Back to GetFilings.com





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

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

-----------------

Form 10-K

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

For the fiscal year ended December 31, 2002

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: 001-14003

OMEGA PROTEIN CORPORATION
(Exact name of Registrant as specified in its charter)




State of Nevada 76-0562134
(State or other jurisdiction of (I.R.S. Employer
incorporation or organization) Identification No.)

1717 St. James Place, Suite 550 77056
Houston, Texas (Zip Code)
(Address of principal executive offices)


Registrant's telephone number, including area code: (713) 623-0060

-----------------

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



Name of each exchange on
Title of each class Which registered
------------------- ------------------------

Common Stock, $0.01 par value New York Stock Exchange


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

None.

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 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. Yes [X]

Indicate by check mark whether Registrant is an accelerated filer (as
defined in Rule 12b-2 of the Exchange Act). Yes [_] No [X]

The aggregate market value of the voting and non-voting common equity held
by non-affiliates of the registrant was approximately $25,364,000 as of June
30, 2002 (computed by reference to the quoted closing price of the registrant's
common stock on the New York Stock Exchange on June 28, 2002). Shares of common
stock held by each officer and director and by each person who owns 5% or more
of the outstanding stock have been excluded from this computation in that such
persons may be deemed to be affiliates. This determination of affiliate status
is not necessarily a conclusive determination for other purposes. On March 6,
2003, there were outstanding 23,973,298 shares of the Company's Common Stock,
$0.01 par value.

Documents incorporated by reference: Portions of the registrant's definitive
proxy statement for its combined 2003 annual meeting of stockholders, which
will be filed with the Securities and Exchange Commission within 120 days after
December 31, 2002, are incorporated by reference to the extent set forth in
Part III.

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



Forward-looking statements in this Annual Report on Form 10K, future filings
by the Company with the Securities and Exchange Commission (the "Commission"),
the Company's press releases and oral statements by authorized officers of the
Company are intended to be subject to the safe harbor provisions of the Private
Securities Litigation Reform Act of 1995. Investors are cautioned that all
forward-looking statements involve risks and uncertainty, including without
limitation, the risks set forth under the caption "Significant Factors That May
Affect Forward-Looking Statements" appearing in Item 7 "Management's Discussion
and Analysis of Financial Condition and Results of Operations." The Company
believes that forward-looking statements made by it are based on reasonable
expectations; however, no assurances can be given that actual results will not
differ materially from those contained in such forward-looking statements.
Forward-looking statements involve statements that are predictive in nature,
which depend upon or refer to future events or conditions, or which include the
words "estimate," "project," "anticipate," "expect," "predict," "believe",
"could," "would," "may" and similar expressions.

PART I

Item 1 and 2. Business and Properties

General

Omega Protein Corporation is the largest processor, marketer and distributor
of fish meal and fish oil products in the United States. As used herein, the
term "Omega" or the "Company" refers to Omega Protein Corporation or to Omega
Protein Corporation and its consolidated subsidiaries, as applicable. The
Company's principal executive offices are at 1717 St. James Place, Suite 550,
Houston, Texas 77056 (Telephone: (713) 623-0060).

The Company's marine operations involve the production and sale of a variety
of protein and oil products derived from menhaden, a species of wild
herring-like fish found along the Gulf of Mexico and Atlantic coasts. The fish
is not genetically modified or genetically enhanced. The Company processes
several grades of fish meal (regular or "FAQ" meal and specialty meals), as
well as fish oil and fish solubles. The Company's fish meal products are
primarily used as a protein ingredient in animal feed for swine, cattle,
aquaculture and household pets. Fish oil is utilized for animal and aquaculture
feeds, industrial applications, and for additives to human food products. The
Company's fish solubles are sold primarily to livestock feed manufacturers,
aquaculture feed manufacturers and for use as an organic fertilizer.

All of the Company's products contain Omega-3 fatty acids. The Omega-3 fatty
acids are commonly referred to as "essential fatty acids" because the human
body does not produce them. Instead, essential fatty acids must be obtained
from outside sources, such as food or special supplements. Omega-3s are also
commonly referred to as a "good fat" for their health benefits, as opposed to
the "bad fats" that create or aggravate health conditions through long-term
consumption. See "--Products."

The Company operates through five material subsidiaries: Omega Protein,
Inc., Omega Shipyard, Inc., Protein Operating Company, Protein Securities
Company and Omega Protein Mexico, S. de R. L. de C. V. ("Omega Mexico"). Omega
Protein, Inc. is the Company's principal operating subsidiary for its menhaden
processing business and is the successor to a business conducted since 1913.
Omega Shipyard, Inc. owns a drydock facility in Moss Point, Mississippi, which
is used to provide shoreside maintenance for the Company's fishing fleet and,
subject to outside demand and excess capacity, third-party vessels. Revenues
from shipyard work for third-party vessels in 2002 were not material. Protein
Operating Company holds title to the Company's property containing its
60,000-square foot meal storage warehouse in St. Louis, Missouri. Protein
Securities Company holds title to the Company's property containing its 10,000
metric ton meal storage warehouse, oil storage tanks with a 4,000 metric ton
capacity and other property in Morgan City, Louisiana. Omega Mexico is a new
subsidiary formed in 2002 for the Company's meal and oil purchases in Mexico
and resales in Mexico. The Company also has a number of other immaterial direct
and indirect subsidiaries.

1



Until April 1998, the Company, including its predecessors, was a
wholly-owned subsidiary of Zapata Corporation ("Zapata"). In April 1998, the
Company completed an initial public offering of its common stock. Zapata
currently owns approximately 60% of the Company's outstanding common stock.

The Company files annual, quarterly and current reports and other
information with the Securities and Exchange Commission ("SEC"). The Company's
annual reports on Form 10-K, quarterly reports on Form 10-Q and current reports
on Form 8-K, along with any amendments to those reports, are available free of
charge at the Company's corporate website at http://www.omegaproteininc.com and
are posted within three business days after they are filed with the SEC.

Geographic Information

The Company operates within one industry segment, menhaden fishing, for the
production and sale of fish meal, fish solubles and fish oil. Export sales of
fish oil and fish meal were approximately $44.0 million, $35.7 million and
$21.7 million in 2002, 2001 and 2000, respectively. Such sales were made
primarily to European and Asian markets. In 2002, 2001 and 2000, sales to one
customer were approximately $10.5 million, $7.9 million and $6.3 million,
respectively. This customer differed from year to year.

The following table shows the geographical distribution of revenues (in
thousands) based on location of customers:



Years Ended December 31,
-------------------------------------------------
2002 2001 2000
--------------- --------------- ---------------
Revenues Percent Revenues Percent Revenues Percent
-------- ------- -------- ------- -------- -------

U.S... $ 73,050 62.4% $63,063 63.9% $63,713 75.8%
Europe 6,517 5.6% 15,438 15.6% 5,661 6.7%
Asia.. 13,336 11.4% 8,651 8.8% 2,441 2.9%
Mexico 2,586 2.2% 1,924 1.9% 6,557 7.8%
Canada 12,898 11.0% 4,741 4.8% 3,385 4.0%
Other. 8,621 7.4% 4,935 5.0% 2,285 2.8%
-------- ----- ------- ----- ------- -----
Total. $117,008 100.0% $98,752 100.0% $84,042 100.0%
======== ===== ======= ===== ======= =====


Company Overview

Omega is the nation's largest producer of protein rich fish meal and fish
oil. The Company's products are produced from menhaden (a herring-like fish
found in commercial quantities), and includes regular grade and value-added
specialty fish meals, crude and refined fish oils and fish solubles.

Fishing. During 2002, the Company owned a fleet of 66 fishing vessels and
33 spotter aircraft for use in its fishing operations and also leased
additional aircraft where necessary to facilitate operations. During the 2002
fishing season in the Gulf of Mexico, which runs from mid-April through
October, the Company operated 31 fishing vessels and 26 spotter aircraft. The
fishing area in the Gulf is generally located along the Gulf Coast, with a
concentration off the Louisiana and Mississippi coasts. The fishing season
along the Atlantic coast begins in early May and usually extends into December.
The Company operated 10 fishing vessels and 7 spotter aircraft along the
Mid-Atlantic coast, concentrated primarily in and around Virginia and North
Carolina. The remaining fleet of fishing vessels and spotter aircraft are not
routinely operated during the fishing season and are back-up to the active
fleet, used for other transportation purposes or may be in the process of
refurbishment in the Company's shipyard. Subsequent to the 1999 fishing season,
the Company embarked on a program of cost-cutting measures which included,
among other items, utilization of carry vessels and a reduction in the number
of fishing vessels and spotter planes deployed. Since 1999, the deployment of
fishing vessels and spotter planes has been reduced by 12 vessels and 8 planes.
Additionally, since 1999, the Company has been able to increase its fish catch
per fishing vessel employed by 11% as a result of such efforts.

2



Menhaden usually school in large, tight clusters and are commonly found in
warm, shallow waters. Spotter aircraft locate the schools and direct the
fishing vessels to them. The principal fishing vessels transport two 40-foot
purse boats, each carrying several fishermen and one end of a 1,500-foot net.
The purse boats encircle the school and capture the fish in the net. The fish
are then pumped from the net into refrigerated holds of the fishing vessel or
onto a carry vessel, and then are unloaded at the Company's processing plants.

Processing. During 2002, the Company operated four processing plants, two
in Louisiana, one in Mississippi and one in Virginia, where the menhaden are
processed into three general product types: fish meal, fish oil and fish
solubles. The fish are unloaded from the fishing vessels into storage boxes and
then conveyed into steam cookers. The fish are then passed through presses to
remove most of the oil and water. The solid portions of the fish are dried and
ground into fish meal. The liquid that is produced in the cooking and pressing
operations contains oil, water, dissolved protein and some fish solids. This
liquid is decanted to remove the solids and is put through a centrifugal oil
and water separation process. The separated fish oil is a finished product. The
separated water and protein mixture is further processed through evaporators to
recover the soluble protein, which can be sold as a finished product or added
to the solid portions of the fish for processing into fish meal.

Products. The Company sells three general types of products: fish meal,
fish oil and fish solubles.

Fish Meal. Fish meal, the principal product made from menhaden, is sold
primarily as a high-protein feed ingredient. It is used as a protein supplement
in feed formulated for pigs and other livestock, aquaculture and household
pets. Each use requires certain standards to be met regarding quality and
protein content, which are determined by the freshness of the fish and by
processing conditions such as speed and temperatures. The Company produces fish
meal of several different types:

Special Select(TM). Special Select(TM) is a premium grade low
temperature processed fish meal. The quality control guidelines are very
stringent, producing a higher protein level and higher digestibility and a
lower total volatile nitrogen (TVN) and histamine count. These guidelines
require that only the freshest fish and the most gentle drying process be
used. Special Select(TM) is targeted for monogastrics, including baby pigs,
turkey poults, mink, shrimp and trout.

Sea-Lac(TM). Sea-Lac(TM) is similar to Special Select(TM) in its
freshness (low TVN) and gentle drying (high digestibility). During the
processing however, the Company removes most of the soluble protein. This
step allows the amount of rumen undegradable protein to be maximized while
still maintaining excellent digestibility. This product is made specifically
for dairy and beef cattle, sheep, goats and other ruminants requiring bypass
protein.

FAQ Meal. FAQ (Fair Average Quality) Meal, the Company's commodity grade
fish meal, guarantees a protein content of at least 60%. This product
typically is used in protein blends for poultry, catfish, pets and other
animals.

Fish Oil. The Company produces two basic types of fish oil: crude unrefined
fish oil and refined fish oil.

Unrefined Fish Oil. Unrefined fish oil (also referred to as crude fish
oil) is the Company's basic fish oil product. This grade of fish oil has not
undergone any portion of the refining process. The Company's markets for
crude fish oil have changed over the past decade. In the early 1990's, the
Company main crude fish oil market, which accounted for greater than 90% of
the Company's production, was utilized by manufacturers of hydrogenated oils
for human consumption such as margarine and shortening. In 2002, the Company
estimates that approximately 60% of its crude fish oil was sold as a feed
ingredient to the aquaculture industry. The growth of the worldwide
aquaculture industry has resulted in increasing demand for fish oils in
order to improve feed efficiency, survivability and health of farm-raised
fish species.

Refined Fish Oil. The Company's refined fish oils come in three basic
grades:

Feed Grade Oils. Feed grade menhaden oil is processed and refined to
offer a high Omega-3 oil for use in premium pet, aquaculture and
livestock feeds, as well as agricultural and attractant

3



applications. The processing reduces oxidation while enhancing stable
Omega-3 fatty acids for incorporation in the final feed to enhance skin
and coat conditioning, reproductive performance, and increasing
immunity. Both kosher and organic products are available.

Food Grade Oils. Food grade menhaden oil has been fully refined to
remove flavor, odor, and pro-oxidants and offer a naturally high
long-chain Omega-3 content. Omega-3 fatty acids come in two types:
long-chain and short-chain. Short-chain Omega-3's are generally found in
canola oil, soy beans and flaxseed, and generally require five to ten
times as much concentration to approach the same benefit levels as
long-chain Omega-3's.

Scientific studies have linked consumption of Omega-3 rich oil to a number
of nutritional and health benefits, such as heart health, treatment of
arthritis and other inflammatory diseases, improving brain and eye function and
treatment of depression. The Company's main product in this grade is
OmegaPure/TM/. Applications for OmegaPure/TM/ are designed to deliver a stable,
odorless, flavorless source of Omega-3 fatty acids to enhance human nutrition.
These applications include mainstream consumer foods, medical care foods and
dietary supplements. OmegaPure/TM/ also is kosher-certified and organic.

OmegaPure/TM/ currently is the only marine source of long-chain Omega-3's
directly affirmed by the U.S. Food and Drug Administration ("FDA") as a
Generally Recognized As Safe (or "GRAS") food ingredient for direct human
consumption. The FDA has approved OmegaPure/TM/ use in margarine, salad
dressings, condiments, yogurt, ice cream, cheese, prepared meats, sauces,
soups, crackers, cookies, cereals, bakery products and other categories. In
February 2002, the FDA posted for final comment a proposed regulation that
would add 23 additional food categories to the list of food categories already
approved for the inclusion of Omega-3 rich menhaden oil. In addition, the
National Academies of Sciences published a report in September, 2002 on 11
macronutrients, including Omega-3's, which states that human diets can include
110-160 milligrams of long-chain Omega-3's per day for a healthy diet. Omega
believes these developments could benefit its OmegaPure/TM/ sales efforts.

Industrial Grade Oils. Industrial grade menhaden oil is refined and
processed to enhance the unique fatty acid range, making it desirable for a
number of drying and lubricating applications including coolant transfer,
chemical raw material, drying and rustproofing paints, drilling fluids and
leather treatment chemicals.

Fish Solubles. Fish solubles are a liquid protein product used as an
additive in fish meal and are also marketed as an independent product to animal
feed formulators and the fertilizer industry. The Company's soluble-based
products are:

Neptune(TM) Fish Concentrate. This aqua grade liquid protein is composed
of low molecular weight, water-soluble compounds such as free amino acids,
peptides and nucleotides that are attractants for a variety of aquaculture
feeds. The product is utilized in both shrimp and finfish diets to improve
attractability and thus consumption and conversion. Neptune(TM) Fish
Concentrate also can be added directly to grow-out ponds as a fertilizer to
help feed plankton and other natural food sources.

OmegaGrow(TM). OmegaGrow(TM) is a liquid soil or foliar-applied
fertilizer for plant nutrition. OmegaGrow(TM) is approved for organic uses
by the Organic Materials Review Institute ("OMRI"). OmegaGrow(TM) is a
free-flowing product that has been filtered through an 80-mesh screen and
can be applied by sprayers or through irrigation systems.

OmegaGrow Plus(TM). OmegaGrow Plus(TM) is a liquid foliar-applied
fertilizer for plant nutrition that also helps to control insect and fungus
problems. This product has additional oil content of 25 to 30% which is
greater than the 7% to 10% oil content typically found in OmegaGrow/TM/.
These higher levels are detrimental to soft-bodied insects, as well as
fungal diseases in citrus and vegetable crops. OmegaGrow Plus(TM) can be
used as a replacement for petroleum-based oil sprays.

4



Distribution System. The Company's distribution system of warehouses, tank
storage facilities, vessel loading facilities, trucks, barges and railcars
allows the Company to service customers throughout the United States and also
foreign locations. The Company owns and leases warehouses and tank storage
space for storage of its products, generally at terminals along the Mississippi
River and Tennessee River. See "--Properties." The Company generally contracts
with third-party trucking, vessel, barge and railcar companies to transport its
products to and from warehouses and tank storage facilities and directly to its
customers.

Historically, approximately 35% to 40% of Omega's FAQ grade fish meal was
sold on a two-to-twelve-month forward contract basis. The balance of FAQ grade
fish meal and other products was substantially sold on a spot basis through
purchase orders. In 2002, the Company began a similar forward sales program for
its specialty grade meals and crude fish oil due to increasing demand for these
products. The Company's annual revenues are highly dependent on both annual
fish catch and inventories and, in addition, inventory is generally carried
over from one year to the next year. The Company determines the level of
inventory to be carried over based on prevailing market prices of the products,
and sales volumes will fluctuate from quarter to quarter and year to year. The
Company's fish meal products have a useable life of approximately one year from
date of production; however, the Company typically attempts to empty its
warehouses of the previous season's meal products by the second or third month
of the new fishing season. The Company's crude fish oil products do not lose
efficacy unless exposed to oxygen and, therefore, their storage life typically
is longer than that of fish meal.

Customers and Marketing. Most of the Company's marine protein products are
sold directly to about 400 customers by the Company's marketing department,
while a smaller amount is sold through independent sales agents. Product
inventory was $32.0 million as of December 31, 2002 versus $29.1 million on
December 31, 2001.

The Company's fish meal is sold primarily to domestic feed producers for
utilization as a high-protein ingredient for the swine, aquaculture, dairy and
pet food industries. Fish oil sales primarily involve export markets where the
fish oil is used for aquaculture feeds and is refined for use as an edible oil.

The Company's products are sold both in the U.S. and internationally.
International sales consist mainly of fish oil sales to Canada, Japan, Chile,
Norway and the Netherlands. The Company's sales in these foreign markets are
denominated in U.S. dollars and not directly affected by currency fluctuations.
Such sales could be adversely affected by changes in demand resulting from
fluctuations in currency exchange rates.

A number of countries in which the Company currently sells products impose
various tariffs and duties, none of which have a significant impact on the
Company's foreign sales. Certain of these duties are being reduced annually for
certain countries under the North American Free Trade Agreement and the Uruguay
Round Agreement of the General Agreement on Tariffs and Trade. In all cases,
the Company's products are shipped to its customers either by F.O.B. shipping
point or CIF terms, and therefore, the customer is responsible for any tariffs,
duties or other levies imposed on the Company's products sold into these
markets.

During the off season, the Company fills purchase orders from the inventory
it has accumulated during the fishing season. Prices for the Company's products
tend to be lower during the fishing season when product is more abundant than
in the off season. Throughout the entire year, prices are often significantly
influenced by supply and demand in world markets for competing products,
primarily other global sources of fish meal and oil and also soybean meal for
its fish meal products and vegetable oils for its fish oil products when used
as an alternative to vegetable oils.

Quality Control. The Company believes that maintaining high standards of
quality in all aspects of its manufacturing operations play an important part
in its ability to attract and retain customers and maintain its competitive
position. To that end, the Company has adopted strict quality control systems
and procedures designed to test the quality aspects of its products, such as
protein content and digestibility. The Company regularly reviews, updates and
modifies these systems and procedures as appropriate.

