UNITED STATES
               SECURITIES AND EXCHANGE COMMISSION
                      Washington D.C. 20549

                            FORM 10-Q

                           (Mark One)

      QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                 SECURITIES EXCHANGE ACT OF 1934

        For the quarterly period ended September 30, 2003
                                       ------------------

                               or


     TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                 SECURITIES EXCHANGE ACT OF 1934

  For the transition period from _____________ to _____________

                Commission file number: 000-28827

                      PETMED EXPRESS, INC.
     ------------------------------------------------------
     (Exact name of registrant as specified in its charter)

          FLORIDA                               65-0680967
- ---------------------------------           -------------------
  (State or other jurisdiction               (I.R.S. Employer
of incorporation or organization)           Identification No.)

       1441 S.W. 29th Avenue, Pompano Beach, Florida 33069
       ---------------------------------------------------
            (Address of principal executive offices)

                         (954) 979-5995
        ------------------------------------------------
        (Issuer's telephone number, including area code)

                               N/A
      ----------------------------------------------------
      (Former name, former address and former fiscal year,
                  if changed since last report)

  Indicate by check mark whether the registrant (1) has filed
all reports required to be filed by Section 13 or 15(d) of the
Securities Exchange Act of 1934 during the preceding 12 months
(or for such shorter period that the registrant was required to
file such reports), and (2) has been subject to such filing
requirements for the past 90 days.

      Yes [X]                                  No [ ]

  Indicate by check mark whether the registrant is an
accelerated filer (as defined in Rule 12b-2 of the Exchange
Act).

      Yes [ ]                                  No [X]


        APPLICABLE ONLY TO ISSUERS INVOLVED IN BANKRUPTCY
           PROCEEDINGS DURING THE PRECEDING FIVE YEARS

  Indicate  by  check  mark  whether  the  registrant  filed  all
documents and reports required to be filed by Section 12,  13  or
15(d)  of the Securities Exchange Act of 1934 subsequent  to  the
distribution of securities under a plan confirmed by a court.

      Yes [ ]                                  No [X]

              APPLICABLE ONLY TO CORPORATE ISSUERS

  Indicate the number of shares outstanding of each of the
issuer's classes of common stock, as of the latest practicable
date: 19,633,558 Common Shares, $.001 par value per share at
November 7, 2003





PART I - FINANCIAL INFORMATION

Item 1.   Financial Statements.

              PETMED EXPRESS, INC. AND SUBSIDIARIES
              CONDENSED CONSOLIDATED BALANCE SHEETS



                                                      September 30,    March 31,
                                                         2003             2003
                                                      (Unaudited)
                                                      -------------  ------------
                                                               
                          ASSETS
                          ------

Current assets:
   Cash and cash equivalents                          $   4,693,846  $    984,169
   Accounts receivable, less allowance for doubtful
      accounts of $15,509 and $16,644, respectively         769,308       651,883
   Inventories - finished goods                           6,976,984     4,268,146
   Prepaid expenses and other current assets                426,011       478,108
                                                      -------------  ------------
          Total current assets                           12,866,149     6,382,306

   Property and equipment, net                            1,469,244     1,496,979
   Deferred income taxes                                    581,356       581,356
   Intangible asset                                         365,000       365,000
   Other assets                                              21,822       200,155
                                                      -------------  ------------
Total assets                                          $  15,303,571  $  9,025,796
                                                      =============  ============


          LIABILITIES AND SHAREHOLDERS' EQUITY
          ------------------------------------

Current liabilities:
   Accounts payable                                   $   3,068,508  $  2,570,459
   Income taxes payable                                     930,946       170,752
   Accrued expenses and other current liabilities           686,709       555,012
   Current portion of loan obligation                        68,442        68,442
                                                      -------------  ------------
          Total current liabilities                       4,754,605     3,364,665

Loan obligation, less current portion                        34,221        68,443
                                                      -------------  ------------

Total liabilities                                         4,788,826     3,433,108
                                                      -------------  ------------

Commitments and contingencies

Shareholders' equity:
   Preferred stock, $.001 par value, 5,000,000
     shares authorized; 2,500 convertible shares
     issued and outstanding with a liquidation
     preference of $4 per share                               8,898         8,898
   Common stock, $.001 par value, 40,000,000
     shares authorized; 19,628,892 and 18,460,878
     shares issued and outstanding, respectively             19,629        18,461
   Additional paid-in capital                             8,949,324     7,279,207
   Retained earnings (accumulated deficit)                1,536,894    (1,713,878)
                                                      -------------  ------------
          Total shareholders' equity                     10,514,745     5,592,688
                                                      -------------  ------------

Total liabilities and shareholders' equity            $  15,303,571  $  9,025,796
                                                      =============  ============



See accompanying notes to condensed consolidated financial statements


                                   1




              PETMED EXPRESS, INC. AND SUBSIDIARIES
           CONDENSED CONSOLIDATED STATEMENTS OF INCOME
                           (UNAUDITED)



                                     Three Months Ended                  Six Months Ended
                                         September 30,                     September 30,
                                -----------------------------    ------------------------------
                                    2003             2002             2003             2002
                                ------------    -------------    -------------    -------------
                                                                      

Sales                           $ 24,969,228    $  14,229,702    $  55,356,791    $  29,060,457
Cost of sales                     14,745,824        8,029,410       33,328,504       16,597,663
                                ------------    -------------    -------------    -------------

Gross profit                      10,223,404        6,200,292       22,028,287       12,462,794
                                ------------    -------------    -------------    -------------

