Form 10-Q

QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 30, 2003

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 and (2) has been subject to such filing requirements for the past 90 days. x Yes ¨ No

Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act) ¨ Yes x No

Indicate the number of shares outstanding of each of the issuer’s classes of common stock as of latest practical date.

Class: Common, par value $.01 per share outstanding at November 12, 2003 - 9,978,835

The accompanying unaudited condensed consolidated financial statements of CECO Environmental Corp. and subsidiaries (the “Company”, “we”, “us”, or “our”) have been prepared in accordance with accounting principles generally accepted in the United States of America. In the opinion of management, the accompanying unaudited condensed consolidated financial statements of the Company contain all adjustments (consisting only of normal recurring accruals) necessary to present fairly the financial position as of September 30, 2003 and December 31, 2002 and the results of operations for the three-month and nine-month periods ended September 30, 2003 and 2002 and of cash flows for the nine-month periods ended September 30, 2003 and 2002. The results of operations for the three-month and nine-month periods ended September 30, 2003 are not necessarily indicative of the results to be expected for the full year.

These financial statements should be read in conjunction with the audited financial statements and notes thereto in our Annual Report on Form 10-K filed with the Securities and Exchange Commission.

We apply Accounting Principles Board Opinion No. 25 and related interpretations in the accounting for stock option plans. Under such method, compensation is measured by the quoted market price of the stock at the measurement date less the amount, if any, that the employee is required to pay. The measurement date is the first date on which the number of shares that an individual employee is entitled to receive and the option or purchase price, if any, are known. We did not recognize any compensation expense in 2003 or 2002 related to our stock option plans. We adopted the disclosure-only provisions of SFAS No. 123, “Accounting for Stock-Based Compensation” and related pronouncements.

The following table compares 2003 and 2002 as reported to the pro forma results, considering both options and warrants discussed in Note 11 in our 2002 Annual Report filed on Form 10-K, had we adopted the expense recognition provision of SFAS No. 123:

Certain amounts in the September 30, 2002 financial statements have been reclassified to conform to the September 30, 2003 presentation.

In June 2001, the Financial Accounting Standards Board (“FASB”) issued Statement of Financial Accounting Standards (“SFAS”) No. 143, “Accounting for Asset Retirement Obligations,” requiring that the fair value of a liability for an asset retirement obligation be recognized in the period in which it is incurred if a reasonable estimate of fair value can be made. The associated asset retirement costs are capitalized as part of the carrying amount of the long-lived asset. The adoption of this statement on January 1, 2003 did not have an effect on our financial position or results of operations.

In April 2002, the FASB issued Statement No. 145, “Rescission of FASB Statements No. 4, 44 and 64, Amendment of FASB Statement No. 13, and Technical Corrections.” Among other amendments to previous pronouncements, which have already taken effect, a provision in the Statement requires certain gains and losses from extinguishment of debt to be reclassified from extraordinary items. The adoption of this statement on January 1, 2003 did not have an effect on our financial position or results of operations.

In June 2002, the FASB issued SFAS No. 146, “Accounting for Costs Associated with Exit or Disposal Activities,” which is effective for exit or disposal activities initiated after December 31, 2002. SFAS No. 146 addresses financial accounting and reporting for costs associated with exit or disposal activities and nullifies Emerging Issues Task Force Issue No. 94-3, “Liability Recognition for Certain Employee Termination Benefits and Other Costs to Exit an Activity (including Certain Costs Incurred in a Restructuring).” The adoption of this statement did not have a material impact on our financial condition or results of operations.

In December 2002, the FASB issued Statement No. 148, “Accounting for Stock-Based Compensation – Transition and Disclosure” which we adopted January 1, 2003. The Statement provides alternative methods of transition for a voluntary change in the fair value method. We adopted the disclosure requirements effective December 31, 2002 and we are currently evaluating the voluntary change to the fair value method.