5



Purchases and Sales of Third-Party Meal and Oils. Omega has from time to
time purchased fish meal and fish oil from other domestic and international
manufacturers. Omega has generally resold those products to international
customers. These purchase and resale transactions have been ancillary to the
Company's base manufacturing and sales business and revenues resulting from
these activities have historically not been material.

During 2002, the Company developed a business plan to expand its purchase
and resale of other manufacturers' fish meal and fish oil products. In 2002,
the Company engaged a full-time consultant to implement the Company's business
plan which will focus initially on the purchase and resale of Mexican fish meal
and fish oil. In 2002, revenues generated from these types of transactions
represented less than 1% of total Company revenues. The Company expects that
although operating margins from these activities will be less than the margins
generated from the Company's base domestic production, its Mexican operations
will provide it with a source of fish meal and oil to sell into other markets
where the Company has not historically had a presence. The Company's goal is to
expand these purchases of other manufacturers' fish meal and fish oil to an
annual volume of 10,000 to 20,000 metric tons.

Insurance. The Company maintains insurance against physical loss and damage
to its assets, coverage against liabilities to third parties it may incur in
the course of its operations, as well as workers' compensation, United States
Longshoremen's and Harbor Workers' Compensation Act and Jones Act coverage.
Assets are insured at replacement cost, market value or assessed earning power.
The Company's limits for liability coverage are statutory or $50 million. The
$50 million limit is comprised of several excess liability policies, which are
subject to deductibles, underlying limits and exclusions. The Company believes
its insurance coverage to be in such form, against such risks, for such amounts
and subject to such deductibles and self-retentions as are prudent and normal
for its operations. The Company does not carry insurance against terrorist
attacks, or against business interruption, in large part because of the high
costs of such insurance. A general hardening of the world insurance markets in
recent years has made the Company's insurance more costly and is likely to
continue to increase the Company's cost of insurance. Depending on the
magnitude of the increase in insurance premiums, the Company may elect to
increase its deductibles and self-retentions in order to achieve lower
insurance premium costs. These higher deductibles and self-retentions will
expose the Company to greater risk of loss if claims occur.

Competition. The marine protein and oil business is subject to significant
competition from producers of vegetable and other animal protein products and
oil products such as Archer-Daniels-Midland and Cargill. In addition, but to a
lesser extent, the Company competes with smaller domestic privately-owned
menhaden fishing companies and international marine protein and oil producers,
including Scandinavian herring processors and South American anchovy and
sardine processors. Many of these competitors have greater financial resources
and more extensive operations than the Company.

Omega competes on price, quality and performance characteristics of its
products, such as protein level and amino acid profile in the case of fish
meal. The principal competition for the Company's fish meal and fish solubles
is from other global production of marine proteins as well as other protein
sources such as soybean meal and other vegetable or animal protein products.
The Company believes, however, that these other non-marine sources are not
complete substitutes because fish meal offers nutritional values not contained
in such other sources. Other globally produced fish oils provide the primary
market competition for the Company's fish oil, as well as soybean and palm oil,
from time to time.

Fish meal prices have historically borne a relationship to prevailing
soybean meal prices, while prices for fish oil are generally influenced by
prices for vegetable fats and oils, such as soybean and palm oils. Thus, the
prices for the Company's products are established by worldwide supply and
demand relationships over which the Company has no control and tend to
fluctuate significantly over the course of a year and from year to year.

Regulation. The Company's operations are subject to federal, state and
local laws and regulations relating to the locations and periods in which
fishing may be conducted as well as environmental and safety matters. At the
state and local level, certain state and local government agencies have either
enacted legislation and

6



regulations or have the authority to enact legislation and regulations to
prohibit, restrict or regulate menhaden fishing within their jurisdictional
waters. In January 2002, the State of New Jersey enacted legislation which
extended an existing 1.2 mile no-fishing zone for menhaden an additional 1.8
miles offshore. Omega historically has caught an immaterial amount of its fish
catch in the newly closed area and believes that this restriction will have no
material effect on the Company's operations or financial results. Omega remains
able to conduct its fishing operations off the New Jersey coast outside this
new three-mile limit.

In September 2002, two of the three coastal counties in Mississippi
submitted resolutions to the Mississippi Marine Resources Commission seeking to
extend the menhaden no-fishing zone from one mile to two miles from shore. In
September 2002, the Mississippi Marine Resources Commission voted to take no
action on the resolutions and remanded the resolutions back to the counties for
additional clarification. One of the counties subsequently rescinded its
resolution. Since that time, no action has been taken by the Commission and the
Company believes that the matter has been resolved.

The Company, through its operation of fishing vessels, is subject to the
jurisdiction of the U.S. Coast Guard, the National Transportation Safety Board
and the U.S. Customs Service. The U.S. Coast Guard and the National
Transportation Safety Board set safety standards and are authorized to
investigate vessel accidents and recommend improved safety standards. The U.S.
Customs Service is authorized to inspect vessels at will.

The Company's operations are subject to federal, state and local laws and
regulations relating to the protection of the environment, including the
federal Clean Water Act, which imposes strict controls against the discharge of
pollutants in reportable quantities, and along with the Oil Pollution Act,
imposes substantial liability for the costs of oil removal, remediation and
damages. The Company's operations also are subject to the federal Clean Air
Act, as amended; the federal Comprehensive Environmental Response,
Compensation, and Liability Act, which imposes liability, without regard to
fault, on certain classes of persons that contributed to the release of any
"hazardous substances" into the environment; and the federal Occupational
Safety and Health Act ("OSHA"). The implementation of continuing safety and
environmental regulations from these authorities could result in additional
requirements and procedures for the Company and it is possible that the costs
of these requirements and procedures could be material.

The OSHA hazard communications standard, the Environmental Protection Agency
community right-to-know regulations under Title III of the federal Superfund
Amendment and Reauthorization Act and similar state statutes require the
Company to organize information about hazardous materials used or produced in
its operations. Certain of this information must be provided to employees,
state and local governmental authorities and local citizens. Numerous other
environmental laws and regulations, along with similar state laws, also apply
to the operations of the Company, and all such laws and regulations are subject
to change.

The Company has made, and anticipates that it will make in the future,
expenditures in the ordinary course of its business in connection with
environmental matters. Such expenditures have not been material in the past and
are not expected to be material in the future. However, there is no assurance
that environmental laws and regulations enacted in the future will not require
material expenditures or otherwise adversely affect the Company's operations.

The Company's harvesting operations are subject to the Shipping Act of 1916
and the regulations promulgated thereunder by the Department of Transportation,
Maritime Administration which require, among other things, that the Company be
incorporated under the laws of the U.S. or a state, the Company's chief
executive officer be a U.S. citizen, no more of the Company's directors be
non-citizens than a minority of the number necessary to constitute a quorum and
at least 75% of the Company's outstanding capital stock (including a majority
of the Company's voting capital stock) be owned by U.S. citizens. If the
Company fails to observe any of these requirements, it will not be eligible to
conduct its harvesting activities in U.S. jurisdictional waters. Such a loss of
eligibility would have a material adverse effect on the Company's business,
results of operations and financial condition.

7



To protect against such loss of eligibility, the Company's Articles of
Incorporation (i) contain provisions limiting the aggregate percentage
ownership by non-citizens of each class of the Company's capital stock to no
more than 25% of the outstanding shares of each such class (the "Permitted
Percentage") so that any purported transfer to non-citizens of shares in excess
of the Permitted Percentage will be ineffective as against the Company for all
purposes (including for purposes of voting, dividends and any other
distribution, upon liquidation or otherwise), (ii) provide for a dual stock
certificate system to determine such ownership pursuant to which certificates
representing shares of Company Common Stock bear legends that designate such
certificates as either "citizen" or "non-citizen" depending on the citizenship
of the owner, and (iii) permit the Company's Board of Directors to make such
determinations as may reasonably be necessary to ascertain such ownership and
implement restrictive limitations on those shares that exceed the Permitted
Percentage (the "Excess Shares"). For example, the Company's Board is
authorized, among other things, to redeem for cash (upon written notice) any
Excess Shares in order to reduce the aggregate ownership by non-citizens to the
Permitted Percentage.

The Company believes that during the past five years it has substantially
complied with all material statutes and regulations applicable to its
operations, the failure to comply with which would have had a material adverse
impact on its operations.

Employees

At December 31, 2002, during the Company's off-season, the Company employed
approximately 500 persons. At August 31, 2002, during the peak of the Company's
2002 fishing season, the Company employed approximately 976 persons.
Approximately 130 employees at the Company's Virginia facility are represented
by an affiliate of the United Food and Commercial Workers Union. During the
past five years Omega has not experienced any strike or work stoppage which has
had a material impact on its operations. The Company considers its employee
relations to be generally satisfactory.

Executive Officers of the Registrant

The names, ages and current offices of the executive officers of the Company
are set forth below. Also indicated is the date when each such person commenced
serving as an executive officer of the Company.



Date Became
Name and Age Office Executive Officer
------------ ------ -----------------


Joseph L. von Rosenberg III (44) Chief Executive Officer, President and Director July 1997

Robert W. Stockton (52)......... Executive Vice President, Chief Financial Officer July 1997

John D. Held (40)............... Senior Vice President, General Counsel and Secretary January 2002

Bernard H. White (55)........... Corporate Vice President March 1998

Michael E. Wilson (52).......... Vice President--Marine Operations and President of July 1998
Omega Shipyard, Inc.

Thomas R. Wittmann (53)......... Vice President--Operations October 2002

Kenneth Robichau (50)........... Vice President--Tax and Director of Internal Audit September 2002

J. Scott Herbert (37)........... Vice President--Agriproducts September 2002

Albert A. Riley (54)............ Vice President--Refined Oils September 2002

Clark A. Haner (46)............. Vice President--Administration and Controller September 1997


A description of the business experience during the past five years for each
of the executive officers of Omega is set forth below.

Joseph L. von Rosenberg III has served as President, Chief Executive Officer
and a Director of the Company since July 1997. Mr. von Rosenberg also served
from November 1995 until April 1998 as Executive Vice President of Zapata
which, at that time, was a holding company with interests in marine protein
operations, natural gas transmission and oil and gas.

8



Robert W. Stockton has served as Executive Vice President and Chief
Financial Officer of the Company since July 1997. He has also served as
Secretary from January 2000 to September 2002.

John D. Held has served as the Company's General Counsel since March 2000,
as Vice President of the Company from April 2002 to September 2002, and as
Senior Vice President and Secretary since September 2002. Mr. Held also served
as a consultant to the Company from December 1999 to February 2000. From March
1996 until October 1999, Mr. Held was Senior Vice President, General Counsel
and Secretary of American Residential Services, Inc., a then publicly traded
residential and commercial heating, air conditioning, plumbing and electrical
services company. Prior thereto, Mr. Held practiced with a large law firm in
Houston, Texas.

Bernard H. White has served as Corporate Vice President since March 1998.
From 1994 to March 1998, Mr. White worked as a Public Affairs and Investor
Relations Consultant. Prior to that time Mr. White served as Vice
President--Corporate Affairs of Zapata.

Michael E. Wilson has served as President of the Company's wholly-owned
subsidiary, Omega Shipyard, Inc., since June 1997. Since July 1998, he has also
served as the Company's Vice President--Marine Operations and prior thereto,
served as the Company's Coordinator of Marine Engineering & Maintenance. Mr.
Wilson joined the Company in 1985 and served in various operating capacities
until 1996.

Thomas R. Wittmann has served as Vice President--Operations since October
2002. Prior thereto, Mr. Wittmann served as the General Manager of the
Company's Abbeville, Louisiana facility since 1997 and served in various other
Company positions since 1985.

Kenneth Robichau has served as Vice President--Tax since September 1998 (in
a part-time capacity until September 2002) and as Director of Internal Audit
since September 2002. From March 1998 until September 1998, Mr. Robichau also
worked in a part-time capacity as a tax consultant for the Company. Prior to
March 1998, Mr. Robichau served as Vice President--Tax and Treasurer of Zapata.

J. Scott Herbert has served as Vice President--Agriproducts of the Company
since September 2002. Prior thereto, Mr. Herbert served as Vice President--Feed
Ingredient Marketing of the Company's principal subsidiary, Omega Protein,
Inc., since March 1998, and as Director of Fish Meal Sales and in various other
sales capacities with the Company since 1992.

Albert A. Riley has served as Vice President--Refined Oils of the Company
since September 2002. Prior thereto, Mr. Riley served as Vice
President--Refined Oils of the Company's principal subsidiary, Omega Protein,
Inc., since May 2000 and as Business Development Manager--Industrial Oils of
Omega Protein, Inc., from September 1999 to April 2000. From July 1999 to
September 1999, Mr. Riley served as a consultant to the Company. Prior thereto,
Mr. Riley was a financial planner with Lincoln Financial.

Clark A. Haner has served as Vice President--Administration and Controller
of the Company since December 1999. From September 1997 to December 1999, Mr.
Haner served as the Company's Controller and Assistant Treasurer and prior
thereto, served as the Company's Accounting Manager. Mr. Haner joined the
Company in September 1995.

Properties

The Company owns the Reedville, Virginia; Moss Point, Mississippi; and
Abbeville, Louisiana plants and the real estate on which they are located
(except for a small leased parcel comprising a portion of the Abbeville
facility). The Company leases from unaffiliated third parties the real estate
on which the Cameron, Louisiana plant is located. The Cameron plant lease
provides for a 10 year term ending on June 30, 2012 (with one 10-year option)
and annual rent of $64,000. The Company exercised its purchase option on its
formerly leased Morgan City, Louisiana property for $656,000 in November 2002.

9



As of December 31, 2002, the Company's four active processing plants had an
aggregate capacity to process approximately 950,000 tons of fish annually. The
Company's processing plants are located in coastal areas near the Company's
fishing fleet. Annual volume processed varies depending upon menhaden catch and
demand. Each plant maintains a dedicated dock to unload fish, fish processing
equipment and storage capacity. The Reedville, Virginia facility is also the
site for the Company's oil refining plant.

The Company also leases from unaffiliated third parties warehouses and tank
space for storage of its products, generally at terminals located along the
Mississippi River and Tennessee River. The Company's material storage
facilities are located at:



Location Approximate Capacity
-------- --------------------

Guntersville, Alabama..... 10,000 short tons
St. Louis, Missouri....... 10,000 short tons
East Dubuque, Illinois.... 11,000 short tons
Avondale, Louisiana....... 25,000 metric tons
Norfolk, Virginia......... 2,500 metric tons


In February 2002, the Company purchased the above storage facility in St.
Louis, Missouri for approximately $600,000.

The Company owns two dry docks, each with a capacity of 1,300 tons, and a
49.4 acre shipyard facility in Moss Point, Mississippi, which is used for
routine maintenance and vessel refurbishment on its fishing vessels and for
shoreside maintenance services to third-party vessels if excess capacity exists.

The Company leases office space in Hammond, Louisiana for its administrative
offices, and also subleases office space in Houston, Texas for its executive
offices pursuant to a sublease with Zapata that the Company believes is at a
market rate. The Company believes its facilities are adequate and suitable for
its current level of operations. The Company maintains customary workers'
compensation insurance, as well as liability, property and marine insurance for
all of its operations.

Item 3. Legal Proceedings

The Company is defending various claims and litigation arising from
operations which arise in the ordinary course of the Company's business. In the
opinion of management, any losses resulting from these matters will not have a
material adverse affect on the Company's results of operations, cash flows or
financial position.

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

No matter was submitted to a vote of Omega's stockholders during the fourth
quarter of 2002.

10



PART II

Item 5. Market for the Registrant's Common Equity and Related Stockholder
Matters

Omega's common stock is listed on the New York Stock Exchange ("NYSE") under
the symbol "OME". The high and low sales prices for the common stock, as
reported in the consolidated transactions reporting system, as well as the
amounts per share of dividends declared during 2002 and 2001, for each
quarterly period, are shown in the following table.



Dec. 31, Sep. 30, Jun. 30, Mar. 31, Dec. 31, Sep. 30, Jun. 30, Mar. 31,
2002 2002 2002 2002 2001 2001 2001 2001
-------- -------- -------- -------- -------- -------- -------- --------

High sales price $4.45 $4.90 $4.80 $3.94 $3.55 $2.20 $2.45 $2.05
Low sales price. 3.75 3.79 3.03 2.60 1.85 1.75 1.60 1.34
Dividends....... -- -- -- -- -- -- -- --


On March 3, 2003, the closing price of Omega's common stock, as reported by
the NYSE, was $4.74 per share. As of March 3, 2003, there were approximately 40
holders of record of Omega's common stock. This number does not include any
beneficial owners for whom shares may be held in a "nominee" or "street" name.

Omega has never declared any dividends since it became a public company in
April 1998. Omega intends to retain earnings, if any, and does not anticipate
declaring or paying dividends on its common stock in the foreseeable future.
Any future determination as to payment of dividends will be made at the
discretion of the Board of Directors of Omega and will depend upon the
Company's operating results, financial condition, capital requirements, general
business conditions and such other factors that the Board of Directors deems
relevant. In addition, the payment of cash dividends is not permitted by the
terms of the Company's revolving credit agreement with Bank of America, N.A.
(the "Credit Facility"). See "Item 7--Management's Discussion and Analysis of
Financial Conditional and Results of Operations--Liquidity and Capital
Resources."

The following table sets forth information as of December 31, 2002, with
respect to compensation plans under which equity securities of the Company are
authorized for issuance:



(c)
(a) Number of securities
Number of securities (b) remaining available for future
to be issued upon Weighted-average issuance under equity
exercise of outstanding exercise price of compensation plans (excluding
options, warrants and outstanding options, securities reflected in column
Plan category rights (in thousands) warrants and rights (a)) (in thousands)
------------- ----------------------- -------------------- ------------------------------

Equity compensation plans approved by
security holders.................... 5,470 $6.38 522
Equity compensation plans not approved
by security holders................. -- -- --
----- ----- ---
Total.............................. 5,470 $6.38 522
===== ===== ===


11



Item 6. Selected Financial Data

The following table sets forth certain selected historical consolidated
financial information for the periods presented and should be read in
conjunction with the Consolidated Financial Statements of the Company included
in Item 8 of this Report and the related notes thereto and with "Management's
Discussion and Analysis of Financial Condition and Results of Operations"
included in Item 7 of the Report.



Three Months
Ended Year Ended
Years Ended December 31, December 31, September 30,
--------------------------------------- ------------ -------------
2002 2001 2000 1999 1998 1998
-------- -------- -------- -------- ------------ -------------
(in thousands, except per share amounts)

INCOME STATEMENT
DATA:
Revenues.................... $117,008 $ 98,752 $ 84,042 $ 93,636 $ 25,759 $133,555
Operating income (loss)..... 18,663 5,661 (25,541)(4) (23,273)(2,3) 6,272 38,118
Net income (loss)........... 12,169 3,885 (16,744) (14,756) 4,252 24,207
Per share income (loss)
basic..................... 0.51 0.16 (0.70) (0.62) 0.18 1.11
Per share income (loss)
diluted................... 0.48 0.16 (0.70) (0.62) 0.18 1.10
CASH FLOW DATA:
Capital expenditures........ 7,765 1,921 6,977 15,145 3,030 21,540
Acquisitions of property
and equipment............. -- -- -- -- -- 28,116
BALANCE SHEET DATA (end of period):
Working capital............. $ 71,851 $ 54,216 $ 40,254 $ 63,724 $ 83,557 $ 80,498
Property and equipment,
net....................... 80,713 82,030 88,872 90,368 86,068 84,798
Total assets................ 181,131 165,227 160,484 176,148 189,853 193,421
Current maturities of long-
term debt................. 1,270 1,296 1,227 1,146 997 1,114
Long-term debt.............. 14,239 15,510 14,827 16,069 11,205 11,408
Stockholders' equity........ 135,036 127,445 127,477 144,172 160,850 156,598(1)

- --------
(1) The Company's initial public offering closed in April 1998 which resulted
in net proceeds to the Company of $68.0 million, of which $33.3 million was
used to repay indebtedness.

