##### Index to Financial Statements

---

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549



---

FORM 10-Q



---



|x | Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
|- | ---------------------------------------------------------------------------------------



| | For the Quarterly period ended September 30, 2007
| | -------------------------------------------------

or



| ̈ | Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
|- | ----------------------------------------------------------------------------------------



| | For the transition period                  to
| | ---------------------------------------------

COMMISSION FILE NUMBER 0-23383



---

OMNI ENERGY SERVICES CORP.

(Exact name of registrant as specified in its charter)



---



|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|LOUISIANA                                                      |  | 72-1395273                          
|(State or other jurisdiction of incorporation or organization) |  | (I.R.S. Employer Identification No.)



|                                                 |  |           
|------------------------------------------------ |  | ----------
|4500 N.E. EVANGELINE THRUWAY CARENCRO, LOUISIANA |  | 70520     
|(Address of principal executive offices)         |  | (Zip Code)

Registrants telephone number, including area code: (337) 896-6664



---

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

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

Large accelerated
filer ̈Accelerated
filer    x            Non-accelerated filer ̈

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

As of November 6, 2007 there were 18,807,066 shares of the Registrants common stock, $0.01 par value per share, outstanding.



---



---

##### Index to Financial Statements

OMNI ENERGY SERVICES CORP

FORM 10-Q

FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 30, 2007

INDEX



|                              |  |                                                                                                                                |  |     
|----------------------------- |  | ------------------------------------------------------------------------------------------------------------------------------ |  | ----
|                              |  |                                                                                                                                |  | PAGE
|PART I. FINANCIAL INFORMATION |  |                                                                                                                               
|                              |  |                                                                                                                               
|Item 1                        |  | Financial Statements                                                                                                           |  |     
|                              |  |                                                                                                                               
|                              |  | Consolidated Balance SheetsAs of September 30, 2007 (Unaudited) and December 31, 2006                                         |  | 3   
|                              |  |                                                                                                                               
|                              |  | Consolidated Statements of Operations (Unaudited)For the three-month and nine-month periods ended September 30, 2007 and 2006 |  | 4   
|                              |  |                                                                                                                               
|                              |  | Consolidated Statement of Stockholders Equity (Unaudited)For the nine-month period ended September 30, 2007                  |  | 5   
|                              |  |                                                                                                                               
|                              |  | Consolidated Statements of Cash Flows (Unaudited)For the nine-month periods ended September 30, 2007 and 2006                 |  | 6   
|                              |  |                                                                                                                               
|                              |  | Notes to Consolidated Financial Statements                                                                                     |  | 8   
|                              |  |                                                                                                                               
|Item 2                        |  | Managements Discussion and Analysis of Financial Condition and Results of Operations                                          |  | 22  
|                              |  |                                                                                                                               
|Item 3                        |  | Quantitative and Qualitative Disclosure About Market Risk                                                                      |  | 29  
|                              |  |                                                                                                                               
|Item 4                        |  | Controls and Procedures                                                                                                        |  | 29  
|                              | 
|PART II. OTHER INFORMATION    |  | 30                                                                                                                            
|                              |  |                                                                                                                               
|Item 1                        |  | Legal Proceedings                                                                                                              |  | 30  
|                              |  |                                                                                                                               
|Item 1A.                      |  | Risk Factors                                                                                                                   |  | 30  
|                              |  |                                                                                                                               
|Item 2                        |  | Unregistered Sales of Equity Securities and Use of Proceeds                                                                    |  | 30  
|                              |  |                                                                                                                               
|Item 3                        |  | Defaults Upon Senior Securities                                                                                                |  | 30  
|                              |  |                                                                                                                               
|Item 4                        |  | Submission of Matters to a Vote of Security Holders                                                                            |  | 30  
|                              |  |                                                                                                                               
|Item 5                        |  | Other Information                                                                                                              |  | 30  
|                              |  |                                                                                                                               
|Item 6                        |  | Exhibits                                                                                                                       |  | 31  
|                              |  |                                                                                                                               
|                              |  | SIGNATURES                                                                                                                     |  | 32  



2



---

##### Index to Financial Statements

PART I  FINANCIAL INFORMATION



|ITEM 1. | FINANCIAL STATEMENTS
|------- | --------------------

OMNI ENERGY SERVICES CORP.

CONSOLIDATED BALANCE SHEETS



|                                                                                                                                                                                                                                                                                                                                     |  |                        |         |   |                   |   |         |  
|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------ |  | ---------------------- | ------- | - | ----------------- | - | ------- | -
|                                                                                                                                                                                                                                                                                                                                     |  | December 31,2006       |         |   | September 30,2007 |  
|                                                                                                                                                                                                                                                                                                                                     |  | (Dollars in thousands) |        
|                                                                                                                                                                                                                                                                                                                                     |  |                        |         |   | (unaudited)       |  
|ASSETS                                                                                                                                                                                                                                                                                                                               |  |                        |         |   |                   |   |         |  
|CURRENT ASSETS:                                                                                                                                                                                                                                                                                                                      |  |                        |         |   |                   |   |         |  
|Cash and cash equivalents                                                                                                                                                                                                                                                                                                            |  | $                      | 12,576  |   |                   | $ | 13,472  |  
|Restricted cash                                                                                                                                                                                                                                                                                                                      |  |                        | 1,114   |   |                   |   | 1,114   |  
|Trade receivables, net                                                                                                                                                                                                                                                                                                               |  |                        | 16,634  |   |                   |   | 29,110  |  
|Other receivables                                                                                                                                                                                                                                                                                                                    |  |                        | 315     |   |                   |   | 889     |  
|Parts and supplies inventory                                                                                                                                                                                                                                                                                                         |  |                        | 3,792   |   |                   |   | 5,926   |  
|Prepaid expenses and other current assets                                                                                                                                                                                                                                                                                            |  |                        | 4,663   |   |                   |   | 7,825   |  
|Deferred tax asset                                                                                                                                                                                                                                                                                                                   |  |                        | 11,842  |   |                   |   | 5,236   |  
|Current assets of discontinued operations                                                                                                                                                                                                                                                                                            |  |                        | 67      |   |                   |   | 67      |  
|Assets held for sale                                                                                                                                                                                                                                                                                                                 |  |                        | 108     |   |                   |   | 108     |  
|                                                                                                                                                                                                                                                                                                                                     |  |                        |         |   |                   |   |         |  
|Total current assets                                                                                                                                                                                                                                                                                                                 |  |                        | 51,111  |   |                   |   | 63,747  |  
|                                                                                                                                                                                                                                                                                                                                     |  |                        |         |   |                   |   |         |  
|PROPERTY, PLANT AND EQUIPMENT, net                                                                                                                                                                                                                                                                                                   |  |                        | 44,827  |   |                   |   | 68,288  |  
|                                                                                                                                                                                                                                                                                                                                     |  |                        |         |   |                   |   |         |  
|OTHER ASSETS:                                                                                                                                                                                                                                                                                                                        |  |                        |         |   |                   |   |         |  
|Goodwill                                                                                                                                                                                                                                                                                                                             |  |                        | 14,521  |   |                   |   | 12,720  |  
|Customer intangible assets, net                                                                                                                                                                                                                                                                                                      |  |                        | 1,852   |   |                   |   | 12,449  |  
|Licenses, permits and other intangible assets, net                                                                                                                                                                                                                                                                                   |  |                        | 4,308   |   |                   |   | 7,633   |  
|Loan closing costs, net                                                                                                                                                                                                                                                                                                              |  |                        | 3,356   |   |                   |   | 4,493   |  
|Other assets                                                                                                                                                                                                                                                                                                                         |  |                        | 565     |   |                   |   | 463     |  
|                                                                                                                                                                                                                                                                                                                                     |  |                        |         |   |                   |   |         |  
|                                                                                                                                                                                                                                                                                                                                     |  |                        | 24,602  |   |                   |   | 37,758  |  
|                                                                                                                                                                                                                                                                                                                                     |  |                        |         |   |                   |   |         |  
|TOTAL ASSETS                                                                                                                                                                                                                                                                                                                         |  | $                      | 120,540 |   |                   | $ | 169,793 |  
|                                                                                                                                                                                                                                                                                                                                     |  |                        |         |   |                   |   |         |  
|LIABILITIES AND STOCKHOLDERS EQUITY                                                                                                                                                                                                                                                                                                 |  |                        |         |   |                   |   |         |  
|CURRENT LIABILITIES:                                                                                                                                                                                                                                                                                                                 |  |                        |         |   |                   |   |         |  
|Accounts payable                                                                                                                                                                                                                                                                                                                     |  | $                      | 7,435   |   |                   | $ | 12,489  |  
|Accrued expenses                                                                                                                                                                                                                                                                                                                     |  |                        | 3,702   |   |                   |   | 5,392   |  
|Current maturities of long-term debt                                                                                                                                                                                                                                                                                                 |  |                        | 7,689   |   |                   |   | 16,172  |  
|Insurance notes payable                                                                                                                                                                                                                                                                                                              |  |                        | 3,275   |   |                   |   | 4,681   |  
|Line of credit                                                                                                                                                                                                                                                                                                                       |  |                        | 12,179  |   |                   |   | 19,135  |  
|Current liabilities of discontinued operations                                                                                                                                                                                                                                                                                       |  |                        | 219     |   |                   |   |        |  
|                                                                                                                                                                                                                                                                                                                                     |  |                        |         |   |                   |   |         |  
|Total current liabilities                                                                                                                                                                                                                                                                                                            |  |                        | 34,499  |   |                   |   | 57,869  |  
|                                                                                                                                                                                                                                                                                                                                     |  |                        |         |   |                   |   |         |  
|LONG-TERM LIABILITIES:                                                                                                                                                                                                                                                                                                               |  |                        |         |   |                   |   |         |  
|Long-term debt, less current maturities                                                                                                                                                                                                                                                                                              |  |                        | 32,935  |   |                   |   | 38,235  |  
|Deferred income taxes                                                                                                                                                                                                                                                                                                                |  |                        | 13,680  |   |                   |   | 13,740  |  
|                                                                                                                                                                                                                                                                                                                                     |  |                        |         |   |                   |   |         |  
|Total long-term liabilities                                                                                                                                                                                                                                                                                                          |  |                        | 46,615  |   |                   |   | 51,975  |  
|                                                                                                                                                                                                                                                                                                                                     |  |                        |         |   |                   |   |         |  
|Total liabilities                                                                                                                                                                                                                                                                                                                    |  |                        | 81,114  |   |                   |   | 109,844 |  
|                                                                                                                                                                                                                                                                                                                                     |  |                        |         |   |                   |   |         |  
|                                                                                                                                                                                                                                                                                                                                     |  |                       
|COMMITMENTS AND CONTINGENCIES                                                                                                                                                                                                                                                                                                        |  |                        |        |   |                   |   |        |  
|                                                                                                                                                                                                                                                                                                                                     |  |                       
|STOCKHOLDERS EQUITY:                                                                                                                                                                                                                                                                                                                |  |                        |         |   |                   |   |         |  
|Convertible preferred stock, no par value, 5,000,000 shares authorized; 29 shares of Series B issued and outstanding at December 31, 2006
and September 30, 2007 and 5,607 and 5,484 shares of Series C issued and outstanding at December 31, 2006 and September 30, 2007, respectively, liquidation preference of $1,000 per share |  |                        | 1,285   |   |                   |   | 1,162   |  
|Common stock, $0.01 par value, 45,000,000 shares authorized; 16,909,949 and 18,629,026 issued and 16,864,949 and 18,584,026 outstanding at
December 31, 2006 and September 30, 2007, respectively                                                                                                                                    |  |                        | 169     |   |                   |   | 186     |  
|Preferred stock dividends declared                                                                                                                                                                                                                                                                                                   |  |                        | 132     |   |                   |   | 3       |  
|Additional paid-in capital                                                                                                                                                                                                                                                                                                           |  |                        | 82,441  |   |                   |   | 92,200  |  
|Accumulated deficit                                                                                                                                                                                                                                                                                                                  |  |                        | (44,601 | ) |                   |   | (33,602 | )
|                                                                                                                                                                                                                                                                                                                                     |  |                        |         |   |                   |   |         |  
|Total stockholders equity                                                                                                                                                                                                                                                                                                           |  |                        | 39,426  |   |                   |   | 59,949  |  
|                                                                                                                                                                                                                                                                                                                                     |  |                        |         |   |                   |   |         |  
|TOTAL LIABILITIES AND STOCKHOLDERS EQUITY                                                                                                                                                                                                                                                                                           |  | $                      | 120,540 |   |                   | $ | 169,793 |  
|                                                                                                                                                                                                                                                                                                                                     |  |                        |         |   |                   |   |         |  

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



3



---

##### Index to Financial Statements

OMNI ENERGY SERVICES CORP.

CONSOLIDATED STATEMENTS OF OPERATIONS

(unaudited)



|                                                                                 |  |                                          |        |   |                                |   |        |      |  |   |        |   |  |   |         |  
|-------------------------------------------------------------------------------- |  | ---------------------------------------- | ------ | - | ------------------------------ | - | ------ | ---- |  | - | ------ | - |  | - | ------- | -
|                                                                                 |  | Three Months EndedSeptember 30,          |        |   | Nine Months EndedSeptember 30, |  
|                                                                                 |  | 2006                                     |        |   | 2007                           |   |        | 2006 |  |   | 2007   |  
|                                                                                 |  | (in thousands, except per share amounts) |       
|Operating revenue                                                                |  | $                                        | 26,639 |   |                                | $ | 44,137 |      |  | $ | 72,779 |   |  | $ | 131,147 |  
|Operating expenses:                                                              |  |                                          |        |   |                                |   |        |      |  |   |        |   |  |   |         |  
|Direct costs                                                                     |  |                                          | 16,374 |   |                                |   | 28,776 |      |  |   | 44,529 |   |  |   | 83,523  |  
|Depreciation and amortization                                                    |  |                                          | 1,310  |   |                                |   | 2,749  |      |  |   | 4,069  |   |  |   | 7,736   |  
|General and administrative expenses                                              |  |                                          | 3,808  |   |                                |   | 5,434  |      |  |   | 9,391  |   |  |   | 16,311  |  
|                                                                                 |  |                                          |        |   |                                |   |        |      |  |   |        |   |  |   |         |  
|Total operating expenses                                                         |  |                                          | 21,492 |   |                                |   | 36,959 |      |  |   | 57,989 |   |  |   | 107,570 |  
|                                                                                 |  |                                          |        |   |                                |   |        |      |  |   |        |   |  |   |         |  
|Operating income                                                                 |  |                                          | 5,147  |   |                                |   | 7,178  |      |  |   | 14,790 |   |  |   | 23,577  |  
|Interest expense                                                                 |  |                                          | (1,157 | ) |                                |   | (1,568 | )    |  |   | (3,484 | ) |  |   | (4,897  | )
|Gain (loss) on debt extinguishment                                               |  |                                          | 15     |   |                                |   |       |      |  |   | 15     |   |  |   | (1,004  | )
|Other income                                                                     |  |                                          | 52     |   |                                |   | 234    |      |  |   | 227    |   |  |   | 299     |  
|                                                                                 |  |                                          |        |   |                                |   |        |      |  |   |        |   |  |   |         |  
|Income before income taxes                                                       |  |                                          | 4,057  |   |                                |   | 5,844  |      |  |   | 11,548 |   |  |   | 17,975  |  
|Provision for income tax (expense) benefit                                       |  |                                          | 2,500  |   |                                |   | (1,656 | )    |  |   | 3,500  |   |  |   | (6,343  | )
|                                                                                 |  |                                          |        |   |                                |   |        |      |  |   |        |   |  |   |         |  
|Net income                                                                       |  |                                          | 6,557  |   |                                |   | 4,188  |      |  |   | 15,048 |   |  |   | 11,632  |  
|Dividends and accretion of preferred stock                                       |  |                                          | (124   | ) |                                |   | (124   | )    |  |   | (361   | ) |  |   | (378    | )
|Non-cash charge attributable to beneficial conversion feature of preferred stock |  |                                          | (121   | ) |                                |   |       |      |  |   | (335   | ) |  |   | (255    | )
|                                                                                 |  |                                          |        |   |                                |   |        |      |  |   |        |   |  |   |         |  
|Net income available to common stockholders                                      |  | $                                        | 6,312  |   |                                | $ | 4,064  |      |  | $ | 14,352 |   |  | $ | 10,999  |  
|                                                                                 |  |                                          |        |   |                                |   |        |      |  |   |        |   |  |   |         |  
|Basic income per share:                                                          |  |                                          |        |   |                                |   |        |      |  |   |        |   |  |   |         |  
|Net income available to common stockholders                                      |  | $                                        | 0.38   |   |                                | $ | 0.22   |      |  | $ | 0.89   |   |  | $ | 0.62    |  
|                                                                                 |  |                                          |        |   |                                |   |        |      |  |   |        |   |  |   |         |  
|Diluted income per share:                                                        |  |                                          |        |   |                                |   |        |      |  |   |        |   |  |   |         |  
|Net income available to common stockholders                                      |  | $                                        | 0.26   |   |                                | $ | 0.16   |      |  | $ | 0.63   |   |  | $ | 0.45    |  
|                                                                                 |  |                                          |        |   |                                |   |        |      |  |   |        |   |  |   |         |  
|Weighted average common shares outstanding:                                      |  |                                          |        |   |                                |   |        |      |  |   |        |   |  |   |         |  
|Basic                                                                            |  |                                          | 16,596 |   |                                |   | 18,509 |      |  |   | 16,078 |   |  |   | 17,881  |  
|Diluted                                                                          |  |                                          | 25,038 |   |                                |   | 26,359 |      |  |   | 23,997 |   |  |   | 26,067  |  

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



4



---

##### Index to Financial Statements

OMNI ENERGY SERVICES CORP.