On April 30, 2003, the FASB issued SFAS No. 149, “Amendment of Statement 133 on Derivative Instruments and Hedging Activities.” This statement amends and clarifies accounting for derivative instruments, including certain derivative instruments embedded in other contracts, and for hedging activities under SFAS No. 133. This statement is effective for contracts entered into or modified after June 30, 2003, for hedging relationships designated after June 30, 2003, and to certain pre-existing contracts. We adopted SFAS No. 149 on a prospective basis at its effective date on July 1, 2003. The adoption of this statement did not have a material impact on our financial condition or results of operations.

In May 2003, the FASB issued SFAS No. 150, “Accounting for Certain Financial Instruments with Characteristics of Both Liabilities and Equity.” This statement establishes standards for how an issuer classifies and measures certain financial instruments with characteristics of both liabilities and equity. This statement is effective for financial instruments entered into or modified after May 31, 2003 and pre-existing instruments as of the beginning of the first interim period that commences after June 15, 2003, except for mandatorily redeemable financial instruments. Mandatorily redeemable financial instruments are subject to the provisions of this statement beginning on January 1, 2004. We have not entered into or modified any financial instruments subsequent to May 31, 2003 affected by this statement. We do not expect the adoption of this statement will have a material impact on our financial condition or results of operations.

In November 2002, the FASB issued Interpretation No. 45 (“FIN 45”) “Guarantor’s Accounting and Disclosure Requirements for Guarantees, Including Indirect Guarantees of Indebtedness of Others.” FIN 45 elaborates on the existing disclosure requirements for most guarantees, including loan guarantees. It also clarifies that at the time a company issues a guarantee, the company must recognize an initial liability for the fair value, or market value, of the obligations, it assumes under that guarantee. However, the provisions do not apply to product warranties or to guarantees accounted for as derivatives. The initial recognition and initial measurement provisions, which apply on a prospective basis beginning January 1, 2003, had no effect on our financial statements in 2003 because there were no guarantees issued or modified during this period. The disclosure requirements of FIN 45 were adopted December 31, 2002 and had no effect on our financial statement disclosures for the third quarter of 2003.

In January 2003, the FASB issued Interpretation No. 46 (“FIN 46”) “Consolidation of Variable Interest Entities”. FIN 46 requires a variable interest entity to be consolidated by a company if that company is subject to a majority of the risk of loss from the variable interest entity’s activities or entitled to receive a majority of the entity’s residual returns. FIN 46 applies to variable interest entities created after January 31, 2003, and to variable interest entities in which an enterprise obtains an interest in after that date. The adoption of this interpretation on January 1, 2004 currently is not expected to affect our financial condition or results of operations, as we do not have any variable interest entities.

In November 2002, the FASB’s Emerging Issues Task Force (“EITF”) reached a consensus on EITF Issue No. 00-21, Revenue Arrangements with Multiple Deliverables. EITF No. 00-21 provided guidance for revenue arrangements that involve the delivery or performance of multiple products or services where performance may occur at different points or over different periods of time. EITF No. 00-21 is effective for revenue arrangements entered into in fiscal periods beginning after June 15, 2003 (i.e., the Company’s fiscal 2004). The Company has not yet completed its assessment of the anticipated adoption, if any, of EITF Issue No. 00-21.

Our structure and operational integration results in one segment that focuses on engineering, designing, building and installing systems that remove airborne contaminants from industrial facilities, as well as equipment that controls emissions from such facilities. Accordingly, the condensed consolidated financial statements herein reflect the operating results of the segment.

The following table reconciles basic weighted average shares outstanding to diluted weighted average shares outstanding for the three months ended September 30, 2003 and 2002. There were no adjustments to net income for the basic or diluted earnings per share (EPS) computations.

We consider outstanding options and warrants in computing diluted net loss per share only when they are dilutive. Options and warrants to purchase 3,446,000 and 3,488,500 shares for the nine-month periods ended September 30, 2003 and 2002, respectively, were not included in the computation of diluted earnings per share due to their having an anti-dilutive effect. Options and warrants to purchase 2,446,000 and 2,488,500 shares for the three-month periods ended September 30, 2003 and 2002, respectively, were not included in the computation of diluted earnings per share because their exercise prices were greater than the average market price of the common shares. There were no adjustments to net income (loss) for the basic or diluted earnings per share computations.

