The Auto Channel
The Largest Independent Automotive Research Resource
The Largest Independent Automotive Research Resource
Official Website of the New Car Buyer

Probex Reports Second Quarter/First Half Fiscal 2002 Results; Reaches Significant Milestones Towards Wellsville Construction

    DALLAS--April 30, 2002--Probex Corp. (AMEX:PRB), an energy technology company, today reported revenues for the second fiscal quarter ended March 31, 2002, of approximately $2.5 million, compared with revenues of approximately $4.1 million for the same period a year earlier.
    The net loss for the second fiscal quarter was approximately $3.4 million, or 10 cents per basic and diluted share, compared with a net loss of approximately $3.3 million, or 12 cents per basic and diluted share, in the year-ago quarter.
    Revenues for the fiscal six months ended March 31, 2002, were approximately $5.9 million, compared with $7.7 million for the same period in 2001. The net loss for the fiscal six months was approximately $7.8 million, or 24 cents per basic and diluted share, compared with a net loss of approximately $9.6 million, or 35 cents per basic and diluted share for the same period in the previous year.
    Probex Chairman, President and Chief Executive Officer, Charles M. Rampacek, said: "The losses for the fiscal quarter and six months ended March 31, 2002, primarily reflect a combination of expenses and non-cash interest charges related to business and financing activities which are required as we commercialize our proprietary ProTerra(R) reprocessing technology." Rampacek added that: "Both revenues and cash flow generated by the Company's collection system were below expectations for the second quarter and first half. This was primarily due to intense competition and falling crude oil prices, which resulted in spent lubricant sales prices decreasing more rapidly than feedstock costs. Both the collections and burner fuel markets are now improving with increasing crude oil prices and the initiation of the asphalt paving season in the north and northeast."
    He also noted: "We recognize that while we can't control the markets, it is imperative that we do everything we can to ensure we reduce our costs to the lowest levels necessary to properly run our business and commercialize our technology. We have put considerable effort over the past 15 months into analyzing every aspect of our operations from a cost standpoint. As a result, we have reduced our work force by approximately 40% and expect our 2002 general and administrative costs to be approximately 30% less than in 2001. We are continuing to make progress in further reducing our overhead expenses as we move forward."
    However, Rampacek emphasized that: "Despite the difficult operating climate, this past quarter has been one of the most positive for the Company to date as we achieved two major milestones toward construction of our planned Wellsville facility. As reported, we executed a fixed-price, fixed-schedule engineering, procurement and construction (EPC) contract with the international engineering firm Petrofac. Because Petrofac specializes in modular construction, we anticipate that we will be able to realize significant cost and time savings over earlier estimates. As a result, the engineering and construction costs for our planned Wellsville facility will be approximately $67 million, and the actual construction period, including mechanical performance testing, will be 19 months. This lower contracted plant cost will allow us to reduce the estimated size of our project financing by approximately 15% from previous estimates. We now anticipate seeking to raise approximately $120 million through a combination of 70% debt and 30% equity, compared with previous estimates of over $140 million. Of the $120 million, approximately $100 million, including owners contingency costs, insurance and financing costs, will be used for the Wellsville facility, compared with $125 million previously estimated. The remainder will be used for general corporate purposes and to provide sufficient working capital until operational start-up of Wellsville," he said.
    "In addition," Rampacek continued: "We also reported an agreement with Swiss Re Financial Products Corporation (SRFP), an affiliate of Swiss Reinsurance Company, to provide a technology and market risk facility (Risk Facility) for our planned Wellsville project. The Risk Facility, which is being fully coordinated with the EPC agreement, is designed to protect the senior lenders from certain deficiencies attributable to the technology process or from adverse market conditions. Finally, we expect the major independent engineering firm R. W. Beck, Inc., will release in early May its final engineering report on the Wellsville project. The report, which was commissioned by Credit Suisse First Boston (CSFB) on behalf of the project's potential senior lenders, will validate our technology, market opportunity and operating and profitability assumptions for the Wellsville facility," he said.
    Rampacek added: "This extensive engineering report, coupled with the recent EPC and technology and market risk facility agreements, will provide CSFB, our financial advisor, the agreements and report that it needs to complete the financing package for distribution to potential project finance investors. The agreements and report should also provide further evidence to potential interim financing investors of the quality of our ProTerra(R) technology and the soundness of our business plan. While we cannot guarantee any specific timeframe, or that the necessary interim and project financing will be available to us in a timely manner or on terms acceptable to us, we are very encouraged. Looking at our path forward," Rampacek continued: "We anticipate that CSFB will launch the formal project financing process in the near future and are hopeful that project financing can be completed in the second half of this year. Plant construction activities will get under way as soon as we have our project financing in place."

