##### Table of Contents

---

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549



---



FORM 10-Q



---



(Mark One)

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



For the Quarterly Period Ended September 30, 2003



OR



| ̈ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ----------------------------------------------------------------------------------------



For the Transition Period From  to



Commission File Number 0-28551



---



NutriSystem, Inc.

(Exact name of Registrant as specified in its charter)



---



|Delaware                                                       |  | 23-3012204                          
|-------------------------------------------------------------- |  | ------------------------------------
|(State or other jurisdiction of incorporation or organization) |  | (I.R.S. Employer Identification No.)
|                                                               | 
|202 Welsh Road, Horsham, Pennsylvania                          |  | 19044                               
|(Address of principal executive offices)                       |  | (Zip Code)                          



(215) 706-5300

(Registrants telephone number, including area code)



---



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



Indicate
by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act).    Yes ̈No  x



Indicate the number of shares outstanding of each of the issuers classes of common stock as of November 3, 2003:



|Common Stock, $.001 par value |  | 28,353,837 shares
|----------------------------- |  | -----------------



---



---

##### Table of Contents

NutriSystem, Inc.



INDEX TO FORM 10-Q



|                                                                                               |  | Page
|---------------------------------------------------------------------------------------------- |  | ----
|PART I - FINANCIAL INFORMATION                                                                 |  |     
|                                                                                               | 
|Item 1  Financial Statements                                                                  |  |     
|                                                                                               | 
|Consolidated Balance Sheets                                                                    |  | 1   
|                                                                                               | 
|Consolidated Statements of Operations                                                          |  | 2   
|                                                                                               | 
|Consolidated Statements of Cash Flows                                                          |  | 3   
|                                                                                               | 
|Notes to Consolidated Financial Statements.                                                    |  | 4   
|                                                                                               | 
|Item 2 
Managements Discussion and Analysis of Financial Condition and Results of Operations |  | 10  
|                                                                                               | 
|Item 3 
Quantitative and Qualitative Disclosure About Market Risk                             |  | 17  
|                                                                                               | 
|Item 4 
Controls and Procedures                                                               |  | 17  
|                                                                                               | 
|PART II - OTHER INFORMATION                                                                    |  |     
|                                                                                               | 
|Item 1 
Legal Proceedings                                                                     |  | 18  
|                                                                                               | 
|Item 2 
Changes in Securities and Use of Proceeds                                             |  | 18  
|                                                                                               | 
|Item 3 
Defaults Upon Senior Securities                                                       |  | 18  
|                                                                                               | 
|Item 4 
Submission of Matters to a Vote of Security Holders                                   |  | 18  
|                                                                                               | 
|Item 5 
Other Information                                                                     |  | 18  
|                                                                                               | 
|Item 6 
Exhibits and Reports on Form 8-K.                                                     |  | 18  
|                                                                                               | 
|SIGNATURES                                                                                     |  | 19  



---

##### Table of Contents

NUTRISYSTEM, INC. AND SUBSIDIARIES



CONSOLIDATED BALANCE SHEETS

(Amounts in thousands, except share data)



|                                                                                                                                                                   |  | September 30, 2003 |         |   | December 31, 2002 |  
|------------------------------------------------------------------------------------------------------------------------------------------------------------------ |  | ------------------ | ------- | - | ----------------- | -
|                                                                                                                                                                   |  | (Unaudited)        |         |   | (Audited)         |  
|ASSETS                                                                                                                                                             |  |                    |         |   |                   |  
|                                                                                                                                                                   |  |                   
|CURRENT ASSETS                                                                                                                                                     |  |                    |         |   |                   |  
|                                                                                                                                                                   |  |                   
|Cash and cash equivalents                                                                                                                                          |  | $                  | 7,164   |   |                   | $
|Restricted cash                                                                                                                                                    |  |                    | 250     |   |                   |  
|Trade receivables                                                                                                                                                  |  |                    | 584     |   |                   |  
|Stock subscription receivable, third party                                                                                                                         |  |                    | 100     |   |                   |  
|Inventories                                                                                                                                                        |  |                    | 1,371   |   |                   |  
|Deferred tax asset                                                                                                                                                 |  |                    | 930     |   |                   |  
|Other current assets                                                                                                                                               |  |                    | 494     |   |                   |  
|                                                                                                                                                                   |  |                    |         |   |                   |  
|Total current assets                                                                                                                                               |  |                    | 10,893  |   |                   |  
|                                                                                                                                                                   |  |                   
|FIXED ASSETS, net                                                                                                                                                  |  |                    | 318     |   |                   |  
|                                                                                                                                                                   |  |                   
|GOODWILL                                                                                                                                                           |  |                    |        |   |                   |  
|                                                                                                                                                                   |  |                   
|DEFERRED TAX ASSET                                                                                                                                                 |  |                    | 2,204   |   |                   |  
|                                                                                                                                                                   |  |                   
|OTHER ASSETS                                                                                                                                                       |  |                    | 124     |   |                   |  
|                                                                                                                                                                   |  |                    |         |   |                   |  
|                                                                                                                                                                   |  | $                  | 13,539  |   |                   | $
|                                                                                                                                                                   |  |                    |         |   |                   |  
|LIABILITIES AND STOCKHOLDERS EQUITY                                                                                                                               |  |                    |         |   |                   |  
|                                                                                                                                                                   |  |                   
|CURRENT LIABILITIES                                                                                                                                                |  |                    |         |   |                   |  
|Accounts payable                                                                                                                                                   |  | $                  | 1,892   |   |                   | $
|Accrued payroll and related benefits                                                                                                                               |  |                    | 208     |   |                   |  
|Deferred revenue                                                                                                                                                   |  |                    | 7       |   |                   |  
|Other current liabilities                                                                                                                                          |  |                    | 512     |   |                   |  
|                                                                                                                                                                   |  |                    |         |   |                   |  
|Total current liabilities                                                                                                                                          |  |                    | 2,619   |   |                   |  
|                                                                                                                                                                   |  |                   
|NON-CURRENT LIABILITIES                                                                                                                                            |  |                    | 95      |   |                   |  
|                                                                                                                                                                   |  |                    |         |   |                   |  
|Total liabilities                                                                                                                                                  |  |                    | 2,714   |   |                   |  
|                                                                                                                                                                   |  |                    |         |   |                   |  
|COMMITMENTS AND CONTINGENCIES (Note 4)                                                                                                                             |  |                    |         |   |                   |  
|                                                                                                                                                                   |  |                   
|STOCKHOLDERS EQUITY                                                                                                                                               |  |                    |         |   |                   |  
|Preferred stock, $.001 par value (5,000,000 shares authorized, no shares outstanding)                                                                              |  |                    |        |   |                   |  
|Common stock, $.001 par value (100,000,000 shares authorized; shares issued and outstanding 28,353,837 at September 30, 2003
and 26,218,937 at December 31, 2002) |  |                    | 28      |   |                   |  
|Additional paid-in capital                                                                                                                                         |  |                    | 31,013  |   |                   |  
|Warrants                                                                                                                                                           |  |                    | 324     |   |                   |  
|Accumulated deficit                                                                                                                                                |  |                    | (20,540 | ) |                   |  
|                                                                                                                                                                   |  |                    |         |   |                   |  
|Total stockholders equity                                                                                                                                         |  |                    | 10,825  |   |                   |  
|                                                                                                                                                                   |  |                    |         |   |                   |  
|                                                                                                                                                                   |  | $                  | 13,539  |   |                   | $
|                                                                                                                                                                   |  |                    |         |   |                   |  



