====================================================================

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

                            Form 10-K
(Mark One)
  [X]  ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF
       THE SECURITIES EXCHANGE ACT OF 1934

           FOR THE FISCAL YEAR ENDED MARCH 31, 2004
                               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 in its charter)

          Florida                                 65-0680967
- ---------------------------------             -------------------
  (State or other jurisdiction                  (IRS Employer
of incorporation or organization)             Identification No.)

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

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

    Securities registered under Section 12(b) of the Act:

    Title of each class:         Name of each exchange
                                 on which registered:
    --------------------         ---------------------

    None

   Securities registered pursuant to Section 12(g) of the Act:

             Common Stock, par value $.001 per share
             ---------------------------------------
                        (Title of class)

  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 [ ]                                No [X]

  Indicate  by  check  mark if disclosure  of  delinquent  filers
pursuant  to Item 405 of Regulation S-K is not contained  herein,
and will not be contained, to the best of registrant's knowledge,
in  definitive  proxy or information statements  incorporated  by
reference in Part III of this Form 10-K or any amendment to  this
Form 10-K.  [ ]

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

           Yes  [ ]                               No [X]

  State  the  aggregate market value of the voting and non-voting
common equity held by non-affiliates computed by reference to the
price  at  which the common equity was last sold, or the  average
bid  and  asked  price  of such common equity,  as  of  the  last
business  day of the registrant's most recently completed  second
quarter, was $68,139,000 (at September 30, 2003).

  The   number  of  shares  of  the  Registrant's  common   stock
outstanding as of June 11, 2004 was 22,036,058.

               DOCUMENTS INCORPORATED BY REFERENCE

  Information included in our definitive proxy statement for  our
2004  annual meeting of stockholders to be held on August 6, 2004
is  incorporated by reference in Items 10, 11, 12, 13, and 14  of
Part III of this report.


===================================================================





                      PETMED EXPRESS, INC.

                  2004 Form 10-K Annual Report

                        TABLE OF CONTENTS


Item No.                    Description                         Page
- --------                    -----------                         ----

PART I.......................................................     2
 Item 1.    Business.........................................     2
 Item 2.    Properties.......................................    10
 Item 3.    Legal Proceedings................................    10
 Item 4.    Submission of Matters to a Vote of
              Security Holders...............................    11
PART II......................................................    12
 Item 5.    Market for Registrant's Common Equity,
              Related Stockholder Matters and Issuer
              Purchases of Equity Securities.................    12
 Item 6.    Selected Financial Data..........................    13
 Item 7.    Management's Discussion and Analysis of
              Financial Condition and Results
              of Operations..................................    14
 Item 7A.   Quantitative and Qualitative Disclosures
              About Market Risk..............................    19
 Item 8.    Financial Statements and Supplementary
              Data...........................................    20
 Item 9.    Changes in and Disagreements With Accountants
              on Accounting and Financial Disclosure.........    20
 Item 9A.   Controls and Procedures..........................    20

PART III.....................................................    20
 Item 10.   Directors and Executive Officers of the
              Registrant.....................................    20
 Item 11.   Executive Compensation...........................    20
 Item 12.   Security Ownership of Certain Beneficial
              Owners and Management and Related
              Stockholder Matters............................    20
 Item 13.   Certain Relationships and Related Transactions...    20
 Item 14.   Principal Accounting Fees and Services...........    20

PART IV......................................................    21
 Item 15.   Exhibits, Financial Statement Schedules, and
              Reports on Form 8-K............................    21
SIGNATURES...................................................    23











                                1




                             PART I

CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING INFORMATION

  Certain  information  in  this  Annual  Report  on  Form   10-K
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 annual report.

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

Item 1.  Business.

General
- -------

  PetMed Express, Inc. and subsidiaries, d/b/a 1-800-PetMeds,  is
a   leading   nationwide  pet  pharmacy.   The  Company   markets
prescription and non-prescription pet medications, and health and
nutritional supplements for dogs and cats 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,
online  and  direct  mail  advertising campaigns,  which  aim  to
increase  the  recognition  of  the "1-800-PetMeds"  brand  name,
increase  traffic on its website at www.1800PetMeds.com,  acquire
new  customers, and maximize repeat purchases.  Our  fiscal  year
end  is March 31, our executive offices are located at 1441  S.W.
29th  Avenue,  Pompano Beach, Florida 33069,  and  our  telephone
number  is  954-979-5995.   The  information  contained  on   the
Company's website is not part of our annual report.

Our Products
- ------------

  We  offer  a  broad selection of products for  dogs  and  cats.
These  products  include a majority of the well-known  brands  of
medication, such as  Frontline[R],  Advantage[R],  Heartguard[R],
Sentinel[R],   Interceptor[R],  Program[R],  Revolution[R],   and
Rimadyl[R].  Generally,  our prices are discounted up to 25% from
the prices for medications charged by veterinarians.

  We  research new products, and regularly select new products or
the  latest generation of existing products to become part of our
product  selection.   In  addition, we also  refine  our  current
products to respond to changing consumer-purchasing habits.   Our
website is designed to give us the flexibility to change featured
products or promotions.  Our product line provides customers with
a  wide  variety  of  selections across the most  popular  health
categories for dogs and cats.  Our current products include:

  Non-Prescription  Medications  (OTC):  Flea  and  tick  control
  products,   bone   and  joint  care  products,   vitamins   and
  nutritional supplements, and hygiene products.

  Prescription  Medications (RX): Heartworm  treatments,  thyroid
  and  arthritis  medications, antibiotics, and  other  specialty
  medications, as well as generic substitutes.

Sales
- -----

  The  following table provides a breakdown of the percentage  of
our total sales by each category during the indicated periods:




                                         Year Ended March 31,
                                         2004    2003    2002
                                         -----   ----    ----
                                                
Non-prescription medications              69%     64%     58%
Prescription medications                  30%     29%     34%
Shipping and handling charges and other    1%      7%      8%
                                         ----    ----    ----
Total                                    100%    100%    100%
                                         ====    ====    ====


We   offer  our  products  through  three  main  sales  channels,
including  the  PetMed  Express catalog and  postcards,  customer
service  representatives and the Internet, through  our  website.
We  have  designed  both our catalog and  website  to  provide  a
convenient,  cost-effective and informative  shopping  experience
that  encourages consumers to purchase products important  for  a
pet's health and quality of life.  We believe that these multiple
channels  allow us to increase the visibility of our  brand  name
and  provide  customers with increased shopping  flexibility  and
service.


                                2



The PetMed Express Catalog

  The  PetMed  Express  catalog  is  a  full-color  catalog  that
features approximately 600 products.  The catalog is produced  by
a   combination  of  in-house  writers,  production  artists  and
independent  contractors.   We mail  catalogs  and  postcards  in
response  to requests generated from our advertising  and  direct
mail campaigns.

Contact Center

  We  currently  employ 111 customer service  representatives  in
our contact center.  Our customer service representatives receive
and  process  inbound  customer calls,  facilitate  our  outbound
campaigns  around maximizing customers' reorders on a  consistent
basis, facilitate our live web chat and process customer e-mails.
Our  telephone system is equipped with certain features including
pop-up  screens and call blending capabilities that give  us  the
ability    to   efficiently   utilize   our   customer    service
representatives'  time, providing quality  customer  service  and
support.   Our  customer service representatives receive  a  base
salary  and are rewarded with commissions for achieving  targeted
sales.

Our Website

  We  seek  to  combine  our  product selection  and  pet  health
information with the shopping ease of the Internet to  deliver  a
convenient  and  personalized shopping experience.   Our  website
offers  health and nutritional product selections  for  dogs  and
cats,  supported by relevant editorial and easily  obtainable  or
retrievable resource information.  From our home page,  customers
can  search  our website for products and access resources  on  a
variety  of information on cats and dogs.  Customers can shop  at
our website by category, product line or individual product.   We
attracted approximately 5.4 million visitors to our website  over
the past 12 months (June 2003 to May 2004), approximately 13%  of
those  visitors  placed  an  order,  and  our  website  generated
approximately 50% of our total sales for the same time period.

  In  March 2004 the Company introduced a newly implemented, free
service on its website, called, "ASK THE VET" which is located at
www.1800PetMeds.com.   Pet  owners  or  anyone  else  can  ask  a
question and a veterinarian or pharmacist will personally  answer
it  via  email most within 48 hours. Additionally, all  questions
and  answers  are  conveniently  available  for  viewing  on  the
website, which lists over 30 categories on a wide range  of  pet-
related  issues.   Subjects include allergies, fleas  and  ticks,
heartworms and bone and joint care.

Our Customers
- -------------

  As  of  June  11, 2004, approximately 1,250,000 customers  have
purchased  from  us  within the last  two  years.   We  attracted
approximately  572,000 and 414,000 new customers in  fiscal  2004
and 2003, respectively.  Our customers are located throughout the
United  States, with approximately 51% of customers  residing  in
California,  Florida, Texas, New York, New Jersey,  Pennsylvania,
and Virginia.  The average retail purchase was approximately $73.
  While  our primary focus has been on retail customers, we  have
also  sold  various non-prescription medications wholesale  to  a
variety  of  businesses,  including  pet  stores,  groomers   and
traditional  brick and mortar stores in the United  States.   For
the  fiscal year ended March 31, 2004, the majority of our  sales
were made to retail customers with less than 1% of our sales made
to wholesale customers.

Marketing
- ---------

  The   goal  of  our  marketing  strategy  is  to  build   brand
recognition, increase customer traffic, add new customers,  build
strong   customer   loyalty,  maximize   reorders   and   develop
incremental   revenue  opportunities.   We  have  an   integrated
marketing  campaign that includes television advertising,  direct
mailing, e-mailing and online marketing.

Television Advertising

  Our  television advertising is designed to build brand  equity,
create awareness, and generate initial purchases of products  via
the  telephone and the Internet.  We have used 30 and  15  second
television commercials to attract new customer orders,  with  the
tagline  "your  pet's same exact medications  delivered  to  your
home,  saving  you  time and money."  Our television  commercials
typically  focus on our ability to rapidly deliver  to  customers
the  same  medications offered by veterinarians, but  at  reduced
prices.   We  generally purchase advertising  on  national  cable
channels  to target our key demographic groups.  We believe  that
television advertising is particularly effective and instrumental
in building brand awareness.

Direct Mailing and E-mailing

  We  use  direct mailing and e-mailing to acquire customers  and
to remind our existing customers to reorder.



                                3




Online Marketing

  We   supplement   our  traditional  advertising   with   online
advertising  and  marketing  efforts.   We  are  members  of  the
LinkShare  Network, which is an affiliate program  with  merchant
clients  and  affiliate websites.  This network  is  designed  to
develop and build a long-term, branded affiliate program in order
to increase online sales and establish an Internet presence.  The
LinkShare Network enables us to establish link arrangements  with
other  websites, as well as portals and search engines.  We  also
make  our  brand  available to internet consumers  by  purchasing
targeted  keywords and achieving prominent placement on  the  top
search  engines  and  search engine networks,  including  Google,
Microsoft Network, and Overture.

Operations
- ----------

Purchasing

  We  purchase our products from a variety of sources,  including
certain  manufacturers, domestic distributors,  and  wholesalers.
We have multiple suppliers for each of our products to obtain the
lowest  cost.   We  purchase  the  majority  of  our  health  and
nutritional  supplements directly from manufacturers.   See  Risk
Factors.   Having strong relationships with product manufacturers
will  ensure  the  availability of adequate  volume  of  products
ordered by our customers, and will enable us to provide more  and
better  product  information.  While historically,  substantially
all  the major manufacturers of prescription and non-prescription
medications  have  declined  to sell  these  products  to  direct
marketing  companies.   Part  of  our  growth  strategy  includes
developing   direct  relationships  with  leading  pharmaceutical
manufacturers   of  the  more  popular  prescription   and   non-
prescription medications.

Order Processing

  The  Company  provides its customers with  toll-free  telephone
access  to its customer service representatives.  Our call center
generally  operates  from  8:00 AM to  11:00  PM  Monday  through
Thursday,  8:00 AM to 9:00 PM on Friday, 9:00 AM to  6:00  PM  on
Saturday,  and  10:00 AM to 5:00 PM on Sunday,  Eastern  Standard
Time.   The  process  of  customers purchasing  products  through
PetMed Express consists of a few simple steps.  A customer  first
places  a  call to our toll-free telephone number or  visits  our
website.    The  following  information  is  needed  to   process
prescription  orders: general pet information, prescription,  and
the  veterinarians  name and phone number.  This  information  is
entered  into  our  computer system.  Then  our  pharmacists  and
pharmacy technicians verify all prescriptions.  The order process
system  checks  for the verification for prescription  medication
orders and a valid payment method for all orders.  An invoice  is
generated and printed in our fulfillment center, where items  are
picked for shipping.  The customer's order is then selected  from
the  Company's  inventory and shipped via United States  Priority
Mail,  United Parcel Service, or Federal Express.  Our  customers
enjoy  the convenience of rapid home delivery, with approximately
71%  of  all  orders shipped within 24 hours  of  ordering.   Our
website   allows   customers  to  easily  browse   and   purchase
substantially  all  of  our products and  services  online.   Our
website is designed to be fast, secure and easy to use with order
and  shipping  confirmations,  and  with  online  order  tracking
capabilities.

Warehousing and Shipping

  We  inventory  our products and fill all customer  orders  from
our  40,000  square foot facility in Pompano Beach, Florida.   We
have an in-house fulfillment and distribution operation, which is
used  to  manage  the  entire supply chain,  beginning  with  the
placement of the order, continuing through order processing,  and
then fulfilling and shipping of the product to the customer.   We
offer a variety of shipping options, including next day delivery.
We  ship  to  anywhere in the United States served by the  United
States   Postal  Service,  United  Parcel  Service,  and  Federal
Express.   Priority  orders  are  expedited  in  our  fulfillment
process.  Our goal is to ship the products the same day that  the
order is received.  For prescription medications, our goal is  to
ship  the  product  immediately after the prescription  has  been
authorized by the customer's veterinarian.

Customer Service and Support

  We  believe  that a high level of customer service and  support
is  critical  in  retaining  and  expanding  our  customer  base.
Customer  service representatives participate in ongoing training
programs  under  the supervision of our training manager.   These
training  sessions include a variety of topics  such  as  product
knowledge,  computer  usage,  customer  service  tips   and   the
relationship  between  PetMed  Express  and  veterinarians.   Our
customer  service  representatives respond to customers'  e-mails
and  calls that are related to order status, prices and shipping.
Our  customer  service representatives also respond to  customers
through   our   live   web   chat.   If  our   customer   service
representatives are unable to respond to a customer's inquiry  at
the  time  of the call, we strive to provide an answer within  24
hours.   We  believe our customer service representatives  are  a
valuable source of feedback regarding customer satisfaction.  Our
customer returns and credits average approximately 1.4% of  total
sales.