    Other Activities

    In other activities, Nora Blum, a vice president with Bechtel Enterprises, Inc., (BEn) has resigned her position as an Advisory Director on the Company's Board. Ms. Blum has responsibility for development and financing of various projects for BEn's affiliate United Infrastructure Company, LLC.

    Conference Call

    Probex will conduct a conference call with securities analysts and any other interested persons to discuss these results and other Company activities today, April 30, at 9:30 A.M. CDST. Those who wish to participate in the call may telephone toll free in the U.S. 888/730-9138 or 712/257-3320 for international callers approximately 10 minutes before the 9:30 A.M. starting time (PASS CODE: Les Van Dyke, 20527). A replay will be available by telephone for 90 days commencing one hour after completion of the call at 888/562-6204 toll free in the United States or 402/280-9992 for international callers. The call will be web cast live by CCBN and can be accessed at PRB's web site at www.probex.com. A replay of the web cast will also be posted on the Company's web site for 90 days following the call at www.probex.com.

    About Probex

    Probex is a Dallas-based energy technology company that specializes in the production of high quality lubricating base oils and associated products from collected spent lubricating oils. The Company's patented, environmentally beneficial ProTerra(R) technology has demonstrated unparalleled advantages in the highly economic creation of premium quality base oils capable of meeting new motor oil standards without creation of waste by-products. The goal of Probex is to become a world leader in the production of premium quality lubricating base oils and associated products from collected spent lubricants through timely commercialization of its ProTerra technology. For more information about Probex, visit the company's web site at: www.probex.com.

    This press release does not constitute an offer to sell or solicitation of an offer to purchase our securities. Any offer of securities made by us or any other person on our behalf may be made only pursuant to materials and other offering documents prepared by us and delivered to qualified purchasers expressly for use in connection with such placements, and any such offer shall be made in compliance with, or pursuant to an exemption from, Section 5 of the Securities Act of 1933. The securities offered by the company will not be registered under the Securities Act of 1933, as amended, and may not be offered or sold in the United States absent registration or an exemption from registration requirements.

    Certain statements contained herein may be considered "forward-looking statements" as defined in the Private Securities Litigation Reform Act of 1995. These statements are based upon the belief of the Company's management, as well as assumptions made beyond information currently available to the Company's management, and may be, but not necessarily are, identified by such words as expect, plan, anticipate, target, and goal. Because such "forward-looking statements" are subject to risks and uncertainties, actual results may differ materially from those expressed or implied by such forward-looking statements. Factors that could cause actual results to differ materially from the Company's expectations include financial performance; conditions in the lubricating oil industry; the Company's ability to obtain financing for working capital and its anticipated acquisitions and plant development; failure to successfully or timely execute or conclude contracts, agreements and reports; market acceptance of the Company's products and technologies; changes in local, national or global economic conditions, and similar variables. Also refer to the cautionary statements contained in the most recent Forms 10-KSB and 10-QSB which may be obtained under "Investor Relations-SEC Filings" on the Company's web site or by writing or calling the Company at One Galleria Tower, 13355 Noel Rd., Suite 1200, Dallas, TX 75240; 972/788-4772.



                             PROBEX CORP.                             
            CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS           
                              (unaudited)                             
                                                                      
                                     Three Months Ended               
                                          March 31                    
                                  2002                  2001          
                            --------------------------------------    
                                                                      
REVENUES                       $ 2,452,630          $ 4,077,374       
COST OF SALES                    1,759,137            2,635,940       
                            --------------------------------------    
GROSS PROFIT                       693,493            1,441,434       
                                                                      
EXPENSES:                                                             
Operating                        1,760,111            1,111,595       
Research and development           330,428              866,458       
Selling, general and                                                  
 administrative                    948,281            1,876,142       
Depreciation and                                                      
 amortization                      249,756              304,279       
                            --------------------------------------    
TOTAL EXPENSES                   3,288,576            4,158,474       
                            --------------------------------------    
                                                                      
OPERATING LOSS                  (2,595,083)          (2,717,040)      
                                                                      
