the acquisitions of Safco, Diamond
 Air and Downhole:


Fair Value of net assets acquired                               $ (4,867)         --          --
Goodwill and other intangibles                                    (3,839)         --          --
Value of common stock, issued                                      2,177          --          --
Value of minority interest contribution                            2,070          --          --
                                                                ---------   ---------   ---------
                                                                $ (4,459)   $     --    $     --
Non-cash investing and financing transaction in
connection with the remaining acquisition of the 19% of Jens:

Fair Value of net assets acquired                               $   (813)         --          --
Goodwill and other intangibles                                    (3,676)         --          --
Value of common stock issued                                       6,434          --          --
Value of minority interest retirement                             (1,945)         --          --
                                                                ---------   ---------   ---------
                                                                      --          --          --
                                                                =========   =========   =========
</TABLE>

                                           56





<PAGE>

NOTE 20- QUARTERLY RESULTS (UNAUDITED)


                                   First       Second      Third      Fourth
                                   Quarter     Quarter     Quarter    Quarter
                                  ----------  ----------  ----------  ---------
                                  (Restated)  (Restated)  (Restated)  (Restated)
                                     (In thousands, except per share amounts)


YEAR 2004

Revenues                          $   9,661   $  11,422   $  11,888    $ 14,755

Operating income                      1,030       1,150       1,239         808

Net income (loss)                       472         413         519        (516)
                                  ----------  ----------  ----------   ---------
Preferred stock dividend                (88)        (36)         --          --
                                  ----------  ----------  ----------   ---------
Net income (loss) attributed to
common shares                     $     384   $     377   $     519    $   (516)
                                  ==========  ==========  ==========   =========

Income (loss) per common share
  Basic:                          $     .10   $     .06   $     .06    $  (0.04)
                                  ==========  ==========  ==========   =========
Income (loss) per common share
  Diluted:                        $     .08   $     .05   $     .05    $  (0.04)
                                  ==========  ==========  ==========   =========



                                    First       Second      Third       Fourth
                                    Quarter     Quarter     Quarter     Quarter
                                   ---------   ---------   ---------   ---------
                                                           (Restated) (Restated)
                                     (In thousands, except per share amounts)

YEAR 2003

Revenues                           $  6,999    $  7,340    $  8,089    $ 10,296$


Operating income                      1,023         910         678          14

Net income (loss)                        53        (335)      3,357        (328)
                                   ---------   ---------   ---------   ---------
Preferred stock dividend               (394)        (87)        (88)        (87)
                                   ---------   ---------   ---------   ---------
Net income (loss) attributed to
common shares                      $   (341)   $   (422)   $  3,449    $   (415)
                                   =========   =========   =========   =========
Income (loss) per common share
  (Basic)                          $  (0.09)   $  (0.11)   $   0.88    $  (0.11)
                                   =========   =========   =========   =========
Income (loss) per common share
  Diluted:                         $  (0.09)   $  (0.11)   $   0.59    $  (0.11)
                                   =========   =========   =========   =========


                                       57





<PAGE>

NOTE 21 - LEGAL MATTERS

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

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

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

NOTE 22 - SUBSEQUENT EVENTS

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

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

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

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

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


                                       58





<PAGE>

ITEM 9A.  CONTROLS AND PROCEDURES.


DISCLOSURE CONTROLS AND PROCEDURES. We maintain disclosure controls and
procedures that are designed to ensure that information required to be disclosed
in our reports under the Securities Exchange Act of 1934, as amended, are
recorded, processed, summarized and reported within the time periods specified
in the SEC's rules and forms, and that such information is accumulated and
communicated to management, including our chief executive officer and chief
financial officer, as appropriate, to allow timely decisions regarding required
disclosures. Our internal control system is designed to provide reasonable
assurance regarding the preparation and fair presentation of published financial
statements. All internal control systems are designed based in part upon certain
assumptions about the likelihood of future events, and, no matter how well
designed, have inherent limitations. Therefore, even those systems determined to
be effective can provide only reasonable assurance with respect to financial
statement preparation and presentation and may not prevent or detect all
misstatements.

