FORM 10-Q

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

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

                  For the quarterly period ended June 30, 2003

                           Commission File No. 1-11768

                           RELIV' INTERNATIONAL, INC.
             (Exact name of registrant as specified in its charter)

            Delaware                                    37-1172197
(State or other jurisdiction of          (I.R.S. Employer Identification Number)
incorporation or organization)

       136 Chesterfield Industrial Boulevard, Chesterfield, Missouri 63005
               (Address of principal executive offices) (Zip Code)

                                 (636) 537-9715
              (Registrant's telephone number, including area code)

      Registrant 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 and
has been subject to such filing requirements for the past 90 days.

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

                      APPLICABLE ONLY TO CORPORATE ISSUERS:

         COMMON STOCK 11,943,803 outstanding Shares as of June 30, 2003
<PAGE>

Part I. FINANCIAL INFORMATION

Item 1. Financial Statements

      The following consolidated financial statements of the Registrant are
attached to this Form 10-Q:

      1.    Interim Balance Sheet as of June 30, 2003 and Balance Sheet as of
            December 31, 2002.

      2.    Interim Statements of Operations for the three and six month periods
            ending June 30, 2003 and June 30, 2002.

      3.    Interim Statements of Cash Flows for the six month periods ending
            June 30, 2003 and June 30, 2002.

      The Financial Statements reflect all adjustments, which are, in the
opinion of management, necessary for a fair statement of results for the periods
presented.

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

1.    Financial Condition

      Current assets of the Company increased during the first six months of
2003, to $12,927,000 from $8,432,000 as of December 31, 2002. Cash and cash
equivalents increased by $3,237,000 to $6,675,000 as of June 30, 2003, as
compared to $3,438,000 as of December 31, 2002. Accounts and notes receivable
decreased to $530,000 as of June 30, 2003, as compared to $689,000 as of
December 31, 2002. Inventory increased by $1,129,000 to $4,586,000 as of June
30, 2003. The Company's increase in cash is the result of the improved sales and
profitability of the Company, especially in its operations in the United States,
coupled with the proceeds of sale of preferred stock of $1,500,000. Inventories
have been increased to support the strong sales in the United States and to
provide adequate safety stocks in the key foreign markets. Prepaid expenses and
other current assets increased by $303,000 to $868,000 at June 30, 2003
primarily the result of policy payments for various types of business insurance
to be expensed over the lives of the policies.

      The Company purchased $322,000 of property, plant and equipment during the
first six months of 2003.

      Current liabilities increased $1,238,000 from $6,040,000 as of December
31, 2002 to $7,278,000 as of June 30, 2003. Trade accounts payable increased
$811,000 from $2,462,000 as of December 31, 2002 to $3,273,000 as of June 30,
2003. The increase is primarily the result of increased raw material purchases,
increased payables for promotional trips, and accrued property taxes at June 30,
2003, as compared to December 31, 2002. Distributor commissions payable


                                       2
<PAGE>

increased from $2,065,000 as of December 31, 2002 to $2,484,000 as of June 30,
2003. This is the result of higher network marketing sales in June 2003, as
compared to December 2002.

      Long-term debt decreased $233,000 from $4,057,000 as of December 31, 2002
to $3,824,000 as of June 30, 2003. The decrease is the result of scheduled
principal payments, offset by additional long-term debt the Company incurred
during the first quarter of 2003 of $64,000.

      Stockholders' equity increased from $7,798,000 as of December 31, 2002 to
$11,147,000 as of June 30, 2003. The increase is primarily the result of net
income of $1,909,000 during the first six months of 2003, plus the proceeds of a
preferred stock offering of $1,500,000 issued on March 31, 2003. Dividends on
the preferred stock outstanding of $22,500 were paid at the end of the second
quarter. Equity also increased $153,000 as a result of the foreign currency
translation adjustment at June 30, 2003, as the Australian and Canadian dollars
strengthened versus the United States dollar, as compared to December 31, 2002.
Another increase to equity of $132,000 was due to proceeds received from the
exercise of incentive stock options during the first six months of 2003, as
compared to December 31, 2002. Equity was reduced $367,000 for treasury stock
purchases made during the first six months of 2003.