CONSOLIDATED STATEMENT OF STOCKHOLDERS EQUITY

FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2007

(unaudited)



|                                                                |  |                                      |   |  |              |       |   |        |            |        |   |    
|--------------------------------------------------------------- |  | ------------------------------------ | - |  | ------------ | ----- | - | ------ | ---------- | ------ | - | ---
|                                                                |  | Preferred Stock                      |   |  | Common Stock
|                                                                |  | Shares                               |   |  | Amount       |       |   | Shares |            | Amount
|                                                                |  | (in thousands, except share amounts)
|BALANCE, December 31, 2006                                      |  | 5,636                                |   |  | $            | 1,285 |   |        | 16,909,949 |        | $ | 169
| Stock based compensation                                      |  |                                     |   |  |              |      |   |        |           |        |   |   
| Stock options and warrants exercised                          |  |                                     |   |  |              |      |   |        | 859,289    |        |   | 8  
| Common stock issued                                           |  |                                     |   |  |              |      |   |        | 665,429    |        |   | 7  
| Preferred stock dividends paid in kind                        |  | 256                                  |   |  |              | 256   |   |        |           |        |   |   
| Preferred stock dividends declared                            |  |                                     |   |  |              |      |   |        |           |        |   |   
| Preferred stock conversion                                    |  | (379                                 | ) |  |              | (379  | ) |        | 194,359    |        |   | 2  
| Beneficial conversion feature associated with preferred stock |  |                                     |   |  |              |      |   |        |           |        |   |   
| Net income                                                    |  |                                     |   |  |              |      |   |        |           |        |   |   
|                                                                |  |                                      |   |  |              |       |   |        |            |        |   |    
|BALANCE, September 30, 2007                                     |  | 5,513                                |   |  | $            | 1,162 |   |        | 18,629,026 |        | $ | 186
|                                                                |  |                                      |   |  |              |       |   |        |            |        |   |    



|                                                                |  |                                  |      |   |                          |   |                    |  |   |         |   |  |   |        |  
|--------------------------------------------------------------- |  | -------------------------------- | ---- | - | ------------------------ | - | ------------------ |  | - | ------- | - |  | - | ------ | -
|                                                                |  | Preferred StockDividendsDeclared |      |   | AdditionalPaid-InCapital |   | AccumulatedDeficit |  |   | Total   |  
|                                                                |  | (in thousands)                   |     
|BALANCE, December 31, 2006                                      |  | $                                | 132  |   |                          | $ | 82,441             |  | $ | (44,601 | ) |  | $ | 39,426 |  
| Stock based compensation                                      |  |                                  |     |   |                          |   | 743                |  |   |        |   |  |   | 743    |  
| Stock options and warrants exercised                          |  |                                  |     |   |                          |   | 2,034              |  |   |        |   |  |   | 2,042  |  
| Common stock issued                                           |  |                                  |     |   |                          |   | 6,350              |  |   |        |   |  |   | 6,357  |  
| Preferred stock dividends paid in kind                        |  |                                  | (256 | ) |                          |   |                   |  |   |        |   |  |   |       |  
| Preferred stock dividends declared                            |  |                                  | 127  |   |                          |   |                   |  |   | (378    | ) |  |   | (251   | )
| Preferred stock conversion                                    |  |                                  |     |   |                          |   | 377                |  |   |        |   |  |   |       |  
| Beneficial conversion feature associated with preferred stock |  |                                  |     |   |                          |   | 255                |  |   | (255    | ) |  |   |       |  
| Net income                                                    |  |                                  |     |   |                          |   |                   |  |   | 11,632  |   |  |   | 11,632 |  
|                                                                |  |                                  |      |   |                          |   |                    |  |   |         |   |  |   |        |  
|BALANCE, September 30, 2007                                     |  | $                                | 3    |   |                          | $ | 92,200             |  | $ | (33,602 | ) |  | $ | 59,949 |  
|                                                                |  |                                  |      |   |                          |   |                    |  |   |         |   |  |   |        |  

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



5



---

##### Index to Financial Statements

OMNI ENERGY SERVICES CORP.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(unaudited)



|                                                                                           |  |                                |         |   |      |   |         |  
|------------------------------------------------------------------------------------------ |  | ------------------------------ | ------- | - | ---- | - | ------- | -
|                                                                                           |  | Nine Months EndedSeptember 30, |        
|                                                                                           |  | 2006                           |         |   | 2007 |  
|                                                                                           |  | (in thousands)                 |        
|CASH FLOWS FROM OPERATING ACTIVITIES:                                                      |  |                                |         |   |      |   |         |  
|Net income                                                                                 |  | $                              | 15,048  |   |      | $ | 11,632  |  
|Adjustments to reconcile net income to net cash provided by operating activities:          |  |                                |         |   |      |   |         |  
|Depreciation and amortization                                                              |  |                                | 4,069   |   |      |   | 7,736   |  
|Amortization of deferred loan issuance costs                                               |  |                                | 615     |   |      |   | 759     |  
|(Gain) loss on fixed asset disposition                                                     |  |                                | (67     | ) |      |   | (163    | )
|Stock based compensation expense                                                           |  |                                | 451     |   |      |   | 743     |  
|Accretion of discount on convertible notes                                                 |  |                                |        |   |      |   | 448     |  
|(Gain) loss on debt extinguishment                                                         |  |                                | (15     | ) |      |   | 1,004   |  
|Deferred income taxes                                                                      |  |                                | (3,500  | ) |      |   | 6,343   |  
|Changes in operating assets and liabilities:                                               |  |                                |         |   |      |   |         |  
|Trade receivables                                                                          |  |                                | (3,100  | ) |      |   | (7,195  | )
|Other receivables                                                                          |  |                                | (579    | ) |      |   | (492    | )
|Parts and supplies inventory                                                               |  |                                | (226    | ) |      |   | (1,444  | )
|Prepaid expenses and other current assets                                                  |  |                                | 1,291   |   |      |   | 2,794   |  
|Other assets                                                                               |  |                                | (877    | ) |      |   | 90      |  
|Accounts payable and accrued expenses                                                      |  |                                | 1,206   |   |      |   | 2,724   |  
|                                                                                           |  |                                |         |   |      |   |         |  
|Net cash provided by operating activities                                                  |  |                                | 14,316  |   |      |   | 24,979  |  
|                                                                                           |  |                                |         |   |      |   |         |  
|CASH FLOWS FROM INVESTING ACTIVITIES:                                                      |  |                                |         |   |      |   |         |  
|Purchase of property, plant and equipment                                                  |  |                                | (3,725  | ) |      |   | (11,884 | )
|Proceeds from disposal of property, plant and equipment                                    |  |                                | 157     |   |      |   | 1,302   |  
|Acquisitions, net of cash received                                                         |  |                                | (14,178 | ) |      |   | (23,673 | )
|Proceeds from collection of other receivable                                               |  |                                | 3,870   |   |      |   | 184     |  
|Increase in restricted cash                                                                |  |                                | (1,114  | ) |      |   |        |  
|                                                                                           |  |                                |         |   |      |   |         |  
|Net cash used in investing activities                                                      |  |                                | (14,990 | ) |      |   | (34,071 | )
|                                                                                           |  |                                |         |   |      |   |         |  
|CASH FLOWS FROM FINANCING ACTIVITIES:                                                      |  |                                |         |   |      |   |         |  
|Proceeds from the issuance of long-term debt                                               |  |                                | 13,000  |   |      |   | 14,934  |  
|Proceeds from issuance of common stock for cash and exercise of stock options and warrants |  |                                | 1,522   |   |      |   | 8,399   |  
|Preferred stock dividends                                                                  |  |                                |        |   |      |   | (129    | )
|Principal payments on long-term debt                                                       |  |                                | (6,596  | ) |      |   | (19,773 | )
|Loan closing costs                                                                         |  |                                | (582    | ) |      |   | (2,299  | )
|Borrowings on line of credit, net                                                          |  |                                | 7,914   |   |      |   | 8,856   |  
|                                                                                           |  |                                |         |   |      |   |         |  
|Net cash provided by financing activities                                                  |  |                                | 15,258  |   |      |   | 9,988   |  
|                                                                                           |  |                                |         |   |      |   |         |  
|NET INCREASE IN CASH AND CASH EQUIVALENTS                                                  |  |                                | 14,584  |   |      |   | 896     |  
|Cash and cash equivalents, at beginning of period                                          |  |                                | 174     |   |      |   | 12,576  |  
|                                                                                           |  |                                |         |   |      |   |         |  
|Cash and cash equivalents, at end of period                                                |  | $                              | 14,758  |   |      | $ | 13,472  |  
|                                                                                           |  |                                |         |   |      |   |         |  



6



---

##### Index to Financial Statements

OMNI ENERGY SERVICES CORP.

CONSOLIDATED STATEMENTS OF CASH FLOWS(continued)

(unaudited)



|                                                            |  |                                |       |      |   |      
|----------------------------------------------------------- |  | ------------------------------ | ----- | ---- | - | -----
|                                                            |  | Nine Months EndedSeptember 30,
|                                                            |  | 2006                           |       | 2007
|                                                            |  | (in thousands)                
|SUPPLEMENTAL CASH FLOW DISCLOSURES:                         |  |                                |       |      |   |      
|Cash paid for interest                                      |  | $                              | 2,876 |      | $ | 4,172
|                                                            |  |                                |       |      |   |      
|NON-CASH TRANSACTIONS:                                      |  |                                |       |      |   |      
|Equipment under capital lease paid off under sale/leaseback |  | $                              | 596   |      | $ |     
|                                                            |  |                                |       |      |   |      
|Equipment financed through capital lease                    |  | $                              | 427   |      | $ | 58   
|                                                            |  |                                |       |      |   |      
|Equipment note paid off under sale/leaseback                |  | $                              |      |      | $ | 201  
|                                                            |  |                                |       |      |   |      
|Dividends declared but not paid                             |  | $                              | 361   |      | $ |     
|                                                            |  |                                |       |      |   |      
|Preferred stock issued as dividends paid-in-kind            |  | $                              | 356   |      | $ | 256  
|                                                            |  |                                |       |      |   |      
|Beneficial conversion feature of preferred stock            |  | $                              | 335   |      | $ | 255  
|                                                            |  |                                |       |      |   |      
|Conversion of preferred stock to common                     |  | $                              |      |      | $ | 377  
|                                                            |  |                                |       |      |   |      
|Premiums financed with insurance carrier                    |  | $                              | 3,318 |      | $ | 5,256
|                                                            |  |                                |       |      |   |      
|Notes payable issued to former owners of acquired entities  |  | $                              | 4,000 |      | $ | 8,500
|                                                            |  |                                |       |      |   |      
|Stock issued in acquisition                                 |  | $                              | 3,042 |      | $ |     
|                                                            |  |                                |       |      |   |      

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



7



---

##### Index to Financial Statements

OMNI ENERGY SERVICES CORP.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

BASIS OF
PRESENTATION

The financial statements included herein, which have not been audited pursuant to the rules and regulations of the Securities and Exchange
Commission (SEC), reflect all adjustments which, in the opinion of management, are necessary for a fair presentation of our financial position, results of operations and cash flows for the interim periods on a basis consistent with the
annual audited statements. All such adjustments are of a normal recurring nature. The results of operations for interim periods are not necessarily indicative of the results that may be expected for any other interim period of a full year. All
information contained within the footnotes as of and for the periods ended September 30, 2007 and 2006 is unaudited. Certain information, accounting policies and footnote disclosures normally included in financial statements prepared in
accordance with U.S. generally accepted accounting principles have been omitted pursuant to such rules and regulations, although we believe that the disclosures are adequate to make the information presented not misleading. These financial
statements should be read in conjunction with our audited financial statements included in our Annual Report on Form 10-K, as amended, for the year ended December 31, 2006.

IMPAIRMENT OF LONG-LIVED ASSETS AND ASSETS HELD FOR SALE

We review our long-lived assets for impairment whenever
events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable in accordance with Statement of Financial Accounting Standards (SFAS) No. 144 Accounting for the Impairment and Disposal
of Long-Lived Assets. If the carrying amount of the asset, including any intangible assets associated with that asset, exceeds its estimated undiscounted net cash flow, before interest, we will recognize an impairment loss equal to the
difference between its carrying amount and its estimated fair value.

Assets held for sale are recorded at the lower of their net book value or their net
realizable value which is determined based upon an estimate of their fair market value less the cost of selling the assets. An impairment is recorded to the extent that the amount that was carried on the books is in excess of the net realizable
value. Assets held for sale at December 31, 2006 and September 30, 2007 are comprised of eight marsh buggies. At September 30, 2007, no impairment of long-lived assets was necessary.

CASH AND CASH EQUIVALENTS

We consider highly liquid investments with
an original maturity of 90 days or less to be cash equivalents. The $1.1 million included in restricted cash at December 31, 2006 and September 30, 2007 represents cash held in escrow related to the purchase of an aircraft.

STOCK BASED COMPENSATION

We have two stock-based compensation plans
available to grant nonqualified stock options, incentive stock options, stock appreciation rights, restricted units and restricted stock to key employees. As of September 30, 2007, the OMNI Energy Services Corp. Stock Incentive Plan, as
amended, provides for 4,250,000 shares of our common stock. The principal awards outstanding under our stock-based compensation plans are comprised of non-qualified stock options. In addition, we have the 1999 Stock Option Plan (the 1999
Plan) which became effective on November 11, 1999 and was not approved by the stockholders. The total shares of our common stock available for issuance under the 1999 Plan is 100,000 shares.

The exercise price, term and other conditions applicable to each stock option granted under the stock plans are generally determined by the Compensation Committee of the
Board of Directors. The exercise price of stock options is set on the grant date and may not be less than the fair market value per share of our stock on that date. The options generally become exercisable over a three-year period and expire after
ten years.

Effective January 1, 2006, we adopted the provisions of SFAS No. 123 (revised 2004), Share-Based Payment (SFAS
No. 123R) requiring that compensation cost relating to share-based payment transactions be recognized in the financial statements. The cost is measured at the grant date, based on the calculated fair value of the award, and is recognized
as an expense over the employees requisite service period (generally the vesting period of the equity award). Prior to January 1, 2006, we accounted for share-based compensation to employees in accordance with Accounting Principles Board
Opinion No. 25, Accounting for Stock Issued to Employees (APB No. 25), and related interpretations. We also followed the disclosure requirements of SFAS No. 123, Accounting for Stock-Based
Compensation, as amended by SFAS No. 148, Accounting for Stock-Based Compensation-Transition and Disclosure.



8



---

##### Index to Financial Statements

OMNI ENERGY SERVICES CORP.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



There was $0.2 million and $0.7 million of compensation cost related to the vesting of non-qualified stock options
recognized in operating results (included in general and administrative expenses) for the three and nine months ended September 30, 2007, respectively.