Management, including our chief executive officer and our chief financial
officer has evaluated the effectiveness of our "disclosure controls and
procedures" (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) as of the
end of the period covered by this Report (the "Evaluation Date"). Management has
concluded that, as of the Evaluation Date, due to the deficiencies described
below, our controls and procedures over financial reporting were not effective
to enable us to record, process, summarize, and report information required to
be included in our SEC filings within the required time period, and to ensure
that such information is accumulated and communicated to our management,
including our chief executive officer and chief financial accounting officer, to
allow timely decisions regarding required disclosure. As described below, we are
taking steps to remediate the deficiencies in our control over the financial
reporting process.

On August 4, 2005, our Board of Directors, upon the recommendation of the Audit
Committee of our Board of Directors, concluded that our previously issued
financial statements for the periods from July 1, 2003 through March 31, 2005,
were required to be restated to correct the understatement of net income per
share which resulted from a miscalculation of the number of basic and diluted
shares outstanding on a weighted average basis in accordance with SFAS No. 128,
EARNINGS PER SHARE. The deficiency resulted from errors discovered by our
independent accountants on August 1, 2005, while reviewing our financial
statements for the quarter ended June 30, 2005. The major components of the
errors were as follows:

         o        For all periods involved we had not applied the treasury stock
                  method of accounting for options and warrants as prescribed in
                  SFAS No. 128. Specifically, we overstated diluted shares
                  outstanding because we failed to reduce diluted shares
                  outstanding by the number of shares that could be purchased
                  with the proceeds to us from the exercise of dilutive warrants
                  and options.
         o        In 2003 and 2004, we overstated diluted shares by not
                  correctly calculating the number of common shares into which
                  our preferred stock was convertible; by not applying the "if
                  converted" method of calculating diluted net earnings which
                  requires that dividends actually paid on preferred stock be
                  added to net income attributed to common shares in calculating
                  diluted earnings per common share; and by continuing to report
                  the preferred shares as dilutive after the preferred shares
                  were converted to common stock on April 2, 2004.
         o        During the third quarter of 2004, we misstated the number of
                  common shares outstanding on a weighted average basis due to a
                  mathematical error in calculating the number of days certain
                  shares issued during the quarter were outstanding.

In addition, in March 2005, we restated our financial statements for the year
ended December 31, 2003 and for the three quarters ended September 30, 2004,
relating to our acquisition of a 55% interest in our AirComp, LLC subsidiary in
2003. We originally accounted for the formation of AirComp as a joint venture,
but in February 2005, determined that the transaction should have been accounted
for using purchase accounting pursuant to SFAS No. 141, BUSINESS COMBINATIONS
and accounting for the sale of an interest in a subsidiary in accordance with
SAB No. 51.

We have restated our financial statements as set forth in Note 2 to the
Consolidated Financial Statements contained in Part II, Item 8.

                                       59





<PAGE>

Public Company Accounting Oversight Board ("PCAOB") Auditing Standard No. 2
identifies a number of circumstances that, because of their likely significant
negative effect on internal control over financial reporting, are to be regarded
as at least significant deficiencies as well as strong indicators that a
material weakness exists, including the restatement of previously-issued
financial statements to reflect the correction of a misstatement. Management
evaluated the impact of the restatement of our previously-issued financial
statements on our assessment of our system of internal control and has concluded
that the restatements resulted from the lack of sufficient experienced
accounting personnel resulting in a lack of effective control over the financial
reporting process.

We have implemented a number of actions that we believe address the deficiencies
in our financial reporting process, including the following:

         o        The addition of experienced accounting personnel with
                  appropriate experience and qualifications to perform quality
                  review procedures and to satisfy our financial reporting
                  obligation. During August 2004, we hired a new chief financial
                  officer and in October of 2004 we hired a full-time general
                  counsel. In March 2005, we hired a certified public accountant
                  as our financial reporting manager and in July 2005 we hired
                  as chief accounting officer a certified public accountant who
                  has significant prior experience as a chief accounting officer
                  of a publicly traded company.
         o        In the fourth quarter of 2004, we engaged an independent
                  internal controls consulting firm which is in the process of
                  documenting, analyzing, identifying and correcting weaknesses
                  and testing our internal controls and procedures, including
                  our controls over internal financial reporting.
         o        Our audit committee dismissed our prior independent auditors
                  in October 2004 and engaged new independent auditors who we
                  believe have greater experience with publicly traded
                  companies.
         o        We are in the process of implementing new accounting software
                  to facilitate timely and accurate reporting.