                                4




Technology
- ----------

  PetMed  Express utilizes the latest integrated technologies  in
call    center,   e-commerce,   order   entry,   and    inventory
control/fulfillment   operations.    Our   systems   are   custom
configured  by  the  Company to optimize our  computer  telephone
integration and mail order processing.  The systems are  designed
to  maintain  a  large  database of specialized  information  and
process  a  large  volume of orders efficiently and  effectively.
Our   systems   provide  our  agents  with  real   time   product
availability  information  and updated  customer  information  to
enhance our customer service.  We also have an integrated  direct
connection  for processing credit cards to ensure  that  a  valid
credit  card number and authorization have been received  at  the
same  time  our agents are on the phone with the customers.   Our
information systems provide our agents with records of all  prior
contact with a customer, including the customer's address,  phone
number,  e-mail  address,  fax number, prescription  information,
order history, payment history and notes.

Competition
- -----------

  The  pet  medications  and  health and nutritional  supplements
market  is  competitive and highly fragmented.   Our  competitors
consist of veterinarians, traditional retailers, and other  mail-
order  and  online retailers of pet medications  and  health  and
nutritional supplements.  The Company believes that the following
are principal competitive factors in our market:

     *     Product  selection  and  availability,  including  the
           availability  of  prescription  and   non-prescription
           medications;
     *     Brand recognition;
     *     Reliability and speed of delivery;
     *     Personalized service and convenience;
     *     Price; and
     *     Quality of website content.

  We  compete with veterinarians in the sale of prescription  and
non-prescription  pet  medications  and  health  and  nutritional
supplements.   Many  pet  owners may prefer  the  convenience  of
purchasing  their  pet  medications  or  health  and  nutritional
supplements  at  the time of the veterinarian visit,  or  may  be
hesitant  to  offend their veterinarian by not  purchasing  these
products from the veterinarian.  In order to effectively  compete
with  veterinarians, we must continue to educate pet owners about
the service, convenience and savings offered by PetMed Express.

  The   pet   medication   market  size  is   estimated   to   be
approximately $3 billion, with veterinarians having the  majority
of the market share.  The cat and dog population is approximately
143  million, with approximately 62% of all households  owning  a
pet.

  The   Company  believes  that  the  following  are   the   main
competitive  strengths which differentiate  1-800-PetMeds's  from
the competition:

     *     "1-800-PetMeds" brand name;
     *     Quality customer service and support;
     *     Experienced management team;
     *     Consumer benefit structure of savings and convenience;
     *     Licensed pharmacy to conduct business in 49 states;
     *     Operating / technology infrastructure in place; and
     *     Multiple sources of supply for pet medications.

Intellectual Property
- ---------------------

  We  conduct  our business under the trade name "1-800-PetMeds."
We  believe  this  name,  which is also our  toll-free  telephone
number, has added significant value and is an important factor in
the  marketing of our products.  We have also obtained the  right
to      the      Internet      addresses     www.1800PetMeds.com,
www.1888PetMeds.com, www.petmedexpress.com, and  www.petmeds.com.
As  with  phone  numbers, we do not have and cannot  acquire  any
property rights in an Internet address.  We do not expect to lose
the ability to use the Internet addresses; however, there can  be
no  assurance in this regard and the loss of these addresses  may
have  a  material  adverse effect on our financial  position  and
results of operations.  We hold the trade name "PetMed Express r"
and  "1-888-PetMeds r", which are our registered trademarks,  and
have a trademark application pending for "1-800-PetMeds."




                                5




Government Regulation
- ---------------------

  Dispensing  prescription medications is governed at  the  state
level  by  the board of pharmacy, or similar regulatory agencies,
of  each state where prescription medications are dispensed.   We
are  subject  to  regulation by the  State  of  Florida  and  are
licensed by the Florida Board of Pharmacy.  Our license is  valid
until  February 28, 2005.  We are also licensed and/or  regulated
by   48   other  state  pharmacy  boards  and  other   regulatory
authorities including, but not necessarily limited to, the United
States Food and Drug Administration ("FDA") and the United States
Environmental Protection Agency ("EPA").  As a licensed  pharmacy
in  the  State of Florida, we are subject to the Florida Pharmacy
Act and regulations promulgated hereunder.  To the extent that we
are  unable  to  maintain our license with the Florida  Board  of
Pharmacy  as  a community pharmacy, or if we do not maintain  the
licenses granted by other state pharmacy boards, or if we  become
subject  to  actions by the FDA, or other enforcement regulators,
our  distribution of prescription medications to pet owners could
cease,  which  could  have  a  material  adverse  effect  on  our
operations.  See Item 3. Legal Proceedings.

Employees
- ---------

  The  Company  currently  has 148 full time  employees,  and  36
temporary  employees,  including:  100  in  sales  and   customer
service; 20 in fulfillment and purchasing; 53 in our pharmacy;  3
in information technologies; 3 in administrative positions; and 5
in  management.  None of the Company's employees are  represented
by  a  labor  union,  nor  governed by any collective  bargaining
agreements.  The Company reserves the right to hire the temporary
employees  after  a  period of 3 months.  The  Company  considers
relations with its employees as satisfactory.

Risk Factors
- ------------

  You  should  carefully  consider the  risks  and  uncertainties
described below, and all the other information included  in  this
annual  report  before you decide to invest in our common  stock.
Any  of the following risks could materially adversely affect our
business,  financial  condition or operating  results  and  could
result in a loss of your investment.


There  can  be  no  assurances that  we  can  sustain  profitable
operations in future periods.
- -----------------------------------------------------------------

  While  we  reported net income of $5,814,000,  $3,258,000,  and
$825,000  for  the years ended March 31, 2004,  2003,  and  2002,
respectively, we reported a net loss of approximately  $2,827,000
for  the  year  ended  March 31, 2001.  Our profitability  during
fiscal  2004  was due in part to an increase in our  revenues  of
approximately  $39,019,000,  or approximately  71%,  from  fiscal
2003.   There  are  no  assurances we will continue  to  generate
revenues  at  this  increased  level,  or  that  we  will  remain
profitable during fiscal 2005 and beyond.  If our operations were
to  cease being profitable, our liquidity in future periods would
be adversely affected.


We may fail to comply with various state regulations covering the
dispensing  of prescription pet medications. We could be  subject
to  reprimands, sanctions, probations, fines, suspensions or  the
loss of one or more of our pharmacy licenses.
- -----------------------------------------------------------------

  The  sale  and  delivery  of prescription  pet  medications  is
generally  governed  by state laws and state regulations.   Since
our  pharmacy is located in the State of Florida, the Company  is
governed  by  the laws and regulations of the State  of  Florida.
Each  prescription pet medication sale we make is  likely  to  be
covered  by the laws of the state where the customer is  located.
The  laws  and regulations relating to the sale and  delivery  of
prescription  pet  medications vary  from  state  to  state,  but
generally  require that prescription pet medications be dispensed
with  the authorization from a prescribing veterinarian.  To  the
extent  that  we  are  unable to maintain our  license  with  the
Florida  Board of Pharmacy as a community pharmacy, or if  we  do
not maintain the licenses granted by other state boards, or if we
become  subject  to  actions  by the FDA,  or  other  enforcement
regulators  our distribution of prescription medications  to  pet
owners could cease, which could have a material adverse effect on
our operations.

  While  we make every effort to fully comply with the applicable
state  rules and regulations, from time to time we have been  the
subject  of administrative complaints regarding the authorization
of prescriptions prior to shipment.  We cannot assure you that we
will  not continue to be the subject of administrative complaints
in  the  future.   We cannot guarantee you that we  will  not  be
subject  to reprimand, sanctions, probations, or fines,  or  that
one  or  more  of our pharmacy licenses may not be  suspended  or
revoked.  See Item 3. Legal Proceedings.


Our alternate veterinarian program was discontinued and was under
investigation by the Florida Board of Pharmacy and Florida Agency
for  Health  Care  Administration, and  by  various  other  state
pharmacy  boards, which could reduce or eliminate our ability  to
verify certain prescriptions outside the State of Florida.
- -----------------------------------------------------------------

  We  utilized the services of alternate veterinarians to  verify
certain  prescriptions for animals residing outside the State  of
Florida.  The alternate veterinarian was not the veterinarian who
had  actually seen the animal and may have resided in a different
state  than the animal.  In February 2002, we voluntarily  ceased
the use of the alternate veterinarian program, and in March 2002,
a business decision was made to enter into a settlement agreement
with   the  Florida  Board  of  Pharmacy.   See  Item  3.   Legal
Proceedings.   Many  of the complaints related  to  prescriptions
verified   through  our  alternate  veterinarian  program.    The
alternate  veterinarian program used a veterinarian  outside  the
State of Florida to verify certain prescriptions for pets outside
the State of Florida.  The program was not used for pets residing
in  the  State  of  Florida.  Future complaints  may  be  brought
against the Company by states in which this program was utilized.
We  are unable to assess the potential impact on our business  or
any  future  penalties that may be assessed from these  or  other
complaints.



                                6




We  currently  purchase  our  prescription  and  non-prescription
medications  from  third party distributors and  we  are  not  an
authorized  distributor of these products.  We do  not  have  any
guaranteed  supply  of these medications at  any  pre-established
prices.
- -----------------------------------------------------------------

  For  the  fiscal  year  ended March  31,  2004  and  2003,  the
majority  of our sales were attributable to sales of prescription
and  non-prescription  medications.  Historically,  substantially
all  the major pharmaceutical manufacturers have declined to sell
prescription and non-prescription pet medications directly to us.
In  order  to  assure  a  supply of these products,  we  purchase
medications from various secondary sources, including  a  variety
of domestic distributors.  Our business strategy includes seeking
to  establish  direct  purchasing  arrangements  with  major  pet
pharmaceutical manufacturing companies.  If we are not successful
in   achieving  this  goal,  we  will  continue  to   rely   upon
distributors.

  We   cannot   guarantee  that  if  we  continue   to   purchase
prescription and non-prescription pet medications from  secondary
sources  that we will be able to purchase an adequate  supply  to
meet  our customers' demands, or that we will be able to purchase
these   products  at  competitive  prices.   As  these   products
represent a significant portion of our sales, our failure to fill
customer  orders  for these products could adversely  impact  our
sales.   If  we should be forced to pay higher prices  for  these
products  to ensure an adequate supply, we cannot guarantee  that
we  will be able to pass along to our customers any increases  in
the  prices we pay for these medications.  This inability to pass
along  increased  prices could materially  adversely  affect  our
results of operations.

Our  failure  to  properly  manage our inventory  may  result  in
excessive   inventory  carrying  costs,  which  could  materially
adversely   affect  our  financial  condition  and   results   of
operations.
- -----------------------------------------------------------------

  Our  current  product line contains approximately 600  SKUs  in
the  fiscal year ended March 31, 2004.  A significant portion  of
our  sales is attributable to products representing approximately
90  SKUs.  We need to properly manage our inventory to provide an
adequate  supply of these products and avoid excessive  inventory
of  the  products  representing the  balance  of  the  SKUs.   We
generally place orders for products with our suppliers based upon
our  internal estimates of the amounts of inventory we will  need
to  fill  future  orders.  These estimates may  be  significantly
different  from the actual orders we receive.  In the event  that
subsequent  orders fall short of original estimates,  we  may  be
left  with excess inventory.  Significant excess inventory  could
result in price discounts and increased inventory carrying costs.
Similarly, if we fail to have an adequate supply of some SKUs, we
may  lose sales opportunities.  We cannot guarantee that we  will
maintain  appropriate inventory levels.  Any failure on our  part
to  maintain  appropriate inventory levels may  have  a  material
adverse  effect  on  our  financial  condition  and  results   of
operations.


Resistance  from  veterinarians to authorize prescriptions  could
cause our sales to decrease and could materially adversely affect
our financial condition and results of operations.
- -----------------------------------------------------------------

  Since  we  began  our  operations,  from  time  to  time   some
veterinarians have resisted providing our customers with  a  copy
of  their  pet's prescription or authorizing the prescription  to
our  pharmacy  staff,  thereby  effectively  preventing  us  from
filling   such   prescriptions  under  state   law.    Sales   of
prescription medications represented approximately 30%,  29%  and
34%  of our sales for the fiscal years ended March 31, 2004, 2003
and  2002,  respectively.  Although veterinarians in some  states
are   required  by  law  to  provide  the  pet  owner  with  this
prescription  information,  if the number  of  veterinarians  who
refuse  to  authorize  prescriptions should increase,  our  sales
could  decrease  and  our  financial  condition  and  results  of
operations may be materially adversely affected.

Our  success  depends in part on the willingness of consumers  to
purchase  pet  medications from us.  If  we  do  not  succeed  in
changing  consumer-purchasing patterns, our results of operations
may be materially adversely affected.
- -----------------------------------------------------------------

  The  direct marketing of prescription and non-prescription  pet
medications and health and nutritional supplements is  relatively
new.   Our  success  will  depend  upon  our  ability  to  engage
consumers  who  have historically purchased pet  medications  and
health  and nutritional supplements from veterinarians.   We  may
not  be able to convert a large number of these pet owners to our
customers.  In  order  for  us to be successful,  many  of  these
consumers  must  be willing to utilize new ways of  buying  these
products.   We  cannot guarantee that we will  be  successful  in
shifting   these   consumer   purchasing   patterns   away   from
veterinarians to us.  If we do not attract consumers to  purchase
these  products  from  us,  our  results  of  operations  may  be
materially adversely affected.


In  the  past  we  have purchased medications from  international
distributors and we did not always know if those distributors had
the  authority  of the manufacturer to sell the products  in  the
United States.  As a result, we may be subject to future civil or
administrative actions regarding those products.
- -----------------------------------------------------------------

  During   fiscal  2002,  a  business  decision   was   made   to
discontinue    purchasing   any   product   from    international
distributors.   We  have purchased a portion of our  prescription
and  non-prescription medications from international distributors
in  the past.  These medications may have been trademarked and/or
copyrighted products manufactured in foreign countries or in  the
United   States   and  sold  by  the  manufacturer   to   foreign
distributors.   Some  of  the prescription  and  non-prescription
medications  may have been manufactured by entities, particularly
foreign  licensees, who are not the licensors or  owners  of  the
trademarks or copyrights for the medications.  From time to time,
United  States trademark and copyright holders, their  licensees,
trade  associations  and the United States Customs  Service  have
brought forth litigation or administrative agency proceedings  in
an  attempt to halt the importation or sale of trademarked and/or
copyrighted products.  The courts remain divided on the extent to
which  trademark, copyright or other laws, rules, regulations  or
decisions  may  restrict  the  importation  or  sales   of   this
merchandise  without  the consent of the trademark  or  copyright
owner.  See Item 3. Legal Proceedings.



                                7




Significant portions of our sales are made to residents of  seven
states.  If we should lose our pharmacy license in one or more of
these  states, our financial condition and results of  operations
would be materially adversely affected.
- -----------------------------------------------------------------

  While  we  ship pet medications to customers in all 50  states,
approximately  51% of our sales for the fiscal year  ended  March
31,  2004  were  made  to  customers located  in  the  states  of
California,  Florida, Texas, New York, New Jersey,  Pennsylvania,
and  Virginia.   If  for  any reason our  license  to  operate  a
pharmacy  in  one or more of those states should be suspended  or
revoked,  or  if it is not renewed, our financial  condition  and
results of operations may be materially adversely affected.