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



1



---

##### Table of Contents

NUTRISYSTEM, INC. AND SUBSIDIARIES



CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited, amounts in thousands, except per share data)



|                                     |  | Three Months Ended September 30 |        |   | Nine Months Ended September 30 |  
|------------------------------------ |  | ------------------------------- | ------ | - | ------------------------------ | -
|                                     |  | 2003                            |        |   | 2002                           |  
|REVENUES                             |  | $                               | 4,866  |   |                                | $
|                                     |  |                                 |        |   |                                |  
|COSTS AND EXPENSES:                  |  |                                 |        |   |                                |  
|Cost of revenues                     |  |                                 | 2,682  |   |                                |  
|Advertising and marketing            |  |                                 | 781    |   |                                |  
|General and administrative           |  |                                 | 1,601  |   |                                |  
|New program development              |  |                                 | 124    |   |                                |  
|Warehouse closing costs              |  |                                 |       |   |                                |  
|Depreciation and amortization        |  |                                 | 47     |   |                                |  
|                                     |  |                                 |        |   |                                |  
|Total costs and expenses             |  |                                 | 5,235  |   |                                |  
|                                     |  |                                 |        |   |                                |  
|Operating income (loss)              |  |                                 | (369   | ) |                                |  
|EQUITY IN LOSSES OF AFFILIATE        |  |                                 | (19    | ) |                                |  
|                                     |  |                                 |        |  
|INTEREST INCOME, net                 |  |                                 | 12     |   |                                |  
|                                     |  |                                 |        |   |                                |  
|Income (loss) before income taxes    |  |                                 | (376   | ) |                                |  
|                                     |  |                                 |        |  
|INCOME TAX PROVISION (BENEFIT)       |  |                                 | (151   | ) |                                |  
|                                     |  |                                 |        |   |                                |  
|Net income (loss)                    |  | $                               | (225   | ) |                                | $
|                                     |  |                                 |        |   |                                |  
|BASIC INCOME (LOSS) PER SHARE        |  | $                               | (0.01  | ) |                                | $
|                                     |  |                                 |        |   |                                |  
|DILUTED INCOME (LOSS) PER SHARE      |  | $                               | (0.01  | ) |                                | $
|                                     |  |                                 |        |   |                                |  
|WEIGHTED AVERAGE SHARES OUTSTANDING: |  |                                 |        |   |                                |  
|                                     |  |                                 |        |  
|Basic                                |  |                                 | 26,051 |   |                                |  
|                                     |  |                                 |        |  
|Diluted                              |  |                                 | 26,051 |   |                                |  



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



2



---

##### Table of Contents

NUTRISYSTEM, INC. AND SUBSIDIARIES



CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited, amounts in thousands)



|                                                                                  |  | Nine Months Ended September 30 |       
|--------------------------------------------------------------------------------- |  | ------------------------------ | ------
|                                                                                  |  | 2003                           |       
|CASH FLOWS FROM OPERATING ACTIVITIES:                                             |  |                                |       
|Net income                                                                        |  | $                              | 2,524 
|Adjustments to reconcile net income to net cash provided by operating activities- |  |                                |       
|Equity in losses of affiliate                                                     |  |                                | 110   
|Depreciation and amortization                                                     |  |                                | 177   
|Deferred taxes                                                                    |  |                                | (2,040
|Loss on disposals                                                                 |  |                                | 132   
|Other non-cash charges                                                            |  |                                | 60    
|Changes in operating assets and liabilities-                                      |  |                                |       
|Restricted cash                                                                   |  |                                | 75    
|Trade receivables                                                                 |  |                                | (183  
|Inventories                                                                       |  |                                | 1,514 
|Other assets                                                                      |  |                                | 141   
|Accounts payable                                                                  |  |                                | 307   
|Accrued payroll and related benefits                                              |  |                                | 66    
|Deferred revenue                                                                  |  |                                | (499  
|Other liabilities                                                                 |  |                                | (211  
|                                                                                  |  |                                |       
|Net cash provided by operating activities                                         |  |                                | 2,173 
|                                                                                  |  |                                |       
|CASH FLOWS FROM INVESTING ACTIVITIES:                                             |  |                                |       
|Capital additions, net of proceeds from dispositions                              |  |                                | (27   
|Investment in affiliate                                                           |  |                                | (84   
|                                                                                  |  |                                |       
|Net cash used for investing activities                                            |  |                                | (111  
|                                                                                  |  |                                |       
|CASH FLOWS FROM FINANCING ACTIVITIES:                                             |  |                                |       
|Issuance of common share                                                          |  |                                | 2,220 
|Treasury stock purchases, at cost                                                 |  |                                | (123  
|                                                                                  |  |                                |       
|Net cash provided by (used for) financing activities                              |  |                                | 2,097 
|                                                                                  |  |                                |       
|NET CHANGE IN CASH AND CASH EQUIVALENTS                                           |  |                                | 4,159 
|                                                                                  |  |                               
|CASH AND CASH EQUIVALENTS, beginning of period                                    |  |                                | 3,005 
|                                                                                  |  |                                |       
|CASH AND CASH EQUIVALENTS, end of period                                          |  | $                              | 7,164 
|                                                                                  |  |                                |       



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



3



---

##### Table of Contents

NUTRISYSTEM, INC. AND SUBSIDIARIES



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(In thousands, except share and per share amounts)

(Unaudited)



1. BACKGROUND



Nature of the
Business



NutriSystem, Inc. (a Delaware corporation) together with its
subsidiaries (the Company) provides weight loss programs and distributes pre-packaged foods. In September 2000, the Company changed its name from nutrisystem.com inc. to Nutri/System, Inc. and in 2003 the Company changed its name to
NutriSystem, Inc.



NutriSystem, Inc. and its predecessor businesses,
including NutriSystem L.P. and NutriSystem Direct, L.L.C. (collectively, the Predecessor Businesses), have historically operated through Company-owned and franchised weight loss centers. Currently, the territories of the eight remaining
independent franchised weight loss centers encompass less than 1% of the United States population, approximately 26 independent center-based distributors operate without franchise agreements (case distributors) and there are no
Company-operated centers. In 1998, the Company initiated NutriSystem Direct, L.L.C., a marketing program using independent commissioned representatives. In late 1999, the Company began selling directly to the consumer through the Internet and by
telephone. In 2001, the Company began selling foods through QVC, a shopping television network. The Companys pre-packaged foods are now sold to weight loss program participants directly by Internet and telephone and through QVC, independent
commissioned representatives and franchised and case distributor weight loss centers.



Since the inception of the NutriSystem business in 1972, the Company and its predecessors have operated in various organizational and legal structures. In early 1993, the business was party to a bankruptcy proceeding. This case was
converted to a Chapter 11 proceeding effective June 4, 1993. One of the Companys predecessors operated as a debtor in possession through December 1993. In 1999, the Company acquired the Predecessor Businesses for cash of $3,400 plus 17,500,000
shares of common stock. In order to fund the Companys purchase of the Predecessor Businesses and planned investments, the Company completed a private placement in 1999 that raised net proceeds of approximately $7,574. The Company completed
another private placement in 2000 that raised net proceeds of $2,462. In September 2003, the Company completed a private placement that raised $2,300 from the sale of 2,300,000 shares of common stock. All but $100 of the proceeds were received in
September, with the balance collected in early October, 2003.



2. SUMMARY OF
SIGNIFICANT ACCOUNTING POLICIES



Presentation of Financial Statements



The Companys consolidated financial statements include the accounts
of NutriSystem, Inc. and its wholly owned subsidiaries. All significant intercompany accounts and transactions have been eliminated.