CHANGE IN INTERNAL CONTROL OVER FINANCIAL REPORTING.

There were no changes in our internal control over financial reporting (as such
term is defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) that
occurred during the period covered by this report that have materially affected,
or are reasonably likely to materially affect, our internal control over
financial reporting, except as follows:

         o        In August 2004, we hired a new chief financial officer.

         o        In October 2004, we hired full-time general counsel

         o        In October 2004, we dismissed out prior independent auditors
                  and engaged new independent auditors who we believe have
                  greater experience serving publicly traded companies.

         o        In the fourth quarter of 2004, we engaged an independent
                  internal controls consulting firm which is in the process of
                  documenting, analyzing, identifying and testing internal
                  control. In addition, we are improving our financial
                  accounting systems by implementing a more integrated
                  accounting software solution.


                                       60





<PAGE>

                                     PART IV

ITEM 15.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM 8-K


(c) EXHIBITS


The exhibits listed on the Exhibit Index located at Page 63 of this Annual
Report are filed as part of this Form 10K/A.



                                       61


<PAGE>

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 on August 16, 2005.


                          /S/ MUNAWAR H. HIDAYATALLAH
                          -----------------------------------------------
                          MUNAWAR H. HIDAYATALLAH
                          CHIEF EXECUTIVE OFFICER AND CHAIRMAN



































                                                  62







<PAGE>

                                  EXHIBIT INDEX

EXHIBIT                            DESCRIPTION

2.1       First Amended Disclosure Statement pursuant to Section 1125 of the
Bankruptcy Code, dated September 14, 1988, which includes the First Amended and
Restated Joint Plan of Reorganization dated September 14, 1988 (incorporated by
reference to Registrant's Current Report on Form 8-K dated December 1, 1988).

2.2       Agreement and Plan of Merger dated as of May 9, 2001 by and among
Registrant, Allis-Chalmers Acquisition Corp. and OilQuip Rentals, Inc.
(incorporated by reference to Registrant's Current Report on Form 8-K filed May
15, 2001).

2.3       Stock Purchase Agreement dated February 1, 2002 by and between
Registrant and Jens H. Mortensen, Jr. (incorporated by reference to Registrant's
Current Report on Form 8-K filed February 21, 2002).

2.4       Shareholders Agreement dated February 1, 2002 by and among Jens'
Oilfield Service, Inc., a Texas corporation, Jens H. Mortensen, Jr., and
Registrant (incorporated by reference to Registrant's Annual Report on Form 10-K
for the year ended December 31, 2001).

2.5       Stock Purchase Agreement dated February 1, 2002 by and among
Registrant, Energy Spectrum Partners LP, and Strata Directional Technology, Inc.
(incorporated by reference to Registrant's Annual Report on Form 10-K for the
year ended December 31, 2001).

2.6       Joint Venture Agreement dated June 27, 2003 by and between Mountain
Compressed Air, Inc. and M-I L.L.C. (incorporated by reference to Registrant's
Current Report on Form 8-K filed July 16, 2003).

3.1       Amended and Restated Certificate of Incorporation of Registrant
(incorporated by reference to Registrant's Annual Report on Form 10-K for the
year ended December 31, 2001).

3.2       Certificate of Designation, Preferences and Rights of the SERIES A 10%
CUMULATIVE CONVERTIBLE PREFERRED STOCK ($.01 Par Value) of Registrant
(incorporated by reference to Registrant's Current Report on Form 8-K filed
February 21, 2002).

3.3       Amended and Restated By-laws of Registrant.

3.4       Certificate of Amendment of Certificate of Incorporation filed with
the Delaware Secretary of State on June 9, 2004 (incorporated by reference to
the Registrant's Quarterly Report on Form 10-Q for the quarter ended June 30,
2004).

