OURPET'S COMPANY AND SUBSIDIARIES
CONSOLIDATED OPERATING RESULTS
For the Nine Months Ended For the Quarter Ended
September 30, September 30,
-------------------------- --------------------------
2008 2007 2008 2007
------------ ------------ ------------ ------------
Net revenue $ 9,248,892 $ 7,829,931 $ 3,328,024 $ 2,429,749
Cost of goods sold 6,598,718 5,722,949 2,341,876 1,823,093
------------ ------------ ------------ ------------
Gross profit
on sales 2,650,174 2,106,982 986,148 606,656
Selling, general
and administrative
expenses 2,026,829 1,669,457 740,891 549,771
------------ ------------ ------------ ------------
Income from
operations 623,345 437,525 245,257 56,885
Other income and
expense, net (812) (2,070) (1) (1)
Interest expense 144,712 123,753 53,719 44,607
------------ ------------ ------------ ------------
Income before
litigation
expense 479,445 315,842 191,539 12,279
Litigation expense 2,258,341 25,073 809,128 9,035
------------ ------------ ------------ ------------
Net income
(loss) $ (1,778,896) $ 290,769 $ (617,589) $ 3,244
============ ============ ============ ============
Basic and Diluted
Net Income (Loss)
Per Common Share
After Dividend
Requirements
For Preferred
Stock $ (0.12) $ 0.01 $ (0.04) $ -
============ ============ ============ ============
Weighted average
number of common
and equivalent shares
outstanding used
to calculate
basic and diluted
earnings per
share 15,245,736 17,782,896 15,246,984 18,166,595
============ ============ ============ ============
OURPET'S COMPANY AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
September 30, December 31,
2008 2007
------------- -------------
ASSETS
Cash and equivalents $ 207,865 $ 28,843
Receivables, net 1,606,897 1,239,410
Inventories 3,506,707 3,395,512
Prepaid expenses 120,327 91,069
------------- -------------
Total current assets 5,441,796 4,754,834
Property and equipment, net 2,166,717 2,309,529
Other 343,483 337,967
------------- -------------
Total assets $ 7,951,996 $ 7,402,330
============= =============
LIABILITIES AND STOCKHOLDERS' EQUITY
Notes payable $ 2,000,000 $ 1,800,000
Current maturities of long-term debt 147,844 232,857
Accounts payable 2,293,281 1,170,225
Accrued expenses 279,004 122,813
------------- -------------
Total current liabilities 4,720,129 3,325,895
Long-term debt 1,161,108 250,655
Stockholders' Equity 2,070,759 3,825,780
------------- -------------
Total liabilities and stockholders'
equity $ 7,951,996 $ 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