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

                            FORM 10-Q

                           (Mark One)

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

          For the quarterly period ended June 30, 2005

                               or

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

  For the transition period from _____________ to _____________

                Commission file number: 000-28827

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


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

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

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

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

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

      Yes [X]                                  No [ ]

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

      Yes [ ]                                  No [X]

              APPLICABLE ONLY TO CORPORATE ISSUERS

  Indicate the number of shares outstanding of each of the
issuer's classes of common stock, as of the latest practicable
date: 23,518,690 Common Shares, $.001 par value per share at
August 5, 2005.







PART I - FINANCIAL INFORMATION

Item 1.   Financial Statements.

              PETMED EXPRESS, INC. AND SUBSIDIARIES
              CONDENSED CONSOLIDATED BALANCE SHEETS



                                                        June 30,       March 31,
                                                          2005           2005
                                                     -------------   ------------
                                                      (UNAUDITED)
                                                               
                         ASSETS
                         ------
Current assets:
   Cash and cash equivalents                         $  20,707,737   $ 12,680,962
   Accounts receivable, less allowance
     for doubtful accounts of $39,000 and
     $37,000, respectively                               1,912,458      1,796,756
   Inventories - finished goods                         10,096,170     11,180,333
   Prepaid expenses and other current assets               203,903        213,152
                                                     -------------   ------------
          Total current assets                          32,920,268     25,871,203

   Property and equipment, net                           1,170,826      1,286,267
   Deferred income taxes                                   595,936        582,846
   Intangible asset                                        365,000        365,000
   Other assets                                             14,167         14,167
                                                     -------------   ------------
Total assets                                         $  35,066,197   $ 28,119,483
                                                     =============   ============

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

Current liabilities:
   Accounts payable                                  $   4,171,099   $  2,724,990
   Income taxes payable                                  1,806,365        601,535
   Accrued expenses and other current liabilities        1,207,874        575,894
                                                     -------------   ------------
Total liabilities                                        7,185,338      3,902,419
                                                     -------------   ------------

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; 23,496,191 and 23,458,725 shares
     issued and outstanding, respectively                   23,496         23,459
   Additional paid-in capital                           12,196,783     12,074,611
   Retained earnings                                    15,651,682     12,110,096
                                                     -------------   ------------
          Total shareholders' equity                    27,880,859     24,217,064
                                                     -------------   ------------

Total liabilities and shareholders' equity           $  35,066,197   $ 28,119,483
                                                     =============   ============



See accompanying notes to condensed consolidated financial statements


                               -1-


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



                                                          Three Months Ended
                                                               June 30,
                                                          2005            2004
                                                     -------------   ------------
                                                               

Sales                                                $  43,631,758   $ 35,288,528
Cost of sales                                           26,773,172     21,426,719
                                                     -------------   ------------

Gross profit                                            16,858,586     13,861,809
                                                     -------------   ------------

Operating expenses:
   General and administrative                            3,852,894      3,221,905
   Advertising                                           7,604,303      7,754,829
   Depreciation and amortization                           127,545        159,059
                                                     -------------   ------------
Total operating expenses                                11,584,742     11,135,793
                                                     -------------   ------------

Income from operations                                   5,273,844      2,726,016
                                                     -------------   ------------

Other income (expense)
   Interest expense                                           -              (742)
   Interest income                                          99,437          4,633
   Other, net                                               40,287           (410)
                                                     -------------   ------------
Total other income (expense)                               139,724          3,481
                                                     -------------   ------------

Income before provision for income taxes                 5,413,568      2,729,497

Provision for income taxes                               1,871,982        911,359
                                                     -------------   ------------

Net income                                           $   3,541,586   $  1,818,138
                                                     =============   ============

Net income per common share:
   Basic                                             $        0.15   $       0.08
                                                     =============   ============
   Dilutive                                          $        0.15   $       0.08
                                                     =============   ============

Weighted average number of common shares
outstanding:
   Basic                                                23,471,264     22,017,221
                                                     =============   ============
   Dilutive                                             23,969,197     23,882,936
                                                     =============   ============



