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

|                                              |
|----------------------------------------------|
| For the quarterly period ended June 30, 2010 |

|    |
|----|
| 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: 001-32433 |

|                                                               |        |                                      |
|---------------------------------------------------------------|--------|--------------------------------------|
| Delaware                                                      |   | 20-1297589                           |
| (State or other jurisdiction ofincorporation or organization) |   | (I.R.S. Employer Identification No.) |

|                                                              |
|--------------------------------------------------------------|
| 90 North BroadwayIrvington, New York 10533                   |
| (Address of Principal Executive Offices, including zip code) |
|                                                         |
| (914) 524-6810                                               |
| (Registrant's telephone number, including area code)         |

|                             |        |                       |        |                           |        |                               |
|-----------------------------|--------|-----------------------|--------|---------------------------|--------|-------------------------------|
| Large accelerated filer   o |   | Accelerated filer   x |   | Non-accelerated filer   o |   | Smaller reporting company   o |

----

|          |                                                                                                            |        |
|----------|------------------------------------------------------------------------------------------------------------|--------|
| PART I.  | FINANCIAL INFORMATION                                                                                      |   |
|     |                                                                                                       |   |
| Item 1.  | Consolidated Financial Statements                                                                          |   |
|     | Consolidated Statements of Operations — three month periods ended June 30, 2010 and 2009 (unaudited) | 2      |
|     | Consolidated Balance Sheets — June 30, 2010 and March 31, 2010 (unaudited)                           | 3      |
|     | Consolidated Statements of Cash Flows — three month periods ended June 30, 2010 and 2009 (unaudited) | 4      |
|     | Notes to Consolidated Financial Statements                                                                 | 5      |
|     |                                                                                                       |   |
| Item 2.  | Management's Discussion and Analysis of Financial Condition and Results of Operations                      | 32     |
|     |                                                                                                       |   |
| Item 3.  | Quantitative and Qualitative Disclosure About Market Risk                                                  | 47     |
|     |                                                                                                       |   |
| Item 4.  | Controls and Procedures                                                                                    | 47     |
|     |                                                                                                       |   |
| PART II. | OTHER INFORMATION                                                                                          |   |
|     |                                                                                                       |   |
| Item 1.  | Legal Proceedings                                                                                          | 47     |
|     |                                                                                                       |   |
| Item 6.  | Exhibits                                                                                                   | 48     |
|     |                                                                                                       |   |
|     | Signatures                                                                                                 | 49     |
|     |                                                                                                       |   |

----

|                                                               |        |                            |        |        |         |        |        |        |
|---------------------------------------------------------------|--------|----------------------------|--------|--------|---------|--------|--------|--------|
|                                                          |   | Three Months Ended June 30 |
| (In thousands, except share data)                             |   | 2010                       |   | 2009   |
| Revenues                                                      |   |                       |   |   |
| Net sales                                                     |   | $                          | 72,706 |   |    | $      | 70,395 |   |
| Other revenues                                                |   | 719                        |   |   | 617     |   |
| Total revenues                                                |   | 73,425                     |   |   | 71,012  |   |
|                                                          |   |                       |   |   |
| Cost of Sales                                                 |   |                       |   |   |
| Cost of sales (exclusive of depreciation shown below)         |   | 34,546                     |   |   | 33,181  |   |
| Gross profit                                                  |   | 38,879                     |   |   | 37,831  |   |
|                                                          |   |                       |   |   |
| Operating Expenses                                            |   |                       |   |   |
| Advertising and promotion                                     |   | 7,598                      |   |   | 8,765   |   |
| General and administrative                                    |   | 7,414                      |   |   | 8,195   |   |
| Depreciation and amortization                                 |   | 2,547                      |   |   | 2,345   |   |
| Total operating expenses                                      |   | 17,559                     |   |   | 19,305  |   |
|                                                          |   |                       |   |   |
| Operating income                                              |   | 21,320                     |   |   | 18,526  |   |
|                                                          |   |                       |   |   |
| Other expense                                                 |   |                       |   |   |
| Interest expense, net                                         |   | 5,461                      |   |   | 5,654   |   |
| Loss on extinguishment of debt                                |   | 300                        |   |   | — |   |
| Total other expense                                           |   | 5,761                      |   |   | 5,654   |   |
|                                                          |   |                       |   |   |
| Income from continuing operations before income taxes         |   | 15,559                     |   |   | 12,872  |   |
| Provision for income taxes                                    |   | 5,944                      |   |   | 4,878   |   |
| Income from continuing operations                             |   | 9,615                      |   |   | 7,994   |   |
|                                                          |   |                       |   |   |
| Discontinued Operations                                       |   |                       |   |   |
| (Loss) income from discontinued operations, net of income tax |   | (10                        | )      |   | 331     |   |
|                                                          |   |                       |   |   |
| Net income                                                    |   | $                          | 9,605  |   |    | $      | 8,325  |   |
|                                                          |   |                       |   |   |
| Basic earnings per share:                                     |   |                       |   |   |
| Income from continuing operations                             |   | $                          | 0.19   |   |    | $      | 0.16   |   |
| Net income                                                    |   | $                          | 0.19   |   |    | $      | 0.17   |   |
|                                                          |   |                       |   |   |
| Diluted earnings per share:                                   |   |                       |   |   |
| Income from continuing operations                             |   | $                          | 0.19   |   |    | $      | 0.16   |   |
| Net income                                                    |   | $                          | 0.19   |   |    | $      | 0.17   |   |
|                                                          |   |                       |   |   |
| Weighted average shares outstanding:                          |   |                       |   |   |
| Basic                                                         |   | 50,038                     |   |   | 49,982  |   |
| Diluted                                                       |   | 50,105                     |   |   | 50,095  |   |

----

|                                                                             |                    |         |                     |         |        |         |        |
|-----------------------------------------------------------------------------|--------------------|---------|---------------------|---------|--------|---------|--------|
| (In thousands)Assets                                                        | June 30, 2010 |    | March 31, 2010 |
| Current assets                                                              |               |    |                |
| Cash and cash equivalents                                                   | $                  | 33,106  |                |    | $      | 41,097  |   |
| Accounts receivable                                                         | 28,543             |    |                | 30,621  |   |
| Inventories                                                                 | 28,076             |    |                | 29,162  |   |
| Deferred income tax assets                                                  | 6,745              |    |                | 6,353   |   |
| Prepaid expenses and other current assets                                   | 2,888              |    |                | 4,917   |   |
| Total current assets                                                        | 99,358             |    |                | 112,150 |   |
|                                                                        |               |    |                |
| Property and equipment                                                      | 1,243              |    |                | 1,396   |   |
| Goodwill                                                                    | 111,489            |    |                | 111,489 |   |
| Intangible assets                                                           | 556,840            |    |                | 559,229 |   |
| Other long-term assets                                                      | 6,705              |    |                | 7,148   |   |
|                                                                        |               |    |                |
| Total Assets                                                                | $                  | 775,635 |                |    | $      | 791,412 |   |
|                                                                        |               |    |                |
| Liabilities and Stockholders' Equity                                        |               |    |                |
| Current liabilities                                                         |               |    |                |
| Accounts payable                                                            | $                  | 12,112  |                |    | $      | 12,771  |   |
| Accrued interest payable                                                    | 3,443              |    |                | 1,561   |   |
| Other accrued liabilities                                                   | 10,161             |    |                | 11,733  |   |
| Current portion of long-term debt                                           | 1,500              |    |                | 29,587  |   |
| Total current liabilities                                                   | 27,216             |    |                | 55,652  |   |
|                                                                        |               |    |                |
| Long-term debt                                                              |               |    |                |
| Principal amount                                                            | 298,125            |    |                | 298,500 |   |
| Less unamortized discount                                                   | (3,801             | )       |                | (3,943  | )      |
| Long-term debt, net of unamortized discount                                 | 294,324            |    |                | 294,557 |   |
|                                                                        |               |    |                |
| Deferred income tax liabilities                                             | 114,574            |    |                | 112,144 |   |
|                                                                        |               |    |                |
| Total Liabilities                                                           | 436,114            |    |                | 462,353 |   |
|                                                                        |               |    |                |
| Commitments and Contingencies — Note 16                               |               |    |                |
|                                                                        |               |    |                |
| Stockholders' Equity                                                        |               |    |                |
| Preferred stock - $0.01 par value                                           |               |    |                |
| Authorized - 5,000 shares                                                   |               |    |                |
| Issued and outstanding - None                                               | —            |    |                | — |   |
| Common stock - $0.01 par value                                              |               |    |                |
| Authorized - 250,000 shares                                                 |               |    |                |
| Issued - 50,173 shares at June 30, 2010 and 50,154 shares at March 31, 2010 | 502                |    |                | 502     |   |
| Additional paid-in capital                                                  | 384,884            |    |                | 384,027 |   |
| Treasury stock, at cost - 124 shares at June 30, 2010 and March 31, 2010    | (63                | )       |                | (63     | )      |
| Retained earnings (accumulated deficit)                                     | (45,802            | )       |                | (55,407 | )      |
| Total Stockholders' Equity                                                  | 339,521            |    |                | 329,059 |   |
|                                                                        |               |    |                |
| Total Liabilities and Stockholders' Equity                                  | $                  | 775,635 |                |    | $      | 791,412 |   |

----

|                                                                                   |                            |        |        |         |        |        |        |
|-----------------------------------------------------------------------------------|----------------------------|--------|--------|---------|--------|--------|--------|
|                                                                              | Three Months Ended June 30 |
| (In thousands)                                                                    | 2010                       |   | 2009   |
| Operating Activities                                                              |                       |   |   |
| Net income                                                                        | $                          | 9,605  |   |    | $      | 8,325  |   |
| Adjustments to reconcile net income to net cash provided by operating activities: |                       |   |   |
| Depreciation and amortization                                                     | 2,547                      |   |   | 2,777   |   |
| Deferred income taxes                                                             | 2,038                      |   |   | 2,430   |   |
| Amortization of deferred financing costs                                          | 255                        |   |   | 480     |   |
| Stock-based compensation costs                                                    | 857                        |   |   | 671     |   |
| Loss on extinguishment of debt                                                    | 300                        |   |   | — |   |
| Amortization of debt discount                                                     | 142                        |   |   | — |   |
| Loss on disposition of equipment                                                  | 125                        |   |   | — |   |
| Changes in operating assets and liabilities                                       |                       |   |   |
| Accounts receivable                                                               | 2,078                      |   |   | 3,010   |   |
| Inventories                                                                       | 1,086                      |   |   | 528     |   |
| Prepaid expenses and other current assets                                         | 2,029                      |   |   | (1,452  | )      |
| Accounts payable                                                                  | (659                       | )      |   | 584     |   |
| Income taxes payable                                                              | —                    |   |   | 1,551   |   |
| Accrued liabilities                                                               | 310                        |   |   | (836    | )      |
| Net cash provided by operating activities                                         | 20,713                     |   |   | 18,068  |   |
|                                                                              |                       |   |   |
| Investing Activities                                                              |                       |   |   |
| Purchases of equipment                                                            | (130                       | )      |   | (98     | )      |
| Net cash used for investing activities                                            | (130                       | )      |   | (98     | )      |
|                                                                              |                       |   |   |
| Financing Activities                                                              |                       |   |   |
| Payment of deferred financing costs                                               | (112                       | )      |   | — |   |
| Repayment of long-term debt                                                       | (28,462                    | )      |   | (17,000 | )      |
| Net cash used for financing activities                                            | (28,574                    | )      |   | (17,000 | )      |
|                                                                              |                       |   |   |
| (Decrease) increase in cash                                                       | (7,991                     | )      |   | 970     |   |
| Cash - beginning of period                                                        | 41,097                     |   |   | 35,181  |   |
|                                                                              |                       |   |   |
| Cash - end of period                                                              | $                          | 33,106 |   |    | $      | 36,151 |   |
|                                                                              |                       |   |   |
| Interest paid                                                                     | $                          | 3,182  |   |    | $      | 8,085  |   |
| Income taxes paid                                                                 | $                          | 342    |   |    | $      | 1,100  |   |