We   face   significant   competition  from   veterinarians   and
traditional  and  online  retailers  and  may  not  be  able   to
profitably compete with them.
- -----------------------------------------------------------------

  We  compete directly and indirectly with veterinarians  in  the
sale  of  pet medications and health and nutritional supplements.
Veterinarians hold a competitive advantage over us  because  many
pet  owners may find it more convenient or preferable to purchase
these  products directly from their veterinarians at the time  of
an  office  visit.  We also compete directly and indirectly  with
both  online  and  traditional retailers of pet  medications  and
health  and nutritional supplements.  Both online and traditional
retailers  may  hold a competitive advantage over us  because  of
longer  operating  histories, established  brand  names,  greater
resources and an established customer base.  Online retailers may
have  a  competitive  advantage over us  because  of  established
affiliate  relationships  to  drive  traffic  to  their  website.
Traditional  retailers may hold a competitive advantage  over  us
because pet owners may prefer to purchase these products  from  a
store  instead of online or through traditional catalog/telephone
methods.  In order to effectively compete in the future,  we  may
be  required to offer promotions and other incentives, which  may
result in lower operating margins or increased operating losses.

  We  also  face  a  significant competitive challenge  from  our
competitors  forming  alliances with each other,  such  as  those
between   online   and   brick  and   mortar   retailers.   These
relationships may enable both their retail and online  stores  to
negotiate  better  pricing and better  terms  from  suppliers  by
aggregating  the  demand  for  products  and  negotiating  volume
discounts which could be a competitive disadvantage to us.


The  content of our website could expose us to various  kinds  of
liability,  which, if prosecuted successfully,  could  negatively
impact our business.
- -----------------------------------------------------------------

  Because  we post product information and other content  on  our
website,  we  face potential liability for negligence,  copyright
infringement,   patent   infringement,  trademark   infringement,
defamation  and other claims based on the nature and  content  of
the  materials  we post.  Various claims have been  brought,  and
sometimes  successfully  prosecuted,  against  Internet   content
distributors.  We could be exposed to liability with  respect  to
the  unauthorized duplication of content or unauthorized  use  of
other  parties'  proprietary technology.   Although  we  maintain
general   liability  insurance,  our  insurance  may  not   cover
potential  claims  of  this  type, or  may  not  be  adequate  to
indemnify  us  for  all  liability  that  may  be  imposed.   Any
imposition of liability that is not covered by insurance,  or  is
in  excess  of  insurance  coverage, could  materially  adversely
affect our financial condition and results of operations.


We  may  not be able to protect our intellectual property rights,
and  we  may  be found to infringe on the proprietary  rights  of
others.
- -----------------------------------------------------------------

  We  rely on a combination of trademark, trade secret, copyright
laws  and  contractual restrictions to protect  our  intellectual
property.   These  afford  only limited protection.  Despite  our
efforts  to protect our proprietary rights, unauthorized  parties
may  attempt  to copy our non-prescription private label  generic
equivalents,  when and if developed, as well as  aspects  of  our
sales formats, or to obtain and use information that we regard as
proprietary,  including  the  technology  used  to  operate   our
website, our content and our trademarks.

  Litigation  or proceedings before the United States Patent  and
Trademark  Office may be necessary in the future to  enforce  our
intellectual  property rights, to protect our trade  secrets  and
domain  names,  and to determine the validity and  scope  of  the
proprietary rights of others.  Any litigation or adverse priority
proceeding  could  result in substantial costs and  diversion  of
resources,  and could seriously harm our business  and  operating
results.

    Third  parties may also claim infringement by us with respect
to   past,  current  or  future  technologies.   We  expect  that
participants  in  our  markets will be increasingly  involved  in
infringement claims as the number of services and competitors  in
our  industry  segment grows.  Any claim, whether meritorious  or
not,  could be time consuming, result in costly litigation, cause
service  upgrade  delays or require us to enter into  royalty  or
licensing  agreements.   These royalty  or  licensing  agreements
might not be available on terms acceptable to us or at all.




                                8




If  we  are  unable  to protect our Internet domain  name  or  to
prevent others from using names that are confusingly similar, our
business may be adversely impacted.
- -----------------------------------------------------------------

  Our     Internet     domain     names,     www.1800PetMeds.com,
www.1888PetMeds.com, www.petmedexpress.com,  and  www.petmeds.com
are  critical  to our brand recognition and our overall  success.
If  we  are unable to protect these domain names, our competitors
could  capitalize  on our brand recognition.   We  are  aware  of
substantially  similar  domain names,  including  www.petmed.com,
used  by  competitors.  Governmental agencies and their designees
generally  regulate  the acquisition and  maintenance  of  domain
names.   The regulation of domain names in the United States  and
in  foreign countries has changed, and may undergo further change
in  the  near  future.   Furthermore,  the  relationship  between
regulations governing domain names and laws protecting trademarks
and similar proprietary rights is unclear.  Therefore, we may not
be able to protect our own domain names, or prevent third parties
from  acquiring  domain  names that are confusingly  similar  to,
infringe  upon  or  otherwise decrease the value  of  our  domain
names.


Since  all of our operations are housed in a single location,  we
are  more  susceptible to business interruption in the  event  of
damage to or disruptions in our facility.
- -----------------------------------------------------------------

  Our  headquarters and distribution center are  located  in  the
same  building  in  South Florida, and all of  our  shipments  of
products  to  our customers are made from this sole  distribution
center.   We  have no present plans to establish  any  additional
distribution  centers  or offices.  Because  we  consolidate  our
operations in one location, we are more susceptible to power  and
equipment  failures, and business interruptions in the  event  of
fires,  floods  and  other  natural  disasters  than  if  we  had
additional  locations.  Furthermore, because we  are  located  in
South  Florida,  which  is  a hurricane-sensitive  area,  we  are
particularly  susceptible to the risk  of  damage  to,  or  total
destruction  of,  our  headquarters and distribution  center  and
surrounding transportation infrastructure caused by a  hurricane.
We  cannot assure you that we are adequately insured to cover the
amount  of any losses relating to any of these potential  events,
business interruptions resulting from damage to or destruction of
our  headquarters  and distribution center; or  interruptions  or
disruptions  to  major  transportation  infrastructure  or  other
events that do not occur on our premises.


A portion of our sales are seasonal and our operating results are
difficult to predict and may fluctuate.
- -----------------------------------------------------------------

  Because  our  operating results are difficult  to  predict,  we
believe  that  quarter-to-quarter comparisons  of  our  operating
results are not a good indication of our future performance.  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.

  In  addition  to the seasonality of our sales, our  annual  and
quarterly operating results have fluctuated in the past  and  may
fluctuate  significantly  in  the future  due  to  a  variety  of
factors, many of which are out of our control.  Factors that  may
cause our operating results to fluctuate include:

  *     Our ability to obtain new customers at a reasonable cost,
        retain existing customers, or encourage reorders;
  *     Our  ability  to increase  the  number of visitors to our
        website,  or  our  ability  to convert  visitors  to  our
        website into customers;
  *     The mix of medications and other pet products sold by us;
  *     Our ability to manage inventory levels;
  *     Our ability to adequately  maintain, upgrade  and develop
        our website, the systems that we use to process
        customers' orders and payments,  or our computer network;
  *     Increased competition within our market niche;
  *     Price competition;
  *     Increases in the cost of advertising;
  *     The  amount  and timing  of operating  costs and  capital
        expenditures  relating to expansion  of our  product line
        or operations; and
  *     Disruption of  our toll-free telephone service, technical
        difficulties, systems and Internet outages or slowdowns.

Any  change  in  one  or more of these factors  could  materially
adversely affect our results of operations in future periods.


Our  stock price fluctuates from time to time and may fall  below
expectations  of  securities analysts and  investors,  and  could
subject us to litigation,  which may  result in  you  suffering a
loss on your investment.
- -----------------------------------------------------------------

  The   market   price   of  our  common  stock   may   fluctuate
significantly in response to a number of factors, some  of  which
are   beyond  our  control.   These  factors  include:  quarterly
variations in operating results; changes in accounting treatments
or  principles;  announcements by us or our  competitors  of  new
products   and   services   offerings,   significant   contracts,
acquisitions or strategic relationships; additions or  departures
of  key personnel; any future sales of our common stock or  other
securities;  stock  market  price  and  volume  fluctuations   of
publicly-traded  companies; and general political,  economic  and
market conditions.



                                9




  In  some  future quarter our operating results may  fall  below
the  expectations  of  securities analysts and  investors,  which
could  result  in a decrease in the trading price of  our  common
stock.  In the past, securities class action litigation has often
been brought against a company following periods of volatility in
the  market  price of its securities.  We may be the  targets  of
similar  litigation in the future.  Securities  litigation  could
result in substantial costs and divert management's attention and
resources, which could seriously harm our business and  operating
results.


The  interest of our controlling stockholder could conflict  with
those of our other stockholders.
- -----------------------------------------------------------------

  Tricon  Holdings,  LLC,  ("Tricon") our principal  shareholder,
own and control 31.4% of our voting securities.  This shareholder
is  able to influence the outcome of stockholder votes, including
votes  concerning: the election of directors; amendments  to  our
charter  and  by-laws; and the approval of significant  corporate
transactions  such  as  a merger or sale  of  our  assets.   This
controlling  influence  could have  the  effect  of  delaying  or
preventing  a change in control, even if many of our stockholders
believe it is in their best interest.


We  may  issue  additional shares of preferred stock  that  could
defer  a change of control or dilute the interests of our  common
stockholders.   Our  charter documents  could  defer  a  takeover
effort which could inhibit your ability to receive an acquisition
premium for your shares.
- -----------------------------------------------------------------

  Our  charter  permits our Board of Directors  to  issue  up  to
5,000,000 shares of preferred stock without shareholder approval.
Currently  there  are  2,500 shares of our Convertible  Preferred
Stock  issued and outstanding.  This leaves 4,997,500  shares  of
preferred stock available for issuance at the discretion  of  our
Board  of  Directors.   These shares, if  issued,  could  contain
dividend,  liquidation, conversion, voting or other rights  which
could adversely affect the rights of our common shareholders  and
which  could  also  be utilized, under some circumstances,  as  a
method  of  discouraging, delaying or preventing  our  change  in
control.  Provisions of our articles of incorporation, bylaws and
Florida  law  could make it more difficult for a third  party  to
acquire  us, even if many of our stockholders believe  it  is  in
their best interest.


Item 2.  Properties.

  Our  facilities, including our principal executive offices  are
located at 1441 SW 29th Avenue, Pompano Beach, FL 33069.  On  May
31,  2001,  the  Company  sold  its  50,000  square  foot  office
building, which houses the Company's principal executive  offices
and warehouse, to an unrelated third party.  The Company received
gross  proceeds of $2,150,000, of which approximately  $1,561,000
was  used  to pay off the mortgage, and the Company recognized  a
loss  on  the  sale of approximately $185,000.  The Company  then
entered into a five-year term lease agreement for 20,000  of  the
50,000  square foot Pompano Beach office building.   On  February
22,  2002, the Company entered into a lease addendum which  added
approximately  12,000 square feet, effective  June  1,  2002,  to
accommodate the Company's warehouse expansion.  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  future minimum annual lease payments as of March  31,  2004,
are  as  follows: $383,000 for fiscal 2005, $398,000  for  fiscal
2006, and $67,000 for fiscal 2007.


Item 3.  Legal Proceedings.

  Various  complaints had been filed with the  Florida  Board  of
Pharmacy between November 2000 and March 2002.  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 certain prescriptions for 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.   Based on its demonstrated compliance with pharmacy  rules
and  laws, effective March 11, 2004, PetMed Express was  released
from  probation  over  one year early by  the  Florida  Board  of
Pharmacy.  The Company remains licensed with the State of Florida
and continues to operate its principal business in Florida.

  The  Company has settled other complaints that had  been  filed
with  various other states' pharmacy boards 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.



                                10




  In  February  2000, the United States Environmental  Protection
Agency  ("EPA") issued a Stop Sale, Use or Removal Order  to  the
Company  regarding the alleged distribution or sale of misbranded
Advantage  products  in  violation of  the  Federal  Insecticide,
Fungicide, and Rodenticide Act ("FIFRA"), as amended.  The  order
provides  that  the Company shall not distribute,  sell,  use  or
remove  the  products  listed in the order, which  are  allegedly
misbranded.   The order further provides that the  Company  shall
not  commence any sale or distribution of those products  without
the  prior written approval from the EPA.  The Stop Sale, Use  or
Removal  Order  does not assert any claim for  monetary  damages;
rather,  it  is in the nature of a cease and desist  order.   The
Company denied any alleged violations.  On February 16, 2000, the
Company  submitted  a written response to  the  order.   The  EPA
assessed  a fine in the amount of $445,000.  In fiscal  2001  the
Company accrued $445,000 of legal settlement expense.

  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.  Accordingly,  a
gain of $345,000 was reflected in the statement of income for the
year  ended  March  31, 2002, to reflect the adjustment  to  this
settlement.

  On   March   19,  2002,  Novartis  Animal  Health  U.S.,   Inc.
("Novartis") filed a complaint against the Company and two  other
defendants  in U.S. District Court for the Southern  District  of
Florida.   Novartis purported to assert seven claims  related  to
the  Company's  alleged sale of pet medications  produced  for  a
Novartis  Australian  sister company: Count  I:  Infringement  of
Registered  Trademark  Under Section 32 of  the  Lanham  Act,  15
U.S.C.   1114; Count II: Infringement of Unregistered  Trademarks
Under  Section 43(a) of the Lanham Act, 15 U.S.C.  1125(a); Count
III: False Advertising Under Section 43(a) of the Lanham Act,  15
U.S.C.   1125(a); Count IV: Misleading Advertising Under  Florida
Statutory  Law;  Count  V: Deceptive and Unfair  Trade  Practices
Under  Florida  Statutory  Law;  Count  VI:  Injury  to  Business
Reputation  Under Florida Statutory Law; Count  VII:  Common  Law
Unfair Competition.  Subsequent to the year ended March 31, 2003,
the  Company reached a final settlement agreement with  Novartis.
According to the confidential settlement agreement dated April 7,
2003,  the  Company  had  satisfactorily resolved  the  contested
issues  raised  by the complaint and the confidential  settlement
terms  had  no  material impact on the Company's  operations  and
financial results.

  The  Company is a defendant in a lawsuit, filed in August 2002,
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 administrative
complaints  incidental  to  its business.   Management  does  not
believe  that  the  resolution of any  or  all  of  such  routine
litigation  and administrative complaints are likely  to  have  a
material  adverse effect on the Company's financial condition  or
results of operations.


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

  No  matter was  submitted to a vote of  our shareholders during
the fourth quarter of the fiscal year ended March 31, 2004.




                                11



                             PART II

Item 5.    Market for Registrant's Common Equity, Related
           Stockholder Matters and Issuer Purchases of Equity
           Securities.