The fair value of each option award is estimated on the date of grant using the Black-Scholes option-pricing model. Expected volatility is based on implied volatilities from long-term traded options on our stock. We used the simplified
method to derive an expected term. The expected term represents an estimate of the time options are expected to remain outstanding. The risk-free rate for periods within the contractual life of the option is based on the U.S. treasury yield curve in
effect at the time of grant. The following table sets forth the assumptions used to determine compensation cost for our non-qualified stock options consistent with the requirements of SFAS No. 123R. The weighted average fair value at date of
grant for options granted during the nine months ended September 30, 2006 and 2007, respectively, was $3.08 and $4.61 per option.



|                               |  |                                     |   |  |                                     |  
|------------------------------ |  | ----------------------------------- | - |  | ----------------------------------- | -
|                               |  | Nine Months EndedSeptember 30, 2006 |   |  | Nine Months EndedSeptember 30, 2007 |  
|Expected volatility            |  | 52.69                               | % |  | 37.69                               | %
|Expected annual dividend yield |  | 0.00                                | % |  | 0.00                                | %
|Risk free rate of return       |  | 4.87                                | % |  | 4.61                                | %
|Expected option term (years)   |  | 6.50                                |   |  | 6.50                                |  

The following table summarizes information about stock option activity for the three and nine months ended
September 30, 2007:



|                                  |  |                   |   |  |                              |       |                                                 |      |                          |   |      
|--------------------------------- |  | ----------------- | - |  | ---------------------------- | ----- | ----------------------------------------------- | ---- | ------------------------ | - | -----
|                                  |  | Number of Options |   |  | WeightedAverageExercisePrice |       | WeightedAverageRemainingContractualTerm (years) |      | AggregateIntrinsic Value
|                                  |  |                   |   |  |                              |       |                                                 |      | (in thousands)          
|Outstanding at December 31, 2006  |  | 856,367           |   |  | $                            | 3.59  |                                                 | 8.1  |                          | $ | 5,309
|Granted                           |  |                  |   |  |                              |      |                                                 |      |                          |   |      
|Exercised                         |  | (152,357          | ) |  |                              | 2.19  |                                                 |      |                          |   |      
|Lapsed or canceled                |  | (2,627            | ) |  |                              | 5.14  |                                                 |      |                          |   |      
|                                  |  |                   |   |  |                              |       |                                                 |      |                          |   |      
|Outstanding at March 31, 2007     |  | 701,383           |   |  | $                            | 3.88  |                                                 | 8.4  |                          | $ | 4,416
|Granted                           |  | 386,800           |   |  |                              | 10.04 |                                                 |      |                          |   |      
|Exercised                         |  | (34,344           | ) |  |                              | 3.35  |                                                 |      |                          |   |      
|Lapsed or canceled                |  | (23,010           | ) |  |                              | 3.59  |                                                 |      |                          |   |      
|                                  |  |                   |   |  |                              |       |                                                 |      |                          |   |      
|Outstanding at June 30, 2007      |  | 1,030,829         |   |  | $                            | 6.22  |                                                 | 7.9  |                          | $ | 5,149
|Granted                           |  | 20,000            |   |  |                              | 7.38  |                                                 |      |                          |   |      
|Exercised                         |  | (129,838          | ) |  |                              | 3.02  |                                                 |      |                          |   |      
|Lapsed or canceled                |  | (8,589            | ) |  |                              | 8.54  |                                                 |      |                          |   |      
|                                  |  |                   |   |  |                              |       |                                                 |      |                          |   |      
|Outstanding at September 30, 2007 |  | 912,402           |   |  | $                            | 6.68  |                                                 | 8.7  |                          | $ | 1,207
|                                  |  |                   |   |  |                              |       |                                                 |      |                          |   |      
|Exercisable at September 30, 2007 |  | 370,338           |   |  | $                            | 5.10  |                                                 | 3.42 |                          | $ | 1,074
|                                  |  |                   |   |  |                              |       |                                                 |      |                          |   |      

RECENTLY ISSUED UNIMPLEMENTED ACCOUNTING PRONOUNCEMENTS

In September 2006, the FASB issued SFAS No. 157, Fair Value Measurements. SFAS No. 157 defines fair value, establishes a framework for measuring
fair value under U.S. generally accepted accounting principles and requires enhanced disclosures about fair value measurements. It does not require any new fair value measurements. SFAS No. 157 is effective for financial statements issued for
fiscal years beginning after November 15, 2007 and interim periods within those fiscal years. We are currently assessing whether we will early adopt SFAS No. 157 as permitted, and are currently evaluating the impact adoption may have on
our financial statements.

In February 2007, the FASB issued SFAS No. 159, The Fair Value Option for Financial Assets and Financial
Liabilities  Including an Amendment of FASB Statement No. 115, which is effective for fiscal years beginning after November 15, 2007. This statement permits an entity to choose to measure many financial instruments and certain
other items at fair value at specified election dates. Subsequent unrealized gains and losses on items for which the fair value option has been elected will be reported in earnings. We are currently assessing whether we will early adopt SFAS
No. 159 as permitted, and are evaluating the impact adoption may have on our financial statements.



9



---

##### Index to Financial Statements

OMNI ENERGY SERVICES CORP.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



NOTE 2. PROPERTY, PLANT AND EQUIPMENT

Property, plant and equipment, net, consists of the following at December 31, 2006 and September 30, 2007, respectively:



|                                         |  |                  |         |   |                   |   |         |  
|---------------------------------------- |  | ---------------- | ------- | - | ----------------- | - | ------- | -
|                                         |  | December 31,2006 |         |   | September 30,2007 |  
|                                         |  | (in thousands)   |        
|Land                                     |  | $                | 697     |   |                   | $ | 793     |  
|Construction in progress                 |  |                  | 1,248   |   |                   |   | 1,274   |  
|Building and improvements                |  |                  | 6,601   |   |                   |   | 8,162   |  
|Drilling, field and support equipment    |  |                  | 57,019  |   |                   |   | 83,888  |  
|Shop equipment                           |  |                  | 594     |   |                   |   | 1,149   |  
|Office equipment                         |  |                  | 2,039   |   |                   |   | 2,255   |  
|Aircraft                                 |  |                  | 1,010   |   |                   |   | 1,261   |  
|Vehicles                                 |  |                  | 4,436   |   |                   |   | 4,446   |  
|                                         |  |                  |         |   |                   |   |         |  
|                                         |  |                  | 73,644  |   |                   |   | 103,228 |  
|Less: accumulated depreciation           |  |                  | (28,817 | ) |                   |   | (34,940 | )
|                                         |  |                  |         |   |                   |   |         |  
|Total property, plant and equipment, net |  | $                | 44,827  |   |                   | $ | 68,288  |  
|                                         |  |                  |         |   |                   |   |         |  

NOTE 3. LONG-TERM DEBT AND LINE OF CREDIT

At December 31, 2006 and September 30, 2007, long-term debt consists of the following:



|                                                                                                                                                                                                                                                                            |  |                  |        |   |                   |   |         |  
|--------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ---------------- | ------ | - | ----------------- | - | ------- | -
|                                                                                                                                                                                                                                                                            |  | December 31,2006 |        |   | September 30,2007 |  
|                                                                                                                                                                                                                                                                            |  | (in thousands)   |       
|Notes payable to a bank with interest payable at Prime plus 1.50% (9.75% at December 31, 2006 and 9.25 % at September 30, 2007)
maturing July 31, 2023, secured by real estate                                                                                              |  | $                | 1,321  |   |                   | $ | 1,297   |  
|Notes payable to a finance company with interest at 8%, maturing February 10, 2013, secured by real estate                                                                                                                                                                  |  |                  | 174    |   |                   |   | 157     |  
|Promissory notes payable to certain former owners of acquired companies with interest at 5%, maturing at various dates from February 2008
through February 2010                                                                                                             |  |                  | 4,000  |   |                   |   | 8,500   |  
|Convertible promissory notes payable to certain former stockholders of acquired companies with interest at 5%, maturing at various dates from
November 2007 through February 2010, net of beneficial conversion of $582 at December 31, 2006 and $135 at September 30, 2007 |  |                  | 3,418  |   |                   |   | 7,865   |  
|Promissory notes payable to finance companies secured by vehicles and equipment                                                                                                                                                                                             |  |                  | 1,078  |   |                   |   | 678     |  
|Capital leases payable to finance companies secured by an aircraft and equipment                                                                                                                                                                                            |  |                  | 683    |   |                   |   | 609     |  
|Subordinated promissory note to a former debenture holder with a fixed interest rate of 8%, maturing May 13, 2008,
unsecured                                                                                                                                                |  |                  | 569    |   |                   |   | 293     |  
|Term B notes payable to a finance company, variable interest rate at LIBOR plus 8% (13.37% at December 31, 2006) maturing August 29,
2010, secured by various property and equipment, paid in full                                                                          |  |                  | 15,000 |   |                   |   |        |  
|Term A notes payable to a finance company, variable interest rate at LIBOR plus 4% (9.37% at December 31, 2006), maturing May 18,
2010, secured by various equipment, paid in full                                                                                          |  |                  | 14,381 |   |                   |   |        |  
|Term and Capex Loans payable to a bank, variable interest rate at LIBOR plus 2% (ranging from 7.57% to 7.75% at September 30, 2007),
maturing March 2012, secured by various equipment                                                                                      |  |                  |       |   |                   |   | 35,008  |  
|                                                                                                                                                                                                                                                                            |  |                  |        |   |                   |   |         |  
|Total                                                                                                                                                                                                                                                                       |  | $                | 40,624 |   |                   | $ | 54,407  |  
|Less: current maturities                                                                                                                                                                                                                                                    |  |                  | (7,689 | ) |                   |   | (16,172 | )
|                                                                                                                                                                                                                                                                            |  |                  |        |   |                   |   |         |  
|Long-term debt, less current maturities                                                                                                                                                                                                                                     |  | $                | 32,935 |   |                   | $ | 38,235  |  
|                                                                                                                                                                                                                                                                            |  |                  |        |   |                   |   |         |  

SENIOR CREDIT FACILITY

Effective March 2, 2007, we increased our credit facility to $64.5 million (Senior Credit Facility), including a $37.0 million term loan (Term Loan), a $25.0 million working capital revolving line of credit
(Revolver), and a $2.5 million capital expenditure loan (Capex Loan), with a bank. The Revolver replaced our previous line of credit (the Line). Availability under the Revolver is the lower of: (i) $25.0
million or (ii) the sum of eligible accounts receivable and inventory, as defined under the agreement. The Revolver accrues interest at the 30-day LIBOR interest rate plus 2% (7.57% at September 30, 2007) and matures in March 2012. The
Revolver is collateralized by accounts receivable and inventory. As of September 30, 2007, we had $19.1 million outstanding under the Revolver. Due to the lock-box arrangement and the subjective acceleration clause of the Revolver and the Line
agreements, the debt under the Revolver and the Line have been classified as a current liability as of September 30, 2007 and December 31, 2006, as required by Emerging Issues Task Force (EITF) No. 95-22, Balance
Sheet Classification of Borrowings Outstanding under Revolving Credit Agreements that include both a Subjective Acceleration Clause and a Lock-box Arrangement.



10



---

##### Index to Financial Statements

OMNI ENERGY SERVICES CORP.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Under the terms of the Term Loan, the funding limits will be limited to the lesser of $37.0 million and 70% of
the orderly liquidation value of our equipment. In addition, the Term Loan matures in March 2012 and will be repaid monthly in equal payments of $0.6 million, with interest paid in arrears and accruing at the annual interest rate of LIBOR plus 2.0%
(7.57% at September 30, 2007). The Term Loan contains customary financial covenants and limitations on capital expenditures. With the proceeds from the Senior Credit Facility, we (i) repaid approximately $22.0 million of outstanding
principal under our previous Term A and Term B loans; (ii) closed the acquisition of Charles Holston, Inc.; and (iii) completed the acquisition of certain assets of Cypress Consulting Services, Inc. The balance of the proceeds available
under the Senior Credit Facility was used to pay fees and expenses of the aforementioned transactions and provide additional working capital. Effective April 29, 2007, the loan and security agreement was amended to remove the restriction on
cash dividend payments on the preferred equity shares, provided we had sufficient availability and were in compliance with all other covenants. As of September 30, 2007, we had $32.7 million outstanding under the Term Loan.

Under the terms of the Capex Loan, the funding will be limited to 75% of the purchase price of equipment to be purchased with the proceeds of the Capex Loan. On
June 8, 2007, we drew $2.5 million on the Capex Loan. The Capex Loan matures in March 2012 and will be repaid monthly in equal payments of $0.04 million, with interest paid in arrears and accruing at the annual interest rate of LIBOR plus 2.0%
(7.75% at September 30, 2007). As of September 30, 2007, we had $2.3 million outstanding under the Capex Loan.

CAPITAL LEASES

Prior to February 2006, we leased several vehicles used in our seismic drilling operations under 40-month capital leases. In February 2006, in accordance with a 2005
agreement, the capital leases on those vehicles were paid off through a refinance transaction with a third party leasing company. The capital leases were replaced with 24-month operating leases expiring in the first quarter of 2008. In December
2006, we acquired a corporate-configured helicopter under capital lease for internal use. The capital lease matures in 2008. In March 2007, we acquired equipment under a capital lease maturing in 2012.

Total cost and accumulated depreciation of assets held under capital lease is as follows:



|                               |  |                   |       |                    |   |       |  
|------------------------------ |  | ----------------- | ----- | ------------------ | - | ----- | -
|                               |  | December 31, 2006 |       | September 30, 2007 |  
|                               |  | (in thousands)    |      
|Aircraft                       |  | $                 | 1,010 |                    | $ | 1,261 |  
|Equipment                      |  |                   |      |                    |   | 58    |  
|Less: Accumulated depreciation |  |                   |      |                    |   | (76   | )
|                               |  |                   |       |                    |   |       |  
|Capitalized cost, net          |  | $                 | 1,010 |                    | $ | 1,243 |  
|                               |  |                   |       |                    |   |       |  

Depreciation expense for the three and nine months ended September 30, 2007 was approximately $0.03 and $0.08
million, respectively, and depreciation expense for the three and nine months ended September 30, 2006 was approximately $0.03 million and $0.03 million, respectively, for all assets held under capital lease.

SUBORDINATED PROMISSORY NOTES

In May 2005, we issued
approximately $4.3 million of unsecured, subordinated promissory notes (Subordinated Promissory Notes). The Subordinated Promissory Notes were scheduled to be paid quarterly, with interest in arrears, over 36 months in level payments
with interest accruing at the rate of 8% per annum.

In August 2005, we satisfied two of the three holders of the Subordinated Promissory Notes.
At December 31, 2006 and September 30, 2007, the remaining Subordinated Promissory Note had a balance of approximately $0.6 million and $0.3 million, respectively.

TRUSSCO NOTES

In connection with the acquisition of all of the issued and outstanding stock of Trussco, Inc. and all
of the membership interests in Trussco Properties, L.L.C. (collectively Trussco), in June 2004, we issued $3.0 million in 5% convertible promissory notes payable to certain stockholders (Stockholder Notes) maturing in June
2007. The Stockholder Notes could have been prepaid at any time and were convertible into shares of our common stock at a price of $9.40 per share.

In May
2005, in connection with the completion of other financing, we entered into early debt extinguishment agreements with respect to $2.0 million of the Stockholder Notes and $1.0 million of the Earnout Note more fully described in Note 4. In
August 2005, we (i) issued 0.2 million shares of our common stock; and (ii) paid certain holders of the Stockholder Notes $1.0 million in cash, in full and complete satisfaction of $2.0 million of the Stockholder Notes and $1.0
million of the Earnout Note.



11



---

##### Index to Financial Statements

OMNI ENERGY SERVICES CORP.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



In July 2006, we prepaid the remaining amount of the Stockholder Notes resulting in a $0.01 million gain from the
early extinguishment of this debt. This transaction also resulted in the termination of the Earnout Note.

PREHEAT NOTES

In connection with the purchase of all of the issued and outstanding stock of Preheat, Inc. in February 2006, we issued $4.0 million in 5% promissory notes payable to
certain Preheat stockholders (Preheat Notes). The Preheat Notes consist of three separate notes with $2.7 million maturing in February 2008 and $1.3 million maturing in February 2009. At December 31, 2006 and September 30,
2007, the Preheat Notes had a balance of $4.0 million.

RIG TOOLS NOTES

In connection with the purchase of all of the issued and outstanding stock of Rig Tools, Inc. in November 2006, we issued $4.0 million in 5% promissory notes payable to certain Rig Tools stockholders (Rig Tools
Notes). The Rig Tools Notes consist of three separate notes with $3.0 million maturing in November 2007 and $1.0 million maturing in November 2008. The Rig Tools Notes can be prepaid at any time and are convertible into shares of our common
stock at a price of $8.00 per share. We recorded a beneficial conversion feature of $0.7 million related to the stock valuation at closing which is being amortized over the life of the notes. At December 31, 2006 and September 30, 2007,
the Rig Tools Notes had a balance of $4.0 million. The beneficial conversion feature had an unamortized balance of $0.6 million and $0.1 million at December 31, 2006 and September 30, 2007, respectively.

CHARLES HOLSTON NOTES

On March 2, 2007, we acquired Charles
Holston, Inc., pursuant to a Membership Interest Purchase and Sale Agreement (Holston Purchase Agreement) to acquire BMJ Industrial Investments, L.L.C. and its wholly-owned subsidiary, Charles Holston, Inc., (collectively
CHI) (See Note 7). Subject to the terms and conditions of the Holston Purchase Agreement, we issued $5.0 million in 5% promissory notes payable to certain CHI owners (CHI Notes). The CHI Notes consist of three separate notes
with $1.0 million maturing in February 2008, $2.0 million maturing in February 2009 and $2.0 million maturing in February 2010. The notes maturing in 2009 and 2010 are convertible into shares of our common stock at a price of $9.24 per share. Based
upon the stock valuation at the time of issuance, no beneficial conversion feature existed. At September 30, 2007, the CHI Notes had a balance of $5.0 million.