Interim Financial Statements (Unaudited)



The accompanying consolidated financial statements as of September 30, 2003 and for the three and nine months ended September 30, 2003 and 2002 are unaudited and, in the
opinion of management, include all adjustments (consisting only of normal recurring adjustments) necessary for a fair presentation of the Companys financial position and results of operations for these interim periods. The results of
operations for the three and nine months ended September 30, 2003 and 2002 are not necessarily indicative of the results to be expected for any other interim period or the year ending December 31, 2003.



4



---

##### Table of Contents

Restricted Cash



Restricted cash represents minimum cash deposited in banks required under certain vendor arrangements.



Inventories



Inventories consist principally of packaged food held in the Companys warehouse or in a QVC distribution center (see Revenue Recognition below). Inventories are
valued at the lower of cost or market, with cost determined using the first-in, first-out (FIFO) method.



Fixed Assets



Fixed assets are stated
at cost. Depreciation is provided using the straight-line method over the estimated useful lives of the related assets, which are generally three to seven years. Leasehold improvements and equipment under capital leases are amortized on a
straight-line basis over the lesser of the estimated useful life of the asset or the related lease terms. Expenditures for repairs and maintenance are charged to expense as incurred, while major renewals and improvements are capitalized.



Goodwill



Goodwill represented the excess of the consideration paid over the fair value of net assets acquired, and was generated from the acquisition
of a minority interest in the Company. As of December 31, 2002 goodwill was $527 and accumulated amortization was $237. Consistent with the Statement of Financial Accounting Standards (SFAS) No. 142, Goodwill and Other Intangible
Assets (SFAS 142), effective January 1, 2002, the Company no longer amortized goodwill. In June 2003, the Company eliminated goodwill in connection with the recognition of deferred tax assets (see Note 5).



Investment Carried Under the Equity Method



The Company has invested $240 for a 25% interest in Turning Point Weight Loss Centers, LLC
(Turning Point), a start up company formed to provide diet and fitness programs in center locations. For the nine months ended September 30, 2003, the Company recorded a loss of $110 in the statement of operations under the caption
Equity in losses of affiliate, representing the Companys remaining net investment in Turning Point. As of September 30, 2003, the Company had no commitment to make any further investments in Turning Point.



Valuation of Long-Lived Assets



In accordance with SFAS No. 144, Accounting for the Impairment or Disposal of Long
Lived Assets (SFAS 144), management continually evaluates whether events or circumstances have occurred that indicate that the remaining useful lives of the Companys long-lived assets, primarily fixed assets, should be
revised or that the remaining balance of such assets may not be recoverable using objective methodologies. Such methodologies include evaluations based on the undiscounted cash flows generated by the underlying assets or other determinants of fair
value. As of September 30, 2003 and December 31, 2002, respectively, management believes that no reductions to the remaining useful lives or write-downs of long-lived assets are required.



Revenue Recognition



Revenues are recognized when the related products are shipped to the end-consumer or to franchise or case distributors. Revenues for products distributed through QVC are
recognized when QVC ships the products from their distribution center to the end-consumer. Product inventory held by QVC is carried in the Companys inventories and payments received from QVC in advance of shipments to the end-consumer are
recorded as deferred revenue in the consolidated balance sheet.



Revenues are
primarily from pre-packaged food sales, which include amounts billed for shipping and handling, and are presented net of returns and free food products provided to consumers. Revenues also include the sale of print materials to franchisees and
independent distributors, as well as franchise royalty fees. Revenues from shipping and handling charges were $265 and $307 for the nine months ended September 30, 2003 and 2002, respectively.



5



---

##### Table of Contents

Advertising Costs



Advertising and marketing expense includes advertising, marketing and promotional expenses and payroll related expenses for personnel engaged in these activities. The
Company follows the American Institute of Certified Public Accountants (AICPA) Statement of Position 93-7, Reporting for Advertising Costs to account for Internet site-linking arrangements. Internet advertising expense is
recognized based on either the rate of delivery of a guaranteed number of impressions over the advertising contract term or on a cost per customer acquired, depending upon the payment terms. All other advertising costs are charged to expense as
incurred. At September 30, 2003 and December 31, 2002, $17 and $283, respectively, of prepaid advertising was included in prepaid expenses. Advertising expense was $1,720 and $1,002 during the nine months ended September 30, 2003 and 2002,
respectively.



Income Taxes



Income taxes are accounted for under the asset and liability method. Deferred tax assets and
liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases and operating loss and tax credit
carryforwards. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets
and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date.



At December 31, 2002, deferred tax assets were offset by a full valuation allowance. In the second quarter of 2003, management determined based on an analysis of the
cumulative level of pretax profits over the past three years and projected level of profits that recognition of deferred tax assets was more likely than not. As a result, the valuation allowance was eliminated, a deferred tax asset and liability
were recorded on the consolidated balance sheet and an income tax benefit was recorded in the statement of operations (see Note 5).



Fair Value of Financial Instruments



The carrying values of the Companys financial instruments, including cash, cash equivalents, trade receivables and accounts payable, approximate their fair values
due to the short-term nature of these instruments.



Net Income Per Common
Share



Basic net income per common share is computed by dividing net
income by the weighted average number of shares of common stock outstanding. For the nine months ended September 30, 2003 and the three and nine months ended September 30, 2002, diluted net income per common share reflects the potential dilution
from the exercise of outstanding options into common stock. For the nine months ended September 30, 2003 and 2002, common stock equivalents representing 2,007,183 and 1,991,849 shares of common stock, respectively, were excluded from weighted
average shares for diluted net income per share purposes since their effect would be anti-dilutive. For the three months ended September 30, 2003, a net loss was incurred and, as such, all common stock options were excluded as the impact of
inclusion would be anti-dilutive.



Stock Options



The Company applies the intrinsic-value-based method of accounting prescribed by Accounting
Principles Board (APB) Opinion No. 25, Accounting for Stock Issued to Employees, and related interpretations, to account for its fixed-plan stock options. Under this method, compensation expense is recorded on the date of grant only if the
current market price of the underlying stock exceeded the exercise price. SFAS 123 established accounting and disclosure requirements using a fair-value-based method of accounting for stock-based employee compensation plans. As allowed by SFAS 123,
as amended in SFAS 148, the Company has elected to continue to apply the intrinsic-value-based method of accounting described above and has adopted only the disclosure requirements.



6



---

##### Table of Contents

Had compensation cost for the Companys common stock options been determined based upon the fair value of the
options at the date of grant, as prescribed under SFAS 123, as amended by SFAS 148, the Companys net income (loss) and net income (loss) per share would have been changed to the following pro forma amounts:



|                                                                                                                      |  | Three MonthsEnded September 30 |       | Nine MonthsEnded September 30 |     
|--------------------------------------------------------------------------------------------------------------------- |  | ------------------------------ | ----- | ----------------------------- | ----
|                                                                                                                      |  | 2003                           |       |                               | 2002
|Net income (loss):                                                                                                    |  |                                |       |                               |     
|As reported                                                                                                           |  | $                              | (225  | )                             |     
|Add stock-based employee compensation expense included in reported net income, net of tax                             |  |                                |      |                               |     
|Impact of total stock-based compensation expense determined under fair-value based method for all rewards, net of
tax |  |                                | (83   | )                             |     
|                                                                                                                      |  |                                |       |                               |     
|Pro forma                                                                                                             |  | $                              | (308  | )                             |     
|                                                                                                                      |  |                                |       |                               |     
|Basic net income (loss) per share:                                                                                    |  |                                |       |                               |     
|As reported                                                                                                           |  | $                              | (0.01 | )                             |     
|                                                                                                                      |  |                                |       |                               |     
|Pro forma                                                                                                             |  | $                              | (0.01 | )                             |     
|                                                                                                                      |  |                                |       |                               |     
|Diluted net income (loss) per share:                                                                                  |  |                                |       |                               |     
|As reported                                                                                                           |  | $                              | (0.01 | )                             |     
|                                                                                                                      |  |                                |       |                               |     
|Pro forma                                                                                                             |  | $                              | (0.01 | )                             |     
|                                                                                                                      |  |                                |       |                               |     



In calculating pro forma compensation,
the fair value of each stock option is estimated on the date of grant using the Black-Scholes option pricing model and the following weighted-average assumptions:



|                         |  | Nine MonthsEndedSeptember 30 |  
|------------------------ |  | ---------------------------- | -
|                         |  | 2003                         |  
|Dividend yield           |  | None                         |  
|Expected volatility      |  | 104.4                        | %
|Risk-free interest rate  |  | 2.3                          | %
|Expected life (in years) |  | 5.3                          |  



No stock options were issued to
employees in the three months ended September 30, 2003 or 2002. The weighted-average fair value of the options issued in the nine months ended September 30, 2003 and 2002, was $0.47 and $0.33, respectively.



