BIOMERICA, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME
YEARS ENDED MAY 31,
-------------------------------
2007 2006
-------------- --------------
Net Sales $ 5,748,319 $ 7,184,992
Cost of sales 3,502,607 4,779,615
-------------- --------------
GROSS PROFIT 2,245,712 2,405,377
-------------- --------------
OPERATING EXPENSES
Selling, general and administrative 1,468,821 2,263,463
Research and development 256,101 239,004
-------------- --------------
Total operating expenses 1,724,922 2,502,467
-------------- --------------
OPERATING INCOME (LOSS) FROM
CONTINUING OPERATIONS 520,790 (97,090)
OTHER INCOME (EXPENSE)
Interest expense, net of interest income (35,051) (44,790)
Other income, net 40,040 45,575
-------------- --------------
INCOME (LOSS) FROM CONTINUING OPERATIONS,
before minority interest in net loss of
consolidated subsidiary and income taxes 525,779 (96,305)
MINORITY INTEREST IN NET LOSS OF
CONSOLIDATED SUBSIDIARY -- 251,670
-------------- --------------
INCOME FROM CONTINUING OPERATIONS, before
income taxes 525,779 155,365
INCOME TAX EXPENSE 16,769 1,600
-------------- --------------
INCOME FROM CONTINUING OPERATIONS 509,010 153,765
DISCONTINUED OPERATIONS
Income from discontinued operations, net 27,869 76,508
-------------- --------------
NET INCOME 536,879 230,273
OTHER COMPREHENSIVE LOSS, net of tax
Unrealized loss on available-for-sale
securities (2,746) (227,497)
-------------- --------------
COMPREHENSIVE INCOME $ 534,133 $ 2,776
============== ==============
BASIC NET INCOME PER COMMON SHARE:
Income from continuing operations $ .09 $ .03
Income from discontinued operations .00 .01
-------------- --------------
Basic net income per common share $ .09 $ .04
-------------- --------------
DILUTED NET INCOME PER COMMON SHARE:
Income from continuing operations $ .08 $ .02
Income from discontinued operations .00 .01
-------------- --------------
Diluted net income per common share $ .08 $ .03
============== ==============
WEIGHTED AVERAGE NUMBER OF COMMON AND
COMMON EQUIVALENT SHARES
Basic 5,929,445 5,759,082
============== ==============
Diluted 6,513,477 6,220,335
============== ==============
Pro Forma Statement of Operations by Company for the year ended
May 31, 2006
Intercompany Pro-forma Biomerica
Actual Eliminations adjustments Stand-alone
------------ ------------ ------------ ------------
Net sales $ 7,184,992 $(2,925,038) $ 4,259,954
Cost of sales 4,779,615 $ 15,780(1) (2,190,495) 2,604,900
------------ ------------ ------------ ------------
Gross profit 2,405,377 $ (15,780) (734,543) 1,655,054
------------ ------------ ------------ ------------
Operating expenses:
Selling, general
and admin 2,263,463 (1,029,059) 1,234,404
Research and
development 239,004 (42,470) 196,534
------------ ------------ ------------ ------------
Total operating
expenses 2,502,467 (1,071,529) 1,430,938
------------ ------------ ------------ ------------
Operating income
(loss) (97,090) (15,780) 336,986 224,116
Other (income) expense
Interest expense 44,790 (14,456) 30,334
Other expense (income) (45,575) (15,780)(2) 33,096 (28,259)
------------ ------------ ------------ ------------
(785) (15,780)(2) 18,640 2,075
Income (loss) from
operations before
interest in net
income (loss) of
consolidated
subsidiary and
income taxes (96,305) 318,346 222,041
Minority interest in
net loss (income)
of Lancer 251,670 (319,146)(3) -- --
67,476 (4)
------------ ------------ ------------ ------------
Income (loss) from
operations before
income taxes 155,365 (251,670) 318,346 222,041
Income tax expense 1,600 (800) 800
------------ ------------ ------------ ------------
Discontinued operation (76,508) (76,508)
------------ ------------ ------------ ------------
Net income (loss) $ 230,273 $ (251,670) $ 319,146 $ 297,749
============ ============ ============ ============
(1) To record the charge for rent by Lancer at the manufacturing facility
in Mexico, which was eliminated in consolidation.
(2) To record the income from Biomerica received by Lancer for rent at
the Mexico facility, which was eliminated in consolidation.
(3) To de-consolidate Lancer's loss.
(4) Elimination of Biomerica's portion of Lancer's operations as if the
termination of the voting agreement occurred May 31, 2005.
Contact Information: Contact: Zackary Irani 949-645-2111