(2) During the quarters ended September 30, 1999 and December 31, 1999, the
Company recorded inventory write-downs of $14.5 million and $3.7 million,
respectively, for market declines in the inventory values of the Company's
fish meal and fish oil.

(3) Includes a pre-tax charge of $2.3 million during the quarter ended December
31, 1999, for the write-down of certain impaired Morgan City, Louisiana
plant in-line processing assets.

(4) During the quarters ended September 30, 2000 and December 31, 2000, the
Company recorded inventory write-downs of $13.7 million and $4.4 million,
respectively, for market declines in the inventory values of the Company's
fish meal and fish oil.

12



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

The following is a discussion of the Company's financial condition and
results of operations. This discussion should be read in conjunction with the
Consolidated Financial Statements of the Company appearing under Item 8 herein.

Certain amounts applicable to the prior periods have been reclassified to
conform to the classifications currently followed. Such reclassifications do
not affect earnings or stockholders' equity.

General

Business. Omega is the largest U.S. producer of protein-rich meal and oil
derived from marine sources. The Company's products are produced from menhaden
(a herring-like fish found in commercial quantities), and include FAQ grade and
value-added specialty fish meals, crude and refined fish oils and fish
solubles. The Company's fish meal products are used as nutritional feed
additives by animal feed manufacturers and by commercial livestock producers.
The Company's crude fish oil is sold to food producers and aquaculture feed
manufacturers in Europe and Asia and its refined fish oil products are used in
food production and certain industrial applications. Fish solubles are sold as
protein additives for animal feed and as fertilizers.

The fish catch is processed into FAQ grade fish meal, specialty fish meals,
fish oils and fish solubles at the Company's four operating plants located in
Virginia, Mississippi and Louisiana. The Company utilized 41 fishing vessels
and 33 spotter craft in the harvesting operations during 2002. Menhaden are
harvested offshore the U.S. mid-Atlantic and Gulf of Mexico coasts. In 2000,
the Company converted several of its fishing vessels to "carry vessels" which
do not engage in active fishing but instead carry fish from the Company's
offshore fishing vessels to its plants. Utilization of carry vessels increases
the amount of time that certain of the Company's fishing vessels remain
offshore fishing productive waters and therefore increases the Company's fish
catch per vessel employed. Since 1999, the Company's fish catch per vessel has
increased 11%. The carry vessels have reduced crews and crew expenses and incur
less maintenance cost than the actual fishing vessels.

Harvesting and Production. The following table summarizes the Company's
harvesting and production for the indicated periods:



Years Ended December 31,
-----------------------
2002 2001 2000
------- ------- -------

Fish catch (tons) (1)............. 607,221 627,623 620,655
Production (tons):
Fish meal
Regular grade.............. 34,661 57,833 88,190
Special Select............. 96,657 74,905 49,297
Sea-Lac.................... 25,483 24,144 24,970
Silver Herring............. -- -- 1,060
Oil
Crude...................... 68,616 91,127 58,809
Refined.................... 6,232 4,418 5,371
Solubles....................... 10,323 11,094 8,855
------- ------- -------
Total Production........ 241,972 263,521 236,552
======= ======= =======

- --------
(1) Fish catch has been converted to tons using the National Marine Fisheries
Service ("NMFS") fish catch conversion ratio of 670 pounds per 1,000 fish.

The Company's harvesting season generally extends from May through December
on the mid-Atlantic coast and from April through October on the Gulf coast.
During the off season and the first few months of each fishing season, the
Company fills purchase orders from the inventory it has accumulated during the
previous fishing

13



season. Prices for the Company's products tend to be lower during the fishing
season when product is more abundant than in the off season. Throughout the
entire year, prices are significantly influenced by supply and demand in world
markets for competing products, particularly other globally produced fish meal
as well as soybean meal for its fish meal products and vegetable fats and oils
for its fish oil products when used as an alternative to vegetable fats and
oils.

During 1999 and continuing through 2000, world grain and oilseed markets
were burdened by excess supplies relative to demand which, in turn, resulted in
prices for most major commodities being sharply lower than in previous years.
Correspondingly, the Company's product prices were adversely impacted during
these periods, resulting in decreased gross margins. During 1999 and again
during 2000, the Company determined that the costs of its fish meal and fish
oil product inventories were in excess of those products' realization value by
approximately $18.2 million and $18.1 million, respectively. This realization
was due mainly to the continuing depressed market values of world protein
markets and particularly, animal and oilseed oil markets. The average prices
received for the Company's fish meal and fish oil products were approximately
28.1% and 48.2% lower, respectively, during 1999 as compared to 1998. Price
decreases continued during 2000 and fish meal and fish oil prices were
approximately 7.3% and 20%, respectively, lower than 1999 average prices. Also
impacting 2000 and contributing to the write-down of inventories was the
reduced crude fish oil production yields (approximately 38% lower yields
compared to 1999) experienced during the majority of the 2000 fishing season in
the Gulf of Mexico. These reduced yields were primarily a result of the reduced
fat content in the fish, which was a result of poor nutritional conditions
caused by the extreme drought conditions suffered by the Gulf of Mexico region
during late 1999 and early 2000.

The depressed pricing conditions of years 1999 and 2000 continued into the
early months of 2001 before making significant improvements late in 2001 and
continuing throughout 2002. These price increases were the result of diminished
global fish meal and fish oil inventories as opposed to a weaker world demand
for other competing products. Management believes that it is possible that
these price increases have reached a plateau and stabilized at this time.
Future product price volatility will depend upon the perceived international
availability of fish meal and fish oil inventories. Accordingly, gross profit
margins may vary in the future.

In an effort to reduce price volatility and to generate higher, more
consistent profit margins, the Company is continuing its efforts towards the
production and marketing of specialty meal products, which generally have
higher margins than the Company's FAQ meal product. Since 2000, the Company's
sales volumes of specialty meal products has increased approximately 26%.
Additionally, the Company is attempting to introduce its refined fish oil into
the food market. The Company has had some success selling its refined fish oil,
trademarked OmegaPure(TM), to food manufacturers in the United States and
Canada at prices that provide substantially improved margins over the margins
that can be obtained from selling non-refined crude fish oil. The Company
cannot estimate, however, the size of the actual domestic market for
OmegaPure(TM) or how long it may take to develop this market.

Historically, approximately 35% to 40% of Omega's FAQ fish meal was sold on
a two-to-twelve-month forward contract basis. The balance of regular grade and
other products was substantially sold on a spot basis through purchase orders.
The Company began a similar forward sales program for its specialty grade meals
and crude fish oil for 2002 and will continue this program for 2003. The
Company's annual revenues are highly dependent on both annual fish catch and
inventories and, in addition, inventory is generally carried over from one year
to another year. The Company determines the level of inventory to be carried
over based on prevailing market prices of the products and anticipated customer
usage and demand during the off season. Thus, production volume does not
necessarily correlate with sales volume in the same year and sales volumes will
fluctuate from quarter to quarter. The Company's fish meal products have a
useable life of approximately one year from date of production. Practically,
however, the Company typically attempts to empty its warehouses of the previous
season's products by the second or third month of the new fishing season. The
Company's crude fish oil products do not lose efficacy unless exposed to oxygen
and therefore, their storage life typically is longer than that of fish meal.

14



The following table sets forth the Company's revenues by product (in
millions) and the approximate percentage of total revenues represented thereby,
for the indicated periods:



Years Ended December 31,
-------------------------------------------------
2002 2001 2000
--------------- --------------- ---------------
Revenues Percent Revenues Percent Revenues Percent
-------- ------- -------- ------- -------- -------

Regular Grade. $ 19.3 16.5% $20.6 20.9% $30.0 35.7%
Special Select 43.0 36.8 33.6 34.0 25.7 30.6
Sea-Lac....... 12.4 10.6 10.4 10.5 8.5 10.1
Crude Oil..... 35.5 30.3 28.4 28.7 12.1 14.4
Refined Oil... 4.2 3.6 2.5 2.5 2.4 2.9
Fish Solubles. 2.6 2.2 2.5 2.5 2.3 2.7
Nets and Other - - 0.8 0.9 3.0 3.6
------ ----- ----- ----- ----- -----
Total......... $117.0 100.0% $98.8 100.0% $84.0 100.0%
====== ===== ===== ===== ===== =====


Liquidity and Capital Resources

The Company's primary sources of liquidity and capital resources have been
cash flows from operations, bank credit facilities and term loans from various
lenders provided pursuant to the National Marine Fisheries Finance Program
under Title XI of the Marine Act of 1936 ("Title XI"). These sources of cash
flows have been used for capital expenditures and payment of long-term debt.
The Company expects to finance future expenditures through internally generated
cash flows and, if necessary, through funds available from the Credit Facility
and/or Title XI facilities described below.

Under a program offered through National Marine Fisheries Services ("NMFS")
pursuant to Title XI, the Company has secured loans through lenders with terms
generally ranging between 12 and 20 years at interest rates between 6% and 8%
per annum which are enhanced with a government guaranty to the lender for up to
80% of the financing. The Company's current Title XI borrowings are secured by
liens on 17 fishing vessels and mortgages on the Company's Reedville, Virginia
and Abbeville, Louisiana plants. In 1996, Title XI borrowing was modified to
permit use of proceeds from borrowings obtained through this program for
shoreside construction. The Company used the entire $20.6 million amount
originally authorized under the program. Loans are now available under similar
terms pursuant to the Title XI program without intervening lenders. The Company
borrowed $1.9 million under this new program during 2001.

Omega had an unrestricted cash balance of $33.5 million at December 31,
2002, up $11.7 million from December 31, 2001. This increase was due primarily
to operating profits as a result of increased selling prices for the Company's
products. The Company's liquidity is greatly influenced by the selling prices
received for its products. Should the Company experience decreased pricing in
the future, as it experienced in 1999 and 2000, liquidity would decline and the
Company would possibly have to utilize its working capital credit facility. The
Company's long-term debt at December 31, 2002 and 2001 was $14.2 million and
$15.5 million, respectively. Current maturities attributable to the Company's
long-term debt was $1.3 million both at December 31, 2002 and 2001. The Company
did not utilize its working capital credit facility during 2002 and 2001 other
than for $2.1 million and $1.9 million in standby letters of credit as of
December 31, 2002 and 2001, respectively. As of December 31, 2002, the Company
had $17.9 million available under its working capital credit facility. The
Company has no off-balance sheet arrangements other than normal operating
leases and standby letters of credit.

15



The following tables aggregate information about the Company's contractual
cash obligations and other commercial commitments (in thousands) as of December
31, 2002:



Payments Due by Period
---------------------------------------
Less than 1 to 3 4 to 5 After 5
Contractual Cash Obligations Total 1 year years years years
---------------------------- ------- --------- ------ ------ -------

Long Term Debt.................... $15,509 $1,270 $2,790 $3,157 $ 8,292
Operating Leases.................. 1,202 378 690 134 --
Minimum Pension Liability......... 13,087 -- -- -- 13,087
------- ------ ------ ------ -------
Total Contractual Cash Obligations $29,798 $1,648 $3,480 $3,291 $21,379
======= ====== ====== ====== =======




Amount of Commitment Expiration Per Period
---------------------------------------
Less than 1 to 3 4 to 5 After 5
Other Commercial Commitments Total 1 year years years years
---------------------------- ------- --------- ------ ------ -------

Credit Facility (1)......... $17,908 $ -- $ -- $ -- $ --
Standby Letters of Credit... 2,092 2,092 -- -- --
------- ------ ----- ----- -----
Total Commercial Commitments $20,000 $2,092 $ -- $ -- $ --
======= ====== ===== ===== =====

- --------
(1) As of December 31, 2002, the Company had no outstanding borrowings
outstanding under the $20.0 million Credit Facility.

Investing activities used $7.7 million in 2002 while using $1.5 million and
$6.9 million during 2001, and 2000, respectively. The Company's investing
activities in 2002, 2001 and 2000 consisted mainly of capital expenditures for
equipment purchases, replacements and vessel refurbishments. The Company
anticipates making approximately $8.0 million of capital expenditures in 2003,
a significant portion of which will be used to refurbish vessels and plant
assets and to repair certain equipment.

Financing activities used $1.3 million in 2002 and $1.2 million during 2000,
respectively, to repay debt. Due to $2.0 million in proceeds from Title XI
borrowings, net financing activities in 2001 provided $752,000.

On December 20, 2000, the Company entered into a $20.0 million revolving
credit agreement with Bank of America, N.A. (the "Credit Facility"). Under the
Credit Facility the Company may make borrowings in a principal amount not to
exceed $20.0 million at any time. Borrowings under this facility may be used to
finance ongoing working capital needs, to make acquisitions, and to issue
standby or commercial letters of credit. Interest accrues on borrowings that
will be outstanding under the Credit Facility at either (i) LIBOR plus 250
basis points or (ii) at the Company's option, the Bank's prime rate. The Credit
Facility is collateralized by all of the Company's trade receivables, inventory
and equipment. The Company and its subsidiaries are required to comply with
certain financial covenants, including maintenance of a minimum tangible net
worth and maintenance of minimum EBITDA. In addition, the Credit Facility does
not allow for the payment of cash dividends or stock repurchases and also
limits capital expenditures and investments. Through December 31, 2002, the
Company had made no borrowings under the Credit Facility other than for standby
letters of credit of which $2.1 million were outstanding as of December 31,
2002. The current Credit Facility expires on December 20, 2003.

The Company's principal raw material is menhaden, a species of fish that
inhabits coastal and inland tidal waters in the United States. Menhaden are
undesirable for human consumption due to their small size, prominent bones and
high oil content. Certain state agencies impose resource depletion restrictions
on menhaden pursuant to fisheries management legislation or regulations. To
date, the Company has not experienced any material adverse impact on its fish
catch or results of operations as a result of these restrictions.

The Company from time to time considers potential transactions including,
but not limited to, enhancement of physical facilities to improve production
capabilities and the acquisition of other businesses. Certain of the potential
transactions reviewed by the Company would, if completed, result in its
entering new lines of business

16



(generally including certain businesses to which the Company sells its products
such as pet food manufacturers, aquaculture feed manufacturers, fertilizer
companies and organic foods distributors) although historically, reviewed
opportunities have been generally related in some manner to the Company's
existing operations. Although the Company does not, as of the date hereof, have
any commitment with respect to a material acquisition, it could enter into such
agreement in the future.

In January 2002, the United States Supreme Court ruled that, in addition to
the United States Coast Guard, the Occupational Safety and Health
Administration has the authority to regulate working conditions aboard certain
types of vessels which include the Company's fishing vessels. The eventual
implementation of this ruling (which is expected to occur over a period of
years) is expected to result in additional safety requirements and procedures
for the Company's vessels. It is possible that the costs of these requirements
and procedures could be material.

The Company carries insurance for certain losses relating to its vessels and
Jones Act liability for employees aboard its vessels (collectively, "Vessel
Claims Insurance"). The typical Vessel Claims Insurance policy contains an
annual aggregate deductible ("AAD") for which the Company remains responsible,
while the insurance carrier is responsible for all applicable amounts which
exceed the AAD. It is the Company's policy to accrue current amounts due and
record amounts paid out on each claim. Once payments exceed the AAD, the
Company records an insurance receivable for a given policy year.

During 2001, the Company's Vessel Claims Insurance carrier for the policy
period October 1, 1998 through March 31, 2000 filed for bankruptcy protection.
This bankruptcy filing caused the Company to provide an allowance for doubtful
accounts for a significant portion of the amounts due to the Company from the
insurance carrier.

A general hardening of the world insurance markets in recent years has made
the Company's insurance more costly and is likely to continue to do so as
various lines of insurance come up for renewal in 2003. Depending on the
magnitude of the increase in insurance premiums, the Company may elect to
increase its deductibles and self-retentions in order to achieve lower
insurance premium costs. These higher deductibles and self-retentions will
expose the Company to greater risk of loss if claims occur.

The Company believes that the existing cash, cash equivalents, short-term
investments and funds available through its Credit Facility will be sufficient
to meet its working capital and capital expenditure requirements through at
least the end of 2003.

Significant Accounting Policies

The preparation of financial statements requires management to make
estimates and assumptions that affect amounts reported therein, including
estimates about the effects of matters or future events that are inherently
uncertain. The most significant of these requiring difficult or complex
judgments in any particular period involve the costing of inventory, including
inventory lower-of-cost-or-market analyses and the Company's accounting for
various losses on self-insurance retentions.

Inventory is stated at the lower of cost or market. The Company's fishing
season runs from mid-April to the first of November in the Gulf of Mexico and
from the beginning of May into December in the Atlantic. Government regulations
generally preclude the Company from fishing during the off-seasons.

The Company's inventory cost system considers all costs associated with an
annual fish catch and its processing, both variable and fixed and including
both costs incurred during the off-season and during the fishing season. The
Company's costing system allocates cost to inventory quantities on a per unit
basis as calculated by a formula that considers total estimated inventoriable
costs for a fishing season (including off-season costs) to total estimated fish
catch and the relative fair market value of the individual products produced.
The Company adjusts

17



the cost of sales, off-season costs and inventory balances at the end of each
quarter based on revised estimates of total inventoriable costs and fish catch.
The Company's lower-of-cost-or-market-value analyses at year-end and at interim
periods compares to total estimated per unit production cost of the Company's
expected production to the projected per unit market prices of the products.
The impairment analyses involve estimates of, among other things, future fish
catches and related costs, and expected commodity prices for the fish products.
These estimates, which management believes are reasonable and supportable,
involve estimates of future activities and events which are inherently
imprecise and from which actual results may differ materially. Revisions in
such estimates or actual results could materially impact the Company's results
of operation and financial position.

During the off-seasons, in connection with the upcoming fishing seasons, the
Company incurs costs (i.e., plant and vessel related labor, utilities, rent,
repairs and depreciation) that are directly related to the Company's
infrastructure. These costs accumulate in inventory and are applied as elements
of the cost of production of the Company's products throughout the fishing
season ratably based on the Company's monthly fish catch and the expected total
fish catch for the season.

As mentioned previously, the Company carries insurance for certain losses
relating to its vessels and Jones Act liabilities for employees aboard its
vessel. The Company provides reserves for those portions of the AAD for which
the Company remains responsible by using an estimation process that considers
Company-specific and industry data as well as management's experience,
assumptions and consultation with outside counsel. Management's current
estimated range of liabilities related to such cases is based on claims for
which management can estimate the amount and range of loss. The Company has
recorded the minimum estimated liability related to those claims, where there
is a range of loss. As additional information becomes available, the Company
will assess the potential liability related to its pending litigation and
revise its estimates. Such revisions in estimates of the potential liability
could materially impact the Company's results of operation and financial
position.

Results of Operations

The following table sets forth as a percentage of revenues, certain items of
the Company's operations for each of the indicated periods.



Years Ended December 31,
-----------------------
2002 2001 2000
----- ----- -----

Revenues.................................... 100.0% 100.0% 100.0%
Cost of sales............................... 76.3 85.8 99.7
Inventory write-down........................ -- -- 21.6
----- ----- -----
Gross profit (loss)......................... 23.7 14.2 (21.3)
Selling, general and administrative expenses 7.7 8.5 9.1
----- ----- -----
Operating income (loss)..................... 16.0 5.7 (30.4)
Interest expense, net....................... (0.5) (0.5) (0.3)
Other expenses, net......................... (0.2) (0.2) (0.4)
----- ----- -----
Income (loss) before income taxes........... 15.3 5.0 (31.1)
Provision (benefit) for income taxes........ 4.9 1.2 (11.2)
----- ----- -----
Net income (loss)........................... 10.4 3.8 (19.9)
===== ===== =====


2002-2001

Revenues. 2002 revenues increased $18.3 million, or 18.5%, from $98.7
million in 2001 to $117.0 million in 2002. The increase in revenues was
primarily due to higher selling prices of 14.6% and 41.4% for the company's
fish meal and fish oil, respectively. The Company attributes the higher fish
meal and oil prices to strong worldwide demand for fish meal and competing fish
oil markets rebounding from historic low levels.

