Use these links to rapidly review the documentINDEX

---

---

UNITED STATES
SECURITIES AND EXCHANGE COMMISSIONWashington, D.C. 20549

---

FORM 10-Q

|ý                                                 | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 
|------------------------------------------------- | ----------------------------------------------------------------------------------------
|For the Quarterly Period Ended September 30, 2002
|o                                                 | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|For the Transition Period From
 to               

Commission File Number 000-49871

---

HEALTHETECH, INC.(Exact name of registrant as specified in its charter)

|Delaware(State or other jurisdiction of incorporation or organization)                   |  | 77-0478611(I.R.S. employer identification no.)
|---------------------------------------------------------------------------------------- |  | ----------------------------------------------
|523 Park Point Drive, 3rd Floor,
Golden, Colorado(Address of principal executive office) |  | 80401(Zip code)                               

Registrant's telephone number, including area code:(303) 526-5085

---

Indicate
by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past
90 days. Yes ý    No o

As
of October 23, 2002, the number of shares outstanding of the registrant's common stock, par value $0.001 per share, was 19,522,173.

---

---

---

INDEX



|                              |  |                                                                                       |  | Page
|----------------------------- |  | ------------------------------------------------------------------------------------- |  | ----
|PART I.                       |  | FINANCIAL INFORMATION                                                                 |  | 1   
|Item 1.                       |  | Unaudited Condensed Consolidated Financial Statements                                 |  | 1   
|                              |  | Unaudited Condensed Consolidated Balance Sheets                                       |  | 1   
|                              |  | Unaudited Condensed Consolidated Statements of Operations                             |  | 2   
|                              |  | Unaudited Condensed Consolidated Statements of Cash Flows                             |  | 3   
|                              |  | Unaudited Condensed Consolidated Statement of Stockholders' Equity                    |  | 4   
|                              |  | Notes to Unaudited Condensed Consolidated Financial Statements                        |  | 5   
|Item 2.                       |  | Management's Discussion and Analysis of Financial Condition and Results of Operations |  | 12  
|Item 3.                       |  | Quantitative and Qualitative Disclosures About Market Risk                            |  | 33  
|Item 4.                       |  | Controls and Procedures                                                               |  | 33  
|PART II.                      |  | OTHER INFORMATION                                                                     |  | 34  
|Item 1.                       |  | Legal Proceedings                                                                     |  | 34  
|Item 2.                       |  | Changes in Securities and Use of Proceeds                                             |  | 34  
|Item 3.                       |  | Defaults Upon Senior Securities                                                       |  | 34  
|Item 4.                       |  | Submission of Matters to a Vote of Security Holders                                   |  | 34  
|Item 5.                       |  | Other Information                                                                     |  | 34  
|Item 6.                       |  | Exhibits and Reports on Form 8-K                                                      |  | 35  
|SIGNATURES AND CERTIFICATIONS |  | 38                                                                                   

---



PART I. FINANCIAL INFORMATION

Item 1. Unaudited Condensed Consolidated Financial Statements

HEALTHETECH, INC.  UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS

|                                                                                                                                                                                                   |                                                                                                                                                                                                      | December 31,
2001         |             | September 30,
2002 |            
|-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- | ------------------------- | ----------- | ------------------ | -----------
|ASSETS                                                                                                                                                                                             |                                                                                                                                                                                                      |                           |             |                    |            
|Current assets:                                                                                                                                                                                    |                                                                                                                                                                                                      |                           |             |                    |            
|Cash and cash equivalents                                                                                                                                                                          |                                                                                                                                                                                                      | $                         | 12,898,164  |                    | 32,658,743 
|Receivables, net of allowance of $37,000 in 2001 and 2002                                                                                                                                          |                                                                                                                                                                                                      |                           | 1,267,044   |                    | 1,830,821  
|Investments                                                                                                                                                                                        |                                                                                                                                                                                                      |                           | 1,550,992   |                    |           
|Inventory                                                                                                                                                                                          |                                                                                                                                                                                                      |                           | 2,846,433   |                    | 2,676,151  
|Prepaid expenses                                                                                                                                                                                   |                                                                                                                                                                                                      |                           | 688,040     |                    | 1,178,388  
|Other current assets                                                                                                                                                                               |                                                                                                                                                                                                      |                           | 21,046      |                    | 59,719     
|Assets held for sale from discontinued operation                                                                                                                                                   |                                                                                                                                                                                                      |                           | 54,780      |                    |           
|                                                                                                                                                                                                   |                                                                                                                                                                                                      |                           |             |                    |            
|                                                                                                                                                                                                   |                                                                                                                                                                                                      | Total current assets      |             |                    | 19,326,499 
|Property and equipment, net                                                                                                                                                                        |                                                                                                                                                                                                      |                           | 2,635,238   |                    | 2,971,611  
|Deposits                                                                                                                                                                                           |                                                                                                                                                                                                      |                           | 326,667     |                    | 265,313    
|Restricted cash                                                                                                                                                                                    |                                                                                                                                                                                                      |                           | 1,413,872   |                    | 1,373,507  
|Intangible assets, net of accumulated amortization of $294,807 and $603,467 in 2001 and 2002, respectively                                                                                         |                                                                                                                                                                                                      |                           | 1,448,178   |                    | 3,416,577  
|Other assets                                                                                                                                                                                       |                                                                                                                                                                                                      |                           | 425,294     |                    |           
|                                                                                                                                                                                                   |                                                                                                                                                                                                      |                           |             |                    |            
|TOTAL ASSETS                                                                                                                                                                                       |                                                                                                                                                                                                      | $                         | 25,575,748  |                    | 46,430,830 
|                                                                                                                                                                                                   |                                                                                                                                                                                                      |                           |             |                    |            
|LIABILITIES & STOCKHOLDERS' EQUITY                                                                                                                                                                 |                                                                                                                                                                                                      |                           |             |                    |            
|Current liabilities:                                                                                                                                                                               |                                                                                                                                                                                                      |                           |             |                    |            
|Accounts payable                                                                                                                                                                                   |                                                                                                                                                                                                      | $                         | 2,090,257   |                    | 1,262,423  
|Accrued liabilities                                                                                                                                                                                |                                                                                                                                                                                                      |                           | 4,909,889   |                    | 5,817,784  
|Current portion of note payable to related party                                                                                                                                                   |                                                                                                                                                                                                      |                           | 60,000      |                    | 25,000     
|                                                                                                                                                                                                   |                                                                                                                                                                                                      |                           |             |                    |            
|                                                                                                                                                                                                   |                                                                                                                                                                                                      | Total current liabilities |             |                    | 7,060,146  
|Other liabilities:                                                                                                                                                                                 |                                                                                                                                                                                                      |                           |             |                    |            
|Note payable to related party, less current portion                                                                                                                                                |                                                                                                                                                                                                      |                           | 10,000      |                    |           
|Deferred revenue                                                                                                                                                                                   |                                                                                                                                                                                                      |                           |            |                    | 1,424,914  
|Other liabilities                                                                                                                                                                                  |                                                                                                                                                                                                      |                           | 170,784     |                    | 121,682    
|                                                                                                                                                                                                   |                                                                                                                                                                                                      |                           |             |                    |            
|Total other liabilities                                                                                                                                                                            |                                                                                                                                                                                                      |                           | 180,784     |                    | 1,546,596  
|                                                                                                                                                                                                   |                                                                                                                                                                                                      |                           |             |                    |            
|                                                                                                                                                                                                   |                                                                                                                                                                                                      | Total liabilities         |             |                    | 7,240,930  
|Stockholders' equity:                                                                                                                                                                              |                                                                                                                                                                                                      |                           |             |                    |            
|Common stock, $0.001 par value, 22,666,666 and 100,000,000 shares authorized in 2001 and 2002, respectively, 7,299,272 and 19,520,173 shares issued and outstanding in 2001 and 2002, respectively |                                                                                                                                                                                                      |                           | 7,299       |                    | 19,520     
|Preferred stock:                                                                                                                                                                                   |                                                                                                                                                                                                      |                           |             |                    |            
|                                                                                                                                                                                                   | Series A, $0.001 par value, 900,000 and 0 shares authorized, 807,993 and 0 shares issued and outstanding in 2001 and 2002, respectively, aggregate liquidation preference of $1,515,000 in 2001      |                           |             | 1,504,799          |            
|                                                                                                                                                                                                   | Series B, $0.001 par value, 600,000 and 0 shares authorized, 533,327 and 0 shares issued and outstanding in 2001 and 2002, respectively, aggregate liquidation preference of $4,000,000 in 2001      |                           |             | 3,994,286          |            
|                                                                                                                                                                                                   | Series C, $0.001 par value, 6,700,000 and 0 shares authorized, 6,279,973 and 0 shares issued and outstanding in 2001 and 2002, respectively, aggregate liquidation preference of $47,100,000 in 2001 |                           |             | 46,661,877         |            
|Deferred stock-based charges                                                                                                                                                                       |                                                                                                                                                                                                      |                           | (1,488,082  | )                  | (2,031,046 
|Additional paid-in capital                                                                                                                                                                         |                                                                                                                                                                                                      |                           | 15,043,041  |                    | 98,436,652 
|Accumulated deficit                                                                                                                                                                                |                                                                                                                                                                                                      |                           | (47,388,402 | )                  | (58,646,099
|                                                                                                                                                                                                   |                                                                                                                                                                                                      |                           |             |                    |            
|Total stockholders' equity                                                                                                                                                                         |                                                                                                                                                                                                      |                           | 18,334,818  |                    | 37,779,027 
|Commitments and contingencies                                                                                                                                                                      |                                                                                                                                                                                                      |                           |             |                    |            
|                                                                                                                                                                                                   |                                                                                                                                                                                                      |                           |             |                    |            
|TOTAL LIABILITIES & STOCKHOLDERS' EQUITY                                                                                                                                                           |                                                                                                                                                                                                      | $                         | 25,575,748  |                    | 46,430,830 
|                                                                                                                                                                                                   |                                                                                                                                                                                                      |                           |             |                    |            

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

1

---

HEALTHETECH, INC.  UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

|                                                                                                                                               |                                                                                                                                                                                                                                           | Three months ended September 30, |            | Nine months ended September 30, |           
|---------------------------------------------------------------------------------------------------------------------------------------------- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- | -------------------------------- | ---------- | ------------------------------- | ----------
|
|Revenue:                                                                                                                                       |                                                                                                                                                                                                                                           |                                  |            |                                 |           
|                                                                                                                                               | Product sales                                                                                                                                                                                                                             |                                  | $          | 75,973                          |           
|                                                                                                                                               | Software and other                                                                                                                                                                                                                        |                                  |            | 118,610                         |           
|                                                                                                                                               |                                                                                                                                                                                                                                           |                                  |            |                                 |           
|                                                                                                                                               |                                                                                                                                                                                                                                           | Total revenue                    |            |                                 | 194,583   
|Cost of revenue:                                                                                                                               |                                                                                                                                                                                                                                           |                                  |            |                                 |           
|                                                                                                                                               | Product sales                                                                                                                                                                                                                             |                                  |            | 515,963                         |           
|                                                                                                                                               | Software and other                                                                                                                                                                                                                        |                                  |            | 41,452                          |           
|                                                                                                                                               | Stock-based charges                                                                                                                                                                                                                       |                                  |            | 6,216                           |           
|                                                                                                                                               |                                                                                                                                                                                                                                           |                                  |            |                                 |           
|                                                                                                                                               |                                                                                                                                                                                                                                           | Total cost of revenue            |            |                                 | 563,631   
|                                                                                                                                               |                                                                                                                                                                                                                                           |                                  |            |                                 |           
|Gross profit (loss)                                                                                                                            |                                                                                                                                                                                                                                           |                                  | (369,048   | )                               | 3,136,669 
|Operating expenses:                                                                                                                            |                                                                                                                                                                                                                                           |                                  |            |                                 |           
|                                                                                                                                               | Research and development, excluding $23,105, $61,018, $41,798 and $184,259 of stock-based charges for the three months ended September 30, 2001 and 2002 and the nine months ended September 30, 2001 and
2002, respectively              |                                  |            | 1,770,524                       |           
|                                                                                                                                               | Selling, general and administrative, excluding $2,305, $814,412, $8,507 and $2,340,915 of stock-based charges for the three months ended September 30, 2001 and 2002 and the nine months ended September 30,
 2001 and 2002, respectively |                                  |            | 3,320,008                       |           
|                                                                                                                                               | Stock-based charges                                                                                                                                                                                                                       |                                  |            | 25,410                          |           
|                                                                                                                                               |                                                                                                                                                                                                                                           |                                  |            |                                 |           
|                                                                                                                                               |                                                                                                                                                                                                                                           | Total operating expenses         |            |                                 | 5,115,942 
|                                                                                                                                               |                                                                                                                                                                                                                                           |                                  |            |                                 |           
|Loss from operations                                                                                                                           |                                                                                                                                                                                                                                           |                                  | (5,484,990 | )                               | (3,484,265
|                                                                                                                                               | Interest income                                                                                                                                                                                                                           |                                  |            | 187,209                         |           
|                                                                                                                                               | Interest expense                                                                                                                                                                                                                          |                                  |            | (3,627                          | )         
|                                                                                                                                               |                                                                                                                                                                                                                                           |                                  |            |                                 |           
|Loss from continuing operations                                                                                                                |                                                                                                                                                                                                                                           |                                  | (5,301,408 | )                               | (3,350,108
|Loss from discontinued operations, including $16,383 and $29,739 of stock-based charges for the three and nine months ended September 30, 2001 |                                                                                                                                                                                                                                           |                                  | (1,088,820 | )                               |          
|                                                                                                                                               |                                                                                                                                                                                                                                           |                                  |            |                                 |           
|Net loss                                                                                                                                       |                                                                                                                                                                                                                                           | $                                | (6,390,228 | )                               | (3,350,108
|                                                                                                                                               |                                                                                                                                                                                                                                           |                                  |            |                                 |           
|Loss per common share:                                                                                                                         |                                                                                                                                                                                                                                           |                                  |            |                                 |           
|                                                                                                                                               | Basic and diluted loss per common share:                                                                                                                                                                                                  |                                  |            |                                 |           
|                                                                                                                                               |                                                                                                                                                                                                                                           | Continuing operations            |            | $                               | (0.73     
|                                                                                                                                               |                                                                                                                                                                                                                                           | Discontinued operations          |            |                                 | (0.15     
|                                                                                                                                               |                                                                                                                                                                                                                                           |                                  |            |                                 |           
|Net loss                                                                                                                                       |                                                                                                                                                                                                                                           | $                                | (0.88      | )                               | (0.19     
|                                                                                                                                               |                                                                                                                                                                                                                                           |                                  |            |                                 |           
|                                                                                                                                               | Basic and diluted weighted average number of shares outstanding                                                                                                                                                                           |                                  |            | 7,292,810                       |           