The Company currently records as other comprehensive income (loss) the changes in the additional minimum pension liability, and the change in fair value of the interest rate swap that matured in November 2002. A reconciliation of net income (loss) to total comprehensive income (loss) is as follows:

The bank credit facility was amended in November 2003 by extending the maturities of the revolving line of credit and the final payment due under the term loan to January 2005. No extinguishment loss was recognized as a result of this amendment. The amendment also reduced minimum coverage requirements under several financial covenants through December 31, 2004.

We opted to amend the existing agreement rather than refinance the entire credit facility as discussed in the second quarter because of current market conditions. However, we will continue to monitor such market conditions and could consider refinancing alternatives in future periods.

On September 30, 2003, $1,200 of subordinated debt was raised from a related party with a maturity of April 30, 2005 and interest rate of 6% per annum. This debt is subordinated to the bank credit facility and the subordinated debt originally issued in December 1999. The entire principal balance of this obligation will be due upon maturity. Proceeds were used to reduce the revolving line of credit.

On May 7, 2003, we received approximately $1,600 in cash proceeds from the sale and leaseback of our Conshohocken, Pennsylvania property. Approximately, $700 was used to reduce the revolving line of credit and the balance was used to reduce term debt. In addition, in February 2003, we accepted an offer to sell our property in Cincinnati, Ohio where the buyer had the option to cancel the agreement through September 30, 2003. The buyer did not exercise the option to consummate the sale of the property. Accordingly, the agreement was effectively cancelled as of the termination date, September 30, 2003.

Our Critical Accounting Policies are discussed in Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations to our Annual Report on Form 10-K for the year ended December 31, 2002.

Our condensed consolidated statements of operations for the three-month and nine-month periods ended September 30, 2003 and September 30, 2002 reflect the operations of the Company consolidated with the operations of its subsidiaries.

Consolidated net sales for the third quarter were $17,039,000, a decrease of $2,542,000 compared to the same quarter in 2002. Consolidated net sales for the first nine months of 2003 were $49,994,000, a decrease of $7,052,000 compared to the same period in 2002. The driving factors for this decline were: a) several large projects included in our December 31, 2001 backlog that were completed in 2002 (including work performed for ethanol processing facilities and a specialty textile manufacturer), b) sales generated by large orders booked in 2002 (including work performed for a large testing facility, a cement manufacturing facility and a major automotive manufacturer) and c) the continuing weakness in the United States economy. Net sales during the third quarter and nine months ended September 30, 2002 also included $160,000 and $550,000 revenue generated from operations divested in 2002, respectively.

Orders booked were $16,500,000 during the third quarter of 2003 and $47,800,000 for the first nine months of 2003, as compared to $20,500,000 during the third quarter of 2002 and $58,100,000 in the nine months of 2002. The decline in bookings was due to the weakness in the economy coupled with several large orders booked in the first nine-months of 2002 that were not replaced with comparably sized orders in 2003 (including orders booked for a rockwool insulation manufacturing plant, a large testing facility, a cement manufacturing facility and for a major automotive manufacturer). We have experienced an increased level of customer inquiry and quoting activities relative to the first and second quarters of 2003. This may be partially attributable to a perceived improvement in the economy by our customers which could result in increased air-quality related capital spending. This favorable trend could lead to an increase in our future sales.

Third quarter 2003 gross profit was $3,496,000. This compares to gross profit of $3,791,000 during the same period in 2002. Gross profit as a percentage of revenues improved during the three-month period ended September 30, 2003 to 20.5% compared with 19.4% for the comparable period in 2002. This improvement was due to our product line mix and higher margins realized in our contracting operations coupled with lower fixed factory overhead costs. Gross profit was $9,727,000 for the first nine months of 2003, a decrease of $1,539,000 compared to the same period in 2002. Gross profit as a percentage of revenues for the first nine months of 2003 was 19.5% compared with 19.7% for the comparable period in 2002.

