Nutraceutical Reports Fiscal 2008 ...(p Amortization of intangible assets ...),Health

Income from operations 5,518 5,556

Interest and other (income)/expense, net 380 144

Income before provision for income taxes 5,138 5,412

Provision for income taxes 1,927 2,057

Net income $3,211 $3,355

Net income per common share

Basic $0.29 $0.30

Diluted 0.28 0.30

Weighted average common shares outstanding

Basic 11,123,792 11,015,967

Diluted 11,270,089 11,212,285

NUTRACEUTICAL INTERNATIONAL CORPORATION

EBITDA SCHEDULE

(unaudited; dollars in thousands)

Three months ended December 31,

2007 2006

Net income $3,211 $3,355

Provision for income taxes 1,927 2,057

Interest and other (income)/expense, net (1) 380 144

Depreciation and amortization 1,312 1,101

EBITDA $6,830 $6,657

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

with fixed asset disposals.