  The  Company's   common  shares  are   traded  on  the   Nasdaq
National  Market ("NASDAQ") under the symbol "PETS."  The  prices
set  forth below reflect the range of high and low closing prices
per  share  in each of the quarters of fiscal 2004  and  2003  as
reported  by  the NASDAQ and the over-the-counter bulletin  board
("OTCBB").



Fiscal 2004:                   High           Low
- -----------                   ------        ------
                                      
First Quarter                 $ 5.00        $ 2.27
Second Quarter                $ 8.15        $ 5.24
Third Quarter                 $ 9.23        $ 7.00
Fourth Quarter                $12.96        $ 7.05

Fiscal 2003:
- -----------
First Quarter                 $ 1.75        $ 0.76
Second Quarter                $ 2.53        $ 1.75
Third Quarter                 $ 2.30        $ 1.57
Fourth Quarter                $ 2.36        $ 1.78


There  were 68 holders of record of our common stock at  May  31,
2004,  and  we estimate there were approximately 3,200 beneficial
shareholders on that date.

Recent Sales of Unregistered Securities
- ---------------------------------------

   In  July 2003, we issued 59,583 shares of the Company's common
stock to one company upon the cashless exercise of options.

   All  of  these issuances were made in reliance on an exemption
from registration under the Securities Act of 1933 in reliance on
Section 4(2) thereof.  There were no underwriters involved in any
of these issuances and we did not pay any commissions. In each of
the foregoing transactions, the recipients were either accredited
investors or non-accredited investors who had such knowledge  and
experience  in  financial, investment and business  matters  that
they  were  capable of evaluating the merits  and  risks  of  the
prospective investment in our securities. No general solicitation
or  advertising  was used in connection with these  transactions,
the participants had access to business and financial information
concerning  our  Company, and the certificates that  were  issued
representing these shares bore the appropriate legend restricting
their  transfer  absent  registration of such  shares  under  the
Securities Act of 1933, as amended.

Dividend Policy
- ---------------

  The  Company has never paid cash dividends on our common stock.
We presently intend to retain future earnings, if any, to finance
the expansion of our business and do not anticipate that any cash
dividends  on  our common stock will be paid in  the  foreseeable
future.   The future dividend policy will depend on our earnings,
capital  requirements, expansion plans, financial  condition  and
other relevant factors.

Securities Authorized for Issuance under Equity Compensation
Plans
- ------------------------------------------------------------

   The  following  table  sets  forth securities  authorized  for
issuance  under  equity compensation plans, including  individual
compensation arrangements, by us under our 1998 Stock Option Plan
and  any compensation plans not previously approved by our  Board
of Directors as of March 31, 2004:



                             EQUITY COMPENSATION PLAN INFORMATION
                             ------------------------------------

                                Number of securities
                                 to be issued upon        Weighted average
                              exercise of outstanding     exercise price of       Number of securities
                                 options, warrants       outstanding options,      remaining available
Plan category                        and rights          warrants and rights       for future issuance
- ----------------------------------------------------------------------------------------------------
                                        (a)                      (b)                       (c)
                                                                         
1998 Stock Option Plan              1,974,337                    $ 2.63                  3,025,663

Equity compensation plans
  not approved by security
  holders (1)                          45,000                    $ 1.33                          -
                                    ---------                                            ---------
Total                               2,019,337                                            3,025,663
                                    =========                                            =========



(1)  Represents  non-plan  options  to purchase an  aggregate  of
     45,000 shares of our common stock issued to a member of  our
     management.



                                12




Item 6.  Selected Financial Data.

   The  following selected financial data should be read together
with "Management's Discussion and Analysis of Financial Condition
and Results of Operations," the consolidated financial statements
and  notes  thereto  and  other  financial  information  included
elsewhere  in  this prospectus.  The consolidated  statements  of
operations data set forth below for the fiscal years ended  March
31,  2004, 2003, and 2002 and the consolidated balance sheet data
as  of March 31, 2004 and 2003 have been derived from our audited
consolidated financial statements which are included elsewhere in
this  Form 10-K.  The consolidated statements of operations  data
set  forth below for the fiscal years ended  March 31,  2001  and
2000  and  the  consolidated balance sheet data as of  March  31,
2002,   2001  and  2000  have  been  derived  from  our   audited
consolidated financial statements which are not included in  this
Form 10-K.



                              STATEMENTS OF OPERATIONS

                                                      Year Ended March 31,
                              -------------------------------------------------------------------
                                  2004          2003          2002          2001         2000
                              -----------   -----------   -----------   -----------   -----------
                                                                       
Sales                         $93,994,233   $54,974,916   $32,025,931   $10,006,285   $14,667,146
Cost of sales                  55,824,406    31,517,639    18,894,493     6,367,604     8,496,316
Gross profit                   38,169,827    23,457,277    13,131,438     3,638,681     6,180,830
Operating expenses             28,958,433    19,974,270    12,383,498     6,277,779     7,766,385
Net income (loss)               5,813,604     3,257,565       825,413    (2,826,707)   (1,794,237)
Net income (loss) per
  common share:
       Basic                         0.30          0.19          0.05         (0.28)        (0.28)
       Diluted                       0.25          0.16          0.04         (0.28)        (0.28)
Weighted average number of
  common shares outstanding:
       Basic                   19,471,681    17,300,130    16,360,010     9,943,625     6,369,822
       Diluted                 23,689,866    20,749,515    19,739,493     9,943,625     6,369,822


BALANCE SHEET DATA

                                                    March 31,
                              -------------------------------------------------------------------
                                  2004          2003         2002           2001         2000
                              -----------   -----------   -----------   -----------   -----------

Working capital (deficit)     $11,338,004   $ 3,017,641   $   690,588   $(2,473,349)  $   398,218
Total assets                   18,480,808     9,025,796     4,654,236     4,504,757     6,326,435
Total liabilities               4,486,299     3,433,108     3,071,536     3,747,470     4,695,583
Shareholders' equity           13,994,509     5,592,688     1,582,700       757,287     1,630,852




See  Item  5.  Market  for  Registrant's Common  Equity,  Related
Stockholder  Matters and Issuer Purchases of  Equity  Securities,
for a discussion on the Company's dividend policy.










                                13




Item 7.   Management's Discussion and Analysis of Financial
          Condition and Results of Operations.

Executive Summary
- -----------------

   PetMed  Express was incorporated in the State  of  Florida  in
January  1996.   The  Company began selling pet  medications  and
products in September 1996, and issued its first catalog  in  the
fall  of 1997.  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  for  dogs
and  cats.   The  Company markets its products  through  national
television,  online and direct mail advertising campaigns,  which
directs  the consumers to order by phone or on the Internet,  and
aim  to  increase recognition of the "1-800-PetMeds" brand  name.
We  currently  generate approximately 50% of all  sales  via  the
Internet.

   The  Company's  sales consist of products  sold  primarily  to
retail   consumers   and   minimally  to   wholesale   customers.
Typically, the Company's customers pay by credit card or check at
the time the order is shipped.  The Company usually receives cash
settlement  in one to three banking days for sales  paid  for  by
credit  cards,  which minimizes the accounts receivable  balances
relative to the Company's sales.  For the fiscal year ended March
31,  2004  and  2003,  the Company's sales  returns  average  was
approximately  1.4 % and 1.6% of sales, and the average  purchase
was approximately $73 and $71 per order, respectively.

   The following should be read in conjunction with the Company's
Consolidated  Financial Statements and the related notes  thereto
included elsewhere herein.

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

   The  following  table  sets forth, as a percentage  of  sales,
certain items appearing in the Company's statements of income:



                                 Fiscal Year Ended March 31,
                                 2004       2003        2002
                                -----      -----       -----
                                              
Sales                           100.0 %    100.0 %     100.0 %
Cost of sales                    59.4       57.3        59.0
                                -----      -----       -----
Gross profit                     40.6       42.7        41.0
                                -----      -----       -----

Operating expenses:
  General and administrative     11.4       14.5        19.0
  Advertising                    18.8       21.2        17.9
  Severance charges                -          -          0.6
  Depreciation and amortization   0.6        0.7         1.2
                                -----      -----       -----
Total operating expenses         30.8       36.4        38.7
                                -----      -----       -----

Income from operations            9.8        6.3         2.3
                                -----      -----       -----

Other income (expense):
  Adjustment of estimate for
    legal settlement               -          -          1.1
  Gain (loss) on disposal of
    property and equipment         -         0.1        (1.0)
  Interest expense                 -        (0.1)       (0.1)
  Interest income                  -          -          0.1
  Other, net                       -          -          0.2
                                -----      -----       -----
Total other income (expense)       -          -          0.3
                                -----      -----       -----

Income before provision for
  income taxes                    9.8        6.3         2.6

Provision for income taxes        3.6        0.4          -
                                -----      -----       -----
Net income                        6.2 %      5.9 %       2.6 %
                                =====      =====       =====





                                14




Fiscal 2004 Compared to Fiscal 2003
- -----------------------------------

Sales
- -----

   Sales increased $39,019,000, or 71.0%, to $93,994,000 for  the
year  ended  March 31, 2004, from $54,975,000 for the year  ended
March   31,  2003.   The  increase  in  sales  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 $13,201,000, or 45.7%, to approximately $42,116,000
for  the  fiscal  year ended March 31, 2004,  from  approximately
$28,915,000  for  the fiscal year ended March 31,  2003.   Retail
reorder  sales  have increased by approximately  $25,607,000,  or
99.1%,  to  approximately $51,434,000 for the fiscal  year  ended
March  31,  2004, from approximately $25,827,000 for  the  fiscal
year  ended  March 31, 2003.  Wholesale sales have  increased  by
approximately $211,000, or 91.5%, to approximately  $444,000  for
the fiscal year ended March 31, 2004, from approximately $233,000
for  the  fiscal year ended March 31, 2003.  The Company acquired
approximately 572,000 new customers for the year ended March  31,
2004,  compared to 414,000 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 first quarter  of
fiscal 2005.

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

    Cost  of  sales  increased  by  $24,306,000,  or  77.1%,   to
$55,824,000  for  the  fiscal year ended  March  31,  2004,  from
$31,518,000  for  the  fiscal year ended  March  31,  2003.   The
increase in cost of sales is directly related to the increase  in
retail sales in fiscal 2004 as compared to 2003.  As a percent of
sales, the cost of sales was 59.4% in fiscal 2004, as compared to
57.3%  in  fiscal 2003.  This percentage increase can be directly
attributed  to  the  Company's free shipping  promotion,  with  a
portion offset by increases in our product pricing.

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

  Gross profit increased by $14,713,000, or 62.7%, to $38,170,000
for the fiscal year ended March 31, 2004 from $23,457,000 for the
fiscal  year ended March 31, 2003.  Gross profit as a  percentage
of   sales  for  fiscal  2004  and  2003  was  40.6%  and  42.7%,
respectively.    This  percentage  decrease   can   be   directly
attributed  to  the  Company's free shipping  promotion,  with  a
portion offset by increases in our product pricing.

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

   General and administrative expense increased by $2,797,000, or
35.2%,  to $10,754,000 for the fiscal year ended March  31,  2004
from  $7,957,000  for  the  fiscal year  ended  March  31,  2003.
However,  general and administrative expense as a  percentage  of
sales  was  11.4% and 14.5% for the fiscal years ended March  31,
2004  and  2003,  respectively.   The  increase  in  general  and
administrative  expense for the year ended  March  31,  2004  was
primarily due to the following: a $1,265,000 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 $792,000 increase
to  bank  service  and  credit card fees which  can  be  directly
attributed to increased sales in fiscal 2004; a $357,000 increase
to professional fees, of which $107,000 related to NASDAQ listing
fees; a $151,000 increase to telephone expenses which is directly
attributed to increased sales in fiscal 2004; a $148,000 increase
in  insurance expenses, which related to additional premium  paid
for  property insurance on our increased inventory and  directors
and  officer insurance; and a $84,000 increase in other  expenses
which   includes  mainly  property,  and  other  related   office
expenses.

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

   Advertising expenses increased by approximately $6,004,000, or
approximately 51.5%, to approximately $17,654,000 for the  fiscal
year ended March 31, 2004 from approximately $11,650,000 for  the
fiscal  year  ended March 31, 2003.  The increase in  advertising
expense for the fiscal year ended March 31, 2004 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.   As  a
percent  of sales, advertising expense was 18.8% in fiscal  2004,
as  compared  to  21.2%  in  fiscal 2003.   The  Company  expects
advertising  as  a  percent of sales to range approximately  from
18.0%   to  22.0%  in  fiscal  2005.   However  that  advertising
percentage  will fluctuate quarter to quarter due to  seasonality
and advertising availability.




                                15




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

    Depreciation  and  amortization  increased  by  approximately
$182,000, or 49.7%, to approximately $550,000 for the fiscal year
ended  March 31, 2004 from approximately $368,000 for the  fiscal
year  ended  March  31, 2003.  The increase to  depreciation  and
amortization  expense  for  fiscal  2004  can  be  attributed  to
increased property and equipment additions mainly related to  the
Company's warehouse expansion.

Gain or loss on disposal of property and equipment
- --------------------------------------------------

   In  fiscal  2003, the Company recorded a gain on  disposal  of
computer  equipment  of $15,000.  The fully depreciated  computer
equipment  was sold to an unrelated third party and  the  Company
received gross proceeds of $15,000.  There was no related gain or
loss on disposal of property and equipment in fiscal 2004.

Interest Expense
- ----------------

   Interest expense decreased by approximately $16,000, or 52.6%,
to approximately $15,000 for the fiscal year ended March 31, 2004
from  approximately $31,000 for the fiscal year ended  March  31,
2003.   The $15,000 decrease can be attributed to a reduction  of
the  utilization  of  the Company's $5,000,000  line  of  credit.
Interest  expense  may increase 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.  The use  of
future   net   operating  loss  carryforwards   is   limited   to
approximately  $266,000 annually; due to the  November  22,  2000
change of control.  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  fiscal
years  ended  March  31, 2004 and 2003, the Company  recorded  an
income  tax provision for approximately $3,400,000 and  $223,000,
respectively.  The effective tax rate for fiscal 2004  was  36.9%
compared  to 6.4% for fiscal 2003.  This difference is  primarily
due  to  the  utilization  of prior net operating  losses,  which
offset taxable income for the period, and the recognition of  the
deferred  tax  asset  in fiscal 2003.  Upon  recognition  of  the
$581,000  deferred  income tax asset,  the  Company  reduced  its
income  tax  provision  by  the same  amount.   This  income  tax
provision  reduction  was  a  tax benefit,  which  increased  net
income.

Net income
- ----------

   Net income increased by approximately $2,556,000, or 78.5%, to
$5,814,000  net income for the fiscal year ended March  31,  2004
from  $3,258,000 net income for the fiscal year ended  March  31,
2003.   The significant increase was mainly attributable  to  the
Company's sales growth and profitable operations.