Operating expenses:
  General and administrative       2,718,371        1,974,189        5,739,625        4,057,612
  Advertising                      4,443,980        3,832,241       10,952,970        6,639,421
  Depreciation and amortization      132,049           86,108          259,400          166,772
                                ------------    -------------    -------------    -------------
Total operating expenses           7,294,400        5,892,538       16,951,995       10,863,805
                                ------------    -------------    -------------    -------------

Income from operations             2,929,004          307,754        5,076,292        1,598,989
                                ------------    -------------    -------------    -------------

Other income (expense):
  Interest expense                    (1,526)          (4,450)          (4,207)         (10,040)
  Interest income                      4,705            1,824            6,854            5,957
  Other, net                             378              952              986            3,287
                                ------------    -------------    -------------    -------------
Total other income (expense)           3,557           (1,674)           3,633             (796)
                                ------------    -------------    -------------    -------------

Income before provision for
  income taxes                     2,932,561          306,080        5,079,925        1,598,193

Provision for income taxes         1,114,373          101,193        1,829,153          490,977
                                ------------    -------------    -------------    -------------

Net income                      $  1,818,188    $     204,887    $   3,250,772    $   1,107,216
                                ============    =============    =============    =============

Net income per common share:
  Basic                         $       0.09    $        0.01    $        0.17    $        0.07
                                ============    =============    =============    =============
  Diluted                       $       0.08    $        0.01    $        0.14    $        0.05
                                ============    =============    =============    =============

Weighted average number of
common shares outstanding:
  Basic                           19,372,365       17,173,499       19,192,390       16,883,731
                                ============    =============    =============    =============
  Diluted                         23,425,269       21,356,196       23,103,919       20,655,407
                                ============    =============    =============    =============



See accompanying notes to condensed consolidated financial statements



                                   2




              PETMED EXPRESS, INC. AND SUBSIDIARIES
         CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                           (UNAUDITED)




                                                          Six Months Ended
                                                            September 30,
                                                         2003           2002
                                                     ------------   ------------
                                                              
Cash flows from operating activities:
  Net income                                         $  3,250,772   $  1,107,216
  Adjustments to reconcile net income to net cash
    provided by operating activities:
      Depreciation and amortization                       259,400        166,772
      Tax benefit related to stock options exercised      486,151         78,660
      Bad debt expense                                       (672)        11,596
      (Increase) decrease in operating assets
        and liabilities:
         Accounts receivable                             (116,753)      (295,943)
         Inventory                                     (2,708,838)    (1,592,119)
         Prepaid expenses and other current assets         52,097        (29,175)
         Other assets                                     178,333       (150,000)
         Accounts payable                                 498,049        971,596
         Accrued expenses and other current
           liabilities                                    891,891        776,027
                                                     ------------   ------------
Net cash provided by operating activities               2,790,430      1,044,630
                                                     ------------   ------------

Cash flows from investing activities:
  Purchases of property and equipment                    (231,665)      (551,338)
  Purchase of intangible asset                               -          (365,000)
                                                     ------------   ------------
Net cash used in investing activities                    (231,665)      (916,338)
                                                     ------------   ------------

Cash flows from financing activities:
  Proceeds from the exercise of stock options
    and warrants                                        1,185,134        393,663
  Payments on loan obligation                             (34,222)       (34,221)
  Payments on line of credit                                 -          (141,214)
                                                     ------------   ------------
Net cash provided by financing activities               1,150,912        218,228
                                                     ------------   ------------

Net increase in cash and cash equivalents               3,709,677        346,520
Cash and cash equivalents, at beginning of period         984,169        737,284
                                                     ------------   ------------

Cash and cash equivalents, at end of period          $  4,693,846   $  1,083,804
                                                     ============   ============

Supplemental disclosure of cash flow information:
  Cash paid for interest                             $      3,984   $     10,514
                                                     ============   ============
  Cash paid for income taxes                         $    536,667   $       -
                                                     ============   ============



See accompanying notes to condensed consolidated financial statements



                                   3



              PETMED EXPRESS, INC. AND SUBSIDIARIES
      NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                           (UNAUDITED)


Note 1:  Summary of Significant Accounting Policies
- -------  ------------------------------------------

Organization

  PetMed Express, Inc. and subsidiaries is a leading nationwide
pet pharmacy.  The Company markets prescription and non-
prescription pet medications along with health and nutritional
supplements for cats and dogs direct to the consumer.  The
Company offers consumers an attractive alternative for obtaining
pet medications in terms of convenience, price, and speed of
delivery.

  The Company markets its products through national television,
on-line and direct mail advertising campaigns, which aim to
increase the recognition of the "1-800-PetMeds" brand name,
increase traffic on its web site at www.1800PetMeds.com , acquire
new customers, and maximize repeat purchases.  The Company's
executive offices are located in Pompano Beach, Florida.

  The Company's fiscal year end is March 31, and references
herein to fiscal 2004 or 2003 refer to the Company's fiscal years
ending March 31, 2004 and 2003, respectively.

Basis of Presentation and Consolidation

  The Company is no longer eligible as a small business filer,
as of April 1, 2003 the Company holds the status of a regular
Securities Exchange Act filer.  The accompanying unaudited
condensed consolidated financial statements have been prepared in
accordance with the instructions to Form 10-Q and, therefore, do
not include all of the information and footnotes required by
accounting principles generally accepted in the United States of
America for complete financial statements.  In the opinion of
management, the accompanying condensed consolidated financial
statements contain all adjustments, consisting of normal
recurring accruals, necessary to present fairly the financial
position of the Company, after elimination of intercompany
accounts and transactions, at September 30, 2003 and the
statements of income for the three and six months ended September
30, 2003 and 2002 and cash flows for the six months ended
September 30, 2003 and 2002.  The results of operations for the
three and six months ended September 30, 2003, are not
necessarily indicative of the operating results expected for the
fiscal year ending March 31, 2004.  These financial statements
should be read in conjunction with the financial statements and
notes thereto contained in the Company's annual report on Form 10-
KSB for the fiscal year ended March 31, 2003.  The condensed
consolidated financial statements include the accounts of PetMed
Express, Inc. and its wholly owned subsidiaries.  All significant
intercompany transaction has been eliminated upon consolidation.