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

2

---

HEALTHETECH, INC.  UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

|                                         |                                                                             | Nine months ended
September 30, 2001                                                                        |                                           | Nine months ended
September 30, 2002 |           
|---------------------------------------- | --------------------------------------------------------------------------- | ----------------------------------------------------------------------------------------------------------- | ----------------------------------------- | ------------------------------------ | ----------
|Cash flows from operating activities:    |                                                                             |                                                                                                             |                                           |                                      |           
|                                         | Net loss                                                                    |                                                                                                             | $                                         | (14,975,185                          | )         
|                                         | Adjustments to reconcile net loss to net cash used in operating activities: |                                                                                                             |                                           |                                      |           
|                                         |                                                                             | Depreciation and amortization                                                                               |                                           |                                      | 1,719,217 
|                                         |                                                                             | Loss on sale of assets                                                                                      |                                           |                                      |          
|                                         |                                                                             | Compensation and stock-based charges related to the issuance and modification of stock options and warrants |                                           |                                      | 98,816    
|                                         |                                                                             | Allowance for doubtful accounts                                                                             |                                           |                                      |          
|                                         | Change in assets and liabilities net of effects of acquisitions:            |                                                                                                             |                                           |                                      |           
|                                         |                                                                             | Receivables                                                                                                 |                                           |                                      | 161,804   
|                                         |                                                                             | Inventory                                                                                                   |                                           |                                      | (896,166  
|                                         |                                                                             | Prepaid expenses and other current assets                                                                   |                                           |                                      | 475,539   
|                                         |                                                                             | Deposits and restricted cash                                                                                |                                           |                                      | (250,403  
|                                         |                                                                             | Accounts payable                                                                                            |                                           |                                      | (412,591  
|                                         |                                                                             | Accrued and other liabilities                                                                               |                                           |                                      | 497,807   
|                                         |                                                                             | Deferred revenue                                                                                            |                                           |                                      |          
|                                         |                                                                             |                                                                                                             |                                           |                                      |           
|                                         |                                                                             |                                                                                                             | Net cash used in operating activities     |                                      |           
|Cash flows from investing activities:    |                                                                             |                                                                                                             |                                           |                                      |           
|                                         | Purchase of office equipment, software and leasehold improvements           |                                                                                                             |                                           | (1,141,176                           | )         
|                                         | Purchase of marketable securities                                           |                                                                                                             |                                           | (2,542,928                           | )         
|                                         | Sale of marketable securities                                               |                                                                                                             |                                           |                                     |           
|                                         | Purchase of intangible assets                                               |                                                                                                             |                                           | (135,047                             | )         
|                                         | Proceeds from the sale of assets                                            |                                                                                                             |                                           | 214,884                              |           
|                                         | Payments made in business acquisition, net of cash acquired                 |                                                                                                             |                                           | 90,812                               |           
|                                         |                                                                             |                                                                                                             |                                           |                                      |           
|                                         |                                                                             |                                                                                                             | Net cash used in investing activities     |                                      |           
|Cash flows from financing activities:    |                                                                             |                                                                                                             |                                           |                                      |           
|                                         | Payments on note payable                                                    |                                                                                                             |                                           | (30,000                              | )         
|                                         | Exercise of common stock warrant                                            |                                                                                                             |                                           |                                     |           
|                                         | Repurchase of preferred stock                                               |                                                                                                             |                                           |                                     |           
|                                         | Proceeds from preferred stock offering, net                                 |                                                                                                             |                                           | 25,594,718                           |           
|                                         | Proceeds from common stock offering, net                                    |                                                                                                             |                                           |                                     |           
|                                         | Proceeds from common stock option exercises                                 |                                                                                                             |                                           | 17,006                               |           
|                                         |                                                                             |                                                                                                             |                                           |                                      |           
|                                         |                                                                             |                                                                                                             | Net cash provided by financing activities |                                      |           
|                                         |                                                                             |                                                                                                             |                                           |                                      |           
|                                         |                                                                             |                                                                                                             | Net increase in cash and cash equivalents |                                      |           
|                                         | Cash and cash equivalents, beginning of period                              |                                                                                                             |                                           | 4,706,627                            |           
|                                         |                                                                             |                                                                                                             |                                           |                                      |           
|Cash and cash equivalents, end of period |                                                                             | $                                                                                                           | 13,193,734                                |                                      | 32,658,743
|                                         |                                                                             |                                                                                                             |                                           |                                      |           

The
accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

3

---

HEALTHETECH, INC.  UNAUDITED CONDENSED CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY

|                                                                                     |  |            |  |   |        | Convertible preferred stock |          |   |   |            |   |          |   |   |           
|------------------------------------------------------------------------------------ |  | ---------- |  | - | ------ | --------------------------- | -------- | - | - | ---------- | - | -------- | - | - | ----------
|
|
|
|Balances at January 1, 2001                                                          |  | 5,839,600  |  |   | 5,839  |                             | 807,993  |   |   | 1,504,799  |   | 533,327  |   |   | 3,994,286 
|Common stock issued in Baby-C acquisition                                            |  | 1,446,525  |  |   | 1,447  |                             |         |   |   |           |   |         |   |   |          
|Common stock options issued for services                                             |  |           |  |   |       |                             |         |   |   |           |   |         |   |   |          
|Exercise of common stock options for cash                                            |  | 13,147     |  |   | 13     |                             |         |   |   |           |   |         |   |   |          
|Fair value of common stock options issued in acquisition                             |  |           |  |   |       |                             |         |   |   |           |   |         |   |   |          
|Issuance of common stock options at less than fair value                             |  |           |  |   |       |                             |         |   |   |           |   |         |   |   |          
|Amortization of deferred stock-based compensation                                    |  |           |  |   |       |                             |         |   |   |           |   |         |   |   |          
|Common stock option modification                                                     |  |           |  |   |       |                             |         |   |   |           |   |         |   |   |          
|Series C convertible preferred stock issued for cash, net of $400,282 issuance costs |  |           |  |   |       |                             |         |   |   |           |   |         |   |   |          
|Warrants issued for services                                                         |  |           |  |   |       |                             |         |   |   |           |   |         |   |   |          
|Net loss                                                                             |  |           |  |   |       |                             |         |   |   |           |   |         |   |   |          
|                                                                                     |  |            |  |   |        |                             |          |   |   |            |   |          |   |   |           
|Balances at December 31, 2001                                                        |  | 7,299,272  |  |   | 7,299  |                             | 807,993  |   |   | 1,504,799  |   | 533,327  |   |   | 3,994,286 
|Exercise of common stock options for cash                                            |  | 79,609     |  |   | 80     |                             |         |   |   |           |   |         |   |   |          
|Series C preferred stock issued for cash, net of issuance costs                      |  |           |  |   |       |                             |         |   |   |           |   |         |   |   |          
|Increase in value of options previously issued for services                          |  |           |  |   |       |                             |         |   |   |           |   |         |   |   |          
|Issuance of common options at less than fair value                                   |  |           |  |   |       |                             |         |   |   |           |   |         |   |   |          
|Amortization of deferred stock-based charges                                         |  |           |  |   |       |                             |         |   |   |           |   |         |   |   |          
|Issuance of warrants for services                                                    |  |           |  |   |       |                             |         |   |   |           |   |         |   |   |          
|Exercise of warrant for cash                                                         |  | 266,666    |  |   | 266    |                             |         |   |   |           |   |         |   |   |          
|Repurchase of Series B stock                                                         |  |           |  |   |       |                             |         |   |   |           |   | (133,333 | ) |   | (133      
|Conversion of preferred stock                                                        |  | 7,874,626  |  |   | 7,875  |                             | (807,993 | ) |   | (1,504,799 | ) | (399,994 | ) |   | (3,994,153
|Modification of stock options                                                        |  |           |  |   |       |                             |         |   |   |           |   |         |   |   |          
|Common stock issued for cash                                                         |  | 4,000,000  |  |   | 4,000  |                             |         |   |   |           |   |         |   |   |          
|Net loss                                                                             |  |           |  |   |       |                             |         |   |   |           |   |         |   |   |          
|                                                                                     |  |            |  |   |        |                             |          |   |   |            |   |          |   |   |           
|Balances at September 30, 2002                                                       |  | 19,520,173 |  | $ | 19,520 |                             |         |   | $ |           |   |         |   | $ |          
|                                                                                     |  |            |  |   |        |                             |          |   |   |            |   |          |   |   |           

The
accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

4

---



HEALTHETECH, INC.        UNAUDITED NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(1) Summary of Significant Accounting Policies



HealtheTech, Inc. (the "Company," or "HealtheTech") was incorporated in February 1998 under the laws of the State of Delaware. The Company operates
in one segment and develops and markets health solutions designed to give consumers simple, informative ways to improve and maintain health and wellness.

The
Company prepared the unaudited consolidated financial statements included in this Form 10-Q pursuant to the rules and regulations of the Securities and Exchange
Commission (the "SEC"). Certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States
of America have been condensed, or omitted, pursuant to these rules and regulations. In the opinion of management, all normal and recurring adjustments considered necessary for a fair presentation
have been included. Operating results for the three and nine months ended September 30, 2002, are not necessarily indicative of the results that may be expected for the year ending
December 31, 2002. These unaudited condensed consolidated interim financial statements should be read in conjunction with the Company's consolidated financial statements and related notes
included in the Company's registration statement on Form S-1 as filed with the SEC.

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

The
Company's condensed consolidated financial statements are based on several significant estimates, including the reserve for warranty obligations, provision for excess and obsolete
inventory, and the selection of estimated useful lives of long-lived assets.

The
accompanying condensed consolidated financial statements include the accounts of HealtheTech, Inc. and its wholly-owned subsidiary since the date of formation or acquisition,
as described in Note 2. All intercompany balances and transactions have been eliminated in consolidation.



All highly liquid investments purchased with original maturities of three months or less are considered to be cash equivalents. Restricted cash represents
amounts the Company has pledged related to deposits on leases for office space and equipment.



Investments of $1,550,992 at December 31, 2001, consisted of a mutual fund with investments in medium term U.S. governmental securities. Investments are
stated at fair value and are classified as available for sale. As the securities are marked to market daily, it is impractical for the Company to differentiate between the components of other
comprehensive income and operations, and such amounts are insignificant to the consolidated financial statements. There were no investments at September 30, 2002.

5

---



Inventory is stated at the lower of cost or market and consists of purchased items or finished goods that were manufactured for the Company by contract
manufacturers. Cost is determined using standard costs, which approximates the first-in, first-out method. The Company is contractually required to purchase from a manufacturer
raw materials and work-in-process that this manufacturer has purchased or processed based on the Company's initial forecasts, but which will not be utilized within
90 days due to subsequently revised forecasts. The Company normally leaves such inventory at the manufacturer, but can request it to be shipped to another location, and bears risk of loss due
to obsolescence and other general inventory risk other than pilferage or mishandling by the manufacturer. There is $1,908,084 included in inventory and long term other assets at December 31,
2001 and $712,100 included in inventory as of September 30, 2002, consisting of components in excess of 90-day requirements which the Company has accrued from a contract
manufacturer but are expected to be utilized within the next 12 months.



Property and equipment is recorded at cost. Depreciation and amortization is calculated using the straight-line method over the estimated useful lives
of the assets, generally three to five years. Repairs and maintenance costs are expensed as incurred.



Intangible assets consist of purchased patents and legal fees to obtain patents and are recorded at cost. Amortization of intangible assets is calculated using
the straight-line method over the estimated useful lives, generally five to ten years.



Accrued liabilities consisted of the following:

December 31, 2001

September 30, 2002(unaudited)Contract manufacturer

$
3,086,150

1,842,191Sales and marketing services




676,178Compensation


334,708

1,694,837Consulting and professional services


687,983

737,049Lease costs


409,440

306,825Product royalties


198,750

193,082Other


192,858

367,622Total

$
4,909,889

5,817,784




Deferred revenue primarily consists of payments received to maintain exclusivity and are recognized ratably over the contract period.

6

---



The carrying amounts of certain of the Company's financial instruments, including accounts payable and accrued expenses, approximate fair value because of their
short maturities.



Research and development costs are expensed as incurred. SFAS No. 86,Accounting for the Costs of Computer Software to be Sold,
Leased or Otherwise Marketed, (SFAS No. 86) requires the capitalization of certain software development costs once technological feasibility is established. To date, the
period between achieving technological feasibility and general availability of such software has been short. Consequently, software development costs qualifying for capitalization have been
insignificant.

The
Company capitalized $663,990 paid to third parties to develop its website in accordance with EITF 00-2, "Accounting for Web Site Development Costs." These costs are
included in property and equipment in the accompanying balance sheets.

The
Company capitalized approximately $24,000 paid to third parties to develop internal use software in accordance with SOP 98-1, "Accounting for the Costs of Computer
Software Developed or Obtained for Internal Use." These costs are included in property and equipment in the accompanying balance sheets.



Revenue from the sale of products is recognized when ownership transfers to the customer or distributor. Software fees are comprised of sales of prepackaged
software that can be sold independently or in conjunction with product sales. Software fees are recognized according to the criteria of Statement of Position (SOP) 97-2, Software Revenue Recognition, as
amended. Revenue is recognized upon execution of a license agreement or written contract with fixed or determinable
fees, shipment or electronic delivery of the product, and when collection of the receivable is probable. Software sales are generally to retail consumers who install the software themselves and pay
via credit card prior to shipment. The Company provides support only to assist in installing the software. Service revenue, including training and consulting services, is recognized as services are
performed.

Cost
of product revenue consists primarily of purchases of products from contract manufacturers and warranty reserves, in addition to costs of personnel directly related to managing the
supply chain and related overhead. Cost of software revenue primarily consists of purchases of product and royalty payments. Additionally, costs of shipping both products and software are included in
the applicable cost of revenue.

The
Company provides a 30-day right of return on software sales and a limited warranty on its software products for 90 days from the date of purchase. However, as
returns have been insignificant, no reserve has been established. The Company does not provide price protection or right of return on health monitoring devices. The Company provides limited warranties
on its devices for a period of 12 to 15 months from the date of purchase and has established a general warranty reserve.

7

---



The Company accounts for its stock option plan in accordance with the provisions of Accounting Principles Board (APB) Opinion No. 25, Accounting for Stock
Issued to Employees, and related interpretations, including FASB Interpretation No. 44,Accounting
for Certain Transactions involving Stock Compensation an Interpretation of APB Opinion No. 25. As such, compensation expense is recorded on the date of grant only if the
current fair value of the underlying stock exceeds the exercise price. Under SFAS No. 123,Accounting for Stock-Based Compensation(SFAS
No. 123), entities are permitted to recognize the fair value of all stock-based awards on the date of grant as expense over the vesting period. Alternatively, SFAS No. 123 also allows
entities to continue to apply the provisions of APB Opinion No. 25 and provide pro forma net income (loss) disclosures for employee stock option grants as if the fair-value-based
method defined in SFAS No. 123 had been applied. The Company has elected to continue to apply the provisions of APB Opinion No. 25 and provide the pro forma disclosures required by SFAS
No. 123.