----

----

|                        |       |
|------------------------|-------|
|                   | Years |
| Machinery              | 5     |
| Computer equipment     | 3     |
| Furniture and fixtures | 7     |

----

----

----

|                            |                            |        |        |        |        |       |        |
|----------------------------|----------------------------|--------|--------|--------|--------|-------|--------|
|                       | Three Months Ended June 30 |
|                       | 2010                       |   | 2009   |
| Components of Income       |                       |   |   |
| Revenues                   | $                          | (16    | )      |   | $      | 2,213 |   |
| Income before income taxes | (16                        | )      |   | 533    |   |

|                                                                   |                    |        |                     |        |        |        |        |
|-------------------------------------------------------------------|--------------------|--------|---------------------|--------|--------|--------|--------|
|                                                              | June 30, 2010 |   | March 31, 2010 |
|                                                              |               |   |                |
| Trade accounts receivable                                         | $                  | 33,368 |                |   | $      | 35,527 |   |
| Other receivables                                                 | 1,802              |   |                | 1,588  |   |
|                                                              | 35,170             |   |                | 37,115 |   |
| Less allowances for discounts, returns and uncollectible accounts | (6,627             | )      |                | (6,494 | )      |
|                                                              |               |   |                |
|                                                              | $                  | 28,543 |                |   | $      | 30,621 |   |

----

|                             |                    |        |                     |        |        |        |        |
|-----------------------------|--------------------|--------|---------------------|--------|--------|--------|--------|
|                        | June 30, 2010 |   | March 31, 2010 |
|                        |               |   |                |
| Packaging and raw materials | $                  | 1,892  |                |   | $      | 2,037  |   |
| Finished goods              | 26,184             |   |                | 27,125 |   |
|                        |               |   |                |
|                        | $                  | 28,076 |                |   | $      | 29,162 |   |

|                               |                    |        |                     |        |        |       |        |
|-------------------------------|--------------------|--------|---------------------|--------|--------|-------|--------|
|                          | June 30, 2010 |   | March 31, 2010 |
|                          |               |   |                |
| Machinery                     | $                  | 1,173  |                |   | $      | 1,620 |   |
| Computer equipment            | 1,679              |   |                | 1,570  |   |
| Furniture and fixtures        | 239                |   |                | 239    |   |
| Leasehold improvements        | 418                |   |                | 418    |   |
|                          | 3,509              |   |                | 3,847  |   |
|                          |               |   |                |
| Less accumulated depreciation | (2,266             | )      |                | (2,451 | )      |
|                          |               |   |                |
|                          | $                  | 1,243  |                |   | $      | 1,396 |   |

----

|                                        |                            |         |                   |         |               |        |              |        |        |          |        |        |   |         |        |
|----------------------------------------|----------------------------|---------|-------------------|---------|---------------|--------|--------------|--------|--------|----------|--------|--------|---|---------|--------|
|                                   | Over-the-CounterHealthcare |    | HouseholdCleaning |    | Personal Care |   | Consolidated |
|                                   |                       |    |              |    |          |   |         |
| Balance — March 31, 2010         |                       |    |              |    |          |   |         |
| Goodwill                               | $                          | 235,789 |              |    | $             | 72,549 |         |   | $      | 4,643    |   |   | $ | 312,981 |   |
| Accumulated purchase price adjustments | (6,162                     | )       |              | — |          |   | —      |   |   | (6,162   | )      |
| Accumulated impairment losses          | (125,527                   | )       |              | (65,160 | )             |   | (4,643       | )      |   | (195,330 | )      |
|                                   | 104,100                    |    |              | 7,389   |          |   | —      |   |   | 111,489  |   |
|                                   |                       |    |              |    |          |   |         |
| Net adjustments                        | —                    |    |              | — |          |   | —      |   |   | —  |   |
|                                   |                       |    |              |    |          |   |         |
| Balance — June 30, 2010          |                       |    |              |    |          |   |         |
| Goodwill                               | 235,789                    |    |              | 72,549  |          |   | 4,643        |   |   | 312,981  |   |
| Accumulated purchase price adjustments | (6,162                     | )       |              | — |          |   | —      |   |   | (6,162   | )      |
| Accumulated impairment losses          | (125,527                   | )       |              | (65,160 | )             |   | (4,643       | )      |   | (195,330 | )      |
|                                   | $                          | 104,100 |              |    | $             | 7,389  |         |   | $      | —  |   |   | $ | 111,489 |   |

----

|                                        |                           |         |                        |         |                      |         |         |        |        |         |        |        |   |         |        |
|----------------------------------------|---------------------------|---------|------------------------|---------|----------------------|---------|---------|--------|--------|---------|--------|--------|---|---------|--------|
|                                   | IndefiniteLivedTrademarks |    | Finite LivedTrademarks |    | Non CompeteAgreement |    | Totals  |
| Carrying Amounts                       |                      |    |                   |    |                 |    |    |
| Balance — March 31, 2010         | $                         | 454,571 |                   |    | $                    | 151,264 |    |   | $      | 158     |   |   | $ | 605,993 |   |
|                                   |                      |    |                   |    |                 |    |    |
| Reclassifications                      | —                   |    |                   | — |                 |    | — |   |   | — |   |
|                                   |                      |    |                   |    |                 |    |    |
| Balance — June 30, 2010          | $                         | 454,571 |                   |    | $                    | 151,264 |    |   | $      | 158     |   |   | $ | 605,993 |   |
|                                   |                      |    |                   |    |                 |    |    |
| Accumulated Amortization               |                      |    |                   |    |                 |    |    |
| Balance — March 31, 2010         | $                         | — |                   |    | $                    | 46,606  |    |   | $      | 158     |   |   | $ | 46,764  |   |
|                                   |                      |    |                   |    |                 |    |    |
| Additions                              | —                   |    |                   | 2,389   |                 |    | — |   |   | 2,389   |   |
|                                   |                      |    |                   |    |                 |    |    |
| Balance — June 30, 2010          | $                         | — |                   |    | $                    | 48,995  |    |   | $      | 158     |   |   | $ | 49,153  |   |
|                                   |                      |    |                   |    |                 |    |    |
| Intangibles, net — June 30, 2010 | $                         | 454,571 |                   |    | $                    | 102,269 |    |   | $      | — |   |   | $ | 556,840 |   |

|                     |        |         |        |  |
|---------------------|--------|---------|--------|--|
| Year Ending June 30 |   |    |
| 2011                | $      | 9,558   |   |
| 2012                | 9,024  |    |
| 2013                | 8,389  |    |
| 2014                | 7,302  |    |
| 2015                | 6,147  |    |
| Thereafter          | 61,849 |    |
|                |   |
|                | $      | 102,269 |   |

----

|                           |                    |        |                     |        |        |        |        |
|---------------------------|--------------------|--------|---------------------|--------|--------|--------|--------|
|                      | June 30, 2010 |   | March 31, 2010 |
|                      |               |   |                |
| Accrued marketing costs   | $                  | 5,814  |                |   | $      | 3,823  |   |
| Accrued payroll           | 2,311              |   |                | 5,233  |   |
| Accrued commissions       | 263                |   |                | 285    |   |
| Accrued income taxes      | 96                 |   |                | 372    |   |
| Accrued professional fees | 1,112              |   |                | 1,089  |   |
| Accrued severance         | 563                |   |                | 929    |   |
| Other                     | 2                  |   |                | 2      |   |
|                      |               |   |                |
|                      | $                  | 10,161 |                |   | $      | 11,733 |   |

----

|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  |        |                    |         |                     |         |        |         |        |
|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|--------|--------------------|---------|---------------------|---------|--------|---------|--------|
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                             |   | June 30, 2010 |    | March 31, 2010 |
| Senior secured term loan facility (“2010 Senior Term Loan”) that bears interest at the Company’s option at either the prime rate plus a margin of 2.25% or LIBOR plus 3.25% with a LIBOR floor of 1.5%.  At June 30, 2010, the average interest rate on the 2010 Senior Term Loan was 4.75%.  Principal payments of $375,000 plus accrued interest are payable quarterly, with the remaining principal due on the 2010 Senior Term Loan maturity date.  The 2010 Senior Term Loan matures on March 24, 2016 and is collateralized by substantially all of the Company’s assets.                                                                                                          |   | $                  | 149,625 |                |    | $      | 150,000 |   |
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                             |   |               |    |                |
| Senior unsecured notes (“2010 Senior Notes”) that bear interest at 8.25% which are payable on April 1st and October 1st of each year.  The 2010 Senior Notes mature on April 1, 2018; however the Company may redeem some or all of the 2010 Senior Notes at redemption prices set forth in the indenture governing the 2010 Senior Notes.  The 2010 Senior Notes are unconditionally guaranteed by Prestige Brands Holdings, Inc., and its domestic wholly-owned subsidiaries other than Prestige Brands, Inc., the issuer.  Each of these guarantees is joint and several.  There are no significant restrictions on the ability of any of the guarantors to obtain funds from their subsidiaries. |   | 150,000            |    |                | 150,000 |   |
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                             |   |               |    |                |
| Senior subordinated notes (“Senior Subordinated Notes”) that bore interest of 9.25% which was payable on April 15th and October 15th of each year.  The balance outstanding on the Senior Subordinated Notes as of March 31, 2010 was repaid in full, on April 15, 2010.  The Senior Subordinated Notes were unconditionally guaranteed by Prestige Brands Holdings, Inc., and its domestic wholly-owned subsidiaries other than Prestige Brands, Inc., the issuer.                                                                                                                                                                                     |   | —            |    |                | 28,087  |   |
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                             |   |               |    |                |
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                             |   | 299,625            |    |                | 328,087 |   |
| Current portion of long-term debt                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                |   | (1,500             | )       |                | (29,587 | )      |
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                             |   |               |    |                |
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                             |   | $                  | 298,125 |                |    | $      | 298,500 |   |
| Less: unamortized discount on the 2010 Senior Term Loan and the 2010 Senior Notes                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                |   | (3,801             | )       |                | (3,943  | )      |
| Long-term debt, net of unamortized discount                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      |   | 294,324            |    |                | 294,557 |   |