Cash Flow Information



For purposes of the consolidated statements of cash flows, the Company considers all highly liquid investments purchased with original
maturities of three months or less as cash equivalents. Cash equivalents at September 30, 2003 and December 31, 2002 consist of $0 and $200 in certificates of deposit, respectively.



The Company made payments for income taxes of $35 and $5 for the nine months ended September 30, 2003 and 2002, respectively. Payments for
interest were $1 and $2 for the nine months ended September 30, 2003 and 2002, respectively.



7



---

##### Table of Contents

Recently Issued Accounting Pronouncements



In December 2002, the Financial Accounting Standards Board (FASB) issued SFAS No. 148, Accounting for Stock-Based
Compensation  an Amendment to FASB Statement No. 123, which amends SFAS 123, Accounting for Stock-Based Compensation, to provide alternative methods of transition for a voluntary change to the fair value based method of
accounting for stock-based employee compensation. In addition, this statement amends the disclosure requirements of SFAS 123 to require prominent disclosures in both annual and interim financial statements about the method of accounting for
stock-based employee compensation and the effect of the method used on reported results. Management has elected to continue to apply the intrinsic-value based method of accounting under Accounting Principals Board (APB) Opinion No. 25, Accounting
for Stock Issued to Employees, and related interpretations. The disclosure requirements of SFAS No. 148 are included in Note 2.



In January 2003, the FASB issued Interpretation No. 46, Consolidation of Variable Interest Entities, an Interpretation of ARB No. 51. This Interpretation
addresses the consolidation by business enterprises of variable interest entities as defined in the Interpretation. The Interpretation applies immediately to variable interests in variable interest entities created after January 31, 2003 and to
variable interests in variable interest entities obtained after January 31, 2003. A company with a variable interest or a variable interest entity created before February 1, 2003 shall apply the provisions of FIN 46 effective December 31, 2003.
Management does not believe the adoption of this Interpretation will have an impact on the Companys consolidated financial position or results of operations.



The FASB recently issued SFAS No. 149, Amendment of Statement 133 on Derivative Instruments and Hedging Activities and SFAS No.
150, Accounting for Certain Financial Instruments with Characteristics of Both Liabilities and Equity. In addition, the Emerging Issues Task Force recently issued EITF Issue 00-21, Revenue Arrangements with Multiple
Deliverables. The adoption of these accounting pronouncements did not have a material impact on the Companys consolidated financial position or results of operations.



Use of Estimates



The preparation of financial statements in accordance with accounting principles generally accepted in the United States requires management to make estimates and
assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of revenues and operating expenses during the reporting period. Actual results could differ from these estimates.



Certain Reclassifications



Certain prior year amounts have been reclassified to conform to the current year
presentation.



3. CAPITAL STOCK



Common Stock



The Company did not issue any shares of common stock in the first nine months of 2002 and issued 2,355,000 shares of common stock in the
first nine months of 2003. The Company issued 2,300,000 shares of common stock in a private placement and 55,000 shares upon the exercise of common stock options and received proceeds of $2,300 and $20, respectively. Consistent with the terms of the
private placement securities purchase agreement, Management intends to file a registration statement covering these shares in the fourth quarter of 2003.



Treasury stock is accounted for using the cost method. In 2002 the Company repurchased 869,791 shares of common stock for an aggregate cost of $695 (an average price of
$0.80 per share). For the nine months ended September 30, 2003, the Company purchased 220,100 shares of common stock for an aggregate cost of $123 (an average price of $0.56 per share). To date, all treasury stock has been retired. Management has
been authorized to repurchase up to 5,000,000 shares of common stock, and through September 30, 2003 a total of 2,760,291 shares have been repurchased.



8



---

##### Table of Contents

Preferred Stock



The Company has authorized 5,000,000 shares of preferred stock issuable in series upon resolution of the Board of Directors. Unless otherwise required by law, the Board
of Directors can, without stockholder approval, issue preferred stock in the future with voting and conversion rights that could adversely affect the voting power of the common stock. The issuance of preferred stock may have the effect of delaying,
averting or preventing a change in control of the Company.



4. CONTINGENCIES



In July 2002, six franchise operators filed a suit against the Company
alleging that the Company had violated the terms of its franchise agreements and certain other trade laws. In September 2003, the parties to the dispute reached a settlement under the auspices of the District Court overseeing the action. The
District Court filed an Order of Dismissal on September 15, 2003 allowing the parties 60 days to consummate the settlement. Management expects the settlement to be finalized under the Order.



Prior to the third quarter of 2003, the Company had provided reserves for defense costs
totaling $337. The Company had provided no reserve for settlement or judgment. As a result of the settlement described above, the Company has recorded an additional charge of $176 in the third quarter of 2003 reflecting the incremental costs
of the settlement and defense net of insurance proceeds and other recoupments.



Under the terms of the settlement the plaintiffs have agreed to terminate their franchise agreements and to operate as case distributors.



5. INCOME TAXES



At December 31, 2002, the Company had net operating loss carryforwards of approximately $5 million for federal and state tax purposes. As a result of a change of control transaction which occurred in December 2002,
approximately $2 million of the net operating loss carryforwards are subject to usage limitations pursuant to the rules of Internal Revenue Code section 382. Net operating losses will begin to expire in 2014. The net operating loss carryforwards
offset the income before income taxes for the nine months ended September 30, 2003. In addition, deferred income taxes were recorded for other differences in bases of assets and liabilities for financial reporting and income tax purposes. Through
March 2003, a valuation allowance had been maintained for the deferred tax asset based on managements assessment that the deferred tax asset would not be realized given the historical taxable levels of income (loss), the uncertainty of future
operating results, tax planning strategies, and the expiration date of net operating loss carryforwards. In the second quarter of 2003, management determined based on an analysis of the cumulative level of pretax profits over the past three years,
projected levels of profits, schedule of reversal of deferred taxes, and tax strategies that recognition of the benefits related to deferred tax assets was more likely than not. As a result, the valuation allowance was eliminated, a deferred tax
asset was recorded on the consolidated balance sheet and an income tax benefit was recorded in the quarter. A portion of the deferred tax asset recognized in the second quarter of 2003 arose prior to a 1999 merger transaction; in order to reflect
the recognition of the deferred tax asset on the previously recorded merger transaction, the Company eliminated $290 of goodwill and credited equity by $790.



Starting in 2001, the Company offset taxable income for federal tax purposes with net operating loss carryforwards. For state tax purposes, there is a limitation on the
amount of net operating loss carryforwards that can be utilized in a given year to offset state taxable income. However, the state taxable income in 2003 and 2002 is below the annual limitation.