3.5       Certificate of Amendment of Certificate of Incorporation filed with
the Delaware Secretary of State on January 5, 2005 (incorporated by reference to
the Registrant's Current Report on Form 8-K filed January 11, 2005).

4.1       Specimen Stock Certificate of Common Stock of Registrant.

4.2       Registration Rights Agreement dated as of March 31, 1999, by and
between Allis-Chalmers Corporation and the Pension Benefit Guaranty Corporation
(incorporated by reference to the Registrant's Quarterly Report on Form 10-Q for
the quarter ended June 30, 1999).

4.3       Option Agreement dated October 15, 2001 by and between Registrant and
Leonard Toboroff (incorporated by reference to Registrant's Quarterly Report on
Form 10-Q for the quarter ended September 30,2001).

4.4       Warrant Purchase Agreement dated February 1, 2002 by and between
Allis-Chalmers Corporation and Wells Fargo Energy Capital, Inc., including form
of warrant (incorporated by reference to the Registrant's Current Report on Form
8-K filed February 21, 2002).

4.5       Warrant Purchase Agreement dated February 1, 2002 by and between
Allis-Chalmers Corporation and Energy Spectrum Partners LP, including form of
warrant (incorporated by reference to the Registrant's Current Report on Form
8-K filed February 21, 2002).

                                       63





<PAGE>

*4.6      2003 Incentive Stock Plan (incorporated by reference to Registrant's
Definitive Proxy Statement on Schedule 14A filed December 9, 2004).

*4.7      Form of Option Certificate issued pursuant to 2003 Incentive Stock
Plan (incorporated by reference to Registrant's Annual Report on Form 10-K for
the year ended December 31, 2002).

4.8       Warrant dated March 1, 2004, issued to Morgan Joseph & Co., Inc.
(incorporated by reference to the Registration Statement on Form S-1
(Registration No. 118916) filed on September 10, 2004).

4.9       Form of warrant issued to Investors pursuant to Stock and Warrant
Purchase Agreement dated April 2, 2004 by and among Registrant and Donald Engel,
Christopher Engel The Engel Defined Benefit plan, RER Corp. and Leonard Toboroff
(incorporated by reference to Registrant's Quarterly Report on Form 10-Q for the
quarter ended June 30, 2004).

4.10      Registration Rights Agreement dated April 2, 2004 by and between
Registrant and the Stockholder signatories thereto (incorporated by reference to
Registrant's Quarterly Report on Form 10-Q for the quarter ended June 30, 2004).

4.11      Warrant dated May 19, 2004, issued to Jeffrey R. Freedman
(incorporated by reference to the Registration Statement on Form S-1
(Registration No. 118916) filed on September 10, 2004).

5.1       Consent of Greenberg Glusker Fields Claman Machtinger & Kinsella LLP.

9.1       Shareholders Agreement dated February 1, 2002 by and among Registrant
and the stockholder and warrant holder signatories thereto (incorporated by
reference to Registrant's Annual Report on Form 10-K for the year ended December
31, 2001).

9.2       Stockholders Agreement dated April 2, 2004, by and among Registrant
and the Stockholder signatories thereto. (incorporated by reference to the
registrant's Annual Report in Form 10-K for the year ended December 31, 2003).

10.1      Amended and Restated Retiree Health Trust Agreement dated September
14, 1988 by and between Registrant and Wells Fargo Bank (incorporated by
reference to Exhibit C-1 of the First Amended and Restated Joint Plan of
Reorganization dated September 14, 1988 included in Registrant's Current Report
on Form 8-K dated December 1, 1988).

10.2      Amended and Restated Retiree Health Trust Agreement dated September
18, 1988 by and between Registrant and Firstar Trust Company (incorporated by
reference to Exhibit C-2 of the First Amended and Restated Joint Plan of
Reorganization dated September 14, 1988 included in Registrant's Current Report
on Form 8-K dated December 1, 1988).

10.3      Reorganization Trust Agreement dated September 14, 1988 by and
between Registrant and John T. Grigsby, Jr., Trustee (incorporated by reference
to Exhibit D of the First Amended and Restated Joint Plan of Reorganization
dated September 14, 1988 included in Registrant's Current Report on Form 8-K
dated December 1, 1988).