      The Company's working capital balance has improved since the end of 2002,
from a balance of $2,393,000 as of December 31, 2002 to a balance of $5,649,000
as of June 30, 2003. Accordingly, the current ratio has improved from 1.40 as of
December 31, 2002 to 1.78 as of June 30, 2003. The Company has an operating line
of credit, with a limit based on a collateral-based formula of accounts
receivable and inventory, with a maximum borrowing limit of $1,000,000. At June
30, 2003, the Company had no borrowings on the line of credit. Management
believes the Company's internally generated funds together with the loan
agreement and the preferred stock proceeds will be sufficient to meet working
capital requirements in 2003.

2.    Results of Operations

Note: Per share data for the quarter ended June 30 and first six months of 2002
has been restated to reflect the effect of the Company's 19% stock dividend
declared on September 19, 2002 and distributed on October 25, 2002.

      The Company had net income available to common shareholders of $909,000
($0.08 per share basic and $0.07 per share diluted) for the quarter ended June
30, 2003, compared to a net income of $625,000 ($0.06 per share basic and $0.05
per share diluted) for the same period in 2002. Net income for the quarter ended
June 30, 2003 was $931,000, and is reduced by preferred stock dividends of
$22,500 to arrive at net income available to common shareholders. For the six
months ended June 30, 2003, the Company had net income available to common
shareholders of $1,886,000 ($0.16 per share basic and $0.14 per share diluted),
compared to $1,084,000 ($0.10 per share basic and $0.09 per share diluted) in
2002. Profitability continued to improve substantially as network marketing
sales continued to improve worldwide led by a 20% increase in net sales in the
Company's primary market of the United States.


                                       3
<PAGE>

      Net sales increased to $17,767,000 in the second quarter of 2003 as
compared to $15,449,000 in the second quarter of 2002. For the six months ended
June 30, net sales were $36,438,000 in 2003, as compared to $29,933,000 in 2002.
The growth in sales was led by a strong increase in the Company's largest
market, the United States. Sales in the United States improved by 20% to
$15,259,000 in the second quarter of 2003, as compared to $12,752,000 in the
second quarter of 2002. For the six months ended June 30, net sales in the
United States were $31,059,000 in 2003, compared to $25,178,000 in 2002. New
distributor enrollments in the US continues to be a factor in the increased
sales in this market. In the first six months of 2003, approximately 10,100 new
distributors were enrolled, as compared to approximately 8,600 in the same
period of 2002. The number of distributors reaching Master Affiliate, the
highest level of discount a distributor can attain, has also continued to
improve in the United States. In the first six months of 2003, 2,270
distributors achieved Master Affiliate status, as compared to 1,639 in the same
period of 2002. The Company attributes the increase in sales and other sales
statistics in part to its increased support provided to the distributor force in
the form of increased sales meetings and other distributor training events. The
Company is holding quarterly Master Affiliate training seminars in more cities
and has lengthened the program to a full day of training on Saturdays, compared
to a half-day training session used previously. The Company has also modified
the frequency of its national conferences. In the past, the Company invited
distributors to attend two major conferences a year. Now, the Company has
replaced its winter conference with a series of regional conferences in areas of
significant distributor groups in order to present the Reliv product line and
business opportunity to more people. Also, the Company recently concluded its
annual international distributor conference in St. Louis, MO, with a record
attendance of approximately 5,000 distributors.

      During the second quarter of 2003, sales in the Company's international
subsidiaries showed mixed results. In aggregate, international sales decreased
7% to $2,507,000 in the second quarter of 2003, compared to $2,697,000 in the
second quarter of 2002. For the six months ended June 30, international sales
were $5,380,000 in 2003, compared to $4,755,000 in 2002, a 13% increase. Mexican
sales increased 16% from the prior year quarter, helped by the introduction of
Arthaffect in Mexico in October 2002 and the introduction of Soysentials in
April 2003. New distributor signups have also been strong, with over 2,900 new
signups in the first six months of 2003, compared to 2,080 in 2002. Canada also
showed a 29% growth in sales in the second quarter of 2003, compared to the
prior year quarter. A portion of the increase, when reported in US dollars, is
the result of the strengthening of the Canadian dollar versus the US dollar.
Sales in Canada continue to gradually improve as the Company completed its
changes there to make the business model function identical to that in the
United States. Effective February 1, 2003, royalties on Canadian sales are being
paid out on the full retail value of the products, just as they are in the
United States. This enhances the business opportunity associated with selling
the Reliv product line and encourages more people to become distributors. Sales
in the Philippines in the second quarter of 2003 decreased by 29%, as sales
declined subsequent to a price increase and additional shipping charge that went
into effect on March 1, 2003. However, for the six months ended June 30, sales
in the Philippines were up 22% in 2003, compared to the same period of 2002.