9



---

##### Table of Contents

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



Except for the historical information contained herein, this Report on Form 10-Q contains certain forward-looking statements that involve substantial
risks and uncertainties. When used in this Report, the words anticipate, believe, estimate, expect and similar expressions, as they relate to NutriSystem, Inc. or its management, are intended to
identify such forward-looking statements. The Companys actual results, performance or achievements could differ materially from the results expressed in, or implied by, these forward-looking statements. Factors that could cause or contribute
to such differences include those set forth in BusinessRisk Factors as disclosed in the Companys Form 10K filed March 19, 2003 with the Securities and Exchange Commission. Accordingly, there is no assurance that the results
in the forward-looking statements will be achieved.



The
following discussion should be read in conjunction with the financial information included elsewhere in this Report on Form 10-Q. Dollar amounts are stated in thousands except share and per share data.



Background



NutriSystem, Inc. (a Delaware corporation) together with its subsidiaries
(NutriSystem or the Company) provides weight loss programs and distributes pre-packaged foods. The NutriSystem diet program was originally developed by the Companys predecessor businesses, including Nutri/System L.P.
and Nutri/System Direct, L.L.C. (collectively, the Predecessor Businesses), that operated through company-owned and franchised weight loss centers. Currently, the territories of the eight remaining independent franchised weight loss
centers encompass less than 1% of the United States population and there are no company-owned centers. In addition, there are approximately 26 independent center-based distributors that operate without franchise agreements. These distributors are
referred to as case distributors. In 1998, the Company initiated Nutri/System Direct, L.L.C., a marketing program using independent commissioned representatives. In late 1999, the Company began selling directly to the consumer through the Internet
and by telephone. In 2001, the Company began selling foods through QVC, a television shopping network. The Companys pre-packaged foods are now sold to weight loss program participants directly via the Internet and telephone (the
Direct sales channel) and through QVC and independent commissioned representatives (the Field Sales channel) and franchised and case distributor weight loss centers (the Franchise channel). In September 2000, the
Company changed its name from nutrisystem.com inc. to Nutri/System, Inc. and the Company changed its name to NutriSystem, Inc. in 2003.



Since the NutriSystem businesses began in 1972, they have operated in various organizational and legal structures and they were subject to a bankruptcy
proceeding in 1993, which was discharged in 1994. In August 1999, Ansama, a non-operating public corporation, entered into an Asset Purchase Agreement to acquire the operating assets and certain liabilities of Nutri/System L.P. for $3,000 and a
Stock Exchange and Purchase Agreement to acquire the beneficial interests in NutriSystem Direct, L.L.C. for $400 and 17,500,000 shares of Ansama common stock. Ansama was subsequently merged into the Company and the Company assumed the Asset Purchase
Agreement and the Stock Exchange and Purchase Agreement. In order to fund its cash obligations of $3,400 under the Asset Purchase and Stock Exchange and Purchase Agreements and the planned marketing program and technology investment, the Company
completed a private placement of 7,637,400 shares of common stock in October 1999, which, net of related expenses, resulted in proceeds of $7,574. In March 2000, the Company completed a private placement of 500,000 shares of common stock, which
resulted in net proceeds of $2,462. In 2000, the Company also issued a total of 115,000 shares of common stock valued at an aggregate of $625 to service providers. In 2001, 2002 and the first nine months of 2003, the Company repurchased 2,760,291
shares of common stock for an aggregate cost of $1,542 (an average price of $0.56 per share). On September 30, 2003, the Company completed a private placement that raised $2,300 from the sale of 2,300,000 shares of common stock.



In December 2002, HJM Holdings LLC and NewSpring Ventures, L.P. collectively
acquired 58.4% of the outstanding shares of common stock from existing stockholders effecting a change in control of the Company. The Company was not a party to the transaction.



10



---

##### Table of Contents

Critical Accounting Policies and Estimates



The Companys consolidated financial statements are prepared in
accordance with accounting principles generally accepted in the United States. The preparation of these financial statements requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, the
disclosure of contingent assets and liabilities at the date of the financial statements, and the reported amounts of revenues and expenses during the reporting period. Management develops, and changes periodically, these estimates and assumptions
based on historical experience and on various other factors that are believed to be reasonable under the circumstances. Actual results may differ from these estimates under different assumptions or conditions.



The Companys significant accounting policies are described in Note 2 to
the consolidated financial statements included in Item 8 of its Form 10-K for the year ended December 31, 2002. Management considers the following policies to be the most critical in understanding the more complex judgments that are involved in
preparing the consolidated financial statements and the uncertainties that could impact results of operations, financial position and cash flows. These critical accounting policies and estimates have been discussed with the Companys audit
committee.



Revenue Recognition. The Company recognizes
revenues, net of a reserve for returns, when the related products are shipped to the end-consumer or to franchise or case distributors. Revenues for products distributed through QVC are recognized when QVC ships the products from their distribution
center to the end-consumer. Management reviews the return reserves at each reporting period and adjusts them to reflect data available at that time. To the extent the estimate of returns is inaccurate, management will adjust the reserve, which will
impact the amount of product sales revenue recognized in the period of the adjustment. Returns for the nine months ended September 30, 2003 and 2002 were $928 and $1,282, respectively.



Valuation of Fixed Assets and Goodwill. The Company records fixed assets and goodwill at cost. Fixed assets are being
amortized on a straight-line basis over the estimated useful life of those assets. Under the guidance of SFAS 142, goodwill is no longer being amortized. In conjunction with acquisitions of businesses or product rights, management allocates the
purchase price based upon the relative fair values of the assets acquired and liabilities assumed. In June 2003, the Company eliminated goodwill in connection with the recognition of deferred tax assets which originally arose prior to the
acquisition transaction. Management continually assesses the impairment of long-lived assets whenever events or changes in circumstances indicate that the carrying value of the assets may not be recoverable. Judgments regarding the existence of
impairment indicators are based on legal factors, market conditions and operating performance of the Companys fixed assets. Future events could cause management to conclude that impairment indicators exist and the carrying values of fixed
assets may be impaired. Any resulting impairment loss would be limited to the value of net fixed assets, which was $318 at September 30, 2003.



Income Taxes. NutriSystem experienced losses in 1999 and 2000. As a result, the Company has federal and state tax net operating loss (NOL)
carryforwards of approximately $5,000 as of December 31, 2002. As a result of a change of control transaction which occurred in December 2002, approximately $2,000 of the NOLs are subject to usage limitations pursuant to the rules of Internal
Revenue Code section 382. Through March 2003, a valuation allowance had been maintained for the deferred tax asset based on managements assessment that the deferred tax asset would not be realized given the historical taxable levels of income
(loss), the uncertainty of future operating results, tax planning strategies, and the expiration date of net operating loss carryforwards. In the second quarter of 2003, management determined based on an analysis of the cumulative level of pretax
profits over the past three years, projected levels of profits, schedule of reversal of deferred taxes, and tax strategies that recognition of the benefits related to deferred tax assets was more likely than not. As a result, the valuation allowance
was eliminated, a deferred tax asset was recorded on the consolidated balance sheet and an income tax benefit was recorded in the statement of operations.



In future periods, the Company will provide for income taxes at a rate equal to the combined federal and state effective rates. Subsequent revisions to
the estimated net realizable value of the deferred tax asset could cause the Companys provision for income taxes to vary significantly from period to period. For the three months ended September 30, 2003, the Company recorded income tax
benefit of $151.



11



---

##### Table of Contents

Results of Operations



Revenues and expenses consist of the following components:



Revenues. Revenues consist of food sales and franchise royalty fees. Food sales include sales of food, supplements,
shipping and handling charges billed to customers and sales credits and adjustments, including product returns. No revenue is recorded for food products provided at no charge as part of promotions.