                                16



Fiscal 2003 Compared to Fiscal 2002
- -----------------------------------

Sales
- -----

   Sales  increased by approximately $22,949,000,  or  71.7%,  to
approximately  $54,975,000 for the fiscal year  ended  March  31,
2003,  from  approximately $32,026,000 for the fiscal year  ended
March 31, 2002.  The increase in sales was primarily attributable
to  the  positive effects of increased advertising and  increased
retail  reorders,  partially offset by a  decrease  in  wholesale
sales.   Advertising as a percentage of sales increased to  21.2%
in  fiscal  2003  from  17.9% in fiscal 2002.   The  Company  has
committed   certain   amounts  specifically  designated   towards
television   advertising  to  stimulate   sales,   create   brand
awareness,  and  acquire new customers.  Retail new  order  sales
have  increased  by  approximately  $10,143,000,  or  54.0%,   to
approximately  $28,915,000 for the fiscal year  ended  March  31,
2003,  from  approximately $18,772,000 for the fiscal year  ended
March   31,  2002.   Retail  reorder  sales  have  increased   by
approximately    $15,575,000,   or   151.9%,   to   approximately
$25,827,000  for  the  fiscal year ended  March  31,  2003,  from
approximately  $10,252,000 for the fiscal year  ended  March  31,
2002.    Wholesale   sales   have  decreased   by   approximately
$2,769,000,  or 92.3%, to approximately $233,000 for  the  fiscal
year ended March 31, 2003, from approximately $3,002,000 for  the
fiscal  year  ended March 31, 2002.  The Company has discontinued
its wholesale operations to concentrate on retail sales.

   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 first quarter  of
fiscal 2004.

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

  Cost of sales increased by approximately $12,623,000, or 66.8%,
to  approximately $31,518,000 for the fiscal year ended March 31,
2003,  from  approximately $18,895,000 for the fiscal year  ended
March  31,  2002.   The  increase in cost of  sales  is  directly
related  to  the  increase  in retail sales  in  fiscal  2003  as
compared  to 2002.  However, as a percent of sales, the  cost  of
sales  was  57.3% in fiscal 2003, as compared to 59.0% in  fiscal
2002.   This  percentage  reduction  can  be  attributed  to  the
Company's  continued  efforts to purchase medications  in  larger
quantities, by bulk, to take advantage of any and all  purchasing
discounts available.

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

   Gross profit increased by approximately $10,326,000, or 78.6%,
to  approximately $23,457,000 for the fiscal year ended March 31,
2003  from  approximately $13,131,000 for the fiscal  year  ended
March 31, 2002.  Gross profit as a percentage of sales for fiscal
2003  and 2002 was 42.7% and 41.0%, respectively, reflecting  the
positive  impact of purchasing medications in larger  quantities,
receiving  purchasing discounts.  In February 2003,  the  Company
initiated a free shipping program on all orders exceeding $40  in
total.   The  Company  expects increased  sales  from  this  free
shipping  promotion;  however, this  promotion  will  reduce  the
Company's gross profit percentage in the first quarter of  fiscal
2004.

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

   General  and administrative expense increased by approximately
$1,862,000, or 30.6%, to approximately $7,957,000 for the  fiscal
year  ended March 31, 2003 from approximately $6,095,000 for  the
fiscal  year  ended  March 31, 2002.  General and  administrative
expense  as  a  percentage of sales was 14.5% and 19.0%  for  the
fiscal  years  ended March 31, 2003 and 2002, respectively.   The
increase in general and administrative expense for the year ended
March  31,  2003 is primarily due to the following: a  $1,428,000
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 $493,000 increase to bank service and credit card  fees
which  is directly related to the increase in fiscal 2003  sales,
the  $250,000 increase in property and insurance expenses,  which
includes  utilities  and rental expenses, can  be  attributed  to
leasing additional space to support our expansion in fiscal 2003,
offset  with  a  $285,000  decrease to professional  fees  and  a
$24,000 decrease to various other expenses.

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

   Advertising expenses increased by approximately $5,933,000, or
approximately 103.8%, to approximately $11,650,000 for the fiscal
year  ended March 31, 2003 from approximately $5,717,000 for  the
fiscal  year  ended March 31, 2002.  The significant increase  in
advertising expense for the fiscal year ended March 31, 2003  was
due  to the Company's plan to commit certain amounts specifically
designated  towards  television advertising to  stimulate  sales,
create  brand awareness, and acquire new customers.  The  Company
expects this trend in advertising to continue into the first  and
second quarters of 2004.

Severance charges
- -----------------

   Severance charges for the fiscal year ended March 31, 2002  of
$195,000   relate  to  severance  due  to  two  former  executive
officers, the CFO and COO, of the Company.  No comparable charges
were made in fiscal 2003.


                                17




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

    Depreciation  and  amortization  decreased  by  approximately
$9,000,  or  2.4%, to approximately $368,000 for the fiscal  year
ended  March 31, 2003 from approximately $377,000 for the  fiscal
year  ended  March 31, 2002.  The slight decrease to depreciation
and  amortization expense for fiscal 2003 can be attributed to  a
depreciation  expense  reduction  related  to  the  sale  of  our
facilities  in  fiscal  2002, offset by an increase  to  property
additions in fiscal 2003.

Adjustment of estimate for legal settlement
- -------------------------------------------

   In fiscal 2002, the Company recognized income of $345,000 on a
reversal  of  a  legal assessment estimate, which was  originally
booked in the fiscal year ended March 31, 2001.  On September 28,
2001,  the  Company and the EPA entered into a Consent  Agreement
and  Final Order.  The settlement agreement required the  Company
to  pay  a  civil penalty of $100,000 plus interest, a  reduction
from the original $445,000 fine.

Gain or loss on disposal of property and equipment
- --------------------------------------------------

   In  fiscal  2003, the Company recorded a gain on  disposal  of
computer  equipment  of $15,000.  The fully depreciated  computer
equipment  was sold to an unrelated third party and  the  Company
received  gross  proceeds of $15,000.  During  fiscal  2002,  the
Company  recorded  a  loss on disposal of land  and  building  of
$314,000.   An $185,000 loss was the result of the  sale  of  the
corporate office building, which includes the principal executive
offices  and warehouse, to an unrelated third party.  The Company
received  gross  proceeds of $2,150,000, of  which  approximately
$1,561,000  was  used  to  pay off the mortgage.   The  remaining
$129,000  loss  relates to the impairment  of  outdated  computer
equipment, which was no longer utilized by the company.

Interest Expense
- ----------------

   Interest expense decreased by approximately $18,000, or 37.2%,
to approximately $31,000 for the fiscal year ended March 31, 2003
from  approximately $49,000 for the fiscal year ended  March  31,
2002.   The $18,000 decrease can be attributed to a reduction  in
interest expense relating to the mortgage payoff of the Company's
principal executive offices in the first quarter of fiscal  2002.
Interest expense may increase further in future quarters, due  to
the  Company's plan to utilize its $2,000,000 line of  credit  to
increase inventory levels during promotion periods.

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 fiscal years ended March 31,  2003  and
2002,   the   Company  recorded  an  income  tax  provision   for
approximately $223,000 and $0, respectively.  There was no income
tax  provision for fiscal 2002, due to the utilization  of  prior
net  operating losses which offset taxable income for the period.
The  effective tax rate for fiscal 2003 of 6.4% is lower than the
federal tax rate of 34%; this is primarily due to the recognition
of  the  deferred  tax asset.  Upon recognition of  the  $581,000
deferred  income tax asset, the Company reduced  its  income  tax
provision   by  the  same  amount.   This  income  tax  provision
reduction was a tax benefit, which increased net income.

Net income
- ----------

  Net income increased by approximately $2,433,000, or 294.7%, to
$3,258,000  net income for the fiscal year ended March  31,  2003
from  $825,000  net income for the fiscal year  ended  March  31,
2002.   The significant increase was mainly attributable  to  the
Company's profitable operations and the recognition of a deferred
tax asset of $581,000.


Liquidity and Capital Resources

       The  Company's  working capital  at  March  31,  2004  was
$11,338,000, as compared to the $3,018,000 at March 31, 2003,  an
increase  of approximately $8,320,000.  The 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 $1,106,000 and $970,000 for the years
ended  March 31, 2004 and 2003, respectively.  Net cash  used  in
investing  activities was $742,000 and $1,095,000 for  the  years
ended  March  31,  2004  and 2003, respectively.   This  $353,000
decrease relates directly to the intangible asset acquisition  in
fiscal  2003.   Net  cash  provided by financing  activities  was
$1,931,000  and $371,000 for the years ended March 31,  2004  and
2003.   This  $1,560,000 increase relates  directly  to  proceeds
received  upon the exercise of stock options and warrants  offset
by repayment of the line of credit in fiscal 2003.



                                18




   Since  its  inception, the Company has  primarily  funded  its
growth  through  the private placement of securities.   In  April
1998,  the Company raised an additional $888,000 of net  proceeds
from  the  private  placement of 250,000  shares  of  Convertible
Preferred   Stock.    In  February  1999,  the   Company   raised
approximately $819,000 of net proceeds from the sale  of  330,333
shares  of  common  stock.  In November 2000 the  Company  raised
$2,000,000  from  the private placement of 10,000,000  shares  of
equity  securities.  The Company had financed  certain  equipment
acquisitions with capital leases, as of March 31, 2004  and  2003
the Company had no outstanding lease commitments.

  On  May  31,  2001, the Company sold their 50,000  square  foot
office  building, which houses the Company's principal  executive
offices  and warehouse, to an unrelated third party.  The Company
received  gross  proceeds of $2,150,000, of  which  approximately
$1,561,000  was  used to pay off the mortgage,  and  the  Company
recognized  a  loss on the sale of approximately  $185,000.   The
Company  then  entered into a five-year term lease agreement  for
20,000  of  the 50,000 square foot Pompano Beach office building.
On  February 22, 2002, the Company entered into a lease  addendum
which  added approximately 12,000 square feet, effective June  1,
2002, to accommodate the Company's warehouse expansion.  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.

  On  March 12, 2002, the Company entered into a $205,000,  three
year  term loan agreement with a bank, with interest accruing  at
the  lending institution's base rate plus 1% (5.0% and  5.25%  at
May  31, 2004 and 2003).  The loan proceeds were used to purchase
a  $250,000  computer server.  The aggregate loan maturities  are
$68,000  per  year for three years.  The line of credit  and  the
term  loan  are  secured by substantially all  of  the  Company's
assets.

   On  July  22,  2002, the Company executed an  agreement  which
increased  the  line of credit from $150,000 to  $1,000,000.   On
March  18,  2003,  the  Company  increased  the  line  of  credit
agreement  from $1,000,000 to $2,000,000, effective through  July
22, 2004.  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% (3.50% and 3.92%  at
March  31,  2004  and 2003, respectively), and  contains  various
financial  and operating covenants.  At March 31, 2004 and  2003,
there  was  no  balance  outstanding under  the  line  of  credit
agreement.

  Presently,  the Company has approximately $350,000 planned  for
capital  expenditure commitments to further the Company's  growth
during  fiscal  2005,  which will be  funded  through  cash  from
operations.  The Company's sources of working capital include the
line  of credit, cash from operations, and the exercise of  stock
options  and  warrants.  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 on 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.


Recent Accounting Pronouncements

  The  Company does not believe that any recently issued, but not
yet  effective, accounting standards, if currently adopted,  will
have  a  material effect on the Company's consolidated  financial
position, results of operations or cash flows.


Item  7A.  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 $68,000  as  of
March 31, 2004.

  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 June 11,  2004,
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 June 11, 2004 would
not  have  a  material  impact on our  annual  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.


                                19




Item 8.   Financial Statements and Supplementary Data.

   The  financial statements of the Company and the related notes
are set forth at pages F-1 through F-17, herein.

Item  9.  Changes In and Disagreements With Accountants on
          Accounting and Financial Disclosure.

   Not applicable.


Item 9A.  Controls and Procedures.

  The   Company's  management,  including  our  Chief   Executive
Officer  and Chief Financial Officer, has 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 year ended March 31, 2004, 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.


                           PART III

Item 10.  Directors and Executive Officers of the Registrant.

   The  information  required by this item  is  included  in  our
definitive  proxy  statement  for  our  2004  annual  meeting  of
stockholders  to  be held on August 6, 2004, and is  incorporated
herein by reference.

Item 11.  Executive Compensation.

   The  information  required by this item  is  included  in  our
definitive  proxy  statement  for  our  2004  annual  meeting  of
stockholders  to  be held on August 6, 2004, and is  incorporated
herein by reference.

Item 12.  Security Ownership of Certain Beneficial Owners and
          Management and Related Stockholder Matters.

   The  information required by this item (other than information
required by Item 201(d) of Regulation S-K with respect to  equity
compensation  plans,  which is set forth under  Item  5  of  this
Annual  Report on Form 10-K) is included in our definitive  proxy
statement for our 2004 annual meeting of stockholders to be  held
on August 6, 2004, and is incorporated herein by reference.

Item 13.  Certain Relationships and Related Transactions.

   The  information  required by this item  is  included  in  our
definitive  proxy  statement  for  our  2004  annual  meeting  of
stockholders  to  be held on August 6, 2004, and is  incorporated
herein by reference.

Item 14.  Principal Accounting Fees and Services.

   The  information  required by this item  is  included  in  our
definitive  proxy  statement  for  our  2004  annual  meeting  of
stockholders  to  be held on August 6, 2004, and is  incorporated
herein by reference.
















                                20




                              PART IV

Item 15.  Exhibits, Financial Statement Schedules, and Reports
          on Form 8-K.

(a)  Documents filed as part of this Form 10-K.

  (1)  Consolidated Financial Statements

 The following exhibits are filed as part of this Form 10-K.

  (3)   Articles of Incorporation and By-Laws.

  3.1   Amended and Restated Articles of Incorporation (1)

  3.2   By-Laws of the Corporation (1)

  (4)   Instruments Defining the Rights of Security Holders.

  4.1   Form of Warrant issued to Noble International
        Investments, Inc. (1)

  4.2   Specimen common stock certificate (1)

  (10)  Material Contracts. (*Management contract or compensatory
        plan or arrangement.)

  10.1  Second Amended and Restated Employment Agreement
        with Marc A. Puleo (incorporated by reference to Exhibit
        10.1 of the Registrant's Annual Report on Form 10-KSB for
        the fiscal year ended March 31, 2000, Commission File No.
        000-28827).*

  10.2  1998 Stock Option Plan (1)*

  10.3  Line of Credit Agreement with SouthTrust Bank, N.A. (1)

  10.4  Employment Agreement with Menderes Akdag (incorporated by
        reference to Exhibit 10 of the Registrant's Form 8-K on
        March 16, 2001, Commission File No. 000-28827).*

  10.5  Agreement for the Sale and Leaseback of the Land and
        Building (incorporated by reference to Exhibit 99.1 of
        the Registrant's Form 8-K on June 14, 2001, Commission
        File No. 000-28827).