Selling and administrative expenses decreased by $424,000 or 14.8% to $2,443,000 during the third quarter of 2003 from $2,867,000 in the same period of 2002. Selling and administrative expenses decreased by $1,471,000 or 16.3% to $7,531,000 during the first nine months of 2003 from $9,002,000 in the same period of 2002. In light of the lower revenue in 2002 and weakness in the economy, we implemented cost reduction initiatives in May 2002, September 2002 and May 2003,

which are expected to generate an annualized operating cost savings of approximately $2,800,000. These cost savings, which are primarily due to a reduction in our workforce, and our cost containment efforts, were the principal reasons for the decrease in selling and administrative expenses.

Depreciation and amortization decreased by $14,000 to $392,000 during the third quarter of 2003 from $406,000 in the same period of 2002. Depreciation and amortization decreased by $125,000 to $1,191,000 in the first nine months of 2003 from $1,316,000 in the same period of 2002.

Other income for the three-month and nine-month periods ended September 30, 2003 was $17,000 compared with $0 in the comparable period in 2002. Other income for the nine-month period ended September 30, 2003 was $239,000 compared with $204,000 in the comparable period in 2002. The other income during the third quarter and nine-months ended September 30, 2003 is the result of the gain recognized from the sale and leaseback of our Conshohocken, Pennsylvania property. A deferred gain of $200,000 will be recognized over the ensuing three-year leaseback period. The other income during the second quarter of 2002 is the result of a fair market value adjustment to a liability recorded in connection with detachable stock warrants to purchase 353,334 shares of common stock at an initial exercise price of $3.60 per share. These warrants were issued along with the Company’s stock issuance of 706,668 shares of common stock on December 31, 2001 to a group of private investors. This liability is accounted for at fair market value and adjustments in future quarters could result in an increase to the liability and a corresponding charge to income.

Interest expense decreased by $149,000 to $554,000 from $703,000 during the third quarter of 2003. Interest expense decreased by $314,000 to $1,742,000 from $2,056,000. The decrease was due to lower debt outstanding during the quarter that was partially offset by higher interest rates.

Federal and state income tax benefit was $113,000 during the third quarter of 2003 compared with a tax benefit of $246,000 for the same period in 2002. Federal and state income tax benefit was $404,000 for the first nine months of 2003, a decrease of $159,000 from the comparable period in 2002. The federal and state income tax benefit in the third quarter was 91% and first nine months of 2003 was 81%, which reflects the estimated effective tax rate for 2003 based on a reduction in our estimated pretax income for calendar year 2003. Our statutory income tax rate is affected by certain permanent differences including non-deductible interest expense, which has a greater effect on our effective tax rate at lower amounts of pretax income.

Net income for the quarter ended September 30, 2003 was $237,000 compared with net income of $61,000 for the same period in 2002. Net loss for the nine months ended September 30, 2003 was ($94,000) compared with a net loss of ($341,000) for the same period in 2002.

Our backlog consists of orders we have received for products and services we expect to ship and deliver within the next 12 months. Our backlog, as of September 30, 2003 was $13,000,000 compared to $14,600,000 as of December 31, 2002. There can be no assurances that backlog will be replicated or increased or translated into higher revenues in the future. The success of our business depends on a multitude of factors that are out of our control. Our operating results can be

affected by the introduction of new products, new manufacturing technologies, rapid change of the demand for its products, decrease in average selling prices over the life of the product as competition increases and our dependence to some degree on efforts of intermediaries to sell a portion of our product.

During the first nine months of 2003, net cash provided by operating activities was $374,000 compared with net cash provided by operating activities of $1,185,000 in the first nine months of 2002. In the first nine months of 2003, cash was used in operating activities resulting from an increase in accounts receivable of $1,606,000, primarily due to an increase in days sales outstanding (which is a relative measure of accounts receivable turnover into cash). Cash used in operating activities was also the result of a reduction in accounts payable and accrued expenses of $1,217,000 primarily due to reduced purchases on lower sales volume. Cash was provided by a reduction in costs and earnings in excess of billings and billings in excess of costs and earnings on uncompleted projects of $2,295,000 due to increased billings during the current quarter. A reduction in inventories of $226,000 due to reductions in raw materials and subassemblies also provided cash from operating activities. Other changes in working capital items provided cash used cash of $222,000.