Cost of Revenues. Cost of revenues consists primarily of the cost of
the products sold, incoming and outgoing shipping costs, charge card discounts and packing material. Cost of products sold includes products provided at no charge as part of promotions. Cost of sales includes the fees paid to independent
commissioned representatives.



Advertising and Marketing
Expense. Advertising and marketing expense includes advertising, marketing and promotional expenses and payroll related expenses for personnel engaged in these activities. The Company follows the American Institute of Certified Public
Accountants (AICPA) Statement of Position 93-7, Reporting for Advertising Costs to account for Internet site-linking arrangements. Internet advertising expense is recognized based on either the rate of delivery of a
guaranteed number of impressions over the advertising contract term or on a cost per customer acquired, depending upon the payment terms. All other advertising costs are charged to expense as incurred.



General and Administrative Expenses. General and administrative
expenses consist of payroll and related expenses for administrative, information technology, fulfillment and customer service personnel, facility expenses, web site development costs, professional service fees and other general corporate expenses.



New Program Development.New program development
includes various costs charged by third parties associated with the creation of the Companys new diet program including new packaging design, development of program specifications and related marketing materials.



Interest Income/Expense. Interest consists of interest income earned
on cash balances, net of interest expense.



Income
Taxes. Effective with the merger on September 27, 1999 (see Background for discussion), the Company became subject to corporate level income taxes. No income tax benefit on the excess of the tax basis of assets over the financial reporting
carrying amount was recorded from September 1999 to March 2003 in light of the historical taxable levels of income (loss), the uncertainty of future operating results, tax planning strategies, and the expiration date of net operating loss
carryforwards. In the second quarter of 2003, management determined based on an analysis of the cumulative level of pretax profits over the past three years, projected levels of profits, schedule of reversal of deferred taxes, and tax strategies
that recognition of the benefits related to deferred tax assets was more likely than not. As a result, the valuation allowance was eliminated, a deferred tax asset was recorded on the consolidated balance sheet and an income tax benefit was recorded
in the statement of operations.



The Direct Channel



The Company began selling directly to consumers when it
launched its web site on October 15, 1999. For the Direct channel of distribution, the Companys primary financial objectives are to generate growth while maintaining profit margins. The Company measures growth in terms of the number of new
customers, revenues per customer and total revenues. A customer is defined as an individual who has purchased food directly from the Company through the web site or by telephone. Someone whose only purchase is one of the sample packages offered by
the Company from time to time is not included in the customer count for these purposes. Profit margins are measured in terms of gross margin (revenues less cost of revenues as a percentage of revenues) and total advertising and marketing expense as
a percentage of revenues. In the following table, cost of revenues for 2002 have been restated to conform to current cost allocation methodologies.



12



---

##### Table of Contents

SELECTED FINANCIAL AND OPERATING STATISTICS FOR DIRECT SALES

(in thousands, except customer data)



|                                       |  | Three Months Ended September 30 |       |   | Nine Months Ended September 30 |  
|-------------------------------------- |  | ------------------------------- | ----- | - | ------------------------------ | -
|                                       |  | 2003                            |       |   | 2002                           |  
|Revenues                               |  | $                               | 3,351 |   |                                | $
|                                       |  |                                 |       |  
|Cost of revenues                       |  |                                 | 1,544 |   |                                |  
|                                       |  |                                 |       |   |                                |  
|Gross margin                           |  | $                               | 1,807 |   |                                | $
|% of revenue                           |  |                                 | 53.9  | % |                                |  
|                                       |  |                                 |       |  
|Advertising and marketing              |  | $                               | 781   |   |                                | $
|% of revenue                           |  |                                 | 23.3  | % |                                |  
|                                       |  |                                 |       |  
|New customers                          |  |                                 | 4,709 |   |                                |  
|                                       |  |                                 |       |  
|Advertising and marketing/new customer |  | $                               | 166   |   |                                | $
|                                       |  |                                 |       |  
|New customer revenue/new customer      |  | $                               | 296   |   |                                | $



Direct revenues
decreased 3.7% from the third quarter of 2002 to the third quarter of 2003. Direct revenues are largely a function of the number of new customers acquired, the revenues generated from each new customer and the revenues generated from returning
customers (customers that initially purchased food in a prior period). The decline in Direct revenues in the third quarter of 2003 was primarily attributable to the drop in new customers. From the third quarter of 2002 to the third quarter of 2003,
the number of new customers acquired dropped by 665, or 12.4%, while the revenue generated from each new customer increased 13.8% from $260 in 2002 to $296 in 2003. Customers that initially purchased in a prior quarter generated $2.0 million in
revenues in the third quarter of 2003 and $2.1 million in revenues in the third quarter of 2002. A substantial reduction in advertising spending over the course of 2002 and early 2003 contributed to lower new customer counts on a quarterly year over
year basis throughout 2002 and 2003. In the third quarter of 2003 the bulk of the media spending was in the last three weeks of the quarter. Management anticipates that a portion of the benefit of the increases in media spending in September of 2003
will be reflected in the fourth quarter 2003 results. Revenues obtained from each new customer was higher in the third quarter of 2003 than 2002 because the proportion of customers purchasing under the autoship program increased; under the autoship
program the customer receives monthly product shipments automatically until they notify the Company they wish to end shipments. Measured on a quarterly basis, new customer revenue per new customer captures only the revenue generated by these
customers in the quarter  management anticipates many of these customers will make additional purchases in future quarters.



Gross margin as a percentage of sales decreased from 55.2% in the third quarter of 2002 to 53.9% in the third quarter of 2003, primarily as a result of a
higher proportion of sales under the autoship program, which is sold at a 10% to 15% discount, and increased shipping costs caused by the shut down of the Reno facility in the first quarter of 2003. As noted above, advertising and marketing
increased in the third quarter of 2003 as compared to the same period in 2002. Advertising and marketing per new customer acquired also increased sharply, going from $34 in the third quarter of 2002 to $166 in the third quarter of 2003. In the third
quarter of 2003, about 65% of advertising spending was on media advertising. The remaining 35% was spent on non-media expenses such as market research that will continue to benefit future periods; however, this also contributed to the higher
advertising cost per new customer. In comparison, the low advertising and marketing spending in the third quarter of 2002 resulted in a low proportion of customers obtained through advertising and a high proportion of new customers obtained through
referral, which reduced the advertising cost per new customer.



13



---

##### Table of Contents

Direct results for the first nine months of 2003 also showed a decline in revenue over the same period in
2002. Revenues decreased 12.8% from the first nine months of 2002 to the first nine months of 2003. The spending on advertising and marketing increased by $949 from $1,087 in the first nine months of 2002 to $2,036 in the first nine months of 2003.
About half the spending related to non-media expenses such as market research that will benefit future periods and the other half that related to media will continue to build brand awareness. Advertising and marketing per new customer (customer
acquisition cost) increased from $46 to $113 from the first nine months of 2002 to 2003. Gross margin as a percentage of sales decreased from 57.3% in the first nine months of 2002 to 54.4% in the first nine months of 2003, primarily as a result of
a higher proportion of discounted autoship sales and higher shipping costs associated with the shutdown of the Reno facility.