See accompanying notes to condensed consolidated financial statements


                               -2-



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


                                                          Three Months Ended
                                                               June 30,
                                                          2005            2004
                                                     -------------   ------------
                                                               
Cash flows from operating activities:
  Net income                                         $   3,541,586   $  1,818,138
  Adjustments to reconcile net income to net cash
  provided by operating activities:
    Depreciation and amortization                          127,545        159,059
    Tax benefit related to stock options exercised          38,110         32,763
    Deferred income taxes                                  (13,090)          -
    Bad debt expense                                         2,362            170
    (Increase) decrease in operating assets
    and liabilities:
      Accounts receivable                                 (118,064)        56,280
      Inventories                                        1,084,163     (2,990,083)
      Prepaid expenses and other current assets              9,249          9,121
        Other assets                                          -             7,655
        Accounts payable                                 1,446,109      2,388,665
        Income taxes payable                             1,204,830        456,151
        Accrued expenses and other current
          liabilities                                      631,980       (196,498)
                                                     -------------   ------------
Net cash provided by operating activities                7,954,780      1,741,421
                                                     -------------   ------------

Cash flows from investing activities:
  Purchases of property and equipment                      (12,104)       (67,210)
                                                     -------------   ------------
Net cash used in investing activities                      (12,104)       (67,210)
                                                     -------------   ------------

Cash flows from financing activities:
  Proceeds from the exercise of stock options,
    warrants, and other transactions                        84,099        226,727
    Payments on the loan obligation                           -           (17,110)
                                                     -------------   ------------
Net cash provided by financing activities                   84,099        209,617
                                                     -------------   ------------

Net increase in cash and cash equivalents                8,026,775      1,883,828
Cash and cash equivalents, at beginning of period       12,680,962      3,278,926
                                                     -------------   ------------

Cash and cash equivalents, at end of period          $  20,707,737   $  5,162,754
                                                     =============   ============

Supplemental disclosure of cash flow information:

  Cash paid for interest                             $        -      $        802
                                                     =============   ============
  Cash paid for income taxes                         $     642,132   $    422,445
                                                     =============   ============


See accompanying notes to condensed consolidated financial statements


                               -3-



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

Note 1:  Summary of Significant Accounting Policies

Organization

  PetMed Express, Inc. and subsidiaries, d/b/a 1-800-PetMeds,  is
a   leading   nationwide  pet  pharmacy.   The  Company   markets
prescription  and  non-prescription pet  medications,  and  other
health  products  for  dogs,  cats,  and  horses  direct  to  the
consumer.  The Company offers consumers an attractive alternative
for obtaining pet medications in terms of convenience, price, and
speed of delivery.

  The  Company  markets its products through national television,
on-line and direct mail/print 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  Company's
executive offices are located in Pompano Beach, Florida.

   The  Company's  fiscal year end is March  31,  and  references
herein to fiscal 2006 or 2005 refer to the Company's fiscal years
ending March 31, 2006 and 2005, respectively.

Basis of Presentation and Consolidation

  The  accompanying  unaudited condensed  consolidated  financial
statements have been prepared in accordance with the instructions
to   Form  10-Q  and,  therefore,  do  not  include  all  of  the
information  and  footnotes  required  by  accounting  principles
generally  accepted in the United States of America for  complete
financial   statements.   In  the  opinion  of  management,   the
accompanying condensed consolidated financial statements  contain
all   adjustments,  consisting  of  normal  recurring   accruals,
necessary  to  present  fairly  the  financial  position  of  the
Company,   after   elimination  of  intercompany   accounts   and
transactions, at June 30, 2005 and the statements of  income  for
the  three months ended June 30, 2005 and 2004 and cash flows for
the  three  months ended June 30, 2005 and 2004.  The results  of
operations  for  the three months ended June  30,  2005  are  not
necessarily indicative of the operating results expected for  the
fiscal  year  ending March 31, 2006.  These financial  statements
should  be read in conjunction with the financial statements  and
notes thereto contained in the Company's Annual Report on Form 10-
K  for  the  fiscal  year ended March 31,  2005.   The  condensed
consolidated financial statements include the accounts of  PetMed
Express, Inc. and its wholly owned subsidiaries.  All significant
intercompany    transactions   have    been    eliminated    upon
consolidation.