CYPRESS NOTES

In connection with the acquisition of certain assets of Cypress Consulting Services, Inc.
(Cypress Energy) (See Note 7) effective February 16, 2007, we issued $3.0 million in a 5% promissory note payable to a certain Cypress Energy stockholder (Cypress Note). The Cypress Note is payable over three years with
$1.0 million maturing in February 2008, $1.0 million maturing in February 2009 and $1.0 million maturing in February 2010. At September 30, 2007, the Cypress Note had a balance of $3.0 million.

BAILEY NOTE

In connection with the acquisition of certain assets of
Bailey Operating, Inc. (BOI) (See Note 7) effective June 7, 2007, we issued $0.5 million in a 5% promissory note payable to BOI (Bailey Note). The Bailey Note is payable on or before May 31, 2010. At
September 30, 2007, the Bailey Note had a balance of $0.5 million.

INSURANCE NOTES PAYABLE

A portion of our property and casualty insurance premiums are financed through certain short-term installment loan agreements. The insurance notes are payable in monthly
installments through September 2008 and accrue interest at rates ranging between 5.25% and 6.05%.

NOTE 4. COMMITMENTS AND CONTINGENCIES

INSURANCE

Trussco, Inc. maintained a self-insurance program for a
portion of its health care and workers compensation costs. Preheat, Inc. maintained a partially self-insured program for a portion of its workers compensation, liability and auto coverages. Self-insurance costs are accrued based upon the
aggregate of the liability for reported claims and the estimated liability for claims incurred but not reported. As of September 30, 2007, we had no accrued liabilities related to health care and workers compensation claims.



12



---

##### Index to Financial Statements

OMNI ENERGY SERVICES CORP.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Management is not aware of any significant workers compensation claims or any significant claims incurred but
not reported as of September 30, 2007.

SERIES A AND SERIES B PREFERRED STOCK LITIGATION

On February 13, 2007, our motion for partial summary judgment on Advantage Capital, et. als (collectively ACP) first amended and superceding
reconventional and third party demand was granted. ACP had filed the demand seeking damages for our redeeming rather than converting the Series A and B Preferred Stock. The court determined that ACP consequently abandoned its claim by retaining the
proceeds.

TRUSSCO INC. EARNOUT

In connection with the
acquisition of Trussco, we issued to certain former shareholders of Trussco a promissory note (Earnout Note) that earned interest at a rate of 5% per annum of the amount owed. Under the terms of the Earnout Note, we agreed to pay
these shareholders on or before June 30, 2007, the lesser of (i) the amount of $3.0 million, or (ii) the sum of the product of 3.12 times Trusscos average annual EBITDA (earnings before interest, taxes depreciation and
amortization) for the 36 month period ending December 31, 2006 less the sum of $9.0 million plus $1.5 million of Trussco long-term and former shareholder debt existing as of June 30, 2004 that we assumed.

In July 2006, we prepaid this indebtedness resulting in a $0.01 million gain from the early extinguishment of this debt. This transaction resulted in the termination of
the Earnout Note.

EXECUTIVE COMPENSATION AGREEMENTS

Effective January 5, 2007, we entered into new Restricted Stock and Stock-Based Award Incentive Agreements (RSA) with certain executive officers. The new RSAs replace prior restricted stock agreements. The RSAs provide for
the granting of between 400,000 and 500,000 shares of our restricted common stock to each of the executive officers on the terms set forth in the RSAs. The number of shares of restricted stock becomes fixed and payable in the event of (i) a
change in control of or the receipt by our Board of Directors of a change of control offer as defined by the RSAs; (ii) termination without cause; or (iii) death or disability. Additionally, at the time of vesting in the restricted shares,
each executive officer will receive the right to a cash payment of $1.2 million. The revised RSAs will terminate on December 31, 2008, and any unvested restricted common stock or stock-based awards will terminate and lapse. The intrinsic value
of this award at September 30, 2007 is $8.8 million but no compensation expense has been recorded at September 30, 2007 because the award is contingent on future events none of which are considered probable at September 30, 2007.

In addition, we entered into employment contracts with certain key executive management effective until December 31, 2008 with automatic extensions
for additional, successive one year periods commencing January 1, 2009, unless either party gives notice of non-renewal as provided for under the terms of the employment contracts.

In connection with the Preheat acquisition, we entered into employment contracts with the two former Preheat stockholders effective until December 31, 2007 with an automatic extension, granted at our option, for
one additional twelve month period commencing January 1, 2008.

In connection with the Rig Tools acquisition, we entered into an employment contract
with one of the former stockholders of Rig Tools effective until October 31, 2008 with an automatic extension, granted at our option, for one additional twelve month period commencing November 1, 2008.

In connection with the CHI acquisition, we entered into a consulting agreement with one of the former stockholders and employment contracts with two of the former
stockholders of CHI effective until December 31, 2009 with an automatic extension, granted at our option, for one additional twelve month period commencing January 1, 2010.

In connection with the Cypress Energy acquisition, we entered into an employment contract with one of the former stockholders of Cypress Energy effective until December 31, 2009 with an automatic extension,
granted at our option, for one additional twelve month period commencing January 1, 2010.

We have entered into employment agreements with two of our
divisional vice presidents. Each of the contracts is effective until December 2008 and have provisions for automatic annual renewals unless either party gives notice of non-renewal as provided under the terms of the employment contracts.

OTHER

In the normal course of our business, we become involved in
various litigation matters including, among other things, claims by third parties for alleged property damages, personal injuries and other matters. While we believe we have meritorious defenses against these claims, management has used estimates in
determining our potential exposure and has recorded



13



---

##### Index to Financial Statements

OMNI ENERGY SERVICES CORP.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



reserves in our financial statements related thereto where appropriate. It is possible that a change in our estimates of that exposure could occur, but we do
not expect such changes in estimated costs will have a material effect on our financial position or results of operations.

NOTE 5. STOCKHOLDERS
EQUITY

COMMON STOCK

On November 11, 2005, we
entered into a Common Stock Purchase Agreement (the Stock Purchase Agreement) with Fusion Capital Fund II, LLC (Fusion Capital). Under terms of the Stock Purchase Agreement, Fusion Capital has committed to purchase up to
$25.0 million of our common stock, at intervals determined by us, at prices determined by a formula set forth in the Stock Purchase Agreement. As of September 30, 2007, 665,429 shares have been issued under this agreement generating proceeds of
$6.4 million.

PREFERRED STOCK

In May 2001, we issued
$4.6 million of the Companys Series B Preferred. The Series B Preferred was convertible into shares of our common stock at a conversion price of $1.25 per share. The Preferred Stock earned dividends at a rate of 8%. In 2004, we redeemed an
aggregate of 4,571 shares of the Series B Preferred for $4.9 million, including accrued dividends of $0.3 million. At December 31, 2006 and September 30, 2007, 29 shares of Series B Preferred remain outstanding and are convertible into
7,733 shares of our common stock.

On May 17, 2005, we entered into a Securities Purchase Agreement with certain of our affiliates and executive
officers to issue up to $5.0 million of Series C Preferred in conjunction with the completion of a senior credit facility. Our Series C Preferred is convertible into shares of our common stock at a conversion price of $1.95 per share and includes
detachable warrants to purchase up to 6,550,000 additional shares of our common stock at exercise prices ranging between $1.95 and $3.50 per share. The conversion prices of our Series C Preferred and the warrant exercise prices were supported by a
fairness opinion issued by a third party. The proceeds of the issuance were allocated to the warrants and preferred stock based on the relative fair value of each instrument. The value attributed to the warrants was $2.9 million ($2.7 million net of
offering costs) and was recorded as additional paid in capital while $0.6 million was the attributed value to the preferred stock. In addition, the conversion terms of the preferred stock result in a beneficial conversion feature valued at
approximately $0.7 million. As a result of the terms of conversion, we recorded a one time charge to retained earnings for this amount representing a deemed dividend to the preferred stockholders with the offset recorded in additional paid in
capital.

On August 29, 2005, the remainder of the Series C Preferred and warrants were issued generating gross proceeds of $1.5 million. The proceeds
of the issuance of the second tranche were allocated to the warrants and preferred stock based on the relative fair value of each instrument. The entire value of $1.5 million was attributed to the fair value of the warrants and was recorded as
additional paid in capital. In addition, the conversion terms of the preferred stock issued in the second tranche resulted in no beneficial conversion feature.

Historically, the Term Loan restricted the payment of cash dividends. Consequently, the dividend obligation related to the Series C Preferred has been satisfied through the issuance of additional shares of Series C Preferred as
payment-in-kind (PIK) dividends with similar conversion terms. These additional shares of preferred stock do not have warrants attached to them. During the three and nine months ended September 30, 2007, 0 and 256 shares of Series C
Preferred were issued as PIK dividends. In addition, the conversion terms of the Series C Preferred stock issued as PIK dividends resulted in a beneficial conversion feature totaling $0.1 million and $0.3 million, respectively for the three and nine
months ended September 30, 2007. As a result of these PIK dividends, we recorded a one time charge to retained earnings representing a dividend to the preferred stockholders with the offset recorded in additional paid in capital. Effective
April 29, 2007, the agreements governing the Term Loan were amended to remove the restriction on cash dividend payments on the preferred equity shares, provided we had sufficient availability and were in compliance with all other covenants.
Consequently, the accrued dividends from April 2007 to June 2007 of $0.1 million were paid in cash in July 2007 and the accrued dividends from July 2007 to September 2007 of $0.1 million were paid in cash in October 2007.

At September 30, 2007, 5,484 shares of Series C Preferred remain outstanding and are convertible into 2,812,308 shares of our common stock.



14



---

##### Index to Financial Statements

OMNI ENERGY SERVICES CORP.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



A summary of our warrants as of September 30, 2007 and changes during the three and nine months then ended are
presented below:



|                                  |  |           |  |                                |     
|--------------------------------- |  | --------- |  | ------------------------------ | ----
|                                  |  | WARRANTS  |  | WEIGHTED AVERAGEEXERCISE PRICE
|Balance at December 31, 2006      |  | 6,860,650 |  | $                              | 2.73
|Granted                           |  |          |  |                                |    
|Exercised                         |  | 425,750   |  |                                | 2.17
|Forfeited                         |  |          |  |                                |    
|                                  |  |           |  |                                |     
|Balance at March 31, 2007         |  | 6,434,900 |  | $                              | 2.77
|Granted                           |  |          |  |                                |    
|Exercised                         |  | 117,000   |  |                                | 2.70
|Forfeited                         |  |          |  |                                |    
|                                  |  |           |  |                                |     
|Balance at June 30, 2007          |  | 6,317,900 |  | $                              | 2.77
|Granted                           |  |          |  |                                |    
|Exercised                         |  |          |  |                                |    
|Forfeited                         |  |          |  |                                |    
|                                  |  |           |  |                                |     
|Balance at September 30, 2007     |  | 6,317,900 |  | $                              | 2.77
|                                  |  |           |  |                                |     
|Exercisable at September 30, 2007 |  | 6,317,900 |  | $                              | 2.77
|                                  |  |           |  |                                |     

The exercise of warrants during the three and nine months ended September 30, 2007 generated proceeds of $0.0
million and $1.2 million, respectively.

EARNINGS PER SHARE

Basic earnings per share (EPS) is determined by dividing income available to common stockholders by the weighted average number of shares of common stock outstanding during the period. Diluted EPS reflects the potential dilution
that could occur if options and other contracts to issue shares of common stock were exercised or converted into common stock.

For the three and nine
months ended September 30, 2006, we had 23,000 and 170,166 options, respectively, and 0 and 626,589 warrants, respectively, that were excluded from the calculation of Diluted EPS as they were antidilutive. In addition, Stockholder Notes
convertible into 0 and 80,664 shares, respectively, of common stock were excluded from the calculation for the three and nine months ended September 30, 2006 because they were antidilutive.

For the three and nine months ended September 30, 2007, we had 413,486 and 259,439 options, respectively, and 151,500 and 0 warrants, respectively, that were
excluded from the calculation of Diluted EPS as they were antidilutive. In addition, Stockholder Notes convertible into 500,000 shares of common stock were excluded from the calculation for the three and nine months ended September 30, 2007
because they were antidilutive.

The following table reconciles net income available to common stockholders and common equivalent shares for the Basic EPS
calculation to net income available to common stockholders and common equivalent shares for the Diluted EPS calculation for the three and nine months ended September 30, 2006 and 2007, respectively:



|                                                                                |  |                                      |       |                                      |        |         |   |                         |  |       
|------------------------------------------------------------------------------- |  | ------------------------------------ | ----- | ------------------------------------ | ------ | ------- | - | ----------------------- |  | ------
|                                                                                |  | Three Months EndedSeptember 30, 2006 |       | Three Months EndedSeptember 30, 2007
|                                                                                |  | Dollars                              |       | Weighted Average Shares              |        | Dollars |   | Weighted Average Shares
|                                                                                |  | (in thousands)                      
|Basic EPS net income available to common stockholders                           |  | $                                    | 6,312 |                                      | 16,596 |         | $ | 4,064                   |  | 18,509
|Add: Options, preferred stock, warrants and notes convertible into common stock |  |                                      | 245   |                                      | 8,442  |         |   | 175                     |  | 7,850 
|                                                                                |  |                                      |       |                                      |        |         |   |                         |  |       
|Diluted EPS net income available to common stockholders                         |  | $                                    | 6,557 |                                      | 25,038 |         | $ | 4,239                   |  | 26,359
|                                                                                |  |                                      |       |                                      |        |         |   |                         |  |       



15



---

##### Index to Financial Statements

OMNI ENERGY SERVICES CORP.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



|                                                                                |  |                                      |        |                                      |        |         |   |                         |  |       
|------------------------------------------------------------------------------- |  | ------------------------------------ | ------ | ------------------------------------ | ------ | ------- | - | ----------------------- |  | ------
|                                                                                |  | Nine Months Ended September 30, 2006 |        | Nine Months Ended September 30, 2007
|                                                                                |  | Dollars                              |        | Weighted Average Shares              |        | Dollars |   | Weighted Average Shares
|                                                                                |  | (in thousands)                      
|Basic EPS net income available to common stockholders                           |  | $                                    | 14,352 |                                      | 16,078 |         | $ | 10,999                  |  | 17,881
|Add: Options, preferred stock, warrants and notes convertible into common stock |  |                                      | 696    |                                      | 7,919  |         |   | 749                     |  | 8,186 
|                                                                                |  |                                      |        |                                      |        |         |   |                         |  |       
|Diluted EPS net income available to common stockholders                         |  | $                                    | 15,048 |                                      | 23,997 |         | $ | 11,748                  |  | 26,067
|                                                                                |  |                                      |        |                                      |        |         |   |                         |  |       

NOTE 6. SEGMENT INFORMATION

SFAS No. 131, Disclosures About Segments of an Enterprise and Related Information, requires that companies disclose segment data based on how management makes decisions about allocating resources to
segments and measuring their performance. Currently, we conduct our operations principally in five operating segments  Seismic Services, Transportation, Environmental Services, Equipment Leasing, and Other Services, all of which operate
exclusively in North America. The Seismic Services segment is comprised of three divisions  Drilling, Survey and Permitting. All remaining assets, primarily our corporate offices, warehouses and underlying real estate, also are located in
North America. The segment classified as corporate includes all other operating activities to support the executive offices, capital structure and costs of being a public registrant. These costs are not allocated to the operating segments by
management when determining segment profit or loss.

Drilling revenue is derived primarily from drilling and loading of the source points for seismic
analysis. Survey revenue is recorded after the customer has determined the placement of source and receiving points, and after survey crews are sent into the field to plot each source and receiving point prior to drilling. Permitting revenue is
derived from services provided in conjunction with obtaining permits from landowners. Transportation revenues are billed by the hour, load or barrel. Environmental revenue is earned from tank, vessel and rig pit cleaning. Equipment leasing revenue
is derived from the rental of various pieces of oilfield equipment to companies who operate offshore and land-based oil production rigs. Other services revenue is comprised of metal stress relieving, wellhead installation and offshore painting and
blasting services.