Significant changes in cash flows from operating activities in the first nine months of 2002 included a decrease in accounts receivable providing cash of $4,313,000, primarily due to decreased sales relative to the fourth quarter of 2001. Cash used in operating activities was the result of an increase in inventories of $396,000 primarily due to an increase in raw materials, subassemblies and finished goods. Cash was also used as a result of an increase in costs and earnings in excess of billings and billings in excess of costs and earnings on uncompleted projects of $349,000 due to decreased billings during the third quarter of 2002. Decreases in accounts payable and accrued expenses used cash of $2,577,000 primarily due to reduced purchases on lower sales volume and payments for accrued compensation and accrued interest during the first nine months of 2002. Other changes in working capital items used cash of $767,000.

At September 30, 2003 and December 31, 2002, cash and cash equivalents totaled $81,000 and $194,000, respectively.

Total bank and related debt as of September 30, 2003 was $11,106,000 as compared to $14,284,000 at December 31, 2002, a decrease of $3,178,000, due to net payments under the bank credit facilities.

Unused credit availability under our revolving line of credit at September 30, 2003 was $3,700,000. The bank credit facility was amended in November 2003 by extending the maturities of the revolving line of credit and the final payment due under the term loan to January 2005. No extinguishment loss was recognized as a result of this amendment. The amendment also reduced minimum coverage requirements under several financial covenants through December 31, 2004. We opted to amend the existing agreement rather than refinance the entire credit facility as discussed in the second quarter because of current market conditions. However, we will continue to monitor such market conditions and could consider refinancing alternatives in future periods. On September 30, 2003, $1,200,000 of subordinated debt was raised from a related party with a maturity of April 30, 2005 and interest rate of 6% per annum. This debt is subordinated to the bank credit facility and the subordinated debt originally issued in December 1999. The entire principal balance of this obligation will be due upon maturity. Proceeds were used to reduce the revolving line of credit.

On May 7, 2003, we received approximately $1,600,000 in cash proceeds from the sale and leaseback of our Conshohocken, Pennsylvania property. Approximately, $700,000 was used to reduce the revolving line of credit and the balance was used to reduce term debt. Also, in February 2003, we accepted an offer to sell our property in Cincinnati, Ohio where the buyer had the option to cancel the agreement through September 30, 2003. The buyer did not exercise the option to consummate the sale of the property. Accordingly, the agreement was effectively cancelled as of the termination date, September 30, 2003.

Net cash used in investing activities related to the acquisition of capital expenditures for property and equipment was $88,000 for the first nine months of 2003 compared with $241,000 for the same period in 2002. We are managing our capital expenditure spending in light of the current level of sales. Capital expenditures for property and equipment are anticipated to be in the range of $100,000 to $300,000 for 2003 and will be funded by cash from operations and/or line of credit borrowing. In addition as discussed above, we received cash proceeds of approximately $1,600,000 from the sale of our Conshohocken property.

Financing activities used cash of $1,967,000 during the first nine months of 2003 compared with cash used of $881,000 during the same period of 2002. Current year financing activities included net payments under the bank credit facility and $1,200,000 from proceeds received under a new subordinated debt obligation discussed earlier.

In the fourth quarter of 2001, we received gross proceeds of $2,120,000 and issued 706,668 shares of common stock to a group of accredited investors. Under the subscription agreement, we were required to issue shares of our common stock based on an earnings formula (as set forth in the subscription agreement) computed from fiscal year 2002 results. As a result, we issued approximately 382,000 shares of common stock to these investors during April 2003.