Interest - net                    (824,161)            (586,877)      
Other - net                         (1,876)                  --       
Equity in net income                                                  
 in affiliate                      (24,124)                  --       
                            --------------------------------------    
NET LOSS BEFORE INCOME TAX      (3,445,244)          (3,303,917)      
                                                                      
                                                                      
Provision for federal                                                 
 income tax                             --              (13,000)      
                            --------------------------------------    
NET LOSS                       $ (3,445,244)       $ (3,316,917)      
                            ======================================    
                                                                      
NET LOSS PER SHARE             $      (0.10)       $      (0.12)      
                            ======================================    
                                                                      
                                                                      
                                                                      
                                     Six Months Ended                 
                                         March 31                     
                                 2002                  2001           
                           --------------------------------------     
                                                                      
                                                                      
REVENUES                      $ 5,883,538          $ 7,680,174        
COST OF SALES                   3,911,936            4,179,938        
                           --------------------------------------     
GROSS PROFIT                    1,971,602            3,500,236        
                                                                      
EXPENSES:                                                             
Operating                       3,318,405            2,450,334        
Research and development          796,570            1,731,960        
Selling, general and                                                  
 administrative                 2,274,022            3,589,334        
Depreciation and                                                      
 amortization                     477,710              593,599        
                           --------------------------------------     
TOTAL EXPENSES                  6,866,707            8,365,227        
                           --------------------------------------     
                                                                      
OPERATING LOSS                 (4,895,105)          (4,864,991)       
                                                                      
Interest - net                 (2,841,847)          (4,727,764)       
Other - net                          (230)              (1,821)       
Equity in net income                                                  
 in affiliate                     (48,430)                  --        
                           --------------------------------------     
NET LOSS BEFORE INCOME TAX     (7,785,612)          (9,594,576)       
                                                                      
                                                                      
Provision for federal                                                 
 income tax                            --              (13,000)       
                           --------------------------------------     
NET LOSS                     $ (7,785,612)        $ (9,607,576)       
                           ======================================     
                                                                      
NET LOSS PER SHARE           $      (0.24)        $      (0.35)       
                           ======================================     
                                                                      
                                                                      
                             PROBEX CORP.                             
                 CONSOLIDATED CONDENSED BALANCE SHEETS                
                              (unaudited)                             
                                                                      
                                    March 31,            September 30,
                                      2002                  2001      
ASSETS                                                                
Cash and cash equivalents       $     515,885        $     586,173    
Accounts and notes receivable       1,453,162            2,714,505    
Inventories                           511,506              614,374    
Prepaid and other current assets      471,269              370,249    
                                 -------------------------------------
Total current assets                2,951,822            4,285,301    
                                                                      
Property, plant and                                                   
 equipment - net                   15,247,473           15,317,481    
Goodwill - net                      5,808,841            5,808,841    
Patents - net                         388,702              419,861    
Investments in affiliate -                                            
 at equity                            671,274              719,704    
Deferred debt offering                                                
 costs - net                        1,420,294            1,677,099    
Deferred offering costs             5,793,177            3,215,524    
Other assets                          366,330              357,930    
                                 -------------------------------------
TOTAL ASSETS                    $  32,647,913        $  31,801,741    
                                 =====================================
                                                                      
LIABILITIES                                                           
Accounts payable                $   1,237,506        $   1,048,024    
Accrued liabilities                 3,189,512            2,443,055    
Deferred plant design costs         8,456,397            6,454,197    
Current maturities of capital                                         
 lease obligations                    161,095              186,531    
Short-term debt - net of                                              
 note discount                      9,349,579            7,370,264    
Current maturities of                                                 
 long-term debt                       283,223              279,496    
Deferred Revenue                      497,000                   --    
                                 -------------------------------------
Total current liabilities          23,174,312           17,781,567    
                                                                      
Capital lease obligations,                                            
 long-term                            132,181              158,727    
Long-term debt                     13,433,531           13,482,927    
                                 -------------------------------------
TOTAL LIABILITIES                  36,740,024           31,423,221    
                                                                      