10.4      Product Liability Trust Agreement dated September 14, 1988 by and
between Registrant and Bruce W. Strausberg, Trustee (incorporated by reference
to Exhibit E of the First Amended and Restated Joint Plan of Reorganization
dated September 14, 1988 included in Registrant's Current Report on Form 8-K
dated December 1, 1988).

*10.5     Allis-Chalmers Savings Plan (incorporated by reference to
Registrant's Annual Report on Form 10-K for the year ended December 31, 1988).

*10.6     Allis-Chalmers Consolidated Pension Plan (incorporated by reference
to Registrant's Annual Report on Form 10-K for the year ended December 31,
1988).

10.7      Agreement dated as of March 31, 1999 by and between Registrant and
the Pension Benefit Guaranty Corporation (incorporated by reference to
Registrant's Quarterly Report on Form 10-Q for the quarter ended June 30, 1999).

10.8      Letter Agreement dated May 9, 2001 by and between Registrant and the
Pension Benefit Guarantee Corporation (incorporated by reference to Registrant's
Quarterly Report on Form 10-Q filed on May 15, 2002).

                                       64





<PAGE>

10.9      Termination Agreement dated May 9, 2001 by and between Registrant,
the Pension Benefit Guarantee Corporation and others (incorporated by reference
to Registrant's Current Report on Form 8-K filed on May 15, 2002).

*10.10    Employment Agreement dated February 7, 2001 by and between OilQuip
Rentals, Inc. and Munawar H. Hidayatallah (incorporated by reference to the
Company's Report on Form 10-K for the year ended December 31, 2001).

*10.11    Option Agreement dated October 15, 2001 by and between Registrant
and Leonard Toboroff (incorporated by reference to Registrant's Quarterly Report
on Form 10-Q for the quarter ended September 30, 2001).

10.12     Credit and Security Agreement dated February 1, 2002 by and between
Jens' Oilfield Service, Inc. and Wells Fargo Credit, Inc. (incorporated by
reference to Registrant's Current Report on Form 8-K filed February 21, 2002).

10.13     Amended and Restated Credit and Security Agreement dated February 1,
2002 by and between Strata Directional Technology, Inc. and Wells Fargo Credit,
Inc. (incorporated by reference to Registrant's Current Report on Form 8-K filed
February 21, 2002).

10.14     Credit Agreement dated February 1, 2002 by and between Registrant
and Wells Fargo Energy Capital, Inc. (incorporated by reference to Registrant's
Current Report on Form 8-K filed February 21, 2002).

10.15     Warrant Purchase Agreement dated February 1, 2002 by and between
Registrant and Wells Fargo Energy Capital, Inc. (incorporated by reference to
Registrant's Current Report on Form 8-K filed February 21, 2002).

*10.16    Employment Agreement dated February 1, 2002 by Jens' Oilfield
Service, Inc. and Jens H. Mortensen, Jr. (incorporated by reference to
Registrant's Current Report on Form 8-K filed February 21, 2002).

10.17     Forbearance Agreement dated January 17, 2003 by and between Mountain
Compressed Air, Inc., and Wells Fargo Equipment Finance, Inc. (incorporated by
reference to Registrant's Annual Report on Form 10-K for the period ended
December 31, 2002).

10.18     Forbearance Agreement and Second Amendment to Amended and Restated
Credit Agreement dated March 21, 2003, by and between Strata Directional
Technology, Inc., and Wells Fargo Credit, Inc. (incorporated by reference to
Registrant's Annual Report on Form 10-K for the period ended December 31, 2002).

10.19     Forbearance Agreement and First Amendment to Credit Agreement dated
March 21, 2003 by and between Jens' Oilfield Service, Inc. and Wells Fargo
Credit, Inc. (incorporated by reference to Registrant's Annual Report on Form
10-K for the period ended December 31, 2002).