Television Infomercial Distribution



In the second quarter of 2001, the Company began distribution of its proprietary prepackaged food through QVC, the shopping television network. On the QVC
network, the Company reaches a large, incremental audience in a 50 minute, infomercial format that enables the Company to convey fully the benefits of the NutriSystem diet foods. Under the terms of the Companys agreement with QVC, QVC viewers
purchase NutriSystem products directly from QVC and are not directed to the NutriSystem web site. Retail prices (including shipping and handling) offered on QVC to consumers are similar to prices offered on the web site. The Company generates a
lower gross margin (as a percent of sales) on sales to QVC relative to direct sales, but QVC sales require no incremental advertising and marketing expense and, management believes, exposure on QVC raises consumer awareness of the NutriSystem brand.
Net sales through the television infomercial distribution channel were $793 and $4,091 for the three and nine months ended September 30, 2003 versus $1,024 and $6,888 for the three and nine months ended September 30, 2002, respectively. Sales
declined from 2002 to 2003 because the Company aired fewer shows on QVC and sales per minute of air-time declined.



Three Months Ended September 30, 2003 Compared to Three Months Ended September 30, 2002



Revenues. Revenues decreased from $5,458 for the third quarter ended
September 30, 2002 to $4,866 for the third quarter ended September 30, 2003. The revenue decrease of $592, or 10.8%, resulted from decreased sales to QVC ($231), Franchise ($179), Direct ($130) and the Field Sales channel ($52). In the third quarter
of 2003, Direct sales accounted for 69% of total revenues, while QVC, Field sales and franchise revenues accounted for 16%, 9% and 6% of total revenues, respectively. In 2002, these percents were 64%, 19%, 9% and 8%, respectively.



Costs and Expenses. Cost of revenues decreased $379 from $3,061 to
$2,682 for the quarters ended September 30, 2002 and 2003, respectively. Gross margin as a percent of revenues was 43.9% and 44.9% for the quarters ended September 30, 2002 and 2003, respectively. The increase in margin was primarily attributable to
the swing in the mix from QVC, which generates a lower gross margin, to Direct which generates a higher gross margin. Advertising and marketing expenses increased $597 from $184 to $781 from the third quarter of 2002 to the third quarter 2003. All
advertising spending promoted the Direct sales, and the increase in advertising is attributable to increased spending for advertising media ($372), market research and consulting ($86), payroll related to marketing and advertising ($81) and
production of television advertising ($58). General and administrative expenses ($1,674 and $1,601 in the third quarter 2002 and 2003, respectively) decreased $73 attributable to lower costs associated with the decline in revenues, especially
compensation and reduced costs associated with the closing of the Reno warehouse in the first quarter of 2003 offset by increased professional fees and consulting fees. In the third quarter of 2003 and 2002, the Company recorded litigation expense
related to the franchise lawsuit of $176 and $100, respectively, in general and administrative expenses. In the third quarter of 2003, the Company incurred $124 in expenses associated with new program development. Management anticipates that
spending for new product development will increase in the fourth quarter.For the quarters ended September 30, 2002 and 2003, the Company recorded a loss of $61 and $19, respectively, under the caption Equity in losses of
affiliate, representing the Companys investment in an affiliate.



Interest Income. Interest income net of interest expense decreased $1 from $13 in 2002 to $12 in 2003 primarily due to lower interest rates earned on cash balances offset by higher cash balances.



Income taxes. In the third quarter of 2003, the Company recorded a
$151 income tax benefit due to the loss for the current reporting period.



14



---

##### Table of Contents

Net Income. From the third quarter 2002 to the third quarter 2003, net income decreased by $590
from net income of $365 to a net loss of $225. The decrease in net income is primarily due to increased advertising and marketing spending and lower gross profit from reduced revenues.



Nine Months Ended September 30, 2003 Compared to Nine Months Ended
September 30, 2002



Revenues. Revenues decreased
from $23,459 for the nine months ended September 30, 2002 to $18,377 for the nine months ended September 30, 2003. The revenue decrease of $5,082, or 21.7%, resulted from decreased sales to QVC ($2,797), Direct ($1,705) and the Franchise and Field
Sales channels ($580).



Costs and Expenses. Cost of
revenues decreased from $13,242 to $10,370 for the nine months ended September 30, 2002 and 2003, respectively. Gross margin (revenues less cost of revenues as a percentage of revenues) remained the same at 43.6% for the nine months ended September
30, 2002 and 2003. Advertising and marketing expense increased from $1,087 to $2,036 from the first nine months of 2002 to the first nine months of 2003. Virtually all advertising in these quarters promoted the Direct program. General and
administrative expenses decreased from $5,248 to $4,914 from the first nine months of 2002. This decrease of $334 is due primarily to lower costs associated with the decline in revenues, especially compensation as well as decreased costs
attributable to the closing of the Reno warehouse offset by increased professional and consulting fees. In the nine months ended September 30, 2003 and 2002, the Company recorded litigation expense related to the franchise lawsuit of $274 and $100,
respectively, in general and administrative expenses. In the nine months ended September 30, 2003, the Company incurred $128 in expenses associated with new program development. In the first quarter ended March 31, 2003, the Company closed the Reno
distribution center in order to reduce fulfillment costs. This resulted in warehouse closing costs of $198 primarily consisting of a loss on disposal of assets ($132), remaining lease payments ($49) and other costs ($17). For the nine months ended
September 30, 2002 and 2003, the Company recorded a loss of $61 and $110, respectively, under the caption Equity in losses of affiliate, representing the Companys investment in an affiliate.



Interest Income. Interest income (net of interest expense) increased
$13 from $29 in the first nine months of 2002 to $42 in the first nine months of 2003 primarily due to higher cash balances.



Income taxes. In the first nine months of 2003, the Company recorded a $2,038 income tax benefit, $2,232 related to the recognition of deferred tax
assets (see Note 5 of the Financial Statements) offset by income tax expense of $194.



Net Income. The Company generated net income of $3,446 for the nine months ended September 30, 2002 as compared to net income of $2,524 for the nine months ended September 30, 2003. The decrease in net income
is primarily due to lower gross profit resulting from reduced revenues and increased advertising and marketing expense offset by an income tax benefit.



Contractual Obligations and Commercial Commitments



As of September 30, 2003, the Companys principal commitments consisted of obligations under operating leases and severance payments to a former
executive of the Company. Although the Company has no material commitments for capital expenditures, it anticipates continuing requirements for capital expenditures consistent with anticipated growth in operations, infrastructure and personnel
approximately consistent with prior periods.



During the nine
months ended September 30, 2003, there have been no items that significantly impacted the Companys commitments and contingencies as disclosed in the notes to the 2002 consolidated financial statements as filed on Form 10-K. In addition, the
Company has no significant off balance sheet arrangements.



Liquidity, Capital Resources and Other Financial Data



At September 30, 2003, the Company had net working capital of $8,274. Cash and cash equivalents were $7,164, an increase of $4,159 from the balance at December 31, 2002. The Companys principal source of liquidity during this period is
from cash flow from operations and a private placement of common stock completed in September 2003. The Company currently has no bank debt or term or revolving credit facilities to fund operations or investment opportunities.



15



---

##### Table of Contents

In the nine months ended September 30, 2003, the Company generated cash flow of $2,173 from operations,
primarily attributable to net income adjusted for non-cash items supplemented by a decrease in working capital, the most significant component being a decrease in inventories of $1,514. This decrease in inventories is due to the seasonality of the
business and the shutdown of the Reno fulfillment facility. Inventories are purchased in the fourth quarter in anticipation of the seasonally higher sales level in the first quarter of the year.



In the nine months ended September 30, 2003, net cash used in investing
activities was $111, which primarily consisted of a $84 investment in an affiliate and capital expenditures of $40 offset by proceeds from the sale of Reno warehouse assets of $13.



In the nine months ended September 30, 2003, net cash provided by financing activities was $2,097, representing proceeds
from a private placement in exchange for 2,300,000 shares of common stock, proceeds from the exercise of 50,000 shares of common stock options offset by the purchase of 220,100 shares of common stock in privately negotiated transactions. Consistent
with the terms of the September private placement securities purchase agreement, Management intends to file a registration statement covering these shares in the fourth quarter of 2003.



