##### Table of Contents

---

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, DC 20549



---

FORM 10-Q



---

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)

OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended September 29, 2007

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: 333-134983-02



---

VS HOLDINGS, INC.

(Exact name of registrant as specified in its charter)



---



|                                                               |  |                                  
|-------------------------------------------------------------- |  | ---------------------------------
|Delaware                                                       |  | 11-3664322                       
|(State or Other Jurisdiction of Incorporation or Organization) |  | (IRS Employer Identification No.)

2101 91st Street

North Bergen, New Jersey 07047

(Addresses of Principal Executive Offices,
including Zip Code)

(800) 223-1216

(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 a large accelerated filer, an accelerated filer, or a non-accelerated filer. See definition of accelerated filer and large accelerated filer in Rule 12b-2 of the Exchange Act.
(Check one):

Large accelerated filer ̈Accelerated filer ̈Non-accelerated
filer  x

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the
Exchange Act)    Yes ̈No  x

As of November 13, 2007, VS Holdings, Inc. had no shares of preferred stock Series A shares outstanding and 100 shares of common stock outstanding.

VS Parent, Inc. owns 100% of the registrants equity.



---



---

##### Table of Contents

FORWARD LOOKING STATEMENTS

Statements in this document that are not historical facts are hereby identified as forward looking statements for the purposes of the safe
harbor provided by Section 21E of the Securities Exchange Act of 1934 (the Exchange Act) and Section 27A of the Securities Act of 1933 (the Securities Act). VS Holdings, Inc. (Holdings), Vitamin Shoppe
Industries Inc. (VSI) and VS Direct Inc. (Direct, and, together with Holdings and VSI, the Company, we, us or our) caution readers that such forward looking
statements, including without limitation, those relating to the Companys future business prospects, results from acquisitions, revenue, working capital, liquidity, capital needs, leverage levels, interest costs and income, wherever they
occur in this document or in other statements attributable to the Company, are necessarily estimates reflecting the judgment of the Companys senior management and involve a number of risks and uncertainties that could cause the Companys
actual results to differ materially from those suggested by the forward looking statements. You can identify these statements by forward-looking words such as expect, intend, anticipate,
plan, believe, seek, estimate, outlook, trends, future benefits, strategies, goals and similar words. Such forward looking
statements should, therefore, be considered in light of the factors set forth in Item 2.  Managements Discussion and Analysis of Financial Condition and Results of Operations.

The forward looking statements contained in this report are made under the captions Managements Discussion and Analysis of
Financial Condition and Results of Operations, and Other Information. Moreover, the Company, through its senior management, may from time to time make forward looking statements about matters described herein or other
matters concerning the Company. You should consider our forward-looking statements in light of the risks and uncertainties that could cause the Companys actual results to differ materially from those which are managements current
expectations or forecasts. These risks and uncertainties include, but are not limited to, industry based factors such as the level of competition in the vitamin, mineral and supplement (VMS) industry, continued demand from the primary
markets the Company serves, the availability of raw materials, as well as factors more specific to the Company such as restrictions imposed by the Companys debt including financial covenants and limitations on the Companys ability to
incur additional indebtedness, the Companys future capital requirements, and risk associated with economic conditions generally. See Item 1A  Risk Factors in the Companys annual report on Form 10-K, filed on
March 30, 2007 with the Securities and Exchange Commission, for further discussion.

The Company disclaims any intent or obligation to
update forward looking statements to reflect changed assumptions, the occurrence of unanticipated events, or changes to future operating results over time.



2



---

##### Table of Contents

TABLE OF CONTENTS



|                      |  |                                                                                                                                                       |  |         
|--------------------- |  | ----------------------------------------------------------------------------------------------------------------------------------------------------- |  | --------
|                      |  |                                                                                                                                                       |  | Page No.
|                      |  | PART I FINANCIAL INFORMATION                                                                                                                          |  |         
|Item 1.               |  | Financial Statements                                                                                                                                  |  |         
|                      |  | Condensed Consolidated Balance Sheets as of September 29, 2007 (unaudited) and December 30, 2006 (unaudited)                                          |  | 4       
|                      |  | Condensed Consolidated Statements of Operations for the three and nine months ended September 29, 2007 (unaudited) and September 30, 2006 (unaudited) |  | 5       
|                      |  | Condensed Consolidated Statements of Cash Flows for the nine months ended September 29, 2007 (unaudited) and September 30, 2006 (unaudited)           |  | 6       
|                      |  | Condensed Consolidated Statement of Stockholders Equity for the nine months ended September 29, 2007 (unaudited)                                     |  | 7       
|                      |  | Notes to Condensed Consolidated Financial Statements (unaudited)                                                                                      |  | 8       
|Item 2.               |  | Managements Discussion and Analysis of Financial Condition and Results of Operations                                                                 |  | 24      
|Item 3.               |  | Quantitative and Qualitative Disclosures About Market Risk                                                                                            |  | 37      
|Item 4.               |  | Controls and Procedures                                                                                                                               |  | 37      
|                      |  | PART II OTHER INFORMATION                                                                                                                             |  |         
|Item 1.               |  | Legal Proceedings                                                                                                                                     |  | 39      
|Item 1A.              |  | Risk Factors                                                                                                                                          |  | 39      
|Item 2.               |  | Unregistered Sales of Equity Securities and Use of Proceeds                                                                                           |  | 39      
|Item 3.               |  | Defaults Upon Senior Securities                                                                                                                       |  | 39      
|Item 4.               |  | Submission of Matters to a Vote of Security Holders                                                                                                   |  | 39      
|Item 5.               |  | Other Information                                                                                                                                     |  | 39      
|Item 6.               |  | Exhibits                                                                                                                                              |  | 39      
|Signatures            |  | 40                                                                                                                                                   
|Certification EX-31.1 |  |                                                                                                                                                      
|Certification EX-31.2 |  |                                                                                                                                                      
|Certification EX-32.1 |  |                                                                                                                                                      
|Certification EX-32.2 |  |                                                                                                                                                      



3



---

##### Table of Contents

PART I. FINANCIAL INFORMATION



|Item 1. | Financial Statements
|------- | --------------------

VS HOLDINGS, INC. AND SUBSIDIARY

CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands, except share data)

(Unaudited)