Pension Plans — The funded status of our pension plans is dependent upon various factors, including returns on invested assets and long-term interest rates, which influence the discount rate used to determine the benefit obligation. The declines in the performance of the U.S. financial markets during 2002 combined with lower long term interest rates at our measurement date of December 31, 2002, increased the under funded status of our pension plans at December 31, 2002 and we were required to record an adjustment to increase our minimum pension liability at December 31, 2002 by approximately $750,000. The updated measurement of the plans’ funded status will be determined in the fourth quarter of 2003 and will be affected by the performance of plan assets and the long term interest rates at December 31, 2003.

Based on economic factors existing at September 30, 2003, primarily the return on invested assets and the long term interest rates, it is possible that we may have to increase our minimum pension liability at December 31, 2003, by recording a non-cash, non-income statement adjustment to Shareholders’ Equity. Regardless of the outcome, at this time we do not expect to make any additional regulatory mandated plan contributions in 2003, however there can be no assurance that regulatory mandated plan contributions would not be required in future periods.

We desire to take advantage of the “safe harbor” provisions of the Private Securities Litigation Reform Act of 1995 and are making this cautionary statement in connection with such safe harbor legislation. This Form 10-Q, the Annual Report to Shareholders, Form 10-K or Form 8-K of the Company or any other written or oral statements made by or on our behalf may include forward-looking statements, which reflect our current views with respect to future events and financial performance. The words “believe,” “expect,” “anticipate,” “intends,” “estimate,” “forecast,” “project,” “should” and similar expressions are intended to identify “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. All forecasts and projections in this Form 10-Q are “forward-looking statements,” and are based on management’s current expectations of our near-term results, based on current information available pertaining to us.

We wish to caution investors that any forward-looking statements made by or on our behalf are subject to uncertainties and other factors that could cause actual results to differ materially from such statements. These uncertainties and other risk factors include, but are not limited to: changing economic and political conditions in the United States and in other countries, war, changes in governmental spending and budgetary policies, governmental laws and regulations surrounding various matters such as environmental remediation, contract pricing, and international trading restrictions, customer product acceptance, continued access to capital markets, and foreign currency risks. We wish to caution investors that other factors might, in the future, prove to be important in affecting our results of operations. New factors emerge from time to time and it is not possible for management to predict all such factors, nor can it assess the impact of each such factor on the business or the extent to which any factor, or a combination of factors, may cause actual results to differ materially from those contained in any forward-looking statements. Investors are further cautioned not to place undue reliance on such forward-looking statements as they speak only to our views as of the date the statement is made. We undertake no obligation to publicly update or revise any forward-looking statements, whether because of new information, future events or otherwise.

We are exposed to market risk including changes in interest and commodity prices. We may use derivative instruments to manage our interest rate exposures. We do not use derivative instruments for speculative or trading purposes. Generally, we enter into hedging relationships such that changes in the fair values of cash flows of items and transactions being hedged are expected to be offset by corresponding changes in the values of the derivatives.

We may use interest rate swap contracts or other interest rate derivatives to adjust the proportion of our total debt that is subject to variable interest rates. Our interest rate swap contract matured in 2002 and was not renewed. Under the swap, we agreed to pay an amount equal to a specified fixed-rate of interest for a certain notional amount and received in return an amount equal to a variable-rate. This interest rate swap contract was designated as a cash flow hedge against changes in the amount of future cash flow associated with our interest payments on variable-rate debt. When outstanding, interest rate swap contracts are reflected at fair value in our balance sheets. This swap effectively changed the interest rate exposure of $9.8 million of our floating rate debt to a weighted fixed rate of 6.96% plus the applicable spread during the period in which the interest rate swap was outstanding.

As part of our ongoing control procedures, we monitor concentrations of credit risk associated with financial institutions with which it conducts business. Credit risk is minimal as credit exposure is limited with any single high quality financial institution to avoid concentration. We also monitor the creditworthiness of our customers to which we grant credit terms in the normal course of business. Concentrations of credit associated with these trade receivables are considered minimal due to our geographically diverse customer base. Bad debts have not been significant. We do not normally require collateral or other security to support credit sales.