The following table shows segment information (net of intercompany transactions) for the three and nine months ended September 30,
2007 and 2006:



|                                 |  |                 |        |                    |   |               |  |                  |        |               |   |           |  |   |       |  |   |        |   |  |   |        
|-------------------------------- |  | --------------- | ------ | ------------------ | - | ------------- |  | ---------------- | ------ | ------------- | - | --------- |  | - | ----- |  | - | ------ | - |  | - | -------
|Three Months Ended September 30, |  | SeismicServices |        | Transportation (1) |   | Environmental |  | EquipmentLeasing |        | OtherServices |   | Corporate |  |   | Total
|(in thousands)                   |  |                 |        |                    |   |               |  |                  |        |               |   |           |  |   |      
|2007                             |  |                 |        |                    |   |               |  |                  |        |               |   |           |  |   |       |  |   |        |   |  |   |        
|Operating revenues               |  | $               | 18,910 |                    | $ | 3,831         |  | $                | 9,364  |               | $ | 8,406     |  | $ | 3,626 |  | $ |       |   |  | $ | 44,137 
|Operating income (loss)          |  |                 | 3,679  |                    |   | 164           |  |                  | 2,261  |               |   | 2,034     |  |   | 965   |  |   | (1,925 | ) |  |   | 7,178  
|Interest expense                 |  |                 | 46     |                    |   | 40            |  |                  | 7      |               |   | 256       |  |   | 25    |  |   | 1,194  |   |  |   | 1,568  
|Depreciation and amortization    |  |                 | 622    |                    |   | 420           |  |                  | 454    |               |   | 1,055     |  |   | 93    |  |   | 105    |   |  |   | 2,749  
|Identifiable assets              |  |                 | 33,787 |                    |   | 19,202        |  |                  | 20,816 |               |   | 60,977    |  |   | 4,091 |  |   | 30,920 |   |  |   | 169,793
|Capital expenditures             |  |                 | 25     |                    |   | 244           |  |                  | 159    |               |   | 2,087     |  |   | 41    |  |   | 99     |   |  |   | 2,655  
|2006                             |  |                 |        |                    |   |               |  |                  |        |               |   |           |  |   |       |  |   |        |   |  |   |        
|Operating revenues               |  | $               | 13,958 |                    | $ |              |  | $                | 7,277  |               | $ | 4,008     |  | $ | 1,396 |  | $ |       |   |  | $ | 26,639 
|Operating income (loss)          |  |                 | 2,953  |                    |   |              |  |                  | 1,696  |               |   | 1,691     |  |   | 398   |  |   | (1,591 | ) |  |   | 5,147  
|Interest expense                 |  |                 |       |                    |   |              |  |                  |       |               |   | 50        |  |   |      |  |   | 1,107  |   |  |   | 1,157  
|Depreciation and amortization    |  |                 | 582    |                    |   |              |  |                  | 316    |               |   | 392       |  |   | 14    |  |   | 6      |   |  |   | 1,310  
|Identifiable assets              |  |                 | 17,275 |                    |   |              |  |                  | 16,995 |               |   | 23,179    |  |   | 1,569 |  |   | 31,085 |   |  |   | 90,103 
|Capital expenditures             |  |                 | 80     |                    |   |              |  |                  | 663    |               |   | 508       |  |   |      |  |   | 965    |   |  |   | 2,216  



16



---

##### Index to Financial Statements

OMNI ENERGY SERVICES CORP.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



|                                |  |                 |        |                    |   |               |  |                  |        |               |   |           |  |   |       |  |   |        |   |  |   |        
|------------------------------- |  | --------------- | ------ | ------------------ | - | ------------- |  | ---------------- | ------ | ------------- | - | --------- |  | - | ----- |  | - | ------ | - |  | - | -------
|Nine Months Ended September 30, |  | SeismicServices |        | Transportation (1) |   | Environmental |  | EquipmentLeasing |        | OtherServices |   | Corporate |  |   | Total
|(in thousands)                  |  |                 |        |                    |   |               |  |                  |        |               |   |           |  |   |      
|2007                            |  |                 |        |                    |   |               |  |                  |        |               |   |           |  |   |       |  |   |        |   |  |   |        
|Operating revenues              |  | $               | 61,930 |                    | $ | 9,739         |  | $                | 27,384 |               | $ | 23,628    |  | $ | 8,466 |  | $ |       |   |  | $ | 131,147
|Operating income (loss)         |  |                 | 14,620 |                    |   | 627           |  |                  | 6,586  |               |   | 5,447     |  |   | 1,878 |  |   | (5,581 | ) |  |   | 23,577 
|Interest expense                |  |                 | 109    |                    |   | 104           |  |                  | 31     |               |   | 765       |  |   | 41    |  |   | 3,847  |   |  |   | 4,897  
|Depreciation and amortization   |  |                 | 1,865  |                    |   | 991           |  |                  | 1,302  |               |   | 3,075     |  |   | 209   |  |   | 294    |   |  |   | 7,736  
|Identifiable assets             |  |                 | 33,787 |                    |   | 19,202        |  |                  | 20,816 |               |   | 60,977    |  |   | 4,091 |  |   | 30,920 |   |  |   | 169,793
|Capital expenditures            |  |                 | 117    |                    |   | 1,166         |  |                  | 1,015  |               |   | 8,215     |  |   | 419   |  |   | 952    |   |  |   | 11,884 
|2006                            |  |                 |        |                    |   |               |  |                  |        |               |   |           |  |   |       |  |   |        |   |  |   |        
|Operating revenues              |  | $               | 38,274 |                    | $ |              |  | $                | 21,010 |               | $ | 9,653     |  | $ | 3,842 |  | $ |       |   |  | $ | 72,779 
|Operating income (loss)         |  |                 | 7,900  |                    |   |              |  |                  | 5,541  |               |   | 3,641     |  |   | 1,491 |  |   | (3,783 | ) |  |   | 14,790 
|Interest expense                |  |                 |       |                    |   |              |  |                  | 26     |               |   | 129       |  |   |      |  |   | 3,329  |   |  |   | 3,484  
|Depreciation and amortization   |  |                 | 2,097  |                    |   |              |  |                  | 884    |               |   | 991       |  |   | 80    |  |   | 17     |   |  |   | 4,069  
|Identifiable assets             |  |                 | 17,275 |                    |   |              |  |                  | 16,995 |               |   | 23,179    |  |   | 1,569 |  |   | 31,085 |   |  |   | 90,103 
|Capital expenditures            |  |                 | 203    |                    |   |              |  |                  | 1,444  |               |   | 1,088     |  |   | 10    |  |   | 980    |   |  |   | 3,725  

---

|(1) | The transportation segment began in conjunction with the acquisition of CHI in March 2007.
|--- | ------------------------------------------------------------------------------------------

NOTE 7. ACQUISITIONS

PREHEAT, INC.

Effective February 10, 2006, we purchased all of the issued and outstanding stock of Preheat, Inc. for an aggregate acquisition price of $23.0 million, including $16.0 million in cash, $3.0 million (900,000
shares) of our common stock and $4.0 million in 5% promissory notes payable to certain stockholders, and the assumption of approximately $1.5 million in debt and other liabilities. The Preheat Notes consist of three separate notes with $2.7 million
maturing in February 2008 and $1.3 million maturing in February 2009. The acquisition was accounted for using purchase accounting. Preheat is a leading provider of oilfield rental equipment services principally to major and independent oil and gas
companies operating in the Gulf of Mexico. The acquisition has increased our revenue and customer base and offers cross-selling opportunities to customers of our existing environmental division. The results of Preheats operations are included
in our consolidated financial statements since the date of the acquisition.

The following table summarizes the estimated fair values of the assets
acquired and liabilities assumed at the date of acquisition. The property and equipment are amortized over three to ten years with no residual value (in thousands):



|                                             |  |   |        |  
|-------------------------------------------- |  | - | ------ | -
|Current assets (includes cash of $1,822)     |  | $ | 8,773  |  
|Property and equipment                       |  |   | 15,599 |  
|Other assets, including customer intangibles |  |   | 7,767  |  
|Current liabilities                          |  |   | (2,008 | )
|Deferred income tax liability                |  |   | (5,574 | )
|Assumption of debt                           |  |   | (1,515 | )
|                                             |  |   |        |  
|Purchase price                               |  | $ | 23,042 |  
|                                             |  |   |        |  

RIG TOOLS, INC.

Effective November 10, 2006, we purchased all of the issued and outstanding stock of Rig Tools for an aggregate acquisition price of $14.0 million, including $10.0 million in cash and $4.0 million in 5% promissory notes payable to
certain stockholders, and the assumption of approximately $2.5 million in debt and other liabilities. The Rig Tools Notes consist of three separate notes with $3.0 million maturing in November 2007 and $1.0 million maturing in November 2008. The Rig
Tools Notes can be prepaid at any time and are convertible into shares of our common stock at a price of $8.00 per share. We recorded a beneficial conversion feature of $0.7 million related to the stock valuation at closing which is being amortized
to interest expense over the life of the notes. The acquisition was accounted for using purchase accounting. Rig Tools is a leading rental equipment supplier to land-based drilling contractors operating primarily in Louisiana and Texas. The
acquisition has increased our revenue and customer base and offers cross-selling and geographic consolidation opportunities with our existing equipment leasing and environmental divisions. The results of Rig Tools operations are included in
our consolidated financial statements since the date of the acquisition.



17



---

##### Index to Financial Statements

OMNI ENERGY SERVICES CORP.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



The following table summarizes the estimated fair values of the assets acquired and liabilities assumed at the date
of acquisition. The property and equipment are amortized over three to ten years with no residual value. The final allocation of the purchase price has not been completed. The allocation of the purchase price is subject to adjustment as acquired
asset and liability values are finalized and certain look back provisions are resolved (in thousands):



|                                             |  |   |        |  
|-------------------------------------------- |  | - | ------ | -
|Current assets (includes cash of $205)       |  | $ | 3,707  |  
|Property and equipment                       |  |   | 14,232 |  
|Other assets, including customer intangibles |  |   | 5,438  |  
|Current liabilities                          |  |   | (1,264 | )
|Deferred income tax liability                |  |   | (5,593 | )
|Assumption of debt                           |  |   | (2,520 | )
|                                             |  |   |        |  
|Purchase price                               |  | $ | 14,000 |  
|                                             |  |   |        |  

CHARLES HOLSTON, INC.

On March 2, 2007, we acquired CHI pursuant to the Holston Purchase Agreement. Subject to the terms and conditions of the Holston Purchase Agreement, we purchased 100% of the membership interests and equity interests of CHI for the
total consideration of approximately $23.0 million, including $18.0 million in cash, $5.0 million in 5% promissory notes payable to certain owners and the assumption of approximately $3.4 million in debt and other liabilities. The CHI Notes consist
of three separate notes with $1.0 million maturing in February 2008, $2.0 million maturing in February 2009 and $2.0 million maturing in February 2010. The CHI Notes maturing in 2009 and 2010 are convertible into our common stock at $9.24 per share.
The acquisition was accounted for using purchase accounting. CHI provides a full range of environmental services including transportation of non-hazardous oilfield byproducts, such as salt water and spent drilling fluids; naturally occurring
radioactive material (NORM) surveys, cleaning and waste disposal; tank degreasing and demolition; rig pit cleaning; oilfield waste disposal; hydro blasting; dockside and offshore cleaning; and offshore sandblasting and painting. CHI also
operates salt water disposal wells. The addition of CHI expands our Environmental Services operations into the transportation and disposal of non-hazardous oilfield byproducts, and is an extension of that business unit. CHI also offers a wide
variety of rental equipment including frac tanks, gas busters, generators, lighting systems and roll-off containers, which complements the equipment currently offered by our oilfield rental equipment units, Preheat and Rig Tools. The results of
CHIs operations are included in our consolidated financial statements since the effective date of the acquisition.

The following table summarizes
the estimated fair values of the assets acquired and liabilities assumed at the date of this acquisition. The property and equipment are amortized over three to ten years with no residual value. The final allocation of the purchase price has not
been completed. The allocation of the purchase price is subject to adjustment as acquired asset and liability values and tax elections are finalized and certain look back provisions are resolved (in thousands):



|                                             |  |   |        |  
|-------------------------------------------- |  | - | ------ | -
|Current assets (includes cash of $2,676)     |  | $ | 9,158  |  
|Property and equipment                       |  |   | 13,362 |  
|Other assets, including customer intangibles |  |   | 7,190  |  
|Current liabilities                          |  |   | (3,284 | )
|Assumption of debt                           |  |   | (3,426 | )
|                                             |  |   |        |  
|Purchase price                               |  | $ | 23,000 |  
|                                             |  |   |        |  

CYPRESS ENERGY SERVICES

Effective February 16, 2007, we acquired certain assets of Cypress Energy for an aggregate acquisition price of $10.1 million, including $7.1 million in cash and $3.0 million in a 5% promissory note payable to
certain stockholders. The Cypress Note is payable over three years with $1.0 million maturing in February 2008, $1.0 million maturing in February 2009, and $1.0 million maturing in February 2010. The acquisition was accounted for using purchase
accounting. The acquisition of the seismic drilling assets of Cypress Energy substantially improves our market position as a leading provider of domestic highland seismic drilling services. We have previously been recognized as the leading domestic
provider of seismic drilling services in the transition zone. The acquisition of these assets of Cypress Energy further strengthens the permitting and survey services offered to our customers. The results of Cypress Energys operations are
included in our consolidated financial statements since the effective date of the acquisition.



18



---

##### Index to Financial Statements

OMNI ENERGY SERVICES CORP.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



The following table summarizes the estimated fair values of the assets acquired and liabilities assumed at the date
of this acquisition. The property and equipment are amortized over three to ten years with no residual value. The final allocation of the purchase price has not been completed. The allocation of the purchase price is subject to adjustment as
acquired asset and liability values are finalized and certain look back provisions are resolved (in thousands):



|                                             |  |   |       
|-------------------------------------------- |  | - | ------
|Property and equipment                       |  | $ | 4,289 
|Other assets, including customer intangibles |  |   | 5,761 
|                                             |  |   |       
|Purchase price                               |  | $ | 10,050
|                                             |  |   |       

BAILEY OPERATING, INC.

Effective June 7, 2007, we acquired certain assets of BOI for an aggregate acquisition price of $1.8 million, including $1.3 million in cash and $0.5 million in a 5% promissory note payable to BOI. The Bailey Note is payable on or
before May 31, 2010. The acquisition was accounted for using purchase accounting. The acquisition of the assets of BOI geographically extends our core businesses into the Barnett Shale region in North Texas, currently one of the most prolific
onshore regions in the United States for oil and gas exploration. Not only did we acquire an exceptional facility for the disposal of non-hazardous oilfield waste by-products, the acquisition also establishes a platform for further geographic
expansion of our core businesses. We expect to immediately expand our Transportation Services and Equipment Leasing operations into this Barnett Shale region. Thereafter, follow-on expansion will occur through a combination of increased asset
utilization, planned capital expenditures and other strategic transactions currently under consideration. The results of BOIs operations are included in our consolidated financial statements since the effective date of the acquisition.

The following table summarizes the estimated fair values of the assets acquired and liabilities assumed at the date of this acquisition. The property and
equipment are amortized over three to ten years with no residual value. The final allocation of the purchase price has not been completed. The allocation of the purchase price is subject to adjustment as acquired asset and liability values are
finalized and certain look back provisions are resolved (in thousands):



|                       |  |   |      
|---------------------- |  | - | -----
|Property and equipment |  | $ | 1,799
|                       |  |   |      
|Purchase price         |  | $ | 1,799
|                       |  |   |      

The results of BOI prior to acquisition are considered immaterial and are therefore not included below. The pro
forma unaudited results summarized below reflect our consolidated pro forma results of operations as if Preheat, Rig Tools, CHI and Cypress Energy were acquired on January 1, 2006:



|                                                                                 |  |                                          |        |   |                                |   |        |      |  |   |         |   |  |   |         |  
|-------------------------------------------------------------------------------- |  | ---------------------------------------- | ------ | - | ------------------------------ | - | ------ | ---- |  | - | ------- | - |  | - | ------- | -
|                                                                                 |  | Three Months EndedSeptember 30,          |        |   | Nine Months EndedSeptember 30, |  
|                                                                                 |  | 2006                                     |        |   | 2007                           |   |        | 2006 |  |   | 2007    |  
|                                                                                 |  | (in thousands, except per share amounts) |       
|Operating revenue                                                                |  | $                                        | 43,617 |   |                                | $ | 44,137 |      |  | $ | 122,113 |   |  | $ | 140,415 |  
|Operating expenses:                                                              |  |                                          |        |   |                                |   |        |      |  |   |         |   |  |   |         |  
|Direct costs                                                                     |  |                                          | 28,222 |   |                                |   | 28,776 |      |  |   | 79,857  |   |  |   | 90,747  |  
|Depreciation and amortization                                                    |  |                                          | 2,491  |   |                                |   | 2,749  |      |  |   | 7,222   |   |  |   | 8,311   |  
|General and administrative expenses                                              |  |                                          | 5,721  |   |                                |   | 5,434  |      |  |   | 14,465  |   |  |   | 16,950  |  
|                                                                                 |  |                                          |        |   |                                |   |        |      |  |   |         |   |  |   |         |  
|Total operating expenses                                                         |  |                                          | 36,434 |   |                                |   | 36,959 |      |  |   | 101,544 |   |  |   | 116,008 |  
|                                                                                 |  |                                          |        |   |                                |   |        |      |  |   |         |   |  |   |         |  
|Operating income                                                                 |  |                                          | 7,183  |   |                                |   | 7,178  |      |  |   | 20,569  |   |  |   | 24,407  |  
|Interest expense                                                                 |  |                                          | (2,229 | ) |                                |   | (1,568 | )    |  |   | (6,924  | ) |  |   | (5,255  | )
|Gain (loss) on debt extinguishment                                               |  |                                          | 15     |   |                                |   |       |      |  |   | 15      |   |  |   | (1,004  | )
|Other income, net                                                                |  |                                          | 646    |   |                                |   | 234    |      |  |   | 980     |   |  |   | 270     |  
|                                                                                 |  |                                          |        |   |                                |   |        |      |  |   |         |   |  |   |         |  
|Income from continuing operations before income taxes                            |  |                                          | 5,615  |   |                                |   | 5,844  |      |  |   | 14,640  |   |  |   | 18,418  |  
|Provision for income tax (expense) benefit                                       |  |                                          | 2,500  |   |                                |   | (1,656 | )    |  |   | 3,500   |   |  |   | (6,514  | )
|                                                                                 |  |                                          |        |   |                                |   |        |      |  |   |         |   |  |   |         |  
|Net income                                                                       |  |                                          | 8,115  |   |                                |   | 4,188  |      |  |   | 18,140  |   |  |   | 11,904  |  
|Dividends on preferred stock                                                     |  |                                          | (124   | ) |                                |   | (124   | )    |  |   | (361    | ) |  |   | (378    | )
|Non-cash charge attributable to beneficial conversion feature of preferred stock |  |                                          | (121   | ) |                                |   |       |      |  |   | (335    | ) |  |   | (255    | )
|                                                                                 |  |                                          |        |   |                                |   |        |      |  |   |         |   |  |   |         |  
|Net income available to common stockholders                                      |  | $                                        | 7,870  |   |                                | $ | 4,064  |      |  | $ | 17,444  |   |  | $ | 11,271  |  
|                                                                                 |  |                                          |        |   |                                |   |        |      |  |   |         |   |  |   |         |  