                                       4
<PAGE>

      Cost of products sold as a percentage of net sales was 16.9% in the second
quarter of 2003, as compared to 18.9% in the second quarter of 2002. For the six
months ended June 30, cost of products sold were 17.3% and 19.0% of net sales in
2003 and 2002, respectively. The decrease in the percentage of cost of goods
sold is the result of greater efficiencies gained in the production facility
from increased production levels needed to support the growth in sales.
Efficiencies are being gained as production levels have increased with minimal
staffing increases and improved coverage of the fixed manufacturing costs.

      Distributor royalties and commissions as a percentage of network marketing
sales were 38.9% and 38.4% in the second quarter of 2003 and 2002, respectively.
For the six month period ended June 30, royalties and commissions were 38.9% and
38.5% of sales in 2003 and 2002, respectively. These expenses are governed by
the distributor agreements and are directly related to the level of sales.

      Selling, general and administrative (SGA) expenses increased $728,000 in
the second quarter of 2003, as compared to the second quarter of 2002. However,
SGA expenses as a percentage of net sales decreased to 35.6% in the second
quarter of 2003 compared to 36.2% in the second quarter of 2002. For the six
months ended June 30, total SGA expenses were $12,693,000 in 2003, compared to
$10,869,000 in 2002. On a year-to-date basis, sales expenses represented
approximately $840,000 of the increase. Some of the components of the increase
were increased credit card fees due to the higher sales volume, increased sales
meeting expenses due to more and larger meetings in support of the distributor
force, and increased sales bonuses. Marketing expenses increased by
approximately $311,000, primarily the result of increased incentive trip
expenses. Increases in general and administrative expenses represented
approximately $624,000 of the increase, primarily in salaries, fringe benefit
expenses, higher stock market listing fees, and increased travel expenses. Also,
included in the general and administrative expenses are approximately $161,000
in pre-opening expenses in Malaysia and other international development
expenses. The Company was recently granted a direct selling license to begin
operations in Malaysia, with a scheduled opening of October 1, 2003.

      Interest expense decreased to $70,000 in the second quarter of 2003 from
$98,000 in the second quarter of 2002. For the six months ended June 30,
interest expense decreased to $138,000 for 2003, compared to $219,000 for 2002.
This decrease in 2003 is the result of not utilizing the line of credit, coupled
with the interest savings gained from the refinancing of the Company's primary
building debt in June 2002.

      The Company recorded income tax expense of $629,000 for the second quarter
of 2003, an effective rate of 40.3%. In the second quarter of 2002, the Company
recorded income tax expense of $375,000, an effective rate of 37.5%. For the six
months ended June 30, the Company recorded income tax expense of $1,314,000 for
2003, an effective rate of 40.8%, and $689,000 for 2002, an effective rate of
38.9%. The higher rate in 2003 is primarily due to non-deductible losses in some
of the Company's foreign markets, including Malaysia.


                                       5
<PAGE>

Critical Accounting Policies

      A summary of our critical accounting policies and estimates is presented
on pages 35 and 36 of our 2002 Annual Report on Form 10-K filed with the
Securities and Exchange Commission on March 28, 2003.

Safe Harbor Provision of the Private Securities Litigation Act of 1995 and
Forward Looking Statements.

      The statements contained in Item 2 (Management's Discussion and Analysis
of Financial Condition and Results of Operation) that are not historical facts
may be forward-looking statements (as such term is defined in the rules
promulgated pursuant to the Securities Exchange Act of 1934) that are subject to
a variety of risks and uncertainties. The forward-looking statements are based
on the beliefs of the Company's management, as well as assumptions made by, and
information currently available to the Company's management. Accordingly, these
statements are subject to significant risks, uncertainties and contingencies
which could cause the Company's actual growth, results, performance and business
prospects and opportunities in 2002 and beyond to differ materially from those
expressed in, or implied by, any such forward-looking statements. Wherever
possible, words such as "anticipate," "plan," "expect," "believe," "estimate,"
and similar expressions have been used to identify these forward-looking
statements, but are not the exclusive means of identifying such statements.
These risks, uncertainties and contingencies include, but are not limited to,
the Company's ability to continue to attract, maintain and motivate its
distributors, changes in the regulatory environment affecting network marketing
sales and sales of food and dietary supplements and other risks and
uncertainties detailed in the Company's other SEC filings.

