OURPET'S COMPANY AND SUBSIDIARIES
CONSOLIDATED OPERATING RESULTS
(unaudited)
Three Months Ended Nine Months Ended
September 30, September 30,
---------------------- ----------------------
2007 2006 2007 2006
---------- ---------- ---------- ----------
Net revenue $2,429,749 $2,256,020 $7,829,931 $6,559,530
Cost of goods sold 1,823,093 1,591,717 5,722,949 4,813,354
---------- ---------- ---------- ----------
Gross profit on sales 606,656 664,303 2,106,982 1,746,176
Selling, general and
administrative expenses 558,806 488,217 1,694,530 1,389,852
---------- ---------- ---------- ----------
Income from operations 47,850 176,086 412,452 356,324
Acquisition consolidation
expenses - - - 55,292
Other (expenses), net (1) (15,213) (2,070) (47,396)
Interest expense 44,607 46,829 123,753 124,724
---------- ---------- ---------- ----------
Net income $ 3,244 $ 144,470 $ 290,769 $ 223,704
Basic and Diluted Net
Income Per Common Share
After Dividend Requirements
For Preferred Stock $ - $ 0.01 $ 0.01 $ 0.01
---------- ---------- ---------- ----------
Weighted average number of
common and equivalent
shares outstanding used
to calculate basic and
diluted earnings per share 18,166,595 15,508,798 17,782,896 15,471,048
---------- ---------- ---------- ----------
OURPET'S COMPANY AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(Unaudited)
September 30, December 31,
2007 2006
------------ ------------
ASSETS
Cash and equivalents $ 22,262 $ 30,400
Receivables, net 1,280,721 1,160,832
Inventories 3,098,059 2,848,980
Prepaid expenses 159,884 48,231
------------ ------------
Total current assets 4,560,926 4,088,443
Property and equipment, net 2,338,000 2,058,201
Other 331,026 329,735
------------ ------------
Total assets $ 7,229,952 $ 6,476,379
============ ============
LIABILITIES AND STOCKHOLDERS' EQUITY
Short-term borrowings and current maturities
of long-term debt $ 1,773,211 $ 1,548,911
Accounts payable 1,037,904 1,020,645
Accrued expenses 182,570 164,973
------------ ------------
Total current liabilities 2,993,685 2,734,529
Long-term debt 298,470 211,132
Stockholders' equity 3,937,797 3,530,718
------------ ------------
Total liabilities and stockholders'
equity $ 7,229,952 $ 6,476,379
============ ============
Contact Information: CONTACT: OurPet's Company Dr. Steven Tsengas (440) 354-6500 ext. 111 or INVESTOR RELATIONS: SM Berger & Company, Inc. Andrew Berger (216) 464-6400 CONTACT: OurPet's Company Dr. Steven Tsengas (440) 354-6500 ext. 111 or INVESTOR RELATIONS: SM Berger & Company, Inc. Andrew Berger (216) 464-6400