|                                                                                                                                      |  |                   |         |   |                  |   |         |  
|------------------------------------------------------------------------------------------------------------------------------------- |  | ----------------- | ------- | - | ---------------- | - | ------- | -
|                                                                                                                                      |  | September 29,2007 |         |   | December 30,2006 |  
|ASSETS                                                                                                                                |  |                   |         |   |                  |   |         |  
|                                                                                                                                      |  |                  
|Current assets:                                                                                                                       |  |                   |         |   |                  |   |         |  
|Cash and cash equivalents                                                                                                             |  | $                 | 2,115   |   |                  | $ | 1,472   |  
|Inventories                                                                                                                           |  |                   | 92,858  |   |                  |   | 82,175  |  
|Prepaid expenses and other current assets                                                                                             |  |                   | 10,984  |   |                  |   | 11,061  |  
|Deferred income taxes                                                                                                                 |  |                   | 1,772   |   |                  |   | 2,001   |  
|                                                                                                                                      |  |                   |         |   |                  |   |         |  
|Total current assets                                                                                                                  |  |                   | 107,729 |   |                  |   | 96,709  |  
|Property and equipment, net                                                                                                           |  |                   | 61,095  |   |                  |   | 61,931  |  
|Goodwill                                                                                                                              |  |                   | 177,248 |   |                  |   | 175,896 |  
|Other intangibles, net                                                                                                                |  |                   | 68,219  |   |                  |   | 68,205  |  
|Other assets:                                                                                                                         |  |                   |         |   |                  |   |         |  
|Deferred financing fees, net of accumulated amortization of $2,076 and $1,206 in 2007 and 2006, respectively                          |  |                   | 5,532   |   |                  |   | 6,382   |  
|Other                                                                                                                                 |  |                   | 1,545   |   |                  |   | 895     |  
|Security deposits                                                                                                                     |  |                   | 321     |   |                  |   | 1,602   |  
|                                                                                                                                      |  |                   |         |   |                  |   |         |  
|Total other assets                                                                                                                    |  |                   | 7,398   |   |                  |   | 8,879   |  
|                                                                                                                                      |  |                   |         |   |                  |   |         |  
|Total assets                                                                                                                          |  | $                 | 421,689 |   |                  | $ | 411,620 |  
|                                                                                                                                      |  |                   |         |   |                  |   |         |  
|                                                                                                                                      |  |                  
|LIABILITIES AND STOCKHOLDERS EQUITY                                                                                                  |  |                   |         |   |                  |   |         |  
|                                                                                                                                      |  |                  
|Current liabilities:                                                                                                                  |  |                   |         |   |                  |   |         |  
|Revolving credit facility                                                                                                             |  | $                 | 6,500   |   |                  | $ | 6,500   |  
|Accounts payable                                                                                                                      |  |                   | 24,855  |   |                  |   | 26,672  |  
|Deferred sales                                                                                                                        |  |                   | 9,355   |   |                  |   | 11,475  |  
|Accrued salaries and related expenses                                                                                                 |  |                   | 3,942   |   |                  |   | 4,330   |  
|Accrued interest                                                                                                                      |  |                   | 2,570   |   |                  |   | 2,624   |  
|Other accrued expenses                                                                                                                |  |                   | 9,585   |   |                  |   | 6,822   |  
|                                                                                                                                      |  |                   |         |   |                  |   |         |  
|Total current liabilities                                                                                                             |  |                   | 56,807  |   |                  |   | 58,423  |  
|Long-term debt                                                                                                                        |  |                   | 165,000 |   |                  |   | 165,000 |  
|Deferred income taxes                                                                                                                 |  |                   | 21,806  |   |                  |   | 20,244  |  
|Other long-term liabilities (see Note 12)                                                                                             |  |                   | 2,825   |   |                  |   |        |  
|Deferred rent                                                                                                                         |  |                   | 16,180  |   |                  |   | 14,447  |  
|                                                                                                                                      |  |                  
|Stockholders equity:                                                                                                                 |  |                   |         |   |                  |   |         |  
|Common stock, $0.01 par value; 1,000 shares authorized, 100 shares issued and outstanding at September 29, 2007 and December 30,
2006 |  |                   |        |   |                  |   |        |  
|Additional paid-in capital                                                                                                            |  |                   | 156,700 |   |                  |   | 155,642 |  
|Accumulated other comprehensive (loss) income                                                                                         |  |                   | (216    | ) |                  |   | 478     |  
|Retained earnings (accumulated deficit)                                                                                               |  |                   | 2,587   |   |                  |   | (2,614  | )
|                                                                                                                                      |  |                   |         |   |                  |   |         |  
|Total stockholders equity                                                                                                            |  |                   | 159,071 |   |                  |   | 153,506 |  
|                                                                                                                                      |  |                   |         |   |                  |   |         |  
|Total liabilities and stockholders equity                                                                                            |  | $                 | 421,689 |   |                  | $ | 411,620 |  
|                                                                                                                                      |  |                   |         |   |                  |   |         |  

See accompanying notes to condensed consolidated financial statements (unaudited).



4



---

##### Table of Contents

VS HOLDINGS, INC. AND SUBSIDIARY

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands)

(Unaudited)



|                                             |  |                    |         |   |                   |   |         |                   |  |   |                   |   |  |   |         |  
|-------------------------------------------- |  | ------------------ | ------- | - | ----------------- | - | ------- | ----------------- |  | - | ----------------- | - |  | - | ------- | -
|                                             |  | Three Months Ended |         |   | Nine Months Ended |  
|                                             |  | September 29,2007  |         |   | September 30,2006 |   |         | September 29,2007 |  |   | September 30,2006 |  
|Net sales                                    |  | $                  | 135,126 |   |                   | $ | 119,684 |                   |  | $ | 406,092           |   |  | $ | 365,398 |  
|Cost of goods sold                           |  |                    | 90,853  |   |                   |   | 81,934  |                   |  |   | 271,589           |   |  |   | 245,493 |  
|                                             |  |                    |         |   |                   |   |         |                   |  |   |                   |   |  |   |         |  
|Gross profit                                 |  |                    | 44,273  |   |                   |   | 37,750  |                   |  |   | 134,503           |   |  |   | 119,905 |  
|Selling, general and administrative expenses |  |                    | 36,367  |   |                   |   | 31,430  |                   |  |   | 108,390           |   |  |   | 97,537  |  
|Related party expenses (see Note 10)         |  |                    | 346     |   |                   |   | 329     |                   |  |   | 1,015             |   |  |   | 1,022   |  
|                                             |  |                    |         |   |                   |   |         |                   |  |   |                   |   |  |   |         |  
|Income from operations                       |  |                    | 7,560   |   |                   |   | 5,991   |                   |  |   | 25,098            |   |  |   | 21,346  |  
|Other                                        |  |                    |        |   |                   |   |        |                   |  |   |                  |   |  |   | (366    | )
|Interest income                              |  |                    | (59     | ) |                   |   | (46     | )                 |  |   | (162              | ) |  |   | (267    | )
|Interest expense                             |  |                    | 5,605   |   |                   |   | 5,579   |                   |  |   | 16,752            |   |  |   | 16,669  |  
|                                             |  |                    |         |   |                   |   |         |                   |  |   |                   |   |  |   |         |  
|Income before provision for income taxes     |  |                    | 2,014   |   |                   |   | 458     |                   |  |   | 8,508             |   |  |   | 5,310   |  
|Provision for income taxes                   |  |                    | 733     |   |                   |   | 216     |                   |  |   | 3,066             |   |  |   | 1,835   |  
|                                             |  |                    |         |   |                   |   |         |                   |  |   |                   |   |  |   |         |  
|Net income                                   |  | $                  | 1,281   |   |                   | $ | 242     |                   |  | $ | 5,442             |   |  | $ | 3,475   |  
|                                             |  |                    |         |   |                   |   |         |                   |  |   |                   |   |  |   |         |  

See accompanying notes to condensed consolidated financial statements (unaudited).



5



---

##### Table of Contents

VS HOLDINGS, INC. AND SUBSIDIARY

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

(Unaudited)



|                                                                                  |  |                   |         |   |                   |   |        |  
|--------------------------------------------------------------------------------- |  | ----------------- | ------- | - | ----------------- | - | ------ | -
|                                                                                  |  | Nine Months Ended |        
|                                                                                  |  | September 29,2007 |         |   | September 30,2006 |  
|Cash flows from operating activities:                                             |  |                   |         |   |                   |   |        |  
|Net income                                                                        |  | $                 | 5,442   |   |                   | $ | 3,475  |  
|Adjustments to reconcile net income to net cash provided by operating activities: |  |                   |         |   |                   |   |        |  
|Loss on disposal of fixed assets                                                  |  |                   | 71      |   |                   |   |       |  
|Depreciation and amortization                                                     |  |                   | 11,835  |   |                   |   | 10,949 |  
|Deferred income taxes                                                             |  |                   | 2,678   |   |                   |   | 1,466  |  
|Deferred rent                                                                     |  |                   | 1,416   |   |                   |   | 1,445  |  
|Equity compensation expense                                                       |  |                   | 1,058   |   |                   |   | 335    |  
|Changes in operating assets and liabilities:                                      |  |                   |         |   |                   |   |        |  
|Inventories                                                                       |  |                   | (10,683 | ) |                   |   | (8,324 | )
|Prepaid expenses and other current assets                                         |  |                   | 394     |   |                   |   | 2,471  |  
|Other non-current assets                                                          |  |                   | 14      |   |                   |   | (206   | )
|Accounts payable                                                                  |  |                   | (1,817  | ) |                   |   | (241   | )
|Accrued expenses and other current liabilities                                    |  |                   | 318     |   |                   |   | (1,113 | )
|Other long-term liabilities                                                       |  |                   | 27      |   |                   |   |       |  
|                                                                                  |  |                   |         |   |                   |   |        |  
|Net cash provided by operating activities                                         |  |                   | 10,753  |   |                   |   | 10,257 |  
|                                                                                  |  |                   |         |   |                   |   |        |  
|Cash flows from investing activities:                                             |  |                   |         |   |                   |   |        |  
|Capital expenditures                                                              |  |                   | (10,090 | ) |                   |   | (6,254 | )
|                                                                                  |  |                   |         |   |                   |   |        |  
|Net cash used in investing activities                                             |  |                   | (10,090 | ) |                   |   | (6,254 | )
|                                                                                  |  |                   |         |   |                   |   |        |  
|Cash flows from financing activities:                                             |  |                   |         |   |                   |   |        |  
|Borrowings under revolving credit agreement                                       |  |                   | 4,000   |   |                   |   |       |  
|Repayments of borrowing under revolving credit agreement                          |  |                   | (4,000  | ) |                   |   | (4,127 | )
|Deferred financing fees                                                           |  |                   | (20     | ) |                   |   | (711   | )
|                                                                                  |  |                   |         |   |                   |   |        |  
|Net cash used in financing activities                                             |  |                   | (20     | ) |                   |   | (4,838 | )
|                                                                                  |  |                   |         |   |                   |   |        |  
|Net increase (decrease) in cash and cash equivalents                              |  |                   | 643     |   |                   |   | (835   | )
|Cash and cash equivalents beginning of period                                     |  |                   | 1,472   |   |                   |   | 4,784  |  
|                                                                                  |  |                   |         |   |                   |   |        |  
|Cash and cash equivalents end of period                                           |  | $                 | 2,115   |   |                   | $ | 3,949  |  
|                                                                                  |  |                   |         |   |                   |   |        |  
|Supplemental disclosures of cash flow information:                                |  |                   |         |   |                   |   |        |  
|Interest paid                                                                     |  | $                 | 16,353  |   |                   | $ | 15,679 |  
|Income taxes paid                                                                 |  | $                 | 244     |   |                   | $ | 388    |  
|                                                                                  |  |                  
|Supplemental disclosures of non-cash investing activities:                        |  |                   |         |   |                   |   |        |  
|Accrued purchases of property and equipment                                       |  | $                 | 124     |   |                   | $ | 323    |  
|                                                                                  |  |                  
|Supplemental disclosures of non-cash financing activities:                        |  |                   |         |   |                   |   |        |  
|Dividend to VS Parent, Inc. (See note 2)                                          |  | $                 |        |   |                   | $ | 1,664  |  