Item 3. Quantitative and Qualitative Disclosures of Market Risk

      The Company is exposed to various market risks, primarily foreign currency
risks and interest rate risks.

      Foreign Currency Risk

      The Company's earnings and cash flows are subject to fluctuations due to
changes in foreign currency rates as it has several foreign subsidiaries and
continues to explore expansion into other foreign countries. As a result,
exchange rate fluctuations may have an effect on sales and gross margins.
Accounting practices require that the Company's results from operations be
converted to U.S. dollars for reporting purposes. Consequently, the reported
earnings of the Company in future periods may be significantly affected by
fluctuations in currency exchange rates, generally increasing with a weaker U.S.
dollar and decreasing with a strengthening U.S. dollar. Products manufactured by
the Company for sale to the Company's foreign subsidiaries are transacted in
U.S. dollars.

During the second quarter of 2003, the Company entered into foreign exchange
forward contracts with a financial institution to sell Canadian dollars in order
to protect against currency exchange


                                       6
<PAGE>

risk associated with expected future cash flows. Contracts have a maturity of
eighteen months or less. As of June 30, 2003, the Company had Canadian dollar
forward sale contracts to hedge approximately 60% of our expected Canadian cash
flows. The exchange rate for the Canadian dollar to the U.S. dollar as of June
30, 2003 had strengthened by 16.7%, compared to the exchange rate as of December
31, 2002. The amount of the changes in the fair value of these forward contracts
as of June 30, 2003 was immaterial. As of June 30, 2003, the Company had no
hedging instruments in place to offset exposure to the Australian or New Zealand
dollars, Mexican or Philippine pesos, or the British pound.

      There have been no other material changes in market risk exposures during
the first three months of 2003 that affect the disclosures presented in Item 7A
- "Qualitative and Quantitative Disclosures Regarding Market Risk" on pages 37
and 38 of our 2002 Annual Report on Form 10-K filed with the Securities and
Exchange Commission on March 28, 2003.

Item 4. Controls and Procedures

      (a) Evaluation of disclosure controls and procedures. Our principal
executive officer and principal financial officer, after evaluating the
effectiveness of our disclosure controls and procedures (as defined in Exchange
Act Rules 13a-14(c) and 15d-14(c)) as of a date within ninety days before the
filing date of this report, have concluded that, as of such date our disclosure
controls and procedures were adequate and effective to ensure that material
information relating to the Company would be made known to them by others within
the Company.

      (b) Changes in internal controls. There were no significant changes in our
internal controls or in other factors that could significantly affect the
Company's disclosure controls and procedures subsequent to the date of their
evaluation, nor were there any significant deficiencies or material weaknesses
in the Company's internal controls. As a result, no corrective actions were
required or undertaken.

Part II. OTHER INFORMATION

Item 1. Legal Proceedings

      There has been no material litigation initiated by or against the Company
in the reporting period or any material changes to litigation reported by the
Company in its prior periodic reports.

Item 2. Changes in Securities

      Not applicable.

Item 3. Defaults Upon Senior Securities

      Not applicable.


                                       7
<PAGE>

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

      Not applicable.

Item 5. Other Information

      Not applicable.

Item 6. Exhibits and Reports on Form 8-K

            (a)   Exhibits*

      Exhibit No.       Description
      -----------       -----------

      31.1              Sarbanes-Oxley Act Section 302 Certifications of Robert
                        L. Montgomery.

      31.2              Sarbanes-Oxley Act Section 302 Certifications of David
                        G. Kreher.

      32.1              Sarbanes-Oxley Act Section 906 Certification for Robert
                        L. Montgomery, Chief Executive Officer

      32.2              Sarbanes-Oxley Act Section 906 Certification for David
                        G. Kreher, Chief Financial Officer

            (b)   The Company has not filed a Current Report during the quarter
                  covered by this report.