19



---

##### Index to Financial Statements

OMNI ENERGY SERVICES CORP.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



|                                            |  |                                          |        |                                |   |        |  |      |        |  |   |       
|------------------------------------------- |  | ---------------------------------------- | ------ | ------------------------------ | - | ------ |  | ---- | ------ |  | - | ------
|                                            |  | Three Months EndedSeptember 30,          |        | Nine Months EndedSeptember 30,
|                                            |  | 2006                                     |        | 2007                           |   | 2006   |  | 2007
|                                            |  | (in thousands, except per share amounts)
|Basic income per share:                     |  |                                          |        |                                |   |        |  |      |        |  |   |       
|Net income available to common stockholders |  | $                                        | 0.47   |                                | $ | 0.22   |  | $    | 1.08   |  | $ | 0.63  
|                                            |  |                                          |        |                                |   |        |  |      |        |  |   |       
|Diluted income per share:                   |  |                                          |        |                                |   |        |  |      |        |  |   |       
|Net income available to common stockholders |  | $                                        | 0.32   |                                | $ | 0.16   |  | $    | 0.75   |  | $ | 0.46  
|                                            |  |                                          |        |                                |   |        |  |      |        |  |   |       
|Weighted average common shares outstanding: |  |                                          |        |                                |   |        |  |      |        |  |   |       
|Basic                                       |  |                                          | 16,596 |                                |   | 18,509 |  |      | 16,078 |  |   | 17,881
|Diluted                                     |  |                                          | 25,146 |                                |   | 26,359 |  |      | 24,322 |  |   | 26,139

NOTE 8. INCOME TAXES

As of September 30, 2007, for tax purposes, we had net operating loss carryforwards (NOLs) of approximately $8.4 million. The NOLs will expire commencing 2018. We account for income taxes under the provision of SFAS No. 109, which
requires recognition of future tax benefits (NOLs and other temporary differences), subject to a valuation allowance based on more-likely-than-not that such asset will be realized. In determining whether it is more-likely-than-not that we will
realize such tax asset, SFAS No. 109 requires that all negative and positive evidence be considered (with more weight given to evidence that is objective and verifiable) in making the determination. Prior to 2006, we had valuation
allowances in place against the deferred tax asset arising from the NOLs. In 2006, we reversed the allowances in expectation of generating taxable income in the future. For the first nine months of 2007, we recorded a provision for income taxes of
$6.3 million. We had approximately $1.6 million of unrecognized income tax benefits related to the exercise of common stock options. We are unable to recognize any of this benefit until we experience actual cash tax savings attributable to this
deduction.

On January 1, 2007, we adopted FASB Interpretation No. 48, Accounting for Uncertainty in Income Taxesan Interpretation of
FASB Statement No. 109, or FIN 48. As a result of the implementation of FIN 48, management assessed its various income tax positions and this assessment resulted in no adjustment to the tax asset or liability. The preparation
of our various tax returns requires the use of estimates for federal and state income tax purposes. These estimates may be subjected to review by the respective taxing authorities. A revision, if any, to an estimate may result in an assessment of
additional taxes, penalties and interest. At this time, a range in which our estimates may change is not quantifiable and a change, if any, is not expected to be material. We will account for interest and penalties relating to uncertain tax
positions in the current period income statement, as necessary. The 2004, 2005 and 2006 tax years remain subject to examination by various federal, state and foreign tax jurisdictions.

NOTE 9. RELATED PARTY TRANSACTIONS

As mentioned in Note 5, the Term Loan previously restricted the payment of cash
dividends. Consequently, a portion of the 9% dividend obligation related to the Series C Preferred, which was issued to certain of our affiliates and executive officers, has been satisfied through the issuance of additional shares of Series C
Preferred as PIK dividends. These additional shares of preferred stock do not have warrants attached to them. During the three and six months ended June 30, 2007, 128 and 256 shares of Series C Preferred were issued, respectively, as PIK
dividends at par. Effective April 29, 2007, the agreements governing the Term Loan were amended to remove the restriction on cash dividend payments on the preferred equity shares, provided we had sufficient availability under our existing
credit agreements and were in compliance with all other covenants. Consequently, the accrued dividends from April 2007 to June 2007 of $0.1 million were paid in cash in July 2007 and the accrued dividends from July 2007 to September 2007 of $0.1
million were paid in cash in October 2007.

In connection with the purchase of all of the issued and outstanding stock of Preheat, Inc., we issued $4.0
million in 5% promissory notes payable to certain Preheat stockholders. The Preheat Notes consist of three separate notes with $2.7 million maturing in February 2008 and $1.3 million maturing in February 2009. At December 31, 2006 and
September 30, 2007, the Preheat Notes had a balance of $4.0 million.

In connection with the purchase of all of the issued and outstanding stock of
Rig Tools, Inc., we issued $4.0 million in 5% promissory notes payable to certain Rig Tools stockholders. The Rig Tools Notes consist of three separate notes with $3.0 million maturing in November 2007 and $1.0 million maturing in November 2008. The
Rig Tools Notes can be prepaid at any time and are convertible into shares of our common stock at a price of $8.00 per share. We recorded a beneficial conversion feature of $0.7 million related to the stock valuation at closing which is being
amortized over the life of the notes. At December 31, 2006 and September 30, 2007, the Rig Tools Notes had a balance of $4.0 million. The beneficial conversion feature had an unamortized balance of $0.6 million and $0.1 million at
December 31, 2006 and September 30, 2007, respectively.



20



---

##### Index to Financial Statements

OMNI ENERGY SERVICES CORP.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



On March 2, 2007, we acquired CHI pursuant to the Holston Purchase Agreement. Subject to the terms and
conditions of the Holston Purchase Agreement, we purchased 100% of the membership interests and equity interests of CHI for the total consideration of approximately $23.0 million, including $18.0 million in cash, $5.0 million in 5% promissory notes
payable to certain CHI stockholders and the assumption of approximately $3.6 million in debt and other liabilities. The CHI Notes consist of three separate notes with $1.0 million maturing in February 2008, $2.0 million maturing in February 2009 and
$2.0 million maturing in February 2010. The notes maturing in 2009 and 2010 are convertible into shares of our common stock at a price of $9.24 per share. Based upon the stock valuation at the time of issuance, no beneficial conversion feature
existed. At September 30, 2007, the CHI Notes had a balance of $5.0 million.

In connection with the acquisition of certain assets of Cypress Energy
effective February 16, 2007 we issued $3.0 million in a 5% promissory note payable to a certain Cypress Energy stockholder. The Cypress Note is payable over three years with $1.0 million maturing in February 2008, $1.0 million maturing in
February 2009 and $1.0 million maturing in February 2010. At September 30, 2007, the Cypress Note had a balance of $3.0 million.



21



---

##### Index to Financial Statements

|ITEM 2. | MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|------- | -------------------------------------------------------------------------------------

Managements Discussion and Analysis of Financial Condition and Results of Operations contains certain 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 (the Exchange Act), which reflect managements best judgment based on factors currently known. Actual results could differ materially from
those anticipated in these forward looking statements as a result of a number of factors, including but not limited to those discussed under the heading Forward-Looking Statements. Forward looking statements
provided by us pursuant to the safe harbor established by the federal securities laws should be evaluated in the context of these factors.

This discussion
should be read in conjunction with the financial statements and the accompanying notes and Managements Discussion and Analysis of Financial Condition and Results of Operations included in our Annual Report on Form 10-K, for the
year ended December 31, 2006 filed with the SEC on March 16, 2007.

FORWARD-LOOKING STATEMENTS

Certain of the statements contained in all parts of this document (including the portion, if any, to which this Form 10-Q is attached), including, but not limited to,
those relating to our acquisition plans, the effect of changes in strategy and business discipline, future tax matters, future general and administrative expenses, future growth and expansion, expansion of our operations, review of acquisitions,
expansion and improvement of our capabilities, integration of new technology into operations, credit facilities, redetermination of our borrowing base, attraction of new members to the management team, future compensation programs, new alliances,
future capital expenditures (or funding thereof) and working capital, sufficiency of future working capital, borrowings and capital resources and liquidity, projected rates of return, timely conversion of backlog into revenue, retained earnings and
dividend policies, projected cash flows from operations, future, outcome, effects or timing of any legal proceedings or contingencies, the impact of any change in accounting policies on our financial statements, realization of post-closing price
adjustments with respect to the Rig Tools, CHI and Cypress Energy acquisitions, managements assessment of internal control over financial reporting, the identification of material weaknesses in internal control over financial reporting and any
other statements regarding future operations, financial results, opportunities, growth, business plans and strategy and other statements that are not historical facts are forward looking statements. These forward-looking statements reflect our
current view of future events and financial performance. When used in this document, the words budgeted, anticipate, estimate, expect, may, project, believe,
intend, plan, potential, forecast, might, predict, should and similar expressions are intended to be among the statements that identify forward-looking statements.
These forward-looking statements speak only as of their dates and should not be unduly relied upon. We undertake no obligation to publicly update or revise any forward-looking statement, whether as a result of new information, future events, or
otherwise. Such statements involve risks and uncertainties, including, but not limited to, those set forth under ITEM 1A. RISK FACTORS and other factors detailed in our Form 10-K, as amended, for the year ended December 31,
2006 and our other filings with the SEC. Should one or more of these risks or uncertainties materialize, or should underlying assumptions prove incorrect, actual outcomes may vary materially from those indicated. All subsequent written and oral
forward-looking statements attributable to us or to persons acting on our behalf are expressly qualified in their entirety by reference to these risks and uncertainties.

GENERAL

We were founded in 1987, as OMNI Drilling Corporation, to provide drilling services to the geophysical
industry. In July 1996, OMNI Geophysical, L.L.C. acquired substantially all of the assets of OMNI Geophysical Corporation, the successor to the business of OMNI Drilling Corporation. OMNI Energy Services Corp. (OMNI) was formed as a
Louisiana corporation on September 11, 1997 to acquire all of the outstanding common units of OMNI Geophysical L.L.C.



22



---

##### Index to Financial Statements

We are a leading oilfield service company specializing in providing an integrated range of (i) onshore seismic
drilling, operational support, and permitting and survey services to geophysical companies operating in logistically difficult and environmentally sensitive terrain, (ii) dockside and offshore hazardous and non-hazardous oilfield waste
management and environmental cleaning services, including tank and vessel cleaning and safe vessel entry for oil and gas companies operating primarily in the Gulf of Mexico, and (iii) a large fleet of oilfield equipment available for leasing on
a daily basis. We operate in five business segments: Seismic Services (which includes seismic drilling, permitting and survey services), Environmental Services, Equipment Leasing, Transportation and Other Services (which includes metal stress
relieving, offshore cleaning and blasting and wellhead installations).

The principal market of our Seismic Services segment is the marsh, swamp, shallow
water and contiguous dry land areas along the Gulf of Mexico (the Transition Zone), primarily in Louisiana and Texas, where we are the leading provider of seismic drilling support services. In 1997, we commenced operations in the
mountainous regions of the Western United States, and in 2003, we initiated seismic drilling activities in various Transition Zone regions of Mexico.

We
own and operate a fleet of specialized seismic drilling and transportation equipment for use in the Transition Zone. We believe we are the only domestic company that currently can both provide an integrated range of seismic drilling, permitting, and
survey services in all of the varied terrain of the Transition Zone and simultaneously support operations for multiple, large-scale seismic projects. In 2002, we acquired all of the assets of AirJac Drilling, a division of Veritas Land DGC. With
this acquisition, we became the largest domestic provider of seismic drilling services to geophysical companies.

We provide dock-side and offshore
hazardous and non-hazardous oilfield waste management and environmental cleaning services, including drilling rig, tank and vessel cleaning, safe vessel entry, NORM decontamination, platform abandonment services, pipeline flushing, gas dehydration,
and hydro blasting. Demand for our dock-side vessel and tank cleaning and non-hazardous waste treatment businesses are primarily driven by drilling and well-site abandonment activity in the shallow waters of the Gulf of Mexico, as reflected by the
drilling rig count. Much of the cleaning and waste treatment is from residual waste created in the drilling process.

We completed the acquisition of
Preheat, Inc. in February 2006. Preheat is a premier provider of rental equipment and specialized environmental services principally to drilling contractors operating in the Gulf of Mexico. Preheat has a vast fleet of rental equipment including
pressure washers, reverse osmosis machines and steam cleaners. In addition to the oilfield rental equipment, Preheat offers wellhead installation, stress relieving services and environmental pit cleaning services to drilling contractors. Preheat
operates from locations in Belle Chasse and Broussard, Louisiana, Rock Springs, Wyoming and, beginning in August 2007, Conway, Arkansas. The addition of Preheat further expands our core business segments and provides us with integration
opportunities with our Environmental Services segment.

In November 2006, we completed the acquisition of Rig Tools, Inc. Rig Tools maintains an extensive
fleet of rental equipment for various oilfield and commercial applications including water, mud and disposal pumps; mud, fuel and frac tanks; air compressors; wireline units; generators; high pressure washers; light towers; tubing; and, handling
tools. Rig Tools has operating facilities in Youngsville, Louisiana; and Navasota, Alice, Timpson and Teague, Texas.

In February 2007, we completed the
acquisition of certain assets of Cypress Consulting Services, Inc. (Cypress Energy). Cypress Energy currently operates in two distinct business areas (both of which are included in our Seismic Services Segment)  seismic services
and employee leasing. The acquisition includes the assumption of approximately $20 million of seismic drilling contracts. The acquisition of the seismic drilling assets of Cypress Energy substantially improves our market position as a leading
provider of domestic highland seismic drilling services. We have previously been recognized as the leading domestic provider of seismic drilling services in the transition zone. The acquisition of these assets of Cypress Energy further strengthens
the permitting and survey services offered to our customers. With the Cypress Energy acquisition, we also acquired an employee leasing division which employs skilled and unskilled personnel who provide contract labor services to various companies
operating in the oil and gas industry. By integrating this workforce into our existing employee intensive business units, we believe we will be able to better manage temporary fluctuations in employee demands within those business units.

In March 2007, we completed the acquisition of Charles Holston, Inc. pursuant to a Membership Interest Purchase and Sale Agreement (Holston Purchase
Agreement) to acquire BMJ Industrial Investments, L.L.C., and its wholly-owned subsidiary, Charles Holston, Inc. (collectively CHI). CHI provides a full range of environmental services including transportation of non-hazardous
oilfield byproducts, such as salt water and spent drilling fluids; NORM surveys, cleaning and waste disposal; tank degreasing and demolition; rig pit cleaning; oilfield waste disposal; hydro blasting; dockside and offshore cleaning; and offshore
sandblasting and painting. CHI also operates salt water disposal wells in Richard and Gueydan, Louisiana. During early 2007, CHI expanded its equipment rental operations into the Rocky Mountain region of the United States. CHI maintains corporate
offices in Jennings, Louisiana and dockside facilities in Cameron and Fourchon, Louisiana. CHIs rental operations are located in Vernal, Utah.



23



---

##### Index to Financial Statements

Effective June 7, 2007, we completed the acquisition of certain assets of Bailey Operating, Inc. (BOI).
The assets acquired include a salt water disposal well, related permits and well-site equipment located on approximately five acres of land in Bowie, Texas. We currently operate two salt water disposal wells in Louisiana through our acquisition of
CHI. The acquisition of the assets of BOI geographically extends our core businesses into the Barnett Shale region, currently one of the most prolific onshore regions in the United States for oil and gas exploration. Not only did we acquire an
exceptional facility for the disposal of non-hazardous oilfield waste by-products, the acquisition also establishes a platform for further geographic expansion of our core businesses. We expect to immediately expand our Transportation Services and
Equipment Leasing operations into this Barnett Shale region. Thereafter, follow-on expansion will occur through a combination of increased asset utilization, planned capital expenditures and other strategic transactions currently under
consideration.