See accompanying notes to condensed consolidated financial statements (unaudited).



6



---

##### Table of Contents

VS HOLDINGS, INC. AND SUBSIDIARY

CONDENSED CONSOLIDATED STATEMENT OF STOCKHOLDERS EQUITY

(in thousands, except share data)



|                                           |  |              |  |         |   |                           |   |                                        |  |   |                                            |   |  |       |      |   |  |   |         |  
|------------------------------------------ |  | ------------ |  | ------- | - | ------------------------- | - | -------------------------------------- |  | - | ------------------------------------------ | - |  | ----- | ---- | - |  | - | ------- | -
|                                           |  | Common Stock |  |         |   |                           |   |                                        |  |   |                                            |   | 
|                                           |  | Shares       |  | Amounts |   | AdditionalPaid-In-Capital |   | (Accumulated Deficit)Retained Earnings |  |   | AccumulatedOtherComprehensiveIncome (Loss) |   |  | Total |     
|Balance at December 30, 2006               |  | 100          |  | $       |  |                           | $ | 155,642                                |  | $ | (2,614                                     | ) |  | $     | 478  |   |  | $ | 153,506 |  
|                                           |  |              |  |         |   |                           |   |                                        |  |   |                                            |   |  |       |      |   |  |   |         |  
|Net income                                 |  |             |  |         |  |                           |   |                                       |  |   | 5,442                                      |   |  |       |     |   |  |   | 5,442   |  
|Interest Rate Swap, net of taxes of $(412) |  |             |  |         |  |                           |   |                                       |  |   |                                           |   |  |       | (694 | ) |  |   | (694    | )
|                                           |  |              |  |         |   |                           |   |                                        |  |   |                                            |   |  |       |      |   |  |   |         |  
|Total Comprehensive Income                 |  |              |  |         |   |                           |   |                                        |  |   |                                            |   |  |       |      |   |  |   | 4,748   |  
|Adoption of FIN 48 (see Note 12)           |  |             |  |         |  |                           |   |                                       |  |   | (241                                       | ) |  |       |     |   |  |   | (241    | )
|Equity Compensation Expense                |  |             |  |         |  |                           |   | 1,058                                  |  |   |                                           |   |  |       |     |   |  |   | 1,058   |  
|                                           |  |              |  |         |   |                           |   |                                        |  |   |                                            |   |  |       |      |   |  |   |         |  
|Balance at September 29, 2007              |  | 100          |  | $       |  |                           | $ | 156,700                                |  | $ | 2,587                                      |   |  | $     | (216 | ) |  | $ | 159,071 |  
|                                           |  |              |  |         |   |                           |   |                                        |  |   |                                            |   |  |       |      |   |  |   |         |  

See accompanying notes to condensed consolidated financial statements (unaudited).



7



---

##### Table of Contents

VS HOLDINGS, INC. AND SUBSIDIARY

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)



|1. | Basis of Presentation
|-- | ---------------------

VS Holdings
(Holdings), a Delaware corporation, and through its wholly-owned subsidiary, Vitamin Shoppe Industries Inc. (Subsidiary or VSI), a New York corporation, and VSIs wholly-owned subsidiary, VS Direct Inc.
(Direct, and, together with Holdings and VSI, the Company), is a leading specialty retailer and direct marketer of nutritional products. The Company sells both national brands and The Vitamin Shoppe and
BodyTech brands of vitamins, minerals, nutritional supplements, herbs, sports nutrition formulas, homeopathic remedies and other health and beauty aids through Company-owned retail stores, mail order catalogs and the Internet to
customers located primarily in the United States. The Company operates from its headquarters in North Bergen, New Jersey.

The condensed
consolidated financial statements as of September 29, 2007 and for the three and nine months ended September 29, 2007 and September 30, 2006 include the accounts of Holdings, VSI and VSIs wholly owned subsidiary Direct. All
significant intercompany transactions have been eliminated. The condensed consolidated financial statements as of September 29, 2007 and for the three and nine months ended September 29, 2007 and September 30, 2006 are unaudited. In
addition, certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America (GAAP) have been condensed or omitted.
The interim financial statements reflect all adjustments, which are, in the opinion of management, necessary for a fair presentation in conformity with GAAP. The interim financial statements should be read in conjunction with the audited financial
statements and notes thereto. The results of operations for the interim periods should not be considered indicative of results to be expected for the full year.

The Companys fiscal year ends on the last Saturday in December. As used herein, the term Fiscal Year or Fiscal refers to the 52-week period, ending the last Saturday in December. Fiscal
2007 is a 52-week period ending December 29, 2007 and Fiscal 2006 was a 52-week period ended December 30, 2006. The results for the three and nine months ended September 29, 2007 and September 30, 2006, are each based on a
13-week and 39-week period, respectively.



|2. | Reorganization and Recapitalization
|-- | -----------------------------------

On
June 12, 2006, VS Mergersub, Inc., then a wholly-owned subsidiary of VS Parent, Inc. (Parent), then a wholly-owned subsidiary of Holdings, merged with and into Holdings, with Holdings being the surviving corporation. By operation of
the merger, Holdings became a direct wholly-owned subsidiary of Parent. In connection therewith, each share (or fractional share) of Series A Preferred Stock of Holdings was converted into a right to receive a share (or fractional share) of Series A
preferred stock, par value $0.01 per share of Parent, and each share (or fractional share) of common stock of Holdings was converted into a share (or fractional share) of common stock, par value $0.01 per share of Parent, and all equity grants
(1,533,519 stock options and 567,163 warrants) of Holdings were converted on a one-to-one basis into grants permitting the right to receive a share of Parents common stock upon exercise. Subsequent to the reverse merger, Holdings was
authorized to issue 1,000 shares of Common Stock, whereby 100 shares were issued to Parent. In addition, a dividend of $1.7 million, recorded within additional paid-in capital, was made from Holdings to Parent for a note receivable of $1.5 million,
which was accounted for as a separate component of stockholders equity, and related accrued interest receivable of $0.2 million.



|3. | Summary of Significant Accounting Policies
|-- | ------------------------------------------

Use
of EstimatesThe preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of
assets and liabilities, and disclosures of contingent assets and liabilities at the date of the financial statements, and revenue and expenses during the reporting period. Actual results could differ from those estimates.