The
Company accounts for non-employee stock based awards in which goods or services are the consideration received for the equity instruments issued based on the fair value
of the consideration received or the fair value of the equity instruments issued, whichever is more reliably determinable. Prior to the Company's initial public offering in July 2002, the fair
value of equity instruments was determined by the board of directors. Subsequent to July 2002, fair value is determined by the external equity markets.



The Company records contingent stock purchase warrants in accordance with Emerging Issues Task Force Abstract 96-18: Accounting for Equity Instruments That Are
Issued to Other Than Employees for Acquiring, or in Conjunction with Selling, Goods or Services. At the grant
date, the minimum number of warrants which may eventually be issued are recorded at their fair value, which is adjusted in subsequent periods for revisions of the minimum number of warrants to be
issued and the then current fair value of the warrants. All grants have been measured and reflected in the financial statements.



The Company uses the asset and liability method of accounting for income taxes as prescribed by SFAS No. 109,Accounting for Income
Taxes. Under the asset and liability method, deferred tax assets and liabilities are recognized for the estimated future tax consequences attributable to differences between
the financial statement carrying amounts of existing assets and liabilities and their respective tax bases. Deferred tax assets and liabilities are measured using enacted tax rates in effect for the
year in which those temporary differences are expected to be recovered or settled. The resulting deferred tax assets and liabilities are adjusted to reflect changes in tax laws or rates in the period
of enactment.

At
September 30, 2002, the Company has recorded a deferred tax asset primarily consisting of a cumulative net operating loss carryforward for income tax purposes of approximately
$40.1 million (unaudited), which expires in various amounts through the year 2022, if not utilized. Due to the uncertainty regarding the utilization of net operating loss carryforwards, the
Company has recorded no tax benefit and a valuation allowance has been recorded for the entire amount of the deferred tax asset.

8

---



Loss per share is presented in accordance with the provisions of SFAS No. 128,Earnings Per Share, (SFAS
No. 128). Under SFAS No. 128, basic loss per share (EPS) excludes dilution for potential common stock issuances and is computed by dividing net loss by the weighted average number of
common shares outstanding for the period. Diluted EPS reflects the potential dilution that would occur if securities or other contracts to issue common stock were exercised or converted into common
stock. Basic and diluted EPS are the same for all periods, as all potential common stock instruments,
consisting of common stock options and warrants and convertible preferred stock, are anti-dilutive due to the net losses for each period.

The
following is a reconciliation of the numerators and denominators of the basic and diluted EPS computations:

|                                  |                                                                                                      | Three months ended
September 30, |   | Nine months ended
September 30, |      
|--------------------------------- | ---------------------------------------------------------------------------------------------------- | -------------------------------- | - | ------------------------------- | -----
|
|
|Numerator:                        |                                                                                                      |                                  |   |                                 |      
|                                  | Loss from continuing operations                                                                      |                                  | $ | (5,301,408                      | )    
|                                  | Loss from discontinued operations                                                                    |                                  |   | (1,088,820                      | )    
|                                  |                                                                                                      |                                  |   |                                 |      
|                                  | Net loss                                                                                             |                                  |   | (6,390,228                      | )    
|                                  |                                                                                                      |                                  |   |                                 |      
|Denominator:                      |                                                                                                      |                                  |   |                                 |      
|                                  | Historical common shares outstanding for basic and diluted loss per share at beginning of the period |                                  |   | 7,290,558                       |      
|                                  | Weighted average number of common equivalent shares issued/converted during the period               |                                  |   | 2,252                           |      
|                                  |                                                                                                      |                                  |   |                                 |      
|                                  | Denominator for basic and diluted loss per shareweighted average shares                             |                                  |   | 7,292,810                       |      
|                                  |                                                                                                      |                                  |   |                                 |      
|Loss per sharebasic and diluted: |                                                                                                      |                                  |   |                                 |      
|                                  | Continuing operations                                                                                |                                  | $ | (0.73                           | )    
|                                  | Discontinued operations                                                                              |                                  |   | (0.15                           | )    
|                                  |                                                                                                      |                                  |   |                                 |      
|                                  |                                                                                                      | Net loss                         |   | $                               | (0.88
|                                  |                                                                                                      |                                  |   |                                 |      

For
the three and nine months ended September 30, 2001 and 2002, 2,626,866 and 5,907,015, respectively, potential common stock equivalents consisting of options and
warrants were excluded from the diluted loss per share calculation because their effect would be anti-dilutive.

(2) Acquisition

On April 16, 2001, the Company issued 1,446,525 shares of common stock and 86,804 options to purchase common stock in exchange for all of the outstanding
common stock of Baby-C, a provider of instructional and promotional products to the juvenile products market. Total consideration was

9

---

$11,341,441, of which $10,869,369 was attributable to the purchase of intangible assets. The Company made the decision to discontinue the operations of Baby-C in the fourth quarter of
2001, and the intangible assets were fully written off as of December 31, 2001. The results of operations have been included in discontinued operations in our consolidated financial statements
for the three and nine months ended September 30, 2001.

(3) Property and Equipment

Property and equipment consist of the following:

December 31,
2001

September 30,
2002

Estimated
useful life(unaudited)Furniture and fixtures

$
329,765

396,916

60 monthsComputer equipment


1,078,243

1,262,707

36 monthsDevelopment tools


762,029

801,913

18 monthsLeasehold improvements


703,720

788,202

60 monthsPurchased software


566,639

738,263

36 monthsCapitalized website




663,990

15 monthsCapital projects in process




107,3663,440,396

4,759,357Less accumulated depreciation and amortization


(805,158
)
(1,787,746
)Total property and equipment

$
2,635,238

2,971,611


(4) Warrants

In September 2002, the Company issued a fully vested warrant to a consultant, who later was appointed to serve as a director of the company, to purchase an
aggregate of 76,000 shares of common stock, of
which 40,000 shares are exercisable at an exercise price of $7.50 per share expiring on September 26, 2004, and the remaining 36,000 shares are exercisable at an exercise price of $10.00 per
share expiring on September 26, 2005. The fair value of the warrant approximated $59,000, as determined using the Black-Scholes option pricing model assuming no dividends, 55% volatility, risk
free interest rates ranging from 2.12% to 2.45% and expected lives of two to three years.

(5) Stockholders' Equity

In September 2002, the Company accelerated the vesting of a director's options as compensation for his services as a member of the Board of Directors over
the last two years. This modification was accounted for under APB 25, as the director resigned his board position and is not providing future services, resulting in a charge to selling, general
and administrative expenses of approximately $25,000.

In
July 2002, the Company accelerated vesting of an employee's options as part of a severance package. This modification was accounted for under APB 25, as the employee is not
providing future services and resulted in a charge to selling, general and administrative expenses of approximately $22,000.

10

---

In
July 2002, the Company closed its initial public offering of 4,000,000 shares of its common stock at a price to the public of $7.50 per share, all of which shares were issued
and sold by the Company. Upon the closing of the initial public offering, all issued and outstanding shares of Series A Preferred Stock, Series B Preferred Stock and Series C
Preferred Stock, less the repurchase of 133,333 shares of Series B preferred stock at a price of $6.53 per share, were converted into 8,007,959 shares of common stock.

Immediately
prior to the closing of the offering, the Company's Chief Executive Officer and founder exercised a warrant to purchase 266,666 shares of common stock for approximately
$275,000.

(6) Significant Customers

Revenue earned from significant customers is as follows:

Three months ended
September 30,

Nine months ended
September 30,Year ended
December 31, 20012001

2002

2001

2002(unaudited)

(unaudited)Customer A





69%



50%Customer B

29%



7%



11%Customer C

15%





31%

Customer D





1%



10%Customer E





13%



14%


At
December 31, 2001 and September 30, 2002, receivables from these customers represented 61% and 74%, respectively, of total receivables.

(7) Related Party Transactions

The Company receives professional services from a firm in which a director is a partner. Fees paid were $98,000 and $214,000 for the three months ended
September 30, 2001 and 2002, respectively, and $381,000 and $587,000 for the nine months ended September 30, 2001 and 2002, respectively. In addition, a former director and a stockholder
of the Company is an officer in a company with which HealtheTech has entered into a product sales agreement. HealtheTech recognized approximately $1.1 million in revenue from this company for
the nine months ended September 30, 2002. The director resigned his position effective October 1, 2002.

11

---



Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations

The following discussion of HealtheTech, Inc.'s (referred to herein as the Company, we, us or our) financial condition and results of operations should be
read in conjunction with the condensed consolidated financial statements and notes thereto included in Item 1 of Part 1 of this quarterly report and the audited consolidated financial
statements and notes thereto and Management's Discussion and Analysis of Financial Condition and Results of Operations for the year ended December 31, 2001 included in our registration
statement on Form S-1 filed with the SEC. The following Management's Discussion and Analysis of Financial Condition and Results of Operations, as well as information contained
elsewhere in this report, contain statements that constitute "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of
the Securities Exchange Act of 1934, as amended (the "Exchange Act"). You can identify these statements by forward-looking words such as "may," "will," expect," "intend," "anticipate," "believe,"
"estimate," "plan," "could," "should," and "continue," or similar words. Actual results could differ materially from those anticipated in these forward-looking statements. Factors that could cause or
contribute to such differences include, but are not limited to, those Risk Factors mentioned in the discussion below and those described in the "Risk Factors" discussion of our registration statement
on Form S-1 filed with the SEC. As a result, you should not place undue reliance on these forward-looking statements. We do not intend to update or revise these forward-looking
statements to reflect future events or developments.

Overview

We were incorporated in Delaware in February 1998. We design, develop and market technologically advanced and proprietary handheld medical devices and
software for the measurement and monitoring of important health parameters.

Since
our inception, our principal activities have involved developing our products, forming distributor and strategic partner relationships, and more recently, marketing our initial
products. We received FDA 510(k) clearance in January 2002 to market MedGem for the measurement of oxygen uptake in clinical and research applications. BodyGem, which we promote for
non-medical weight management applications, was introduced on a limited basis in February 2001, with a full-scale commercial launch in November 2001. Our
BalanceLog software application, which can be used as a stand-alone weight management program or in conjunction with BodyGem or MedGem, was commercially launched in November 2001.

We
derive revenue from the sale of our health monitoring devices, single-use disposables, software products and license fees. We anticipate that our revenue will be generated
primarily through strategic partnerships and distribution agreements. Our sales strategy is to establish relationships with at least one large, prominent company in each channel that already possesses
the sales, marketing and distribution capabilities needed to reach our end users. We currently have agreements with HEALTHSOUTH Corporation, Mead Johnson & Company (a subsidiary of
Bristol-Myers Squibb Company), and SensorMedics Corporation (a subsidiary of VIASYS Healthcare Inc.) for distribution of MedGem into the medical market; Nature's Sunshine Products, Inc.
for use or distribution of BodyGem measurement services into the home measurement market; Bally Total Fitness for sales of BodyGem measurement services in the commercial fitness market; US
Wellness, Inc. for distribution of BodyGem measurement services into the retail pharmacy and diagnostic markets; SAM'S West, Inc. (a subsidiary of Wal-Mart
Stores, Inc.) for the retail distribution of health monitoring and weight loss products and services; and Microlife Corporation for distribution of BodyGem into the retail pharmacy market in
Europe and the medical, weight management and fitness markets in Taiwan. We have obtained CE Marking approval and Canadian Medical Device Licensing and from time to time may seek various other
international approvals in order to commercially distribute our products in other international markets.

12

---

We
recognize revenue from the sale of our products when ownership transfers to our customer or distributor. We offer products with warranty periods of 12 to 15 months from the
date of purchase. With certain limited exceptions, we provide limited warranties on our software products for 90 days from the date of purchase. To date, our product revenue has been primarily
from the sales of our health monitoring devices and disposables. In the future, we expect that revenue from the sale of disposables will increase as a percentage of total revenue as the installed base
of our monitoring devices increases. We also anticipate revenue from our software product sales to increase as a percentage of total revenue as our BalanceLog software product is commercially
distributed in the retail channel.

We
pay royalties to third-parties to license various sensor technologies that are used in our health monitoring devices. These royalty expenses are included in our cost of revenue. In
general, we pay the greater of minimum royalty amounts or a percentage of product revenue to these third-parties in order to maintain exclusivity in specified fields of use through the terms of the
agreements covering the licensed technologies.

We
currently outsource the manufacturing, testing and packaging of our health monitoring devices and disposable products. We pay our contract manufacturers a negotiated price, inclusive
of labor, material, overhead and profit, for the products that they manufacture. Generally, we pay for products as they are completed and move into finished goods inventory. In some circumstances, if
we reschedule purchase orders placed with our manufacturers, we may be liable for restocking fees or may be required to purchase surplus inventory at the manufacturer. Cost of revenue consists
primarily of purchases of products from our contract manufacturing partners, royalties and costs of our manufacturing liaison group. We anticipate that we will recognize higher margins on our
disposables and software products as compared to our health monitoring devices. We anticipate that our gross margins will improve over
time as product volume increases and higher-margin disposables and software become a greater percentage of our total revenue.

Research
and development expenses have principally consisted of compensation and other personnel costs, consultant fees, fees paid to outside service providers and clinical and
regulatory expenses. Research and development costs are expensed as incurred.

Selling,
general and administrative expenses consist of compensation and other personnel fees, professional fees, travel, tradeshows, public and investor relations, advertising and, to a
lesser extent, account management and customer training and support. Our sales and marketing strategy is to establish strategic distribution relationships, generate awareness of our products and
penetrate and expand in the medical nutrition therapy, weight management and fitness markets. We anticipate that in the near future we will increase our selling, general and administrative
expenditures as we grow our product sales, expand our marketing and advertising efforts and incur costs associated with operating a public company.

On
April 16, 2001, we acquired Baby-C, Inc. Baby-C distributed educational information and sample products to the child care market. We believed
that Baby-C would provide an efficient distribution channel for our software products and drive the use of our other products. At the time Baby-C was acquired, based upon
projections provided by the seller, we expected it to be self-supporting from a cash-flow perspective by the end of 2001. However, Baby-C was unable to achieve
product distribution as planned, in part due to the cancellation of a major tradeshow, which resulted in lower than expected revenue. Accordingly, we made the decision to discontinue the operations of
Baby-C in the fourth quarter of 2001, shortly after the tradeshow was cancelled. The results of operations have been included in discontinued operations in our consolidated financial
statements for the three and nine months ended September 30, 2001. As a result of the Baby-C acquisition, we recorded a total of $10.9 million of intangible assets.
These intangible assets were fully

13

---

written off as of December 31, 2001. The acquisition and discontinuation of Baby-C did not have a material effect on our liquidity and capital resources. We dissolved
Baby-C in May 2002.