Use of Estimates

  The preparation of condensed consolidated financial statements
in conformity with generally accepted accounting principles in
the United States of America requires management to make
estimates and assumptions that affect the reported amounts of
assets and liabilities and disclosure of contingent assets and
liabilities at the date of the condensed consolidated financial
statements and the reported amounts of revenues and expenses
during the reporting period.  Actual results could differ from
those estimates.

Note 2:  Net Income Per Share
- -------  --------------------

  In accordance with the provisions of SFAS No. 128, "Earnings
Per Share," basic net income per share is computed by dividing
net income available to common shareholders by the weighted
average number of common shares outstanding during the period.
Diluted net income per share includes the dilutive effect of
potential stock options and warrants exercised and the effects of
the potential conversion of preferred shares, calculated using
the treasury stock method.  Outstanding stock options, warrants,
and convertible preferred shares issued by the Company represent
the only dilutive effect reflected in diluted weighted average
shares outstanding.



                               4




  The following is a reconciliation of the numerators and
denominators of the basic and diluted net income per share
computations for the periods presented:



                                         Three Months Ended            Six Months Ended
                                           September 30                  September 30
                                      2003            2002            2003            2002
                                  ------------    ------------    ------------    ------------
                                                                      

Net income (numerator):
  Net income                      $  1,818,188    $    204,887    $  3,250,773    $  1,107,216
                                  ============    ============    ============    ============
Shares (denominator):
  Weighted average number of
    common shares outstanding
    used in basic computation       19,372,365      17,173,499      19,192,390      16,883,731
  Common shares issuable upon
    exercise of stock options
    and warrants                     4,042,779       4,172,572       3,901,404       3,761,551
  Common shares issuable upon
    conversion of preferred
    shares                              10,125          10,125          10,125          10,125
                                  ------------    ------------    ------------    ------------
  Shares used in diluted
    computation                     23,425,269      21,356,196      23,103,919      20,655,407
                                  ============    ============    ============    ============

Net income per common share:

  Basic                           $       0.09    $       0.01    $       0.17    $       0.07
                                  ============    ============    ============    ============
  Diluted                         $       0.08    $       0.01    $       0.14    $       0.05
                                  ============    ============    ============    ============



  For the periods ended September 30, 2003 and 2002, 55,000 and
129,600 shares of common stock options and warrants, with a
weighted average exercise price of $7.95 and $3.52, respectively,
were excluded from the diluted net income per share computation
as their exercise prices were greater than the average market
price of the common shares for the period.


Note 3:  Accounting for Stock-Based Compensation

  The Company accounts for employee stock options using the
intrinsic value method as prescribed by Accounting Principles
Board Opinion ("APB") No. 25, Accounting for Stock Issued to
Employees.  The Company follows the disclosure provisions of SFAS
No. 123, Accounting for Stock-Based Compensation, for employee
stock options.  Had the Company determined employee compensation
cost based on the fair value at the grant date for its stock
options under SFAS No. 123, the Company's net income would have
been decreased to the pro forma amounts indicated below:




                                         Three Months Ended            Six Months Ended
                                           September 30                  September 30
                                      2003            2002            2003            2002
                                  ------------    ------------    ------------    ------------
                                                                      

Reported net income:              $  1,818,188    $    204,887    $  3,250,772    $  1,107,216

Deduct: total stock-based
employee compensation expense
determined under fair-value
based method for all awards,
net of related tax effects              77,070          62,431         121,929         153,721

Pro forma net income:             $  1,741,118    $    142,456    $  3,128,843    $    953,495
                                  ============    ============    ============    ============

Reported basic net income
  per share:                      $       0.09    $       0.01    $       0.17    $       0.07
                                  ============    ============    ============    ============
Pro forma basic net income
  per share:                      $       0.09    $       0.01    $       0.16    $       0.06
                                  ============    ============    ============    ============
Reported diluted net income
  per share:                      $       0.08    $       0.01    $       0.14    $       0.05
                                  ============    ============    ============    ============
Pro forma diluted net income
  per share:                      $       0.08    $       0.01    $       0.14    $       0.05
                                  ============    ============    ============    ============





                               5





Note 4:  Line of Credit

  On August 28, 2003, the Company signed an amendment to their
existing line of credit agreement, which extended the line of
credit from $2,000,000 up to $5,000,000.  The Company's
$5,000,000 line of credit is effective through August 28, 2004,
and the interest rate is at the published thirty day London
Interbank Offered Rates ("LIBOR") plus 2.40% (3.52% at September
30, 2003), and contains various financial and operating
covenants.  At September 30, 2003, there was no outstanding
balance under the line of credit agreement.