            *     Also incorporated by reference the Exhibits filed as part of
                  the S-8 Registration Statement of the Registrant, effective
                  November 5, 1985, and subsequent periodic filings.


                                       8
<PAGE>

                                   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.

Dated: August 12, 2003                  RELIV' INTERNATIONAL, INC.

                                        By: /s/ Robert L. Montgomery
                                            ------------------------------------
                                            Robert L. Montgomery, President,
                                            Chief Executive Officer


                                        RELIV' INTERNATIONAL, INC.

                                        By: /s/ David G. Kreher
                                            ------------------------------------
                                            David G. Kreher,
                                            Chief Financial Officer


                                       9
<PAGE>

Consolidated Balance Sheets

<TABLE>
<CAPTION>
                                                                      June 30           December 31
                                                                        2003                2002
                                                                    ------------        ------------
                                                                     (unaudited)         (see notes)
<S>                                                                 <C>                 <C>
Assets

Current assets:
  Cash and cash equivalents                                         $  6,675,228        $  3,437,966
  Accounts and notes receivable, less allowances of
    $5,000 in 2003 and 2002                                              529,931             688,898
  Accounts due from employees and distributors                           105,000             104,000
  Inventories
          Finished goods                                               2,913,118           2,361,064
          Raw materials                                                1,190,313             680,516
          Sales aids and promotional materials                           482,784             415,565
                                                                    ------------        ------------
                     Total inventories                                 4,586,215           3,457,145

  Refundable income taxes                                                     --               8,072
  Prepaid expenses and other current assets                              867,729             564,486
  Deferred income taxes                                                  163,009             171,873
                                                                    ------------        ------------
Total current assets                                                  12,927,112           8,432,440

Other assets                                                             526,761             442,927
Note receivable from officer                                              27,750              48,250
Accounts due from employees and distributors                              64,000              78,000

Property, plant and equipment:
            Land                                                         829,222             829,222
            Building                                                   8,588,310           8,583,444
            Machinery & equipment                                      4,137,388           4,057,983
            Office equipment                                             847,341             738,976
            Computer equipment & software                              2,418,233           2,275,019
                                                                    ------------        ------------
                                                                      16,820,494          16,484,644
Less: Accumulated depreciation                                         7,510,745           7,040,275
                                                                    ------------        ------------
          Net property, plant and equipment                            9,309,749           9,444,369
                                                                    ------------        ------------

Total assets                                                        $ 22,855,372        $ 18,445,986
                                                                    ============        ============
</TABLE>

See notes to financial statements.

<PAGE>

Consolidated Balance Sheets

<TABLE>
<CAPTION>
                                                                      June 30           December 31
                                                                        2003                2002
                                                                    ------------        ------------
                                                                     (unaudited)         (see notes)
<S>                                                                 <C>                 <C>
Liabilities and stockholders' equity

Current liabilities:
  Accounts payable and accrued expenses:
            Trade accounts payable and other accrued expenses       $  3,273,374        $  2,462,356
            Distributors commissions payable                           2,484,336           2,065,327
            Sales taxes payable                                          409,034             393,413
            Interest expense payable                                      49,356              55,238
            Payroll and payroll taxes payable                            506,841             381,748
                                                                    ------------        ------------
Total accounts payable and accrued expenses                            6,722,941           5,358,082

    Income taxes payable                                                 135,016             257,441
    Current maturities of long-term debt                                 420,480             415,235
    Current maturities of capital lease obligations                           --               8,755
                                                                    ------------        ------------
  Total current liabilities                                            7,278,437           6,039,513

Noncurrent liabilities:
  Long-term debt, less current maturities                              3,823,631           4,057,042
  Deferred income taxes                                                   84,435              84,435
  Other non-current liabilities                                          521,396             467,350
                                                                    ------------        ------------
Total noncurrent liabilities                                           4,429,462           4,608,827