All of our operations are subject to seasonal variations in weather conditions and available daylight hours. Since our drilling and
environmental activities take place outdoors, on average we experience lower production in winter months than in summer months, due to an increase in rain, fog, and cold conditions and a decrease in daylight hours. These winter conditions also
generally result in fewer hours worked per day and fewer holes drilled or surveyed per day during that season.

RESULTS OF OPERATIONS



|                                                                                 |  |                                          |        |   |                                |   |        |      |  |   |        |   |  |   |         |  
|-------------------------------------------------------------------------------- |  | ---------------------------------------- | ------ | - | ------------------------------ | - | ------ | ---- |  | - | ------ | - |  | - | ------- | -
|                                                                                 |  | Three Months EndedSeptember 30,          |        |   | Nine Months EndedSeptember 30, |  
|                                                                                 |  | 2006                                     |        |   | 2007                           |   |        | 2006 |  |   | 2007   |  
|                                                                                 |  | (in thousands, except per share amounts) |       
|Operating revenue                                                                |  | $                                        | 26,639 |   |                                | $ | 44,137 |      |  | $ | 72,779 |   |  | $ | 131,147 |  
|Operating expenses:                                                              |  |                                          |        |   |                                |   |        |      |  |   |        |   |  |   |         |  
|Direct costs                                                                     |  |                                          | 16,374 |   |                                |   | 28,776 |      |  |   | 44,529 |   |  |   | 83,523  |  
|Depreciation and amortization                                                    |  |                                          | 1,310  |   |                                |   | 2,749  |      |  |   | 4,069  |   |  |   | 7,736   |  
|General and administrative expenses                                              |  |                                          | 3,808  |   |                                |   | 5,434  |      |  |   | 9,391  |   |  |   | 16,311  |  
|                                                                                 |  |                                          |        |   |                                |   |        |      |  |   |        |   |  |   |         |  
|Total operating expenses                                                         |  |                                          | 21,492 |   |                                |   | 36,959 |      |  |   | 57,989 |   |  |   | 107,570 |  
|                                                                                 |  |                                          |        |   |                                |   |        |      |  |   |        |   |  |   |         |  
|Operating income                                                                 |  |                                          | 5,147  |   |                                |   | 7,178  |      |  |   | 14,790 |   |  |   | 23,577  |  
|Interest expense                                                                 |  |                                          | (1,157 | ) |                                |   | (1,568 | )    |  |   | (3,484 | ) |  |   | (4,897  | )
|Gain (loss) on debt extinguishment                                               |  |                                          | 15     |   |                                |   |       |      |  |   | 15     |   |  |   | (1,004  | )
|Other income                                                                     |  |                                          | 52     |   |                                |   | 234    |      |  |   | 227    |   |  |   | 299     |  
|                                                                                 |  |                                          |        |   |                                |   |        |      |  |   |        |   |  |   |         |  
|Income before income taxes                                                       |  |                                          | 4,057  |   |                                |   | 5,844  |      |  |   | 11,548 |   |  |   | 17,975  |  
|Provision for income tax (expense) benefit                                       |  |                                          | 2,500  |   |                                |   | (1,656 | )    |  |   | 3,500  |   |  |   | (6,343  | )
|                                                                                 |  |                                          |        |   |                                |   |        |      |  |   |        |   |  |   |         |  
|Net income                                                                       |  |                                          | 6,557  |   |                                |   | 4,188  |      |  |   | 15,048 |   |  |   | 11,632  |  
|Dividends and accretion of preferred stock                                       |  |                                          | (124   | ) |                                |   | (124   | )    |  |   | (361   | ) |  |   | (378    | )
|Non-cash charge attributable to beneficial conversion feature of preferred stock |  |                                          | (121   | ) |                                |   |       |      |  |   | (335   | ) |  |   | (255    | )
|                                                                                 |  |                                          |        |   |                                |   |        |      |  |   |        |   |  |   |         |  
|Net income available to common stockholders                                      |  | $                                        | 6,312  |   |                                | $ | 4,064  |      |  | $ | 14,352 |   |  | $ | 10,999  |  
|                                                                                 |  |                                          |        |   |                                |   |        |      |  |   |        |   |  |   |         |  

THREE MONTHS ENDED SEPTEMBER 30, 2007 COMPARED TO THREE MONTHS ENDED SEPTEMBER 30, 2006

Operating revenues increased 66% or $17.5 million, from $26.6 million for the three months ended September 30, 2006 to $44.1 million for the three months ended
September 30, 2007. This increase was due partially to our acquisitions of CHI in March 2007 and Rig Tools in November 2006 which contributed $6.7 million and $3.9 million, respectively, in revenue for the third quarter of 2007. Also,
our Seismic Services segment, enhanced by the Cypress Energy transaction in February 2007, accounted for $5.0 million of the increase. Our Environmental Services segment, enhanced by the offshore and dockside operations of the CHI acquisition in
March 2007, accounted for $1.3 million of the increase. Revenue associated with Preheat increased $0.6 million from the quarter ended September 30, 2006 to the same quarter of 2007.

Direct costs increased 76%, or $12.4 million, from $16.4 million for the three months ended September 30, 2006 to $28.8 million for the three months ended September 30, 2007. Direct costs as a result of the
CHI and Rig Tools acquisitions accounted for $4.7 million and $2.0 million, respectively, of the overall increase. Direct costs relating to the Seismic Services segment including the Cypress Energy transaction, the Environmental Services segment,
enhanced by the offshore and dockside operations of the CHI acquisition, and Preheat increased $3.6 million, $1.3 million and $0.8 million, respectively. Of the total increase, $6.5 million relates to payroll costs, $1.2 million relates to
third-party contract services, and $2.8 million relates to parts and repairs and maintenance.

Depreciation and amortization costs increased $1.4 million
from $1.3 million for the three month period ended September 30, 2006 to $2.7 million for the three month period ended September 30, 2007. Depreciation expense increased $1.1 million due primarily to the increase in revenue-producing
assets from the acquisitions of Rig Tools in November 2006, Cypress Energy in February 2007 and CHI in March 2007. Amortization expense increased $0.7 million due to the increase in intangibles related to the aforementioned acquisitions.



24



---

##### Index to Financial Statements

General and administrative costs increased $1.6 million, from $3.8 million during the three month period ended
September 30, 2006 to $5.4 million during the same three month period of 2007 primarily as a result of the acquisitions of Rig Tools, CHI and Cypress Energy. Of this increase, $1.2 million relates to increased payroll costs.

Interest expense increased approximately $0.4 million from $1.2 million for the three month period ended September 30, 2006, to $1.6 million for the three month
period ended September 30, 2007. The increase in interest expense was attributable to increased levels of debt including financing for the recent acquisitions. Interest expense includes $0.2 million and $0.3 million for the three month periods
ended September 30, 2006 and 2007, respectively, related to amortization of deferred loan costs.

Provision for income taxes for the three month
period ended September 30, 2006 reflected a benefit of $2.5 million as a result of the recording of a portion of the benefits available from net operating loss carryforwards. All of the benefits related to net operating loss carryforwards were
recorded by the end of 2006. For the three month period ended September 30, 2007, the provision for income tax expense was $1.7 million.

NINE
MONTHS ENDED SEPTEMBER 30, 2007 COMPARED TO NINE MONTHS ENDED SEPTEMBER 30, 2006

Operating revenues increased 80% or $58.3 million, from $72.8 million
for the nine months ended September 30, 2006 to $131.1 million for the nine months ended September 30, 2007. This increase was due partially to our acquisitions of CHI in March 2007 and Rig Tools in November 2006 which contributed
$16.2 million and $11.3 million, respectively, in revenue for the first nine months of 2007. The Preheat acquisition, in February 2006 accounted for $4.9 million of the increase in revenue for the first nine months of 2007. Our Seismic Services
segment, enhanced by the Cypress Energy transaction in February 2007, accounted for $23.7 million of the increase. Our Environmental Services segment, enhanced by the offshore and dockside operations of the CHI acquisition in March 2007,
accounted for $2.2 million of the increase.

Direct costs increased 88%, or $39.0 million, from $44.5 million for the nine months ended September 30,
2006 to $83.5 million for the nine months ended September 30, 2007. Direct costs as a result of the CHI, Rig Tools and Preheat acquisitions accounted for $11.5 million, $5.6 million and $3.9 million, respectively, of the overall increase.
Direct costs relating to the Seismic Services segment including the Cypress Energy transaction and the Environmental Services segment, enhanced by the offshore and dockside operations of the CHI acquisition increased $15.7 million and $2.3 million,
respectively. Approximately $19.3 million of the total increase in direct costs relates to payroll costs, $6.6 million relates to third-party contract services and $7.6 million relates to parts and repairs and maintenance.

Depreciation and amortization costs increased $3.6 million from $4.1 million for the nine month period ended September 30, 2006 to $7.7 million for the nine month
period ended September 30, 2007. Depreciation expense increased $2.8 million due primarily to the increase in revenue-producing assets from the acquisitions of Preheat in February 2006, Rig Tools in November 2006, Cypress Energy in February
2007 and CHI in March 2007. Amortization expense increased $0.8 million due to the increase in intangibles related to the aforementioned acquisitions.

General and administrative costs increased $6.9 million, from $9.4 million during the nine month period ended September 30, 2006 to $16.3 million during the same nine month period of 2007 primarily as a result of the acquisitions of
Preheat, Rig Tools, Cypress Energy and CHI. Of this increase, $4.1 million relates to increased payroll costs.

Interest expense increased approximately
$1.4 million from $3.5 million for the nine month period ended September 30, 2006, to $4.9 million for the nine month period ended September 30, 2007. The increase in interest expense was attributable to increased levels of debt including
financing for the recent acquisitions. Interest expense includes $0.6 million and $0.8 million, respectively, for the nine months ended September 30, 2006 and 2007, related to amortization of deferred loan costs.

Loss on debt extinguishment increased $1.0 million from the first nine months of 2006 to the first nine months of 2007 as a result of the early payment of our previous
revolving line of credit in March 2007.

Provision for income taxes for the nine month period ended September 30, 2006 reflected a benefit of $3.5
million as a result of the recording of a portion of the benefits available from net operating loss carryforwards. All of the benefits related to net operating loss carryforwards were recorded by the end of 2006. For the nine month period ended
September 30, 2007, the provision for income tax expense was $6.3 million.

LIQUIDITY AND CAPITAL RESOURCES

Effective March 2, 2007, we completed a new $64.5 million credit facility (Senior Credit Facility), including a $37.0 million term loan (Term
Loan), a $25.0 million working capital revolving line of credit (Revolver), and a $2.5 million capital expenditure loan (Capex Loan) with a bank. The Revolver replaced our previous line of credit (the Line).
With the proceeds from the Senior Credit Facility, we (i) repaid approximately $22.0 million of outstanding principal under our



25



---

##### Index to Financial Statements

existing Term A and Term B loans; (ii) closed the acquisition of CHI; and (iii) completed the acquisition of certain assets of Cypress Energy. The
balance of the proceeds available under the Senior Credit Facility was used to pay fees and expenses of the aforementioned transactions and provide additional working capital. Loan closing costs of $2.3 million were incurred during the nine months
ended September 30, 2007 in conjunction with the Senior Credit Facility.

At September 30, 2007, we had approximately $14.6 million in cash and
restricted cash compared to $13.7 million at December 31, 2006, and working capital of $5.9 million at September 30, 2007, compared to $16.6 million at December 31, 2006. The decrease in working capital from December 31, 2006 to
September 30, 2007 is primarily due to an increase in the amount borrowed on the Revolver to partially fund our recent acquisitions. At December 31, 2006 and September 30, 2007, we borrowed $12.0 million and $13.0 million on the Line
and Revolver, respectively, to better illustrate for investors and financial analysts our funds availability at the end of the year. The amounts were repaid on the first business day of the following month. Cash provided by operating activities was
$25.0 million for the nine months ended September 30, 2007 compared to $14.3 million for the same period in 2006 primarily due to an increase in income before income taxes of $6.4 million and a $3.7 million increase in depreciation and
amortization expense.

Historically, our capital requirements have primarily related to the purchase or fabrication of new seismic drilling equipment and
related support equipment and new business acquisitions. Thus far in 2007, we have acquired CHI and certain assets of Cypress Energy and BOI and approximately $3.3 million of vehicles, $6.6 million of equipment and $1.5 million of facility
improvements. For the remainder of 2007, we expect to continue renewing our rolling stock, upgrade Trusscos facilities and equipment to improve the efficiency of their operations, increase Preheats, Rig Tools and CHIs fleet
of oilfield leasing equipment, expand CHIs fleet of transportation equipment and explore strategic business opportunities.

On November 11,
2005, we entered into a Common Stock Purchase Agreement (the Stock Purchase Agreement) with Fusion Capital Fund II, LLC (Fusion Capital). Under terms of the Stock Purchase Agreement, Fusion Capital has committed to purchase
up to $25.0 million of our common stock, at intervals determined by us, at prices determined by a formula set forth in the Stock Purchase Agreement. As of September 30, 2007, 665,429 shares have been issued under this agreement generating
proceeds of $6.4 million.

LONG-TERM DEBT AND LINE OF CREDIT

At December 31, 2006 and September 30, 2007, long-term debt consists of the following (in thousands):



|                                                                                                                                                                                                                                                                            |  |                   |        |   |                   |   |         |  
|--------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ----------------- | ------ | - | ----------------- | - | ------- | -
|                                                                                                                                                                                                                                                                            |  | December 31, 2006 |        |   | September 30,2007 |  
|                                                                                                                                                                                                                                                                            |  | (in thousands)    |       
|Notes payable to a bank with interest payable at Prime plus 1.50% (9.75% at December 31, 2006 and 9.25% at September 30, 2007)
maturing July 31, 2023, secured by real estate                                                                                               |  | $                 | 1,321  |   |                   | $ | 1,297   |  
|Notes payable to a finance company with interest at 8%, maturing February 10, 2013, secured by real estate                                                                                                                                                                  |  |                   | 174    |   |                   |   | 157     |  
|Promissory notes payable to certain former owners of acquired companies with interest at 5%, maturing at various dates from February 2008
through February 2010                                                                                                             |  |                   | 4,000  |   |                   |   | 8,500   |  
|Convertible promissory notes payable to certain former stockholders of acquired companies with interest at 5%, maturing at various dates from
November 2007 through February 2010, net of beneficial conversion of $582 at December 31, 2006 and $135 at September 30, 2007 |  |                   | 3,418  |   |                   |   | 7,865   |  
|Promissory notes payable to finance companies secured by vehicles and equipment                                                                                                                                                                                             |  |                   | 1,078  |   |                   |   | 678     |  
|Capital leases payable to finance companies secured by an aircraft and equipment                                                                                                                                                                                            |  |                   | 683    |   |                   |   | 609     |  
|Subordinated promissory note to a former debenture holder with a fixed interest rate of 8%, maturing May 13, 2008,
unsecured                                                                                                                                                |  |                   | 569    |   |                   |   | 293     |  
|Term B notes payable to a finance company, variable interest rate at LIBOR plus 8% (13.37% at December 31, 2006) maturing August 29,
2010, secured by various property and equipment, paid in full                                                                          |  |                   | 15,000 |   |                   |   |        |  
|Term A notes payable to a finance company, variable interest rate at LIBOR plus 4% (9.37% at December 31, 2006), maturing May 18,
2010, secured by various equipment, paid in full                                                                                          |  |                   | 14,381 |   |                   |   |        |  
|Term and Capex Loans payable to a bank, variable interest rate at LIBOR plus 2% (ranging from 7.57% to 7.75% at September 30, 2007),
maturing March 2012, secured by various equipment                                                                                      |  |                   |       |   |                   |   | 35,008  |  
|                                                                                                                                                                                                                                                                            |  |                   |        |   |                   |   |         |  
|Total                                                                                                                                                                                                                                                                       |  | $                 | 40,624 |   |                   | $ | 54,407  |  
|Less: current maturities                                                                                                                                                                                                                                                    |  |                   | (7,689 | ) |                   |   | (16,172 | )
|                                                                                                                                                                                                                                                                            |  |                   |        |   |                   |   |         |  
|Long-term debt, less current maturities                                                                                                                                                                                                                                     |  | $                 | 32,935 |   |                   | $ | 38,235  |  
|                                                                                                                                                                                                                                                                            |  |                   |        |   |                   |   |         |  



26



---

##### Index to Financial Statements

SENIOR CREDIT FACILITY

Effective March 2, 2007, we completed the $64.5 million Senior Credit Facility, which includes the $37.0 million Term Loan, the $25.0 million Revolver, and a $2.5 million Capex Loan. The Revolver replaced the Line. Availability under
the Revolver is the lower of: (i) $25.0 million or (ii) the sum of eligible accounts receivable and inventory, as defined under the agreement. The Revolver accrues interest at the 30-day LIBOR interest rate plus 2% (7.57% at
September 30, 2007) and matures in March 2012. The Revolver is collateralized by accounts receivable and inventory. As of September 30, 2007, we had $19.1 million outstanding under the Revolver. Due to the lock-box arrangement and the
subjective acceleration clause of the Revolver and the Line agreements, the debt under the Revolver and the Line have been classified as a current liability as of September 30, 2007 and December 31, 2006, as required by EITF
No. 95-22, Balance Sheet Classification of Borrowings Outstanding under Revolving Credit Agreements that include both a Subjective Acceleration Clause and a Lock-box Arrangement.