Note 5:  Commitments and Contingencies

  Various complaints had been filed with the Florida Board of
Pharmacy.  These complaints, the majority of which were filed by
veterinarians who are in competition with the Company for the
sale of pet prescription-required products, alleged violations of
the Pharmacy Practice Act and regulations promulgated there
under.  The vast majority of the complaints alleged that the
Company, through its pharmacists, improperly dispensed
prescription-required veterinary medication based on
prescriptions verified through the Company's discontinued
alternate veterinarian program.  The alternate veterinarian
program used a veterinarian outside the state of Florida to
verify prescriptions for certain pets outside the state of
Florida.  While the program was not used for pets residing in the
state of Florida, the complaints had, for the most part, been
filed with the Florida Board of Pharmacy.  Other complaints
alleged the dispensing of medication without a valid
prescription, the sale of non-conforming products and that the
Company's pharmacy was operating at the same location as another
pharmacy, with which it had a contractual relationship.  The
Company contested all allegations and continued discussions in an
attempt to reach a resolution of these matters.

  In February 2002, the Company voluntarily ceased the use of its
alternate veterinarian program, and in March 2002 a business
decision was made to enter into a settlement agreement with the
Florida Board of Pharmacy, rather than to proceed with costly and
lengthy litigation.  In April 2002, the Florida Board of Pharmacy
approved the settlement agreement.  The Florida Board of Pharmacy
did not reach any finding of fact or conclusion of law that the
Company committed any wrongdoing or violated any rules or laws
governing the practice of pharmacy.  According to the settlement
agreement, the Company's pharmacy license was placed on probation
for a period of three years and the Company, the Company's
pharmacists and contracted pharmacy and pharmacist, paid
approximately $120,000 in fines and investigative costs, in July
2002.  The Company remains licensed with the State of Florida and
continues to operate its principal business in Florida.

  The Company has settled with various states in the past.  There
can be no assurances made that other states will not attempt to
take similar actions against the Company in the future.

  In September 2001, the Company and the EPA entered into a
Consent Agreement and Final Order ("CAFO").  The settlement
agreement required the Company to pay a civil penalty of $100,000
plus interest, requiring a payment of $56,000, which was paid in
September 2002, and $53,000 which was paid in September 2003, a
reduction from the previously assessed fine of $445,000.  For the
purpose of this CAFO, the Company admitted to the jurisdictional
allegations set forth, and neither admitted nor denied the
alleged violations.  On September 28, 2001, the CAFO was approved
and ordered by the regional judicial officer.

  The Company is a defendant in a lawsuit in Texas state
district court seeking injunctive and monetary relief styled
Texas State Board of Pharmacy and State Board of Veterinary
Medical Examiners v. PetMed Express, Inc. Cause No.GN-202514, in
the 201st Judicial District Court, Travis County, Texas.  The
Company in its initial pleading denied the allegations contained
therein.  The Company will vigorously defend, is confident of its
compliance with the applicable law, and finds wrong-on-the-facts
the vast majority of the allegations contained in the Plaintiffs'
supporting documentation attached to the lawsuit.  Discovery has
commenced and at this stage of the litigation it is difficult to
assess any possible outcome or estimate any potential loss in the
event of an adverse outcome.

Routine Proceedings

  The Company is a party to routine litigation and regulatory
complaints incidental to its business.  The Company's management
does not believe that the resolution of any or all of such
routine litigation and regulatory complaints are likely to have a
material adverse effect on the Company's financial condition or
results of operations.



                               6




Item 2.   Management's Discussion and Analysis of Financial
          Condition and Results of Operations.

Overview
- --------

  PetMed Express was incorporated in the state of Florida in
January 1996.  The Company's common shares are traded on the OTC
Bulletin Board ("OTCBB") under the symbol "PETS."  The Company
began selling pet medications and products in September 1996, and
in the fall of 1997 we issued our first catalog.  This catalog
displayed approximately 1,200 items, including prescription and
non-prescription pet medications, pet health and nutritional
supplements and pet accessories.  In fiscal 2001, the Company
focused its product line to approximately 600 of the most popular
pet medications and health and nutritional supplements for dogs
and cats.  The Company also markets products on its web site,
where we currently generate approximately 50% of all sales.
Since October 1997, the Company has advertised its products on
national television, on-line, and through direct mail
advertising.

  The Company's sales consist of products sold to mainly retail
consumers and minimal wholesale customers.  Typically, the
Company's retail customers pay by credit card or check at the
time the order is shipped.  The Company usually receives cash
settlement in two to three banking days for sales paid for by
credit cards, which minimizes the accounts receivable balances
relative to the Company's sales.  Certain wholesale customers are
extended credit terms, which usually require payment within 30
days of delivery.  For the quarters ended September 30, 2003 and
2002, the Company's sales returns average was approximately 1.5%
and 1.8% of sales, respectively, and the twelve month average
purchase was approximately $72.

Critical Accounting Policies
- ----------------------------

  Our discussion and analysis of our financial condition and the
results of our operations are based upon our condensed
consolidated financial statements and the data used to prepare
them.  The Company's condensed consolidated financial statements
have been prepared in accordance with accounting principles
generally accepted in the United States of America.  On an
ongoing basis we re-evaluate our judgments and estimates
including those related to product returns, bad debts,
inventories, long-lived assets, income taxes, litigation and
contingencies.  We base our estimates and judgments on our
historical experience, knowledge of current conditions and our
beliefs of what could occur in the future considering available
information.  Actual results may differ from these estimates
under different assumptions or conditions.  Our estimates are
guided by observing the following critical accounting policies.


Revenue recognition

  The Company generates revenue by selling pet medication
products primarily to retail consumers and minimally to wholesale
customers.  The Company's policy is to recognize revenue from
product sales upon shipment, when the rights of ownership and
risk of loss have passed to the consumer.  Outbound shipping and
handling fees are included in sales and are billed upon shipment.
Shipping and handling expenses are included in cost of sales.