----

|                     |         |         |        |  |
|---------------------|---------|---------|--------|--|
| Year Ending June 30 |    |    |
| 2011                | $       | 1,500   |   |
| 2012                | 1,500   |    |
| 2013                | 1,500   |    |
| 2014                | 1,500   |    |
| 2015                | 1,500   |    |
| Thereafter          | 292,125 |    |
|                |    |
|                | $       | 299,625 |   |

----

|                                    |        |                      |        |                        |         |                             |        |                                          |         |                              |        |                          |        |   |         |        |        |   |         |        |
|------------------------------------|--------|----------------------|--------|------------------------|---------|-----------------------------|--------|------------------------------------------|---------|------------------------------|--------|--------------------------|--------|---|---------|--------|--------|---|---------|--------|
|                               |   |                 |   |                   |    |                        |   | For the Three Months Ended June 30, 2010 |
|                               |   | June 30, 2010   |   | IncomeStatementAccount |    | AmountIncome                |   | AmountGains                              |
|  Cash Flow HedgingInstruments |   | BalanceSheetLocation |   | NotionalAmount         |    | Fair ValueAsset/(Liability) |   | Gains/LossesCharged                      |    | (Expense)RecognizedIn Income |   | (Losses)RecognizedIn OCI |
|   Interest Rate Swap     |   | n/a                  |   | $                      | — |                        |   | $                                        | — |                         |   | n/a                      |   | $ | — |   |   | $ | — |   |

|                                    |        |                           |        |                        |         |                             |        |                                          |        |                              |        |                          |        |   |      |   |        |   |     |        |
|------------------------------------|--------|---------------------------|--------|------------------------|---------|-----------------------------|--------|------------------------------------------|--------|------------------------------|--------|--------------------------|--------|---|------|---|--------|---|-----|--------|
|                               |   |                      |   |                   |    |                        |   | For the Three Months Ended June 30, 2009 |
|                               |   | June 30, 2009        |   | IncomeStatementAccount |    | AmountIncome                |   | AmountGains                              |
|  Cash Flow HedgingInstruments |   | BalanceSheetLocation      |   | NotionalAmount         |    | Fair ValueAsset/(Liability) |   | Gains/LossesCharged                      |   | (Expense)RecognizedIn Income |   | (Losses)RecognizedIn OCI |
|   Interest Rate Swap     |   | Other Accrued Liabilities |   | $                      | 125,000 |                        |   | $                                        | (2,016 | )                            |   | Interest Expense         |   | $ | (531 | ) |   | $ | 136 |   |

----

|                                                                        |                            |        |        |        |        |       |        |
|------------------------------------------------------------------------|----------------------------|--------|--------|--------|--------|-------|--------|
|                                                                   | Three Months Ended June 30 |
|                                                                   | 2010                       |   | 2009   |
| Components of Comprehensive Income                                     |                       |   |   |
| Net income                                                             | $                          | 9,605  |   |   | $      | 8,325 |   |
|                                                                   |                       |   |   |
| Unrealized gain on interest rate caps, net of income tax of $52 (2009) | —                    |   |   | 84     |   |
|                                                                   |                       |   |   |
| Comprehensive Income                                                   | $                          | 9,605  |   |   | $      | 8,409 |   |

----

|                                                                                                                                                                 |        |                            |        |        |        |        |       |        |
|-----------------------------------------------------------------------------------------------------------------------------------------------------------------|--------|----------------------------|--------|--------|--------|--------|-------|--------|
|                                                                                                                                                            |   | Three Months Ended June 30 |
|                                                                                                                                                            |   | 2010                       |   | 2009   |
| Numerator                                                                                                                                                       |   |                       |   |   |
| Income from continuing operations                                                                                                                               |   | $                          | 9,615  |   |   | $      | 7,994 |   |
| (Loss) income from discontinued operations                                                                                                                      |   | (10                        | )      |   | 331    |   |
| Net income                                                                                                                                                      |   | $                          | 9,605  |   |   | $      | 8,325 |   |
|                                                                                                                                                            |   |                       |   |   |
| Denominator                                                                                                                                                     |   |                       |   |   |
| Denominator for basic earnings per share — weighted average shares                                                                                        |   | 50,038                     |   |   | 49,982 |   |
|                                                                                                                                                            |   |                       |   |   |
| Dilutive effect of unvested restricted common stock (including restricted stock units), options and stock appreciation rights issued to employees and directors |   | 67                         |   |   | 113    |   |
|                                                                                                                                                            |   |                       |   |   |
| Denominator for diluted earnings per share                                                                                                                      |   | 50,105                     |   |   | 50,095 |   |
|                                                                                                                                                            |   |                       |   |   |
| Earnings per Common Share:                                                                                                                                      |   |                       |   |   |
| Basic earnings per share from continuing operations                                                                                                             |   | $                          | 0.19   |   |   | $      | 0.16  |   |
| Basic earnings per share from discontinued operations                                                                                                           |   | —                    |   |   | 0.01   |   |
| Basic net earnings per share                                                                                                                                    |   | $                          | 0.19   |   |   | $      | 0.17  |   |
|                                                                                                                                                            |   |                       |   |   |
| Diluted earnings per share from continuing operations                                                                                                           |   | $                          | 0.19   |   |   | $      | 0.16  |   |
| Diluted earnings per share from discontinued operations                                                                                                         |   | —                    |   |   | 0.01   |   |
| Diluted net earnings per share                                                                                                                                  |   | $                          | 0.19   |   |   | $      | 0.17  |   |

----

|                                     |        |                            |        |                                      |         |        |        |
|-------------------------------------|--------|----------------------------|--------|--------------------------------------|---------|--------|--------|
|    Restricted Shares |   |  Shares(in thousands) |   | Weighted-AverageGrant-DateFair Value |
|                                |   |                       |   |                                 |
| Nonvested at March 31, 2010         |   | 287.1                      |   |                                 | $       | 8.86   |   |
| Granted                             |   | 103.2                      |   |                                 | 9.03    |   |
| Vested                              |   | (19.3                      | )      |                                 | 12.86   |   |
| Forfeited                           |   | (8.2                       | )      |                                 | 10.91   |   |
| Nonvested at June 30, 2010          |   | 362.8                      |   |                                 | 8.65    |   |
|                                |   |                       |   |                                 |
|                                |   |                       |   |                                 |
| Nonvested at March 31, 2009         |   | 342.4                      |   |                                 | 11.31   |   |
| Granted                             |   | —                    |   |                                 | — |   |
| Vested                              |   | —                    |   |                                 | — |   |
| Forfeited                           |   | —                    |   |                                 | — |   |
| Nonvested at June 30, 2009          |   | 342.4                      |   |                                 | 11.31   |   |
|                                |   |                       |   |                                 |

----

|                        |                                  |         |        |         |        |         |        |
|------------------------|----------------------------------|---------|--------|---------|--------|---------|--------|
|                   | Three month period ended June 30 |
|                   | 2010                             |    | 2009   |
| Expected volatility    | 52.7                             | %       |   | — | %      |
| Expected dividends     | $                                | — |   |    | $      | — |   |
| Expected term in years | 6.5                              |    |   | — |   |
| Risk-free rate         | 3.4                              | %       |   | — | %      |

|                                 |        |                                  |        |                               |         |                                          |        |                                       |        |        |         |        |         |        |
|---------------------------------|--------|----------------------------------|--------|-------------------------------|---------|------------------------------------------|--------|---------------------------------------|--------|--------|---------|--------|---------|--------|
|     Options |   |   Shares(in thousands) |   | Weighted-AverageExercisePrice |    | Weighted-AverageRemainingContractualTerm |   | AggregateIntrinsicValue(in thousands) |
|                            |   |                             |   |                          |    |                                     |   |                                  |
| Outstanding at March 31, 2009   |   | 662.6                            |   |                          | $       | 11.65                                    |   |                                  | 8.8    |   |    | $      | — |   |
| Granted                         |   | —                          |   |                          | — |                                     |   | —                               |   |   | — |   |
| Exercised                       |   | —                          |   |                          | — |                                     |   | —                               |   |   | — |   |
| Forfeited or expired            |   | —                          |   |                          | — |                                     |   | —                               |   |   | — |   |
| Outstanding at June 30, 2009    |   | 662.6                            |   |                          | 11.65   |                                     |   | 8.5                                   |   |   | — |   |
|                            |   |                             |   |                          |    |                                     |   |                                  |
| Outstanding at March 31, 2010   |   | 1,584.2                          |   |                          | 8.50    |                                     |   | 8.9                                   |   |   | 2,070   |   |
| Granted                         |   | 358.0                            |   |                          | 9.03    |                                     |   | 9.8                                   |   |   | — |   |
| Exercised                       |   | —                          |   |                          | — |                                     |   | —                               |   |   | — |   |
| Forfeited or expired            |   | (12.4                            | )      |                          | 11.70   |                                     |   | 7.5                                   |   |   | — |   |
| Outstanding at June 30, 2010    |   | 1,929.8                          |   |                          | 8.58    |                                     |   | 8.9                                   |   |   | — |   |
|                            |   |                             |   |                          |    |                                     |   |                                  |
| Exercisable at June 30, 2010    |   | 392.7                            |   |                          | 11.91   |                                     |   | 7.4                                   |   |   | — |   |

----

|                                                                |         |        |        |         |        |     |        |
|----------------------------------------------------------------|---------|--------|--------|---------|--------|-----|--------|
|                                                           | 2010    |   | 2009   |
| (In thousands)                                                 |    |   |   |
| Balance — March 31                                       | $       | 315    |   |    | $      | 225 |   |
| Adjustments based on tax positions related to the current year | — |   |   | — |   |
| Balance — June 30                                        | $       | 315    |   |    | $      | 225 |   |