Under the terms of the Term Loan, the funding limits will be limited to the lesser of $37.0 million and 70% of the orderly liquidation value of our equipment. In
addition, the Term Loan matures in March 2012 and will be repaid monthly in equal payments of $0.6 million, with interest paid in arrears and accruing at the annual interest rate of LIBOR plus 2% (7.57% at September 30, 2007). The Term Loan
contains customary financial covenants and limitations on capital expenditures. With the proceeds from the Senior Credit Facility, we (i) repaid approximately $22.0 million of outstanding principal under our previous Term A and Term B loans;
(ii) closed the acquisition of CHI; and (iii) completed the acquisition of certain assets of Cypress Energy. The balance of the proceeds available under the Senior Credit Facility was used to pay fees and expenses of the aforementioned
transactions and provide additional working capital. Effective April 29, 2007, the agreements governing the Term Loan were amended to remove the restriction on cash dividend payments on the preferred equity shares, provided we had sufficient
availability and were in compliance with all other covenants. As of September 30, 2007, we had $32.7 million outstanding under the Term Loan.

Under
the terms of the Capex Loan, the funding will be limited to 75% of the purchase price of equipment to be purchased with the proceeds of the Capex Loan. On June 8, 2007, we drew $2.5 million on the Capex Loan. The Capex Loan matures in March
2012 and will be repaid monthly in equal payments of $0.04 million, with interest paid in arrears and accruing at the annual interest rate of LIBOR plus 2.0% (7.75% at September 30, 2007). As of September 30, 2007, we had $2.3 million
outstanding under the Capex Loan.

CAPITAL LEASES

Prior to February 2006, we leased several vehicles used in our Seismic Services segment under 40-month capital leases. In February 2006, in accordance with a 2005 agreement, the capital leases on those vehicles were paid off through a
refinance transaction with a third party leasing company. The capital leases were replaced with 24-month operating leases expiring in the first quarter of 2008. In December 2006, we acquired a corporate-configured helicopter under capital lease for
internal use. The capital lease matures in 2008. In March 2007, we acquired equipment under a capital lease maturing in 2012.

Total cost and accumulated
depreciation of assets held under capital lease is as follows:



|                               |  |                   |       |                    |   |       |  
|------------------------------ |  | ----------------- | ----- | ------------------ | - | ----- | -
|                               |  | December 31, 2006 |       | September 30, 2007 |  
|                               |  | (in thousands)    |      
|Aircraft                       |  | $                 | 1,010 |                    | $ | 1,261 |  
|Equipment                      |  |                   |      |                    |   | 58    |  
|Less: Accumulated depreciation |  |                   |      |                    |   | (76   | )
|                               |  |                   |       |                    |   |       |  
|Capitalized cost, net          |  | $                 | 1,010 |                    | $ | 1,243 |  
|                               |  |                   |       |                    |   |       |  

Depreciation expense for the three and nine months ended September 30, 2007 was approximately $0.03 and $0.08
million, respectively, and depreciation expense for the three and nine months ended September 30, 2006 was approximately $0.03 million and $0.03 million, respectively, for all assets held under capital lease.

SUBORDINATED PROMISSORY NOTES

In May 2005, we issued
approximately $4.3 million of unsecured, subordinated promissory notes (Subordinated Promissory Notes). The Subordinated Promissory Notes were scheduled to be paid quarterly, with interest in arrears, over 36 months in level payments
with interest accruing at the rate of 8% per annum.



27



---

##### Index to Financial Statements

In August 2005, we satisfied two of the three holders of the Subordinated Promissory Notes. At December 31,
2006 and September 30, 2007, the remaining Subordinated Promissory Note had a balance of approximately $0.6 million and $0.3 million, respectively.

TRUSSCO NOTES

In connection with the acquisition of all of the issued and outstanding stock of Trussco, Inc. and all of the membership
interests in Trussco Properties, L.L.C. (collectively Trussco), in June 2004, we issued $3.0 million in 5% convertible promissory notes payable to certain stockholders (Stockholder Notes) maturing in June 2007. The
Stockholder Notes could have been prepaid at any time and were convertible into shares of our common stock at a price of $9.40 per share.

In May 2005, in
connection with the completion of other financing, we entered into early debt extinguishment agreements with respect to $2.0 million of the Stockholder Notes and $1.0 million of the Earnout Note more fully described in Note 4 to our Consolidated
Financial Statements. In August 2005, we (i) issued 0.2 million shares of our common stock; and (ii) paid certain holders of the Stockholder Notes $1.0 million in cash, in full and complete satisfaction of $2.0 million of the
Stockholder Notes and $1.0 million of the Earnout Note.

In July 2006, we prepaid the remaining amount of the Stockholder Notes resulting in a $0.01
million gain from the early extinguishment of the Earnout Note. This transaction also resulted in the termination of the Earnout Note.

PREHEAT NOTES

In connection with the purchase of all of the issued and outstanding stock of Preheat, Inc. in February 2006, we issued $4.0 million in 5% promissory
notes payable to certain Preheat stockholders (Preheat Notes). The Preheat Notes consist of three separate notes with $2.7 million maturing in February 2008 and $1.3 million maturing in February 2009. At both December 31, 2006 and
September 30, 2007, the Preheat Notes had a balance of $4.0 million.

RIG TOOLS NOTES

In connection with the purchase of all of the issued and outstanding stock of Rig Tools, Inc. in November 2006, we issued $4.0 million in 5% promissory notes payable to
certain Rig Tools stockholders (Rig Tools Notes). The Rig Tools Notes consist of three separate notes with $3.0 million maturing in November 2007 and $1.0 million maturing in November 2008. The Rig Tools Notes can be prepaid at any time
and are convertible into shares of our common stock at a price of $8.00 per share. We recorded a beneficial conversion feature of $0.7 million related to the stock valuation at closing which is being amortized over the life of the notes. At
December 31, 2006 and September 30, 2007, the Rig Tools Notes had a balance of $4.0 million. The beneficial conversion feature had an unamortized balance of $0.6 million and $0.1 million at December 31, 2006 and September 30,
2007, respectively.

CHARLES HOLSTON NOTES

On
March 2, 2007, we acquired CHI pursuant to the Holston Purchase Agreement. Subject to the terms and conditions of the Holston Purchase Agreement, we issued $5.0 million in 5% promissory notes payable to certain owners (CHI Notes).
The CHI Notes consist of three separate notes with $1.0 million maturing in February 2008, $2.0 million maturing in February 2009 and $2.0 million maturing in February 2010. The notes maturing in 2009 and 2010 are convertible into shares of our
common stock at a price of $9.24 per share. Based upon the stock valuation at the time of issuance, no beneficial conversion feature existed. At September 30, 2007, the CHI Notes had a balance of $5.0 million.

CYPRESS NOTES

In connection with the acquisition of certain assets
of Cypress Energy (See Note 7 to our Consolidated Financial Statements) effective February 16, 2007, we issued $3.0 million in a 5% promissory note payable to a certain Cypress Energy stockholder (Cypress Note). The Cypress Note is
payable over three years with $1.0 million maturing in February 2008, $1.0 million maturing in February 2009 and $1.0 million maturing in February 2010. At September 30, 2007, the Cypress Note had a balance of $3.0 million.

BAILEY NOTE

In connection with the acquisition of certain assets of
BOI (See Note 7) effective June 7, 2007, we issued $0.5 million in a 5% promissory note payable to Bailey Operating (Bailey Note). The Bailey Note is payable on or before May 31, 2010. At September 30, 2007, the Bailey
Note had a balance of $0.5 million.

INSURANCE NOTES PAYABLE

A portion of our property and casualty insurance premiums are financed through certain short-term installment loan agreements. The insurance notes are payable in monthly installments through September 2008 and accrue interest at rates
ranging between 5.25% and 6.05%.



28



---

##### Index to Financial Statements

CRITICAL ACCOUNTING POLICIES

Stock Based Compensation

Effective January 1, 2006, we adopted the provisions of SFAS No. 123 (revised 2004), Share-Based
Payment (SFAS No. 123R) requiring that compensation cost relating to share-based payment transactions be recognized in the financial statements. The cost is measured at the grant date, based on the calculated fair value of the
award, and is recognized as an expense over the employees requisite service period (generally the vesting period of the equity award). Prior to January 1, 2006, we accounted for share-based compensation to employees in accordance with
Accounting Principles Board Opinion No. 25, Accounting for Stock Issued to Employees, and related interpretations. We also followed the disclosure requirements of SFAS No. 123, Accounting for Stock-Based
Compensation, as amended by SFAS No. 148, Accounting for Stock-Based Compensation  Transition and Disclosure.

Impairment
Of Long-Lived Assets And Assets Held For Sale

We review our long-lived assets for impairment whenever events or changes in circumstances indicate that
the carrying amount of an asset may not be recoverable in accordance with SFAS No. 144 Accounting for the Impairment and Disposal of Long-Lived Assets. If the carrying amount of the asset, including any intangible assets associated
with that asset, exceeds its estimated undiscounted net cash flow, before interest, we will recognize an impairment loss equal to the difference between its carrying amount and its estimated fair value.

Assets held for sale are recorded at the lower of their net book value or their net realizable value which is determined based upon an estimate of their fair market
value less the cost of selling the assets. An impairment is recorded to the extent that the amount that was carried on the books is in excess of the net realizable value. Assets held for sale at December 31, 2006 and September 30, 2007 are
comprised of eight marsh buggies. At September 30, 2007, no impairment of long-lived assets was necessary.



|ITEM 3. | QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
|------- | ----------------------------------------------------------

There
have been no significant changes in our market risks since the year ended December 31, 2006. For more information, please read the consolidated financial statements and notes thereto included in our Annual Report on Form 10-K, as amended, for
the year ended December 31, 2006.



|ITEM 4. | CONTROLS AND PROCEDURES
|------- | -----------------------

We maintain disclosure controls and
procedures that are designed to provide reasonable assurance that information required to be disclosed by us in the reports that we file or submit to the SEC under the Securities Exchange Act of 1934, as amended (the Exchange Act), is
recorded, processed, summarized and reported within the time periods specified by the SECs rules and forms, and that information is accumulated and communicated to our management, including our Chief Executive Officer and Chief Accounting
Officer, as appropriate to allow timely decisions regarding required disclosure.

In accordance with Exchange Act Rules 13a-15 and 15d-15, we carried out
an evaluation, under the supervision and with the participation of management, including our Chief Executive Officer and Chief Accounting Officer, of the effectiveness of our disclosure controls and procedures as of the end of the period covered by
this report. As described in more detail in our Form 10-K, as amended, for the year ended December 31, 2006, we identified material weaknesses in our internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and
15d-15(f)) in connection with the work related to Managements Annual Report on Internal Control over Financial Reporting. As a result of these material weaknesses, our Chief Executive Officer and Chief Accounting Officer concluded that, as of
December 31, 2006, our disclosure controls and procedures were not effective. Because the control deficiencies leading to such material weaknesses were still present as of September 30, 2007, our Chief Executive Officer and Chief
Accounting Officer have concluded that as of the end of the period covered by this report, our disclosure controls and procedures were not effective. We have outlined a number of initiatives, as discussed below, that we believe will remediate these
material weaknesses in 2007.

The material weakness was identified in the preparation of our provision for income taxes and related deferred taxes. A
computational error was identified associated with our recent acquisitions and in our provision for various state income taxes. This material weakness resulted in an accounting adjustment that impacted goodwill and deferred income taxes. This
accounting adjustment was recorded in the consolidated financial statements and related disclosures for the year ended December 31, 2006.

To
remediate this matter, management, with the oversight of the Audit Committee, during the three month period ended March 31, 2007, engaged a reputable third party accounting firm to assist in the preparation of our tax provision and related
disclosures. The accounting firm is also available to assist in other technical accounting and reporting matters as they arise. Furthermore, we have enhanced the various tax provision calculations and added enhanced levels of review which we believe
has addressed the matter that resulted in the above material weakness. As a result of the steps described above, which will be subject to our 2007 annual audit, we feel that we are making significant progress in remediating the material weakness
identified at December 31, 2006.



29



---

##### Index to Financial Statements

During our most recent fiscal quarter, there have not been any changes in our internal controls over financial reporting
(as defined in Rules 13a-13(f) and 15d-15(f) of the Exchange Act) that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

PART IIOTHER INFORMATION



|ITEM 1. | LEGAL PROCEEDINGS
|------- | -----------------

None.



|ITEM 1A. | RISK FACTORS
|-------- | ------------

There have been no material changes in our risk
factors from those disclosed in Item 1A. Risk Factors of our Annual Report on Form 10-K, as amended, for the year ended December 31, 2006.



|ITEM 2. | UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
|------- | -----------------------------------------------------------

None.



|ITEM 3. | DEFAULTS UPON SENIOR SECURITIES
|------- | -------------------------------

None.



|ITEM 4. | SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
|------- | ---------------------------------------------------

Our annual
meeting of stockholders (Annual Meeting) was held at our principal executive offices at 4500 NE Evangeline Thruway, Carencro, Louisiana on Tuesday, August 7, 2007. The purpose of the Annual Meeting was to (i) elect three
directors for the ensuing year, (ii) approve an amendment to the Sixth Amended and Restated OMNI Energy Services Corp. Stock Incentive Plan (the Plan) to increase the number of shares available for issuance thereunder from 2,750,000
to 4,250,000 shares, and (iii) approve an amendment to the Plan to allow non-employee directors to be eligible to receive discretionary grants of restricted stock and other stock-based awards.

The following table provides the number of votes cast related to each proposal:



| | (i) | To Elect Directors
| | --- | ------------------



|                 |  |            |  |         
|---------------- |  | ---------- |  | --------
|                 |  | For        |  | Withheld
|James C. Eckert  |  | 14,840,252 |  | 416,470 
|Barry E. Kaufman |  | 14,616,104 |  | 640,618 
|Richard C. White |  | 14,833,739 |  | 422,983 

The following directors terms of office continued after the meeting:

Dennis R. Sciotto

Edward E. Colson III



| | (ii) | To approve an amendment to the Plan to increase the number of shares available for issuance thereunder from 2,750,000 to 4,250,000
| | ---- | ----------------------------------------------------------------------------------------------------------------------------------



|          |  |           |  |         |  |                 
|--------- |  | --------- |  | ------- |  | ----------------
|For       |  | Against   |  | Abstain |  | Broker non-votes
|5,925,986 |  | 2,287,100 |  | 77,831  |  | 9,778,113       



| | (ii) | To approve an amendment to the Plan to allow non-employee directors to be eligible to receive discretionary grants of restricted stock and other stock-based awards
| | ---- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------



|          |  |         |  |         |  |                 
|--------- |  | ------- |  | ------- |  | ----------------
|For       |  | Against |  | Abstain |  | Broker non-votes
|7,776,203 |  | 453,753 |  | 60,691  |  | 9,778,113       

No other business was submitted before the meeting.



|ITEM 5. | OTHER INFORMATION
|------- | -----------------

None.



30



---

##### Index to Financial Statements

|ITEM 6. | EXHIBITS
|------- | --------



|            |  |                                                      
|----------- |  | -----------------------------------------------------
|Exhibit No. |  | Description of Exhibits                              
|31.1        |  | Section 302 Certification of Chief Executive Officer 
|31.2        |  | Section 302 Certification of Chief Accounting Officer
|32.1        |  | Section 906 Certification of Chief Executive Officer 
|32.2        |  | Section 906 Certification of Chief Accounting Officer



31



---

##### Index to Financial Statements

SIGNATURES

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



|                        |  |  |  |                                                                                    
|----------------------- |  |  |  | -----------------------------------------------------------------------------------
|                        |  |  |  | OMNI ENERGY SERVICES CORP.                                                         
|                        |  | 
|Dated: November 9, 2007 |  |  |  | /s/ James C. Eckert                                                                
|                        |  |  |  | James C. Eckert President and Chief Executive Officer (Principal Executive Officer)
|                        |  | 
|Dated: November 9, 2007 |  |  |  | /s/ Gregory B. Milton                                                              
|                        |  |  |  | Gregory B. Milton Chief Accounting Officer (Principal Financial Officer)           



32