OURPET'S COMPANY AND SUBSIDIARIES
CONSOLIDATED OPERATING RESULTS
For the Six Months Ended For the Quarter Ended
June 30, June 30,
------------------------- ------------------------
2008 2007 2008 2007
------------ ----------- ----------- -----------
Net revenue $ 5,920,868 $ 5,400,182 $ 3,015,604 $ 2,816,812
Cost of goods sold 4,256,842 3,899,856 2,218,441 2,003,351
------------ ----------- ----------- -----------
Gross profit on
sales 1,664,026 1,500,326 797,163 813,461
Selling, general and
administrative
expenses 1,285,938 1,135,724 631,735 601,044
------------ ----------- ----------- -----------
Income from
operations 378,088 364,602 165,428 212,417
Other income and
expense, net (811) (2,069) (1,028) (1)
Interest expense 90,993 79,146 46,200 40,406
------------ ----------- ----------- -----------
Income before
litigation expense 287,906 287,525 120,256 172,012
Litigation expense 1,449,213 - 890,091 -
------------ ----------- ----------- -----------
Net income (loss) $ (1,161,307) $ 287,525 $ (769,835) $ 172,012
============ =========== =========== ===========
Basic and Diluted Net
Income (Loss) Per
Common Share After
Dividend
Requirements For
Preferred Stock $ (0.08) $ 0.01 $ (0.05) $ -
============ =========== =========== ===========
Weighted average
number of common
and equivalent shares
outstanding used to
calculate basic and
diluted earnings
per share 15,245,105 17,531,447 15,246,226 17,828,206
============ =========== =========== ===========
OURPET'S COMPANY AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
June 30, December 31,
2008 2007
------------- -------------
ASSETS
Cash and equivalents $ 183,338 $ 28,843
Receivables, net 1,514,099 1,239,410
Inventories 3,884,865 3,395,512
Prepaid expenses 148,049 91,069
------------- -------------
Total current assets 5,730,351 4,754,834
Property and equipment, net 2,247,443 2,309,529
Other 343,371 337,967
------------- -------------
Total assets $ 8,321,165 $ 7,402,330
============= =============
LIABILITIES AND STOCKHOLDERS' EQUITY
Notes payable $ 2,000,000 $ 1,800,000
Current maturities of long-term debt 174,191 232,857
Accounts payable 2,231,049 1,170,225
Accrued expenses 193,141 122,813
------------- -------------
Total current liabilities 4,598,381 3,325,895
Long-term debt 1,044,977 250,655
Stockholders' Equity 2,677,807 3,825,780
------------- -------------
Total liabilities and stockholders'
equity $ 8,321,165 $ 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