Financial Instruments PolicyThe Company entered into an interest rate swap during December 2005 on a portion of its $165 million Second
Priority Senior Secured Floating Rate Notes due 2012 (the Notes) offering for $165 million, which originally did not qualify for hedge accounting under Statement of Financial Accounting Standards (SFAS) No. 133. As a
result, the fair market value of the interest rate swap was marked to market during the first quarter of Fiscal 2006 with a corresponding adjustment to other expense. The interest rate swap subsequently qualified for hedge accounting at the end of
the first quarter of Fiscal 2006. The interest rate swap has a maturity date of November 2010. The fair market value of $(0.5) million as of September 29, 2007, is recorded in other long-term liabilities on the condensed consolidated balance
sheet. Of the decrease in market value of $1.1 million during Fiscal 2007, $0.7 million was charged to accumulated other comprehensive (loss) income, and $0.4 million to the deferred income tax asset.



8



---

##### Table of Contents

Advertising CostsCosts associated with the production and distribution of the Companys
catalogs are expensed as incurred. The costs of advertising for online marketing arrangements, magazines, television and radio are expensed the first time advertising takes place. Advertising expense was $3.0 million and $11.2 million for the three
and nine months ended September 29, 2007, respectively, and $2.6 million and $10.8 million for the three and nine months ended September 30, 2006, respectively.

Recent Accounting Pronouncements

In February 2007, the Financial Accounting Standards Board
(FASB), issued SFAS No. 159, The Fair Value Option for Financial Assets and Financial Liabilities (SFAS No. 159). SFAS No. 159 permits entities to choose to measure and report selected financial
assets and liabilities at fair value, with the objective to reduce both the complexity in accounting for financial instruments and mitigate the volatility in reported earnings caused by measuring related assets and liabilities differently. This
statement is effective for financial statements issued for fiscal years beginning after November 15, 2007. The Company is currently evaluating the requirements of SFAS No. 159 and has not yet determined the impact, if any, the adoption
will have on its financial condition, results of operations or cash flows.

In September 2006, the FASB issued SFAS No. 157,
Fair Value Measurements. This statement defines and establishes a framework for measuring fair value, and expands fair value disclosures. It does not require any new fair value measurements. The intent of this statement is to increase
consistency of definitions and comparability of methods of fair value measurements, as well as to enhance fair value disclosure. This statement is effective for financial statements issued for fiscal years beginning after November 15, 2007. The
Company does not expect the adoption to have a material impact on its financial condition, results of operations or cash flows.

In June
2006, the FASB issued Interpretation No. 48, Accounting for Uncertainty in Income Taxes (FIN 48), an interpretation of FASB Statement No. 109, Accounting for Income Taxes. This interpretation clarifies
the evaluation methods and accounting treatment for tax positions to be taken or expected to be taken in the future. It requires that the Company determine certain tax positions to be sustainable under an examination, and the measurement of the
impact for positions deemed to be non-sustainable. The Company adopted FIN 48 in the first quarter of Fiscal 2007. Please refer to Note 12 for a detailed discussion.



|4. | Goodwill and Intangible Assets
|-- | ------------------------------

On October 8,
2002, a definitive merger agreement was entered into whereby VSI agreed to be sold to Holdings, a newly formed holding company (the Acquisition). The Acquisition was accounted for as a purchase under the provisions of SFAS No. 141,
Business Combinations. Acquired intangibles and goodwill are accounted for under SFAS No. 142, Goodwill and Other Intangible Assets.

The following table discloses the carrying value of all intangible assets (in thousands):



|                   |  |                     |         |                         |   |        |  |                     |         |                         |   |         |  |   |        |  |   |        
|------------------ |  | ------------------- | ------- | ----------------------- | - | ------ |  | ------------------- | ------- | ----------------------- | - | ------- |  | - | ------ |  | - | -------
|                   |  | September 29, 2007  |         | December 30, 2006      
|                   |  | GrossCarryingAmount |         | AccumulatedAmortization |   | Net    |  | GrossCarryingAmount |         | AccumulatedAmortization |   | Net    
|Intangible assets: |  |                     |         |                         |   |        |  |                     |         |                         |   |         |  |   |        |  |   |        
|Customer list      |  | $                   | 19,900  |                         | $ | 19,900 |  | $                   |        |                         | $ | 19,900  |  | $ | 19,900 |  | $ |       
|Tradenames         |  |                     | 68,219  |                         |   |       |  |                     | 68,219  |                         |   | 68,205  |  |   |       |  |   | 68,205 
|Goodwill           |  |                     | 177,248 |                         |   |       |  |                     | 177,248 |                         |   | 175,896 |  |   |       |  |   | 175,896
|                   |  |                     |         |                         |   |        |  |                     |         |                         |   |         |  |   |        |  |   |        
|                   |  | $                   | 265,367 |                         | $ | 19,900 |  | $                   | 245,467 |                         | $ | 264,001 |  | $ | 19,900 |  | $ | 244,101
|                   |  |                     |         |                         |   |        |  |                     |         |                         |   |         |  |   |        |  |   |        

There was no intangible amortization expense for the three and nine months ended
September 29, 2007 and September 30, 2006, respectively. The amortization period for the customer list was three years, and was fully amortized at December 31, 2005. Tradenames are not amortized, as they were determined to be
intangible assets with indefinite lives, but will be tested for impairment in the last quarter of 2007 or whenever impairment indicators exist, along with the Companys goodwill. For an explanation of the change in goodwill during the nine
months ended September 29, 2007, please see Note 12 to the condensed consolidated financial statements.



9



---

##### Table of Contents

|5. | Property and Equipment
|-- | ----------------------

Property and equipment
consist of the following (in thousands):



|                                                |  |                   |         |   |                  |   |         |  
|----------------------------------------------- |  | ----------------- | ------- | - | ---------------- | - | ------- | -
|                                                |  | September 29,2007 |         |   | December 30,2006 |  
|Furniture, fixtures and equipment               |  | $                 | 66,841  |   |                  | $ | 61,869  |  
|Leasehold improvements                          |  |                   | 65,956  |   |                  |   | 61,644  |  
|Website development costs                       |  |                   | 10,841  |   |                  |   | 9,618   |  
|Transportation equipment                        |  |                   | 21      |   |                  |   | 21      |  
|Construction in progress                        |  |                   | 1,927   |   |                  |   | 2,569   |  
|                                                |  |                   |         |   |                  |   |         |  
|                                                |  |                   | 145,586 |   |                  |   | 135,721 |  
|Less: accumulated depreciation and amortization |  |                   | (84,491 | ) |                  |   | (73,790 | )
|                                                |  |                   |         |   |                  |   |         |  
|                                                |  | $                 | 61,095  |   |                  | $ | 61,931  |  
|                                                |  |                   |         |   |                  |   |         |  

Depreciation and amortization expense on property and equipment for the three and nine months
ended September 29, 2007 was $3.7 million and $11.0 million, respectively, and for the three and nine months ended September 30, 2006 was $3.5 million and $10.2 million, respectively.



|6. | Credit Arrangements
|-- | -------------------

Debt consists of the following
(in thousands):



|                                                                 |  |                   |         |                  |   |        
|---------------------------------------------------------------- |  | ----------------- | ------- | ---------------- | - | -------
|                                                                 |  | September 29,2007 |         | December 30,2006
|Revolving Credit Facility                                        |  | $                 | 6,500   |                  | $ | 6,500  
|                                                                 |  |                   |         |                  |   |        
|Second Priority Senior Secured Floating Rate Notes (the Notes) |  | $                 | 165,000 |                  | $ | 165,000
|                                                                 |  |                   |         |                  |   |        

2005 Second Priority Senior Secured Floating Rate Notes

On November 7, 2005, VSI completed its Notes offering for $165 million. The initial purchasers received delivery of the Notes on November 15,
2005.

