Nutraceutical Reports 2007 Fiscal Year E...( Basic 11136702 ...),Health

Basic 11,136,702 11,179,554 11,054,828 11,332,466

Diluted 11,307,910 11,363,751 11,253,283 11,517,492

NUTRACEUTICAL INTERNATIONAL CORPORATION

ADJUSTED EBITDA SCHEDULE

(unaudited; dollars in thousands)

Three months Twelve months

ended September 30, ended September 30,

2007 2006 2007 2006

Net income $2,605 $3,086 $12,972 $14,940

Provision for income taxes 1,597 1,933 7,951 9,353

Interest and other (income)/expense,

net (1)(2) 443 136 1,257 (757)

Depreciation and amortization 1,292 1,051 4,793 4,527

Impairment of intangible asset (3) 450 - 450 -

Adjusted EBITDA $6,387 $6,206 $27,423 $28,063

(1) Includes amortization of deferred financing fees and losses associated

with fixed asset disposals.

(2) Includes other income of $1,105 for the twelve months ended

September 30, 2006 related to a gain on the sale of a building.

(3) A non-cash intangible asset impairment charge of $450 related to the

re-branding of certain health food stores was recorded for the three

months and twelve months ended September 30, 2007.