18



Cost of Sales. Cost of sales, for 2002 was $89.3 million, a $4.6 million
increase, or 5.5%, from $84.7 million in 2001. Cost of sales as a percentage of
revenues was 76.3% for 2002 as compared to 85.8% in 2001. The 9.5% decrease in
cost of sales as a percentage of revenues was due primarily to a 14.6% and
41.4% increase in the selling price of the Company's fish meal and fish oil
products, respectively.

Gross Profit. Gross profit increased $13.6 million or 96.9%, from $14.1
million in 2001 to $27.7 million in 2002. As a percentage of revenues the
Company's gross profit margin increased 9.5% in 2002 as compared to 2001. The
increase in gross profit was due primarily to a 14.6% and 41.4% increase in the
selling price of the Company's fish meal and fish oil products.

Selling, general, and administrative expenses. Selling, general, and
administrative expenses increased $631,000 or 7.5% from $8.4 million in 2001 to
$9.0 million in 2002. The increase was due to increased employee related costs
attributable to health care and retirement programs, partially offset by
reduced insurance receivables writeoffs.

Operating income. As a result of the factors discussed above, the Company's
operating income increased $13.0 million from $5.7 million in 2001 to $18.7
million in 2002. As a percentage of revenues, operating income increased 10.3%
from 5.7% in 2001 to 16.0% in 2002.

Interest expense, net. Interest expense, net increased by $110,000 from
interest expense of $485,000 in 2001 to $595,000 in 2002. The increase in net
interest expense was primarily due to a reduction of interest income as a
result of lower returns on investments.

Other expense, net. Other expense, net increased by $71,000 from $151,000
in 2001 to $222,000 in 2002. The increase in other expense, net was the result
of a gain on the disposal of miscellaneous assets recognized during 2001.

Provision for income taxes. The Company recorded a $5.7 million provision
for income taxes in 2002 representing an effective tax rate of 32% for income
taxes. The effective tax rate for 2002 was reduced below the statutory rate due
mainly to the partial exclusion of income on foreign sales. The provision for
income taxes for 2001 reflected a year to date deferred state tax benefit of
approximately $750,000, based on the Company successfully completing several
years of state income tax audits, which resulted in the Company having an
effective tax rate of 23% for 2001. The Company believes that it is more
probable than not that the recorded estimated deferred tax asset benefits and
state net operating loss carry-forwards will be realized. The statutory tax
rate of 34% for U.S. federal taxes was in effect for 2001 and 2002.

2001-2000

Revenues. 2001 revenues increased $14.7 million, or 17.5%, from $84.0
million in 2000 to $98.7 million in 2001. The increase in revenues was
attributable to higher selling prices of the Company's fish meal and fish oil,
along with a 43.8% increase in sales volumes of the Company's fish oil as
compared to 2000. Selling prices for the Company's fish meal and fish oil
products increased by 17.5% and 37.7% respectively in 2001 as compared to 2000.
The higher sales volumes of the Company's fish oil products were due primarily
to a 48.5% increase in oil yields from the 2001 fishing effort as compared to
the previous year. The Company attributes the higher fish meal and fish oil
selling prices to diminished global fish meal and fish oil inventories as
opposed to a general strengthening in world markets for other competing
products.

Cost of sales. Cost of sales, including depreciation and amortization for
2001, was $84.7 million, a $857,000 increase, or 1.0%, from $83.8 million
(excluding the $18.1 million inventory write-down) in 2000. Cost of sales as a
percentage of revenues was 85.8% for 2001 as compared to 99.7% in 2000. The
13.9% decrease in cost of sales as a percentage of revenues was due primarily
to a 17.5% and 37.7% increase in the selling price of the Company's fish meal
and fish oil products, respectively, along with a 43.8% increase in sales
volume of the Company's fish oil.

19



Gross profit (loss). Gross profit increased $32.0 million, or 178.6%, from
a gross loss of $17.9 million in 2000 to a gross profit of $14.1 million in
2001. As a percentage of revenues, the Company's gross profit margin increased
35.5% in 2001 as compared to 2000. The increase in gross profit was due
primarily to a 17.5% and 37.7% increase in the selling price of the Company's
fish meal and fish oil products, respectively, along with a 43.8% increase in
sales volume of the Company's fish oil and the $18.1 million inventory
write-down affecting 2000.

Selling, general, and administrative expenses. Selling, general, and
administrative expenses increased $768,000, or 10.1%, from $7.6 million in 2000
to $8.4 million in 2001. This increase was primarily due to the recognition of
$1.4 million of receivables due from an insurance company as uncollectible due
to their bankruptcy filing, partially offset by a reduction in staffing and
related employee costs.

Operating income (loss). As a result of the factors discussed above, the
Company's operating income increased $31.2 million from an operating loss of
$25.5 million in 2000 to an operating income of $5.7 million in 2001. As a
percentage of revenues, operating income increased 36.1% from a loss of 30.4%
in 2000 to income of 5.7% in 2001.

Interest expense, net. Interest expense, net increased by $192,000 from
interest expense of $293,000 in 2000 to $485,000 in 2001. The increase in net
interest expense was primarily due to a reduction of interest income as a
result of lower returns on investments.

Other expense, net. Other expense, net decreased by $178,000 from $329,000
in 2000 to $151,000 in 2001. The decrease in other expense, net was primarily
due to the disposal of assets which were netted against other expenses.

Provision (benefit) for income taxes. The Company recorded a $1.1 million
provision for income taxes in 2001. The provision for income taxes for 2001
reflects a year to date deferred state tax benefit of approximately $750,000.
During 2001, the Company successfully completed several years of state income
tax audits. Based on the results of the audits and the filing of the 2000
returns, the Company revised its estimates of state taxes. The Company has
recorded deferred tax assets for state net operating loss carryforwards and
believes that it is more probable than not that the estimated tax benefits of
the state net operating losses will be realized. The effective tax rate of 34%
for U.S. federal taxes remains unchanged between the periods.

Recently Issued Accounting Standards

In May 2002, the Financial Accounting Standards Board ("FASB") issued
Statement of Financial Accounting Standards ("SFAS") No. 145, "Rescission of
FASB Nos. 4, 44, and 64, Amendment of FASB 13, and Technical Corrections as of
April 2002." This Statement rescinds FASB Statement No. 4, "Reporting Gains and
Losses from Extinguishment of Debt," and an amendment to that Statement, FASB
Statement No. 64 "Extinguishments of Debt Made to Satisfy Sinking-Fund
Requirements." SFAS No. 145 also amends other existing authoritative
pronouncements to make various technical corrections, clarify meanings, or
describe their applicability under changed conditions. SFAS No. 145 is
effective for financial statements issued for years beginning after May 15,
2002. SFAS No. 145 will have no impact on the Company's results of operations,
liquidity or financial position upon adoption.

In June 2002, the FASB issued SFAS No. 146, "Accounting for Costs Associated
with Exit or Disposal Activities." SFAS 146 requires recording costs associated
with exit or disposal activities at their fair values when a liability has been
incurred. Under previous guidance, certain exit costs were accrued upon
management's commitment to an exit plan, which is generally before an actual
liability has been incurred. The requirements of SFAS No. 146 are effective
prospectively for exit or disposal activities initiated after December 31,
2002; however, early application is encouraged. The Company does not expect the
adoption of SFAS No. 146 to have a material effect on its financial position,
results of operations, or cash flows.

20



In October 2002, the FASB issued SFAS No. 147, "Acquisitions of Certain
Financial Institutions--An Amendment of FASB Statements No. 72 and 144 and FASB
Interpretation No. 9." The provision of this statement related to the
application of the purchase method of accounting is effective for acquisitions
for which the date of acquisition is on or after October 1, 2002. The
provisions related to accounting for the impairment or disposal of certain
long-term customer-relationship intangible assets are effective on October 1,
2002. Transition provisions for previously recognized unidentifiable intangible
assets are effective on October 1, 2002, with earlier application permitted.
The adoption of SFAS No. 147 did not have any impact on the Company's financial
position, results of operations or cash flows.

In December 2002, the FASB issued SFAS No. 148, "Accounting for Stock-Based
Compensation-- Transition and Disclosure." SFAS No. 148 amends SFAS No. 123
"Accounting for Stock-Based Compensation," to provide alternative methods of
transition for a voluntary change to the fair value based method of accounting
for stock-based employee compensation. In addition, SFAS No. 148 amends the
disclosure requirements of SFAS No. 123 to require prominent disclosures in
both annual and interim financial statements about the method of accounting for
stock-based employee compensation and the effect of the method used on reported
results. SFAS No. 148 is effective for years beginning after December 15, 2002.
The interim disclosure provisions are effective for financial reports
containing financial statements for interim periods beginning after December
15, 2002. The Company does not expect the adoption of SFAS 148 to have a
material effect on its financial position, results of operations or cash flows.

On November 25, 2002, the FASB issued FASB Interpretation No. 45 ("FIN 45"),
"Guarantor's Accounting and Disclosure Requirements for Guarantees, Including
Indirect Guarantees of Indebtedness of Others, an interpretation of FASB
Statements No. 5, 57, and 107 and Rescission of FASB Interpretation No. 34."
FIN 45 clarifies the requirements of FASB Statement No.5, "Accounting for
Contingencies" ("FAS 5"), relating to a guarantor's accounting for, and
disclosure of, the issuance of certain types of guarantees. The disclosure
provisions of FIN 45 are effective for financial statements of interim or
annual periods that end after December 15, 2002. However, the provisions for
initial recognition and measurement are effective on a prospective basis for
guarantees that are issued or modified after December 31, 2002, irrespective of
a guarantor's year-end. The adoption of FIN 45 for the year ended December 31,
2002 did not have an impact on the Company's financial position, results of
operations or cash flows.

On January 17, 2003, the FASB issued FASB Interpretation No. 46 ("FIN 46"),
"Consolidation of Variable Interest Entities." FIN 46 clarifies the application
of Accounting Research Bulletin No. 51, "Consolidated Financial Statements," to
certain entities in which equity investors do not have the characteristics of a
controlling financial interest or do not have sufficient equity at risk for the
entity to finance its activities without additional subordinated financial
support from other parties. FIN 46 applies immediately to variable interest
entities created after January 31, 2003, and to variable interest entities in
which an enterprise obtains an interest after that date. It applies in the
first year or interim period beginning after June 15, 2003, to variable
interest entities in which an enterprise holds a variable interest that it
acquired before February 1, 2003. FIN 46 applies to public enterprises as of
the beginning of the applicable interim or annual period. The Company is in the
process of determining what impact, if any, the adoption of the provisions of
FIN 46 will have upon its financial condition, results of operations or cash
flows.

In June 2001, the FASB approved SFAS No. 141, "Business Combinations" and
SFAS No. 142, "Goodwill and Other Intangible Assets," SFAS No. 141 supersedes
Accounting Principles Board ("APB") Opinion No. 16. "Business Combinations," to
prohibit use of the pooling-of-interest (pooling) method of accounting for
business combinations initiated after the issuance date of the final Statement.
SFAS No. 142 supersedes APB Opinion No. 17, "Intangible Assets," by stating
that goodwill will no longer be amortized, but will be tested for impairment in
a manner different from the way other assets are tested for impairment. SFAS
No. 142 also establishes a new method of testing goodwill for impairment. The
provisions of SFAS No. 141 and SFAS No. 142 are effective for years beginning
after December 15, 2001. The Company's implementation of the provisions of SFAS
No. 141 and No. 142 did not have an impact on the Company's financial position,
results of operations or cash flows.

21



At the end of June 2001, the FASB issued SFAS No. 143, "Accounting for Asset
Retirement Obligations." SFAS No. 143 requires that obligations associated with
the retirement of a tangible long-lived asset be recorded as a liability when
those obligations are incurred, with the amount of the liability initially
measured at fair value. Upon initially recognizing a liability for an asset
retirement obligation, an entity must capitalize the cost by recognizing an
increase in the carrying amount of the related long-lived asset. Over time, the
liability is accreted to its present value each period, and the capitalized
cost is depreciated over the useful life of the related asset. Upon settlement
of the liability, an entity either settles the obligation for its recorded
amount or incurs a gain or loss upon settlement. The provisions of SFAS No. 143
will be required to be adopted by the Company in 2003. The Company does not
believe the adoption of this statement will have a material impact on the
Company's financial position, results of operations or cash flows.

In October 2001 the FASB issued SFAS No. 144, "Accounting for the Impairment
or Disposal of Long-Lived Assets," which established accounting and reporting
standards for the impairment or disposal of long-lived assets and supercedes
SFAS No. 121 and the accounting and reporting provisions of APB Opinion No. 30.
This new standard requires that companies test certain long-lived assets for
impairment and write down assets that are considered impaired. SFAS No. 144
differs from SFAS No. 121 by clarifying impairment testing and excluding
goodwill. The effective date of the statement was for years beginning after
December 14, 2001. The Company's implementation of the provisions of SFAS No.
144 did not have an impact on the Company's financial position, results of
operations or cash flows.

Seasonal and Quarterly Results

The Company's menhaden harvesting and processing business is seasonal in
nature. The Company generally has higher sales during the menhaden harvesting
season (which includes the second and third quarter of each year) due to
increased product availability, but prices during the fishing season tend to be
lower than during the off-season. As a result, the Company's quarterly
operating results have fluctuated in the past and may fluctuate in the future.
In addition, from time to time the Company defers sales of inventory based on
worldwide prices for competing products that affect prices for the Company's
products which may affect comparable period comparisons. Quarterly financial
data contained in Note 16 to the Company's Consolidated Financial Statements
included in Item 8 of this Report are incorporated herein by reference.

Significant Factors That May Affect Forward-Looking Statements

The Company wishes to caution investors that the following significant
factors, and those factors described elsewhere in this Report, other filings by
the Company with the SEC from time to time and press releases issued by the
Company, could affect the Company's actual results which may differ materially
from those expressed in any forward-looking statements made by or on behalf of
the Company:

1. The Company's ability to meet its raw material requirements through its
annual menhaden harvest, which is subject to fluctuation due to natural
conditions over which the Company has no control, such as varying fish
population, adverse weather conditions and disease.

2. The impact on the Company if its spotter aircraft are prohibited or
restricted from operating in their normal manner during the Company's
fishing season. For example, as a direct result of the September 11,
2001 terrorist attacks, the Secretary of Transportation issued a federal
ground stop order that grounded certain aircraft (including the
Company's fish-spotting aircraft) for approximately nine days. This loss
of spotter aircraft coverage severely hampered the Company's ability to
locate menhaden fish during this nine-day period and thereby reduced its
amount of saleable product.

3. The impact on the prices for the Company's products of worldwide supply
and demand relationships over which the Company has no control and which
tend to fluctuate to a significant extent over the course of a year and
from year to year. The products that influence the supply and demand
relationship are world supplies of fish meal made from other fish
species, palm oil, soy meal and oil, and other edible oils.

22



4. The impact of a violation by the Company of federal, state and local
laws and regulations relating to menhaden fishing and the protection of
the environment and the health and safety of its employees or of the
adoption of new laws and regulations at federal, state or local levels
that restrict or prohibit menhaden or purse-seine fishing, or stricter
interpretations of existing laws or regulations that materially
adversely affect the Company's business.

5. The impact on the Company if it cannot harvest menhaden in U.S.
jurisdictional waters if the Company fails to comply with U.S.
citizenship ownership requirements.

6. Risks inherent in the Company's attempt to expand into sales of refined,
food grade fish oils for consumption in the U.S., including the unproven
market for this product.

7. Fluctuations in the Company's quarterly operating results due to the
seasonality of the Company's business and the Company's deferral of
sales of inventory based on worldwide prices for competing products.

8. The ability of the Company to retain and recruit key officers and
qualified personnel, vessel captains and crewmembers.

9. Risks associated with the strength of local currencies of the countries
in which its products are sold, changes in social, political and
economic conditions inherent in foreign operations and international
trade, including changes in the law and policies that govern foreign
investment and international trade in such countries, changes in U.S
laws and regulations relating to foreign investment and trade, changes
in tax or other laws, partial or total expatriation, currency exchange
rate fluctuations and restrictions on currency repatriation, the
disruption of labor, political disturbances, insurrection or war and the
effect of requirements of partial local ownership of operations in
certain countries.

10. Risks related to unanticipated material adverse outcomes in any pending
litigation or any other unfavorable outcomes or settlements. There can
be no assurance that the Company will prevail in any pending litigation
and to the extent that the Company sustains losses growing out of any
pending litigation which are not presently reserved or otherwise
provided for or insured against, its business, results of operation and
financial condition could be adversely affected.

11. In the future the Company may undertake acquisitions, although there is
no assurance this will occur. Further, there can be no assurance that
the Company will be able to profitably manage future businesses it may
acquire or successfully integrate future businesses it may acquire into
the Company without substantial costs, delays or other problems which
could have a material adverse effect on the Company's business, results
of operations and financial condition.

12. A general hardening of the world insurance markets in recent years has
made the Company's insurance more costly and is likely to continue to
increase the Company's cost of insurance. Depending on the magnitude of
the increase in insurance premiums, the Company may elect to increase
its deductibles and self-retentions in order to achieve lower insurance
premium costs. These higher deductibles and self-retentions will expose
the Company to greater risk of loss if claims occur.

Item 7.A Quantitative and Qualitative Disclosure About Market Risk.

In the normal course of business, the financial condition of the Company is
exposed to minimal market risk associated with interest rate movements on the
Company's borrowings. A one percent increase or decrease in the levels of
interest rates on variable rate debt would not result in a material change to
the Company's results of operations.

Although the Company sells products in foreign countries, all of the
Company's revenues are billed and paid for in US dollars. As a result,
management does not believe that the Company is exposed to any significant
foreign country currency exchange risk, and the Company does not utilize market
risk sensitive instruments to manage its exposure to this risk.

Item 8. Financial Statements and Supplementary Data

23



REPORT OF INDEPENDENT ACCOUNTANTS

To the Stockholders and Board of Directors
of Omega Protein Corporation:

In our opinion, the accompanying consolidated balance sheets and the related
consolidated statements of operations, cash flows and stockholders' equity
present fairly, in all material respects, the financial position of Omega
Protein Corporation and its subsidiaries (the "Company") at December 31, 2002
and 2001, and the results of their operations and their cash flows for each of
the three years in the period ended December 31, 2002, in conformity with
accounting principles generally accepted in the United States of America. These
financial statements are the responsibility of the Company's management; our
responsibility is to express an opinion on these financial statements based on
our audits. We conducted our audits of these statements in accordance with
auditing standards generally accepted in the United States of America, which
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, assessing the accounting principles
used and significant estimates made by management, and evaluating the overall
financial statement presentation. We believe that our audits provide a
reasonable basis for our opinion.