  10.6  Line of Credit Renewal Agreement with SouthTrust Bank,
        N.A.(1).

  10.7  Loan Agreement with SouthTrust Bank, N.A. (1).

  10.8  Second Line of Credit ($1,000,000) Agreement with
        SouthTrust Bank, N.A. (1).

  10.9  Third Line of Credit ($2,000,000) Agreement with
        SouthTrust Bank, N.A. (1).

  10.10 Amendment to Third Line of Credit ($5,000,000)
        Agreement with SouthTrust Bank, N.A. (incorporated by
        reference to Exhibit 10.10 of the Registrant's Form 10-Q
        on November 7, 2003, Commission File No. 000-28827).

  10.11 Amendment Number 1 to Executive Employment Agreement
        with Menderes Akdag (incorporated by reference to
        Exhibit 99.1 of the Registrant's Form 8-K on March 16,
        2004, Commission File No. 000-28827).*

  (14)  Corporate Code of Ethics

  14.1  Corporate Code of Ethics (incorporated by reference in
        our definitive proxy statement for our 2004 annual
        meeting of stockholders to be held on August 6, 2004).

  (21)  Subsidiaries of Registrant.

  21.1  Subsidiaries of Registrant (filed herewith).



                                21




  (31)  Certifications.

  31.1  Certification of Principal 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-K for the year ended March 31, 2004, Commission
        File No. 000-28827).

  31.2  Certification of Principal 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-K for the year ended March 31, 2004, Commission
        File No. 000-28827).

  (32)  Certifications.

  32.1  Certification 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-K for the year ended March
        31, 2004, Commission File No. 000-28827).

(1)   Incorporated by reference to the Registration Statement
      on Form 10-SB, File No. 000-28827, as amended, as filed
      with the Securities and Exchange Commission.

(b)  Reports on Form 8-K.

  1)   On January 21, 2004 the Company filed a report under Items
       7 and 9 disclosing the Company's acceptance on the NASDAQ
       National Market.

  2)   On January 26, 2004 the Company filed a report under Items
       7 and 9 disclosing a press release reporting its financial
       results for the quarter ended December 31, 2003.

  3)   On February 9, 2004 the Company filed a report under Items
       7 and 9 disclosing its conference call transcript for the
       quarter ended December 31, 2003.

  4)   On March 16, 2004 the Company filed a report under Items
       5 disclosing the amendment to the CEO's executive
       employment agreement.

  5)   On March 16, 2004 the Company filed a report under Items 5
       disclosing the exercise of Tricon Holdings LLC warrants.















                                22




SIGNATURES

  In accordance with Section 13 or 15(d) of the Exchange Act, the
registrant caused this report to be signed on its behalf  by  the
undersigned, thereunto duly authorized.

Dated: June 11, 2004              PETMED EXPRESS, INC.
                                  (the "Registrant")

                             By: /s/ Menderes Akdag
                                ---------------------------------
                                Menderes Akdag
                                Chief Executive Officer
                                (principal executive officer)

  In accordance with the Exchange Act, this report has been
signed below by the following persons on behalf of the registrant
and in the capacities and on June 11, 2004.

   SIGNATURE                               TITLE

/s/ Menderes Akdag                 Chief Executive Officer
- ---------------------------        (principal executive officer)
Menderes Akdag                     Officer and Director


/s/ Marc Puleo, M.D.               Chairman of the Board and
- ---------------------------        President
Marc Puleo, M.D.                   Officer and Director


/s/ Bruce S. Rosenbloom            Chief Financial Officer and
- ---------------------------        Treasurer
Bruce S. Rosenbloom                (principal financial and accounting
                                   officer)
                                   Officer


/s/ Robert C. Schweitzer           Director
- ---------------------------
Robert C. Schweitzer


/s/ Ronald J. Korn                 Director
- ---------------------------
Ronald J. Korn


/s/ Gian Fulgoni                   Director
- ---------------------------
Gian Fulgoni


/s/ Frank J. Formica               Director
- ---------------------------
Frank J. Formica




                                23




====================================================================




                          UNITED STATES

               SECURITIES AND EXCHANGE COMMISSION

                     Washington, D.C. 20549


                     _______________________



                      PETMED EXPRESS, INC.


                     _______________________



                     Form 10-K ANNUAL REPORT


                   FOR THE FISCAL YEAR ENDED:

                         MARCH 31, 2004



                     _______________________


                CONSOLIDATED FINANCIAL STATEMENTS

                     _______________________





====================================================================





              PETMED EXPRESS, INC AND SUBSIDIARIES

           INDEX TO CONSOLIDATED FINANCIAL STATEMENTS



                                                              Page
                                                              ----


Report of Independent Registered Public Accounting Firm...... F-2

Consolidated Balance Sheets as of March 31, 2004 and
  March 31, 2003............................................. F-3

Consolidated Statements of Income for each of the three
  years in the period ended March 31, 2004................... F-4

Consolidated Statements of Changes in Shareholders'
  Equity for each of the three years in the period ended
  March 31, 2004............................................. F-5

Consolidated Statements of Cash Flows for each of the
   three years in the period ended March 31, 2004............ F-6

Notes to Consolidated Financial Statements................... F-7 - F-17



























                              F-1




     REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Board of Directors and Shareholders
PetMed Express, Inc. and Subsidiaries

We have audited the accompanying consolidated balance sheets of
PetMed Express, Inc. and Subsidiaries (the "Company") as of March
31, 2004 and 2003, and the related consolidated statements of
income, changes in shareholders' equity and cash flows for each
of the three years in the period ended March 31, 2004.  These
consolidated financial statements are the responsibility of the
Company's management.  Our responsibility is to express an
opinion on these consolidated financial statements based on our
audits.

We conducted our audits in accordance with the standards of the
Public Company Accounting Oversight Board (United States).  Those
standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are
free of material misstatement.  An audit includes examining, on a
test basis, evidence supporting the amounts and disclosures in
the financial statements.  An audit also includes assessing the
accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement
presentation.  We believe that our audits provide a reasonable
basis for our opinion.

In our opinion, the consolidated financial statements referred to
above present fairly, in all material respects, the consolidated
financial position of PetMed Express, Inc. and Subsidiaries as of
March 31, 2004 and 2003, and the results of their operations and
their cash flows for each of the three years in the period ended
March 31, 2004, in conformity with U.S. generally accepted
accounting principles.





April 30, 2004                    /s/ Goldstein Golub Kessler LLP
New York, New York                -------------------------------
                                  Goldstein Golub Kessler LLP






















                              F-2



              PETMED EXPRESS, INC. AND SUBSIDIARIES
                   CONSOLIDATED BALANCE SHEETS



                                                                 March 31,
                                                           2004            2003
                                                      -------------   ------------
                                                                
ASSETS

Current assets:
   Cash and cash equivalents                          $   3,278,926   $    984,169
   Accounts receivable, less allowance for doubtful
      accounts of $22,987 and $16,644, respectively       1,133,301        651,883
   Inventories - finished goods                          11,179,858      4,268,146
   Prepaid expenses and other current assets                232,218        478,108
                                                       ------------    -----------
          Total current assets                           15,824,303      6,382,306

   Property and equipment, net                            1,688,327      1,496,979
   Deferred income taxes                                    581,356        581,356
   Intangible asset                                         365,000        365,000
   Other assets                                              21,822        200,155
                                                       ------------    -----------
Total assets                                          $  18,480,808   $  9,025,796
                                                       ============    ===========

LIABILITIES AND SHAREHOLDERS' EQUITY

Current liabilities:
   Accounts payable                                   $   3,273,062   $  2,570,459
   Income taxes payable                                     422,445        170,752
   Accrued expenses and other current liabilities           722,350        555,012
   Current portion of loan obligation                        68,442         68,442
                                                       ------------    -----------
          Total current liabilities                       4,486,299      3,364,665

Loan obligation, less current portion                          -            68,443
                                                       ------------    -----------
Total liabilities                                         4,486,299      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; 21,860,057 and 18,460,878
     shares issued and outstanding, respectively             21,860         18,461
   Additional paid-in capital                             9,864,025      7,279,207
   Retained earnings (accumulated deficit)                4,099,726     (1,713,878)
                                                       ------------    -----------
          Total shareholders' equity                     13,994,509      5,592,688
                                                       ------------    -----------
Total liabilities and shareholders' equity            $  18,480,808   $  9,025,796
                                                       ============    ===========




See accompanying notes to consolidated financial statements


                               F-3




                PETMED EXPRESS, INC. AND SUBSIDIARIES
                  CONSOLIDATED STATEMENTS OF INCOME




                                                      Year Ended March 31,
                                                2004          2003          2002
                                          -------------  ------------  ------------
                                                              
Sales                                     $  93,994,233  $ 54,974,916  $ 32,025,931
Cost of sales                                55,824,406    31,517,639    18,894,493
                                           ------------   -----------   -----------
Gross profit                                 38,169,827    23,457,277    13,131,438
                                           ------------   -----------   -----------

Operating expenses:
      General and administrative             10,754,427     7,956,786     6,094,493
      Advertising                            17,653,614    11,649,811     5,717,242
      Severance charges                            -             -          195,000
      Depreciation and amortization             550,392       367,673       376,763
                                           ------------   -----------   -----------
 Total operating expenses                    28,958,433    19,974,270    12,383,498
                                           ------------   -----------   -----------

 Income from operations                       9,211,394     3,483,007       747,940
                                           ------------   -----------   -----------

 Other income (expense):
      Adjustment of estimate for legal
        settlement                                 -             -          345,000
      Gain (loss) on disposal of property
        and equipment                              -           15,000      (314,332)
      Interest expense                          (14,546)      (30,658)      (48,835)
      Interest income                             9,739         6,973        18,582
      Other, net                                  6,938         6,084        77,058
                                           ------------   -----------   -----------
 Total other income (expense)                     2,131        (2,601)       77,473
                                           ------------   -----------   -----------

 Income before provision for income taxes     9,213,525     3,480,406       825,413

 Provision for income taxes                   3,399,921       222,841          -
                                           ------------   -----------   -----------

 Net income                               $   5,813,604  $  3,257,565  $    825,413
                                           ============   ===========   ===========

 Net income per common share:
       Basic                              $        0.30  $       0.19  $       0.05
                                           ============   ===========   ===========
       Diluted                            $        0.25  $       0.16  $       0.04
                                           ============   ===========   ===========

 Weighted average number of common
   shares outstanding:
       Basic                                 19,471,681    17,300,130    16,360,010
                                           ============   ===========   ===========
       Diluted                               23,689,866    20,749,515    19,739,493
                                           ============   ===========   ===========






See accompanying notes to consolidated financial statements



                               F-4



                  PETMED EXPRESS, INC. AND SUBSIDIARIES
     CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY

     Fiscal years ended March 31, 2002, March 31, 2003 and March 31, 2004




                                                                                             Retained
                                    Convertible              Common            Additional    Earnings
                                  Preferred Stock             Stock              Paid-In   (Accumulated
                               Shares        Amounts   Shares        Amounts     Capital     Deficit)        Total
                               ---------------------   ---------------------   ----------  ------------   ----------
                                                                                    

Balance, March 31, 2001         2,500       $ 8,898    16,360,010   $ 16,360  $ 6,528,885  $ (5,796,856) $   757,287

   Net income                    -             -             -          -            -          825,413      825,413
                               ------        ------    ----------    -------   ----------   -----------   ----------
Balance, March 31, 2002         2,500         8,898    16,360,010   $ 16,360    6,528,885    (4,971,443)   1,582,700

   Issuance of common
     stock from exercise of
     stock options               -             -        1,018,833      1,019      304,360          -         305,379
   Issuance of common
     stock from exercise of
     warrants                    -             -        1,082,035      1,082      274,375          -         275,457
   Tax benefit related to
     stock options exercised     -             -             -          -         171,587          -         171,587
   Net income                    -             -             -          -            -        3,257,565    3,257,565
                               ------        ------    ----------    -------   ----------   -----------   ----------
Balance, March 31, 2003         2,500       $ 8,898    18,460,878   $ 18,461  $ 7,279,207  $ (1,713,878) $ 5,592,688

   Issuance of common
     stock from exercise of
     stock options               -             -        1,179,596      1,179    1,285,366          -       1,286,545
   Issuance of common
     stock from exercise of
     warrants                    -             -        2,219,583      2,220      710,580          -         712,800
   Tax benefit related to
     stock options exercised     -             -             -          -         588,872          -         588,872
   Net income                    -             -             -          -            -        5,813,604    5,813,604
                               ------        ------    ----------    -------   ----------   -----------   ----------
Balance, March 31, 2004         2,500       $ 8,898    21,860,057   $ 21,860  $ 9,864,025  $  4,099,726  $13,994,509
                               ======        ======    ==========    =======   ==========   ===========   ==========





See accompanying notes to consolidated financial statements



                               F-5



              PETMED EXPRESS, INC. AND SUBSIDIARIES
              CONSOLIDATED STATEMENTS OF CASH FLOWS





                                                      Year Ended March 31,
                                                2004          2003          2002
                                          -------------  ------------  ------------
                                                              
Cash flows from operating activities:
  Net income                              $   5,813,604  $  3,257,565  $    825,413
  Adjustments to reconcile net income to
    net cash provided by operating
    activities:
      Depreciation and amortization             550,392       367,673       376,763
      Tax benefit related to stock
        options exercised                       588,872       171,587          -
      (Gain) loss on disposal of property
        and equipment                              -          (15,000)      314,332
      Deferred income taxes                        -         (581,356)         -
      Amortization of deferred membership
        fee revenue                                -             -         (140,048)
      Bad debt expense                            7,432        15,027         6,862
      (Increase) decrease in operating
        assets and liabilities:
           Accounts receivable                 (488,850)     (375,397)     (135,907)
           Inventories                       (6,911,712)   (1,961,526)   (1,675,226)
           Prepaid expenses and other
             current assets                     245,890      (329,500)     (126,494)
           Other assets                         178,333      (150,000)      (42,500)
           Accounts payable                     702,603       696,535     1,508,542
           Income taxes payable                 251,693       170,752          -
           Accrued expenses and other
             current liabilities                167,338      (296,059)     (435,713)
                                           ------------    ----------    ----------
Net cash provided by operating activities     1,105,595       970,301       476,024
                                           ------------    ----------    ----------

Cash flows from investing activities:
  Purchases of property and equipment          (741,740)     (744,596)     (555,645)
  Purchases of intangible asset                    -         (365,000)         -
  Net proceeds from the sale of property
    and equipment                                  -           15,000     2,016,921
                                           ------------    ----------    ----------
Net cash (used in) provided by investing
  activities                                   (741,740)   (1,094,596)    1,461,276
                                           ------------    ----------    ----------

Cash flows from financing activities:
  Proceeds from the exercise of stock
    options and warrants                      1,999,345       580,836          -
  Payments on the line of credit                   -         (141,214)         -
  (Payments) borrowings on loan obligation      (68,443)      (68,442)      205,327
  Payments on capital lease obligation             -             -         (247,209)
  Payments on mortgage payable                     -             -       (1,566,833)
                                           ------------    ----------    ----------
Net cash provided by (used in) financing
  activities                                  1,930,902       371,180    (1,608,715)
                                           ------------    ----------    ----------

Net increase in cash and cash equivalents     2,294,757       246,885       328,585
Cash and cash equivalents, at beginning
  of year                                       984,169       737,284       408,699
                                           ------------    ----------    ----------
Cash and cash equivalents, at end of year $   3,278,926   $   984,169   $   737,284
                                           ============    ==========    ==========
Supplemental disclosure of cash flow
  information:

  Cash paid for interest                  $     14,302    $    30,675   $    29,150
                                           ============    ==========    ==========
  Cash paid for income taxes              $  2,513,214    $   508,000   $      -
                                           ============    ==========    ==========





See accompanying notes to consolidated financial statements



                               F-6




           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(1)  Summary of Significant Accounting Policies

     Organization

     PetMed Express, Inc. and its subsidiaries, d/b/a 1-800-
     PetMeds, (the "Company") 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 markets its products through national
     television, online and direct mail advertising campaigns,
     which aim to increase the recognition of the "1-800-PetMeds"
     brand name, increase traffic on its website at
     www.1800PetMeds.com , acquire new customers, and maximize
     repeat purchases. The majority of all of the Company's sales
     are to residents in the United States.  The Company's
     executive offices are located in Pompano Beach, Florida.