Interest on the Notes is set at a per annum rate equal to a three month LIBOR plus 7.5%, which is reset quarterly on
February 15, May 15, August 15 and November 15 of each year, commencing on February 15, 2006. The combined weighted average interest rate before the impact of our hedging activities from December 31, 2006
through September 29, 2007 was 12.90%. The Notes will mature on November 15, 2012. Interest on overdue principal and interest and liquidated damages, if any, will accrue at a rate that is 1% higher than the applicable interest rate on the
Notes. If VSI cannot make payments on the Notes when they are due, Holdings and VSIs only subsidiary, Direct (collectively, the Guarantors), have guaranteed the Notes and must make payments instead. The Notes and the guarantees are
secured by a second priority security interest in substantially all of VSIs and the Guarantors assets that secure VSIs new first priority senior secured credit facility. The Notes and the guarantees are VSIs, and the
Guarantors, second priority senior secured obligations, and rank equally in right of payment with all of VSIs and the Guarantors existing and future senior indebtedness and senior to all of VSIs and the Guarantors
existing and future subordinated indebtedness. The Notes and the guarantees are effectively subordinated to all of VSIs and the Guarantors first priority senior secured indebtedness, including VSIs new first priority senior secured
credit facility, to the extent of the collateral securing such indebtedness. If VSI sells certain assets, issues equity or experiences specific kinds of changes in control, VSI must offer to repurchase the Notes. VSI may, at its option, redeem some
or all of the Notes at any time on or after November 15, 2007. Prior to November 15, 2007, VSI may, at its option, redeem up to 35% of the Notes with the proceeds of certain sales of its equity or of Holdings. VSI used the proceeds from
the sale of the Notes to repay all of its and Holdings existing indebtedness and to pay related fees and expenses.



10



---

##### Table of Contents

Revolving Credit Facility

On November 15, 2005, VSI entered into a new $50.0 million senior secured revolving credit facility (the Revolving Credit Facility), and VSI has the option to increase or decrease the Revolving Credit
Facility size by $25.0 million, subject to certain conditions. The availability under the Revolving Credit Facility is subject to a borrowing base calculated on the basis of certain eligible accounts receivable from credit card companies and the
inventory of VSI and its only subsidiary, Direct. The obligations thereunder are secured by a security interest in substantially all of the assets of Holdings, VSI and Direct. The Revolving Credit Facility provides for affirmative and negative
covenants affecting Holdings, VSI and Direct. The Revolving Credit Facility restricts, among other things, the Companys ability to incur indebtedness, create or permit liens on the Companys assets, declare or pay cash dividends and
certain other restricted payments, consolidate, merge or recapitalize, acquire or sell assets, make certain investments, loans or other advances, enter into transactions with affiliates, change its line of business, and restricts the types of
hedging activities the Company can enter into. The Revolving Credit Facility has a maturity date of November 15, 2010. The unused available line of credit at September 29, 2007 was $41.8 million and the amount of borrowings outstanding at
September 29, 2007 was $6.5 million. The largest amount borrowed at any given point during 2007 was $8.5 million. The Revolving Credit Facility includes a $10 million sub-facility for the issuance of letters of credit, of which there were $0.3
million issued and outstanding as of September 29, 2007.

The borrowings under the Revolving Credit Facility accrue interest, at the
Companys option at the rate per annum announced from time to time by the agent as its prime rate, or at a per annum rate equal to between 1.25% and 1.75% (depending on excess availability) above the adjusted Eurodollar rate. The
combined weighted average interest rate from December 31, 2006 through September 29, 2007 was 6.62%.

Interest expense for the
three and nine months ended September 29, 2007 and September 30, 2006 consists of the following (in thousands):



|                                                    |  |                    |       |                   |   |                   |  |                   |        |  |   |       
|--------------------------------------------------- |  | ------------------ | ----- | ----------------- | - | ----------------- |  | ----------------- | ------ |  | - | ------
|                                                    |  | Three Months Ended |       | Nine Months Ended
|                                                    |  | September 29,2007  |       | September 30,2006 |   | September 29,2007 |  | September 30,2006
|Interest on the Notes                               |  | $                  | 5,080 |                   | $ | 5,103             |  | $                 | 15,346 |  | $ | 15,269
|Amortization of deferred financing fees             |  |                    | 290   |                   |   | 278               |  |                   | 870    |  |   | 795   
|Interest on the revolving credit facility and other |  |                    | 235   |                   |   | 198               |  |                   | 536    |  |   | 605   
|                                                    |  |                    |       |                   |   |                   |  |                   |        |  |   |       
|                                                    |  | $                  | 5,605 |                   | $ | 5,579             |  | $                 | 16,752 |  | $ | 16,669
|                                                    |  |                    |       |                   |   |                   |  |                   |        |  |   |       



11



---

##### Table of Contents

|7. | Stock-Based Compensation
|-- | ------------------------

Stock Option
PlanIn connection with the Acquisition, the Company adopted the VS Holdings, Inc. 2002 Stock Option Plan (the 2002 Plan) for certain directors, officers, consultants and employees of the Company. The Company authorized the
issuance of up to 2,046,041 shares of common stock. As of June 2006, the 2002 Plan was amended and assigned to VS Parent where it was adopted as the VS Parent, Inc. 2006 Stock Option Plan (the 2006 Plan), converting all grants on a
one-to-one basis for the right to receive a common share of VS Parent upon exercise. The stock options are exercisable at no less than the fair market value of the underlying shares on the date of grant. Generally, options awarded shall become
vested in four equal increments on each of the first, second, third and fourth anniversaries of the date on which such options were awarded. The stock options have a maximum term of 10 years. The following table summarizes the Companys stock
option program as of September 29, 2007 and changes during the nine month period then ended:



|                                                 |  |                   |   |  |                               |      
|------------------------------------------------ |  | ----------------- | - |  | ----------------------------- | -----
|                                                 |  | Total Outstanding
|                                                 |  | Number of Options |   |  | WeightedAverageExercise Price
|December 30, 2006                                |  | 1,604,931         |   |  | $                             | 17.96
|Granted                                          |  | 365,429           |   |  | $                             | 25.13
|Forfeited                                        |  | (123,658          | ) |  | $                             | 18.31
|                                                 |  |                   |   |  |                               |      
|September 29, 2007                               |  | 1,846,702         |   |  | $                             | 19.36
|                                                 |  |                   |   |  |                               |      
|Vested or expected to vest at September 29, 2007 |  | 1,819,001         |   |  | $                             | 19.36
|Vested and Exercisable at September 29, 2007     |  | 959,329           |   |  | $                             | 17.65

The following table summarizes information about options outstanding at September 29, 2007:



|                         |  |                                       |  |                                                 |  |                              |       |                                        |         |                              |   |      
|------------------------ |  | ------------------------------------- |  | ----------------------------------------------- |  | ---------------------------- | ----- | -------------------------------------- | ------- | ---------------------------- | - | -----
|                         |  | Options Outstanding                   |  | Options Exercisable                            
|Range of Exercise Prices |  | NumberOutstandingat September 29,2007 |  | WeightedAverageRemainingContractualLife (years) |  | WeightedAverageExercisePrice |       | NumberExercisable at September 29,2007 |         | WeightedAverageExercisePrice
|$10.00 to $ 20.00        |  | 990,817                               |  | 6.86                                            |  | $                            | 13.17 |                                        | 639,571 |                              | $ | 12.73
|$20.01 to $ 30.00        |  | 855,885                               |  | 8.01                                            |  | $                            | 26.52 |                                        | 319,758 |                              | $ | 27.50
|                         |  |                                       |  |                                                 |  |                              |       |                                        |         |                              |   |      
|                         |  | 1,846,702                             |  | 7.39                                            |  | $                            | 19.36 |                                        | 959,329 |                              | $ | 17.65
|                         |  |                                       |  |                                                 |  |                              |       |                                        |         |                              |   |      

Prior to January 1, 2006, the Company applied the intrinsic value method as outlined in
Accounting Principles Board Opinion No. 25, Accounting for Stock Issued to Employees (APB No. 25) and related interpretations in accounting for stock options and share units granted under these programs. Under the
intrinsic value method, no compensation expense needed to be recognized if the exercise price of the Companys employee stock options equaled the market price of the underlying stock on the date of the grant. Accordingly, the Company did not
recognize any compensation cost in the consolidated statements of operations prior to January 1, 2006 for stock options granted to employees.