10.20     Credit and Security Agreement by and between AirComp, L.L.C. and
Wells Fargo Bank Texas NA, including Term Note, Revolving Line of Credit, and
Delayed Draw Term Note, each dated as of June 27, 2003 (incorporated by
reference to Registrant's Current Report on Form 8-K filed July 16, 2003).

10.21     Security Agreement by and between AirComp, L.L.C. and Wells Fargo
Bank Texas NA, dated as of June 27, 2003 (incorporated by reference to
Registrant's Current Report on Form 8-K dated July 16, 2003).

*10.22    Employment Agreement dated July 1, 2003 by and between AirComp,
L.L.C. and Terry Keane (incorporated by reference to Registrant's Current Report
on Form 8-K filed July 16, 2003).

10.23     Second Amendment to Credit Agreement dated September 30, 2003 by and
between Jens' Oilfield Service, Inc. and Wells Fargo Credit Inc. (incorporated
by reference to Registrant's Quarterly Report on Form 10-Q for the period ended
September 30, 2003).

10.24     Third Amendment to Credit Agreement dated September, 2003 by and
between Strata Directional Technology, Inc., and Wells Fargo Credit Inc.
(incorporated by reference to Registrant's Quarterly Report on Form 10-Q for the
period ended September 30, 2003).

                                       65






<PAGE>

10.25     First Amendment to Credit Agreement dated October 1, 2003 by and
between Registrant and Wells Fargo Energy Capital Inc. (incorporated by
reference to Registrant's Quarterly Report on Form 10-Q for the period ended
September 30, 2003).

10.26     First Amendment to Credit Agreement dated as of December 31, 2003
between AirComp, L.L.C. and Wells Fargo Bank, NA (incorporated by reference to
Registrant's Quarterly Report on Form 10-Q for the quarter ended June 30, 2004).

10.27     Fourth Amendment to Credit Agreement dated as of January 30, 2004 by
and between Strata Directional Technology, Inc., and Wells Fargo Credit Inc.
(incorporated by reference to Registrant's Quarterly Report on Form 10-Q for the
quarter ended June 30, 2004).

10.28     Letter Agreement dated February 13, 2004 by and between Registrant
and Morgan Joseph & Co., Inc. (incorporated by reference to the Registration
Statement on Form S-1 (Registration No. 118916) filed on September 10, 2004).

*10.29    Employment Agreement dated as of April 1, 2004 between Registrant
and Munawar H. Hidayatallah (incorporated by reference to Registrant's Quarterly
Report on Form 10-Q for the quarter ended June 30, 2004).

*10.30    Employment Agreement dated as of April 1, 2004 between Registrant
and David Wilde (incorporated by reference to Registrant's Quarterly Report on
Form 10-Q for the quarter ended June 30, 2004).

10.31     Stock and Warrant Purchase Agreement dated April 2, 2004 by and
among Registrant and Donald Engel, Christopher Engel, the Engel Defined Benefit
Plan, RER Corp. and Leonard Toboroff (incorporated by reference to Registrant's
Quarterly Report on Form 10-Q for the quarter ended June 30, 2004).

10.32     Preferred Stock Conversion Agreement dated April 2, 2004 by and
between Registrant and Energy Spectrum Partners LP (incorporated by reference to
Registrant's Quarterly Report on Form 10-Q for the quarter ended June 30, 2004).

10.33     Second Amendment to Credit Agreement dated as of April 2, 2004
between AirComp, L.L.C. and Wells Fargo Bank, NA (incorporated by reference to
Registrant's Quarterly Report on Form 10-Q for the quarter ended June 30, 2004).

10.34     Amendment to Credit Agreement by and between Registrant and Wells
Fargo Energy Capital dated April 2, 2004 (incorporated by reference to
Registrant's Quarterly Report on Form 10-Q for the quarter ended June 30, 2004).

10.35     Fifth Amendment to Credit Agreement dated as of April 6, 2004 by and
between Strata Directional Technology, Inc., and Wells Fargo Credit Inc.
(incorporated by reference to Registrant's Quarterly Report on Form 10-Q for the
quarter ended June 30, 2004).

