OURPET'S COMPANY AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
Three Months Ended
March 31,
2008 2007
----------- -----------
Net revenue $ 2,905,264 $ 2,583,370
Cost of goods sold 2,038,401 1,896,505
----------- -----------
Gross profit on sales 866,863 686,865
Selling, general and administrative expenses 654,203 534,680
----------- -----------
Income from operations 212,660 152,185
Other income and expense, net 217 (2,068)
Interest expense 44,793 38,740
----------- -----------
Income before litigation expense 167,650 115,513
Litigation expense 559,122 -
----------- -----------
Net income (Loss) $ (391,472) $ 115,513
=========== ===========
Basic and Diluted Earnings Per Common Share
After Dividend Requirements For Preferred Stock:
Net Income $ ( 0.02) $ 0.01
=========== ===========
Weighted average number of common and equivalent
shares outstanding used to calculate basic and
diluted earnings per share 16,361,732 17,137,861
=========== ===========
OURPET'S COMPANY AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
March 31, December 31,
2008 2007
-------------- --------------
ASSETS
Cash and equivalents $ 79,764 $ 28,843
Receivables, net 1,377,770 1,239,410
Inventories 3,766,013 3,395,512
Prepaid expenses 173,154 91,069
-------------- --------------
Total current assets 5,396,701 4,754,834
Property and equipment, net 2,300,656 2,309,529
Other 343,177 337,967
-------------- --------------
Total assets $ 8,040,534 $ 7,402,330
============== ==============
LIABILITIES AND STOCKHOLDERS' EQUITY
Short-term borrowings and current
maturities of long-term debt $ 1,803,520 $ 2,032,857
Accounts payable 1,737,472 1,170,225
Accrued expenses 245,418 122,813
-------------- --------------
Total current liabilities 3,786,410 3,325,895
Long-term debt 815,655 250,655
Stockholders' equity 3,438,469 3,825,780
-------------- --------------
Total liabilities and
stockholders' equity $ 8,040,534 $ 7,402,330
============== ==============
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