OURPET'S COMPANY AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
UNAUDITED
For the Year Ended For the Quarter Ended
December 31, December 31,
-------------------------- --------------------------
2009 2008 2009 2008
------------ ------------ ------------ ------------
Net revenue $ 14,251,786 $ 12,410,135 $ 3,741,050 $ 3,161,243
Cost of goods sold 9,971,696 8,911,274 2,620,526 2,312,556
------------ ------------ ------------ ------------
Gross profit on
sales 4,280,090 3,498,861 1,120,524 848,687
Selling, general and
administrative
expenses (3,114,960) (2,706,228) (830,523) (687,399)
Litigation expense (373,608) (2,322,983) (64,272) (64,642)
------------ ------------ ------------ ------------
Income (loss)
from operations 791,522 (1,530,350) 225,730 96,646
Other income and
(expense) - net 38,153 1,577 (73) 765
Interest expense (178,902) (193,350) (44,124) (48,638)
------------ ------------ ------------ ------------
Income (loss)
before taxes 650,773 (1,722,123) 181,532 48,773
Income tax benefit
(expense) 124,994 (6,075) 137,604 1,925
------------ ------------ ------------ ------------
Net income
(loss) $ 775,767 $ (1,728,198) $ 319,136 $ 50,698
============ ============ ============ ============
Basic and diluted
earnings per
common share after
dividend
requirements
for Preferred Stock:
Net income
(loss) $ 0.05 $ (0.12) $ 0.02 $ --
============ ============ ============ ============
Weighted average
number of common
and equivalent
shares outstanding
used to calculate
basic and diluted
earnings per share 15,523,288 15,257,050 16,897,046 15,371,621
============ ============ ============ ============
CONSOLIDATED BALANCE SHEETS
UNAUDITED
December 31,
2009 2008
----------- -----------
ASSETS
Cash and equivalents $ 84,555 $ 363,573
Receivables, net 1,881,179 1,420,884
Inventories 2,984,035 3,303,617
Prepaid expenses 93,130 73,995
Deferred tax asset, net 125,370 --
----------- -----------
Total current assets 5,168,269 5,162,069
Property and equipment, net 1,954,805 2,076,550
Other 475,668 339,367
----------- -----------
Total assets $ 7,598,742 $ 7,577,986
=========== ===========
LIABILITIES AND STOCKHOLDERS' EQUITY
Short-term borrowings and current maturities
of long-term debt $ 1,905,589 $ 2,044,581
Accounts payable 1,046,101 1,238,367
Accrued expenses 417,199 666,051
----------- -----------
Total current liabilities 3,368,889 3,948,999
Long-term debt 1,254,080 1,474,036
Stockholders' equity 2,975,773 2,154,951
----------- -----------
Total liabilities and stockholders'
equity $ 7,598,742 $ 7,577,986
=========== ===========
Contact Information: CONTACT: OurPet's Company Dr. Steven Tsengas CEO (440) 354-6500 (Ext. 111) INVESTOR RELATIONS: Robert A. Lentz and Associates, Inc. Robert Lentz (614) 876-2000