We
recorded deferred stock-based charges of $4.0 million with respect to stock options that we granted through September 30, 2002. We amortized $2.0 million of the
deferred stock-based charges through September 30, 2002 and will ratably amortize the remaining $2.0 million of deferred stock-based charges over the remaining vesting period of the
options, which is generally four years from the date of grant. We expect to record expense for deferred compensation as follows: $0.5 million for the remainder of 2002,
$0.5 million during 2003, $0.5 million during 2004 and $0.5 million during 2005. The amount of deferred compensation expense to be recorded in future periods may decrease if
unvested options for which deferred compensation has been recorded subsequently lapse or are cancelled.

Three and Nine Months Ended September 30, 2002 Compared to Three and Nine Months Ended September 30, 2001

Revenue.Revenue increased $5.1 million to $5.3 million in the quarter ended September 30, 2002 from
$0.2 million in the comparable quarter in 2001. The revenue growth was primarily driven by product sales with increased sales of our MedGem health monitoring devices and single-use
disposables. We sold approximately 1,500 BodyGem and MedGem devices and over 300,000 single-use disposables in the third quarter of 2002 compared to approximately 25 devices and 11,000
disposables in the third quarter of 2001. Sales of single-use disposables represented 43% of total revenue for the quarter ended September 30, 2002 compared to 27% in the comparable
quarter of the prior year. The increase was due to a higher number of health monitoring devices in use and higher shipments of disposables to distributors and partners. Software and other revenue
increased $0.8 million to $0.9 million in the third quarter of 2002 from $0.1 million in the comparable quarter of 2001. The increase was primarily due to the recognition of
license fees from a distributor, which accounted for 32% of software and other revenue, and sales of our BalanceLog software product, which increased 352% in the third quarter of 2002 compared to the
prior year quarter. Sales of software are primarily generated from our website and from resale agreements we have with several of our key customers.

Revenue
increased $9.7 million to $10.9 million for the nine months ended September 30, 2002 from $1.2 million in the comparable period in 2001. We
sold approximately 4,400 health monitoring devices and over 500,000 single-use disposables in the nine months ended September 30, 2002 compared to approximately 300 health
monitoring devices and 32,000 single-use disposables in the comparable period in 2001. Software and other revenue increased $0.9 million to $1.8 million for the
nine months ended September 30, 2002 from $0.9 million in the comparable period in 2001. License fees from a distributor accounted for 34% of total software and other revenue for
the nine months ended September 30, 2002. Sales of our software products increased 71% for the nine months ended September 30, 2002 from the comparable period in 2001. The
increase resulted from the successful release of our BalanceLog software product in the fourth quarter of 2001.

Revenue
from customers outside the United States accounted for 13% and 14% of total revenue for the three and nine months ended September 30, 2002, respectively.

Cost of Revenue.Total cost of revenue decreased to 40% of sales in the third quarter of 2002 from 290% of sales in the third
quarter of 2001. Total cost of revenue for the nine months ended September 30, 2002 decreased to 52% of sales from 134% of sales in the comparable period in 2001. The reduction in cost
of revenue as a percent of sales reflected lower contract manufacturing costs for redesigned disposable products and the impact of fixed internal manufacturing costs and minimum royalty costs being
spread over higher production volumes. In addition, our internal manufacturing costs declined for the quarter ended September 30, 2002 compared to same period in 2001, due to personnel
reductions in this group.

14

---

Cost
of revenue directly associated with product sales was 45% of product revenue for the third quarter of 2002 and 56% for the nine months ended September 30, 2002,
compared to 679% and 358% of product revenue for the corresponding periods in 2001. These changes resulted from spreading fixed manufacturing expenses over higher manufacturing volumes and a reduction
in our single-use disposable cost of manufacturing. These savings were somewhat offset by costs of converting certain MedGems and disposable products to conform with CE Marking
regulations, and higher costs related to tooling and manufacturing test equipment. Cost of software and other revenue was 19% and 34% of software and other revenue for the three and nine months
ended September 30, 2002, respectively, compared with 35% and 47% for the corresponding periods of 2001. The higher percentage costs in 2001 resulted from low-margin
HealtheTech-branded personal digital assistants (PDAs) being bundled with certain software sales in 2001. We have not sold a significant number of PDAs in 2002. A license fee from a distributor
recorded in 2002, which has no associated cost of sales, also contributed to the margin improvement.

We
anticipate that our cost of revenue as a percent of sales will decrease as the mix of higher-margin disposable products and software increases.

Research and Development.Research and development expenses decreased $0.1 million, or 3%, to $1.7 million in
the quarter ended September 30, 2002 from $1.8 million in the comparable quarter in 2001 and decreased $0.1 million, or 2%, to $4.7 million for the nine months ended
September 30, 2002 from $4.8 million in the comparable period in 2001. Our headcount related to research and development efforts decreased 11% during the last twelve months and we
reduced the use of outside consultants.

We
expect research and development expenses to grow in the fourth quarter of 2002 because we have engaged a number of contract software developers to expand the capabilities of our
BalanceLog software product, and to continue to grow in the future as we develop new sensor-based health monitoring devices and software and launch clinical studies to support our new products and
product applications.

Selling, General and Administrative.Selling, general and administrative expenses increased $0.7 million, or 21%, to
$4.0 million in the quarter ended September 30, 2002 from $3.3 million in the comparable quarter of the prior year and increased $1.0 million, or 12%, to
$9.5 million for the nine months ended September 30, 2002 from $8.4 million for the nine months ended September 30, 2001. The primary reasons for the increase
in both periods include personnel-related costs, as we continued to expand our executive team and grow our marketing department. Headcount in these areas increased 23% to 32 employees from
September 30, 2001 to September 30, 2002. We also incurred expense in developing and printing marketing materials for both our domestic and international markets and conducting usability
and other website related studies for current and future products. We also pay third party commissions on sales to a specific customer in our medical channel. We have engaged marketing agencies that
will help us raise awareness in the consumer and medical channels on the importance of measuring metabolism. We anticipate spending up to $5.0 million on planning, production and media
placements in the fourth quarter of this year and the first quarter of next year to implement and support this
campaign. General and administrative costs have increased due to the use of more contractors and consultants in the current period and for recruiting, investor relations and computer systems projects,
in addition to increased legal expenses. We expect continued growth in general and administrative expenses due to increased legal, insurance, audit, and investor relations expenses typical of a
publicly-traded company.

Stock-based Charges.Stock-based charges increased $0.8 million for the third quarter of 2002 compared to the third
quarter of 2001 and increased $2.4 million for the nine months ended September 30, 2002 over the comparable period in 2001. The majority of the increase related to issuance of
employee stock options below fair value prior to September 2002.

15

---

Interest Income.Interest income declined 27% in the third quarter of 2002 and declined 24% for the nine months ended
September 30, 2002 compared to the comparable periods in 2001. These differences are primarily due to interest rate reductions in our money market accounts and commercial paper holdings.

Loss from Discontinued Operations.Loss from discontinued operations in the third quarter of 2001 and the nine months
ended September 30, 2001 reflects the activity of Baby-C, our wholly-owned subsidiary, in addition to amortization of goodwill and copyrights. All goodwill and copyrights for Baby-C
were written-off in December 2001. We dissolved Baby-C in May 2002.

Liquidity and Capital Resources

Cash and cash equivalents totaled $32.7 million at September 30, 2002. Cash used in operating activities was $6.2 million in the first
nine months of 2002, compared to $13.6 million in the first nine months of the prior year. The decrease reflects a reduced net loss and receipt of a license fee. Cash used for the
nine months ended September 30, 2001 included a $0.9 million increase in inventory, whereas inventory decreased $0.1 million in the same period of 2002. Cash used in
investing activities was $2.2 million in the first nine months of 2002, a decrease of $1.4 million from the first nine months of the prior year, due to the redemption of
marketable equity securities offset by purchases of capital equipment, production tooling and a payment of $1.75 million to our Chief Executive Officer in connection with a patent assignment.
Cash flows from financing activities were $28.1 million in the first nine months of 2002, an increase of $2.5 million from the first nine months of the prior year. Net cash from
financing activities for the nine months ended September 30, 2002 primarily reflects proceeds from the sales of equity securities and exercises of stock options offset by stock offering costs.
Net cash from financing activities for the nine months ended September 30, 2001 primarily reflects proceeds from the sale of Series C preferred stock.

We
have no long-term debt. Stockholders' equity at September 30, 2002 was $37.8 million. We expect to continue to invest in sales and marketing programs and
research and development. We expect that additions to property and equipment will continue, including leasehold improvements to our facility in Golden, Colorado, and the purchase of computer equipment
for a growing staff. Management believes existing cash and cash equivalents will be sufficient to meet operating requirements for at least the next 12 months.

Critical Accounting Policies and Estimates

We have disclosed in Note 1 to our condensed consolidated financial statements those accounting policies that we consider to be significant in determining
our results of operations and our financial position.

The
preparation of consolidated financial statements requires us to make estimates and judgments that affect the reported amounts of assets, liabilities, revenue and expenses. We
evaluate our estimates, including those related to bad debts, inventories and warranty obligations, on an ongoing basis. We base our estimates on historical experience and on various assumptions that
we believe to be reasonable under the circumstances. These estimates and assumptions affect the reported amounts of assets and liabilities at the date of the financial statements and the reported
amounts of revenue and expenses during the periods presented. The actual results may differ from these estimates under different assumptions or conditions.

16

---

The
significant accounting policies which we believe are the most critical to aid in fully understanding and evaluating our reported financial results include the following:

Revenue recognition

We derive our revenue primarily from the sale of our health monitoring devices, the recurring sale of our single-use disposables and our companion
software. Our software revenue is recognized in accordance with Statement of Position 97-2, as amended by Statement of Position 98-9. We license our software products on a
perpetual basis. We recognize revenue from the sale of our health monitoring devices and single-use disposables upon ownership transfer to the customer and when it is determined that a
continuing service obligation no longer exists. We recognize revenue from the sale of our software when persuasive evidence of an arrangement exists, the product is delivered, the price is fixed or
determinable and collectibility is probable. For sales of our software over the Internet, we use a credit card authorization as evidence of an arrangement. Sales through our distributors are evidenced
by a master agreement governing the relationship together with binding purchase orders on a transaction-by-transaction basis. Delivery generally occurs when the product is
delivered to a common
carrier. Service revenue, including training, is recognized as services are performed. We offer customers the right to return software products that do not function properly within a limited time
after delivery, typically 30 days. We provide limited warranties on our health monitoring devices for a period of 12 to 15 months from the date of purchase and on our software products
for 90 days from date of purchase, with certain limited exceptions.

Receivables
are recorded net of allowance for doubtful accounts. We regularly review the adequacy of our accounts receivable allowance after considering the accounts receivable aging,
the ages of each invoice, each customer's expected ability to pay and our collection history with each customer. We review any invoice greater than 90 days past due to determine if an allowance
is appropriate based on the risk category using the factors discussed above. The allowance for doubtful accounts represents our best estimate, but changes in circumstances relating to accounts
receivable may result in additional allowances or recoveries in the near future.

Valuation allowances, specifically sales returns and warranty reserve

Management makes estimates of potential future product returns and product warranties related to current period product revenue, based on historical returns,
current economic trends and changes in customer demand and acceptance of our products when evaluating the adequacy of the sales returns and other allowances. Significant management judgments and
estimates must be made and used in connection with establishing the sales returns and other allowances in any accounting period. Significant differences may result in the amount and timing of our
revenue for any period if management made different judgments or used different estimates.

Related party transactions

We periodically enter into transactions with individuals or entities that are considered to be related parties. Our policy is to enter into these transactions on
terms consistent with those that have been, or would be, granted to unrelated parties.

Risk Factors

Risks Related to Our Business

Our brief operating history makes it difficult to evaluate our prospects.

We were incorporated in February 1998. Through November 2001, we were primarily engaged in the research and development of our initial products. We
commenced shipment of our health

17

---

monitoring devices in 2001 and entered our first significant distribution agreement in August 2001. As a result of our limited operating history, we have a limited amount of financial data
that you can use to evaluate our business. Moreover, the revenue and profitability potential of our markets are unproven. You must consider our prospects in light of the risks, expenses and challenges
we might encounter because we are at an early stage of development in new and developing markets. We may not successfully address these risks, and our business strategy may not prove successful.

We recorded only $14.4 million in revenue since our inception, we have a large accumulated deficit, we expect future losses and we may not achieve or maintain
profitability.

Since our inception through September 30, 2002, we recorded only $14.4 million in revenue, of which only $13.1 million was from products we
currently sell. As a result, we will need to significantly increase the revenue we receive from sales of our products, while controlling our expenses, in order to achieve profitability. We have
incurred substantial losses each year since our inception in funding the research and development of our products and technologies, the Food and Drug Administration, or FDA, marketing clearance
process for MedGem, the growth of our organizational resources and other activities. As of September 30, 2002, we had an accumulated deficit of $58.6 million.

We
expect that our expenses will continue to increase significantly as we, among other things:



We
may not generate a sufficient level of revenue to offset these expenditures, and we may be unable to adjust spending in a timely manner to respond to any failure to increase our
revenue. Even if we do achieve profitability, we may not be able to sustain or increase profitability.

We expect our future financial results to fluctuate significantly, and failure to increase our revenue or achieve profitability may disappoint securities analysts or investors
and result in a decline in our stock price.

We
believe that period-to-period comparisons of our historical results of operations are not meaningful and are not a good predictor of our future performance. We
expect our future quarterly and annual operating results to fluctuate significantly as we attempt to expand our product offerings and increase sales into different markets. Our revenue, gross margins
and operating results are difficult to forecast and may vary significantly from period to period due to a number of factors, many of which are not in our control. These factors include:



18

---



We
forecast the volume and timing of orders for our products for operational planning and in some cases we become liable for procurement costs based on these forecasts. These forecasts,
however, are based on many factors and subjective judgments, and they may be inaccurate. In particular, because of our limited operating history, we do not have meaningful historical information to
predict demand for our products, and trends that may emerge, in the various markets into which we sell and plan to sell our products. Moreover, because most of our expenses, such as employee
compensation and lease payment obligations, are relatively fixed in the short term, we may be unable to adjust spending quickly enough to offset any unexpected shortfall in revenue growth or any
decrease in revenue levels in any particular period. As a result of the foregoing, our operating results may fall below the expectations of securities analysts or investors in future quarters
or years, causing our stock price to decline.

If our customers or distributors purchase products in excess of current demand, our revenue may unexpectedly decline in future periods, which may disappoint securities analysts
and investors and result in a decline in our stock price.