----

|                     |            |        |           |         |        |        |         |        |   |       |        |  |
|---------------------|------------|--------|-----------|---------|--------|--------|---------|--------|---|-------|--------|--|
|                | Facilities |   | Equipment |    | Total  |
| Year Ending June 30 |       |   |      |    |   |   |
| 2011                | $          | 710    |      |    | $      | 82     |    |   | $ | 792   |   |
| 2012                | 647        |   |      | 64      |   |   | 711     |   |
| 2013                | 582        |   |      | 40      |   |   | 622     |   |
| 2014                | 498        |   |      | 7       |   |   | 505     |   |
| Thereafter          | —    |   |      | — |   |   | — |   |
|                |       |   |      |    |   |
|                | $          | 2,437  |      |    | $      | 193    |    |   | $ | 2,630 |   |

|                     |        |        |        |  |
|---------------------|--------|--------|--------|--|
| Year Ending June 30 |   |   |
| 2011                | $      | 10,695 |   |
| 2012                | 4,348  |   |
| 2013                | 1,159  |   |
| 2014                | 1,128  |   |
| 2015                | 1,097  |   |
| Thereafter          | 4,401  |   |
|                |   |
|                | $      | 22,828 |   |

----

|                                                      |                                          |        |                   |        |               |        |              |        |        |        |        |        |        |        |        |
|------------------------------------------------------|------------------------------------------|--------|-------------------|--------|---------------|--------|--------------|--------|--------|--------|--------|--------|--------|--------|--------|
|                                                 | For the Three Months Ended June 30, 2010 |
|                                                 | Over-the-CounterHealthcare               |   | HouseholdCleaning |   | Personal Care |   | Consolidated |
| (In thousands)                                       |                                     |   |              |   |          |   |         |
| Net sales                                            | $                                        | 44,323 |              |   | $             | 25,814 |         |   | $      | 2,569  |   |   | $      | 72,706 |   |
| Other revenues                                       | 14                                       |   |              | 701    |          |   | 4            |   |   | 719    |   |
|                                                 |                                     |   |              |   |          |   |         |
| Total revenues                                       | 44,337                                   |   |              | 26,515 |          |   | 2,573        |   |   | 73,425 |   |
| Cost of sales                                        | 15,582                                   |   |              | 17,412 |          |   | 1,552        |   |   | 34,546 |   |
|                                                 |                                     |   |              |   |          |   |         |
| Gross profit                                         | 28,755                                   |   |              | 9,103  |          |   | 1,021        |   |   | 38,879 |   |
| Advertising and promotion                            | 5,154                                    |   |              | 2,324  |          |   | 120          |   |   | 7,598  |   |
|                                                 |                                     |   |              |   |          |   |         |
| Contribution margin                                  | $                                        | 23,601 |              |   | $             | 6,779  |         |   | $      | 901    |   |   | 31,281 |   |
| Other operating expenses                             |                                     |   |              |   |          |   | 9,961        |   |
|                                                 |                                     |   |              |   |          |   |         |
| Operating income                                     |                                     |   |              |   |          |   | 21,320       |   |
| Other expense                                        |                                     |   |              |   |          |   | 5,761        |   |
| Provision for income taxes                           |                                     |   |              |   |          |   | 5,944        |   |
| Income from continuing operations                    |                                     |   |              |   |          |   | 9,615        |   |
| Loss from discontinued operations, net of income tax |                                     |   |              |   |          |   | (10          | )      |
|                                                 |                                     |   |              |   |          |   |         |
| Net income                                           |                                     |   |              |   |          |   | $            | 9,605  |   |

----

|                                                        |                                          |        |                   |        |               |        |              |        |        |        |        |        |        |        |        |
|--------------------------------------------------------|------------------------------------------|--------|-------------------|--------|---------------|--------|--------------|--------|--------|--------|--------|--------|--------|--------|--------|
|                                                   | For the Three Months Ended June 30, 2009 |
|                                                   | Over-the-CounterHealthcare               |   | HouseholdCleaning |   | Personal Care |   | Consolidated |
| (In thousands)                                         |                                     |   |              |   |          |   |         |
| Net sales                                              | $                                        | 40,272 |              |   | $             | 26,841 |         |   | $      | 3,282  |   |   | $      | 70,395 |   |
| Other revenues                                         | 11                                       |   |              | 606    |          |   | —      |   |   | 617    |   |
|                                                   |                                     |   |              |   |          |   |         |
| Total revenues                                         | 40,283                                   |   |              | 27,447 |          |   | 3,282        |   |   | 71,012 |   |
| Cost of sales                                          | 13,528                                   |   |              | 17,801 |          |   | 1,852        |   |   | 33,181 |   |
|                                                   |                                     |   |              |   |          |   |         |
| Gross profit                                           | 26,755                                   |   |              | 9,646  |          |   | 1,430        |   |   | 37,831 |   |
| Advertising and promotion                              | 6,740                                    |   |              | 1,919  |          |   | 106          |   |   | 8,765  |   |
|                                                   |                                     |   |              |   |          |   |         |
| Contribution margin                                    | $                                        | 20,015 |              |   | $             | 7,727  |         |   | $      | 1,324  |   |   | 29,066 |   |
| Other operating expenses                               |                                     |   |              |   |          |   | 10,540       |   |
|                                                   |                                     |   |              |   |          |   |         |
| Operating income                                       |                                     |   |              |   |          |   | 18,526       |   |
| Other expense                                          |                                     |   |              |   |          |   | 5,654        |   |
| Provision for income taxes                             |                                     |   |              |   |          |   | 4,878        |   |
| Income from continuing operations                      |                                     |   |              |   |          |   | 7,994        |   |
| Income from discontinued operations, net of income tax |                                     |   |              |   |          |   | 331          |   |
|                                                   |                                     |   |              |   |          |   |         |
| Net income                                             |                                     |   |              |   |          |   | $            | 8,325  |   |

|                   |                            |         |                   |         |               |         |              |        |        |         |        |        |   |         |        |
|-------------------|----------------------------|---------|-------------------|---------|---------------|---------|--------------|--------|--------|---------|--------|--------|---|---------|--------|
| (In thousands)    | Over-the-CounterHealthcare |    | HouseholdCleaning |    | Personal Care |    | Consolidated |
|              |                       |    |              |    |          |    |         |
| Goodwill          | $                          | 104,100 |              |    | $             | 7,389   |         |   | $      | — |   |   | $ | 111,489 |   |
|              |                       |    |              |    |          |    |         |
| Intangible assets |                       |    |              |    |          |    |         |
| Indefinite-lived  | 334,750                    |    |              | 119,821 |          |    | —      |   |   | 454,571 |   |
| Finite-lived      | 64,281                     |    |              | 32,707  |          |    | 5,281        |   |   | 102,269 |   |
|              | 399,031                    |    |              | 152,528 |          |    | 5,281        |   |   | 556,840 |   |
|              |                       |    |              |    |          |    |         |
|              | $                          | 503,131 |              |    | $             | 159,917 |         |   | $      | 5,281   |   |   | $ | 668,329 |   |

----

----

|                                                              |        |                                |         |                                   |         |                                |        |                                     |        |              |         |              |        |         |        |        |         |        |         |        |        |   |        |        |
|--------------------------------------------------------------|--------|--------------------------------|---------|-----------------------------------|---------|--------------------------------|--------|-------------------------------------|--------|--------------|---------|--------------|--------|---------|--------|--------|---------|--------|---------|--------|--------|---|--------|--------|
| (In thousands)                                               |   | Prestige Brands Holdings, Inc. |    | Prestige Brands, Inc., the issuer |    | Combined Subsidiary Guarantors |   | Combined Non-guarantor Subsidiaries |   | Eliminations |    | Consolidated |
|                                                         |   |                           |    |                              |    |                           |   |                                |   |         |    |         |
| Revenues                                                     |   | $                              | — |                              |    | $                              | 46,154 |                                |   | $            | 25,814  |         |   | $       | 738    |   |    | $      | — |   |   | $ | 72,706 |   |
| Other Revenue                                                |   | —                        |    |                              | 18      |                           |   | 701                                 |   |         | 478     |         |   | (478    | )      |   | 719     |   |
| Total Revenue                                                |   | —                        |    |                              | 46,172  |                           |   | 26,515                              |   |         | 1,216   |         |   | (478    | )      |   | 73,425  |   |
|                                                         |   |                           |    |                              |    |                           |   |                                |   |         |    |         |
| Cost of Sales                                                |   |                           |    |                              |    |                           |   |                                |   |         |    |         |
| Cost of Sales (exclusive of depreciation)                    |   | —                        |    |                              | 17,320  |                           |   | 17,412                              |   |         | 292     |         |   | (478    | )      |   | 34,546  |   |
| Gross Profit                                                 |   | —                        |    |                              | 28,852  |                           |   | 9,103                               |   |         | 924     |         |   | — |   |   | 38,879  |   |
|                                                         |   |                           |    |                              |    |                           |   |                                |   |         |    |         |
| Advertising and promotion                                    |   | —                        |    |                              | 5,092   |                           |   | 2,324                               |   |         | 182     |         |   | — |   |   | 7,598   |   |
| General and administrative                                   |   | (126                           | )       |                              | 4,529   |                           |   | 2,588                               |   |         | 423     |         |   | — |   |   | 7,414   |   |
| Depreciation and amortization                                |   | 110                            |    |                              | 1,957   |                           |   | 463                                 |   |         | 17      |         |   | — |   |   | 2,547   |   |
| Total operating expenses                                     |   | (16                            | )       |                              | 11,578  |                           |   | 5,375                               |   |         | 622     |         |   | — |   |   | 17,559  |   |
|                                                         |   |                           |    |                              |    |                           |   |                                |   |         |    |         |
| Operating income (loss)                                      |   | 16                             |    |                              | 17,274  |                           |   | 3,728                               |   |         | 302     |         |   | — |   |   | 21,320  |   |
|                                                         |   |                           |    |                              |    |                           |   |                                |   |         |    |         |
| Other (income) expense                                       |   |                           |    |                              |    |                           |   |                                |   |         |    |         |
| Interest income                                              |   | (12,975                        | )       |                              | (2,304  | )                              |   | —                             |   |         | (23     | )            |   | 15,302  |   |   | — |   |
| Interest expense                                             |   | —                        |    |                              | 17,234  |                           |   | 3,529                               |   |         | — |         |   | (15,302 | )      |   | 5,461   |   |
| Loss on extinguishment of debt                               |   | —                        |    |                              | 300     |                           |   | —                             |   |         | — |         |   | — |   |   | 300     |   |
| Equity in income of subsidiaries                             |   | (1,595                         | )       |                              | — |                           |   | —                             |   |         | — |         |   | 1,595   |   |   | — |   |
| Total other (income) expense                                 |   | (14,570                        | )       |                              | 15,230  |                           |   | 3,529                               |   |         | (23     | )            |   | 1,595   |   |   | 5,761   |   |
|                                                         |   |                           |    |                              |    |                           |   |                                |   |         |    |         |
| Income (loss) from continuing operations before income taxes |   | 14,586                         |    |                              | 2,044   |                           |   | 199                                 |   |         | 325     |         |   | (1,595  | )      |   | 15,559  |   |
|                                                         |   |                           |    |                              |    |                           |   |                                |   |         |    |         |
| Provision for income taxes                                   |   | 4,981                          |    |                              | 719     |                           |   | 76                                  |   |         | 168     |         |   | — |   |   | 5,944   |   |
| Income (loss) from continuing operations                     |   | 9,605                          |    |                              | 1,325   |                           |   | 123                                 |   |         | 157     |         |   | (1,595  | )      |   | 9,615   |   |
|                                                         |   |                           |    |                              |    |                           |   |                                |   |         |    |         |
| Discontinued operations                                      |   |                           |    |                              |    |                           |   |                                |   |         |    |         |
| (Loss) from discontinued operations, net of income tax       |   | —                        |    |                              | (6      | )                              |   | (4                                  | )      |         | — |         |   | — |   |   | (10     | )      |
| Net income (loss)                                            |   | $                              | 9,605   |                              |    | $                              | 1,319  |                                |   | $            | 119     |         |   | $       | 157    |   |    | $      | (1,595  | )      |   | $ | 9,605  |   |