Use of Estimates

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


                               -4-




Recently Issued Accounting Standards

  In  December  2004,  the Financial Accounting  Standards  Board
issued SFAS No. 123R, Share Based Payment, which is a revision of
SFAS No. 123.  This Statement supersedes APB No. 25, which is the
basis  for the Company's current policy on accounting for  stock-
based  compensation.   SFAS No. 123R will  require  companies  to
recognize as an expense in the Statement of Income the grant-date
fair  value  of stock options and other equity-based compensation
issued  to employees.  SFAS No. 123R is effective for the Company
as of April 1, 2006, the beginning of the first quarter in fiscal
2007.   Under  the methods of adoption allowed by  the  standard,
awards  that are granted, modified, or settled after the date  of
adoption should be measured and accounted for in accordance  with
SFAS  No.  123R.   The  fair value of unvested  equity-classified
awards  that  were  granted prior to the  effective  date  should
continue  to  be accounted for in accordance with  SFAS  No.  123
except  that  compensation  amounts must  be  recognized  in  the
Statement of Income.  Previously reported amounts may be restated
(either  to  the  beginning of the year of adoption  or  for  all
periods  presented) to reflect the SFAS No. 123R amounts  in  the
Statement of Income.  Pro-forma disclosures about the fair  value
method  and  the impact on net income and net income  per  common
share  appear  in Note 3 to the Condensed Consolidated  Financial
Statements.  The Company is evaluating the requirements  of  SFAS
No. 123R and expects that the adoption of SFAS No. 123R will have
a  material  impact on its consolidated statements of income  and
earnings per share.

  The  Company  does not believe that any other 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.

Note 2:  Net Income Per Share

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

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



                                                   Three Months Ended
                                                         June 30,
                                                   2005            2004
                                               ------------   -------------
                                                        
Net income (numerator):

  Net income                                   $  3,541,586   $   1,818,138
                                               ============   =============

Shares (denominator):

  Weighted average number of common shares
    outstanding used in basic computation        23,471,264      22,017,221
  Common shares issuable upon exercise
    of stock options and warrants                   487,808       1,855,590
  Common shares issuable upon conversion
    of preferred shares                              10,125          10,125
                                               ------------   -------------
  Shares used in diluted computation             23,969,197      23,882,936
                                               ============   =============

Net income per common share:

  Basic                                        $       0.15   $        0.08
                                               ============   =============
  Diluted                                      $       0.15   $        0.08
                                               ============   =============



  For  the  periods  ended June 30, 2005 and  2004,  481,500  and
250,000  shares of common stock options, with a weighted  average
exercise  price of $9.69 and $10.64, 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.


                               -5-



Note 3:  Accounting for Stock-Based Compensation

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



                                                   Three Months Ended
                                                         June 30,
                                                   2005            2004
                                               ------------   -------------
                                                        
Reported net income:                           $  3,541,586   $   1,818,138

Deduct: total stock-based employee
compensation expense determined under
fair-value based method for all awards,
net of related tax effects                          219,016         159,406
                                               ------------   -------------

Pro forma net income:                          $  3,322,570   $   1,658,732
                                               ============   =============

Reported basic net income per share:           $       0.15   $        0.08
                                               ============   =============

Pro forma basic net income per share:          $       0.14   $        0.08
                                               ============   =============

Reported diluted net income per share:         $       0.15   $        0.08
                                               ============   =============

Pro forma diluted net income per share:        $       0.14   $        0.07
                                               ============   =============




Note 4:  Line of Credit

   The  Company has a $6,000,000 line of credit with RBC  Centura
Bank,  which upon 30 days notice has a provision to increase  the
line  to  $7,500,000.   The line of credit is  effective  through
November  2,  2005,  and the interest rate is  at  the  published
thirty  day  London Interbank Offered Rates ("LIBOR") plus  1.50%
(4.84%  at  June  30, 2005), and contains various  financial  and
operating  covenants.  At June 30, 2005 and 2004,  there  was  no
balance outstanding under the line of credit agreement.

