PYRAMID OIL COMPANY
STATEMENTS OF OPERATIONS
(UNAUDITED)
Three months ended Six months ended
June 30, June 30,
------------------------ ------------------------
2008 2007 2008 2007
----------- ----------- ----------- -----------
REVENUES: $ 2,123,186 $ 1,110,413 $ 3,713,082 $ 1,936,593
----------- ----------- ----------- -----------
COSTS AND EXPENSES:
Operating expenses 461,477 408,650 884,283 771,313
Exploration Costs 0 816 -28,812 5,651
General and
administrative 209,088 175,775 441,600 450,929
Taxes, other than
income and payroll
taxes 21,100 21,455 56,610 48,611
Provision for
depletion,
depreciation and
amortization 191,239 120,907 354,059 218,577
Accretion expense 5,811 5,490 11,621 11,121
Other costs and
expenses 56,020 15,360 75,572 24,052
----------- ----------- ----------- -----------
944,735 748,453 1,794,933 1,530,254
----------- ----------- ----------- -----------
OPERATING INCOME 1,178,451 361,960 1,918,149 406,339
----------- ----------- ----------- -----------
OTHER INCOME (EXPENSE):
Interest income 19,934 18,391 42,011 42,180
Other income 9,152 8,381 18,814 11,981
Interest expense -593 -1,783 -1,234 -1,797
----------- ----------- ----------- -----------
28,493 24,989 59,591 52,364
----------- ----------- ----------- -----------
INCOME BEFORE INCOME
TAX PROVISION 1,206,944 386,949 1,977,740 458,703
Income tax provision
Current 182,850 29,600 274,475 43,425
Deferred 116,100 0 -39,000 0
----------- ----------- ----------- -----------
298,950 29,600 235,475 43,425
----------- ----------- ----------- -----------
NET INCOME $ 907,994 $ 357,349 $ 1,742,265 $ 415,278
=========== =========== =========== ===========
EARNINGS PER SHARE -
Post Split
Basic and diluted
income per
common share $ 0.19 $ 0.08 $ 0.37 $ 0.09
=========== =========== =========== ===========
Basic and diluted
weighted average
number of common
shares outstanding 4,677,728 4,677,728 4,677,728 4,677,728
=========== =========== =========== ===========
EARNINGS PER SHARE -
Pre Split
Basic and diluted
income per
common share $ 0.24 $ 0.10 $ 0.47 $ 0.11
=========== =========== =========== ===========
Basic and diluted
weighted average
number of common
shares outstanding 3,741,721 3,741,721 3,741,721 3,741,721
=========== =========== =========== ===========
PYRAMID OIL COMPANY
BALANCE SHEETS
ASSETS
June 30, December 31,
2008 2007
(Unaudited) (Audited)
------------ ------------
CURRENT ASSETS:
Cash $ 1,381,425 $ 618,448
Short-term investments 1,505,325 1,478,979
Trade accounts receivable 1,059,244 643,340
Employee loan receivable 600 0
Interest receivable 2,225 2,251
Crude oil inventory 74,857 71,298
Deferred taxes 64,000 0
Prepaid expenses 84,393 170,913
------------ ------------
TOTAL CURRENT ASSETS 4,172,069 2,985,229
------------ ------------
PROPERTY AND EQUIPMENT, at cost
Oil and gas properties and equipment
(successful efforts method) 15,593,748 14,734,929
Capitalized asset retirement costs 310,579 310,579
Drilling and operating equipment 2,073,137 2,050,556
Land, buildings and improvements 1,045,649 1,010,847
Automotive, office and other property
and equipment 1,162,324 1,141,451
------------ ------------
20,185,437 19,248,362
Less: accumulated depletion, depreciation,
amortization and valuation allowance -14,394,669 -14,040,610
------------ ------------
5,790,768 5,207,752
------------ ------------
OTHER ASSETS
Deposits 250,000 250,000
Other Assets 7,380 7,380
Assets held for resale 9,633 9,633
------------ ------------
$ 10,229,850 $ 8,459,994
============ ============
PYRAMID OIL COMPANY
BALANCE SHEETS
LIABILITIES AND STOCKHOLDERS' EQUITY
June, 30 December 31,
2008 2007
(Unaudited) (Audited)
------------ ------------
CURRENT LIABILITIES:
Accounts payable $ 98,350 $ 108,500
Accrued professional fees 53,223 54,165
Accrued taxes, other than income taxes 0 61,684
Accrued payroll and related costs 64,444 57,647
Accrued royalties payable 280,643 212,916
Accrued insurance 26,399 65,999
Accrued income taxes 190,206 145,815
Current maturities of long-term debt 24,734 26,868
------------ ------------
TOTAL CURRENT LIABILITIES 737,999 733,594
------------ ------------
LONG-TERM DEBT, net of current maturities 32,707 44,542
------------ ------------
DEFERRED TAXES 25,000 0
------------ ------------
LIABILITY FOR SHARE BASED COMPENSATION 0 67,000
------------ ------------
LIABILITY FOR ASSET RETIREMENT OBLIGATION 1,022,524 1,010,903
------------ ------------
COMMITMENTS
STOCKHOLDERS' EQUITY:
Preferred stock -- no par value; 10,000,000
authorized shares; no shares issued or
outstanding 0 0
Common stock -- no par value; 50,000,000
authorized shares; 4,677,728 shares
issued and outstanding 1,137,010 1,071,610
Retained earnings 7,274,610 5,532,345
------------ ------------
8,411,620 6,603,955
------------ ------------
$ 10,229,850 $ 8,459,994
============ ============
Contact Information: CONTACTS: John H. Alexander President and CEO Pyramid Oil Company 661-325-1000 Geoff High Principal Pfeiffer High Investor Relations, Inc. 303-393-7044