----

|                                                              |        |                                |         |                                   |         |                                |        |                                     |        |              |         |              |        |         |        |        |         |        |         |        |        |   |        |        |
|--------------------------------------------------------------|--------|--------------------------------|---------|-----------------------------------|---------|--------------------------------|--------|-------------------------------------|--------|--------------|---------|--------------|--------|---------|--------|--------|---------|--------|---------|--------|--------|---|--------|--------|
| (In thousands)                                               |   | Prestige Brands Holdings, Inc. |    | Prestige Brands, Inc., the issuer |    | Combined Subsidiary Guarantors |   | Combined Non-guarantor Subsidiaries |   | Eliminations |    | Consolidated |
|                                                         |   |                           |    |                              |    |                           |   |                                |   |         |    |         |
| Revenues                                                     |   | $                              | — |                              |    | $                              | 43,087 |                                |   | $            | 26,841  |         |   | $       | 467    |   |    | $      | — |   |   | $ | 70,395 |   |
| Other Revenue                                                |   | —                        |    |                              | 11      |                           |   | 606                                 |   |         | 307     |         |   | (307    | )      |   | 617     |   |
| Total Revenue                                                |   | —                        |    |                              | 43,098  |                           |   | 27,447                              |   |         | 774     |         |   | (307    | )      |   | 71,012  |   |
|                                                         |   |                           |    |                              |    |                           |   |                                |   |         |    |         |
| Cost of Sales                                                |   |                           |    |                              |    |                           |   |                                |   |         |    |         |
| Cost of Sales (exclusive of depreciation)                    |   | —                        |    |                              | 15,512  |                           |   | 17,801                              |   |         | 175     |         |   | (307    | )      |   | 33,181  |   |
| Gross Profit                                                 |   | —                        |    |                              | 27,586  |                           |   | 9,646                               |   |         | 599     |         |   | — |   |   | 37,831  |   |
|                                                         |   |                           |    |                              |    |                           |   |                                |   |         |    |         |
| Advertising and promotion                                    |   | —                        |    |                              | 6,696   |                           |   | 1,919                               |   |         | 150     |         |   | — |   |   | 8,765   |   |
| General and administrative                                   |   | (161                           | )       |                              | 5,276   |                           |   | 3,287                               |   |         | (207    | )            |   | — |   |   | 8,195   |   |
| Depreciation and amortization                                |   | 88                             |    |                              | 1,769   |                           |   | 472                                 |   |         | 16      |         |   | — |   |   | 2,345   |   |
| Total operating expenses                                     |   | (73                            | )       |                              | 13,741  |                           |   | 5,678                               |   |         | (41     | )            |   | — |   |   | 19,305  |   |
|                                                         |   |                           |    |                              |    |                           |   |                                |   |         |    |         |
| Operating income                                             |   | 73                             |    |                              | 13,845  |                           |   | 3,968                               |   |         | 640     |         |   | — |   |   | 18,526  |   |
|                                                         |   |                           |    |                              |    |                           |   |                                |   |         |    |         |
| Other (income) expense                                       |   |                           |    |                              |    |                           |   |                                |   |         |    |         |
| Interest income                                              |   | (13,064                        | )       |                              | (2,315  | )                              |   | —                             |   |         | (27     | )            |   | 15,406  |   |   | — |   |
| Interest expense                                             |   | —                        |    |                              | 17,507  |                           |   | 3,553                               |   |         | — |         |   | (15,406 | )      |   | 5,654   |   |
| Loss on extinguishment of debt                               |   | —                        |    |                              | — |                           |   | —                             |   |         | — |         |   | — |   |   | — |   |
| Equity in income of subsidiaries                             |   | (230                           | )       |                              | — |                           |   | —                             |   |         | — |         |   | 230     |   |   | — |   |
| Total other (income) expense                                 |   | (13,294                        | )       |                              | 15,192  |                           |   | 3,553                               |   |         | (27     | )            |   | 230     |   |   | 5,654   |   |
|                                                         |   |                           |    |                              |    |                           |   |                                |   |         |    |         |
| Income (loss) from continuing operations before income taxes |   | 13,367                         |    |                              | (1,347  | )                              |   | 415                                 |   |         | 667     |         |   | (230    | )      |   | 12,872  |   |
|                                                         |   |                           |    |                              |    |                           |   |                                |   |         |    |         |
| Provision (benefit) for income taxes                         |   | 5,042                          |    |                              | (412    | )                              |   | 157                                 |   |         | 91      |         |   | — |   |   | 4,878   |   |
| Income (loss) from continuing operations                     |   | 8,325                          |    |                              | (935    | )                              |   | 258                                 |   |         | 576     |         |   | (230    | )      |   | 7,994   |   |
|                                                         |   |                           |    |                              |    |                           |   |                                |   |         |    |         |
| Discontinued operations                                      |   |                           |    |                              |    |                           |   |                                |   |         |    |         |
| Income from discontinued operations, net of income tax       |   | —                        |    |                              | 218     |                           |   | 113                                 |   |         | — |         |   | — |   |   | 331     |   |
| Net (loss) income                                            |   | $                              | 8,325   |                              |    | $                              | (717   | )                                   |   | $            | 371     |         |   | $       | 576    |   |    | $      | (230    | )      |   | $ | 8,325  |   |

----

|                                                  |        |                                |           |                                   |           |                                |           |                                     |        |              |         |              |        |            |        |        |         |        |            |        |        |   |         |        |
|--------------------------------------------------|--------|--------------------------------|-----------|-----------------------------------|-----------|--------------------------------|-----------|-------------------------------------|--------|--------------|---------|--------------|--------|------------|--------|--------|---------|--------|------------|--------|--------|---|---------|--------|
| (In thousands)                                   |   | Prestige Brands Holdings, Inc. |      | Prestige Brands, Inc., the issuer |      | Combined Subsidiary Guarantors |      | Combined Non-guarantor Subsidiaries |   | Eliminations |    | Consolidated |
| Assets                                           |   |                           |      |                              |      |                           |      |                                |   |         |    |         |
| Current assets                                   |   |                           |      |                              |      |                           |      |                                |   |         |    |         |
| Cash and cash equivalents                        |   | $                              | 32,552    |                              |      | $                              | —   |                                |   | $            | — |         |   | $          | 554    |   |    | $      | —    |   |   | $ | 33,106  |   |
| Accounts receivable                              |   | 1,072                          |      |                              | 17,146    |                           |      | 9,728                               |   |         | 597     |         |   | —    |   |   | 28,543  |   |
| Inventories                                      |   | —                        |      |                              | 19,337    |                           |      | 8,199                               |   |         | 540     |         |   | —    |   |   | 28,076  |   |
| Deferred income tax assets                       |   | 2,499                          |      |                              | 3,819     |                           |      | 426                                 |   |         | 1       |         |   | —    |   |   | 6,745   |   |
| Prepaid expenses and other current assets        |   | 1,729                          |      |                              | 1,037     |                           |      | 122                                 |   |         | — |         |   | —    |   |   | 2,888   |   |
| Total current assets                             |   | 37,852                         |      |                              | 41,339    |                           |      | 18,475                              |   |         | 1,692   |         |   | —    |   |   | 99,358  |   |
|                                             |   |                           |      |                              |      |                           |      |                                |   |         |    |         |
| Property and equipment                           |   | 837                            |      |                              | 136       |                           |      | 250                                 |   |         | 20      |         |   | —    |   |   | 1,243   |   |
| Goodwill                                         |   | —                        |      |                              | 104,099   |                           |      | 7,390                               |   |         | — |         |   | —    |   |   | 111,489 |   |
| Intangible assets                                |   | —                        |      |                              | 403,831   |                           |      | 152,528                             |   |         | 481     |         |   | —    |   |   | 556,840 |   |
| Other long-term assets                           |   | —                        |      |                              | 6,705     |                           |      | —                             |   |         | — |         |   | —    |   |   | 6,705   |   |
| Intercompany receivable                          |   | 715,607                        |      |                              | 724,642   |                           |      | 93,301                              |   |         | 4,141   |         |   | (1,537,691 | )      |   | — |   |
| Investment in subsidiary                         |   | 456,119                        |      |                              | —   |                           |      | —                             |   |         | — |         |   | (456,119   | )      |   | — |   |
| Total Assets                                     |   | $                              | 1,210,415 |                              |      | $                              | 1,280,752 |                                |   | $            | 271,944 |         |   | $          | 6,334  |   |    | $      | (1,993,810 | )      |   | $ | 775,635 |   |
|                                             |   |                           |      |                              |      |                           |      |                                |   |         |    |         |
| Liabilities and Stockholders’ Equity       |   |                           |      |                              |      |                           |      |                                |   |         |    |         |
| Current liabilities                              |   |                           |      |                              |      |                           |      |                                |   |         |    |         |
| Accounts payable                                 |   | $                              | 1,019     |                              |      | $                              | 5,107     |                                |   | $            | 5,652   |         |   | $          | 334    |   |    | $      | —    |   |   | $ | 12,112  |   |
| Accrued interest payable                         |   | —                        |      |                              | 3,443     |                           |      | —                             |   |         | — |         |   | —    |   |   | 3,443   |   |
| Other accrued liabilities                        |   | (3,358                         | )         |                              | 17,465    |                           |      | (4,091                              | )      |         | 145     |         |   | —    |   |   | 10,161  |   |
| Current portion of long-term debt                |   | —                        |      |                              | 1,500     |                           |      | —                             |   |         | — |         |   | —    |   |   | 1,500   |   |
| Total current liabilities                        |   | (2,339                         | )         |                              | 27,515    |                           |      | 1,561                               |   |         | 479     |         |   | —    |   |   | 27,216  |   |
|                                             |   |                           |      |                              |      |                           |      |                                |   |         |    |         |
| Long-term debt                                   |   |                           |      |                              |      |                           |      |                                |   |         |    |         |
| Principal amount                                 |   | —                        |      |                              | 298,125   |                           |      | —                             |   |         | — |         |   | —    |   |   | 298,125 |   |
| Less unamortized discount                        |   | —                        |      |                              | (3,801    | )                              |      | —                             |   |         | — |         |   | —    |   |   | (3,801  | )      |
| Long-term debt, net of unamortized discount      |   | —                        |      |                              | 294,324   |                           |      | —                             |   |         | — |         |   | —    |   |   | 294,324 |   |
|                                             |   |                           |      |                              |      |                           |      |                                |   |         |    |         |
| Deferred income tax liabilities                  |   | (4                             | )         |                              | 93,314    |                           |      | 21,177                              |   |         | 87      |         |   | —    |   |   | 114,574 |   |
|                                             |   |                           |      |                              |      |                           |      |                                |   |         |    |         |
| Intercompany payable                             |   | 702,397                        |      |                              | 658,985   |                           |      | 175,565                             |   |         | 744     |         |   | (1,537,691 | )      |   | — |   |
| Intercompany equity in subsidiaries              |   | 170,840                        |      |                              | —   |                           |      | —                             |   |         | — |         |   | (170,840   | )      |   | — |   |
|                                             |   |                           |      |                              |      |                           |      |                                |   |         |    |         |
| Total Liabilities                                |   | 870,894                        |      |                              | 1,074,138 |                           |      | 198,303                             |   |         | 1,310   |         |   | (1,708,531 | )      |   | 436,114 |   |
|                                             |   |                           |      |                              |      |                           |      |                                |   |         |    |         |
| Stockholders’ Equity                       |   |                           |      |                              |      |                           |      |                                |   |         |    |         |
| Common Stock                                     |   | 502                            |      |                              | —   |                           |      | —                             |   |         | — |         |   | —    |   |   | 502     |   |
| Additional paid-in capital                       |   | 384,884                        |      |                              | 337,458   |                           |      | 118,637                             |   |         | 24      |         |   | (456,119   | )      |   | 384,884 |   |
| Treasury stock                                   |   | (63                            | )         |                              | —   |                           |      | —                             |   |         | — |         |   | —    |   |   | (63     | )      |
| Retained earnings (accumulated deficit)          |   | (45,802                        | )         |                              | (136,571  | )                              |      | (44,996                             | )      |         | 10,727  |         |   | 170,840    |   |   | (45,802 | )      |
| Intercompany dividends                           |   | —                        |      |                              | 5,727     |                           |      | —                             |   |         | (5,727  | )            |   | —    |   |   | — |   |
| Total Stockholders’ Equity                 |   | 339,521                        |      |                              | 206,614   |                           |      | 73,641                              |   |         | 5,024   |         |   | (285,279   | )      |   | 339,521 |   |
|                                             |   |                           |      |                              |      |                           |      |                                |   |         |    |         |
| Total Liabilities and Stockholders’ Equity |   | $                              | 1,210,415 |                              |      | $                              | 1,280,752 |                                |   | $            | 271,944 |         |   | $          | 6,334  |   |    | $      | (1,993,810 | )      |   | $ | 775,635 |   |