                                                                      
COMMITMENTS AND CONTINGENCIES              --                   --    
                                                                      
STOCKHOLDERS' EQUITY                                                  
Preferred Stock, $0.001 par                                           
 value, 10,000,000 authorized:                                        
Series A 10% Cumulative                                               
 Convertible Preferred Stock,                                         
 authorized 550,000 shares:                                           
issued - 532,500 at                                                   
 Mar. 31, 2002 and at                                                 
 Sep. 30, 2001                             533                  533    
subscribed - None at                                                  
 Mar. 31, 2001 and at                                                 
 Sep. 30, 2001                              --                   --    
Common Stock, $0.001 par value,                                       
 authorized 100,000,000 shares:                                       
issued-35,110,071 at                                                  
 Mar. 31, 2002 and 30,680,685                                         
 at Sep. 30, 2001                       35,111               30,681    
subscribed-None at                                                    
 Mar. 31, 2002 and at                                                 
 Sep. 30, 2001                              --                   --    
Additional Paid In Capital          36,148,423           32,722,140   
Deferred stock compensation                                           
  expense                             (313,326)            (547,516)  
Accumulated Deficit                (39,698,445)         (31,648,358)  
Less:  Treasury Stock                                                 
 (common: 265,381 shares at                                           
 Mar. 31, 2002 and 167,011                                            
 shares at Sep. 30, 2001)                                             
 at cost                              (264,407)            (178,960)  
                                 -------------------------------------
TOTAL STOCKHOLDERS' EQUITY          (4,092,111)             378,520   
                                 -------------------------------------
TOTAL LIABILITIES AND                                                 
 STOCKHOLDERS' EQUITY           $   32,647,913       $   31,801,741   
                                 =====================================
                                                                      
                                                                      
                             PROBEX CORP.
            CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS
                              (unaudited)


                                         Six Months Ended March 31,
                                            2002            2001
                                     ---------------------------------
CASH FLOWS FROM OPERATING ACTIVITIES
Net loss                                $ (7,785,612)   $ (9,607,576)
Adjustments:
   Depreciation and amortization             477,710         593,599
   Provision for doubtful accounts           209,199 
   Income from investment in affiliate        48,430 
   Stock option compensation                 169,345         342,295   
   Gain on disposition of assets                  --
   Stock issued for consulting services       90,082          58,953
   Stock issued for employee compensation         --           1,042
   Stock issued for interest expense         757,956  
   Interest expense related to 7% 
    convertible notes                             --       3,176,383
   Amortization of discount on notes       1,096,363  
   Amortization of deferred 
    financing costs                          268,805       1,052,681 
   Changes in operating assets 
    and liabilities:
    (Increase) decrease in accounts 
      and notes receivable                  1,052,144       (380,027)
    (Increase) decrease in inventories        102,868        (99,152)
    (Increase) decrease in prepaid 
      and other                              (101,020)       (37,033)
    (Increase) decrease in other assets        (8,400)        27,416
    Increase (decrease) in 
     accounts payable                         189,482       (409,753) 
    Increase (decrease) in accrued 
     liabilities                            1,219,915        492,066
    Increase (decrease) in deferred 
     revenue                                  497,000             --
                                     ---------------------------------
NET CASH USED BY OPERATING 
 ACTIVITIES                                (1,715,733)    (4,789,106)
                                                             

CASH FLOWS USED BY INVESTING 
 ACTIVITIES
Purchase of property, plant and 
 equipment                                   (341,339)    (4,651,349)
Cost of patents                                    --       (156,150)
                                     ---------------------------------
NET CASH USED BY INVESTING 
 ACTIVITIES                                  (341,339)    (4,807,499)

     CASH FLOWS PROVIDED BY 
      FINANCING ACTIVITIES
Principal payment on capital 
 lease obligation                             (94,285)       (51,258) 
Proceeds from short-term borrowings         1,500,000      4,550,000
Principal payment on short-term 
 borrowings                                    (3,591)    (7,247,865)
Proceeds from long-term borrowings                 --     12,500,000
Principal payment on long-term 
 borrowings                                   (45,669)       (74,585)
Deferred financing costs                     (628,498)    (1,521,128)
Proceeds from sale of common stock          1,258,827      1,832,091
                                     ---------------------------------
NET CASH PROVIDED BY FINANCING 
 ACTIVITIES                                 1,986,784      9,987,255
                                                               
NET INCREASE IN CASH                          (70,288)       390,650 
CASH AT BEGINNING OF PERIOD                   586,173        434,812 
                                     ---------------------------------
CASH AT END OF PERIOD                      $  515,885     $  825,462
                                     =================================