  The majority of the Company's sales are paid by credit cards
and the Company usually receives the cash settlement in two to
three banking days.  Credit card sales minimize our accounts
receivable balances relative to our sales.  The Company maintains
an allowance for doubtful accounts for losses that the Company
estimates will arise from the customers' inability to make
required payments, arising from either credit card charge-backs
or insufficient fund checks.  The Company determines its
estimates of the uncollectibility of accounts receivable by
analyzing historical bad debts and current economic trends.  At
September 30, 2003 the allowance for doubtful accounts was
approximately $16,000.


Valuation of inventory

  Inventories consist of prescription and non-prescription pet
medications that are available for sale and are priced at the
lower of cost or market value using a weighted average cost
method.  The Company writes down its inventory for estimated
obsolescence.  At September 30, 2003 the inventory reserve was
approximately $142,000.


Property and equipment

  Property and equipment are stated at cost and depreciated using
the straight-line method over the estimated useful lives of the
assets.  The furniture, fixtures, equipment and computer software
are depreciated over periods ranging from three to ten years.
Leasehold improvements and assets under capital lease agreements
are amortized over the shorter of the underlying lease agreement
or the useful life of the asset.



                               7




Long-lived assets

  Long-lived assets are reviewed for impairment whenever events
or changes in circumstances indicate that the carrying amount may
not be recoverable.  Recoverability of assets is measured by
comparison of the carrying amount of the asset to net future cash
flows expected to be generated from the asset.


Advertising

  The Company's advertising expense consists primarily of
television advertising, internet marketing, and direct mail
advertising.  Television costs are expensed as the advertisements
are televised and direct mail costs are expensed when the related
print materials are produced, distributed or superseded.


Accounting for income taxes

  The Company accounts for income taxes under the provisions of
SFAS No. 109, Accounting for Income Taxes, which generally
requires recognition of deferred tax assets and liabilities for
the expected future tax benefits or consequences of events that
have been included in the condensed consolidated financial
statements or tax returns. Under this method, deferred tax assets
and liabilities are determined based on differences between the
financial reporting carrying values and the tax bases of assets
and liabilities, and are measured by applying enacted tax rates
and laws for the taxable years in which those differences are
expected to reverse.


Results of Operations
- ---------------------

  The following should be read in conjunction with the Company's
condensed consolidated financial statements and the related notes
thereto included elsewhere herein.  The following table sets
forth, as a percentage of sales, certain items appearing in the
Company's condensed consolidated statements of operations.



                                         Three Months Ended            Six Months Ended
                                           September 30                  September 30
                                      2003            2002            2003            2002
                                  ------------    ------------    ------------    ------------
                                                                      
Sales                                    100.0 %         100.0 %         100.0 %         100.0 %
Cost of sales                             59.1            56.4            60.2            57.1
                                  ------------    ------------    ------------    ------------
Gross profit                              40.9            43.6            39.8            42.9
                                  ------------    ------------    ------------    ------------

Operating expenses:
  General and administrative              10.9            13.9            10.3            14.0
  Advertising                             17.8            26.9            19.8            22.8
  Depreciation and amortization            0.5             0.6             0.5             0.6
                                  ------------    ------------    ------------    ------------
Total operating expenses                  29.2            41.4            30.6            37.4
                                  ------------    ------------    ------------    ------------

Income from operations                    11.7             2.2             9.2             5.5
                                  ------------    ------------    ------------    ------------

Provision for income taxes                 4.4             0.8             3.3             1.7
                                  ------------    ------------    ------------    ------------

Net income                                 7.3             1.4             5.9             3.8
                                  ============    ============    ============    ============


                               8




Three Months Ended September 30, 2003 Compared With Three Months
Ended September 30, 2002, and Six Months Ended September 30, 2003
Compared With Six Months Ended September 30, 2002
- -----------------------------------------------------------------

Sales
- -----

  Sales increased by approximately $10,739,000, or 75.5%, to
approximately $24,969,000 for the quarter ended September 30,
2003, from approximately $14,230,000 for the quarter ended
September 30, 2002.  For the six months ended September 30, 2003,
sales increased by approximately $26,296,000, or 90.5%, to
approximately $55,357,000 compared to sales of $29,061,000 for
the six months ended September 30, 2002.  The increase to sales
for the three and six months ended September 30, 2003 can be
primarily attributed to increased retail reorders and the
positive effects generated from our advertising campaign.
Additionally, the Company's free shipping promotion, which was
initiated in March 2003, had a positive impact on sales.

  The Company has committed certain amounts specifically
designated towards television and direct mail advertising to
stimulate sales, create brand awareness, and acquire new
customers.  Retail new order sales have increased by
approximately $4,119,000, or 52.6%, to approximately $11,944,000
for the three months ended September 30, 2003, from approximately
$7,825,000 for the three months ended September 30, 2002.  Retail
new order sales have increased by approximately $12,886,000, or
76.6%, to approximately $29,708,000 for the six months ended
September 30, 2003, from approximately $16,822,000 for the six
months ended September 30, 2002.  Retail reorder sales have
increased by approximately $6,552,000, or 103.1%, to
approximately $12,906,000 for the three months ended September
30, 2003, from approximately $6,354,000 for the three months
ended September 30, 2002.  Retail reorder sales have increased by
approximately $13,290,000, or 109.6%, to approximately
$25,415,000 for the six months ended September 30, 2003, from
approximately $12,125,000 for the six months ended September 30,
2002.The Company acquired approximately 166,000 new customers for
the quarter ended September 30, 2003, compared to approximately
114,000 new customers for the same period prior year.  For the
six months ended September 30, 2003, the Company acquired
approximately 400,000 new customers, compared to 235,000 new
customers for the same period in the prior year.