Stockholders' equity:
  Preferred stock, par value $.001 per share; 3,000,000
   shares authorized; 150,000 shares issued and outstanding
   as of 6/30/2003                                                     1,500,000                  --
  Common stock, par value $.001 per share; 30,000,000
   authorized; 12,114,632 shares issued and 11,943,803
   shares outstanding as of 6/30/2003; 12,006,761 shares
   issued and 11,921,932 shares outstanding as of 12/31/2002              12,115              12,007
  Additional paid-in capital                                          18,038,473          17,863,505
  Notes receivable-officers and directors                                     --              (2,449)
  Accumulated deficit                                                 (7,074,680)         (8,960,782)
  Accumulated other comprehensive loss:
    Foreign currency translation adjustment                             (622,578)           (775,383)
  Treasury stock                                                        (705,857)           (339,252)
                                                                    ------------        ------------

Total stockholders' equity                                            11,147,473           7,797,646
                                                                    ------------        ------------

Total liabilities and stockholders' equity                          $ 22,855,372        $ 18,445,986
                                                                    ============        ============
</TABLE>

See notes to financial statements.

<PAGE>

Reliv International, Inc. and Subsidiaries

Consolidated Statements of Operations

<TABLE>
<CAPTION>
                                                          Three months ended June 30           Six months ended June 30
                                                            2003              2002              2003              2002
                                                        ------------      ------------      ------------      ------------
                                                         (unaudited)       (unaudited)       (unaudited)       (unaudited)
<S>                                                     <C>               <C>               <C>               <C>
Sales at suggested retail                               $ 25,407,802      $ 22,001,451      $ 52,263,966      $ 42,859,961
  Less: distributor allowances on product purchases        7,641,155         6,552,420        15,825,869        12,926,646
                                                        ------------      ------------      ------------      ------------

Net sales                                                 17,766,647        15,449,031        36,438,097        29,933,315

Costs and expenses:
  Cost of products sold                                    3,008,695         2,915,799         6,316,413         5,672,509
  Distributor royalties and commissions                    6,914,507         5,912,303        14,169,705        11,484,361
  Selling, general and administrative                      6,321,793         5,594,051        12,692,777        10,868,810
                                                        ------------      ------------      ------------      ------------

Total costs and expenses                                  16,244,995        14,422,153        33,178,895        28,025,680
                                                        ------------      ------------      ------------      ------------

Income from operations                                     1,521,652         1,026,878         3,259,202         1,907,635

Other income (expense):
  Interest income                                             24,162             9,150            39,904            15,639
  Interest expense                                           (69,961)          (97,818)         (138,008)         (219,276)
  Other income/(expense)                                      84,187            62,001            61,504            68,757
                                                        ------------      ------------      ------------      ------------

Income before income taxes                                 1,560,040         1,000,211         3,222,602         1,772,755
Provision for income taxes                                   629,000           375,000         1,314,000           689,000
                                                        ------------      ------------      ------------      ------------

Net income                                                   931,040           625,211         1,908,602         1,083,755

Preferred dividends accrued and paid                          22,500                --            22,500                --
                                                        ------------      ------------      ------------      ------------

Net income available to common shareholders             $    908,540      $    625,211      $  1,886,102      $  1,083,755
                                                        ============      ============      ============      ============

Earnings per common share                               $       0.08      $       0.06      $       0.16      $       0.10
                                                        ============      ============      ============      ============

Earnings per common share - assuming dilution           $       0.07      $       0.05      $       0.14      $       0.09
                                                        ============      ============      ============      ============
</TABLE>

2002 earnings per common share have been restated for the stock dividend
declared in September 2002.

See notes to financial statements.

<PAGE>

Reliv International, Inc. and Subsidiaries

Consolidated Statements of Cash Flows
(unaudited)

<TABLE>
<CAPTION>
                                                                       Six months ended June 30
                                                                         2003             2002
                                                                     -----------      -----------
<S>                                                                  <C>              <C>
Operating activities:
Net income                                                           $ 1,908,602      $ 1,083,753
Adjustments to reconcile net income to
  net cash provided by operating activities:
    Depreciation                                                         463,987          421,268
    Compensation expense for warrants granted                             45,032            9,937
    Deferred income taxes                                                 12,700               --
    Foreign currency transaction loss                                     (1,284)         (48,063)
    (Increase) decrease in accounts and notes receivable                 167,511         (125,262)
    (Increase) decrease in inventories                                (1,069,936)         478,904
    (Increase) decrease in refundable income taxes                         8,059          132,534
    (Increase) decrease in prepaid expenses
      and other current assets                                          (296,953)        (413,706)
    (Increase) decrease in other assets                                  (83,834)          88,435
    Increase (decrease) in accounts payable and accrued expenses       1,371,112          966,184
    Increase (decrease) in income taxes payable                         (124,535)         126,236
                                                                     -----------      -----------