Within ninety days prior to the filing of this Report, the Company’s Chief Executive Officer and Chief Financial Officer evaluated the effectiveness of the design and operation of the Company’s disclosure controls and procedures, which are designed to ensure that the Company records, processes, summarizes and reports in a timely and effective manner the information required to be disclosed in the reports filed with or submitted to the Securities and Exchange Commission. Based upon this evaluation, they concluded that, as of the date of the evaluation, the Company’s disclosure controls are effective. Since the date of this evaluation, there have been no significant changes in the Company’s internal controls or in other factors that could significantly affect those controls.

Exhibit 31.1 Rule 13a-14a/15d-14(a) Certification of Chief Executive Officer (Section 302 of the Sarbanes-Oxley Act of 2002)

Exhibit 31.2 Rule 13a-14a/15d-14(a) Certification of Chief Financial Officer (Section 302 of the Sarbanes-Oxley Act of 2002)

Exhibit 32.1 Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

Exhibit 32.2 Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

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

CECO ENVIRONMENTAL CORP.

/s/ Marshall J. Morris

Marshall J. Morris

V.P. - Finance and Administration

and Chief Financial Officer

Part I - Financial Information:

	Item 1.	Condensed consolidated balance sheets as of September 30, 2003 and December 31, 2002	2

		Condensed consolidated statements of operations for the three-month and nine-month periods ended September 30, 2003 and 2002	3

		Condensed consolidated statements of cash flows for the nine-month periods ended September 30, 2003 and 2002	4

		Notes to condensed consolidated financial statements	5

	Item 2.	Management’s discussion and analysis of financial condition and results of operations	10

	Item 3.	Quantitative and Qualitative Disclosure about Market Risk	15

	Item 4.	Controls and Procedures	16

Part II - Other Information

	Item 6.	Exhibits and reports on Form 8-K	17

Signature			18

	SEPTEMBER 30, 2003			DECEMBER 31, 2002
	(unaudited)
ASSETS
Current assets:
Cash and cash equivalents	$	81		$	194
Accounts receivable, net		13,643			12,037
Costs and estimated earnings in excess of billings on uncompleted contracts		4,605			5,287
Inventories		1,829			2,055
Prepaid expenses and other current assets		2,373			2,151

Total current assets		22,531			21,724

Property and equipment, net		10,234			12,122
Goodwill, net		9,527			9,527
Intangibles – finite life, net		835			894
Intangibles – indefinite life		1,395			1,395
Deferred charges and other assets		1,011			1,015

	$	45,533		$	46,677

LIABILITIES AND SHAREHOLDERS’ EQUITY
Current liabilities:
Current portion of debt	$	2,094		$	2,120
Accounts payable and accrued expenses		10,458			11,675
Billings in excess of costs and estimated earnings on uncompleted contracts		3,265			1,652

Total current liabilities		15,817			15,447

Other liabilities		2,443			2,137
Debt, less current portion		9,012			12,164
Deferred income tax liability		3,480			3,480
Subordinated notes (related party - $5,028 and $3,634, respectively)		5,453			4,038

Total liabilities		36,205			37,266

Shareholders’ equity:
Common stock, $0.01 par value; 100,000,000 shares authorized, 10,780,055 shares issued at September 30, 2003 and 10,390,956 shares issued at December 31, 2002		104			104
Capital in excess of par value		16,324			16,313
Accumulated deficit		(4,431	)		(4,337	)
Accumulated other comprehensive loss		(865	)		(865	)

		11,132			11,215
Less treasury stock, at cost, 801,220 shares in 2003 and 2002		(1,804	)		(1,804	)

Total shareholders’ equity		9,328			9,411

	$	45,533		$	46,677

	THREE MONTHS ENDED SEPTEMBER 30,						NINE MONTHS ENDED SEPTEMBER 30,
	2003			2002			2003			2002
Net sales	$	17,039		$	19,581		$	49,994		$	57,046

Costs and expenses:
Cost of sales, exclusive of items shown separately below		13,543			15,790			40,267			45,780
Selling and administrative		2,443			2,867			7,531			9,002
Depreciation and amortization		392			406			1,191			1,316