  The majority of our product sales are affected by the seasons,
due to the seasonality of mainly heartworm and flea and tick
medications.  Industry seasonality trends, according to Fountain
Agricounsel LLC, Management Consultants to Agribusiness, are
divided into percentage of industry sales by quarter.  For the
quarters ended March 31, June 30, September 30, and December 31
industry sales are 19%, 37%, 28%, and 16%, respectively.  The
Company cannot accurately predict future sales; however, based on
current circumstances the Company does not expect a significant
variance compared to the industry trends in the third quarter of
fiscal 2004.

Cost of sales
- -------------

  Cost of sales increased by approximately $6,717,000, or 83.7%,
to approximately $14,746,000 for the quarter ended September 30,
2003, from approximately $8,029,000 for the quarter ended
September 30, 2002.  For the six months ended September 30, 2003,
cost of sales increased by approximately $16,731,000, or 100.8%,
to approximately $33,329,000 compared to cost of sales of
$16,598,000 for the six months ended September 30, 2002.  The
increase in cost of sales for the three and six months ended
September 30, 2003 is directly related to the increase in retail
sales.  As a percent of sales, the cost of sales was 59.1% for
the three months ended September 30, 2003, as compared to 56.4%
for the three months ended September 30, 2002.  This percentage
increase can be directly attributed to the free shipping
promotion, with a portion offset by increases in our product
pricing.

Gross profit
- ------------

  Gross profit increased by approximately $4,023,000, or 64.9%,
to approximately $10,223,000 for the quarter ended September 30,
2003, from approximately $6,200,000 for the quarter ended
September 30, 2002.  For the six months ended September 30, 2003,
gross profit increased by approximately $9,565,000, or 76.8%, to
approximately $22,028,000 compared to gross profit of $12,463,000
for the six months ended September 30, 2002.  Gross profit as a
percentage of sales for second quarter of fiscal 2004 and 2003
was 40.9% and 43.6%, respectively.  This percentage decrease can
also be attributed to the Company's free shipping promotion, with
a portion offset by increases in our product pricing.




                               9




General and administrative expenses
- -----------------------------------

  General and administrative expenses increased by approximately
$744,000, or 37.7%, to approximately $2,718,000 for the quarter
ended September 30, 2003, from approximately $1,974,000 for the
quarter ended September 30, 2002.  For the six months ended
September 30, 2003, general and administrative expenses increased
by approximately $1,682,000, or 41.5%, to approximately
$5,740,000 compared to general and administrative expenses of
$4,058,000 for the six months ended September 30, 2002.  General
and administrative expense as a percentage of sales was 10.9% and
13.9% for the quarter ended September 30, 2003 and 2002,
respectively.  The increase in general and administrative
expenses for the three months ended September 30, 2003 was
primarily due to the following: a $275,000 increase to payroll
expenses which can be attributed to the addition of new employees
in the customer service and pharmacy departments which enabled
the company to sustain its continued growth; a $235,000 increase
to bank service and credit card fees; a  $147,000 increase to
professional fees; a  $61,000 increase to telephone expenses
which is directly related to the increase in the quarterly sales;
and a $26,000 increase in other expenses which includes
insurance, property, and office expenses.  The increase in
general and administrative expenses for the six months ended
September 30, 2003 was primarily due to the following: a $681,000
increase to payroll expenses which can be attributed to the
addition of new employees in the customer service and pharmacy
departments which enabled the company to sustain its continued
growth; a $541,000 increase to bank service and credit card fees;
a  $237,000 increase to professional fees; a  $183,000 increase
to telephone expenses which is directly related to the increase
in the six month sales; and a $40,000 increase in other expenses
which includes insurance, property, and office expenses.

Advertising expenses
- --------------------

  Advertising expenses increased by approximately $612,000, or
16.0%, to approximately $4,444,000 for the quarter ended
September 30, 2003, from approximately $3,832,000 for the quarter
ended September 30, 2002.  For the six months ended September 30,
2003, advertising expenses increased by approximately $4,314,000,
or 65.0%, to approximately $10,953,000 compared to advertising
expenses of $6,639,000 for the six months ended September 30,
2002.  The increase in advertising expenses for the three and six
months ended September 30, 2003 was due to the Company's plan to
commit certain amounts specifically designated towards television
and direct mail advertising to stimulate sales, create brand
awareness, and acquire new customers.

Depreciation and amortization expenses
- --------------------------------------

  Depreciation and amortization expenses increased by
approximately $46,000, or 53.4%, to approximately $132,000 for
the quarter ended September 30, 2003, from approximately $86,000
for the quarter ended September 30, 2002.  For the six months
ended September 30, 2003, depreciation and amortization expenses
increased by approximately $92,000, or 55.5%, to approximately
$259,000 compared to depreciation and amortization expenses of
$167,000 for the six months ended September 30, 2002.  This
increase to depreciation and amortization expense for three and
six months ended September 30, 2003 can be attributed to
increased property and equipment additions mainly related to the
warehouse expansion, since the first quarter of fiscal 2003.

Interest expense
- ----------------

  Interest expense decreased by approximately $3,000, or 65.7%,
to approximately $2,000 for the quarter ended September 30, 2003,
from approximately $5,000 for the quarter ended September 30,
2002.  For the six months ended September 30, 2003, interest
expense decreased by approximately $6,000, or 58.1%, to
approximately $4,000 compared to interest expense of $10,000 for
the six months ended September 30, 2002.  Interest expense may
increase slightly in future quarters, due to the Company
utilizing its $5,000,000 line of credit to increase inventory
levels.