Net cash provided by operating activities                              2,400,461        2,720,220

Investing activities:
Purchase of property, plant and equipment                               (322,400)        (257,679)
                                                                     -----------      -----------

Net cash used in investing activities                                   (322,400)        (257,679)

Financing activities:
Proceeds from long-term borrowings                                        64,150               --
Principal payments on long-term borrowings and line of credit           (267,181)      (1,193,082)
Principal payments under capital lease obligations                       (34,732)         (85,478)
Proceeds from sale of preferred stock                                  1,500,000               --
Preferred stock dividends paid                                           (22,500)              --
Repayment of loans by officers and directors                              20,500           16,386
Proceeds from options exercised                                          132,492           10,554
Purchase of stock for treasury                                          (366,605)        (217,435)
                                                                     -----------      -----------

Net cash provided by (used in) financing activities                    1,026,124       (1,469,055)

Effect of exchange rate changes on cash and cash equivalents             133,077           68,939
                                                                     -----------      -----------

Increase in cash and cash equivalents                                  3,237,262        1,062,425

Cash and cash equivalents at beginning of period                       3,437,966        1,258,821
                                                                     -----------      -----------

Cash and cash equivalents at end of period                           $ 6,675,228      $ 2,321,246
                                                                     ===========      ===========
</TABLE>

See notes to financial statements

<PAGE>

Reliv' International, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
(Unaudited)

June 30, 2003

Note 1--    Basis of Presentation

            The accompanying unaudited consolidated financial statements and
            notes thereto have been prepared in accordance with the instructions
            to Form 10-Q and reflect all adjustments which management believes
            necessary (which include only normal recurring accruals) to present
            fairly the financial position, results of operations and cash flows.
            These statements, however, do not include all information and
            footnotes necessary for a complete presentation of financial
            position, results of operations and cash flows in conformity with
            accounting principles generally accepted in the United States.
            Interim results may not necessarily be indicative of results that
            may be expected for any other interim period or for the year as a
            whole. These financial statements should be read in conjunction with
            the audited consolidated financial statements and footnotes included
            in the annual report on Form 10-K for the year ended December 31,
            2002, filed March 28, 2003 with the Securities and Exchange
            Commission.

Note 2--    Reclassifications

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

Note 3--    Earnings per Share

            The following table sets forth the computation of basic and diluted
            earnings per share:

<TABLE>
<CAPTION>
                                                Three months ended June 30       Six months ended June 30
                                                    2003            2002            2003            2002
                                                ---------------------------     ---------------------------
<S>                                             <C>             <C>             <C>             <C>
Numerator:
  Numerator for basic and diluted
    earnings per share--net income
    available to common shareholders            $   908,540     $   625,211     $ 1,886,102     $ 1,083,755
  Effect of convertible preferred stock:
    Dividends on preferred stock                     22,500              --          22,500              --
                                                ---------------------------     ---------------------------

Numerator for diluted earnings per share        $   931,040     $   625,211     $ 1,908,602     $ 1,083,755

Denominator:
  Denominator per basic earnings per
    share--weighted average shares               11,962,000      11,292,000      11,966,000      11,329,000
  Effect of convertible preferred stock and
      dilutive securities:
  Convertible preferred stock                       372,000              --         187,000              --
  Employee stock options and other warrants       1,334,000         865,000       1,348,000         865,000
                                                ---------------------------     ---------------------------

Denominator for diluted earnings per
  share--adjusted weighted average shares        13,668,000      12,157,000      13,501,000      12,194,000
                                                ===========================     ===========================

Basic earnings per share                        $      0.08     $      0.06     $      0.16     $      0.10
                                                ===========================     ===========================
Diluted earnings per share                      $      0.07     $      0.05     $      0.14     $      0.09
                                                ===========================     ===========================
</TABLE>

2002 earnings per share have been restated for the stock dividend declared in
September 2002.

