BIOMERICA, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
AND COMPREHENSIVE LOSS (UNAUDITED)
Nine Months Ended Three Months Ended
February 28, February 28,
2007 2006 2007 2006
------------ ------------ ------------ ------------
Net sales $ 3,797,051 $ 5,717,260 $ 1,311,609 $ 998,070
Cost of sales (2,427,578) (3,820,715) (836,204) (649,468)
------------ ------------ ------------ ------------
Gross profit 1,369,473 $ 1,896,545 $ 475,405 $ 348,602
------------ ------------ ------------ ------------
Operating Expenses:
Selling, general
and administrative 943,601 1,866,470 308,403 272,890
Research and
development 170,759 193,360 71,246 38,779
------------ ------------ ------------ ------------
1,114,360 2,059,830 379,649 311,669
------------ ------------ ------------ ------------
Operating income
(loss) from
continuing operations 255,113 (163,285) 95,756 36,933
------------ ------------ ------------ ------------
Other Expense (income):
Interest expense 22,626 36,751 6,385 7,248
Other income, net (40,040) (45,575) (40,005) (730)
------------ ------------ ------------ ------------
(17,414) (8,824) (33,620) 6,518
------------ ------------ ------------ ------------
Income (loss) from
continuing operations,
before minority
interest in net loss
of consolidated
subsidiaries and
income taxes 272,527 (154,461) 129,376 30,415
Minority interest in
net losses of
consolidated subsidiary -- 251,670 -- --
------------ ------------ ------------ ------------
Income from continuing
operations, before
income taxes 272,527 97,209 129,376 30,415
Income tax expense 8,006 2,400 8,006 800
------------ ------------ ------------ ------------
Net income from
continuing operations 264,521 94,809 121,370 29,615
Discontinued operations:
Income from
discontinued
operations, net (27,869) -- -- --
------------ ------------ ------------ ------------
Net income 292,390 94,809 121,370 29,615
Other comprehensive
loss, net of tax:
Unrealized loss on
available-for-sale
securities (36,868) (240,100) (8,662) (236,286)
------------ ------------ ------------ ------------
Comprehensive income
(loss) income $ 255,522 $ (145,291) $ 112,708 $ (206,671)
============ ============ ============ ============
Basic net income per
common share:
Net income from
continuing
operations $ .04 $ .01 $ .02 $ .00
Net income from
discontinued
operations .00 .00 .00 .00
------------ ------------ ------------ ------------
Basic net income
per common share $ .04 $ .01 $ .02 $ .00
============ ============ ============ ============
Diluted net income
per common share
Net income from
continuing
operations $ .04 $ .01 $ .02 $ .00
Net income from
discontinued
operations .00 .00 .00 .00
------------ ------------ ------------ ------------
Diluted net income
per common share $ .04 $ .01 $ .02 $ .00
============ ============ ============ ============
Weighted average number
of common and common
equivalent shares:
Basic 5,925,860 5,753,831 5,939,214 5,752,912
============ ============ ============ ============
Diluted 6,368,245 6,617,955 6,371,192 6,604,035
============ ============ ============ ============
PRO FORMA STATEMENT OF OPERATIONS BY COMPANY (UNAUDITED)
Nine Months Ended
February 28, 2006
-----------------
Intercompany Pro-forma
Actual Eliminations Lancer Biomerica
----------- ----------- ----------- -----------
NET SALES $ 5,717,260 -- $(2,925,038) $ 2,792,222
COST OF SALES 3,820,715 15,780(1) (2,190,495) 1,646,000
----------- ----------- ----------- -----------
GROSS PROFIT 1,896,545 (15,780)(1) (734,543) 1,146,222
----------- ----------- ----------- -----------
OPERATING EXPENSES:
SELLING, GENERAL
AND ADMIN 1,866,470 -- (1,029,059) 837,411
RESEARCH AND
DEVELOPMENT 193,360 -- (42,470) 150,890
----------- ----------- ----------- -----------
TOTAL OPERATING
EXPENSES 2,059,830 -- (1,071,529) 988,301
----------- ----------- ----------- -----------
OPERATING INCOME
(LOSS) (163,285) (15,780)(1) 336,986 157,921
OTHER EXPENSE
(INCOME)
Interest 36,751 -- (14,456) 22,295
Other expense
(income) (45,575) (15,780)(2) 33,096 (28,259)
----------- ----------- ----------- -----------
(8,824) (15,780)(2) 18,640 (5,964)
----------- ----------- ----------- -----------
INCOME (LOSS) FROM
OPERATIONS BEFORE
INTEREST IN NET
INCOME (LOSS) OF
CONSOLIDATED
SUBSIDIARIES AND
INCOME TAXES (154,461) -- 318,346 163,885
MINORITY INTEREST
IN NET LOSS
(INCOME) OF LANCER 251,670 (319,146)(3) -- --
67,476 (4)
----------- ----------- ----------- -----------
INCOME (LOSS) FROM
OPERATIONS BEFORE
INCOME TAXES 97,209 (251,670) 318,346 163,885
----------- ----------- ----------- -----------
INCOME TAX EXPENSE 2,400 -- (800) 1,600
----------- ----------- ----------- -----------
NET INCOME (LOSS) $ 94,809 $ (251,670) $ 319,146 $ 162,285
=========== =========== =========== ===========
(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