----

|                                                  |        |                                |           |                                   |           |                                |           |                                     |        |              |         |              |        |            |        |        |         |        |            |        |        |   |         |        |
|--------------------------------------------------|--------|--------------------------------|-----------|-----------------------------------|-----------|--------------------------------|-----------|-------------------------------------|--------|--------------|---------|--------------|--------|------------|--------|--------|---------|--------|------------|--------|--------|---|---------|--------|
| (In thousands)                                   |   | Prestige Brands Holdings, Inc. |      | Prestige Brands, Inc., the issuer |      | Combined Subsidiary Guarantors |      | Combined Non-guarantor Subsidiaries |   | Eliminations |    | Consolidated |
| Assets                                           |   |                           |      |                              |      |                           |      |                                |   |         |    |         |
| Current assets                                   |   |                           |      |                              |      |                           |      |                                |   |         |    |         |
| Cash and cash equivalents                        |   | $                              | 40,644    |                              |      | $                              | —   |                                |   | $            | — |         |   | $          | 453    |   |    | $      | —    |   |   | $ | 41,097  |   |
| Accounts receivable                              |   | 1,054                          |      |                              | 18,865    |                           |      | 10,025                              |   |         | 677     |         |   | —    |   |   | 30,621  |   |
| Inventories                                      |   | —                        |      |                              | 21,284    |                           |      | 7,257                               |   |         | 621     |         |   | —    |   |   | 29,162  |   |
| Deferred income tax assets                       |   | 2,315                          |      |                              | 3,639     |                           |      | 398                                 |   |         | 1       |         |   | —    |   |   | 6,353   |   |
| Prepaid expenses and other current assets        |   | 4,442                          |      |                              | 226       |                           |      | 248                                 |   |         | 1       |         |   | —    |   |   | 4,917   |   |
| Total current assets                             |   | 48,455                         |      |                              | 44,014    |                           |      | 17,928                              |   |         | 1,753   |         |   | —    |   |   | 112,150 |   |
|                                             |   |                           |      |                              |      |                           |      |                                |   |         |    |         |
| Property and equipment                           |   | 841                            |      |                              | 236       |                           |      | 297                                 |   |         | 22      |         |   | —    |   |   | 1,396   |   |
| Goodwill                                         |   | —                        |      |                              | 104,099   |                           |      | 7,390                               |   |         | — |         |   | —    |   |   | 111,489 |   |
| Intangible assets                                |   | —                        |      |                              | 405,770   |                           |      | 152,964                             |   |         | 495     |         |   | —    |   |   | 559,229 |   |
| Other long-term assets                           |   | —                        |      |                              | 7,148     |                           |      | —                             |   |         | — |         |   | —    |   |   | 7,148   |   |
| Intercompany receivable                          |   | 712,224                        |      |                              | 729,069   |                           |      | 90,251                              |   |         | 3,989   |         |   | (1,535,533 | )      |   | — |   |
| Investment in subsidiary                         |   | 456,119                        |      |                              | —   |                           |      | —                             |   |         | — |         |   | (456,119   | )      |   | — |   |
| Total Assets                                     |   | $                              | 1,217,639 |                              |      | $                              | 1,290,336 |                                |   | $            | 268,830 |         |   | $          | 6,259  |   |    | $      | (1,991,652 | )      |   | $ | 791,412 |   |
|                                             |   |                           |      |                              |      |                           |      |                                |   |         |    |         |
| Liabilities and Stockholders’ Equity       |   |                           |      |                              |      |                           |      |                                |   |         |    |         |
| Current liabilities                              |   |                           |      |                              |      |                           |      |                                |   |         |    |         |
| Accounts payable                                 |   | $                              | 2,526     |                              |      | $                              | 5,837     |                                |   | $            | 4,060   |         |   | $          | 348    |   |    | $      | —    |   |   | $ | 12,771  |   |
| Accrued interest payable                         |   | —                        |      |                              | 1,561     |                           |      | —                             |   |         | — |         |   | —    |   |   | 1,561   |   |
| Other accrued liabilities                        |   | 10,234                         |      |                              | 4,960     |                           |      | (3,476                              | )      |         | 15      |         |   | —    |   |   | 11,733  |   |
| Current portion of long-term debt                |   | —                        |      |                              | 29,587    |                           |      | —                             |   |         | — |         |   | —    |   |   | 29,587  |   |
| Total current liabilities                        |   | 12,760                         |      |                              | 41,945    |                           |      | 584                                 |   |         | 363     |         |   | —    |   |   | 55,652  |   |
|                                             |   |                           |      |                              |      |                           |      |                                |   |         |    |         |
| Long-term debt                                   |   |                           |      |                              |      |                           |      |                                |   |         |    |         |
| Principal amount                                 |   | —                        |      |                              | 298,500   |                           |      | —                             |   |         | — |         |   | —    |   |   | 298,500 |   |
| Less unamortized discount                        |   | —                        |      |                              | (3,943    | )                              |      | —                             |   |         | — |         |   | —    |   |   | (3,943  | )      |
| Long-term debt, net of unamortized discount      |   | —                        |      |                              | 294,557   |                           |      | —                             |   |         | — |         |   | —    |   |   | 294,557 |   |
|                                             |   |                           |      |                              |      |                           |      |                                |   |         |    |         |
| Deferred income tax liabilities                  |   | (4                             | )         |                              | 91,828    |                           |      | 20,224                              |   |         | 96      |         |   | —    |   |   | 112,144 |   |
|                                             |   |                           |      |                              |      |                           |      |                                |   |         |    |         |
| Intercompany payable                             |   | 703,389                        |      |                              | 656,711   |                           |      | 174,500                             |   |         | 933     |         |   | (1,535,533 | )      |   | — |   |
| Intercompany equity in subsidiaries              |   | 172,435                        |      |                              | —   |                           |      | —                             |   |         | — |         |   | (172,435   | )      |   | — |   |
|                                             |   |                           |      |                              |      |                           |      |                                |   |         |    |         |
| Total Liabilities                                |   | 888,580                        |      |                              | 1,085,041 |                           |      | 195,308                             |   |         | 1,392   |         |   | (1,707,968 | )      |   | 462,353 |   |
|                                             |   |                           |      |                              |      |                           |      |                                |   |         |    |         |
| Stockholders’ Equity                       |   |                           |      |                              |      |                           |      |                                |   |         |    |         |
| Common Stock                                     |   | 502                            |      |                              | —   |                           |      | —                             |   |         | — |         |   | —    |   |   | 502     |   |
| Additional paid-in capital                       |   | 384,027                        |      |                              | 337,458   |                           |      | 118,637                             |   |         | 24      |         |   | (456,119   | )      |   | 384,027 |   |
| Treasury stock                                   |   | (63                            | )         |                              | —   |                           |      | —                             |   |         | — |         |   | —    |   |   | (63     | )      |
| Retained earnings (accumulated deficit)          |   | (55,407                        | )         |                              | (137,890  | )                              |      | (45,115                             | )      |         | 10,570  |         |   | 172,435    |   |   | (55,407 | )      |
| Intercompany dividends                           |   | —                        |      |                              | 5,727     |                           |      | —                             |   |         | (5,727  | )            |   | —    |   |   | — |   |
| Total Stockholders’ Equity                 |   | 329,059                        |      |                              | 205,295   |                           |      | 73,522                              |   |         | 4,867   |         |   | (283,684   | )      |   | 329,059 |   |
|                                             |   |                           |      |                              |      |                           |      |                                |   |         |    |         |
| Total Liabilities and Stockholders’ Equity |   | $                              | 1,217,639 |                              |      | $                              | 1,290,336 |                                |   | $            | 268,830 |         |   | $          | 6,259  |   |    | $      | (1,991,652 | )      |   | $ | 791,412 |   |