Provision for income taxes
- --------------------------

  The Company had incurred significant net losses since its
inception in 1996, through the quarter ended June 30, 2001.
These losses have resulted in net operating loss carryforwards,
which have been used by the Company to offset its tax
liabilities.  For the fiscal year ended March 31, 2002, the
Company recorded a full valuation allowance against the deferred
income tax assets, created by net operating losses, since future
utilization of these assets was subject to the Company's ability
to generate taxable income.  For the fiscal year ended March 31,
2003, the Company recognized a deferred income tax asset of
approximately $581,000, due to the fact that the Company had
demonstrated the ability to generate taxable income.  There are
no guarantees that the Company will be able to utilize all future
net operating loss carryforwards unless the Company generates
taxable income.  For the quarters ended September 30, 2003 and
2002, the Company recorded an income tax provision for
approximately $1,114,000 and $101,000, respectively; to provide
for taxable income as the utilization of net operating loss
carryforwards are limited.



                               10





Liquidity and Capital Resources

   The Company's working capital at September 30, 2003 and March
31, 2003 was $8,112,000 and $3,018,000, respectively.  The
$5,094,000 increase in working capital was primarily attributable
to cash flow generated from operations and the exercise of stock
options.  Net cash provided by operating activities was
$2,790,000 and $1,045,000 for the six months ended September 30,
2003 and 2002, respectively.  Net cash used in investing
activities was $232,000 and $916,000 for the six months ended
September 30, 2003 and 2002, respectively.  Net cash provided by
financing was $1,151,000 and $218,000 for the six months ended
September 30, 2003 and 2002, respectively.  This increase relates
directly to the exercise of stock options in the first and second
quarter of fiscal 2004.

  The Company maintains a $5,000,000 line of credit, effective
through August 28, 2004.  The interest rate is at the published
thirty day London Interbank Offered Rates ("LIBOR") plus 2.40%
(3.52% at September 30, 2003), and contains various financial and
operating covenants.  At September 30, 2003, there was no
outstanding balance under the line of credit agreement.

  On July 25, 2003 the Company signed an amendment to its current
lease agreement to obtain an additional 8,000 square feet, with
an option to add another 3,600 square feet, to its current 32,000
square foot facility, which became available on October 1, 2003.
This addition to the warehouse was necessary to increase the
Company's capacity to store additional inventory during our peak
season.  The Company had financed certain equipment acquisitions
with capital leases.  As of June 30, 2003 the Company had no
outstanding lease commitments.  The Company's sources of working
capital include the line of credit, cash from operations, and the
exercise of stock options and warrants.  For the remainder of
fiscal 2004, the Company has approximately $420,000 planned for
capital expenditure commitments to further the Company's growth
to add backup computer equipment to sustain business during an
outage.  These capital expenditures will be funded through cash
from operations.

  The Company presently has no need for other alternative
sources of working capital.  The Company may seek to raise
additional capital through the sale of equity securities.  No
assurances can be given that the Company will be successful in
obtaining additional capital, or that such capital will be
available in terms acceptable to the Company.  At this time, the
Company has no commitments or plans to obtain additional capital.
Further, there can be no assurances that even if such additional
capital is obtained that the Company will sustain profitability
or positive cash flow.


Cautionary Statement Regarding Forward-Looking Information

  Certain information in this Quarterly Report on Form 10-Q
includes forward-looking statements within the meaning of
Section 27A of the Securities Act of 1933 and Section 21E of the
Securities Exchange Act of 1934.  You can identify these forward-
looking statements by the words "believes," "intends,"
"expects," "may," "will," "should," "plan," "projects,"
"contemplates," "intends," "budgets," "predicts," "estimates,"
"anticipates," or similar expressions.  These statements are
based on our beliefs, as well as assumptions we have used based
upon information currently available to us.  Because these
statements reflect our current views concerning future events,
these statements involve risks, uncertainties and assumptions.
Actual future results may differ significantly from the results
discussed in the forward-looking statements.  A reader, whether
investing in our common stock or not, should not place undue
reliance on these forward-looking statements, which apply only
as of the date of this quarterly report.

  When used in this quarterly report on Form 10-Q, "PetMed
Express," "1-800-PetMeds," "PetMed," "1-888-PetMeds," "PetMed
Express.com," "the Company,"  "we," "our," and "us" refers to
PetMed Express, Inc. and our subsidiaries.



                               11




Item 3.   Quantitative and Qualitative Disclosures About Market
          Risk.

  Market risk generally represents the risk that losses may
occur in the value of financial instruments as a result of
movements in interest rates, foreign currency exchange rates and
commodity prices.  Our financial instruments include cash and
cash equivalents, accounts receivable, accounts payable, line of
credit, and debt obligations.  The book values of cash
equivalents, accounts receivable, and accounts payable are
considered to be representative of fair value because of the
short maturity of these instruments.  We estimate that the fair
value of all of our debt obligations approximate $103,000 as of
September 30, 2003.

  We do not utilize financial instruments for trading purposes
and we do not hold any derivative financial instruments that
could expose us to significant market risk.  Our exposure to
market risk for changes in interest rates relates primarily to
our obligations under our line of credit.  As of November 7,
2003, there was no outstanding balance under the line of credit
agreement.  A ten percent increase in short-term interest rates
on the variable rate debts outstanding as of November 7, 2003
would not have a material impact on our quarterly interest
expense, assuming the amount of debt outstanding remains
constant.