PRICEWATERHOUSECOOPERS LLP

New Orleans, Louisiana
February 14, 2003

24



OMEGA PROTEIN CORPORATION

CONSOLIDATED BALANCE SHEETS



December 31, December 31,
2002 2001
------------ ------------
(in thousands)

ASSETS
Current assets:
Cash and cash equivalents................................................... $ 33,450 $ 21,813
Receivables, net............................................................ 13,029 7,636
Amounts due from majority owner............................................. 3 --
Inventories................................................................. 41,939 37,670
Deferred tax assets......................................................... 1,315 2,062
Prepaid expenses and other current assets................................... 884 1,256
-------- --------
Total current assets.................................................... 90,620 70,437
Other assets................................................................... 6,683 7,107
Deferred tax assets, net....................................................... 3,115 5,653
Property and equipment, net.................................................... 80,713 82,030
-------- --------
Total assets............................................................ $181,131 $165,227
======== ========

LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
Current maturities of long-term debt........................................ $ 1,270 $ 1,296
Accounts payable............................................................ 2,619 1,518
Accrued liabilities......................................................... 14,880 13,407
-------- --------
Total current liabilities............................................... 18,769 16,221
Long-term debt................................................................. 14,239 15,510
Pension liabilities............................................................ 13,087 6,051
-------- --------
Total liabilities....................................................... 46,095 37,782
-------- --------

Commitments and contingencies
Stockholders' equity:
Preferred stock, $0.01 par value; authorized 10,000,000 shares; none issued. -- --
Common Stock, $0.01 par value; authorized 80,000,000 shares; 24,382,662 and
24,362,415 shares issued and outstanding, respectively.................... 244 244
Capital in excess of par value.............................................. 112,025 111,959
Retained earnings........................................................... 33,439 21,270
Accumulated other comprehensive loss........................................ (8,637) (3,993)
Common stock in treasury, at cost--413,100 shares........................... (2,035) (2,035)
-------- --------
Total stockholders' equity.............................................. 135,036 127,445
-------- --------
Total liabilities and stockholders' equity........................... $181,131 $165,227
======== ========



The accompanying notes are an integral part of the consolidated financial
statements.

25



OMEGA PROTEIN CORPORATION

CONSOLIDATED STATEMENTS OF OPERATIONS



Years Ended December 31,
---------------------------------------
2002 2001 2000
-------- ------- --------
(in thousands, except per share amounts)

Revenues...................................................... $117,008 $98,752 $ 84,042
Cost of sales................................................. 89,305 84,682 83,825
Inventory write-down.......................................... -- -- 18,117
-------- ------- --------
Gross profit (loss)........................................... 27,703 14,070 (17,900)
Selling, general and administrative expenses.................. 9,040 8,409 7,641
-------- ------- --------
Operating income (loss)....................................... 18,663 5,661 (25,541)
Interest expense, net......................................... (595) (485) (293)
Other expenses, net........................................... (222) (151) (329)
-------- ------- --------
Income (loss) before income taxes............................. 17,846 5,025 (26,163)
Provision (benefit) for income taxes.......................... 5,677 1,140 (9,419)
-------- ------- --------
Net income (loss)............................................. $ 12,169 $ 3,885 $(16,744)
======== ======= ========
Earnings (loss) per share (basic)............................. $ 0.51 $ 0.16 $ (0.70)
======== ======= ========
Average common shares outstanding............................. 23,962 23,938 23,903
======== ======= ========
Earnings (loss) per share (diluted)........................... $ 0.48 $ 0.16 $ (0.70)
======== ======= ========
Average common shares and common share equivalents outstanding 25,106 24,094 23,903
======== ======= ========




The accompanying notes are an integral part of the consolidated financial
statements.

26



OMEGA PROTEIN CORPORATION

CONSOLIDATED STATEMENTS OF CASH FLOWS



Years Ended December 31,
--------------------------
2002 2001 2000
------- ------- --------
(in thousands)

Cash flow provided by (used in) operating activities:
Net income (loss)..................................................... $12,169 $ 3,885 $(16,744)
Adjustments to reconcile net income to net cash provided by (used in)
operating activities:
(Gain) loss on disposal of assets, net................................ (6) (146) 84
Provisions for losses on receivables.................................. 707 1,473 30
Depreciation and amortization......................................... 10,996 9,714 9,211
Deferred income taxes................................................. 5,677 1,185 (7,426)
Changes in assets and liabilities:
Receivables....................................................... (5,662) 1,816 6,391
Amounts due from majority owner................................... (3) - (5)
Inventories, net of write-downs................................... (4,269) (638) 9,080
Accounts payable and accrued liabilities.......................... 2,574 (1,987) 3,114
Other, net........................................................ (1,503) (158) (3,922)
------- ------- --------
Total adjustments.............................................. 8,511 11,259 16,557
------- ------- --------
Net cash provided by (used in) operating activities............ 20,680 15,144 (187)
------- ------- --------
Cash flow provided by (used in) investing activities:
Proceeds from sale of assets, net..................................... 19 435 55
Capital expenditures.................................................. (7,765) (1,921) (6,977)
------- ------- --------
Net cash used in investing activities.......................... (7,746) (1,486) (6,922)
------- ------- --------
Cash flow provided by (used in) financing activities:
Proceeds from borrowings.............................................. - 1,989 -
Principal payments on borrowings...................................... (1,297) (1,237) (1,161)
------- ------- --------
Net cash provided by (used in) financing activities............ (1,297) 752 (1,161)
------- ------- --------
Net increase (decrease) in cash and cash equivalents..................... 11,637 14,410 (8,270)
Cash and cash equivalents at beginning of period......................... 21,813 7,403 15,673
------- ------- --------
Cash and cash equivalents at end of period............................... $33,450 $21,813 $ 7,403
======= ======= ========




The accompanying notes are an integral part of the consolidated financial
statements.

27



OMEGA PROTEIN CORPORATION

CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY



Capital Accumulated Treasury Total
Common Stock Excess of Retained Other Stock Stockholders'
Shares Amount Par Value Earnings Comprehensive Amount Equity
------ ------ --------- -------- Loss -------- -------------
(in thousands)

Balance at December 31, 1999..... 24,302 $243 $111,835 $ 34,129 $ -- $(2,035) $144,172
Issuance of common stock...... 28 -- 49 -- -- 49
Net loss...................... -- -- -- (16,744) -- -- (16,744)
------ ---- -------- -------- ------- ------- --------
Balance at December 31, 2000..... 24,330 243 111,884 17,385 -- (2,035) 127,477
Issuance of common stock...... 32 1 75 -- -- -- 76
Comprehensive loss:
Net income.................... -- -- -- 3,885 -- -- 3,885
Other comprehensive loss:
Minimum pension liability net
of tax benefit of $2,058.... -- -- -- -- (3,993) -- (3,993)
------ ---- -------- -------- ------- ------- --------
Total comprehensive loss......... -- -- -- 3,885 (3,993) -- (108)
------ ---- -------- -------- ------- ------- --------
Balance at December 31, 2001..... 24,362 $244 $111,959 $ 21,270 $(3,993) $(2,035) $127,445
Issuance of common stock...... 21 -- 66 -- -- -- 66
Comprehensive income:
Net income.................... -- -- -- 12,169 -- -- 12,169
Other comprehensive loss:
Minimum pension liability net
of tax benefit of $2,392.... -- -- -- -- (4,644) -- (4,644)
------ ---- -------- -------- ------- ------- --------
Total comprehensive income....... -- -- -- 12,169 (4,644) -- 7,525
------ ---- -------- -------- ------- ------- --------
Balance at December 31, 2002..... 24,383 $244 $112,025 $ 33,439 $(8,637) $(2,035) $135,036
====== ==== ======== ======== ======= ======= ========





The accompanying notes are in integral part of the consolidated financial
statements.

28



OMEGA PROTEIN CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 1. SIGNIFICANT ACCOUNTING POLICIES
SUMMARY OF OPERATIONS AND BASIS OF PRESENTATION

Business Description

Omega Protein Corporation ("Omega" or the "Company") produces and markets a
variety of products produced from menhaden (a herring-like species of fish
found in commercial quantities in the U.S. coastal waters of the Atlantic Ocean
and Gulf of Mexico), including regular grade and value-added specialty fish
meals, crude and refined fish oils and fish solubles. The Company processes
several grades of fish meal ("FAQ" meal and specialty meals), as well as fish
oil and fish solubles. The Company's fish meal products are primarily used as a
protein ingredient in animal feed for swine, cattle, aquaculture and household
pets. Fish oil is utilized for animal and aquaculture feeds, industrial
applications, as well as for additives to human food products. The Company's
fish solubles are sold primarily to livestock feed manufacturers, aquaculture
feed manufacturers and for use as an organic fertilizer.

Consolidation

The consolidated financial statements include the accounts of Omega and its
wholly and majority owned subsidiaries. Investments in affiliated companies and
joint ventures representing a 20% to 50% voting interest are accounted for
using the equity method. All significant intercompany accounts and transactions
have been eliminated in consolidation.

On April 5, 2000, the Company acquired for a nominal amount an additional 1%
equity interest in a partially owned subsidiary previously accounted for under
the equity method. As a result of the transaction, the Company owned 51% of the
investment and began consolidating its operations. On November 1, 2001, the
Company sold all of its interest in this subsidiary. As a result of the sale,
the Company is totally divested of the investment.

Revenue Recognition

The Company recognizes revenue for the sale of its products when title and
rewards of ownership to its products are transferred to the customer, which
occurs upon shipment.

Cash and Cash Equivalents

The Company considers cash in banks and short-term investments with original
maturities of three months or less as cash and cash equivalents.

Inventories

Inventory is stated at the lower of cost or market. The Company's fishing
season runs from mid-April to the first of November in the Gulf of Mexico and
from the beginning of May into December in the Atlantic. Government regulations
generally preclude the Company from fishing during the off-seasons.

The Company's inventory cost system considers all costs associated with an
annual fish catch and its processing, both variable and fixed, and including
both costs incurred during the off-season and during the fishing season. The
Company's costing system allocates cost to inventory quantities on a per unit
basis as calculated by a formula that considers total estimated inventoriable
costs for a fishing season (including off-

29



OMEGA PROTEIN CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

season costs) to total estimated fish catch and the relative fair market value
of the individual products produced. The Company adjusts the cost of sales,
off-season costs and inventory balances at the end of each quarter based on
revised estimates of total inventoriable costs and fish catch. The Company's
lower-of-cost-or-market-value analyses at year-end and at interim periods
compares the total estimated per unit production cost of the Company's expected
production to the projected per unit market prices of the products. The
impairment analyses involve estimates of, among other things, future fish
catches and related costs, and expected commodity prices for the fish products.
These estimates, which management believes are reasonable and supportable,
involve estimates of future activities and events which are inherently
imprecise and from which actual results may differ materially.

During the off-seasons, in connection with the upcoming fishing seasons, the
Company incurs costs (i.e., plant and vessel related labor, utilities, rent,
repairs, and depreciation) that are directly related to the Company's
infrastructure. These costs accumulate in inventory and are applied as elements
of the cost of production of the Company's products throughout the fishing
season ratably based on the Company's monthly fish catch and the expected total
fish catch for the season.

Insurance

The Company carries insurance for certain losses relating to its vessels and
Jones Act liabilities for employees aboard its vessel. The Company provides
reserves for those portions of the Annual Aggregate Deductible for which the
Company remains responsible by using an estimation process that considers
Company-specific and industry data as well as management's experience,
assumptions and consultation with outside counsel. Management's current
estimated range of liabilities related to such cases is based on claims for
which management can estimate the amount and range of loss. The Company has
recorded the minimum estimated liability related to those claims, where there
is a range of loss. As additional information becomes available, the Company
will assess the potential liability related to its pending litigation and
revise its estimates. Such revisions in estimates of the potential liability
could materially impact the Company's results of operation and financial
position.

Advertising Costs

The costs of advertising are expensed as incurred in accordance with
Statement of Position 93-7 "Reporting on Advertising Costs."

Accounting for the Impairment of Long-Lived Assets

Effective January 1, 2002, the Company accounts for impairment of long-lived
assets in accordance with Statement of Financial Accounting Standards ("SFAS")
No. 144, "Accounting for the Impairment or Disposal of Long-Lived Assets,"
which was issued in October 2001. SFAS No. 144 supersedes SFAS No. 121
'Accounting for the Impairment of Long-Lived Assets and for Long-Lived Assets
to be Disposed of.' There was no impact on the Company's financial results from
the adoption of SFAS No. 144. SFAS No. 144 requires that long-lived assets be
reviewed for impairment whenever events or changes in circumstances indicate
that the book value of the asset may not be recoverable. The Company evaluates
at each balance sheet date whether events and circumstances have occurred that
indicate possible operational impairment. In accordance with SFAS No. 144, the
Company uses an estimate of the future undiscounted net cash flows of the
related asset or asset grouping over the remaining life in measuring whether
its operating assets are recoverable. An impairment is recognized when future
undiscounted cash flows of assets are estimated to be insufficient to recover
their related carrying value. The Company considers continued operating losses,
or significant and long-term changes in business conditions, to be its primary
indicators of potential impairment. In measuring impairment, the Company looks
to quoted market prices, if available, or the best information available in the
circumstances.

30



OMEGA PROTEIN CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)


Income Taxes

The Company utilizes the liability method to account for income taxes. This
method requires the recognition of deferred tax assets and liabilities for the
expected future tax consequences of existing temporary differences between the
financial reporting and tax reporting basis of assets and liabilities, and
operating loss and tax credits carryforwards for tax purposes.

Property, Equipment and Depreciation

Property and equipment additions are recorded at cost. Depreciation of
property and equipment is computed by the straight-line method at rates
expected to amortize the cost of property and equipment, net of salvage value,
over their estimated useful lives. Estimated useful lives of assets acquired
new, determined as of the date of acquisition are as follows:



Useful Lives
(years)
------------

Fishing vessels and fish processing plants 15-20
Furniture and fixtures and other.......... 3-10


Replacements and major improvements are capitalized; maintenance and repairs
are charged to expense as incurred. Upon sale or retirement, the costs and
related accumulated depreciation are eliminated from the accounts. Any
resulting gains or losses are included in the statement of operations.

Pension Plans

Annual costs of pension plans are determined actuarially based on SFAS No.
87, "Employers' Accounting for Pensions." The Company's policy is to fund U.S.
pension plans at amounts not less than the minimum requirements of the Employee
Retirement Income Security Act of 1974 and generally for obligations under its
foreign plans to deposit funds with trustees under insurance policies. The
Company applies SFAS No. 132, "Employers' Disclosures about Pensions and Other
Postretirement Benefits" disclosure requirements for its pensions and other
postretirement benefit plans to the extent practicable.

In 2002 the Board of Directors authorized a plan to freeze the Company's
pension plan in accordance with ERISA rules and regulations so that new
employees, after July 31, 2002, will not be eligible to participate in the
pension plan and further benefits will no longer accrue for existing
participants. The freezing of the pension plan had the effect of vesting all
existing participants in their pension benefits in the plan.

Comprehensive Income (Loss)

SFAS No. 130, "Reporting Comprehensive Income," establishes a standard for
reporting and displaying comprehensive income (loss) and its components within
the financial statements. Comprehensive income (loss) includes charges and
credits to equity that are not the result of transactions with shareholders.
Comprehensive income (loss) is composed of two subsets - net income and other
comprehensive income (loss). Included in other comprehensive income (loss) for
the Company are minimum pension liability adjustments. These adjustments are
accumulated within the Statement of Stockholders' Equity under the caption
Accumulated Other Comprehensive Loss. As of December 31, 2002, accumulated
other comprehensive (loss), net of taxes, as reflected in the Consolidated
Statement of Stockholders' Equity, was $8,637,000.

31



OMEGA PROTEIN CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)


Concentrations of Credit Risk

Financial instruments that potentially subject the Company to concentrations
of credit risk consist principally of cash and trade accounts receivable. The
Company's customer base generally remains consistent from year to year. The
Company performs ongoing credit evaluations of its customers and generally does
not require material collateral. The Company maintains reserves for potential
credit losses and such losses have historically been within management's
expectations.

At December 31, 2002 and 2001, the Company had cash deposits concentrated
primarily in one major bank. In addition, the Company had Certificates of
Deposit and commercial quality grade A2P2 rated or better with companies and
financial institutions. As a result of the foregoing, the Company believes that
credit risk in such investments is minimal.

Earnings per Share

Basic earnings per share was computed by dividing net income by the weighted
average number of common shares outstanding during the period. Diluted earnings
per share was computed by dividing net income by the sum of the weighted
average number of common shares outstanding and the effect of any dilutive
stock options.

Recently Issued Accounting Standards

In May 2002, the Financial Accounting Standards Board ("FASB") issued SFAS
No. 145, "Rescission of SFAS Nos. 4, 44, and 64, Amendment of SFAS 13, and
Technical Corrections as of April 2002." This Statement rescinds FASB Statement
No. 4, "Reporting Gains and Losses from Extinguishment of Debt," and an
amendment to that Statement, FASB Statement No. 64 "Extinguishments of Debt
Made to Satisfy Sinking-Fund Requirements." SFAS No. 145 also amends other
existing authoritative pronouncements to make various technical corrections,
clarify meanings, or describe their applicability under changed conditions.
SFAS No. 145 is effective for financial statements issued for years beginning
after May 15, 2002. SFAS No. 145 will have no impact on the Company's results
of operations, liquidity or financial position upon adoption.

In June 2002, the FASB issued SFAS No. 146, "Accounting for Costs Associated
with Exit or Disposal Activities." SFAS 146 requires recording costs associated
with exit or disposal activities at their fair values when a liability has been
incurred. Under previous guidance, certain exit costs were accrued upon
management's commitment to an exit plan, which is generally before an actual
liability has been incurred. The requirements of SFAS No. 146 are effective
prospectively for exit or disposal activities initiated after December 31,
2002; however, early application is encouraged. The Company does not expect the
adoption of SFAS No. 146 to have a material effect on the Company's financial
position, results of operations or cash flows.

In October 2002, the FASB issued SFAS No. 147, "Acquisitions of Certain
Financial Institutions - An Amendment of FASB Statements No. 72 and 144 and
FASB Interpretation No. 9." The provision of this statement related to the
application of the purchase method of accounting is effective for acquisitions
for which the date of acquisition is on or after October 1, 2002. The
provisions related to accounting for the impairment or disposal of certain
long-term customer-relationship intangible assets are effective on October 1,
2002. Transition provisions for previously recognized unidentifiable intangible
assets are effective on October 1, 2002, with earlier application permitted.
The adoption of SFAS No. 147 did not have any impact on the Company's financial
position, results of operations or cash flows.

32



OMEGA PROTEIN CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)


On November 25, 2002, the FASB issued FASB Interpretation No. 45 ("FIN 45"),
"Guarantor's Accounting and Disclosure Requirements for Guarantees, Including
Indirect Guarantees of Indebtedness of Others, an interpretation of FASB
Statements No. 5, 57, and 107 and Rescission of FASB Interpretation No. 34."
FIN 45 clarifies the requirements of FASB Statement No.5, "Accounting for
Contingencies" relating a guarantor's accounting for, and disclosure of, the
issuance of certain types of guarantees. The disclosure provisions of FIN 45
are effective for financial statements of interim or annual periods that end
after December 15, 2002; however, the provisions for initial recognition and
measurement are effective on a prospective basis for guarantees that are issued
or modified after December 31, 2002, irrespective of a guarantor's year-end.
The adoption of FIN 45 for the year ended December 31, 2002 did not have an
impact on the Company's financial position, results of operations or cash flows.

On January 17, 2003, the FASB issued FASB Interpretation No. 46 ("FIN 46"),
"Consolidation of Variable Interest Entities." FIN 46 clarifies the application
of Accounting Research Bulletin No. 51, "Consolidated Financial Statements," to
certain entities in which equity investors do not have the characteristics of a
controlling financial interest or do not have sufficient equity at risk for the
entity to finance its activities without additional subordinated financial
support from other parties. FIN 46 applies immediately to variable interest
entities created after January 31, 2003, and to variable interest entities in
which an enterprise obtains an interest after that date. It applies in the
first year or interim period beginning after June 15, 2003, to variable
interest entities in which an enterprise holds a variable interest that it
acquired before February 1, 2003. FIN 46 applies to public enterprises as of
the beginning of the applicable interim or annual period. The Company is in the
process of determining what impact, if any, the adoption of the provisions of
FIN 46 will have upon its financial position, results of operations or cash
flows.