----

|                                                                                          |        |                                |        |                                   |         |                                |         |                                     |        |              |         |              |        |         |        |        |         |        |         |        |        |   |        |        |
|------------------------------------------------------------------------------------------|--------|--------------------------------|--------|-----------------------------------|---------|--------------------------------|---------|-------------------------------------|--------|--------------|---------|--------------|--------|---------|--------|--------|---------|--------|---------|--------|--------|---|--------|--------|
| (In thousands)                                                                           |   | Prestige Brands Holdings, Inc. |   | Prestige Brands, Inc., the issuer |    | Combined Subsidiary Guarantors |    | Combined Non-guarantor Subsidiaries |   | Eliminations |    | Consolidated |
| Operating Activities                                                                     |   |                           |   |                              |    |                           |    |                                |   |         |    |         |
| Net income (loss)                                                                        |   | $                              | 9,605  |                              |    | $                              | 1,319   |                                |   | $            | 119     |         |   | $       | 157    |   |    | $      | (1,595  | )      |   | $ | 9,605  |   |
| Adjustments to reconcile net income (loss) to net cash provided by operating activities: |   |                           |   |                              |    |                           |    |                                |   |         |    |         |
| Depreciation and amortization                                                            |   | 110                            |   |                              | 1,957   |                           |    | 463                                 |   |         | 17      |         |   | — |   |   | 2,547   |   |
| Deferred income taxes                                                                    |   | (183                           | )      |                              | 1,306   |                           |    | 924                                 |   |         | (9      | )            |   | — |   |   | 2,038   |   |
| Amortization of deferred financing costs                                                 |   | —                        |   |                              | 255     |                           |    | —                             |   |         | — |         |   | — |   |   | 255     |   |
| Stock-based compensation costs                                                           |   | 857                            |   |                              | — |                           |    | —                             |   |         | — |         |   | — |   |   | 857     |   |
| Loss on extinguishment of debt                                                           |   | —                        |   |                              | 300     |                           |    | —                             |   |         | — |         |   | — |   |   | 300     |   |
| Amortization of debt discount                                                            |   | —                        |   |                              | 142     |                           |    | —                             |   |         | — |         |   | — |   |   | 142     |   |
| Loss on disposal of equipment                                                            |   | —                        |   |                              | 105     |                           |    | 20                                  |   |         | — |         |   | — |   |   | 125     |   |
| Changes in operating assets and liabilities, net of effects of purchases of businesses:  |   |                           |   |                              |    |                           |    |                                |   |         |    |         |
| Accounts receivable                                                                      |   | (18                            | )      |                              | 1,719   |                           |    | 297                                 |   |         | 80      |         |   | — |   |   | 2,078   |   |
| Inventories                                                                              |   | —                        |   |                              | 1,947   |                           |    | (941                                | )      |         | 80      |         |   | — |   |   | 1,086   |   |
| Prepaid expenses and other current assets                                                |   | 2,713                          |   |                              | (811    | )                              |    | 126                                 |   |         | 1       |         |   | — |   |   | 2,029   |   |
| Accounts payable                                                                         |   | (1,506                         | )      |                              | (731    | )                              |    | 1,592                               |   |         | (14     | )            |   | — |   |   | (659    | )      |
| Accrued liabilities                                                                      |   | (13,592                        | )      |                              | 14,387  |                           |    | (615                                | )      |         | 130     |         |   | — |   |   | 310     |   |
| Net cash (used for) provided by operating activities                                     |   | (2,014                         | )      |                              | 21,895  |                           |    | 1,985                               |   |         | 442     |         |   | (1,595  | )      |   | 20,713  |   |
|                                                                                     |   |                           |   |                              |    |                           |    |                                |   |         |    |         |
| Investing Activities                                                                     |   |                           |   |                              |    |                           |    |                                |   |         |    |         |
| Purchases of equipment                                                                   |   | (108                           | )      |                              | (22     | )                              |    | —                             |   |         | — |         |   | — |   |   | (130    | )      |
| Net cash (used for) provided by investing activities                                     |   | (108                           | )      |                              | (22     | )                              |    | —                             |   |         | — |         |   | — |   |   | (130    | )      |
|                                                                                     |   |                           |   |                              |    |                           |    |                                |   |         |    |         |
| Financing Activities                                                                     |   |                           |   |                              |    |                           |    |                                |   |         |    |         |
| Payment of deferred financing costs                                                      |   | —                        |   |                              | (112    | )                              |    | —                             |   |         | — |         |   | — |   |   | (112    | )      |
| Repayment of long-term debt                                                              |   | —                        |   |                              | (28,462 | )                              |    | —                             |   |         | — |         |   | — |   |   | (28,462 | )      |
| Intercompany activity, net                                                               |   | (5,970                         | )      |                              | 6,701   |                           |    | (1,985                              | )      |         | (341    | )            |   | 1,595   |   |   | — |   |
| Net cash (used for) provided by financing activities                                     |   | (5,970                         | )      |                              | (21,873 | )                              |    | (1,985                              | )      |         | (341    | )            |   | 1,595   |   |   | (28,574 | )      |
|                                                                                     |   |                           |   |                              |    |                           |    |                                |   |         |    |         |
| Increase (decrease) in cash                                                              |   | (8,092                         | )      |                              | — |                           |    | —                             |   |         | 101     |         |   | — |   |   | (7,991  | )      |
| Cash - beginning of year                                                                 |   | 40,644                         |   |                              | — |                           |    | —                             |   |         | 453     |         |   | — |   |   | 41,097  |   |
|                                                                                     |   |                           |   |                              |    |                           |    |                                |   |         |    |         |
| Cash - end of year                                                                       |   | $                              | 32,552 |                              |    | $                              | — |                                |   | $            | — |         |   | $       | 554    |   |    | $      | — |   |   | $ | 33,106 |   |

----

|                                                                                          |        |                                |        |                                   |         |                                |         |                                     |        |              |         |              |        |         |        |        |         |        |         |        |        |   |        |        |
|------------------------------------------------------------------------------------------|--------|--------------------------------|--------|-----------------------------------|---------|--------------------------------|---------|-------------------------------------|--------|--------------|---------|--------------|--------|---------|--------|--------|---------|--------|---------|--------|--------|---|--------|--------|
| (In thousands)                                                                           |   | Prestige Brands Holdings, Inc. |   | Prestige Brands, Inc., the issuer |    | Combined Subsidiary Guarantors |    | Combined Non-guarantor Subsidiaries |   | Eliminations |    | Consolidated |
| Operating Activities                                                                     |   |                           |   |                              |    |                           |    |                                |   |         |    |         |
| Net income (loss)                                                                        |   | $                              | 8,325  |                              |    | $                              | (717    | )                                   |   | $            | 371     |         |   | $       | 576    |   |    | $      | (230    | )      |   | $ | 8,325  |   |
| Adjustments to reconcile net income (loss) to net cash provided by operating activities: |   |                           |   |                              |    |                           |    |                                |   |         |    |         |
| Depreciation and amortization                                                            |   | 88                             |   |                              | 1,904   |                           |    | 771                                 |   |         | 14      |         |   | — |   |   | 2,777   |   |
| Deferred income taxes                                                                    |   | (262                           | )      |                              | 1,804   |                           |    | 883                                 |   |         | 5       |         |   | — |   |   | 2,430   |   |
| Amortization of deferred financing costs                                                 |   | —                        |   |                              | 480     |                           |    | —                             |   |         | — |         |   | — |   |   | 480     |   |
| Stock-based compensation costs                                                           |   | 671                            |   |                              | — |                           |    | —                             |   |         | — |         |   | — |   |   | 671     |   |
| Loss on extinguishment of debt                                                           |   | —                        |   |                              | — |                           |    | —                             |   |         | — |         |   | — |   |   | — |   |
| Amortization of debt discount                                                            |   | —                        |   |                              | — |                           |    | —                             |   |         | — |         |   | — |   |   | — |   |
| Loss on disposal of equipment                                                            |   | —                        |   |                              | — |                           |    | —                             |   |         | — |         |   | — |   |   | — |   |
| Changes in operating assets and liabilities, net of effects of purchases of businesses:  |   |                           |   |                              |    |                           |    |                                |   |         |    |         |
| Accounts receivable                                                                      |   | 3                              |   |                              | 1,846   |                           |    | 1,105                               |   |         | 56      |         |   | — |   |   | 3,010   |   |
| Inventories                                                                              |   | —                        |   |                              | 714     |                           |    | (52                                 | )      |         | (134    | )            |   | — |   |   | 528     |   |
| Prepaid expenses and other current assets                                                |   | (1,330                         | )      |                              | (122    | )                              |    | —                             |   |         | — |         |   | — |   |   | (1,452  | )      |
| Accounts payable                                                                         |   | (522                           | )      |                              | 506     |                           |    | 533                                 |   |         | 67      |         |   | — |   |   | 584     |   |
| Accrued liabilities                                                                      |   | 3,414                          |   |                              | (2,587  | )                              |    | (204                                | )      |         | 92      |         |   | — |   |   | 715     |   |
| Net cash provided by (used for) operating activities                                     |   | 10,387                         |   |                              | 3,828   |                           |    | 3,407                               |   |         | 676     |         |   | (230    | )      |   | 18,068  |   |
|                                                                                     |   |                           |   |                              |    |                           |    |                                |   |         |    |         |
| Investing Activities                                                                     |   |                           |   |                              |    |                           |    |                                |   |         |    |         |
| Purchases of equipment                                                                   |   | (98                            | )      |                              | — |                           |    | —                             |   |         | — |         |   | — |   |   | (98     | )      |
| Net cash (used for) investing activities                                                 |   | (98                            | )      |                              | — |                           |    | —                             |   |         | — |         |   | — |   |   | (98     | )      |
|                                                                                     |   |                           |   |                              |    |                           |    |                                |   |         |    |         |
| Financing Activities                                                                     |   |                           |   |                              |    |                           |    |                                |   |         |    |         |
| Payment of deferred financing costs                                                      |   | —                        |   |                              | — |                           |    | —                             |   |         | — |         |   | — |   |   | — |   |
| Repayment of long-term debt                                                              |   | —                        |   |                              | (17,000 | )                              |    | —                             |   |         | — |         |   | — |   |   | (17,000 | )      |
| Intercompany activity, net                                                               |   | (9,552                         | )      |                              | 13,172  |                           |    | (3,407                              | )      |         | (443    | )            |   | 230     |   |   | — |   |
| Net cash (used for) provided by financing activities                                     |   | (9,552                         | )      |                              | (3,828  | )                              |    | (3,407                              | )      |         | (443    | )            |   | 230     |   |   | (17,000 | )      |
|                                                                                     |   |                           |   |                              |    |                           |    |                                |   |         |    |         |
| Increase in cash                                                                         |   | 737                            |   |                              | — |                           |    | —                             |   |         | 233     |         |   | — |   |   | 970     |   |
| Cash - beginning of year                                                                 |   | 34,458                         |   |                              | — |                           |    | —                             |   |         | 723     |         |   | — |   |   | 35,181  |   |
|                                                                                     |   |                           |   |                              |    |                           |    |                                |   |         |    |         |
| Cash - end of year                                                                       |   | $                              | 35,195 |                              |    | $                              | — |                                |   | $            | — |         |   | $       | 956    |   |    | $      | — |   |   | $ | 36,151 |   |