We
recognize revenue when ownership transfers to our customers or distributors. These customers or distributors may make purchases well in advance of the actual resale, deployment or use
of our products, particularly in the case of their initial purchases of our products, or may make purchases in excess of current requirements to take advantage of volume or price discounts.
Additionally, some customers or distributors have exclusive rights in a particular market if they meet contractual minimum purchase requirements and may make purchases in excess of actual demand in
order to maintain that exclusivity. Our revenue could decline in future periods if our customers and distributors develop a supply of our products that is in excess of their demand. Moreover, our
revenue may not be indicative of the number of health monitoring devices in use or the number of disposables used in a particular period. Consequently, our historical operating results may not provide
any indication of the number of health monitoring devices and disposables that may be purchased or used in future periods.

Our strategic partners may experience financial difficulties or undergo organizational changes, which may harm our ability to distribute our products, and could result in a
substantial decline in our revenue and overall operating results.

We
expect that a majority of our sales will be made to a limited number of customers, including our strategic partners and distributors. One or more of our strategic partners may
experience financial difficulties or undergo organizational changes that could affect their ability or need to purchase our products. Organizational restructurings and financial concerns may cause our
strategic partners to substantially reduce the volume of their purchases of our products, or to no longer continue as our distributors. As a result, our ability to effectively distribute our products
may be harmed, and we may experience a significant decline in our revenue and overall operating results.

19

---

We have very limited product offerings from which we expect to derive substantially all of our future revenue. If demand for our limited number of products fails to develop as
we expect or otherwise declines, we could fail to generate sufficient revenue to achieve profitability.

We
derive substantially all of our revenue from the sale of MedGem, BodyGem, disposables and software. In January 2002, we obtained FDA clearance to market MedGem and accordingly
did not derive any of our revenue from the sale of MedGem prior to that time. We expect that revenue from the sale of MedGem, BodyGem, disposables and our BalanceLog software will account for
substantially all of our revenue for the foreseeable future. In particular, we expect disposable sales to comprise a larger portion of revenue over time. The limited development and sales of our
product line makes our future prospects difficult to predict. If the anticipated demand for our products fails to develop, our ability to generate revenue and achieve profitability would be
significantly harmed. In particular, the failure to sell sufficient quantities of MedGem and BodyGem would not only directly affect revenue but would also significantly harm our ability to generate
recurring revenue from the sale of our disposables and may limit sales of software products.

The failure of our customers to adhere to single-use labeling restrictions for our disposable facemasks and mouthpieces would significantly limit our ability to
generate recurring revenue.

Our
disposable products used with MedGem were cleared by the FDA for single-use only and the labeling states that a new disposable mouthpiece or facemask be used each time
MedGem is used. We also label and contractually require our distributors and strategic partners to use a new disposable each time BodyGem or MedGem is used. We anticipate that a significant portion of
our future revenue will be derived from the use of a new disposable each time our health monitoring devices are used. If customers do not adhere to our single-use labeling instructions, or
if customers use disposables acquired from third parties, our ability to generate recurring revenue would be significantly harmed, our operating results may suffer and we may incur significant costs
in developing future versions of our product that provide for alternative means to track and charge for usage. We may not successfully develop these alternative means.

If we cannot convince healthcare professionals, wellness advisors and their patients and clients of the importance of measuring metabolism for nutrition monitoring, weight
management and fitness applications and of the benefits of our products, we will not be able to increase our revenue and our operating results would suffer.

Our
products, which have only recently been launched, have achieved limited adoption in their target markets and our ability to sell to customers and distributors in these markets is
unproven. Consequently, there is limited information upon which to evaluate whether a significant number of potential customers will purchase our solutions to replace or supplement their current
methods for nutrition monitoring and weight management. As part of our strategy, we will be required to educate healthcare professionals and wellness advisors as to the importance of measuring
metabolism for nutrition monitoring, weight management and other applications. However, these practitioners may view existing tools, such as estimates of resting metabolic rate, as adequate for their
needs. Patients and clients may also view present methods of nutrition monitoring and weight management, including self-administered weight-loss regimens, commercial weight
loss programs and pharmaceuticals, as adequate without the need for the additional benefits provided by our products. Additionally, as part of our FDA clearance of MedGem, we are required to set forth
in our labeling the formula used to estimate resting metabolic rate and a discussion on how the calculation may affect the accuracy of the resting metabolic rate measurement. If we cannot convince
practitioners, patients and clients that accurately measuring metabolism is important for nutrition monitoring, weight management and other

20

---

applications and that our solution is superior to current tools, we will be unable to increase or sustain revenue.

The commercial weight management and fitness markets are characterized by short-lived trends and we may not experience increased demand for our products, or any increase in
demand may be short-lived.

Due
in part to the difficulty of weight management and fitness improvement and the regular introduction of new weight management or fitness products and regimens, many products sold in
the weight management and fitness markets have short product lifecycles. The weight management and fitness markets are characterized by fads and short-lived trends driven by factors such as
short-term success, perceived efficacy and marketing campaigns. Weight management and fitness improvement can be difficult, and many people abandon weight loss and fitness regimens due to
factors unrelated to the effectiveness of the regimen. We have not conducted trials or other tests to demonstrate to our customers and end-users that our products are effective in helping
people lose weight or improve their fitness. Sales of BodyGem and our disposables will suffer and our revenue and results of operations will be harmed if we and our strategic partners are not able to
convince end-users that the measurement of resting metabolic rate will effectively and efficiently help their weight management or fitness efforts, or if people who use our products do not
meet their weight goals.

We currently rely on a limited number of distributors for the sale of MedGem and BodyGem into the medical markets and, to a lesser extent, other target markets. If these
distributors are not successful selling our products, or if we are unable to establish additional distributor arrangements as planned, we will not be able to achieve our sales goals and our business
will be harmed.

We
expect to rely primarily upon distributors and their sales forces to sell MedGem into the medical market and to increasingly rely upon distributors and their sales forces to sell
BodyGem into the retail pharmacy, weight management, fitness and other target markets. We currently have a limited number of distributors, such as HEALTHSOUTH Corporation, SensorMedics Corporation,
Mead Johnson & Company, Microlife Corporation and Nature's Sunshine for the distribution of our products into global markets. Our reliance on distributors subjects us to many risks, including
risks related to their inventory levels and support for our products. If any of our distributors attempt to reduce their inventory levels or if they do not maintain sufficient levels to meet customer
demand, our sales could be negatively affected. As is generally the case with our current distribution agreements, we anticipate that our future distribution agreements will allow our distributors to
reduce or discontinue purchases of our products with short notice. Further, distributors may not recommend, or continue to recommend, our products. We will rely heavily upon our distributors for the
sales and marketing activities that we believe are critical to the successful sale of our products. However, our distributors may not market or sell our products effectively or continue to develop and
devote the resources necessary to provide us with effective sales, marketing and technical support. For example, while we have granted Microlife an exclusive right to sell our products in the retail
pharmacy market in Europe, Microlife has limited experience selling into that market. In addition, we intend to attract additional distributors of MedGem and BodyGem in order to increase penetration
in the medical and other markets. It may be difficult to
increase our distributor base due to current exclusivity arrangements and prospective requests for exclusivity from distributors and other customers. In addition to the exclusive rights we have
granted Microlife, we have granted HEALTHSOUTH Corporation an exclusive right to purchase our products for use in its facilities, an exclusive right to purchase BodyGem for use in and resale to
certain non-hospital facilities such as outpatient rehabilitation and physical therapy facilities, and an exclusive right to use MedGem and BodyGem to provide metabolic rate measurement
services to certain organizations such as corporate wellness programs and fitness facilities. We have also granted to Mead Johnson & Company the exclusive right to sell MedGem and disposables
to hospital dieticians and to

21

---

certain categories of physicians. If we are unable to maintain successful relationships with our distributors or obtain additional distributors, we will have to devote substantially more resources to
the distribution, sales, marketing, implementation and support of our products than we would otherwise and our efforts may not be as effective. The loss of any one or more of our distributors, a
reduction in purchases of our products by or through our distributors, the decline of our distributors' business or the inability to increase our third-party distributor base may limit our revenue
growth and harm our operating results.

One of our strategic partners, SensorMedics Corporation (a subsidiary of VIASYS Healthcare Inc.), develops, manufactures and markets metabolic carts, which compete with
MedGem. One of our former directors, Mr. William Ross, is also an officer of VIASYS Healthcare. If SensorMedics decreases or discontinues the sale and distribution of MedGem, either in favor of
its metabolic carts or otherwise, or if Mr. Ross' potential conflicts of interest or access to confidential information harm our competitive position relative to SensorMedics or otherwise, our
revenue and operating results would be harmed.

We entered into our distribution agreement with SensorMedics Corporation (a subsidiary of VIASYS Healthcare Inc.) in August 2001 for the marketing
and distribution of MedGem to healthcare professionals in hospitals, nursing facilities, medical clinics and health research settings. SensorMedics can discontinue marketing our products at any time
or terminate our relationship without cause on 180 days prior written notice. Because SensorMedics also produces and distributes metabolic carts, which are competing products, SensorMedics may
not market or sell MedGem effectively or continue to develop and devote the resources necessary to provide us with effective sales, marketing and technical support. Failure to sell sufficient
quantities of MedGem would not only directly affect revenue, but would also significantly harm our ability to generate recurring revenue from the sale of our disposables and may limit sales of
software products. Mr. William Ross, one of our former directors, is the Executive Vice President and Chief Operating Officer of VIASYS Healthcare. As a former member of our board of directors,
Mr. Ross may have gained access to information about us and our business plans, as well as our potential strategic partners and their business plans, which may be relevant to his role at VIASYS
Healthcare and which may compromise our competitive position. This may harm our ability to compete against SensorMedics and our other competitors.

Because a small number of customers are likely to account for a substantial portion of our revenue, the loss of any of these customers or the cancellation or deferment of a
customer's order could cause our revenue to decline substantially and may result in a decline in our share price.

We expect that the majority of our revenue will depend on sales of our products to a limited number of customers, which include our strategic partners and our
distributors. We intend to establish strategic relationships with large, prominent companies that possess significant sales, marketing and distribution capabilities in each of our targeted medical and
non-medical channels. We have only recently entered into contracts with customers that provide for the potential purchase of significant quantities of our products. As a result, we have
not had significant working experience with these new customers and it is difficult to predict their purchasing patterns. Many of our contracts with our customers do not contain minimum purchase
requirements and any customer may reduce or discontinue purchases of our products at any time. The loss of one or more of our customers, a reduction in purchases of our products by our customers or
the decline of our customers' business may cause our revenue to decline substantially or fall short of our expectations. In addition, because we expect our accounts receivable to be concentrated on a
small group of customers, the failure of any of them to pay on a timely basis would reduce our cash flow and negatively affect our operating results.

22

---

We have granted, and may in the future grant, certain of our customers exclusive rights to particular markets. For example, we have granted HEALTHSOUTH Corporation an exclusive right to
purchase our products for use in its facilities, an exclusive right to purchase BodyGem for use in and resale to certain non-hospital facilities such as outpatient rehabilitation and
physical therapy facilities, and an exclusive right to use MedGem and BodyGem to provide metabolic rate measurement services to organizations such as corporate wellness programs and fitness
facilities. We have amended our agreement with SensorMedics to reduce their non-exclusive distribution rights which enabled us to grant Mead Johnson & Company the exclusive right to
sell MedGem and disposables to hospital dieticians and to certain categories of physicians. In addition, we have granted Microlife Corporation the exclusive right to sell our products to the retail
pharmacy market in Europe and the medical, weight management and fitness markets in Taiwan. Also, Nature's Sunshine Products, Inc. has an exclusive right to purchase our products for resale to
their independent distributors who, in turn, may use our products to provide metabolic rate measurement services to consumers for a fee. These exclusive agreements may limit our ability to add
additional customers. If one of these current or future customers fails to adequately promote and sell our products, our sales and penetration into their markets will be adversely affected. Moreover,
if any customer that has an exclusive right in a particular market proves to be ineffective, we may not be able to replace that customer for a significant period of time, if at all.

We rely primarily on Sanmina-SCI Corporation to manufacture and assemble MedGem and BodyGem, and on Sienna Corporation to provide inventory management, warehousing
and order fulfillment services. If they are unable to perform any of these services on a timely and cost-effective basis, our revenue, profitability and stock price could be harmed and our
reputation and brand may suffer.

We currently rely primarily on Sanmina-SCI Corporation, a third-party contract manufacturer and assembler, to procure component parts for MedGem and
BodyGem and to assemble, test and package MedGem and BodyGem at its facility in San Jose, California. Sanmina is currently in the process of establishing a second manufacturing and assembly site in
Sweden. Our reliance on a single third-party manufacturer exposes us to the following significant risks outside our control:



We
entered into our agreement with Sanmina in April 2001. As a result, we have not had significant working experience with Sanmina and therefore cannot predict whether Sanmina
will be able to produce MedGem and BodyGem at acceptable cost and quantity levels, and in a timely manner. In particular, Sanmina may not be able to improve or maintain the efficiency and quality of
its services when it is required to manufacture larger quantities of our health monitoring devices or meet FDA or other regulatory requirements. If Sanmina is unable to meet our requirements, we may
be unable to cost effectively provide our customers with sufficient quantities of MedGem and BodyGem devices on a timely basis and our devices may contain defects. If there is any problem with
Sanmina's services, our reputation and brand may suffer. We may also lose current and prospective customers and experience a higher rate of product returns due to manufacturing issues, which would
harm our revenue and profitability.

23

---

Our
agreement with Sanmina terminates in April 2004 and may be terminated by Sanmina with cause with 60 days notice. If Sanmina were to stop manufacturing our devices, we
may be unable to replace the lost manufacturing capacity on a timely or cost-effective basis, and we could suffer significant disruption in operations, delays in product shipments, a
decrease in revenue and an increase in costs. If Sanmina were to seek to change the terms under which it manufactures and assembles for us, our manufacturing and assembly costs could increase and our
profitability could suffer.

We
also outsource our inventory management, warehousing and order fulfillment process to Sienna Corporation, based in San Jose, California, under an agreement signed in
March 2002. If Sienna does not perform our inventory management, warehousing and order fulfillment functions adequately, product shipments could be delayed and our customer relationships could
be harmed. In addition, the loss of Sienna's services would cause a significant disruption in operations and delays in product shipments and would harm our financial results while we obtained a
replacement distribution logistics subcontractor.

We purchase one of our key components, an oxygen sensor, from a sole source. If this source fails to satisfy our supply requirements on a timely basis, we may lose sales and
experience increased component costs and our customer relationships may be harmed.