     The Company's fiscal year end is March 31.  References
     herein to fiscal 2004, 2003, or 2002 refer to the Company's
     fiscal years ended March 31, 2004, 2003 and 2002,
     respectively.

     Principles of Consolidation

     The consolidated financial statements include the accounts
     of the Company and its two wholly owned subsidiaries.  All
     significant intercompany transactions have been eliminated
     in consolidation.

     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 one
     to three banking days.  Credit card sales minimize the
     accounts receivable balances relative to sales.  The Company
     maintains an allowance for doubtful accounts for losses that
     the Company estimates will arise from 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 March 31, 2004 and 2003 the allowance
     for doubtful accounts was approximately $23,000 and $17,000,
     respectively.

     Cash and Cash Equivalents

     The Company considers all highly liquid investments with
     maturity of three months or less when purchased to be cash
     equivalents.  Cash and cash equivalents at March 31, 2004
     and 2003, consist of the Company's cash accounts, overnight
     repurchase agreements, and short-term investments with a
     maturity of three months or less.  The carrying amount of
     cash equivalents approximates fair value.  The Company
     maintains its cash in bank deposit accounts which, at times,
     may exceed federally insured limits.  The Company has not
     experienced any losses in such accounts.

     Use of Estimates

     The preparation of 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 consolidated
     financial statements and the reported amounts of revenues
     and expenses during the reporting period. Actual results
     could differ from those estimates.





                               F-7




(1)  Summary of Significant Accounting Policies (Continued)

     Inventories

     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 March 31, 2004 and 2003 the
     inventory reserve was approximately $228,000 and $87,000,
     respectively.

     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 seven 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.

     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 a comparison of the carrying amount of
     the asset to net future cash flows expected to be generated
     from the asset.

     Intangible Asset

     The intangible asset consists of a toll free telephone
     number, which the Company obtained in the quarter ended
     September 30, 2002.  The Company paid $365,000, to reimburse
     previously expended advertising costs relating to obtaining
     the rights to the toll free number.  In accordance with the
     Statement of Financial Accounting Standards ("SFAS") No.
     142, Goodwill and Other Intangible Assets, the intangible
     asset is not being amortized, and is subject to an annual
     review for impairment.

     Advertising

     The Company's advertising expense consists primarily of
     television advertising, internet marketing, print
     advertising, catalog and postcard production, and mailing
     costs.  Television costs are expensed as the ads are
     televised and catalog and postcard costs are expensed when
     the related catalog and postcards are produced, distributed
     or superseded.

     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:



Year Ended March 31,                  2004          2003          2002
- --------------------              -----------   -----------   ------------
                                                     

Reported net income:              $ 5,813,604   $ 3,257,565   $   825,413

Deduct: total stock-based
employee compensation expense
determined under fair-value
based method for all awards,
net of related tax effects            289,907       285,258       129,465
                                   ----------    ----------    ----------

Proforma net income:              $ 5,523,697   $ 2,972,307   $   695,948
                                   ==========    ==========    ==========
Reported basic net income
per share:                        $      0.30   $      0.19   $      0.05
                                   ==========    ==========    ==========

Proforma basic net income
per share:                        $      0.28   $      0.17   $      0.04
                                   ==========    ==========    ==========

Reported diluted net income
per share:                        $      0.25   $      0.16   $      0.04
                                   ==========    ==========    ==========

Proforma diluted net income
per share:                        $      0.23   $      0.14   $      0.04
                                   ==========    ==========    ==========



                               F-8



(1)  Summary of Significant Accounting Policies (Continued)

     The per share weighted-average fair value of stock options
     granted during fiscal 2004, 2003, and 2002 was $4.13,
     $1.28, and $.70, respectively, on the date of grant using
     the Black Scholes option-pricing model, as prescribed by
     SFAS No. 123, with the following weighted-average
     assumptions: no dividend yield; risk-free interest rates
     ranging from 4 to 6 percent; expected lives of 3-5 years,
     and expected volatility of 68 percent, 62 percent, and 60
     percent, respectively.

     Fair Value of Financial Instruments

     The carrying amounts of the Company's cash and cash
     equivalents, accounts receivable and accounts payable
     approximate fair value due to the short-term nature of these
     instruments. The carrying amount of the loan payable
     approximates fair value as their interest rates approximate
     current market rates.

     Comprehensive Income

     The Company has adopted SFAS No. 130, Reporting
     Comprehensive Income, which requires that all items that are
     recognized under accounting standards as components of
     comprehensive income be reported in a financial statement
     that is displayed with the same prominence as other
     financial statements. The items of other comprehensive
     income that are typically required to be displayed are
     foreign currency items, minimum pension liability
     adjustments and unrealized gains and losses on certain
     investments in debt and equity securities. There were no
     items of other comprehensive income for any periods
     presented herein.

     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
     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.

     Recent Accounting Pronouncements

     The Company does not believe that any recently issued, but
     not yet effective, accounting standard, if currently
     adopted, will have a material effect on the Company's
     consolidated financial position, results of operations or
     cash flows.

 (2) Property and Equipment

     Major classifications of property and equipment consist of
     the following:



                                                           March 31,
                                                       2004          2003
                                                   -----------   -----------
                                                           
 Leasehold improvements                                379,259       289,901
 Computer software                                     390,787       327,197
 Furniture, fixtures and equipment                   2,195,277     1,606,484
 Equipment and software under capital lease            113,398       113,398
                                                   -----------   -----------
                                                     3,078,721     2,336,980
 Less: accumulated depreciation and amortization    (1,390,394)     (840,001)
                                                   -----------   -----------
           Property and equipment, net             $ 1,688,327   $ 1,496,979
                                                   ===========   ===========



     Amortization expense for equipment and software under
     capital leases was approximately $35,000, $24,000, and
     $93,000, as of March 31, 2004, 2003, and 2002, respectively.



                               F-9




(3)  Accrued Expenses

     Major classifications of accrued expenses consist of the
     following:



                                       March 31,
                                  2004          2003
                                --------      --------
                                       
 Accrued salaries                290,722       237,165
 Accrued legal expenses          88,000        78,000
 Other accrued liabilities       343,628       239,847
                                --------      --------
           Accrued expenses    $ 722,350     $ 555,012
                                ========      ========


(4)  Line of Credit Agreement and Loan Obligations

     On May 31, 2001, the Company sold their 50,000 square foot
     office building, which houses the Company's principal
     executive offices and warehouse, to an unrelated third
     party.  The Company received gross proceeds of $2,150,000,
     of which approximately $1,561,000 was used to pay off the
     mortgage, and the Company recognized a loss on the sale of
     approximately $185,000.  The Company then entered into a
     five-year term lease agreement for 20,000 of the 50,000
     square foot Pompano Beach office building.  On February 22,
     2002, the Company entered into a lease addendum which added
     approximately 12,000 square feet, effective June 1, 2002, to
     accommodate the Company's warehouse expansion.  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.

     On July 22, 2002, the Company executed an agreement which
     increased the line of credit from $150,000 to $1,000,000.
     On March 18, 2003, the Company increased the line of credit
     agreement from $1,000,000 to $2,000,000, effective through
     July 22, 2004.  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% (3.50% and 3.92% at March 31, 2004 and
     2003, respectively), and contains various financial and
     operating covenants.  At March 31, 2004 and 2003, there was
     no balance outstanding under the line of credit agreement.

     On March 12, 2002, the Company entered into a $205,000,
     three year term loan agreement with a bank, with interest
     accruing at the lending institution's base rate plus 1%
     (5.00% and 5.25% at March 31, 2004 and 2003, respectively).
     The loan proceeds were used to purchase a $250,000 computer
     server.  The aggregate loan maturities are approximately
     $68,000 per year for three years.

     The line of credit and the term loan are secured by
     substantially all of the Company's assets.

(5)  Shareholders' Equity

     On November 22, 2000, Tricon Holdings, LLC, a Florida
     limited liability corporation ("Tricon") a related party
     (see Note 8), acquired 10,000,000 shares of the Company's
     authorized and unissued shares of common stock and warrants
     to purchase 3,000,000 shares of the Company's authorized and
     unissued shares of common stock.  The warrants are
     exercisable at $.33 per share and expire on November 22,
     2005.  Tricon acquired the Company's shares and warrants in
     exchange for $2,000,000, which was paid in fiscal year 2001.

     On May 31, 2001, the Company's Board of Directors adopted an
     amendment to the Corporation's Articles of Incorporation to
     provide for the increase in the authorized amount of shares
     of common stock from 20,000,000 to 40,000,000 and adopt an
     amendment to the Company's 1998 Stock Option Plan (the
     "Plan") to increase the number of shares of common stock
     issuable under the Plan from 3,000,000 to 5,000,000 shares.





                              F-10




(5)  Shareholders' Equity (Continued)

     Preferred Stock

     In April 1998, the Company issued 250,000 shares of its
     $.001 par value preferred stock at a price of $4.00 per
     share, less issuance costs of $112,187. Each share of the
     preferred stock is convertible into approximately 4.05
     shares of common stock at the election of the shareholder.
     The preferred stock was recorded at $887,813, net of the
     value of the beneficial conversion feature of $771,525. The
     value of the beneficial conversion feature was computed as
     the difference between the closing market price of the
     Company's common stock ($1.75 per share) and the conversion
     price of the preferred stock ($.988 per share) on the date
     the preferred stock was sold. This amount was immediately
     recognized as a reduction to net income available to common
     stockholders. The shares have a liquidation value of $4.00
     per share and may pay dividends at the sole discretion of
     the Company. The Company does not anticipate paying
     dividends to the preferred shareholders in the foreseeable
     future. Each share of preferred stock is entitled to one
     vote on all matters submitted to a vote of shareholders of
     the Company. As of March 31, 2004 and 2003, 2,500 shares of
     the convertible preferred stock remained unconverted and
     outstanding.

(6)  Income Taxes

     Deferred income taxes reflect the net tax effects of
     temporary differences between the carrying amount of assets
     and liabilities for financial reporting purposes and the
     amounts used for income tax purposes.  The tax effects of
     temporary differences that give rise to significant portions
     of deferred tax assets and deferred tax liabilities are as
     follows:



                                                   March 31,
                                              2004          2003
                                           ---------     ---------
                                                  
 Deferred tax assets:
    Bad debt and inventory reserves           94,507        39,041
    Deferred compensation (stock options)       -           59,814
    Accrued expenses                         141,246        58,033
    Net operating loss carryforward        1,339,699     1,439,932
                                           ---------     ---------

 Deferred tax assets                       1,575,452     1,596,820
 Less: valuation allowance                  (803,902)     (938,766)
                                           ---------     ---------

 Total deferred tax assets                   771,550       658,054

 Deferred tax liabilities:
    Depreciation                            (190,194)      (76,698)
                                           ---------     ---------
 Total net deferred taxes                 $  581,356    $  581,356
                                           =========     =========



     The change in the valuation allowance for the year ended
     March 31, 2004 and 2003 is approximately $135,000 and
     $1,266,000, respectively.  At March 31, 2004, the Company
     had net operating loss carryforwards of approximately
     $3,560,000.  The net operating loss carryforwards expire in
     the years 2013 through 2020.  The use of such net operating
     loss carryforwards is limited to approximately $266,000
     annually; due to the November 22, 2000 change of control.

     The components of the income tax provision consist of the
     following:



                                                   March 31,
                                              2004          2003
                                           ---------     ---------
                                                  

Current taxes
     Federal                             $ 2,902,988    $  686,655
     State                                   496,933       117,542
                                           ---------     ---------
Total current taxes                      $ 3,399,921    $  804,197
                                           ---------     ---------

Deferred taxes
     Federal                             $        -     $ (496,385)
     State                                        -        (84,971)
                                           ---------     ---------
Total deferred taxes                     $        -     $ (581,356)
                                           ---------     ---------

Total provision for income taxes         $ 3,399,921    $  222,841
                                           =========     =========




                              F-11



(6)  Income Taxes (Continued)

     The reconciliation of income tax provision computed at the
     U.S. federal statutory tax rates to income tax expense is as
     follows:




                                                   Year Ended March 31,
                                            2004            2003          2002
                                         ---------       ---------    ---------
                                                            
Income taxes at U.S. statutory rates   $ 3,132,599     $ 1,183,338   $  280,640
State income taxes, net of federal
  tax benefit                              334,451         126,339       29,962
Permanent differences                          992           1,512          877
Other                                       66,743         177,763            -
Change in valuation allowance             (134,864)     (1,266,111)           -
Utilization of net operating losses              -               -     (311,479)
                                         ---------       ---------    ---------
Total provision for income taxes       $ 3,399,921     $   222,841   $        -
                                         =========       =========    =========



(7)  Stock Options and Warrants

     Stock Options Granted to Employees

     The Company established the 1998 Stock Option Plan (the
     "Plan") effective July 31, 1998, which provides for the
     issuance of qualified options to officers and key employees,
     and nonqualified options to directors, consultants and other
     service providers.  The Company has reserved 5,000,000
     shares of common stock for issuance under the Plan.  The
     exercise prices of options issued under the Plan must be
     equal to or greater than the market price of the Company's
     common stock as of the date of issuance.  The Company had
     2,019,337 and 2,743,600 options outstanding under the Plan
     at March 31, 2004 and 2003, respectively.  Options issued
     prior to July 31, 1998 are not included in the Plan.