Note 5:  Commitments and Contingencies

  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  is   vigorously
defending,  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  commenced
shortly  after  the filing of the lawsuit, 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 is likely  to  have  a
material  adverse effect on the Company's financial condition  or
results  of operations.  The Company has settled complaints  that
had  been filed with various 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.

                               -6-



Item 2.  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's common stock is traded on the Nasdaq
National Market ("NASDAQ") under the symbol "PETS."  Prior to the
move  to the NASDAQ, the Company's shares had been traded on  the
over-the-counter-bulletin board.  The Company began  selling  pet
medications  and  other health 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, other health products  and  pet
accessories.   In  fiscal 2001, the Company focused  its  product
line on approximately 600 of the most popular pet medications and
other health products for dogs and cats.

  The  Company  markets its products through national television,
on-line, and direct mail/print advertising campaigns which direct
consumers  to  order  by phone or on the  Internet,  and  aim  to
increase the recognition of the "1-800-PetMeds" brand name.   For
the  quarter ended June 30, 2005, approximately 54% of all  sales
were  generated  via the Internet compared to 52%  for  the  same
period last year.

   The  Company's sales consist of products sold mainly 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 by  credit  cards,
which minimizes the accounts receivable balances relative to  the
Company's sales.  Certain wholesale customers are extended credit
terms,  which usually require payment within 30 days of delivery.
The  Company's sales returns average was approximately  1.4%  and
1.6%  of  sales for the quarters ended on June 30, 2005 and  2004
respectively.   The  twelve  month average  retail  purchase  was
approximately $76 and $74 per order, and the three month  average
retail  purchase was approximately $79 per order for both of  the
quarters ended June 30, 2005 and 2004.

Critical Accounting Policies

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

Revenue recognition

   The  Company  generates  revenue  by  selling  pet  medication
products primarily to retail consumers and minimally to wholesale
customers.   The  Company's policy is to recognize  revenue  from
product  sales  upon shipment, when the rights of  ownership  and
risk of loss have passed to the consumer.  Outbound shipping  and
handling fees are included in sales and are billed upon shipment.
Shipping 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   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 funds checks.  The Company determines its  estimates
of  the  uncollectibility  of accounts  receivable  by  analyzing
historical  bad debts and current economic trends.  At  June  30,
2005   and   2004  the  allowance  for  doubtful   accounts   was
approximately $39,000 and $22,000, respectively.

Valuation of inventory

   Inventories  consist of prescription and non-prescription  pet
medications and pet supplies 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 June 30, 2005 and 2004 the inventory
reserve was approximately $206,000 and $289,000, respectively.


                               -7-



Property and equipment

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

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.

Advertising

    The  Company's  advertising  expenses  consist  primarily  of
television advertising, internet marketing, and direct mail/print
advertising.  Television costs are expensed as the advertisements
are televised.  Internet costs are expensed in the month incurred
and  direct  mail/print advertising costs are expensed  when  the
related print material is produced, distributed or superseded.

Accounting for income taxes

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


                               -8-


Results of Operations

   The following should be read in conjunction with the Company's
Condensed Consolidated Financial Statements and the related notes
thereto  included  elsewhere herein.  The  following  table  sets
forth,  as a percentage of sales, certain items appearing in  the
Company's Condensed Consolidated Statements of Income:



                                       Three Months Ended
                                             June 30,
                                        2005         2004
                                      -------      -------
                                              
Sales                                   100.0   %    100.0   %
Cost of sales                            61.4         60.7
                                      -------      -------
Gross profit                             38.6         39.3

Operating expenses:
  General and administrative              8.8          9.1
  Advertising                            17.4         22.0
  Depreciation and amortization           0.3          0.5
                                      -------      -------
Total operating expenses                 26.5         31.6
                                      -------      -------

Income from operations                   12.1          7.7
                                      -------      -------