We currently purchase the oxygen sensor component of our health monitoring devices from a sole source, Sensors for Medicine and Science, Inc. If we are
unable to obtain a sufficient supply of oxygen sensors from this source, or if we experience any interruption in the supply of this component, we could experience difficulties in obtaining alternative
sources or in altering product designs to use alternate components. For example, we had to modify the original design of MedGem and BodyGem as a result of our inability to obtain adequate supplies of
capacitors that the design required. Any resulting delays or reductions in product shipments could affect our ability to meet scheduled product deliveries to customers, damage customer relationships
and limit our ability to enter into new customer relationships. We may also be subject to increases in component costs, which would adversely affect our gross margins.

Our health monitoring devices and our software products may contain unknown errors or defects, which could result in rejection of our products and damage to our reputation, as
well as lost revenue, diverted development resources and increased service costs and warranty claims.

Our MedGem and BodyGem devices and our nutrition and weight management software products incorporate complex technologies. In the future, we must develop our
hardware and software products quickly to keep pace with the rapidly changing requirements of our customers. Products as complex as ours can contain undetected errors or defects, especially when first
introduced or when new models or versions are released. For instance, in July 2001 we discovered a defect in BodyGem related to our oxygen sensor calibration algorithm and stopped shipment of
BodyGem. We spent four months working to correct the defect, and in November 2001 we shipped replacement devices to all of our customers and resumed shipments of the device. We estimate
that the direct cost to correct this defect was approximately $187,000. We also suffered damage to our reputation, lost revenue and had to divert development resources. If any of our products in the
future contain errors or defects, it could result in product recalls, the rejection of our products, damage to our reputation, lost revenue, diverted development resources and increased customer
service and support costs and warranty claims. Any of these results could harm our business.

24

---

If we fail to maintain necessary FDA or other regulatory clearance for the marketing and sale of MedGem or if we fail to obtain or maintain necessary FDA or other regulatory
clearance or approvals for the marketing and sale of any other medical devices that we may develop in the future, or if clearances or approvals are delayed, we will be unable to commercially
distribute and market those medical devices in the United States or abroad.

MedGem is a medical device that is subject to extensive regulation in the United States and in foreign countries where we do business. In January 2002, we
obtained FDA clearance through the premarket notification provisions of Section 510(k) of the Federal Food, Drug and Cosmetic Act to market MedGem for the measurement of oxygen consumption in
clinical and research applications. The FDA also allows our device to display resting metabolic rate, which the device calculates from the measurement of oxygen consumption and an internal device
algorithm. We have obtained International Standards Organization (ISO) certification and CE Marking approval and are in the process of fulfilling various other international requirements in order to
commercially distribute our products in new international markets. We may no longer be able to sell MedGem if safety or effectiveness problems develop or if we lose our ISO certification or CE
Marking. Furthermore, unless an exemption applies, before we can sell a new medical device in the United States, we must obtain either 510(k) clearance or premarket approval from the FDA.
Complying with the FDA and other regulations is an expensive and time-consuming process, and any failure to comply could result in substantial penalties. The FDA's 510(k) clearance process
usually takes from six to twelve months after the date we submit the application and it is received and filed by the FDA, but may take significantly longer. The alternative premarket approval
process is much more costly, lengthy and uncertain. It generally takes from one to six years after we submit the application and it is received and filed by the FDA or even longer. We may not
be able to obtain additional clearances in a timely fashion, or at all. Delays in obtaining domestic and foreign regulatory clearances or approvals, if required, could adversely affect our revenue and
profitability. Noncompliance with applicable regulatory requirements can result in enforcement action, which may include recalling products, ceasing product marketing and paying significant fines and
penalties, which could limit product sales, delay product shipment and adversely affect our profitability.

Modifications to MedGem may require a new 510(k) clearance or premarket approval or require us to cease marketing or recall the modified device until these clearances or
approvals are obtained.

Although we have not modified any aspect of MedGem since receiving our FDA 510(k) clearance in January 2002, we may make modifications to MedGem in the
future. Any modification to an FDA cleared device that could significantly affect its safety or effectiveness, or that would constitute a major change in its intended use, requires a new FDA
510(k) clearance. While the manufacturer makes this determination in the first instance, the FDA can review any such decision and may disagree with a decision not to seek new clearance and
require a new 510(k) clearance. In addition, the FDA may impose significant regulatory fines or penalties for marketing the modified product. If we need to seek 510(k) clearance for any
modifications to a previously cleared product, we may be required to cease marketing until we obtain this clearance.

If our third-party manufacturers or we fail to comply with the FDA's Quality System regulation with respect to MedGem and any other medical devices that we may produce in the
future, our manufacturing operations could be delayed, and our MedGem product sales and our profitability could suffer.

The
manufacturing processes used by third-party manufacturers of our MedGem and any other medical devices, including disposables, are required to comply with the FDA's Quality System
regulation, which covers the methods and documentation of the testing, production, control, quality assurance, labeling, packaging, complaint-handling, storage and shipping of MedGem. The FDA's

25

---

Quality System regulation will also cover any other medical devices that we or our contract manufacturer may produce in the future. The FDA enforces its Quality System regulation through periodic
inspections, some of which may be unannounced, which we have yet to undergo. If our third-party manufacturer or we fail the FDA's Quality System inspection, our operations could be disrupted and our
manufacturing delayed. If we, or our third-party manufacturer, fail to comply with the FDA's Quality System regulations, we or our third-party manufacturer could face various enforcement actions,
which could include a shutdown of the manufacturing line at our third-party manufacturer and a recall of our products, which would cause our product sales and profitability to suffer. Furthermore, our
key component suppliers must also remain in compliance with applicable regulatory requirements. If our third-party manufacturer or component suppliers do not conform to applicable regulations, we may
be required to find alternative manufacturers or component suppliers, which could be a long and costly process and which could significantly harm our ability to deliver products to our customers on a
timely basis.

Our MedGem device and any other medical devices that we may produce in the future are subject to product recalls even after receiving FDA clearance or approval. Product recalls
would harm our reputation and result in increased costs, either of which could harm our operating results.

The FDA and similar governmental authorities in other countries have the authority to require the recall of our medical products in the event of material
deficiencies or defects in design or manufacture. A government mandated or voluntary recall by us could occur as a result of component failures, manufacturing errors or design or labeling defects. Any
recall of a product would divert managerial and financial resources, harm our reputation with customers and harm our operating results.

If we fail to protect our intellectual property rights, our competitors may take advantage of our ideas and compete directly against us.

We rely on a combination of patent, trademark, copyright, trade secret and other intellectual property laws, license agreements, confidentiality agreements and
other measures to protect our proprietary technology and intellectual property. Our success will depend in part on our ability to maintain existing intellectual property and to obtain and maintain
further intellectual property protection for our products, in the United States and in other countries. We have thirteen issued United States patents, eight issued foreign patents and 119 pending
United States and foreign patent applications. We also have exclusive licenses to patents and other intellectual property rights of the companies that supply us with the oxygen sensor and the air flow
application specific integrated circuits used in MedGem and BodyGem. Subject to our payment of minimum royalties, the licenses provide us with rights to use the patented technology in the field of our
products for the life of the patents. We intend to rely on our portfolio of issued patents and pending patent applications in the United States and in other countries and our patent licenses to
protect a portion of our intellectual property and our competitive position. However, our patents and any licensed patents may not protect or address critical aspects of the technology incorporated in
our present and future products. Moreover, intellectual property laws and legal agreements afford only limited protection and may not adequately protect our rights or permit us to gain or keep any
competitive advantage. Our patents and the patents that we license may be challenged, invalidated or circumvented by third-parties, and these patents may not be sufficiently broad to prevent third
parties from producing competing products similar in design to our products. Our patent applications, including those already allowed and those patent applications covered under licenses, may not be
issued as patents in a form that will be advantageous to us.

In
addition, we may not be able to prevent the unauthorized disclosure or use of our technical knowledge or other trade secrets by our employees, consultants, partners or other persons.
Our confidentiality agreements may not provide meaningful protection against the unauthorized use or disclosure of our trade secrets or other confidential information and adequate remedies may not
exist if

26

---

unauthorized use or disclosure were to occur. Furthermore, the laws of foreign countries may not protect our intellectual property rights to the same extent as the laws of the United States. Even if
our intellectual property rights are adequately protected, litigation may be necessary to enforce our intellectual property rights, which could result in substantial costs to us and result in a
substantial diversion of management attention. If our intellectual property is not adequately protected, our competitors could use our intellectual property to enhance their products. This could harm
our competitive position, decrease our market share or otherwise harm our business.

If we infringe the patents or proprietary rights of other parties, our ability to grow our business will be severely limited.

Extensive litigation and related administrative proceedings regarding disputes over patents and other intellectual property rights are common in the medical
device and software industries. In addition, major medical device companies have used litigation against emerging growth companies as a means of gaining a competitive advantage. Although we have not
been sued for infringement of another party's
patent in the past, we may be the subject of patent or other litigation in the future. From time to time, we may receive letters from third parties drawing our attention to their patent rights.
Third-parties may claim that we are using their patented inventions and may go to court to stop us from engaging in our normal operations and activities. These lawsuits are expensive to defend and
conduct and would also consume and divert a significant amount of time and attention of our management. A court may decide that we are infringing a third-party's patents and may order us to cease the
infringing activity. An adverse determination could put our patents at risk of being invalidated or interpreted narrowly or require us to seek licenses from third-parties. Licenses may not be
available on commercially reasonable terms or at all, in which event, our business would be significantly harmed. The court could also order us to pay damages for the infringement. These damages could
be substantial and could harm our business, financial condition and operating results. While we do not believe that we infringe any valid and enforceable rights that have been brought to our
attention, there may be other more pertinent rights of which we are presently unaware.

We license or sublicense key technology from third-parties. If necessary licenses or sublicenses of technology are terminated or become unavailable or too expensive, or if
licensors or sublicensors fail to prosecute and enforce patents licensed to us, our competitive position and our product offering will suffer.

We license or sublicense from third-party suppliers several key technologies incorporated or to be incorporated in our health monitoring devices, such as oxygen
sensor technology from Sensors for Medicine and Science and air flow application specific integrated circuits from ndd Medizintechnik AG. We do not own the patents that underlie these licenses or
sublicenses. We may be required to license or sublicense technology from other third-party suppliers to enable us to develop new products or to modify our existing products. Our rights to use these
technologies and employ the inventions claimed in the licensed patents are subject to our licensors' valid and enforceable ownership of the underlying technology as well as their abiding by the terms
of those licenses. Moreover, because oxygen sensor and other technologies that are important to our health monitoring devices are sublicensed to us, our rights to use these technologies and employ the
inventions claimed in the sublicensed patents are subject to our or our sublicensor abiding by the terms of their agreement with the original licensor. In addition, we do not control the prosecution
of the patents to which we hold licenses or sublicenses. In many cases we do not control the strategy for determining when any patents to which we hold licenses should be enforced. Instead, we rely
upon our licensors to determine the appropriate strategy for prosecuting and enforcing those patents. We may face competition in our attempts to renew or obtain new licenses, which may result in
increased costs, limited or nonexclusive rights or our inability to renew or obtain licenses. If we are unable to renew or obtain any license that we need, if any license is terminated, or if the
underlying patents to our licenses are declared invalid or are otherwise impaired, we could be

27

---

required to obtain substitute technology of lower quality or at greater cost, which could seriously impair our ability to sell our products and harm our operating results.

If we lose our key personnel or are unable to attract and retain additional key personnel and scientific staff, we may be unable to pursue business pportunities or develop new
products.

Our future success depends in large part upon attracting and retaining key technical, sales, marketing and senior management personnel. The loss of the services
of any of our key employees, particularly if lost to competitors, may significantly delay or prevent the achievement of our product development and other business objectives and may adversely affect
our strategic direction. In particular, the services of James Mault, our chief executive officer, and Noel Johnson, our president and chief operating officer, would be difficult to replace. Our
employees may terminate their employment with us at any time. In addition, other than a policy we have obtained for Dr. Mault, we do not maintain key person life insurance for any of our
personnel. Our future success will also depend on our ability to identify, recruit, train and retain additional qualified and skilled personnel. Despite the downturn in the economy, there are a
limited number of qualified technical, sales, marketing and senior management personnel and there is significant competition for these personnel, especially in Silicon Valley where our research and
development facility is located. We may be unable to attract and retain personnel with the qualifications necessary for the further development of our business. We have in the past experienced
difficulty in recruiting and retaining personnel with appropriate qualifications, particularly in technical areas. If we fail to attract and retain personnel, particularly management and technical
personnel, we may not be able to execute on our business plan.

We expect to grow rapidly, and our failure to effectively manage this growth could harm our business.

We intend to expand our operations and pursue market opportunities domestically and internationally to grow our customer base. To accommodate anticipated growth
and expansion, we will be required to:



These
measures will place a significant burden on our management and internal resources and may increase our costs and decrease our margins. Moreover, if we cannot scale our business
appropriately or otherwise adapt to anticipated growth and new product introductions, our business will suffer.

Our business exposes us to risks of product liability claims, and we may incur substantial expenses that exceed our insurance coverage if we are sued for product liability.

Our business exposes us to potential product liability claims that are inherent in the testing, production, marketing and sale of health monitoring products. For
example, our products may generate a false measurement, or false reports based on those measurements, which may then be incorrectly used as a basis for medical care or weight management. We may be
held liable if any product we develop or any product that uses or incorporates any of our technologies causes injury or is otherwise found unsuitable. While we have product liability insurance, it may
not be sufficient in amount or scope to provide us with adequate coverage against all potential liabilities, and we may not be able to maintain or increase this insurance as necessary, either
cost-effectively or at all. A product liability

28

---

claim in excess of our insurance coverage would have to be paid out of cash reserves and would harm our reputation in the industry. A product liability claim, regardless of its merit or eventual
outcome, could result in significant legal defense costs and damage to our reputation. These costs would have the effect of increasing our expenses and could harm our business.

We may have warranty claims that exceed our reserves.

BodyGem and MedGem carry warranties for a period of 12 to 15 months from the date of purchase against defects in materials and workmanship. Under our
product warranty, we replaced approximately 100 BodyGem devices during 2001 to correct an algorithm defect. Our customer software, such as our BalanceLog product, generally carries a
90-day warranty from the date of purchase. Because we continue to develop new versions of our customer software, we cannot be certain that our customer software will work as designed, or
that it won't contain defects that could harm the computer systems of our customers. We have established reserves for the liability associated with product warranties. However, any unforeseen warranty
claims could adversely affect our operating results.

We face risks related to our international operations, including the need to maintain ISO certification and CE Marking approval and obtain necessary foreign regulatory
clearance or approvals.