In June 2001, the FASB approved SFAS No. 141, "Business Combinations" and
SFAS No. 142, "Goodwill and Other Intangible Assets." SFAS No. 141 supersedes
Accounting Principles Board ("APB") Opinion No. 16 "Business Combinations," to
prohibit use of the pooling-of-interest (pooling) method of accounting for
business combinations initiated after the issuance date of the final Statement.
SFAS No. 142 supersedes APB Opinion No. 17, "Intangible Assets," by stating
that goodwill will no longer be amortized, but will be tested for impairment in
a manner different from the way other assets are tested for impairment. SFAS
No. 142 also establishes a new method of testing goodwill for impairment. The
provisions of SFAS No. 141 and SFAS No. 142 are effective for years beginning
after December 15, 2001. The Company's implementation of the provisions of SFAS
No. 141 and No. 142 did not have an impact on the Company's existing financial
position, results of operations or cash flows.

In June 2001, the FASB issued SFAS No. 143, "Accounting for Asset Retirement
Obligations." SFAS No. 143 requires that obligations associated with the
retirement of a tangible long-lived asset be recorded as a liability when those
obligations are incurred, with the amount of the liability initially measured
at fair value. Upon initially recognizing a liability for an asset retirement
obligation, an entity must capitalize the cost by recognizing an increase in
the carrying amount of the related long-lived asset. Over time, the liability
is accreted to its present value each period, and the capitalized cost is
depreciated over the useful life of the related asset. Upon settlement of the
liability, an entity either settles the obligation for its recorded amount or
incurs a gain or loss upon settlement. The provisions of SFAS No. 143 will be
required to be adopted by the Company in 2003. This statement will not have a
material impact on the Company's financial position, results of operations or
cash flows.

33



OMEGA PROTEIN CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)


Stock-Based Compensation

At December 31, 2002, the Company had a stock-based employee compensation
plan, which is described in more detail in Note 11. The Company accounts for
this plan under the recognition and measurement principles of Accounting
Principles Board ("APB") Opinion No. 25, "Accounting for Stock Issued to
Employees" and has adopted the disclosure-only provisions of SFAS No. 123,
"Accounting for Stock-Based Compensation" and SFAS No. 148, "Accounting for
Stock-Based Compensation - Transition and Disclosure - an Amendment of FASB
Statement No. 123." No stock-based employee compensation cost is reflected in
net earnings, as all options granted under this plan had an exercise price
equal to or greater than the market value of the underlying common stock on the
grant date. The following table illustrates the effect on net earnings (loss)
and net earnings (loss) per share if the Company had applied the fair value
recognition provisions of SFAS No. 123 to stock-based employee compensation.



Years Ended December 31,
--------------------------
2002 2001 2000
------- ------- --------

Net earnings (loss)................................... $12,169 $ 3,885 $(16,744)
Total stock-based employee compensation expense
determined under fair value-based method, net of tax (1,159) (1,300) (4,461)
------- ------- --------
Pro forma net earnings (loss)......................... $11,010 $ 2,585 $(21,205)
------- ------- --------
Net earnings (loss) per common share:
Basic--as reported................................. $ 0.51 $ 0.16 $ (0.70)
------- ------- --------
Basic--pro forma................................... $ 0.46 $ 0.11 $ (0.89)
------- ------- --------
Net earnings (loss) per common share:
Diluted--as reported............................... $ 0.48 $ 0.16 $ (0.70)
------- ------- --------
Diluted--pro forma................................. $ 0.44 $ 0.11 $ (0.89)
------- ------- --------


Use of Estimates

The preparation of financial statements in conformity with accounting
principles generally accepted 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 financial statements and the reported amounts of revenues
and expenses during the reporting period. Actual results could differ from
those estimates.

NOTE 2. ACCOUNTS RECEIVABLE

Accounts receivable as of December 31, 2002 and 2001 are summarized as
follows:



2002 2001
------- ------
(in thousands)

Trade............................... $11,853 $6,265
Insurance........................... 755 290
Employee............................ 45 37
Income tax.......................... 650 973
Other............................... 255 331
------- ------
13,558 7,896
Less allowance for doubtful accounts (529) (260)
------- ------
Receivables, net.................... $13,029 $7,636
======= ======


34



OMEGA PROTEIN CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)


NOTE 3. INVENTORY

Inventory as of December 31, 2002 and 2001 is summarized as follows:



2002 2001
------- -------
(in thousands)

Fish meal................. $21,564 $19,221
Fish oil.................. 9,583 9,128
Fish solubles............. 843 789
Off-season cost........... 5,464 4,127
Other materials & supplies 4,485 4,405
------- -------
Total inventory........... $41,939 $37,670
======= =======


During 2000, the Company provided $18.1 million in write-downs of the value
of its fish meal and fish oil product inventories produced during the 2000
fishing season. The inventory write-downs were made necessary due to market
prices the Company either had received or expected to receive for its products
which had declined to a level below the Company's cost basis in those products.

NOTE 4. OTHER ASSETS

Other assets as of December 31, 2002 and 2001 are summarized as follows:



2002 2001
------ ------
(in thousands)

Fish nets................................................... $1,216 $ 835
Prepaid pension cost........................................ 2,104 3,122
Insurance receivable, net of allowance for doubtful accounts 2,548 1,590
Title XI loan origination fee............................... 275 357
Note receivable............................................. 409 471
Deposits.................................................... 131 732
------ ------
Total other assets.......................................... $6,683 $7,107
====== ======


Amortization expense for fishing nets amounted to $688,000, $732,000 and
$720,000 for the years ended December 31, 2002, 2001 and 2000, respectively.

The Company carries insurance for certain losses relating to its vessels and
Jones Act liability for employees aboard its vessels (collectively, "Vessel
Claims Insurance"). The typical Vessel Claims Insurance policy contains an
annual aggregate deductible ("AAD") for which the Company remains responsible,
while the insurance carrier is responsible for all applicable amounts which
exceed the AAD. It is the Company's policy to accrue current amounts due and
record amounts paid out on each claim. Once payments exceed the AAD the Company
records an insurance receivable for a given policy year.

For the period from October 1, 1998 to March 31, 2000, the Company placed
its Vessel Claims Insurance coverage with HIH Casualty and General Insurance,
Ltd., an insurance company that is part of HIH Insurance Limited ("HIH"), the
second largest insurance company in Australia. In April 2001, HIH petitioned a
court in Australia to place it in provisional liquidation. The Company
estimates, based on previous payments made by the Company and its existing
reserves for open claims for the period covered by HIH, that HIH owes
approximately $1.8 million either to the Company or on the Company's behalf.
This amount could be adjusted upward or downward as additional claims and their
corresponding reserves become finalized.

The Company has put the trustees in the Australian liquidation proceedings
on notice of its claims under its insurance policy; however, based on the early
nature of the proceedings, the Company believes that the ultimate

35



OMEGA PROTEIN CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

outcome of the recovery against HIH cannot be assured at this time and that it
is probable that a portion of these receivables will not be collectible.
Accordingly, at December 31, 2002, the allowance for doubtful accounts
applicable to the HIH receivable was $1.8 million.

On December 27, 2001 the Company entered into a contract to set forth the
terms and conditions of a purchase of a 60,000 square foot material storage
facility in St. Louis, Missouri. As part of the agreement, the Company placed
$600,000 as a deposit pending the executed Deed of Trust. The Deed of Trust was
executed and delivered in February 2002.

NOTE 5. PROPERTY AND EQUIPMENT

Property and equipment as of December 31, 2002 and 2001 are summarized as
follows:



2002 2001
-------- --------
(in thousands)

Land........................................ $ 6,261 $ 5,390
Plant assets................................ 72,444 69,674
Fishing vessels............................. 75,153 73,183
Furniture and fixtures...................... 1,825 1,837
Other....................................... 3,292 1,227
-------- --------
158,975 151,311
Less accumulated depreciation and impairment (78,262) (69,281)
-------- --------
Property and equipment, net................. $ 80,713 $ 82,030
======== ========


Depreciation expense for the years ended December 31, 2002, 2001 and 2000
was approximately $9.1 million, $8.5 million and $8.4 million, respectively.

NOTE 6. NOTES PAYABLE AND LONG-TERM DEBT

At December 31, 2002 and 2001, the Company's long-term debt consisted of the
following:



2002 2001
------- -------
(in thousands

U.S. government guaranteed obligations (Title XI loan) collateralized by a first lien on
certain vessels and certain plant assets:
Amounts due in installments through 2016, interest from 6.63% to 7.60%............... $14,531 $15,627
Amounts due in installments through 2014, interest at Eurodollar rates of 2.26% and
3.05% at December 31, 2002 and 2001, respectively, plus 4.5%....................... 933 1,013
Other debt at 7.9% and 8.0% at December 31, 2002 and 2001, respectively................. 45 166
------- -------
Total debt.............................................................................. 15,509 16,806
Less current maturities............................................................ 1,270 1,296
------- -------
Long-term debt.......................................................................... $14,239 $15,510
======= =======


At December 31, 2002 and 2001, the estimated fair value of debt obligations
approximated book value.

On December 22, 1999, the Company closed on its 1999 Title XI application
and received $5.6 million of Title XI borrowings for qualified projects.
Originally the Company was authorized to receive up to $20.6 million

36



OMEGA PROTEIN CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

in loans under the Title XI program, and has used the entire amount authorized
under such program. The Title XI loans are secured by liens on certain of the
Company's fishing vessels and mortgages on the Company's Reedville, Virginia
and Abbeville, Louisiana plants. Loans are now available under similar terms
pursuant to the Title XI program without intervening lenders. On November 6,
2001, the Company closed on its application for an additional loan of $1.9
million under the new program for qualified projects.

On December 20, 2000 the Company entered into a three-year $20.0 million
revolving credit agreement with Bank of America, N.A. (the "Credit Facility").
Borrowings under this facility may be used for working capital and capital
expenditures. The Credit Facility bears interest at a rate equal to (i) LIBOR
plus 250 basis points or (ii) at the Company's option, the Bank's prime rate.
The Credit Facility requires a per annum commitment fee of one-half of a
percent (0.5%) on the daily average unused portion of the commitment of the
Lender. The Credit Facility is collateralized by all of the Company's trade
receivables, inventory and equipment. The Company and its subsidiaries are
required to comply with certain financial covenants, including maintenance of a
minimum tangible net worth and minimum EBITDA. In addition, the Credit Facility
does not allow for the payment of cash dividends or stock repurchases and also
limits capital expenditures and investments. The Company was in compliance with
the Credit Facility covenants at December 31, 2002. As of December 31, 2002,
the Company had no borrowings outstanding under the Credit Facility. The
current Credit Facility expires on December 20, 2003.

At December 31, 2002 and 2001, the Company had outstanding letters of credit
totaling approximately $2.1 million and $1.9 million, respectively, issued
primarily in support of workers' compensation insurance programs.

Annual Maturities

The annual maturities of long-term debt for the five years ending December
31, 2007 and thereafter are as follows (in thousands):



2003 2004 2005 2006 2007 Thereafter
---- ------ ------ ------ ------ ----------

$1,270 $1,354 $1,436 $1,526 $1,631 $8,292


NOTE 7. CASH FLOW AND EARNINGS PER SHARE INFORMATION

All highly liquid investments with an original maturity of three months or
less are considered to be cash equivalents.

Net cash provided by operating activities reflects cash payments of interest
and income taxes.



Years Ended December 31,
------------------------
2002 2001 2000
------ ------ ------
(in thousands)

Cash paid during the year for:
Interest...................... $1,116 $1,097 $1,207
Income tax.................... $ 32 $ 14 $ 2


In 2002, 2001 and 2000, 14,000, 32,000 and 28,000 shares, respectively, of
the Company's common stock were issued to Directors as fees in a non cash
transaction as payment in lieu of Board retainer and per diem fees.

37



OMEGA PROTEIN CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)


For the year ended December 31, 2000 there were no effects of dilutive stock
options. The following is a reconciliation of the numerators and denominators
of the basic and diluted earnings per share computations (in thousands except
share and per share data) for the years ended December 31, 2002 and 2001.



Years Ended December 31,
-----------------------------------------------------------------
2002 2001
-------------------------------- --------------------------------
Income Shares Income Shares
(Numerator) (Denominator) Amount (Numerator) (Denominator) Amount
----------- ------------- ------ ----------- ------------- ------

Net Income..................... $12,169 -- $3,885 --
------- ------ ------ ------
Basic EPS
Income available to common
stockholders................ 12,169 23,962 $0.51 3,885 23,938 $0.16
===== =====
Effect of Dilutive Stock option
grants....................... -- 1,144 -- 156
------- ------ ------ ------
Diluted EPS
Income available to common
stockholders plus assumed
conversions................. $12,169 25,106 $0.48 $3,885 24,094 $0.16
======= ====== ===== ====== ====== =====


The Company had approximately 2.5 million and 3.1 million options
outstanding at December 31, 2002 and 2001, respectively, that were not included
in the dilutive earnings per share calculation because they would be
antidilutive.

NOTE 8. INCOME TAXES

The Company's provision (benefit) for income taxes consisted of the
following:



Years Ended
December 31,
----------------------
2002 2001 2000
------ ------ -------
(in thousands)

Current:
State............................ $ -- $ (45) $ (785)
U.S.............................. -- -- (1,208)
Deferred:
State............................ 250 (750) --
U.S.............................. 5,427 1,935 (7,426)
------ ------ -------
Provision (benefit) for income taxes $5,677 $1,140 $(9,419)
====== ====== =======


As of December 31, 2002, for federal income tax purposes, the Company had
$19,491,000 in net operating losses expiring in 2006-2022, and approximately
$1,200,000 in alternative minimum tax credit carryforward.

38



OMEGA PROTEIN CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)


The following table reconciles the income tax provisions computed using the
U.S. statutory rate of 34% to the provisions reflected in the financial
statements.



Years Ended December 31,
-----------------------
2002 2001 2000
------ ------ -------
(in thousands)

Taxes at statutory rate............. $6,068 $1,709 $(8,895)
Foreign sales exempt income......... (575) (216) --
State taxes, net of federal benefit. 165 (525) (518)
Other............................... 19 172 (6)
------ ------ -------
Provision (benefit) for income taxes $5,677 $1,140 $(9,419)
====== ====== =======


Temporary differences and tax credit carryforwards that gave rise to
significant portions of deferred tax assets and liabilities as of December 31,
2002 and 2001 are as follows:



2002 2001
------- -------
(in thousands)

Deferred tax assets:
Assets and accruals not yet deductible....... $ 1,315 $ 2,062
Alternative minimum tax credit carryforwards. 1,200 1,198
Equity in loss of unconsolidated affiliates.. 306 306
Net operating loss carryforward.............. 6,627 11,131
Minimum pension liability.................... 4,449 2,058
State income tax, net........................ 250 500
Other........................................ 113 123
------- -------
Total deferred tax assets................ 14,260 17,378
------- -------
Deferred tax liabilities:
Property and equipment....................... (9,094) (8,570)
Pension and other retirement benefits........ (736) (1,093)
State income tax............................. -- --
Total deferred tax liabilities........... (9,830) (9,663)
------- -------
Net deferred tax asset................... $ 4,430 $ 7,715
======= =======


The Company's ability to realize the entire benefit of its deferred tax
asset requires that the Company achieve certain future earning levels prior to
the expiration of its NOL carryforwards. The Company could be required to
record a valuation allowance for a portion or all of its deferred tax asset if
market conditions deteriorate and future earnings are below, or projected to be
below, its current estimates.

39



OMEGA PROTEIN CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)


NOTE 9. ACCRUED LIABILITIES

Accrued liabilities as of December 31, 2002 and 2001 are summarized as
follows:



2002 2001
------- -------
(in thousands)

Salaries and benefits........ $ 6,242 $ 4,985
Insurance.................... 5,625 6,863
Taxes, other than income tax. 443 93
Trade creditors.............. 2,513 1,375
Other........................ 57 91
------- -------
Total accrued liabilities. $14,880 $13,407
======= =======


NOTE 10. EMPLOYEE 401(k) PLAN

All qualified employees of the Company are covered under the Omega Protein
401(k) Savings and Retirement Plan (the "Plan"). Prior to 2001, the Company
contributed matching contributions to the Plan based on employee contributions
and compensation. Contributions to the plan totaled approximately $816,000 in
2000. The Company suspended its matching contributions to the Plan for 2001. In
2002, the Board of Directors authorized the reinstatement of the Company's
matching cash contribution to its 401(k) Plan, effective January 1, 2002, at
levels previously in place prior to the suspension of the match in 2001. The
Company's matching contributions to the Plan during 2002 were approximately
$627,000.

NOTE 11. PENSION AND STOCK OPTION PLANS

Pension Plan

The Company has a pension plan covering substantially all employees. Plan
benefits are generally based on an employee's years of service and compensation
level. The plan has adopted an excess benefit formula integrated with covered
compensation. Participants are 100% vested in the accrued benefit after five
years of service.

In 2002 the Board of Directors authorized a plan to freeze the Company's
pension plan in accordance with ERISA rules and regulations so that new
employees, after July 31, 2002, will not be eligible to participate in the
pension plan and further benefits will no longer accrue for existing
participants. The freezing of the pension plan had the effect of vesting all
existing participants in their pension benefits in the plan.

Components of net periodic benefit cost:



Years Ended December 31,
-------------------------
2002 2001 2000
------- ------- -------
(in thousands)

Service cost........................................ $ 465 $ 887 $ 646
Interest cost....................................... 1,787 1,618 1,668
Expected return on plan assets...................... (1,668) (1,980) (2,206)
Amortization of transition asset and other deferrals 435 (223) (343)
------- ------- -------
Net periodic pension cost (benefit).............. $ 1,019 $ 302 $ (235)
======= ======= =======



40



OMEGA PROTEIN CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)


The Company's funding policy is to make contributions as required by
applicable regulations. The plan's funded status and amounts recognized in the
Company's balance sheet at December 31, 2002 and 2001, are presented below:




Years Ended
December 31,
-----------------
2002 2001
-------- -------
(in thousands)

Change in Benefit Obligation
Benefit Obligation at beginning of year.............................. $ 26,100 $22,294
Service Cost......................................................... 465 887
Interest Cost........................................................ 1,787 1,618
Plan Amendments...................................................... (4,007) --
Actuarial (Gain) / Loss.............................................. 2,555 2,947
Benefits Paid........................................................ (1,380) (1,646)
-------- -------
Benefit Obligation at end of year.................................... $ 25,520 $26,100
-------- -------
Change in Plan Assets
Plan Assets at Fair Value at beginning of year....................... $ 19,353 $22,722
Actual Return on Plan Assets......................................... (3,436) (1,723)
Benefits Paid........................................................ (1,380) (1,646)
-------- -------
Plan Assets at Fair Value at end of year............................. $ 14,537 $19,353
-------- -------
Reconciliation of Prepaid (Accrued) and Total Amount Recognized
Funded Status of Plan................................................ $(10,983) $(6,747)
Unrecognized Prior Service Cost...................................... -- --
Unrecognized Net Transition (Asset).................................. -- (262)
Unrecognized Net Loss................................................ 13,087 10,131
-------- -------
Prepaid Pension Cost................................................. $ 2,104 $ 3,122
-------- -------
Amounts recognized in the statement of financial position Consists of
Prepaid Benefit Cost................................................. $ -- $ --
Accrued Benefit Liability............................................ (10,983) (2,929)
Accumulated Other Comprehensive Loss................................. 13,087 6,051
-------- -------
Net Amount Recognized................................................ $ 2,104 $ 3,122
-------- -------
Weighted Average Assumptions at end of year
Discount Rate........................................................ 6.50% 7.25%
Long-Term Rate of Return............................................. 8.50% 9.00%
Salary Scale up to age 50............................................ N/A 5.00%
Salary Scale over age 50............................................. N/A 4.50%


The unrecognized transition asset at October 1, 1987 was $5.2 million which
is being amortized over 15 years. For 2002 and 2001, the actuarial present
value of the projected benefit obligation was based on a 0%, and 4.5%
weighted-average annual increase in salary levels and a 6.5% and 7.25% discount
rate, respectively. Pension plan assets are invested in cash, common and
preferred stocks, short-term investments, bonds and insurance contracts. The
projected long-term rate of return on plan assets was 8.5% in 2002 and 9% in
2001. The unrecognized net loss of $13.1 million at December 31, 2002 is
expected to be reduced by future returns on plan assets and through decreases
in future net pension credits.