Effective January 1, 2006, the Company adopted SFAS No. 123(R) (SFAS 123(R)). This statement replaces SFAS No. 123, Accounting for Stock-Based Compensation (SFAS 123) and supersedes APB
No. 25. SFAS No. 123(R) requires that all stock-based compensation be recognized as an expense in the financial statements and that such cost be measured at the fair value of the award. The Company adopted the prospective method of
applying SFAS 123(R). Under the prospective method, those nonpublic companies that used the minimum value method of measuring equity share options and similar instruments for either recognition or pro-forma disclosure purposes will apply SFAS 123(R)
prospectively to new awards and awards modified, repurchased or cancelled after the required effective date. The Company continues to account for any portion of awards outstanding at the date of initial application using the accounting principles
originally applied to those awards which were the provisions of APB No. 25 and its related interpretive guidance. For those grants valued under SFAS 123(R), compensation expense attributable to stock-based compensation for the three and nine
months ended September 29, 2007, was approximately $0.5 million and $1.1 million, respectively, and for the three and nine months ended September 30, 2006, was approximately $0.2 million and $0.3 million, respectively. As of
September 29, 2007, the remaining unrecognized stock-based compensation expense for non-vested stock options issued after the effective date of



12



---

##### Table of Contents

SFAS 123(R) to be expensed in future periods is $6.3 million, and the related weighted-average period over which it is expected to be recognized is 3.5
years. There were 959,329 and 887,373 vested and non-vested options, respectively, at September 29, 2007. SFAS 123(R) requires forfeitures to be estimated at the time of grant and revised, if necessary, in the subsequent period if actual
forfeitures differ from those estimates. For periods prior to January 1, 2006, we accounted for forfeitures as they occurred in the Companys pro forma information required by SFAS 123. Currently, the Company estimates
forfeitures based on its historical forfeiture rate since the plan inception in Fiscal 2002. The estimated future forfeitures as of September 29, 2007 are approximately $0.1 million.

The weighted-average grant date fair value of stock options granted during the three and nine months ended September 29, 2007, were $13.32 and
$13.03, respectively, and for the three and nine months ended September 30, 2006, were $6.17 and $5.82, respectively. There were no stock options exercised during the first nine months of Fiscal 2007 or 2006. The fair value of each option grant
was estimated on the date of grant using the Black-Scholes option-pricing model with the following assumptions:



|                        |  |                    |   |  |                   |   |  |                   |   |  |                   |  
|----------------------- |  | ------------------ | - |  | ----------------- | - |  | ----------------- | - |  | ----------------- | -
|                        |  | Three Months Ended |   |  | Nine Months Ended |  
|                        |  | September 29,2007  |   |  | September 30,2006 |   |  | September 29,2007 |   |  | September 30,2006 |  
|Expected dividend yield |  | 0.0                | % |  | 0.0               | % |  | 0.0               | % |  | 0.0               | %
|Expected volatility     |  | 49.2               | % |  | 56.1              | % |  | 52.3              | % |  | 60.8              | %
|Risk-free interest rate |  | 4.26               | % |  | 4.87              | % |  | 4.62              | % |  | 5.09              | %
|Expected holding period |  | 6.25 years         |   |  | 6.25 years        |   |  | 6.25 years        |   |  | 6.25 years        |  

The expected volatility applicable to the three and nine months ended September 29, 2007 is
based on the volatility levels over the past 6.25 years from the average volatility of similar actively traded companies. The risk-free interest rate is derived from the average yield for the five and seven year zero-coupon U.S. Treasury Strips. The
expected holding period of the option is calculated using the simplified method using the vesting term of 4 years and the contractual term of 10 years.



|8. | Legal Proceedings
|-- | -----------------

Dwight Thompson v. The
Vitamin Shoppe. On February 25, 2005, a former store manager filed suit in the Superior Court of the State of California for the County of Orange, alleging miscellaneous wage and hour violations under California law, including, but not
limited to, violations related to the misclassification of store managers as exempt employees under California law and violations with respect to providing meal and rest periods for store managers and assistant store managers. The Company opened its
first store in California in December 2002, and the Company reclassified its California store managers as non-exempt employees in January 2004. Plaintiff seeks to bring this action on behalf of himself and other similarly situated
current and former California store managers and assistant store managers. In addition to the allegations made on behalf of the class, the plaintiff has also alleged violations of various provisions of the California Labor Code that would entitle
plaintiff to collect fees under the California bounty hunter statute. The parties engaged in some preliminary pre-trial discovery, and the matter is currently stayed pending court approval of the settlement in the Perry case described
below. When the stay is lifted, the Company intends to defend the individual claim vigorously.

David Beauford, Jonathan Opris and
Leonard Tyler, Jr. v. Vitamin Shoppe Industries Inc. On July 13, 2005 plaintiff Beauford, a former store manager, and plaintiff Opris, a former assistant store manager, filed suit in the Superior Court of the State of California for
the County of Marin, alleging miscellaneous wage and hour violations, and violations with respect to meal and rest periods under California law on behalf of store managers and assistant store managers. Many of plaintiffs allegations are
similar to the violations alleged in the Thompson and Perry matter described herein, and plaintiffs seek to bring this action on behalf of themselves and others who are similarly situated. Discovery in this case is currently stayed
pending court approval of the settlement in the Perry case described below. When the stay is lifted, the Company intends to defend these individual claims vigorously.

Janine Perry and Thomas Vitrano v. Vitamin Shoppe Industries Inc.On August 17, 2005, plaintiff Perry, a former assistant store manager, later joined by plaintiff Vitrano, a current store manager, filed
suit in the Superior Court of the State of California for the County of Marin, alleging miscellaneous wage and hour violations under California law, including, but not limited to, violations related to misclassification of store managers and
violations with respect to providing meal and rest periods for store managers and assistant store managers. Plaintiffs allegations are similar to the violations alleged in the Thompson and Beauford matters described above, and plaintiffs seek
to bring this action on behalf of themselves and others who are similarly situated. On December 20, 2005, the parties engaged in mediation and the parties entered into a Memorandum of Understanding, which was followed by execution
of a formal Settlement Agreement. The Company accrued $0.4 million for the proposed settlement in the last quarter of Fiscal 2005 and has deposited the same in escrow. The settlement has received preliminary approval of the Marin County Superior
Court and notice has been sent to the class members. The settlement is subject to Final Approval by the Superior Court. The Company anticipates that Final Approval of the settlement will be opposed by the plaintiffs counsel in the Thompson
action and the action filed on behalf of the nine individuals described in the next paragraph.



13



---

##### Table of Contents

The three matters summarized above, though separately filed, seek in primary part the same relief on
behalf of the same class of employees. If the settlement in the Perry matter is granted final approval by the Court, such settlement should for the most part eliminate the claims in the other two cases, subject to the rights of individual claimants
to elect to not become participants in the class settlement and pursue separate individual claims. Plaintiffs counsel in the Thompson case has been aggressive in opposing the Perry settlement. On July 7, 2006, such plaintiffs
counsel filed a new lawsuit against the Company in Orange County, California on behalf of the same plaintiff whom they represent in the Perry case, as well as eight other individuals. The complaint seeks the same relief as is sought in Perry and the
other two cases, but does so on behalf of only those nine plaintiffs, as opposed to the larger class. The court has stayed this action in deference to the Perry settlement. When the stay is lifted, the Company intends to defend these individual
claims vigorously. The $0.4 million that was accrued and deposited in escrow is the Companys best estimate based on the information available at the time of this filing. However, circumstances in the future may alter the outcome of the
proposed settlement.

Red Yeast Rice Litigation. By letter dated November 28, 2005, an individual named Lawrence Switzer
alleged that certain products sold by our Company containing an ingredient known as red yeast rice violate the California Consumers Legal Remedies Act (CLRA) and other California consumer protection laws. Mr. Switzer filed suit in
Los Angeles Superior Court on May 19, 2006 against our Company and 15 other manufacturers or retailers of similar products. The principal basis of the suit is that the products contain the chemical lovastatin, which is also the active
ingredient in pharmaceutical products, the presence of which Mr. Switzer alleges causes the products to be drugs as opposed to dietary supplements under federal and, derivatively, California law. While the case is not brought as a class action,
Mr. Switzer claims to be a representative of the public suing for injunctive relief that will benefit the public. He seeks restitution on behalf of all purchasers of the products as well as compensatory damages, punitive damages, and attorneys
fees and costs of litigation. There is no claim of personal injury. The Company and other defendants demurred to both the original complaint and an amended complaint on grounds of standing and preemption and the Court granted the demurrer on grounds
of standing and entered judgment in favor of the Company and the other defendants. Should Mr. Switzer appeal this ruling, the Company will continue to defend this lawsuit vigorously. In 2006, the Company reformulated and reintroduced private
label products containing red yeast rice. Additionally, on March 29, 2007, Mr. Switzer sent the Company and several other defendants a Notice of Violation asserting that red yeast rice products sold by the Company violate Californias
Proposition 65. Before Mr. Switzer was authorized to file suit on this claim, the California Attorney General filed suit against the named companies seeking revisions to the warnings on their labels. The suit does not challenge the
Companys private label products containing red yeast rice but does challenge third-party products containing red yeast rice that are sold by the Company. In response to such action, the Company stopped selling third party products containing
red yeast rice in California. The Company is negotiating a settlement with the California Attorney General. At this time it is premature to address any potential loss as a result of these cases, or the amount or range of potential loss. As of
September 29, 2007, the Company has not accrued any liabilities related to this litigation.