<PAGE>

Reliv' International, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
(Unaudited)

June 30, 2003

Note 4--    Comprehensive Income

            Total comprehensive income was $1,022,568 and $2,038,907 for the
            three and six months ended June 30, 2003, respectively. For the
            three and six months ended June 30, 2002, comprehensive income was
            $545,988 and $1,073,839, respectively. The Company's only component
            of other comprehensive income is the foreign currency translation
            adjustment.

Note 5--    Stock-Based Compensation

            The Company accounts for its stock-based compensation plans under
            the recognition and measurement principles of APB Opinion No. 25,
            Accounting for Stock Issued to Employees, and related
            Interpretations. No stock-based employee compensation cost is
            reflected in net income, as all options granted under those plans
            had an exercise price equal to the market value of the underlying
            common stock on the date of grant. The following table illustrates
            the effect on net income and earnings per share if the Company had
            applied the fair value recognition provisions of FASB Statement No.
            123, Accounting for Stock-Based Compensation, to stock-based
            employee compensation.

<TABLE>
<CAPTION>
                                                    Three months ended June 30    Six months ended June 30
                                                         2003         2002          2003           2002
                                                    --------------------------   -------------------------
<S>                                                    <C>          <C>          <C>            <C>
Net income, as reported for basic EPS                  $908,540     $625,211     $1,886,102     $1,083,755
Deduct: Total stock-based employee compensation
  expense determined under fair value based method
  for all awards, net of related tax effects             31,872       37,113         97,172         87,280
                                                       ---------------------     -------------------------

Pro forma net income-basic EPS                         $876,668     $588,098     $1,788,930     $  996,475
                                                       =====================     =========================

Net income, as reported for diluted EPS                $931,040     $625,211     $1,908,602     $1,083,755
Deduct: Total stock-based employee compensation
  expense determined under fair value based method
  for all awards, net of related tax effects             31,872       37,113         97,172         87,280
                                                       ---------------------     -------------------------

Pro forma net income-diluted EPS                       $899,168     $588,098     $1,811,430     $  996,475
                                                       =====================     =========================

Earnings per share:
  Basic--as reported                                   $   0.08     $   0.06     $     0.16     $     0.10
                                                       =====================     =========================
  Basic--pro forma                                     $   0.07     $   0.05     $     0.15     $     0.09
                                                       =====================     =========================

  Diluted--as reported                                 $   0.07     $   0.05     $     0.14     $     0.09
                                                       =====================     =========================
  Diluted--pro forma                                   $   0.07     $   0.05     $     0.13     $     0.08
                                                       =====================     =========================
</TABLE>

<PAGE>

Reliv' International, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
(Unaudited)

June 30, 2003

Note 6--    Sale of Preferred Stock

            On March 31, 2003, the Company sold an aggregate of 150,000 shares
            of preferred stock to three officer/directors. The securities,
            called "Series A Preferred Stock" ("Preferred Stock"), were
            designated by the Company's Board of Directors out of the 3,000,000
            previously authorized shares of $.001 par value preferred stock.
            Each of the officer/directors (collectively "the Preferred
            Stockholders") purchased 50,000 shares of Preferred Stock for
            $500,000 ($10.00 per share).

            The Preferred Stockholders are entitled to receive dividends at an
            annual rate of 6% of the shares' purchase price. These dividends
            shall accrue on a daily basis and are payable quarterly when
            declared by the Company's Board of Directors. All dividends on
            shares of Preferred Stock are cumulative.

            Shares of Preferred Stock have no voting rights, and are convertible
            into 372,207 shares of the Company's $.001 par value common stock at
            a conversion price based upon the closing price of the Company's
            common stock on the NASDAQ Stock Market on the date of issuance.
            Shares of Preferred Stock are not eligible for conversion until
            January 1, 2006, may be redeemed at any time by the Company, and
            have a liquidation preference over common stock to the extent of the
            purchase price of the preferred stock and accrued dividends.

Note 7--    Related Party Tranactions

            In February 2003, the Company purchased 25,000 shares of the
            Company's common stock from an officer/director at a price of $3.895
            per share. The total amount paid for the stock was $97,375. In June
            2003, the Company purchased an additional 25,000 shares from the
            same officer/director at a price of $4.446 per share. The total
            amount paid for this purchase was $111,150. In May 2003, the Company
            purchased 10,000 shares from a director at a price of $4.2275 per
            share. The total amount paid for this purchase was $42,275.