OURPET'S COMPANY AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
Three Months Ended Year Ended
December 31, December 31,
----------------------- -----------------------
2007 2006 2007 2006
----------- ----------- ----------- -----------
Net revenue $ 2,731,273 $ 2,882,167 $10,561,204 $ 9,441,697
Cost of goods sold 2,020,604 2,060,682 7,743,553 6,874,036
----------- ----------- ----------- -----------
Gross profit on sales 710,669 821,485 2,817,651 2,567,661
Selling, general and
administrative expenses 614,128 544,630 2,283,585 1,934,482
----------- ----------- ----------- -----------
Income from operations 96,541 276,855 534,066 633,179
Other income and
expense, net 2,871 15,539 4,941 7,643
Interest expense (45,987) (42,673) (169,740) (167,397)
----------- ----------- ----------- -----------
Income before litigation
expense and
extraordinary item 53,425 249,721 369,267 473,425
Litigation expense (157,308) - (182,381) -
----------- ----------- ----------- -----------
Income before
extraordinary item (103,883) 249,721 186,886 473,425
Extraordinary item - debt
forgiveness - 87,500 - 87,500
----------- ----------- ----------- -----------
Net income $ (103,883)$ 337,221 $ 186,886 $ 560,925
=========== =========== =========== ===========
Basic and diluted earnings
per common share after
dividend requirements for
Preferred Stock:
Income before
extraordinary item $ - $ 0.02 $ 0.01 $ 0.03
Extraordinary item - - - -
----------- ----------- ----------- -----------
Net Income $ - $ 0.02 $ 0.01 $ 0.03
=========== =========== =========== ===========
Weighted average number of
common and equivalent
shares outstanding used
to calculate basic and
diluted earnings
per share 17,234,190 15,837,788 17,680,760 15,522,099
OURPET'S COMPANY AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
December 31, December 31,
2007 2006
------------ ------------
ASSETS
Cash and equivalents $ 28,843 $ 30,400
Receivables, net 1,239,410 1,160,832
Inventories 3,395,512 2,848,980
Prepaid expenses 91,069 48,231
------------ ------------
Total current assets 4,754,834 4,088,443
Property and equipment, net 2,309,529 2,058,201
Other 337,967 329,735
------------ ------------
Total assets $ 7,402,330 $ 6,476,379
============ ============
LIABILITIES AND STOCKHOLDERS' EQUITY
Short-term borrowings and current maturities
of long-term debt $ 2,032,857 $ 1,548,911
Accounts payable 1,170,225 1,020,645
Accrued expenses 122,813 164,973
------------ ------------
Total current liabilities 3,325,895 2,734,529
Long-term debt 250,655 211,132
Stockholders' Equity 3,825,780 3,530,718
------------ ------------
Total liabilities and
stockholders' equity $ 7,402,330 $ 6,476,379
============ ============
Contact Information: CONTACT: OurPet's, Company Dr. Steven Tsengas (440) 354-6500 (Ext. 111) INVESTOR RELATIONS: SM Berger & Company, Inc. Andrew Berger (216) 464-6400