In pursuing its business strategy, it is possible that the Company may require additional cash for operating and investing
activities. The Company expects future cash requirements, if any, to be funded from operating cash flow and financing activities, which may include additional private offerings of equity securities or debt financing. Based on the Companys
ability to generate earnings in 2001, 2002 and in the first nine months of 2003, the variable nature of a portion of the Companys expenditures, the cash balance at September 30, 2003 and managements belief that additional equity
financing, if required, can be raised, management believes that the Company has the ability to continue operations through 2004. However, there can be no assurance that the Company will be able to sustain profitability or, if necessary, obtain the
capital to fund operating and investment needs in the future. There are currently no credit facilities available to fund working capital or investment needs.



There are no current plans or discussions in process relating to any material acquisition that is probable in the foreseeable future.



Factors Affecting Business and Prospects



The Company expects to experience significant fluctuations in future
quarterly operating results due to a variety of factors, many of which are outside its control.



Inflation



The Companys financial statements are presented on a historical cost basis and do not fully reflect the impact of prior years inflation. While
the U.S. inflation rate has been modest for several years, inflation issues may impact business in the future. The ability to pass on inflation costs is an uncertainty due to general economic conditions and competitive situations.



Recently Issued Accounting Pronouncements



In December 2002, the Financial Accounting Standards Board
(FASB) issued SFAS No. 148, Accounting for Stock-Based Compensation  an Amendment to FASB Statement No. 123, which amends SFAS 123, Accounting for Stock-Based Compensation, to provide alternative methods of
transition for a voluntary change to the fair value based method of accounting for stock-based employee compensation. In addition, this statement amends the disclosure requirements of SFAS 123 to require prominent disclosures in both annual and
interim financial statements about the method of accounting for stock-based employee compensation and the effect of the method used on reported results. Management has elected to continue to apply the intrinsic-value based method of accounting under
Accounting Principals Board (APB) Opinion No. 25, Accounting for Stock Issued to Employees, and related interpretations. The disclosure requirements of SFAS No. 123, as amended by SFAS No. 148, are included in Note 2.



16



---

##### Table of Contents

In January 2003, the FASB issued Interpretation No. 46, Consolidation of Variable Interest
Entities, an Interpretation of ARB No. 51. This Interpretation addresses the consolidation by business enterprises of variable interest entities as defined in the Interpretation. The Interpretation applies immediately to variable interests in
variable interest entities created after January 31, 2003 and to variable interests in variable interest entities obtained after January 31, 2003. Management does not believe the adoption of this Interpretation will have an impact on the
Companys consolidated financial position or results of operations.



The FASB recently issued SFAS No. 149, Amendment of Statement 133 on Derivative Instruments and Hedging Activities and SFAS No. 150, Accounting for Certain Financial Instruments with Characteristics
of Both Liabilities and Equity. In addition, the Emerging Issues Task Force recently issued EITF Issue 00-21, Revenue Arrangements with Multiple Deliverables. The adoption of these accounting pronouncements did not have a material
impact on the Companys consolidated financial position or results of operations.



Item 3. Quantitative and Qualitative Disclosure About Market Risk



The Company does not hold any investments in market risk sensitive instruments. Accordingly, management believes that it is not subject to any material
risks arising from changes in interest rates, foreign currency exchange rates, commodity prices, equity prices or other market changes that affect market risk instruments. The Company does not have any funded debt outstanding at September 30, 2003
and its cash and cash equivalents of $7,164 are maintained in bank accounts. As such, a change in interest rates of 1 percentage point would not have a material impact on the Companys operating results and cash flows.



Item 4. Controls and Procedures



The Companys management, with the participation of the Companys Chief Executive Officer and Chief Financial Officer, has evaluated the effectiveness of the Companys disclosure controls and procedures as of September 30,
2003. Based on this evaluation, the Companys Chief Executive Officer and Chief Financial Officer concluded that the Companys disclosure controls and procedures are effective for gathering, analyzing and disclosing the information the
Company is required to disclose in the reports it files under the Securities Exchange Act of 1934, within the time periods specified in the SECs rules and forms. Such evaluation did not identify any change in the Companys internal
control over financial reporting that occurred during the quarter ended September 30, 2003 that materially affected, or is reasonably likely to materially affect, the Companys internal control over financial reporting.



17



---

##### Table of Contents

PART II  OTHER INFORMATION



Item 1. Legal Proceedings



On July 3, 2002, certain franchise operators filed a suit against the Company and certain of its affiliates alleging that the Company has violated the terms of its franchise agreements and certain other trade laws. The suit was filed in the
Circuit Court of the First Judicial Circuit, County of Jackson, State of Illinois. In September 2003, the parties to the dispute reached a settlement under the auspices of the District Court overseeing the action. The District Court filed an Order
of Dismissal on September 15, 2003 allowing the parties 60 days to consummate the settlement. Management expects the settlement to be finalized under the Order.



Item 2. Changes in Securities and Use of Proceeds



None



Item 3. Defaults Upon Senior Securities



None



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



None



Item 5. Other Information



None



Item 6. Exhibits and Reports on Form 8-K



a. Exhibits:



31.1 Certifying Statement of the Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002



31.2 Certifying Statement of the Chief Financial Officer
pursuant to Section 302 of the Sarbanes-Oxley Act of 2002



32.1 Certifying Statement of the Chief Executive Officer pursuant to Section 1350 of Title 18 of the United States Code



32.2 Certifying Statement of the Chief Financial Officer pursuant to Section 1350 of Title 18 of the United States Code



b. Reports on Form 8-K:



Report dated May 5, 2003 on press release setting forth NutriSystems
earnings for the first quarter of 2003.



Report dated July 23,
2003 on press release setting forth NutriSystems earnings for the first six months of 2003.



Report dated September 30, 2003 on press release issued by NutriSystem, Inc. announcing a sale of common stock in a private placement transaction.



Report dated October 29, 2003 on press release setting forth
NutriSystems earnings for the first nine months of 2003.



18



---

##### Table of Contents

SIGNATURES



Pursuant to the requirements of the
Securities Exchange Act of 1934, the Registrant has duly caused this Report to be signed on its behalf by the undersigned, thereunto duly authorized.



|NutriSystem, Inc.                                        |  |  |  |                 
|-------------------------------------------------------- |  |  |  | ----------------
|                                                         |  | 
|BY: /S/ MICHAEL J. HAGAN                                 |  |  |  | November 3, 2003
|Michael J. Hagan                                         |  |  |  |                 
|Chairman of the Board and Chief Executive Officer        |  |  |  |                 
|                                                         |  | 
|BY: /S/ JAMES D. BROWN                                   |  |  |  | November 3, 2003
|James D. Brown                                           |  |  |  |                 
|Chief Financial Officer and Principal Accounting Officer |  |  |  |                 



19



---

##### Table of Contents

Exhibit Index



|No.   |  | Description                                                                                                       
|----- |  | ------------------------------------------------------------------------------------------------------------------
|      | 
|10.16 |  | Agreement dated as of October 21, 2003 between NutriSystem, Inc. and GT Merchandising & Licensing LLC.            
|      | 
|31.1  |  | Certifying Statement of the Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002     
|      | 
|31.2  |  | Certifying Statement of the Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002     
|      | 
|32.1  |  | Certifying Statement of the Chief Executive Officer pursuant to Section 1350 of Title 18 of the United States Code
|      | 
|32.2  |  | Certifying Statement of the Chief Financial Officer pursuant to Section 1350 of Title 18 of the United States Code



20