     A summary of the status of stock options and certain
     warrants issued by the Company, together with changes during
     the periods indicated, is presented in the following table:



                                                           Weighted-
                                                            average
                                            Options     exercise price
                                         ------------   --------------
                                                  
Balance at March 31, 2001                   4,544,700     $     1.24
          Options Granted                     387,500           1.26
          Options Canceled                   (695,100)          2.81
                                          -----------      ---------

Balance at March 31, 2002                   4,237,100           0.98
          Options Granted                     910,432           0.75
          Options and Warrants Exercised   (1,800,868)          0.36
          Options Canceled                   (603,064)          1.45
                                          -----------      ---------

Balance at March 31, 2003                   2,743,600           1.06
          Options Granted                     455,500           7.94
          Options Exercised                (1,179,596)          1.09
          Options Canceled                       (167)          4.50
                                          -----------      ---------

Balance at March 31, 2004                   2,019,337     $     2.60
                                          ===========      =========




                              F-12


 (7) Stock Options and Warrants (Continued)

     The following table summarizes information for options
     currently outstanding and exercisable at March 31, 2004:




March 31, 2004         Options Outstanding                Options Exercisable
- --------------    ------------------------------------  ----------------------
                               Weighted-     Weighted-               Weighted-
                                average      average                  average
    Exercise                   Remaining     Exercise                Exercise
  Price Range       Number       Life         Price       Numbr       Price
- ---------------   ------------------------------------  ----------------------
                                                     
$ 0.32 - $ 0.86     479,170    4.18 years      $0.42      434,167      $0.37
  1.05 -   1.76     993,334    4.22 years       1.25      758,334       1.25
  1.90 -  10.64     546,833    4.04 years       6.97       31,333       2.47
- ---------------   ------------------------------------  ----------------------
$ 0.20 - $10.64   2,019,337    4.11 years      $2.60    1,223,834      $0.97
===============   ====================================  ======================



     At March 31, 2004 and 2003, the number of options
     exercisable was 1,223,834 and 2,076,964, respectively, and
     the weighted-average exercise price of those options was
     $0.97 and $1.09, respectively.  Adjustments are made for
     options forfeited prior to vesting.

     Warrants

     On November 22, 2000, Tricon Holdings, LLC, a Florida
     limited liability corporation ("Tricon"), acquired
     10,000,000 shares of the Company's authorized and unissued
     shares of common stock and warrants to purchase 3,000,000
     shares of the Company's authorized and unissued shares of
     common stock.  The warrants are exercisable at $.33 per
     share and expire on November 22, 2005, and were assigned a
     value of $601,260 using the Black Scholes option-pricing
     model, as prescribed by SFAS No. 123, with the following
     weighted-average assumptions: dividend yield 0.0 percent;
     risk-free interest rates of 6.00 percent; expected lives of
     3-5 years, and expected volatility of 91 percent.  In
     September 2002, Tricon exercised 300,000 warrants at the
     exercise price of $.33 per share, and the Company received
     proceeds of $99,000.  In March 2004, Tricon exercised
     2,160,000 warrants at the exercise price of $.33 per share,
     and the Company received proceeds of $712,800.  At March 31,
     2004 all but 540,000 of the 3,000,000 warrants issued on
     November 22, 2000 were exercised.

     In July 2003, J.W. Genesis exercised 59,583 warrants via a
     cashless exercise, forfeiting 15,417 shares.  The Company
     did not receive proceeds upon exercise of these warrants.

(8)  Related Party Transactions

     Guven Kivilcim, a former member of Tricon Holdings, LLC and
     a former member of the Company's Board of Directors, has an
     interest in Intelligent Switching & Software LLC, and Numind
     Software Systems, Inc., which the Company conducted business
     with during the fiscal year ended March 31, 2003.
     Intelligent Switching & Software LLC provided the Company
     with long distance telecommunication services, and Numind
     Software Systems, Inc. provided the Company with Internet
     and website design and hosting services.  The Company paid
     $0 and $154,000 to Intelligent Switching & Software LLC, and
     $0 and $45,000 to Numind Software Systems, Inc., for
     services during the fiscal years ended March 31, 2004 and
     2003, respectively.  The Company owed $0 and $5,000 to
     Intelligent Switching & Software LLC, and $0 and $14,000 to
     Numind Software Systems, Inc., which were included in the
     Company's accounts payable balance as of March 31, 2003.



                              F-13





(9)  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 option exercises,
     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.
     The following is a reconciliation of the numerators and
     denominators of the basic and diluted net income per share
     computations for the periods presented:



                                                           Year Ended March 31,
                                                   2004          2003           2002
                                                -----------   -----------   -----------
                                                                  
Net income (numerator):

  Net income                                   $  5,813,604  $  3,257,565  $    825,413
                                                ===========   ===========   ===========
Shares (denominator)

  Weighted average number of common shares
    outstanding used in basic computation        19,471,681    17,300,130    16,360,010
  Common shares issuable upon exercise
    of stock options and warrants                 4,208,060     3,439,260     3,369,358
  Common shares issuable upon conversion
    of preferred shares                              10,125        10,125        10,125
                                                -----------   -----------   -----------
  Shares used in diluted computation             23,689,866    20,749,515    19,739,493
                                                ===========   ===========   ===========

Net income per common share:

  Basic                                        $       0.30  $       0.19  $       0.05
                                                ===========   ===========   ===========
  Diluted                                      $       0.25  $       0.16  $       0.04
                                                ===========   ===========   ===========



     At March 31, 2004, 2003 and 2002, 305,000, 124,600 and
     2,124,600 shares, respectively, of common stock options and
     warrants, with a weighted average exercise price of $10.16,
     $2.43 and $1.53, 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.

(10) Valuation and Qualifying Accounts

     Activity in the Company's valuation and qualifying accounts
     consists of the following:



                                                           Year Ended March 31,
                                                   2004          2003           2002
                                                -----------   -----------   -----------
                                                                  
Allowance for doubtful accounts:
   Balance at beginning of period              $     16,644  $      7,475  $      9,740
   Provision for doubtful accounts                    7,702        14,759          (319)
   Write-off of uncollectible accounts
     receivable                                      (1,359)       (5,590)       (1,946)
                                                -----------   -----------   -----------
   Balance at end of period                    $     22,987  $     16,644  $      7,475
                                                ===========   ===========   ===========

Valuation allowance for deferred tax assets:
   Balance at beginning of period              $    938,766  $  2,204,877  $  2,554,081
   (Deletions) / additions                         (134,864)   (1,266,111)     (349,204)
                                                -----------   -----------   -----------
   Balance at end of period                    $    803,902  $    938,766  $  2,204,877
                                                ===========   ===========   ===========





                              F-14




(11) Commitments and Contingencies

     Legal Matters

     Various complaints had been filed with the Florida Board of
     Pharmacy between November 2000 and March 2002.  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 certain
     prescriptions for 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.  Based on its demonstrated
     compliance with pharmacy rules and laws, effective March 11,
     2004, PetMed Express was released from probation over one
     year early by the Florida Board of Pharmacy.  The Company
     remains licensed with the State of Florida and continues to
     operate its principal business in Florida.

     The Company has settled with various other states' pharmacy
     boards 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 February 2000, the United States Environmental Protection
     Agency ("EPA") issued a Stop Sale, Use or Removal Order to
     the Company regarding the alleged distribution or sale of
     misbranded Advantage products in violation of the Federal
     Insecticide, Fungicide, and Rodenticide Act ("FIFRA"), as
     amended.  The order provides that the Company shall not
     distribute, sell, use or remove the products listed in the
     order, which are allegedly misbranded.  The order further
     provides that the Company shall not commence any sale or
     distribution of those products without the prior written
     approval from the EPA.  The Stop Sale, Use or Removal Order
     does not assert any claim for monetary damages; rather, it
     is in the nature of a cease and desist order.  The Company
     denied any alleged violations.  On February 16, 2000, the
     Company submitted a written response to the order.  The EPA
     assessed a fine in the amount of $445,000.  In fiscal 2001
     the Company accrued $445,000 of legal settlement expense.

     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.  Accordingly, a gain of $345,000
     was reflected in the statement of income for the year ended
     March 31, 2002, to reflect the adjustment to this
     settlement.





                              F-15




(11) Commitments and Contingencies (Continued)

     On March 19, 2002, Novartis Animal Health U.S., Inc.
     ("Novartis") filed a complaint against the Company and two
     other defendants in U.S. District Court for the Southern
     District of Florida.  Novartis purported to assert seven
     claims related to the Company's alleged sale of pet
     medications produced for a Novartis Australian sister
     company: Count I: Infringement of Registered Trademark Under
     Section 32 of the Lanham Act, 15 U.S.C.  1114; Count II:
     Infringement of Unregistered Trademarks Under Section 43(a)
     of the Lanham Act, 15 U.S.C.  1125(a); Count III: False
     Advertising Under Section 43(a) of the Lanham Act, 15 U.S.C.
      1125(a); Count IV: Misleading Advertising Under Florida
     Statutory Law; Count V: Deceptive and Unfair Trade Practices
     Under Florida Statutory Law; Count VI: Injury to Business
     Reputation Under Florida Statutory Law; Count VII: Common
     Law Unfair Competition.  Subsequent to the year ended March
     31, 2003, the Company reached a final settlement agreement
     with Novartis.  According to the confidential settlement
     agreement dated April 7, 2003, the Company had
     satisfactorily resolved the contested issues raised by the
     complaint and the confidential settlement terms had no
     material impact on the Company's operations and financial
     results.

     The Company is a defendant in a lawsuit, filed in August
     2002, 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.

     On May 1, 2001, the former Chief Financial Officer ("CFO")
     of the Company, provided notice of termination of his
     Executive Employment Agreement with the Company dated March
     7, 2000, as amended.  In the notice, the former CFO also
     demanded payment of certain benefits allegedly due under the
     Executive Employment Agreement.  The Company continued
     discussions in an effort to resolve this matter, and in
     accordance with the CFO's Executive Employment Agreement,
     the Company accrued a severance charge for the amount of
     $120,000 in fiscal 2002.  On October 31, 2001, the Company
     entered into a Release and Termination agreement with its
     former CFO.  The former CFO's termination date was effective
     as of May 31, 2001.  The agreement entitled the former CFO
     to receive an amount of $120,000, which was paid in fiscal
     2002.  The former CFO had a right to exercise any stock
     options granted to him by the Company, for a period of 30
     days from the termination date.  Additionally, the former
     CFO agreed to provide consulting services to the Company on
     financial matters until March 31, 2002, for which he was
     separately compensated.

     On June 13, 2001, the Company entered into a Release and
     Termination agreement with its former Chief Operating
     Officer ("COO").  The former COO's termination date was
     effective as of May 18, 2001.  The agreement entitled the
     former COO to receive an amount of $75,000, which was paid
     in fiscal 2002.  The former COO had a right to exercise any
     stock options granted to him by the Company, for a period of
     30 days from the termination date.  Additionally, the former
     COO agreed to provide consulting services to the Company on
     regulatory and legal matters until December 31, 2001, for
     which he was separately compensated.

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

     Employment Agreement

     On March 16, 2001, the Company entered into an employment
     agreement with its Chief Executive Officer ("CEO"), Menderes
     Akdag ("Mr. Akdag").  Under the terms of this three-year
     agreement the Company paid the CEO an annual salary of
     $150,000 for the first six months of the agreement, and
     thereafter his annual salary was increased to $200,000.  The
     Company also granted the CEO options to purchase 750,000
     shares of its common stock under the Company's 1998 Stock
     Option Plan at an exercise price of $.32 per share, which
     vested at the rate of 187,500 options on each of March 16,
     2001, 2002, 2003 and 2004.



                              F-16



(11) Commitments and Contingencies (Continued)

     On March 16, 2004, the Company amended the CEO's existing
     employment agreement.  The amendments are as follows: the
     term of the agreement will be for three years, commencing on
     March 16, 2004; Mr. Akdag's salary will be increased to
     $250,000 per year throughout the term of the agreement, and
     Mr. Akdag shall be granted 250,000 incentive stock options
     under the Company's 1998 Stock Option Plan at an exercise
     price of $10.64 per share, which vest at the rate of 83,333
     options on each of March 16, 2005 and 2006, and 83,334
     options on March 16, 2007.

     Operating Lease

     The Company leases their 40,000 square foot principal
     executive offices and warehouse, which expires in fiscal
     2007.   The Company is responsible for certain maintenance
     costs, taxes and insurance under this lease.  The future
     minimum annual lease payments as of March 31, 2004, are as
     follows:

     Years Ending March 31,
     ----------------------

     2005                            383,000
     2006                            398,000
     2007                             67,000
                                   ---------
     Total lease payments         $  848,000
                                   =========


     Rent expense was $330,000, $253,000 and $149,000 for the
     years ended March 31, 2004, 2003 and 2002, respectively.

(12) Sales by Category

     The  following table provides a breakdown of the  percentage
     of  our  total  sales by each category during the  indicated
     periods:




                                            Year Ended March 31,
                                            2004    2003    2002
                                            ----    ----    ----
                                                   
Prescription medications                     30%     29%     34%
Non-prescription medications                 69%     64%     58%
Shipping and handling charges and other       1%      7%      8%
                                            ----    ----    ----
Total                                       100%    100%    100%
                                            ====    ====    ====



(13) Quarterly Financial Data (unaudited)

     Summarized unaudited quarterly financial data for fiscal
     2004 and 2003 is as follows:



Quarter Ended:                 June 30, 2003   September 30, 2003   December 31, 2003   March 31, 2004
- -------------                  -------------   ------------------   -----------------   --------------
                                                                            
Sales                          $  30,387,563      $  24,969,228       $  17,169,571     $  21,467,871
Income from operations         $   2,147,288      $   2,929,004       $   1,976,108     $   2,158,994
Net income                     $   1,432,584      $   1,818,188       $   1,223,924     $   1,338,908
Diluted net income per share   $        0.06      $        0.08       $        0.05     $        0.06

Quarter Ended:                 June 30, 2002   September 30, 2002   December 31, 2002   March 31, 2003 (a)
- -------------                  -------------   ------------------   -----------------   --------------

Sales                          $  14,830,755      $  14,229,702       $  11,050,124     $  14,864,335
Income from operations         $   1,291,235      $     307,754       $     693,269     $   1,190,749
Net income                     $     902,329      $     204,887       $     434,710     $   1,715,639
Diluted net income per share   $        0.04      $        0.01       $        0.02     $        0.09




     (a)  The Company recorded a deferred tax asset of
     approximately $581,000, during the quarter ended March 31,
     2003, resulting in an increase of diluted net income of $.03
     per share.
                              F-17

_________________________________________________________________
_________________________________________________________________



                          UNITED STATES

               SECURITIES AND EXCHANGE COMMISSION

                     Washington, D.C. 20549


                     _______________________



                       PETMED EXPRESS, INC


                     _______________________



                     Form 10-K ANNUAL REPORT


                   FOR THE FISCAL YEAR ENDED:

                         MARCH 31, 2004



                     _______________________


                            EXHIBITS

                     _______________________










_________________________________________________________________
_________________________________________________________________





                          EXHIBIT INDEX




Exhibit                                                           Number of Pages       Incorporated
Number                 Description                              in Original Document*   By Reference
- -------                -----------                              --------------------    ------------
                                                                               
 31.1     Certification of Chief Executive Officer Pursuant to
          Section 302 of the Sarbanes-Oxley Act of 2002                   1                   **

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

 32.1     Certification Pursuant to 18 U.S.C. Section 1350, as
          adopted Pursuant to Section 906 of the Sarbanes-Oxley
          Act of 2002                                                     1                   **

 21.1     Subsidiaries of the Company                                     1                   **




** Filed herewith