Other income (expense)                    0.3           -
                                      -------      -------

Income before provision for
  income taxes                           12.4          7.7

Provision for income taxes                4.3          2.5
                                      -------      -------
Net income                                8.1   %      5.2   %
                                      =======      =======






                               -9-



Three Months Ended June 30, 2005 Compared With Three Months Ended
June 30, 2004

Sales
- -----

   Sales  increased  by approximately $8,343,000,  or  23.6%,  to
approximately  $43,632,000 for the quarter ended June  30,  2005,
from  approximately $35,289,000 for the quarter  ended  June  30,
2004.  The increase in sales for the three months ended June  30,
2005  can be primarily attributed to increased retail new orders,
retail reorders and wholesale sales.

   The  Company has committed certain dollar amounts specifically
designated  towards  television, direct  mail/print  and  on-line
advertising  to  stimulate  sales, create  brand  awareness,  and
acquire new customers.  Retail new order sales have increased  by
approximately $1,507,000, or 10.1%, to approximately  $16,435,000
for  the  three  months ended June 30, 2005,  from  approximately
$14,928,000  for  the three months ended June 30,  2004.   Retail
reorder  sales  have  increased by approximately  $5,816,000,  or
29.2%,  to  approximately $25,762,000 for the three months  ended
June  30,  2005,  from approximately $19,946,000  for  the  three
months  ended  June 30, 2004.  Wholesale sales have increased  by
approximately $1,020,000, or 246.3%, to approximately  $1,434,000
for  the  three  months ended June 30, 2005,  from  approximately
$414,000  for the three months ended June 30, 2004.  The  Company
acquired  approximately  217,000 new customers  for  the  quarter
ended  June  30,  2005,  compared to  approximately  191,000  new
customers for the same period prior year.  The increase in retail
sales growth for the quarter ended June 30, 2005 compared to  the
quarter  ended  June  30,  2004 can be  attributed  to  increased
advertising efficiency and more effective advertising creatives.

   The majority of our product sales are affected by the seasons,
due  to  the  seasonality of mainly heartworm and flea  and  tick
medications.   For  the  quarters ended June  30,  September  30,
December  31,  and March 31 of fiscal 2005, the  Company's  sales
were approximately 33%, 26%, 19%, and 22%, respectively.

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

   Cost of sales increased by approximately $5,346,000, or 25.0%,
to approximately $26,773,000 for the quarter ended June 30, 2005,
from  approximately $21,427,000 for the quarter  ended  June  30,
2004.   The increase in cost of sales is directly related to  the
increase in retail and wholesale sales in the quarter ended  June
30,  2005  compared to the quarter ended June  30,  2004.   As  a
percent  of sales, the cost of sales was 61.4% and 60.7% for  the
quarters  ended  June  30,  2005  and  2004,  respectively.   The
percentage  increase  can be attributed to  an  increase  to  our
wholesale  sales, which had a lower gross profit percentage,  and
increases to our product and freight costs.

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

   Gross  profit increased by approximately $2,997,000, or 21.6%,
to approximately $16,859,000 for the quarter ended June 30, 2005,
from  approximately $13,862,000 for the quarter  ended  June  30,
2004.   Gross profit as a percentage of sales was 38.6% and 39.3%
for  the three months ended June 30, 2005 and 2004, respectively.
The  percentage decrease can be attributed to an increase to  our
wholesale  sales, which had a lower gross profit percentage,  and
increases to our product and freight costs.

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

   General and administrative expenses increased by approximately
$631,000,  or 19.6%, to approximately $3,853,000 for the  quarter
ended  June  30,  2005,  from approximately  $3,222,000  for  the
quarter  ended  June  30,  2004.  The  increase  in  general  and
administrative expenses for the three months ended June 30,  2005
was  primarily due to the following: a $189,000 increase to  bank
service and credit card fees which can be directly attributed  to
increased  sales  in  the  quarter; a  $187,000  one-time  charge
relating  to  state/county sales tax which was not  collected  on
behalf  of  our  customers; a $175,000 increase  to  professional
fees,  primarily relating to increased legal fees and  pharmacist
fees;  a  $29,000  increase to insurance  expenses,  relating  to
additional premiums paid; a $25,000 increase to property expenses
relating  to  additional rent due to our warehouse  expansion;  a
$24,000 increase to payroll expenses due to the addition  of  new
employees in the customer care and pharmacy departments  enabling
the  company  to  sustain its growth; and a  $2,000  increase  to
office expenses.