We have committed resources to expanding our international sales channels. Our efforts to expand and develop international sales channels may not be successful.
Sales of our products outside the United States are subject to foreign regulatory requirements that vary widely from country to country. We have obtained ISO certification and CE Marking approval and
are in the process of fulfilling various other international requirements in order to commercially distribute our products in new international
markets. In order to maintain our ISO certification, we are required to undergo an audit conducted by a European notified body every six months. ISO certification is required to maintain our CE
Marking approval to distribute our medical devices outside the United States. If we fail to maintain a quality assurance system we may fail our ISO audit and may lose our ISO certification and CE
Marking. In addition, exports of medical devices from the United States are regulated by the FDA. Complying with international regulatory requirements can be an expensive, time-consuming
process and approval is not certain. The time required to obtain clearances or approvals, if required by other countries, may be longer than that required for FDA clearance or approval, and
requirements for such clearances or approvals may differ from FDA requirements. We may be unable to obtain regulatory clearances or approvals in other countries. We may also incur significant costs in
attempting to obtain and in maintaining foreign regulatory approvals, including ISO certification and CE Marking. If we experience delays in receipt of necessary clearances or approvals to market our
products outside the United States, or if we fail to receive or maintain those clearances or approvals, we may be unable to market our products or enhancements in international markets in a timely
manner, if at all. International sales are subject to a number of risks, including:



We
do not know if foreign markets for our products will develop.

29

---

Failure to raise additional capital or to generate the significant capital necessary to expand our operations and invest in new products and technologies could reduce our
ability to compete and to take advantage of market opportunities and could result in lower revenue.

We expect to expend significant capital to develop products and technologies and expand our operations. These initiatives may require us to raise additional
capital from public and private stock offerings, borrowings under lease lines, lines of credit or other sources. Although we believe that the net proceeds from our initial public offering which closed
on July 17, 2002, our cash reserves and any cash flows from operations should be sufficient to fund our working capital and capital expenditure needs for at least the next twelve months,
we may consume available resources more rapidly than anticipated. Our limiting operating history makes it difficult to predict whether these funds will be sufficient to finance our anticipated
requirements. We may need to raise additional funds if our estimates of revenue or if our working capital or capital expenditure requirements change or prove inaccurate, if we are required to respond
to unforeseen technological or marketing hurdles or if we choose to take advantage of unanticipated opportunities.

We
may not be able to raise additional funds when needed, or on acceptable terms, or at all. If adequate funds are not available on a timely basis, we may not be able to, among other
things:



Our
failure to do any of these things could result in lower revenue and could seriously harm our business. Moreover, if additional funds are raised through the issuance of equity
securities, the percentage ownership of our then current stockholders would be reduced and the value of their investments might decline. In addition, any new securities issued might have rights,
preferences or privileges senior to those of the securities held by stockholders. If we raise additional funds through the issuance of debt, we might become subject to restrictive covenants or we may
subject our assets to security interests.

Most of our research, development and product engineering operations directed to our health monitoring devices are currently conducted at a single location in California, and a
disaster at this facility could result in a prolonged interruption of our business.

We
currently conduct most of our scientific, product engineering and research and development activities directed to our health monitoring devices at a single location in Los Gatos,
California, near known earthquake fault zones. We have taken precautions to safeguard our facilities, including insurance, health and safety protocols, and off-site storage of computer
data. However, a natural disaster, such as an earthquake, fire or flood, could cause substantial delays in our operations, cause us to incur additional expenses and damage or destroy equipment and
inventory. Our insurance may not be adequate to cover our losses in any particular case. In addition, our health monitoring devices are assembled at a single facility of Sanmina-SCI
Corporation and are distributed from Sienna Corporation's distribution facilities, both of which are located in San Jose, California. Our disposables are also produced at a single facility located in
San Jose, California. These facilities are subject to the same risk of loss due to earthquake, fire, flood or other natural disaster.

30

---

Acquisitions of new companies or technologies may result in disruptions to our business and strain management resources due to difficulties in assimilating personnel and
operations.

Our success depends on our ability to continually enhance and broaden our product offerings in response to changing technologies, customer demands and competitive
pressures. Accordingly, we may in the future acquire third-party businesses, products or technologies instead of developing them ourselves. We do not know whether we will be able to complete any
acquisitions, whether any acquisition would prove beneficial to us, or whether we will be able to successfully assimilate the operations, products and personnel of the acquired business and train,
retain and motivate key personnel from the acquired business. In addition, certain acquisitions may not prove to be successful to our business. For example, in April 2001, we acquired
Baby-C, Inc., a company which distributed educational information and sample products to the child care market. In the fourth quarter of 2001 we made the decision to discontinue the
operations of Baby-C. Acquisitions, and integrating any business, product or technology we acquire, could be expensive and time consuming, disrupt our ongoing business and distract our
management and other key personnel. If we are unable to integrate any acquired entities, products or technologies effectively, our business will suffer. The issuance of equity securities for any
acquisition could be substantially dilutive to our stockholders. In addition, our profitability may suffer because of acquisition-related costs of intangible assets.

If the security of our website is compromised, our reputation could suffer and customers may not be willing to use our Internet services, which could cause our revenue to
decline.

We retain confidential patient and client information that is logged using our software products through the Internet. Despite our efforts to protect the
integrity of our healthetech.com site, a party may be able to circumvent our security measures and could misappropriate personal information or cause interruptions in our operations and damage our
reputation. Any such action could decrease the willingness of our customers and end-users to use our online services. We may be required to spend significant amounts and allocate other
resources to protect against security breaches or to alleviate problems caused by these breaches. In addition, we may be subject to laws regarding the confidentiality of patient and client
information. Violations of these laws may result in fines or other criminal or civil penalties, which could adversely affect our operating results and harm our business.

Risks Related to Our Industry

The expense of using our products may not be subject to reimbursement by Medicare, Medicaid or third-party payors, such as health insurance companies. Even if a procedure
including our products may be covered, any adverse changes in reimbursement procedures by Medicare, Medicaid or other third-party payors for procedures that include our products may limit our ability
to market and sell MedGem.

Healthcare providers generally receive reimbursement from third-party payors, principally private insurance companies, Medicare and Medicaid, for the cost of
services rendered to their patients. Over time, health care providers could expect to receive reimbursement for procedures using medical devices sufficient to cover the initial cost of the medical
devices, such as MedGem. However, the use of our products is not currently expressly approved for reimbursement by third-party payors for all medical uses and reimbursement for medical procedures is
subject to substantial restriction and scrutiny both in the United States and in international markets. Because MedGem did not receive FDA clearance until January 2002 and we did not commence
shipment until the end of January 2002, MedGem has not been available long enough for us to evaluate the success that healthcare providers will have in securing reimbursement for its use.
Moreover, Medicare and other third-party payors are increasingly scrutinizing whether to cover new procedures and the level of reimbursement for covered services. Third-party reimbursement and
coverage for services including MedGem measurements may not be available or adequate in either the United States or international markets. Future legislation, regulation

31

---

or reimbursement policies of third-party payors may adversely affect the demand for our products or our ability to sell our products on a profitable basis. The lack of third-party payor coverage or
the inadequacy of reimbursement could reduce our revenue and harm our operating results.

International
market acceptance of health monitoring devices may depend, in part, upon the availability of reimbursement within prevailing healthcare payment systems. Reimbursement and
healthcare payment systems in international markets vary significantly by country, and include both government sponsored healthcare and private insurance. We may not obtain international reimbursement
approvals in a timely manner, if at all. Our failure to receive international reimbursement approvals may negatively impact market acceptance of our products in the international markets in which
those approvals are sought.

If we fail to develop and introduce new products and services rapidly and successfully, we will not be able to compete effectively and our ability to generate revenue will
suffer.

The markets for medical devices and software are subject to rapid technological innovation. Our future success depends on our ability to develop and introduce new
or enhanced products that satisfy the needs of our end-user customers, and obtain regulatory clearance or approval on those products, if needed. The development of new products and
services can be very difficult and requires high levels of innovation and research and development expenditures. The development process is also lengthy and costly. If we fail to anticipate our end
users' needs and technological trends accurately or are otherwise unable to complete the development of products and services quickly, we will be unable to introduce new products and services into the
market on a timely basis, if at all. For example, our current MedGem and BodyGem devices took several years to develop. In addition, our software products will require periodic updates to
remain competitive in the market. If we are unsuccessful at developing and introducing new products, software and services that are appealing to end users, we would not be able to compete effectively,
our ability to generate revenue would suffer and our business and operating results would be seriously harmed.

We face competition from competitors with greater resources, and competition from personal health technology companies and fitness, nutrition and weight management software
companies could increase, which may make it more difficult for us to achieve any significant market penetration.

The markets for our products are competitive and subject to rapid technological change. Certain of our current and potential competitors have greater name
recognition, longer operating histories, larger customer bases and significantly greater financial, technical, marketing, sales, distribution and other resources than we do. These competitors may,
among other things, be able to undertake more extensive research and development, adopt more aggressive marketing and pricing strategies, obtain more favorable pricing from suppliers and manufacturers
and make more attractive offers to distribution partners than we can. In addition, some healthcare professionals and wellness advisors will continue to use existing methodologies, such as the
Harris-Benedict equation and other formulas used to estimate metabolic rate, to derive metabolic rate estimates.

Our
current and potential competitors include:



32

---







In
addition we may also compete with pharmaceutical companies, commercial weight management companies, producers of fitness products and equipment, and other providers of alternative
solutions to weight management and fitness. New or different products or methods of weight management, fitness and nutrition monitoring are continually being introduced. If any of our competitors were
to become the industry standard or were to enter into or expand relationships with significantly larger companies through mergers, acquisitions or otherwise, our business and operating results could
be significantly harmed. We may not be able to successfully compete against the numerous companies in our target markets.

Item 3. Quantitative and Qualitative Disclosures About Market Risk

Our interest income is sensitive to changes in the general level of interest rates in the United States, particularly since the majority of our investments are
short-term in nature. Due to the nature of our short-term investments, we have concluded that we do not have material market risk exposure.

Our
investment policy requires us to invest funds in excess of current operating requirements. At September 30, 2002, our cash and cash equivalents consisted primarily of money
market funds and short-term commercial paper. The recorded carrying amounts of cash and cash equivalents approximate fair value due to their short maturities.

Item 4. Controls and Procedures

Under the supervision and with the participation of our management, including our principal executive officer and principal financial officer, we have evaluated
the effectiveness of the design and operation of our disclosure controls and procedures within 90 days of filing of this quarterly report, and, based on their evaluation, our principal
executive officer and principal financial officer have concluded that these controls and procedures are effective. There were no significant changes in our internal controls or other factors that
could significantly affect these controls subsequent to the date of their evaluation.

Disclosure
controls and procedures are our controls and other procedures that are designed to ensure that information required to be disclosed by us in the reports that we file or submit
under the Securities Exchange Act of 1934, as amended (the "Exchange Act"), is recorded, processed, summarized and reported, within the time periods specified in the Securities and Exchange
Commission's rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed by us in the reports
that we file or submit under the Exchange Act is accumulated and communicated to our management, including our principal executive officer and principal financial officer, as appropriate to allow
timely decisions regarding required disclosure.

33

---



PART II. OTHER INFORMATION

Item 1. Legal Proceedings

In the ordinary course of business, we may from time to time become involved in certain legal proceedings. As of the date of this quarterly report, we are not a
party to any pending material legal proceedings.

Item 2. Changes in Securities and Use of Proceeds

Changes in Securities.During the period covered by this report, (1) we issued a warrant to HEALTHSOUTH Corporation to
purchase an aggregate of 1,942,200 shares of our common stock at an exercise price of $7.50 per share; (2) we issued and sold an aggregate of 266,666 shares of our common stock to James R.
Mault, our Chief Executive Officer, in consideration for $274,986 pursuant to the exercise of a warrant; and (3) we issued a warrant to James W. Dennis, pursuant to the terms of a consulting
agreement, to purchase an aggregate of 76,000 shares of our common stock, of which 40,000 are exercisable at an exercise price of $7.50 and the remaining 36,000 shares are exercisable at an exercise
price of $10.00 per share. Mr. Dennis was later appointed to serve as a director of the Company. We relied upon Rule 506 under the Securities Act of 1933, as amended (the "Securities
Act") and Section 4(2) of the Securities Act, as an exemption from the registration requirements of the Securities Act for these issuances of our stock.

Use of Proceeds.On July 12, 2002, the initial public offering of our common stock, $0.001 par value, commenced
trading on the Nasdaq National Stock Market. The managing underwriters were UBS Warburg LLC, Credit Suisse First Boston Corporation, William Blair & Company, L.L.C. and Stifel,
Nicolaus & Company, Inc. The shares of common stock sold in the offering were registered under the Securities Act on a registration statement on Form S-1 (File
No. 333-86076) that was declared effective by the SEC on July 12, 2002. All of the 4,000,000 shares of common stock registered under the registration
statement were sold at a price to the public of $7.50 per share. All of the shares of common stock sold in the offering were sold by us. The offering did not terminate until after the sale of all of
the securities registered on the registration statement, which closing occurred on July 17, 2002. The aggregate gross proceeds were approximately $25.7 million after deducting
$2.1 million in underwriting discounts and commissions and an estimated $2.2 million in other expenses incurred in connection with the offering.

Upon
closing of the initial public offering, we paid $1.75 million out of the proceeds of the offering to Dr. Mault, our Chief Executive Officer, as partial consideration
for the sale and assignment of patent rights by Dr. Mault to us.

We
plan to spend up to $5 million of the proceeds from the offering to implement and support a marketing campaign expected to be launched in the fourth quarter of this year and
the first quarter of next year.

No
other proceeds of the offering were paid, directly or indirectly, to any other of our officers or directors or any of their associates, or to any persons owning 10% or more of our
outstanding common stock or to any of our affiliates. We invested the remaining proceeds in short-term, investment-grade, interest bearing instruments, pending their use to fund working
capital and capital expenditures.

Item 3. Defaults Upon Senior Securities

None.

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

None.

Item 5. Other Information

None.