10.36     Third Amendment to Credit Agreement dated as of April 6, 2004 by and
between Jens' Oilfield Service, Inc. and Wells Fargo Credit Inc. (incorporated
by reference to Registrant's Quarterly Report on Form 10-Q for the quarter ended
June 30, 2004).

10.37     Letter Agreement dated June 8, 2004 by and between the Registrant
and Morgan Keegan & Company, Inc. (incorporated by reference to the Registration
Statement on Form S-1 (Registration No. 118916) filed on September 10, 2004).

*10.38    Employment Agreement dated July 26, 2004 by and between the
Registrant and Victor M. Perez (incorporated by reference to the Registration
Statement on Form S-1 (Registration No. 118916) filed on September 10, 2004).

10.39     Stock Purchase Agreement dated August 10, 2004 (incorporated by
reference to the Registration Statement on Form S-1 (Registration No. 118916)
filed on September 10, 2004).

10.40     Amendment to Stock Purchase Agreement dated August 10, 2004
(incorporated by reference to the Registration Statement on Form S-1
(Registration No. 118916) filed on September 10, 2004).

10.41     Letter Agreement relating to Stock Purchase Agreement dated August
5, 2004 (incorporated by reference to the Registration Statement on Form S-1
(Registration No. 118916) filed on September 10, 2004).

                                       66






<PAGE>

10.42     Addendum to Stock Purchase Agreement dated September 24, 2004
(incorporated by reference to Registrant's Current Report on Form 8-K filed on
September 30, 2004).

10.43     Stock Purchase Agreement dated September 24, 2004 (incorporated by
reference to Registrant's Current Report on Form 8-K filed on September 30,
2004).

10.44     Amendment to Stock Purchase Agreement (undated) (incorporated by
reference to Registrant's Current Report on Form 8-K filed on September 30,
2004).

10.45     Side Letter dated August 5, 2004, related to Stock Purchase
Agreement (incorporated by reference to Registrant's Current Report on Form 8-K
filed on September 30, 2004).

10.46     Agreement and Plan of Merger dated September 30, 2004 (incorporated
by reference to Registrant's Current Report on Form 8-K filed on October 6,
2004).

10.47     Employment Agreement dated October 11, 2004, between the Registrant
and Theodore F. Pound III (incorporated by reference to Registrant's Current
Report on Form 8-K filed on October 15, 2004).

10.48     Asset Purchase Agreement dated November 10, 2004 by and among
AIRCOMP L.L.C., a Delaware limited liability company, DIAMOND AIR DRILLING
SERVICES, INC., a Texas corporation, and MARQUIS BIT CO., L.L.C., a New Mexico
limited liability company, GREG HAWLEY and TAMMY HAWLEY, residents of Texas and
CLAY WILSON and LINDA WILSON, residents of New Mexico (incorporated by reference
to the Current Report on Form 8-K filed on November 15, 2004).

10.49     Amended and Restated Credit Agreement dated as of December 7, 2004,
between AirComp, L.L.C. and Wells Fargo Bank, NA (incorporated by reference to
Registrant's Current Report on Form 8-K filed on December 13, 2004).

10.50     Purchase Agreement and related Agreements by and among
Allis-Chalmers Corporation, Chevron USA, Inc., Dale Redman and others dated
December 10, 2004 (incorporated by reference to the Current Report on Form 8-K
filed on December 16, 2004).

14.1      Code of Ethics (incorporated by reference to the Form 8-K filed on
December 1, 2004.

16.1      Letter from Gordon Hughes & Banks LLP dated October 5, 2004, to the
Securities and Exchange Commission (incorporated by reference to Registrant's
Current Report on Form 8-K filed on October 6, 2004).


21.1      Subsidiaries of Registrant.


31.1      Certification of Chief Executive Officer pursuant to Section 302 of
the Sarbanes-Oxley Act of 2002.

31.2      Certification of Chief Financial Officer pursuant to Section 302 of
the Sarbanes-Oxley Act of 2002.

32.1      Certification of the Chief Executive Officer and Chief Financial
Officer pursuant to 18 U.S.C. 1350, as adopted pursuant to Section 906 of the
Sarbanes-Oxley Act of 2002.

*         Compensation Plan or Agreement

                                       67