                               -10-


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

   Advertising  expenses decreased by approximately $151,000,  or
1.9%, to approximately $7,604,000 for the quarter ended June  30,
2005,  from  approximately $7,755,000 for the quarter ended  June
30,  2004.   As  a percentage of sales, advertising  expense  was
17.4%  and  22.0% for the three months ended June  30,  2005  and
2004,  respectively.   The  Company  expects  advertising  as   a
percentage of sales to range from approximately 17.0% to 19.0% in
fiscal 2006.  However, that advertising percentage will fluctuate
quarter   to   quarter   due  to  seasonality   and   advertising
availability.

   The advertising costs of acquiring a new customer, defined  as
total  advertising costs divided by new customers  acquired,  for
the  quarter ended June 30, 2005 was $35, compared to $41 for the
same period the prior year.  We can attribute this to an increase
in advertising efficiency and effective advertising creatives.

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

    Depreciation   and   amortization   expenses   decreased   by
approximately  $31,000, or 19.8%, to approximately  $128,000  for
the  quarter ended June 30, 2005, from approximately $159,000 for
the  quarter  ended June 30, 2004.  This decrease to depreciation
and  amortization expense for the quarter ended June 30, 2005 can
be attributed to decreased property and equipment additions since
the first quarter of fiscal 2005.

Other income
- ------------

  Other income increased by approximately $137,000, or 3,914%, to
approximately $140,000 for the quarter ended June 30,  2005  from
approximately  $3,000 for the quarter ended June 30,  2004.   The
increase to other income can be primarily attributed to increased
interest  income due to increases in the Company's cash  balance,
which is swept into an interest bearing overnight account and tax-
free  short  term  investment accounts, and  advertising  revenue
generated from our website.

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

   For  the  quarters ended June 30, 2005 and 2004,  the  Company
recorded an income tax provision for approximately $1,872,000 and
$911,000, respectively, which resulted in an effective  tax  rate
of 34.6% and 33.4%, respectively.

Liquidity and Capital Resources
- -------------------------------

    The Company's working capital at June 30, 2005 and March  31,
2005   was   $25,735,000  and  $21,969,000,  respectively.    The
$3,766,000 increase in working capital was primarily attributable
to  cash flow generated from operations and the exercise of stock
options.    Net   cash  provided  by  operating  activities   was
$7,955,000  and  $1,741,000 for the three months ended  June  30,
2005   and  2004,  respectively.   Net  cash  used  in  investing
activities  was  $12,000 and $67,000 for the three  months  ended
June  30,  2005  and 2004, respectively.  Net  cash  provided  by
financing  activities  was $84,000 and  $210,000  for  the  three
months ended June 30, 2005 and 2004, respectively.  This $126,000
decrease  can be attributed to a decrease in the number of  stock
options and warrants exercised in the quarter ended June 30, 2005
than in the quarter ended June 30, 2004.

   The  Company has a $6,000,000 line of credit with RBC  Centura
Bank,  which upon 30 days notice has a provision to increase  the
line  to  $7,500,000.   The line of credit is  effective  through
November  2,  2005,  and the interest rate is  at  the  published
thirty  day  London Interbank Offered Rates ("LIBOR") plus  1.50%
(4.84%  at  June  30, 2005), and contains various  financial  and
operating  covenants.  At June 30, 2005 and 2004,  there  was  no
balance outstanding under the line of credit agreement.