34

---

Item 6. Exhibits and Reports on Form 8-K



|Exhibit No. |  |                                                                                                                                                         
|----------- |  | --------------------------------------------------------------------------------------------------------------------------------------------------------
|3.1         |  | Amended and Restated Certificate of Incorporation of registrant.*                                                                                       
|3.2         |  | Amended and Restated Bylaws of registrant.*                                                                                                             
|4.1         |  | Form of registrant's common stock certificate.*                                                                                                         
|4.2         |  | Sixth Amended and Restated Investor Rights Agreement, as amended, dated June 21, 2001, between the registrant and the parties named therein.*           
|4.3         |  | Amendment No. 1 to the Sixth Amended and Restated Investor Rights Agreement, dated June 11, 2002, between the registrant and the parties named therein.*
|4.4         |  | Warrant to Purchase Shares of Common Stock issued by the registrant to HEALTHSOUTH Corporation.                                                         
|4.5         |  | Amendment No. 2 to the Sixth Amended and Restated Investor Rights Agreement, dated June 12, 2002, between the registrant and the parties named therein.*
|4.6         |  | Amendment No. 3 to the Sixth Amended and Restated Investor Rights Agreement, dated June 28, 2002, between the registrant and the parties named therein.*
|4.7         |  | Warrant to Purchase Shares of Common Stock issued by the registrant to American Sales & Merchandising, LLC.*                                            
|4.8         |  | Warrant to Purchase Shares of Common Stock issued by the registrant to James W. Dennis.                                                                 
|10.1        |  | Form of Indemnification Agreement entered into by registrant with each of its directors and executive officers.*                                        
|10.2        |  | 1998 Stock Plan.*                                                                                                                                       
|10.3        |  | 2002 Stock Plan and related agreements.*                                                                                                                
|10.4        |  | 2002 Employee Stock Purchase Plan and related agreements.*                                                                                              
|10.5        |  | 2002 Director Option Plan and related agreements.*                                                                                                      
|10.6        |  | Standard Office Lease, dated October 2, 2000, between the registrant and New Genesee Land Company, LLC, as amended on January 24, 2001.*                
|10.7        |  | Office Lease, dated April 24, 2000, between the registrant and Gatito Enterprises Joint Venture.*                                                       
|10.8        |  | Lease Agreement, dated April 17, 2000, between the registrant and Dale Riveland, Christina M. Riveland, Kenneth Johnstone and Pearl L. Johnstone.*      
|10.9        |  | Assignment Agreement, dated May 22, 2002, between the registrant and James R. Mault, M.D.*                                                              
|10.10      |  | License Agreement, dated August 17, 1999, between the registrant and Sensors for Medicine and Science, Inc.*                                            
|10.11       |  | Amendment No.1 to License Agreement, dated October 30, 1999, between the registrant and Sensors for Medicine and Science, Inc.*                         
|10.12       |  | Amendment and Supplement to License Agreement, dated March 31, 2000, between the registrant and Sensors for Medicine and Science, Inc.*                 
|10.13      |  | Agreement, dated November 7, 2001, between the registrant and Sensors for Medicine and Science, Inc.*                                                   
|10.14      |  | License Agreement, dated August 21, 1999, between the registrant and ndd Medizintechnik AG.*                                                            
|10.15      |  | License Agreement, dated August 21, 1999, between the registrant and ndd Medizintechnik AG.*                                                            
|10.16      |  | Agreement for Electronic Manufacturing Services, dated April 3, 2001, between the registrant and Sanmina Corporation.*                                  
|10.17      |  | International Distribution Agreement, dated August 1, 2001, between the registrant and SensorMedics Corporation, a subsidiary of VIASYS Healthcare Inc.*

35

---

|10.18  |  | Exclusive Distribution Agreement, dated December 5, 2001, between the registrant and Nature's Sunshine Products, Inc.*                     
|------- |  | -------------------------------------------------------------------------------------------------------------------------------------------
|10.19  |  | United States Sales and Distribution Agreement, dated December 21, 2001, between the registrant and US Wellness, Inc.*                     
|10.20   |  | Purchase Agreement, dated March 6, 2002, between the registrant and Piranha Plastics, LLC.*                                                
|10.21   |  | Purchase Agreement, dated March 6, 2002, between the registrant and Sienna Corporation.*                                                   
|10.22  |  | International Distribution Agreement, dated March 19, 2002, between the registrant and Microlife Corporation.*                             
|10.23  |  | Supply and Services Agreement, dated March 25, 2002, between the registrant and Bally Total Fitness Corporation.*                          
|10.24   |  | Employment Offer Letter, executed on April 23, 2000, between the registrant and James R. Mault.*                                           
|10.25   |  | Employment Offer Letter, executed on May 27, 1999, between the registrant and Noel L. Johnson.*                                            
|10.26   |  | Employment Offer Letter, executed on February 11, 2002, between the registrant and Stephen E. Webb.*                                       
|10.27   |  | Employment Offer Letter, executed on October 2, 2000, between the registrant and Kamal Hamid.*                                             
|10.28   |  | Employment Offer Letter, executed on July 26, 2000, between the registrant and Jay T. Kearney.*                                            
|10.30   |  | Change of Control Agreement, executed on November 10, 2000, between the registrant and James R. Mault.*                                    
|10.31   |  | Change of Control Agreement, executed on November 3, 2000, between the registrant and Noel L. Johnson.*                                    
|10.32   |  | Change of Control Agreement, executed on April 1, 2002, between the registrant and Stephen E. Webb.*                                       
|10.33   |  | Change of Control Agreement, executed on April 11, 2002, between the registrant and Kamal Hamid.*                                          
|10.35   |  | Employment Offer Letter, executed on April 11, 2002, between the registrant and Scott K. Meyer.*                                           
|10.36   |  | Change of Control Agreement, executed on April 11, 2002, between the registrant and Scott K. Meyer.*                                       
|10.37  |  | Strategic Agreement, dated May 23, 2002, between the registrant and HEALTHSOUTH Corporation.*                                              
|10.38  |  | Promotion Agreement, dated May 23, 2002, between the registrant and HEALTHSOUTH Corporation.*                                              
|10.39   |  | Employment Offer Letter, executed on July 1, 2002, between the registered and DeWayne R. Youngberg.**                                      
|10.40   |  | Change of Control Agreement, executed on July 8, 2002, between the registrant and DeWayne R. Youngberg.**                                  
|10.41 |  | Vendor Agreement, dated June 24, 2002, between the registrant and SAM's West, Inc., as amended on August 6, 2002.                          
|10.42 |  | Strategic Partnership Agreement, dated August 8, 2002, between the registrant and Mead Johnson & Company, as amended on September 24, 2002.
|10.43   |  | Employment Agreement, dated September 13, 2002, between the registrant and James R. Mault.                                                 
|10.44   |  | Consulting Agreement, dated September 27, 2002, between the registrant and James W. Dennis.                                                

36

---

|10.45 |  | Amendments to International Distribution Agreement, dated September 26, 2002 and October 29, 2002, respectively, between the registrant and SensorMedics Corporation, a subsidiary of VIASYS
Healthcare.
|----- |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|99.1  |  | Certification of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.                          

---

The
Company filed no reports on Form 8-K during the quarter ended September 30, 2002.

37

---



SIGNATURES

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

|Dated: October 30, 2002 |  | HEALTHETECH, INC.(Registrant)
|----------------------- |  | -----------------------------
|                        |  | By:                          
|                        |  | By:                          

CERTIFICATIONS

I, James R. Mault, certify that:

1.    I
have reviewed this quarterly report on Form 10-Q of HealtheTech, Inc.;

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

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

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



5.    The
registrant's other certifying officer and I have disclosed, based on our most recent evaluation, to the registrant's auditors and the audit committee of registrant's
board of directors (or persons performing the equivalent function):



38

---



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

|Date: October 30, 2002 |  |     |                                                                                                               
|---------------------- |  | --- | --------------------------------------------------------------------------------------------------------------
|                       |  | By: | /s/JAMES R. MAULT, M.D.James R. Mault, M.D.
Chairman and Chief Executive Officer
(Principal Executive Officer)

I,
Stephen E. Webb, certify that:

1.    I
have reviewed this quarterly report on Form 10-Q of HealtheTech, Inc.;

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

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

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



5.    The
registrant's other certifying officer and I have disclosed, based on our most recent evaluation, to the registrant's auditors and the audit committee of registrant's
board of directors (or persons performing the equivalent function):



6.    The
registrant's other certifying officer and I have indicated in this quarterly report whether or not there were significant changes in internal controls or in other
factors that could significantly

39

---

affect internal controls subsequent to the date of our most recent evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses.

|Date: October 30, 2002 |  |     |                                                                                        
|---------------------- |  | --- | ---------------------------------------------------------------------------------------
|                       |  | By: | /s/STEPHEN E. WEBBStephen E. Webb
Chief Financial Officer
(Principal Financial Officer)

40

---

EXHIBIT INDEX

|Exhibit No. |  |                                                                                                                                                         
|----------- |  | --------------------------------------------------------------------------------------------------------------------------------------------------------
|3.1         |  | Amended and Restated Certificate of Incorporation of registrant.*                                                                                       
|3.2         |  | Amended and Restated Bylaws of registrant.*                                                                                                             
|4.1         |  | Form of registrant's common stock certificate.*                                                                                                         
|4.2         |  | Sixth Amended and Restated Investor Rights Agreement, as amended, dated June 21, 2001, between the registrant and the parties named therein.*           
|4.3         |  | Amendment No. 1 to the Sixth Amended and Restated Investor Rights Agreement, dated June 11, 2002, between the registrant and the parties named therein.*
|4.4         |  | Warrant to Purchase Shares of Common Stock issued by the registrant to HEALTHSOUTH Corporation.                                                         
|4.5         |  | Amendment No. 2 to the Sixth Amended and Restated Investor Rights Agreement, dated June 12, 2002, between the registrant and the parties named therein.*
|4.6         |  | Amendment No. 3 to the Sixth Amended and Restated Investor Rights Agreement, dated June 28, 2002, between the registrant and the parties named therein.*
|4.7         |  | Warrant to Purchase Shares of Common Stock issued by the registrant to American Sales & Merchandising, LLC.*                                            
|4.8         |  | Warrant to Purchase Shares of Common Stock issued by the registrant to James W. Dennis.                                                                 
|10.1        |  | Form of Indemnification Agreement entered into by registrant with each of its directors and executive officers.*                                        
|10.2        |  | 1998 Stock Plan.*                                                                                                                                       
|10.3        |  | 2002 Stock Plan and related agreements.*                                                                                                                
|10.4        |  | 2002 Employee Stock Purchase Plan and related agreements.*                                                                                              
|10.5        |  | 2002 Director Option Plan and related agreements.*                                                                                                      
|10.6        |  | Standard Office Lease, dated October 2, 2000, between the registrant and New Genesee Land Company, LLC, as amended on January 24, 2001.*                
|10.7        |  | Office Lease, dated April 24, 2000, between the registrant and Gatito Enterprises Joint Venture.*                                                       
|10.8        |  | Lease Agreement, dated April 17, 2000, between the registrant and Dale Riveland, Christina M. Riveland, Kenneth Johnstone and Pearl L. Johnstone.*      
|10.9        |  | Assignment Agreement, dated May 22, 2002, between the registrant and James R. Mault, M.D.*                                                              
|10.10      |  | License Agreement, dated August 17, 1999, between the registrant and Sensors for Medicine and Science, Inc.*                                            
|10.11       |  | Amendment No.1 to License Agreement, dated October 30, 1999, between the registrant and Sensors for Medicine and Science, Inc.*                         
|10.12       |  | Amendment and Supplement to License Agreement, dated March 31, 2000, between the registrant and Sensors for Medicine and Science, Inc.*                 
|10.13      |  | Agreement, dated November 7, 2001, between the registrant and Sensors for Medicine and Science, Inc.*                                                   
|10.14      |  | License Agreement, dated August 21, 1999, between the registrant and ndd Medizintechnik AG.*                                                            
|10.15      |  | License Agreement, dated August 21, 1999, between the registrant and ndd Medizintechnik AG.*                                                            
|10.16      |  | Agreement for Electronic Manufacturing Services, dated April 3, 2001, between the registrant and Sanmina Corporation.*                                  
|10.17      |  | International Distribution Agreement, dated August 1, 2001, between the registrant and SensorMedics Corporation, a subsidiary of VIASYS Healthcare.*    
|10.18      |  | Exclusive Distribution Agreement, dated December 5, 2001, between the registrant and Nature's Sunshine Products, Inc.*                                  
|10.19      |  | United States Sales and Distribution Agreement, dated December 21, 2001, between the registrant and US Wellness, Inc.*                                  

---

|10.20   |  | Purchase Agreement, dated March 6, 2002, between the registrant and Piranha Plastics, LLC.*                                                                                                             
|------- |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|10.21   |  | Purchase Agreement, dated March 6, 2002, between the registrant and Sienna Corporation.*                                                                                                                
|10.22  |  | International Distribution Agreement, dated March 19, 2002, between the registrant and Microlife Corporation.*                                                                                          
|10.23  |  | Supply and Services Agreement, dated March 25, 2002, between the registrant and Bally Total Fitness Corporation.*                                                                                       
|10.24   |  | Employment Offer Letter, executed on April 23, 2000, between the registrant and James R. Mault.*                                                                                                        
|10.25   |  | Employment Offer Letter, executed on May 27, 1999, between the registrant and Noel L. Johnson.*                                                                                                         
|10.26   |  | Employment Offer Letter, executed on February 11, 2002, between the registrant and Stephen E. Webb.*                                                                                                    
|10.27   |  | Employment Offer Letter, executed on October 2, 2000, between the registrant and Kamal Hamid.*                                                                                                          
|10.28   |  | Employment Offer Letter, executed on July 26, 2000, between the registrant and Jay T. Kearney.*                                                                                                         
|10.30   |  | Change of Control Agreement, executed on November 10, 2000, between the registrant and James R. Mault.*                                                                                                 
|10.31   |  | Change of Control Agreement, executed on November 3, 2000, between the registrant and Noel L. Johnson.*                                                                                                 
|10.32   |  | Change of Control Agreement, executed on April 1, 2002, between the registrant and Stephen E. Webb.*                                                                                                    
|10.33   |  | Change of Control Agreement, executed on April 11, 2002, between the registrant and Kamal Hamid.*                                                                                                       
|10.35   |  | Employment Offer Letter, executed on April 11, 2002, between the registrant and Scott K. Meyer.*                                                                                                        
|10.36   |  | Change of Control Agreement, executed on April 11, 2002, between the registrant and Scott K. Meyer.*                                                                                                    
|10.37  |  | Strategic Agreement, dated May 23, 2002, between the registrant and HEALTHSOUTH Corporation.*                                                                                                           
|10.38  |  | Promotion Agreement, dated May 23, 2002, between the registrant and HEALTHSOUTH Corporation.*                                                                                                           
|10.39   |  | Employment Offer Letter, executed on July 1, 2002, between the registered and DeWayne R. Youngberg.**                                                                                                   
|10.40   |  | Change of Control Agreement, executed on July 8, 2002, between the registrant and DeWayne R. Youngberg.**                                                                                               
|10.41 |  | Vendor Agreement, dated June 24, 2002, between the registrant and SAM's West, Inc., as amended on August 6, 2002.                                                                                       
|10.42 |  | Strategic Partnership Agreement, dated August 8, 2002, between the registrant and Mead Johnson & Company, as amended on September 24, 2002.                                                             
|10.43   |  | Employment Agreement, dated September 13, 2002, between the registrant and James R. Mault.                                                                                                              
|10.44   |  | Consulting Agreement, dated September 27, 2002, between the registrant and James W. Dennis.                                                                                                             
|10.45   |  | Amendments to International Distribution Agreement, dated September 26, 2002 and October 29, 2002, respectively, between the registrant and SensorMedics Corporation, a subsidiary of VIASYS
Healthcare.

---

|99.1 |  | Certification of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|---- |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

---

---