		16,378			19,063			48,989			56,098

Income from operations before other income and interest expense		661			518			1,005			948
Other income		17			—			239			204
Interest expense (including related party interest of $199 for each three-month and $595 for each nine-month period, respectively)		(554	)		(703	)		(1,742	)		(2,056	)

Income (loss) from operations before income taxes		124			(185	)		(498	)		(904	)
Income tax benefit		(113	)		(246	)		(404	)		(563	)

Net income (loss)	$	237		$	61		$	(94	)	$	(341	)

Per share data:
Basic net income (loss)	$	.02		$	.01		$	(.01	)	$	(.04	)

Diluted net income (loss)	$	.02		$	.01		$	(.01	)	$	(.04	)

Weighted average number of common shares outstanding:
Basic		9,978,835			9,581,983			9,808,574			9,580,686

Diluted		10,021,741			9,723,595			9,808,574			9,580,686

	NINE MONTHS ENDED SEPTEMBER 30,
	2003			2002
Cash flows from operating activities:
Net loss	$	(94	)	$	(341	)
Adjustments to reconcile net loss to net cash provided by operating activities:
Depreciation and amortization		1,191			1,316
Other non cash gains included in net loss		239			—
Changes in operating assets and liabilities:
Accounts receivable		(1,606	)		4,313
Inventories		226			(396	)
Costs and estimated earnings in excess of billings on uncompleted contracts		682			(27	)
Prepaid expenses and other current assets		(222	)		(767	)
Accounts payable and accrued expenses		(1,217	)		(2,577	)
Billings in excess of costs and estimated earnings on uncompleted contracts		1,613			(322	)
Other		(438	)		(14	)

Net cash provided by operating activities		374			1,185

Cash flows from investing activities:
Acquisitions of equipment		(88	)		(241	)
Proceeds from sale of property		1,568			—

Net cash provided by (used in) investing activities		1,480			(241	)

Cash flows from financing activities:
Stock repurchases		—			(118	)
Proceeds from employee stock purchase plan		11			9
Stock issuance expenses		—			(125	)
Proceeds from subordinated debt		1,200			—
Net (repayments) borrowings on revolving credit line and (repayments) of debt		(3,178	)		(647	)

Net cash used in financing activities		(1,967	)		(881	)

Net (decrease) increase in cash		(113	)		63
Cash and cash equivalents at beginning of the period		194			53

Cash and cash equivalents at end of the period	$	81		$	116


SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION

Cash paid (refunded) during the period for:
Interest	$	1,124		$	2,211

Income taxes	$	(156	)	$	168

	Three Months Ended September 30,						Nine Months Ended September 30,
	2003			2002			2003			2002
Net income (loss) as reported	$	237		$	61		$	(94	)	$	(341	)
Deduct: compensation cost based on fair value recognition, net of tax		(82	)		(106	)		(246	)		(318	)

Pro forma net income (loss) under SFAS No. 123	$	155		$	(45	)	$	(340	)	$	(659	)

Net income (loss) loss per share:
Basic as reported	$	.02		$	.01		$	(.01	)	$	(.04	)
Basic pro forma under SFAS No. 123	$	.02		$	.00		$	(.03	)	$	(.07	)
Diluted as reported	$	.02		$	.01		$	(.01	)	$	(.04	)
Diluted pro forma under SFAS No. 123	$	.02		$	.00		$	(.03	)	$	(.07	)

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

	Three Months ended September 30,
	2003	2002
Basic weighted average number of common shares outstanding	9,978,835	9,581,983
Effect of dilutive securities	42,906	141,612

Diluted weighted average number of common shares outstanding	10,021,741	9,723,595

	Three Months Ended September 30,				Nine Months Ended September 30,
	2003		2002		2003	2002
Net income (loss)	$	237	$	61	$(94)	$	(341	)
Change in fair value of swap, net of tax		—		66	—		187

Total comprehensive income (loss)	$	237	$	127	$(94)	$	(154	)