41



OMEGA PROTEIN CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)


Stock Option Plans

On January 26, 1998, the 1998 Long-Term Incentive Plan of the Company (the
"1998 Incentive Plan") was approved by the Company's Board. The 1998 Incentive
Plan provides for the grant of any or all of the following types of awards:
stock options, stock appreciation rights, stock awards and cash awards. These
options generally vest ratably over three years from the date of grant and
expire ten years from the date of grant.

On January 26, 1998, the Non-Management Director Stock Option Plan (the
"Directors Plan") was approved by the Board. The Directors Plan provides that
the initial Chairman of the Board be granted options to purchase 568,200 shares
of the Common Stock and each other initial non-employee director of the Company
will be granted options to purchase 14,200 shares of Common Stock at a price
determined by the Board.

On June 27, 2000, the 1998 Incentive Plan and the Director Plan were amended
and restated in their entirety and renamed the 2000 Long-Term Incentive Plan
("2000 Incentive Plan"). The substantive changes from the 1998 Incentive Plan
and the Directors Plan in the amendment and restatement of the 2000 Incentive
Plan were (a) the 2000 Incentive Plan allows annual option grant awards of
10,000 shares to each non-employee Director and (b) the 2000 Incentive Plan
allows for the aggregate number of option shares available for issuance under
the plan to equal 25% of the number of shares of common stock outstanding at
any time with an absolute maximum of no more than 15 million shares available
for awards at any time. Reference is made to the Company's 2000 proxy statement
for a complete summary of all the differences among the three plans.

The Company applies the provisions of APB Opinion 25 and related
interpretations in accounting for the Plan. In 1995, the FASB issued SFAS No.
123 "Accounting for Stock-Based Compensation" which, if fully adopted by the
Company, would change the methods the Company applies in recognizing the cost
of the Plans. Adoption of the cost recognition provisions of SFAS No. 123 is
optional and the Company has decided not to elect these provisions of SFAS No.
123. However, pro forma disclosures as if the Company adopted the cost
recognition provisions of SFAS No. 123 in 1995 are required by SFAS No. 123 and
are presented below.

Had the compensation cost for the Company's stock-based compensation plans
been determined consistent with SFAS No. 123, the Company's net income and net
income per common share for the periods presented would approximate the pro
forma amounts below (in thousands, except per share data):



Years Ended December 31,
---------------------------------------------------
2002 2001 2000
---------------- --------------- ------------------
As Pro As Pro As Pro
Reported Forma Reported Forma Reported Forma
-------- ------- -------- ------ -------- --------

Net income (loss)........................... $12,169 $11,010 $3,885 $2,585 $(16,744) $(21,205)
Net income (loss) per common share (basic).. $ 0.51 $ 0.46 $ 0.16 $ 0.11 $ (0.70) $ (0.89)
Net income (loss) per common Share (diluted) $ 0.48 $ 0.44 $ 0.16 $ 0.11 $ (0.70) $ (0.89)



42



OMEGA PROTEIN CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)


The effects of applying SFAS No. 123 in this pro forma disclosure are not
indicative of future amounts. SFAS No. 123 does not apply to awards prior to
1995, and the Company anticipates making awards in the future under its
stock-based compensation plans.

Under the 2000 Incentive Plan, the Company is authorized to issue shares of
Common Stock pursuant to "Awards" granted in various forms, including incentive
stock options (intended to qualify under Section 422 of the Internal Revenue
Code of 1986, as amended), non-qualified stock options, and other similar
stock-based Awards.

The Company granted stock options in 2000, 2001 and 2002 under the Plan and
its predecessor plans in the form of non-qualified stock options.

In accordance with APB Opinion 25, the Company has not recognized any
compensation cost for these stock options granted in 2002, 2001 or in 2000.

A summary of the status of the Company's stock options granted to employees
and directors as of December 31, 2002, 2001 and 2000, and the changes during
the years are summarized below. Prior to January 1998, there was no Company
stock option plan for the Company's employees or directors.



Number of Weighted Average
Options Exercise Price
-------------- ----------------
(in thousands)

Outstanding at December 31, 1999 3,270 $10.96
Granted......................... 2,696 $ 2.40
Exercised....................... -- --
Forfeited....................... (781) $10.18
Expired......................... -- --
-----
Outstanding at December 31, 2000 5,185 $ 6.64
Granted......................... 331 $ 1.76
Exercised....................... -- --
Forfeited....................... (316) $ 3.53
Expired......................... -- --
-----
Outstanding at December 31, 2001 5,200 $ 6.51
Granted......................... 340 $ 4.22
Exercised....................... (6) $ 1.65
Forfeited....................... (64) $ 5.64
Expired......................... -- --
-----
Outstanding at December 31, 2002 5,470 $ 6.38
=====


There were 312,750 options granted on October 28, 1999 which had a weighted
average exercise price of $3.50 whereas the closing market price on that date
was $2.875. The exercise prices of all other options that have been granted
were equal to the average of the high and low market prices on the date of
grant.

43



OMEGA PROTEIN CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)


The fair value of each stock option granted is estimated on the date of
grant using the Black-Scholes option-pricing model using the following
weighted-average assumptions:



Years Ended December 31,
-----------------------
Assumptions 2002 2001 2000
----------- ----- ----- -----

Expected term (lives in years).......... 5.00 5.00 5.00
Expected volatility..................... 51.02% 43.45% 45.96%
Expected dividend yield................. 0.00% 0.00% 0.00%
Weighted average risk-free interest rate 2.92% 4.91% 6.34%


The Black-Scholes option pricing model requires the input of highly
subjective assumptions and does not necessarily provide a reliable measure of
fair value.

The following table summarizes information about the 2000 Incentive Plan
stock options outstanding at December 31, 2002.



Options Outstanding Options Exercisable
-------------------------------- --------------------
Weighted
Weighted Average Weighted
Average Remaining Average
Number Exercise Contractual Number Exercise
Range of Exercise Prices Outstanding Price Life Exercisable Price
------------------------ ----------- -------- ----------- ----------- --------

$1.88 to $3.50 2,936,117 $ 2.36 8.1 1,947,672 $ 2.43
$3.95 to $4.70 335,000 $ 4.23 9.6 30,000 $ 4.70
$8.25 405,000 $ 8.25 7.2 405,000 $ 8.25
$12.38 to $12.75 1,695,600 $12.73 5.3 1,695,600 $12.73
$16.06 to $17.25 98,400 $16.91 5.3 98,400 $16.91


NOTE 12. CERTAIN TRANSACTIONS AND ARRANGEMENTS BETWEEN THE COMPANY AND ZAPATA

The Company provides to Zapata payroll, pension and certain administrative
services billed at their approximate cost. During 2002, 2001, and 2000, fees
for these services totaled $17,400, $16,000 and $13,500, respectively. The cost
of such services was based on the estimated percentage of time that employees
spend working on Zapata's matters as a percent of total time worked. The
Company's management deemed this allocation method to be reasonable.

Upon completion of the Company's initial public offering in 1998, the
Company and Zapata entered into certain agreements that included the
Separation, Sublease, Registration Rights, Tax Indemnity and Administrative
Services Agreements. The Separation Agreement required the Company to repay
$33.3 million of indebtedness and current payables owed by the Company to
Zapata contemporaneously with the consummation of the Company's initial public
offering and prohibits Zapata from competing with the Company for a period of
five years until April 2003. The Sublease Agreement provides for the Company to
lease its principal corporate offices in Houston, Texas from Zapata and
provides the Company with the ability to utilize telephone equipment worth
approximately $21,000 for no additional charge. The Registration Rights
Agreement sets forth the rights and responsibilities of each party concerning
certain registration filings and provides for the sharing of fees and expenses
related to such filings. The Tax Indemnity Agreement requires the Company to be
responsible for federal, state and local income taxes from its operations. The
Administrative Services Agreement allows the Company to provide certain
administrative services to Zapata at the Company's estimated cost.

44



OMEGA PROTEIN CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)


The following represents intercompany activity for the periods presented (in
thousands):



Years Ended
December 31,
----------------
2002 2001 2000
---- ---- ----

Beginning balance due Zapata............................. $ -- $ (5) $ --
Administrative services provided by the Company to Zapata 17 (16) (14)
Payments to the Company by Zapata........................ (14) 21 9
---- ---- ----
Ending balance due from Zapata........................... $ 3 $ -- $ (5)
==== ==== ====


NOTE 13. COMMITMENTS AND CONTINGENCIES

Operating Lease Payable

Future minimum payments under non-cancelable operating lease obligations
aggregate $1,508,000, and for the five years ending December 31, 2007 are (in
thousands):



2003 2004 2005 2006 2007
---- ---- ---- ---- ----

$378 $375 $315 $67 $67


Rental expense for operating leases was $598,000, $647,000 and $760,000 in
2002, 2001 and 2000, respectively.

Litigation

The Company is defending various claims and litigation arising from its
operations which arise in the ordinary course of the Company's business. In the
opinion of management, any losses resulting from these matters will not have a
material adverse effect on the Company's results of operations, cash flows or
financial position.

Environmental Matters

The Company is subject to various possible claims and lawsuits regarding
environmental matters. Management believes that costs, if any, related to these
matters will not have a material adverse effect on the results of operations,
cash flows or financial position of the Company.

Tax Assessment

The Company has informally been notified by representatives from the
Vermillion Parish and St. Mary Parish tax authorities of undefined deficiencies
in parish sales and use taxes for the Company's 1997 to 2000 tax years. As of
December 31, 2002, the proposed adjustments to the parish sales and use tax
returns for the calendar years ending 1997 through 2000 have not yet been
assessed. The Company expects the proposed adjustments will claim additional
tax, including penalties and interest through December 31, 2002 and has
recorded a provision adequate to cover these adjustments. The Company intends
to contest the proposed adjustments vigorously.

45



OMEGA PROTEIN CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)


NOTE 14. INDUSTRY SEGMENT AND GEOGRAPHIC INFORMATION

The Company operates within one industry segment, menhaden fishing, for the
production and sale of fish meal, fish solubles and fish oil. Export sales of
fish oil and fish meal were approximately $44.0 million, $35.7 million, and
$21.7 million in 2002, 2001 and 2000, respectively. Such sales were made
primarily to European and Asian markets. In 2002, 2001 and 2000, sales to one
customer were approximately $10.5 million, $7.9 million, and $6.3 million,
respectively. This customer differed from year to year.

The following table shows the geographical distribution of revenues (in
thousands) based on location of customers:



Years Ended December 31,
-------------------------------------------------
2002 2001 2000
--------------- --------------- ---------------
Revenues Percent Revenues Percent Revenues Percent
-------- ------- -------- ------- -------- -------

U.S... $ 73,050 62.4% $63,063 63.9% $63,713 75.8%
Europe 6,517 5.6% 15,438 15.6% 5,661 6.7%
Asia.. 13,336 11.4% 8,651 8.8% 2,441 2.9%
Mexico 2,586 2.2% 1,924 1.9% 6,557 7.8%
Canada 12,898 11.0% 4,741 4.8% 3,385 4.0%
Other. 8,621 7.4% 4,935 5.0% 2,285 2.8%
-------- ----- ------- ----- ------- -----
Total. $117,008 100.0% $98,752 100.0% $84,042 100.0%
======== ===== ======= ===== ======= =====


NOTE 15. QUARTERLY FINANCIAL DATA (UNAUDITED)

Seasonal and Quarterly Results

The Company's menhaden harvesting and processing business is seasonal in
nature. The Company generally has higher sales during the menhaden harvesting
season (which includes the second and third quarter of each year) due to
increased product availability, but prices during the fishing season tend to be
lower than during the off-season. As a result, the Company's quarterly
operating results have fluctuated in the past and may fluctuate in the future.
In addition, from time to time the Company defers sales of inventory based on
worldwide prices for competing products that affect prices for the Company's
products which may affect comparable period comparisons.

46



OMEGA PROTEIN CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)


The following table presents certain unaudited operating results for each of
the Company's preceding eight quarters. The Company believes that the following
information includes all adjustments (consisting only of normal recurring
adjustments) that the Company considers necessary for a fair presentation, in
accordance with generally accepted accounting principles. The operating results
for any interim period are not necessarily indicative of results for any other
period.



Quarter Ended 2002
---------------------------------------------
March 31, June 30, September 30, December 31,
2002 2002 2002 2002
--------- -------- ------------- ------------
(in thousands, except per share amounts)

Revenues........... $23,479 $27,237 $34,992 $31,300
Gross profit....... 6,555 6,906 7,733 6,509
Operating income... 4,487 4,745 5,704 3,727
Net income......... 2,733 2,917 3,600 2,919
Earnings per share:
Basic........... 0.11 0.12 0.15 0.13
Diluted......... 0.11 0.12 0.14 0.11




Quarter Ended 2001
---------------------------------------------
March 31, June 30, September 30, December 31,
2001 2001 2001 2001
--------- -------- ------------- ------------
(in thousands, except per share amounts)

Revenues.................. $19,023 $18,992 $36,838 $23,899
Gross profit.............. 1,010 1,981 5,769 5,310
Operating (loss).......... (498) (652) 3,962 2,849
Net income (loss)......... (377) (527) 3,010 1,779
Earnings (loss) per share:
Basic and Diluted...... (.02) (.02) 0.13 0.07


Item 9. Changes in and Disagreements with Accountants and Financial Disclosure.

Not applicable.

47



PART III

Item 10. Directors and Executive Officers of the Registrant

Pursuant to General Instruction G on Form 10-K, the information called for
by Item 10 of Part III of Form 10-K is incorporated by reference to the
information set forth in the Company's definitive proxy statement relating to
its 2003 Annual Meeting of Stockholders (the "2003 Proxy Statement") to be
filed pursuant to Regulation 14-A under the Securities Exchange Act of 1934, as
amended (the "Exchange Act"), in response to Items 401 and 405 of Regulation
S-K under the Securities Act of 1933, as amended, and the Exchange Act
("Regulation S-K"). Reference is also made to the information appearing in Item
1 of Part I of this Annual Report on Form 10-K under the caption "Business and
Properties--Executive Officers of the Registrant."

Item 11. Executive Compensation

Pursuant to General Instruction G of Form 10-K, the information called for
by Item 11 of Part III of Form 10-K is incorporated by reference to the
information set forth in the 2003 Proxy Statement in response to Item 402 of
Regulation S-K, excluding the material concerning the report on executive
compensation and the performance graph specified by paragraphs (k) and (l) of
such Item.

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

Pursuant to General Instruction G of Form 10-K, the information called for
by Item 12 of Part III of Form 10-K is incorporated by reference to the
information set forth in the 2003 Proxy Statement in response to Item 403 of
Regulation S-K.

Item 13. Certain Relationships and Related Transaction

Pursuant to General Instruction G of Form 10-K, the information called for
by Item 13 of Part III of Form 10-K is incorporated by reference to the
information set forth in the 2003 Proxy Statement in response to Item 404 of
Regulation S-K.

Item 14. Controls and Procedures

(a) Evaluation of Disclosure Controls and Procedures

Within the 90 days prior to the date of this report, the Company carried
out an evaluation, under the supervision and with the participation of the
Company's management, including the Company's Chief Executive Officer and
Chief Financial Officer, of the effectiveness of the design and operation of
the Company's disclosure controls and procedures. Based upon that
evaluation, the Company's management, including the Chief Executive Officer
and Chief Financial Officer, concluded that the Company's disclosure
controls and procedures are effective in timely alerting them to material
information relating to the Company (including its consolidated
subsidiaries) required to be included in the Company's periodic SEC filings.

(b) Changes in Internal Controls

There were no significant changes in the Company's internal controls or
in other factors that could significantly affect these controls subsequent
to the date of this evaluation.

48



PART IV

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



Page
-------------------------------------------------------------------------------------------- ----

(a)(1) The Company's consolidated financial statements listed below have been filed as part of this
report: Report of Independent Accountants..................................................... 24
Consolidated balance sheets as of December 31, 2002 and 2001.................................... 25
Consolidated statements of operations for the years ended
December 31, 2002, 2001 and 2000.............................................................. 26
Consolidated statements of cash flows for the years ended
December 31, 2002, 2001 and 2000.............................................................. 27
Consolidated statements of stockholders' equity for the years ended
December 31, 2002, 2001 and 2000.............................................................. 28
Notes to consolidated financial statements...................................................... 29

(a)(2) Financial Statement Schedule.
Filed herewith as a financial statement schedule is the schedule supporting Omega's consolidated
financial statements listed under paragraph (a) of this Item, and the Report of Independent Accountants'
with respect thereto.




