PYRAMID OIL COMPANY
STATEMENTS OF OPERATIONS
(UNAUDITED)
Three months ended
March 31,
2008 2007
----------- -----------
REVENUES: $ 1,589,896 $ 826,180
----------- -----------
COSTS AND EXPENSES:
Operating expenses 422,806 362,663
Exploration costs -28,812 4,835
General and administrative 232,511 275,154
Taxes, other than income and payroll taxes 35,510 27,156
Provision for depletion,
depreciation and amortization 162,820 97,670
Accretion expense 5,810 5,631
Other costs and expenses 19,552 8,692
----------- -----------
850,198 781,801
----------- -----------
OPERATING INCOME 739,698 44,379
----------- -----------
OTHER INCOME (EXPENSE):
Interest income 22,077 23,789
Other income 9,662 3,600
Interest expense -641 -14
----------- -----------
31,098 27,375
----------- -----------
INCOME (LOSS) BEFORE
INCOME TAX PROVISION 770,796 71,754
Income taxes
Current 91,625 13,825
Deferred -155,100 0
----------- -----------
-63,475 13,825
----------- -----------
NET INCOME $ 834,271 $ 57,929
=========== ===========
BASIC INCOME PER COMMON SHARE $ 0.22 $ 0.02
=========== ===========
DILUTED INCOME PER COMMON SHARE $ 0.22 $ 0.02
=========== ===========
Weighted average number of common shares
outstanding 3,741,721 3,741,721
PYRAMID OIL COMPANY
BALANCE SHEETS
ASSETS
March 31, December 31,
2008 2007
(Unaudited) (Unaudited)
------------- -------------
CURRENT ASSETS:
Cash $ 836,845 $ 618,448
Short-term investments 1,492,268 1,478,979
Trade accounts receivable 882,867 643,340
Employee loan receivable 1,200 0
Interest receivable 4,579 2,251
Crude oil inventory 80,785 71,298
Deferred taxes 56,000 0
Prepaid expenses 139,725 170,914
------------- -------------
TOTAL CURRENT ASSETS 3,494,268 2,985,229
------------- -------------
PROPERTY AND EQUIPMENT, at cost
Oil and gas properties and equipment
(successful efforts method) 15,422,676 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 1,043,744 1,010,847
Automotive, office and other
property and equipment 1,148,025 1,141,451
------------- -------------
19,998,161 19,248,362
Less: accumulated depletion, depreciation,
amortization and valuation allowance -14,203,430 -14,040,610
------------- -------------
5,794,731 5,207,752
------------- -------------
OTHER ASSETS
Deposits 250,000 250,000
Deferred Taxes 99,100 0
Other Assets 7,380 7,380
Assets held for resale 9,633 9,633
------------- -------------
$ 9,655,112 $ 8,459,994
------------- -------------
PYRAMID OIL COMPANY
BALANCE SHEETS
LIABILITIES AND STOCKHOLDERS' EQUITY
March 31, December 31,
2008 2007
(Unaudited) (Unaudited)
------------- -------------
CURRENT LIABILITIES:
Accounts payable $ 513,836 $ 108,500
Accrued professional fees 43,500 54,165
Accrued taxes, other than income taxes 61,954 61,684
Accrued payroll and related costs 55,975 57,647
Accrued royalties payable 252,539 212,916
Accrued insurance 49,763 65,999
Accrued income taxes 92,753 145,815
Current maturities of long-term debt 25,800 26,868
------------- -------------
TOTAL CURRENT LIABILITIES 1,096,120 733,594
------------- -------------
LONG-TERM DEBT, net of current maturities 38,653 44,542
------------- -------------
LIABILITY FOR SHARE BASED COMPENSATION 65,400 67,000
------------- -------------
LIABILITY FOR ASSET RETIREMENT OBLIGATION 1,016,713 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; 3,741,721 shares issued
and outstanding 1,071,610 1,071,610
Retained earnings 6,366,616 5,532,345
------------- -------------
7,438,226 6,603,955
------------- -------------
$ 9,655,112 $ 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