  The above sensitivity analysis for interest rate risk excludes
accounts receivable, accounts payable and accrued liabilities
because of the short-term maturity of such instruments.  The
analysis does not consider the effect this movement may have on
other variables including changes in revenue volumes that could
be indirectly attributed to changes in interest rates.  The
actions that management would take in response to such a change
are also not considered.  If it were possible to quantify this
impact, the results could well be different than the sensitivity
effects shown above.


Item 4.   Controls and Procedures.

  The Company's management, including our Chief Executive
Officer and Chief Financial Officer, have conducted an evaluation
of the effectiveness of the design and operation of our
disclosure controls and procedures (as defined in Rule 13a-14(c)
promulgated under the Securities Exchange Act of 1934, as
amended) as of the quarter ended September 30, 2003, the end of
the period covered by this report (the "Evaluation Date").  Based
upon that evaluation, our Chief Executive Officer and Chief
Financial Officer have concluded, that our disclosure controls
and procedures are effective for timely gathering, analyzing and
disclosing the information we are required to disclose in our
reports filed under the Securities Exchange Act of 1934, as
amended.  There have been no significant changes made in our
internal controls or in other factors that could significantly
affect our internal controls over financial reporting during the
period covered by this report.














                               12




PART II - OTHER INFORMATION

Item 1.     Legal Proceedings.

None.

Item 2.     Changes in Securities and Use of Proceeds.

None.

Item 3.     Defaults Upon Senior Securities

None

Item 4.     Submission of Matters to a Vote of Security Holders.

None

Item 5.     Other Information.

None

Item 6.     Exhibits and Reports on Form 8-K.

(a)    The following exhibits are filed as part of this report.

10.10  First Amendment of Business Loan Agreement (Third Line of
       Credit) with SouthTrust Bank, N.A. (filed herewith).

31.1   Certification of Chief Executive Officer Pursuant to Section
       302 of the Sarbanes-Oxley Act of 2002, promulgated under the
       Securities Exchange Act of 1934, as amended (filed herewith to
       Exhibit 31.1 of the Registrant's Report on Form 10-Q for the
       quarter ended September 30, 2003, Commission File No. 000-28827).

31.2   Certification of Chief Financial Officer Pursuant to Section
       302 of the Sarbanes-Oxley Act of 2002, promulgated under the
       Securities Exchange Act of 1934, as amended (filed herewith to
       Exhibit 31.2 of the Registrant's Report on Form 10-Q for the
       quarter ended September 30, 2003, Commission File No. 000-28827).

32.1   Certification of Chief Executive Officer Pursuant to 18
       U.S.C. Section 1350, as adopted Pursuant to Section 906 of
       the Sarbanes-Oxley Act of 2002 (filed herewith to Exhibit
       32.1 of the Registrant's Report on Form 10-Q for the quarter
       ended September 30, 2003, Commission File No. 000-28827).

32.2   Certification of Chief Financial Officer Pursuant to 18
       U.S.C. Section 1350, as adopted Pursuant to Section 906 of
       the Sarbanes-Oxley Act of 2002 (filed herewith to Exhibit
       32.2 of the Registrant's Report on Form 10-Q for the quarter
       ended September 30, 2003, Commission File No. 000-28827).

(b)    Reports on Form 8-K during the fiscal quarter ended
       September 30, 2003

(1)    On August 12, 2003 the Company filed a report under Item 5
       disclosing the addition of Frank J. Formica to our Board of
       Directors and the resignation of Guven Kivilcim from our Board of
       Directors.

(2)    On August 12, 2003 the Company filed a report under Items 7
       and 9 disclosing a quarterly conference call transcript reporting
       its financial results for the quarter ended June 30, 2003.




                               13



                           SIGNATURES

  Pursuant to the requirements of the Securities Exchange Act of
1934, the Registrant has duly caused this report to be signed on
its behalf by the undersigned thereunto duly authorized.

PETMED EXPRESS, INC.
      (The "Registrant")

Date: November 7, 2003

By: /s/Menderes Akdag
   ---------------------------------
   Menderes Akdag

   Chief Executive Officer
   (principal executive officer)

By: /s/Bruce S. Rosenbloom
   ---------------------------------
   Bruce S. Rosenbloom

   Chief Financial Officer
   (principal financial and accounting officer)

















                               14






_________________________________________________________________
_________________________________________________________________




                          UNITED STATES
               SECURITIES AND EXCHANGE COMMISSION

                     Washington, D.C. 20549


                     _______________________



                       PETMED EXPRESS, INC


                     _______________________



                            FORM 10-Q


                     FOR THE QUARTER ENDED:

                       SEPTEMBER 30, 2003



                     _______________________


                            EXHIBITS

                     _______________________









_________________________________________________________________
_________________________________________________________________




                          EXHIBIT INDEX
                          -------------

                                                Number of   Incorporated
                                                  Pages         By
Exhibit                                        in Original   Reference
Number            Description                   Document +

         First Amendment of Business Loan
10.10    Agreement (Third Line of Credit)           5            **
         with SouthTrust Bank, N.A.

         Certification of Chief Executive
31.1     Officer Pursuant to Section 302 of         1            **
         the Sarbanes-Oxley Act of 2002

         Certification of Chief Financial
31.2     Officer Pursuant to Section 302 of         1            **
         the Sarbanes-Oxley Act of 2002

         Certification of Chief Executive
32.1     Officer Pursuant to 18 U.S.C.              1            **
         Section 1350

         Certification of Chief Financial
32.2     Officer Pursuant to 18 U.S.C.              1            **
         Section 1350


** Filed herewith