Multivitamins Especially for Women
Litigation. On January 19, 2007, media reports noted that an organization called Consumerlab.com had tested various nutritional supplements and found that the Companys private label brand of Multivitamins Especially for Women (the
Product) contain less calcium than specified on the product label and contain levels of lead that are above what it believes are acceptable parameters. As a precaution, the Company voluntarily ceased selling the Product pending an
internal investigation and offered a full refund to those who had purchased the Product. Based upon the allegations in Consumerlab.coms report, five purported class actions were filed against the company, four in Federal Court in California
and one in State Court in New Jersey, from January through March 2007. The suits allege, in various combinations, violations of the California Consumers Legal Remedies Act (CLRA), the Californias Unfair Competition and False
Advertising Laws, the New Jersey Consumer Fraud Act, the Uniform Commercial Code and the Federal Magnusson Moss Act, common law, statutory and common law warranties, and various common law torts, on behalf of both state and national classes. The
various actions seek some combination of restitution on behalf of purchasers of the Products, an injunction and attorneys fees and costs of litigation, and actual, treble, and punitive damages. There is no claim of personal injury in any of
the actions.

The Company was served with the complaints in these cases but has not yet filed a substantive response. Following mediation
on June 11, 2007, all claims were settled in principle among counsel. The settlement is pending documentation, preliminary court approval, class notice, and final court approval. The Company has signed an agreement with the contract
manufacturer of the product to fund all of the costs of the settlement up to a negotiated limit, which the Company does not believe will be exceeded. Accordingly, as of September 29, 2007, the Company has not accrued any liabilities related to
this litigation.

Serge Torossian v. Vitamin Shoppe Industries Inc., and Erik J. Khorovsky v. The Vitamin Shoppe, and Vitamin Shoppe
Industries, Inc. Plaintiffs Torossian and Khorovsky each filed a class action suit in the U.S. District Court for the Central District of California on January 22, 2007 and February 12, 2007, respectively. The suits allege that the
defendants violated a requirement in the Federal Fair Credit Reporting Act that prohibits merchants from providing consumers with a credit card receipt on which more than the last five digits of the card account number or the expiration date of the
credit card are printed. Both complaints seek monetary



14



---

##### Table of Contents

damages and attorneys fees. On July 23, 2007, the Court denied plaintiffs motion for class certification in the Torossian case. Plaintiff
has sought permission to appeal this ruling. No significant activity has occurred in the Khorovsky case other than the defendants filing of an answer denying liability. The Torossian and Khorovsky cases have been consolidated, pursuant to a
stipulation by which the Khorovsky plaintiff agreed to be bound by the outcome of the Torossian class certification ruling (and any appeal thereof). The Company intends to defend the lawsuits vigorously. At this time it is premature to address any
potential loss as a result of these cases, or the amount or range of potential loss. As of September 29, 2007, the Company has not accrued any liabilities related to this litigation.

California District Attorneys Letter. On May 17, 2007, the Company received a letter from the Napa County (California) District
Attorney alleging that six of the Companys private label products contain levels of lead that, pursuant to Californias Proposition 65, Cal. Health & Safety Code section 25249.5 et seq., require the products to bear a warning
when sold in California. The letter claims that 12 other public prosecutors in California, including the California Attorney General, are involved in a joint investigation of dietary supplements containing lead in amounts that expose users to
lead in excess of 0.50 micrograms (ug) per day. The letter demands that the Company immediately cease all sales of these products in California unless it provides a warning to consumers. It also notes that Proposition 65 provides for civil
penalties of up to $2,500 per violation per day. The Company has met with the California Attorney General and certain District Attorneys, and is investigating these allegations and consulting with its third-party suppliers of these products. One of
the named products, Multivitamin Especially for Women, has not been sold by the Company since late January 2007. The Company has withdrawn certain of the other named products from the California market and has begun providing warnings with respect
to the others pending discussions with the public prosecutors. At this time it is premature to address any potential loss as a result of these claims, or the amount or range of potential loss. As of September 29, 2007, the Company has not
accrued any liabilities related to this litigation.

The Company is party to various lawsuits arising from time to time in the normal
course of business, many of which are covered by insurance. Except as described above, as of the end of nine months ended September 29, 2007, the Company was not party to any material legal proceedings. Although the impact of the final
resolution of these matters on the Companys financial condition or results of operations in a particular subsequent reporting period is not known, management does not believe that the resolution of these lawsuits will have a material adverse
effect on the financial condition or liquidity of the Company.



|9. | Costs Associated with Severance
|-- | -------------------------------

In accordance with
SFAS No. 146 Accounting for Costs Associated with Exit or Disposal Activities (SFAS No. 146), the Company has recorded costs related to termination benefits for certain employees during Fiscal 2006. During
Fiscal 2006 eight corporate employee positions were eliminated throughout the Company due to a staff restructuring. Based on these and prior year eliminations, the Company incurred severance obligations which were partially payable in Fiscal 2006
and Fiscal 2007. The total amount recorded to selling, general and administrative expense was approximately $0.4 million and $0.8 million during the three and nine months ended September 30, 2006, respectively. No amounts were accrued during
Fiscal 2007. Below is a reconciliation of the activity for the nine months ended September 29, 2007 (in thousands):



|                                                          |  |   |      |  
|--------------------------------------------------------- |  | - | ---- | -
|Balance at December 30, 2006                              |  | $ | 152  |  
|Accrual made during nine months ended September 29, 2007  |  |   |     |  
|Payments made during nine months ended September 29, 2007 |  |   | (152 | )
|                                                          |  |   |      |  
|Balance at September 29, 2007                             |  | $ |     |  
|                                                          |  |   |      |  



|10. | Related Party Transactions
|--- | --------------------------

In connection with the
Acquisition, the Company entered into a management agreement with Bear Stearns Merchant Manager II, LLC. This agreement provides for a quarterly fee of the greater of $187,500 or 0.25% of gross sales for the preceding fiscal quarter for advisory and
consulting services. Amounts paid during the three and nine months ended September 29, 2007, were $0.3 million and $1.0 million, respectively, and for the three and nine months ended September 30, 2006 were approximately $0.3 million and
$1.0 million, respectively.

In November 2005, the Company entered into a consulting agreement with Renaissance Brands LTD.
(Renaissance), an advisory and consulting company serving a number of private equity and venture capital firms. Douglas B. Fox, a member of the Companys board of directors, is the Chief Executive Officer and sole shareholder of
Renaissance. Renaissance provided marketing, advertising and messaging advice to the Company and was paid $2,500 per day, for not more than three days per month, for such services. This arrangement was terminated in September 2006, and Renaissance
Brands no longer performs any services for the Company. Amounts paid during the three and nine months ended September 30, 2006 were approximately $23,000 and $84,000, respectively, for fees and expenses.



15



---

##### Table of Contents

|11. | Segment Data
|--- | ------------

The Company currently operates two
business segments, retail and direct. The operating segments are segments of the Company for which separate financial information is available and for which operating results are evaluated regularly by executive management in deciding how to
allocate resources and in assessing performance. The Companys management evaluates segment operating results based on several indicators. The primary key performance indicators are sales and operating income for each segment. The below table
represents key financial information for each of the Companys business segments, retail and direct, as well as corporate costs. The retail segment includes the Companys retail stores. The retail segment generates revenue primarily
through the sale of third-party branded and proprietary branded vitamins, minerals, herbs, supplements, sports nutrition and other health and wellness products through retail stores throughout the United States. The direct segment generates revenue
through the sale of third-party branded and proprietary branded vitamins, minerals, herbs, supplements, sports nutrition and other health and wellness products through the Companys catalog and its Web site. A catalog is mailed periodically to
customers in the Companys Frequent Buyer Program database offering approximately 12,000 to 14,000 SKUs, and the Companys website at www.vitaminshoppe.com offers its customers online access to a full assortment of approximately
20,000 SKUs. Corporate costs represent the Companys administrative expenses which include, but are not limited to: human resources, legal, finance, IT, and various other corporate level activity related expenses. There are no inter-segment
sales transactions.