   On  May 18, 2005 the Company signed an amendment to extend its
current  lease  agreement through May 31,  2009.   The  amendment
terms  are  similar  to  the existing lease  agreement,  and  the
Company exercised its option to lease an additional 3,600  square
feet.   This addition to the warehouse was necessary to  increase
the  Company's capacity to store additional inventory during  our
peak  season.  Under the terms of the new amendment  the  Company
will be leasing 43,000 square feet.

   The  Company had financed certain equipment acquisitions  with
capital leases.  As of June 30, 2005 and 2004 the Company had  no
outstanding  lease  commitments except  for  the  lease  for  its
executive  offices  and  warehouse.   The  Company's  sources  of
working capital include cash from operations, line of credit, and
the exercise of stock options.  For the remainder of fiscal 2006,
the  Company  has  approximately  $280,000  planned  for  capital
expenditure  to  maintain  existing


                               -11-





capital assets and to add additional computer equipment to further
the  Company's  growth. These  capital expenditures will be funded
through  cash  from operations.

  The  Company  presently  has  no  need  for  other  alternative
sources  of working capital and at this time, has no commitments,
or  plans  to  obtain additional capital.  If in the future,  the
Company  seeks 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.
Further,  there can be no assurances that even if such additional
capital  is  obtained that the Company will sustain profitability
or positive cash flow.

Cautionary Statement Regarding Forward-Looking Information

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

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

Item 3.  Quantitative and Qualitative Disclosures About Market
         Risk.

  Market  risk  generally represents the  risk  that  losses  may
occur  in  the  value of financial instruments  as  a  result  of
movements in interest rates, foreign currency exchange rates  and
commodity  prices.  Our financial instruments  include  cash  and
cash equivalents, accounts receivable, accounts payable, line  of
credit,   and  debt  obligations.   The  book  values   of   cash
equivalents,  accounts  receivable,  and  accounts  payable   are
considered  to  be representative of fair value  because  of  the
short  maturity of these instruments.  As of June 30,  2005,  the
Company had no outstanding debt obligations.

  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 August 5, 2005,
there  was  no  outstanding  balance under  the  line  of  credit
agreement.

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


Item 4.  Controls and Procedures.

  The   Company's  management,  including  our  Chief   Executive
Officer  and Chief Financial Officer, 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 quarter ended June 30, 2005, the end  of  the
period  covered  by this report (the "Evaluation  Date").   Based
upon  that  evaluation,  our Chief Executive  Officer  and  Chief
Financial  Officer  have concluded, that our disclosure  controls
and  procedures are effective for timely gathering, analyzing and
disclosing  the  information we are required to disclose  in  our
reports  filed  under the Securities Exchange  Act  of  1934,  as
amended.   There  have been no significant changes  made  in  our
internal  controls  or in other factors that could  significantly
affect our internal controls over financial reporting during  the
period covered by this report.


                               -12-



                     PART II - OTHER INFORMATION

Item 1.  Legal Proceedings.

None.


Item 2.  Unregistered Sales of Equity Securities and Use of
         Proceeds.

None.


Item 3.  Defaults Upon Senior Securities.

None


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

None


Item 5.  Other Information.

None

Item 6.  Exhibits

   The following exhibits are filed as part of this report.

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-Q for the
      quarter ended June 30, 2005, 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-Q for the
      quarter ended June 30, 2005, Commission File No. 000-28827).

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-Q for the quarter ended  June  30,  2005,
      Commission File No. 000-28827).


                               -13-



                           SIGNATURES

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

PETMED EXPRESS, INC.
      (The "Registrant")

Date: August 8, 2005

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

      Chief Executive Officer and President
      (principal executive officer)

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

      Chief Financial Officer
     (principal financial and accounting officer)





















                               -14-


___________________________________________________________________________
___________________________________________________________________________








                          UNITED STATES
               SECURITIES AND EXCHANGE COMMISSION

                     Washington, D.C. 20549


                     _______________________



                       PETMED EXPRESS, INC


                     _______________________



                            FORM 10-Q


                     FOR THE QUARTER ENDED:

                          JUNE 30, 2005



                     _______________________


                            EXHIBITS

                     _______________________










___________________________________________________________________________
___________________________________________________________________________

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

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

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

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



** Filed herewith