----

|                                                                                                                                         |
|-----------------------------------------------------------------------------------------------------------------------------------------|
| See also “Cautionary Statement Regarding Forward-Looking Statements” on page 46 of this Quarterly Report on Form 10-Q. |

|                            |                            |        |        |        |        |       |        |
|----------------------------|----------------------------|--------|--------|--------|--------|-------|--------|
|                       | Three Months Ended June 30 |
|                       | 2010                       |   | 2009   |
| Components of Income       |                       |   |   |
| Revenues                   | $                          | (16    | )      |   | $      | 2,213 |   |
| Income before income taxes | (16                        | )      |   | 533    |   |

----

|                    |          |        |        |        |          |        |        |        |            |        |        |        |        |        |        |       |        |        |      |        |
|--------------------|----------|--------|--------|--------|----------|--------|--------|--------|------------|--------|--------|--------|--------|--------|--------|-------|--------|--------|------|--------|
|               | 2010     |   |   |   | 2009     |   |   |   | Increase   |   |   |
|               | Revenues |   | %      |   | Revenues |   | %      |   | (Decrease) |   | %      |
|               |     |   |   |   |     |   |   |   |       |   |   |
| OTC Healthcare     | $        | 44,337 |   |   | 60.4     |   |   | $      | 40,283     |   |   | 56.7   |   |   | $      | 4,054 |   |   | 10.1 |   |
| Household Cleaning | 26,515   |   |   | 36.1   |     |   | 27,447 |   |       | 38.7   |   |   | (932   | )      |   | (3.4  | )      |
| Personal Care      | 2,573    |   |   | 3.5    |     |   | 3,282  |   |       | 4.6    |   |   | (709   | )      |   | (21.6 | )      |
|               |     |   |   |   |     |   |   |   |       |   |   |
|               | $        | 73,425 |   |   | 100.0    |   |   | $      | 71,012     |   |   | 100.0  |   |   | $      | 2,413 |   |   | 3.4  |   |

|                    |              |        |        |        |              |        |        |        |            |        |        |        |        |        |        |       |        |        |     |        |
|--------------------|--------------|--------|--------|--------|--------------|--------|--------|--------|------------|--------|--------|--------|--------|--------|--------|-------|--------|--------|-----|--------|
|               | 2010         |   |   |   | 2009         |   |   |   | Increase   |   |   |
|               | Gross Profit |   | %      |   | Gross Profit |   | %      |   | (Decrease) |   | %      |
|               |         |   |   |   |         |   |   |   |       |   |   |
| OTC Healthcare     | $            | 28,755 |   |   | 64.9         |   |   | $      | 26,755     |   |   | 66.4   |   |   | $      | 2,000 |   |   | 7.5 |   |
| Household Cleaning | 9,103        |   |   | 34.3   |         |   | 9,646  |   |       | 35.1   |   |   | (543   | )      |   | (5.6  | )      |
| Personal Care      | 1,021        |   |   | 39.7   |         |   | 1,430  |   |       | 43.6   |   |   | (409   | )      |   | (28.6 | )      |
|               |         |   |   |   |         |   |   |   |       |   |   |
|               | $            | 38,879 |   |   | 53.0         |   |   | $      | 37,831     |   |   | 53.3   |   |   | $      | 1,048 |   |   | 2.8 |   |

----

|                    |                    |        |        |        |                    |        |        |        |                    |        |        |        |        |        |        |       |        |        |      |        |
|--------------------|--------------------|--------|--------|--------|--------------------|--------|--------|--------|--------------------|--------|--------|--------|--------|--------|--------|-------|--------|--------|------|--------|
|               | 2010               |   |   |   | 2009               |   |   |   |               |   |   |
|               | ContributionMargin |   | %      |   | ContributionMargin |   | %      |   | Increase(Decrease) |   | %      |
|               |               |   |   |   |               |   |   |   |               |   |   |
| OTC Healthcare     | $                  | 23,601 |   |   | 53.2               |   |   | $      | 20,015             |   |   | 49.7   |   |   | $      | 3,586 |   |   | 17.9 |   |
| Household Cleaning | 6,779              |   |   | 25.6   |               |   | 7,727  |   |               | 28.2   |   |   | (948   | )      |   | (12.3 | )      |
| Personal Care      | 901                |   |   | 35.0   |               |   | 1,324  |   |               | 40.3   |   |   | (423   | )      |   | (31.9 | )      |
|               |               |   |   |   |               |   |   |   |               |   |   |
|               | $                  | 31,281 |   |   | 42.6               |   |   | $      | 29,066             |   |   | 40.9   |   |   | $      | 2,215 |   |   | 7.6  |   |

----

----

|                              |                            |        |        |         |   |        |        |
|------------------------------|----------------------------|--------|--------|---------|---|--------|--------|
|                         | Three Months Ended June 30 |
| (In thousands)               | 2010                       |   | 2009   |
| Cash provided by (used for): |                       |   |   |
| Operating Activities         | $                          | 20,713 |   |    | $ | 18,068 |   |
| Investing Activities         | (130                       | )      |   | (98     | ) |
| Financing Activities         | (28,574                    | )      |   | (17,000 | ) |

----

----

----

----

|                   |                            |         |                   |         |               |         |              |        |        |         |        |        |   |         |        |
|-------------------|----------------------------|---------|-------------------|---------|---------------|---------|--------------|--------|--------|---------|--------|--------|---|---------|--------|
| (In thousands)    | Over-the-CounterHealthcare |    | HouseholdCleaning |    | Personal Care |    | Consolidated |
|              |                       |    |              |    |          |    |         |
| Goodwill          | $                          | 104,100 |              |    | $             | 7,389   |         |   | $      | — |   |   | $ | 111,489 |   |
|              |                       |    |              |    |          |    |         |
| Intangible assets |                       |    |              |    |          |    |         |
| Indefinite-lived  | 334,750                    |    |              | 119,821 |          |    | —      |   |   | 454,571 |   |
| Finite-lived      | 64,281                     |    |              | 32,707  |          |    | 5,281        |   |   | 102,269 |   |
|              | 399,031                    |    |              | 152,528 |          |    | 5,281        |   |   | 556,840 |   |
|              |                       |    |              |    |          |    |         |
|              | $                          | 503,131 |              |    | $             | 159,917 |         |   | $      | 5,281   |   |   | $ | 668,329 |   |

----

----

|                             |        |                |         |                   |        |        |        |
|-----------------------------|--------|----------------|---------|-------------------|--------|--------|--------|
|                        |   |           |    | Percent by which  |
|                        |   |           |    | Fair Value        |
| (In thousands)              |   |           |    | Exceeded          |
|                        |   |           |    | Carrying Value in |
| Operating Segment           |   | March 31, 2010 |    | Annual Test       |
|                        |   |           |    |              |
| Over-the-Counter Healthcare |   | $              | 104,100 |              |   | 26.9   |   |
| Household Cleaning          |   | 7,389          |    |              | 8.6    |   |
| Personal Care               |   | —        |    |              | n/a    |
|                        |   | $              | 111,489 |              |   |   |
|                        |   |           |    |              |

|                             |        |                |         |                   |        |        |        |
|-----------------------------|--------|----------------|---------|-------------------|--------|--------|--------|
|                        |   |           |    | Percent by which  |
|                        |   |           |    | Fair Value        |
| (In thousands)              |   |           |    | Exceeded          |
|                        |   |           |    | Carrying Value in |
| Operating Segment           |   | March 31, 2010 |    | Annual Test       |
|                        |   |           |    |              |
| Over-the-Counter Healthcare |   | $              | 334,750 |              |   | 63.7   |   |
| Household Cleaning          |   | 119,821        |    |              | 20.2   |   |
| Personal Care               |   | —        |    |              | n/a    |
|                        |   | $              | 454,571 |              |   |   |
|                        |   |           |    |              |

----

----

----

----

----

----

----

|        |                     |                                |                                  |        |
|--------|---------------------|--------------------------------|----------------------------------|--------|
|   |                | PRESTIGE BRANDS HOLDINGS, INC. |                             |
|   |                |                           |                             |   |
|   |                |                           |                             |   |
| Date:  | August 6, 2010 | By:                            | /s/ PETER J. ANDERSON       |   |
|   |                |                           | Peter J. Anderson                |   |
|   |                |                           | Chief Financial Officer          |   |
|   |                |                           | (Principal Financial Officer and |   |
|   |                |                           | Duly Authorized Officer)         |   |

----

|        |        |        |                                                                                                                                                                                 |
|--------|--------|--------|---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|
| 31.1   |   |   | Certification of Principal Executive Officer of Prestige Brands Holdings, Inc. pursuant to Rule 13a-14(a) of the Securities Exchange Act of 1934.                               |
|   |   |   |
| 31.2   |   |   | Certification of Principal Financial Officer of Prestige Brands Holdings, Inc. pursuant to Rule 13a-14(a) of the Securities Exchange Act of 1934.                               |
|   |   |   |
| 32.1   |   |   | Certification of Principal Executive Officer of Prestige Brands Holdings, Inc. pursuant to Rule 13a-14(b) and Section 1350 of Chapter 63 of Title 18 of the United States Code. |
|   |   |   |
| 32.2   |   |   | Certification of Principal Financial Officer of Prestige Brands Holdings, Inc. pursuant to Rule 13a-14(b) and Section 1350 of Chapter 63 of Title 18 of the United States Code. |