49



Omega 2002 Form 10-K

(a)(3) Exhibits




2.1* --Agreement and Plan of Merger between Marine Genetics, Inc. and Omega Protein Corporation
("Omega") (Exhibit 2.1 to Omega Registration Statement on Form S-1 [Registration No. 333-
44967])

3.1* --Articles of Incorporation of Omega (Exhibit 3.1 to Omega Registration Statement on Form S-1
[Registration No. 333-44967])

3.2* --By-Laws of Omega (Exhibit 3.2 to Omega Registration Statement on Form S-1 [Registration No.
333-44967])

4.2* --Form of Common Stock Certificate (Citizen) (Exhibit 4.1 to Omega Registration Statement on
Form S-1 [Registration No. 333-44967])

4.3* --Form of Common Stock Certificate (Non-Citizen) (Exhibit 4.2 to Omega Registration Statement
on Form S-1 [Registration No. 333-44967])

10.1*+ --Separation Agreement with Zapata Corporation dated April 12, 1998 (Exhibit 10.7 to Omega
Quarterly Report on Form 10-Q for the quarter ended March 31, 1998)

10.2*+ --Tax Indemnity Agreement with Zapata Corporation dated April 12, 1998 (Exhibit 10.7 to Omega
Quarterly Report on Form 10-Q for the quarter ended March 31, 1998)

10.3*+ --Registration Rights Agreement with Zapata Corporation dated April 12, 1998 (Exhibit 10.8 to
Omega Quarterly Report on Form 10-Q for the quarter ended March 31, 1998)

10.4*+ --Sublease Agreement with Zapata Corporation dated April 12, 1998 (Exhibit 10.9 to Omega
Quarterly Report on Form 10-Q for the quarter ended March 31, 1998)

10.5*+ --Administrative Services Agreement with Zapata Corporation dated April 12, 1998 (Exhibit 10.10
to Omega Quarterly Report on Form 10-Q for the quarter ended March 31, 1998)

10.6* --Loan and Security Agreement dated December 20, 2000 between Omega, Omega Protein, Inc.
and Bank of America, N.A. (Exhibit 10.12 to Omega Annual Report on Form 10-K for the year
ended December 31, 2000)

10.7* --Revolving Credit Note dated December 20, 2000 in favor of Bank of America, N.A. (Exhibit
10.13 to Omega Annual Report on Form 10-K for the year ended December 31, 2000)

10.8* --Security Agreement dated as of December 20, 2000 among Omega Shipyard, Inc., Omega Net,
Inc., Protein Finance Company, Protein Operating Company, Protein Securities Company and
Protein (USA) Company, in favor of Bank of America, N.A. (Exhibit 10.14 to Omega Annual
Report on Form 10-K for the year ended December 31, 2000)

10.9* --Unconditional Guaranty Agreement dated as of December 20, 2000 among Omega Shipyard,
Inc., Omega Net, Inc., Protein Finance Company, Protein Operating Company, Protein Securities
Company and Protein (USA) Company, in favor of Bank of America, N.A. (Exhibit 10.15 to
Omega Annual Report on Form 10-K for the year ended December 31, 2000)

10.10*+ --Omega Protein Corporation 2000 Long-Term Incentive Plan (Appendix A to Omega Proxy
Statement dated May 3, 2000)

10.11*+ --Omega Protein Corporation Annual Incentive Compensation Plan dated April 8, 1998 (Exhibit
10.11 to Omega Annual Report on Form 10-K for the year ended December 31, 2001)

10.12*+ --Employment Agreement between Omega and Joseph L. von Rosenberg dated April 12, 1998
(Exhibit 10.2 to Omega Quarterly Report on Form 10-Q for the quarter ended March 31, 1998)

10.13*+ --Employment Agreement between Omega and Robert W. Stockton dated April 12, 1998 (Exhibit
10.2 to Omega Quarterly Report on Form 10-Q for the quarter ended March 31, 1998)


50






10.14*+ --Change of Control Agreement dated March 15, 2000 between Omega and John D. Held (Exhibit
10.14 to Omega Annual Report on Form 10-K for the year ended December 31, 2001)

10.15*+ --Change of Control Agreement dated February 1, 2000 between Omega and Bernard White
(Exhibit 10.16 Omega Annual Report on Form 10-K for the year ended December 31, 1999)

10.16+ --Omega Protein, Inc. Executive Medical Plan dated August 1993

10.17* --Commercial Lease dated January 1, 2000 between Omega Protein, Inc. and the Edson Group.
LLC (Exhibit 10.17 to Omega Annual Report on Form 10-K for the year ended December 31,
2001)

10.18* --Lease dated July 1, 1992 with Ardoin Limited Partnership (Exhibit 10.12 to Omega Registration
Statement on Form S-1 [Registration No. 333-44967])

10.19* --Lease Agreement dated November 25, 1997 with O. W. Burton, Jr., individually and as trustee of
the Trust of Anna Burton (Exhibit 10.13 to Omega Registration Statement on Form S-1
[Registration No. 333-44967])

10.20* --Lease Agreement dated November 16, 1984 with Andre Cessac (Exhibit 10.14 to Omega
Registration Statement on Form S-1 [Registration No. 333-44967])

10.21* --Commercial Lease Agreement dated January 1, 1971 with Purvis Theall and Ethlyn Cessac
(Exhibit 10.15 to Omega Registration Statement on Form S-1 [Registration No. 333-44967])

10.22* --Lease Agreement dated January 4, 1994 with the City of Abbeville, Louisiana (Exhibit 10.16 to
Omega Registration Statement on Form S-1 [Registration No. 333-44967])

10.23* --United States Guaranteed Promissory Note dated March 31, 1993 in favor of Bear, Stearns
Securities Corporation (Exhibit 10.20 to Omega Registration Statement on Form S-1
[Registration No. 333-44967])

10.24* --Amendment to No. 1 to Promissory Note dated March 31, 1993 to the United States of America
pursuant to the provisions of Title XI of the Marine Act of 1936 in favor of Bear, Stearns
Securities Corporation (Exhibit 10.21 to Omega Registration Statement on Form S-1
[Registration No. 333-44967])

10.25* --Amendment to No. 1 to First Preferred Ship Mortgage dated March 31, 1993 to the United States
of America (Exhibit 10.22 to Omega Registration Statement on Form S-1 [Registration No. 333-
44967])

10.26* --Supplement No. 5 to First Preferred Fleet Mortgage dated March 31, 1993 in favor of Chemical
Bank, as Trustee (Exhibit 10.23 to Omega Registration Statement on Form S-1 [Registration No.
333-44967])

10.27* --Amendment No. 1 to Guaranty Deed of Trust dated March 31, 1993 for the benefit of the United
States of America (Exhibit 10.24 to Omega Registration Statement on Form S-1 [Registration No.
333-44967])

10.28* --Supplement No. 2 to Security Agreement dated March 31, 1993 in favor of the United States of
America (Exhibit 10.25 to Omega Registration Statement on Form S-1 [Registration No. 333-
44967])

10.29* --Indemnity Agreement Regarding Hazardous Materials dated March 31, 1993 in favor of the
United States of America (Exhibit 10.26 to Omega Registration Statement on Form S-1
[Registration No. 333-44967])

10.30* --United States Guaranteed Promissory Note dated September 27, 1994 in favor of Sun Bank of
Tampa Bay (Exhibit 10.27 to Omega Registration Statement on Form S-1 [Registration No. 333-
44967])


51






10.31* --Promissory Note to the United States of America dated September 27, 1994 pursuant to the
provisions of Title XI of the Marine Act of 1936 in favor of Sun Bank of Tampa Bay (Exhibit
10.28 to Omega Registration Statement on Form S-1 [Registration No. 333-44967])

10.32* --First Preferred Ship Mortgage dated September 27, 1994 to the United States of America (Exhibit
10.29 to Omega Registration Statement on Form S-1 [Registration No. 333-44967])

10.33* --Collateral Mortgage and Collateral Assignment of Lease dated September 27, 1994 in favor of the
United States of America (Exhibit 10.30 to Omega Registration Statement on Form S-1
[Registration No. 333-44967])

10.34* --Collateral Mortgage Note dated September 27, 1994 in favor of the United States of America
(Exhibit 10.31 to Omega Registration Statement on Form S-1 [Registration No. 333-44967])

10.35* --Collateral Pledge Agreement dated September 27, 1994 in favor of the United States of America
(Exhibit 10.32 to Omega Registration Statement on Form S-1 [Registration No. 333-44967])

10.36* --Guaranty Agreement dated September 27, 1994 in favor of the United States of America (Exhibit
10.33 to Omega Registration Statement on Form S-1 [Registration No. 333-44967])

10.37* --Title XI Financial Agreement dated September 27, 1994 with the United States of America
(Exhibit 10.34 to Omega Registration Statement on Form S-1 [Registration No. 333-44967])

10.38* --Security Agreement dated September 27, 1994 in favor of the United States of America (Exhibit
10.35 to Omega Registration Statement on Form S-1 [Registration No. 333-44967])

10.39* --United States Guaranteed Promissory Note dated October 30, 1996 in favor of Coastal Securities
(Exhibit 10.36 to Omega Registration Statement on Form S-1 [Registration No. 333-44967])

10.40* --Promissory Note to the United States of America dated October 30, 1996, pursuant to the
provisions of Title XI of the Marine Act of 1936, in favor of Coastal Securities (Exhibit 10.37 to
Omega Registration Statement on Form S-1 [Registration No. 333-44967])

10.41* --Guaranty Agreement dated October 30, 1996 in favor of the United States of America (Exhibit
10.38 to Omega Registration Statement on Form S-1 [Registration No. 333-44967])

10.42* --Title XI Financial Agreement dated October 30, 1996 with the United States of America (Exhibit
10.39 to Omega Registration Statement on Form S-1 [Registration No. 333-44967])

10.43* --Certification and Indemnification Agreement Regarding Environmental Matters dated October 30,
1996 in favor of the United States of America (Exhibit 10.40 to Omega Registration Statement on
Form S-1 [Registration No. 333-44967])

10.44* --Deed of Trust dated October 30, 1996 for the benefit of the United States of America (Exhibit
10.41 to Omega Registration Statement on Form S-1 [Registration No. 333-44967])

10.45* --Deed of Trust dated December 20, 1999 for the benefit of the United States of America (Exhibit
10.45 to Omega Annual Report on Form 10-K for the year ended December 31, 2001)

10.46* --Promissory Notes to the United States of America dated December 20, 1999, pursuant to the
provisions of Title XI of the Marine Act of 1936, in favor of Hibernia National Bank (Exhibit
10.46 to Omega Annual Report on Form 10-K for the year ended December 31, 2001)

10.47* --Security Agreement dated December 20, 1999 in favor of the United States of America (Exhibit
10.47 to Omega Annual Report on Form 10-K for the year ended December 31, 2001)

10.48* --Title XI Financial Agreement dated December 20, 1999 with the United States of America
(Exhibit 10.48 to Omega Annual Report on Form 10-K for the year ended December 31, 2001)

10.49* --Guaranty Agreement dated December 20, 1999 in favor of the United States of America (Exhibit
10.49 to Omega Annual Report on Form 10-K for the year ended December 31, 2001)


52






10.50* --Certification and Indemnification Agreement Regarding Environmental Matters dated December 20,
1999 in favor of the United States of America (Exhibit 10.50 to Omega Annual Report on Form 10-
K for the year ended December 31, 2001)

10.51* --Preferred Ship Mortgages dated December 20, 1999 in favor of the United States of America
(Exhibit 10.51 to Omega Annual Report on Form 10-K for the year ended December 31, 2001)

10.52* --Deed of Trust dated October 19, 2001 for the benefit of the United States of America (Exhibit 10.52
to Omega Annual Report on Form 10-K for the year ended December 31, 2001)

10.53* --Promissory Note to the United States of America dated October 19, 2001, pursuant to the provisions
of Title XI of the Marine Act of 1936, in favor of Hibernia National Bank (Exhibit 10.53 to Omega
Annual Report on Form 10-K for year ended December 31, 2001)

10.54* --Security Agreement dated October 19, 2001 in favor of the United States of America (Exhibit 10.54
to Omega Annual Report on Form 10-K for the year ended December 31, 2001)

10.55* --Title XI Financial Agreement dated October 19, 2001 with the United States of America (Exhibit
10.55 to Omega Annual Report on Form 10-K for the year ended December 31, 2001)

10.56* --Guaranty Agreement dated December 20, 1999 in favor of the United States of America (Exhibit
10.56 to Omega Annual Report on Form 10-K for the year ended December 31, 2001)

10.57* --Certification and Indemnification Agreement Regarding Environmental Matters dated October 19,
2001 in favor of the United States of America (Exhibit 10.57 to Omega Annual Report on Form 10-
K for the year ended December 31, 2001)

10.58* --Preferred Ship Mortgages dated October 19, 2001 in favor of the United States of America (Exhibit
10.58 to Omega Annual Report on Form 10-K for the year ended December 31, 2001)

10.59*+ --Form of Directors and Officers Indemnity Agreement (Exhibit 10.47 to Omega Registration
Statement on Form S-1 [Registration No. 333-44967])

10.60*+ --Change of Control Agreement dated as of September 1, 2000 between Omega and Scott Herbert
(Exhibit 10.1 to Omega Quarterly Report on Form 10-Q for the quarter ended September 30, 2002)

10.61*+ --Employment Agreement dated as of October 1, 2002 between Omega and Thomas R. Wittmann
(Exhibit 10.2 to Omega Quarterly Report on Form 10-Q for the quarter ended September 30, 2002)

21 --Schedule of Subsidiaries

23 --Consent of PricewaterhouseCoopers LLP

99.1 --Certification Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002


- --------
--Financial Statement Schedule of valuation and qualifying accounts
--Report of Independent Accountants on Financial Statement Schedule

* Incorporated by reference

+ Management Contract or Compensatory Plan or arrangement required to be filed
as an exhibit pursuant to the requirements of Item 15 (c) of Form 10-K and
Item 601 of Regulation S-K.

(b) Reports on Form 8-K.

None.

53



OMEGA PROTEIN CORPORATION

SCHEDULE OF VALUATION AND QUALIFYING ACCOUNTS



Balance at Charged to Charged Balance at
Beginning of Costs and to Other Deductions End of
Description Period Expenses Accounts (A) Period
----------- ------------ ---------- -------- ---------- ----------

December 31, 2000:
Allowance for doubtful accounts. $ 188,493 $ 30,000 $-- $ (626) $ 217,867

December 31, 2001:
Allowance for doubtful accounts. $ 217,867 $1,473,260 $-- $(76,419) $1,614,708

December 31, 2002:
Allowance for doubtful accounts. $1,614,708 $ 708,447 $-- $ (1,769) $2,321,386


(A) Allowance for Doubtful Accounts--uncollectible accounts written off.

54



REPORT OF INDEPENDENT ACCOUNTANTS
ON FINANCIAL STATEMENT SCHEDULE

To the Board of Directors
of Omega Protein Corporation:

Our audits of the consolidated financial statements of Omega Protein
Corporation and its subsidiaries referred to in our report dated February 14,
2003, and included in Item 8 of this Form 10-K also included an audit of the
financial statement schedule listed in Item 14(a) (2) of this Form 10-K. In our
opinion, this financial statement schedule, presents fairly, in all material
respects, the information set forth therein when read in conjunction with the
related consolidated financial statements.

PricewaterhouseCoopers LLP

New Orleans, Louisiana
February 14, 2003

55



SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) 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 on March 26, 2003.

OMEGA PROTEIN CORPORATION
(Registrant)

By: /s/ Robert W. Stockton
-----------------------------
Robert W. Stockton
Executive Vice President and
Chief Financial Officer

KNOW ALL MEN BY THESE PRESENTS, that each person whose signature appears
below constitutes and appoints Joseph L. von Rosenberg III or Robert W.
Stockton, or either of them, his true and lawful attorney's in-fact and agents,
with full power of substitution and resubstitution, for him and in his name,
place and stead, any and all capacities, to sign his name to the Company's Form
10-K for the year ended December 31, 2002 and any or all amendments, and to
file the same, with all exhibits thereto, and other documents in connection
therewith, with the Securities and Exchange Commission, granting unto said
attorneys-in-fact and agents, and each of the, full power and authority to do
and perform each and every act and thing requisite and necessary to be done in
and about the premises, as fully to all intents and purposes as he might or
could do in person, hereby ratifying and confirming all that said
attorneys-in-fact and agents, or either of them, or their or his substitute or
substitutes, may lawfully do or cause to be done by virtue hereof.

Pursuant to the requirements of the Securities Act of 1934, this report has
been signed below by the following persons on behalf of the Registrant and in
the capacities and on the dates indicated.

Signature Title Date
--------- ----- ----

/S/ JOSEPH L. VON ROSENBERG President and Chief Executive March 6, 2003
III Officer and Director
- -----------------------------
Joseph L. von Rosenberg III

/S/ ROBERT W. STOCKTON Executive Vice President and March 6, 2003
- ----------------------------- Chief Financial Officer
Robert W. Stockton (Principal Financial and
Accounting Officer)

/S/ AVRAM A. GLAZER Chairman March 6, 2003
- -----------------------------
Avram A. Glazer

/S/ DARCIE GLAZER Director March 6, 2003
- -----------------------------
Darcie Glazer

/S/ GARY L. ALLEE Director March 6, 2003
- -----------------------------
Gary L. Allee

/S/ WILLIAM LANDS Director March 6, 2003
- -----------------------------
William Lands

/S/ PAUL KEARNS Director March 6, 2003
- -----------------------------
Paul Kearns

56



CERTIFICATIONS

I, Joseph L. von Rosenberg III, certify that:

1. I have reviewed this annual report on Form 10-K of Omega Protein
Corporation;

2. Based on my knowledge, this annual report does not contain any untrue
statement of a material factor omit to state a material fact necessary
to make the statements made, in light of the circumstances under which
such statements were made, not misleading with respect to the period
covered by this annual report;

3. Based on my knowledge, the financial statements, and other financial
information included in this annual report, fairly present in all
material respects the financial condition, results of operations and
cash flows of the registrant as of, and for, the periods presented in
this annual report;

4. The registrant's other certifying officers and I are responsible for
establishing and maintaining disclosure controls and procedures (as
defined in Exchange Act Rules 13a-14 and 15d-14) for the registrant and
we have:

a) designed such disclosure controls and procedures to ensure that
material information relating to the registrant, including its
consolidated subsidiaries, is made known to us by others within those
entities, particularly during the period in which this annual report
is being prepared;

b) evaluated the effectiveness of the registrant's disclosure controls
and procedures as of a date within 90 days prior to the filing date
of this annual report (the "Evaluation Date"); and

c) presented in this annual report our conclusions about the
effectiveness of the disclosure controls and procedures based on our
evaluation as of the Evaluation Date;

5. The registrant's other certifying officers and I have disclosed, based
on our most recent evaluation, to the registrant's auditors and the
audit committee of registrant's board of directors (or persons
performing the equivalent function):
a) all significant deficiencies in the design or operation of internal
controls which could adversely affect the registrant's ability to
record, process, summarize and report financial data and have
identified for the registrant's auditors any material weaknesses in
internal controls; and

b) any fraud, whether or not material, that involves management or other
employees who have a significant role in the registrant's internal
controls; and

6. The registrant's other certifying officers and I have indicated in this
annual report whether or not there were significant changes in internal
controls or in other factors that could significantly affect internal
controls subsequent to the date of our most recent evaluation, including
any corrective actions with regard to significant deficiencies and
material weaknesses.





Date: March 6, 2003 By: /S/ JOSEPH L. VON ROSENBERG
----------------------------
Name: Joseph L. von Rosenberg
Title: President and Chief Executive Officer


57



I, Robert W. Stockton, certify that:

1. I have reviewed this annual report on Form 10-K of Omega Protein
Corporation;

2. Based on my knowledge, this annual report does not contain any untrue
statement of a material fact or omit to state a material fact necessary
to make the statements made, in light of the circumstances under which
such statements were made, not misleading with respect to the period
covered by this annual report;

3. Based on my knowledge, the financial statements, and other financial
information included in this annual report, fairly present in all
material respects the financial condition, results of operations and
cash flows of the registrant as of, and for, the periods presented in
this annual report;

4. The registrant's other certifying officers and I are responsible for
establishing and maintaining disclosure controls and procedures (as
defined in Exchange Act Rules 13a-14 and 15d-14) for the registrant and
we have:

a) designed such disclosure controls and procedures to ensure that
material information relating to the registrant, including its
consolidated subsidiaries, is made known to us by others within those
entities, particularly during the period in which this annual report
is being prepared;

b) evaluated the effectiveness of the registrant's disclosure controls
and procedures as of a date within 90 days prior to the filing date
of this annual report (the "Evaluation Date"); and

c) presented in this annual report our conclusions about the
effectiveness of the disclosure controls and procedures based on our
evaluation as of the Evaluation Date;
5. The registrant's other certifying officers and I have disclosed, based
on our most recent evaluation, to the registrant's auditors and the
audit committee of registrant's board of directors (or persons
performing the equivalent function):

a) all significant deficiencies in the design or operation of internal
controls which could adversely affect the registrant's ability to
record, process, summarize and report financial data and have
identified for the registrant's auditors any material weaknesses in
internal controls; and

b) any fraud, whether or not material, that involves management or other
employees who have a significant role in the registrant's internal
controls; and

6. The registrant's other certifying officers and I have indicated in this
annual report whether or not there were significant changes in internal
controls or in other factors that could significantly affect internal
controls subsequent to the date of our most recent evaluation, including
any corrective actions with regard to significant deficiencies and
material weaknesses.





Date: March 6, 2003 By: /S/ ROBERT W. STOCKTON
----------------------------
Name: Robert W. Stockton
Title: Executive Vice President and Chief
Financial Officer


58