The Companys segments are designed to allocate resources internally and provide a framework to determine
management responsibility. The accounting policies of the segments are the same as those described in Note 4- Summary of Significant Accounting Policies in the Fiscal 2006 consolidated financial statements. The Company has allocated $132.2 million
and $45.0 million of its recorded goodwill to the retail and direct segments, respectively. The Company does not have identifiable assets separated by segment.

The following table contains key financial information of the Companys business segments (in thousands):



|                                         |  |                    |         |   |                   |   |         |                   |  |   |                   |   |  |   |         |  
|---------------------------------------- |  | ------------------ | ------- | - | ----------------- | - | ------- | ----------------- |  | - | ----------------- | - |  | - | ------- | -
|                                         |  | Three Months Ended |         |   | Nine Months Ended |  
|                                         |  | September 29,2007  |         |   | September 30,2006 |   |         | September 29,2007 |  |   | September 30,2006 |  
|Sales:                                   |  |                    |         |   |                   |   |         |                   |  |   |                   |   |  |   |         |  
|Retail                                   |  | $                  | 116,489 |   |                   | $ | 101,415 |                   |  | $ | 348,903           |   |  | $ | 305,410 |  
|Direct                                   |  |                    | 18,637  |   |                   |   | 18,269  |                   |  |   | 57,189            |   |  |   | 59,988  |  
|                                         |  |                    |         |   |                   |   |         |                   |  |   |                   |   |  |   |         |  
|Net sales                                |  |                    | 135,126 |   |                   |   | 119,684 |                   |  |   | 406,092           |   |  |   | 365,398 |  
|                                         |  |                    |         |  
|Income from operations:                  |  |                    |         |   |                   |   |         |                   |  |   |                   |   |  |   |         |  
|Retail                                   |  |                    | 18,162  |   |                   |   | 13,295  |                   |  |   | 54,186            |   |  |   | 44,727  |  
|Direct                                   |  |                    | 3,304   |   |                   |   | 3,159   |                   |  |   | 10,516            |   |  |   | 10,419  |  
|Corporate costs                          |  |                    | (13,906 | ) |                   |   | (10,463 | )                 |  |   | (39,604           | ) |  |   | (33,800 | )
|                                         |  |                    |         |   |                   |   |         |                   |  |   |                   |   |  |   |         |  
|Income from operations                   |  |                    | 7,560   |   |                   |   | 5,991   |                   |  |   | 25,098            |   |  |   | 21,346  |  
|                                         |  |                    |         |  
|Other                                    |  |                    |        |   |                   |   |        |                   |  |   |                  |   |  |   | (366    | )
|Interest income                          |  |                    | (59     | ) |                   |   | (46     | )                 |  |   | (162              | ) |  |   | (267    | )
|Interest expense                         |  |                    | 5,605   |   |                   |   | 5,579   |                   |  |   | 16,752            |   |  |   | 16,669  |  
|                                         |  |                    |         |   |                   |   |         |                   |  |   |                   |   |  |   |         |  
|Income before provision for income taxes |  |                    | 2,014   |   |                   |   | 458     |                   |  |   | 8,508             |   |  |   | 5,310   |  
|Provision for income taxes               |  |                    | 733     |   |                   |   | 216     |                   |  |   | 3,066             |   |  |   | 1,835   |  
|                                         |  |                    |         |   |                   |   |         |                   |  |   |                   |   |  |   |         |  
|Net income                               |  | $                  | 1,281   |   |                   | $ | 242     |                   |  | $ | 5,442             |   |  | $ | 3,475   |  
|                                         |  |                    |         |   |                   |   |         |                   |  |   |                   |   |  |   |         |  



|12. | Income Taxes
|--- | ------------

The Company and its subsidiaries file
income tax returns in the U.S. federal jurisdiction, and various state jurisdictions. On December 31, 2006 (the first day of the 2007 Fiscal year) the Company adopted the provisions of FIN 48. As a result of the implementation of FIN 48, the
Company recognized a liability for uncertain tax positions of $2.3 million which is included in Other long-term liabilities in the condensed consolidated financial statements. This liability was established as an adjustment to goodwill for $1.4
million, as a cumulative effect adjustment to reduce the December 31, 2006 beginning balance of retained earnings for $0.2 million, and through the reclassification of $0.7 million of previously recorded accruals for uncertain tax benefits and
certain deferred items. The Company does not currently expect any significant change relative to its accrual for uncertain tax positions in the next twelve months.

The total amount of unrecognized tax benefits that if recognized would affect the income tax provision was approximately $0.5 million at December 30, 2006 as well as at September 29, 2007.



16



---

##### Table of Contents

The Company recognizes interest related to uncertain tax positions in income tax expense. At
September 29, 2007, the Company has recorded approximately $75,000 of accrued interest included in the aforementioned liability for uncertain tax positions for potential payments related to that liability. Interest recognized through the
condensed consolidated statements of operations for the three and nine months ended September 29, 2007 was approximately $27,000.

The
Company and its subsidiaries file income tax returns in the U.S. Federal jurisdiction and various states. The Company is no longer subject to U.S. federal examinations by tax authorities for years before 2002 and for state examinations before 2002.
However, the tax authorities still have the ability to review the relevance of net operating loss carryforwards created in closed years if such tax attributes are utilized in open years (subsequent to 2002).



|13. | Supplemental Guarantor Information
|--- | ----------------------------------

The payment
obligations of VSI under the Notes are jointly and severally and fully and unconditionally guaranteed on a senior basis by: Holdings (VSIs parent), Direct (VSIs sole subsidiary), all of VSIs future restricted domestic subsidiaries,
and Parent. The Notes and the guarantees are VSIs, Holdings and Directs second priority senior secured obligations. They rank equally with all of VSIs, Holdings and Directs existing and future senior indebtedness
and rank senior to all of VSIs, Holdings and Directs existing and future subordinated indebtedness. The Notes and the guarantees are effectively subordinate to all of VSIs, Holdings and Directs existing first
priority senior secured indebtedness, to the extent of the collateral securing such indebtedness, including indebtedness under the Revolving Credit Facility.

The indenture governing the Notes restricts the ability of VSI and Direct to incur additional debt, pay dividends and make distributions, make certain investments, repurchase stock, incur liens, enter into
transactions with affiliates, enter into sale and lease back transactions, merge, or consolidate or transfer or sell assets.

The following
supplemental financial information sets forth, on a consolidating basis, balance sheets, statements of operations, and statements of cash flows for Holdings, VSI and Direct:



17



---

##### Table of Contents

VS HOLDINGS, INC. AND SUBSIDIARY

CONDENSED CONSOLIDATING BALANCE SHEETS AS OF SEPTEMBER 29, 2007

(In
thousands, except share data)



|                                                                                          |  |                  |         |   |               |   |                             |  |   |              |   |  |              |          |   |  |   |         |  
|----------------------------------------------------------------------------------------- |  | ---------------- | ------- | - | ------------- | - | --------------------------- |  | - | ------------ | - |  | ------------ | -------- | - |  | - | ------- | -
|                                                                                          |  | VS Holdings,Inc. |         |   | VS DirectInc. |   | VitaminShoppeIndustriesInc. |  |   | Eliminations |   |  | Consolidated |         
|ASSETS                                                                                    |  |                  |         |   |               |   |                             |  |   |              |   |  |              |          |   |  |   |         |  
|Current assets:                                                                           |  |                  |         |   |               |   |                             |  |   |              |   |  |              |          |   |  |   |         |  
|Cash and cash equivalents                                                                 |  | $                |        |   |               | $ | 766                         |  | $ | 1,349        |   |  | $            |         |   |  | $ | 2,115   |  
|Inventories                                                                               |  |                  |        |   |               |   | 14,828                      |  |   | 78,030       |   |  |              |         |   |  |   | 92,858  |  
|Prepaid expenses and other current assets                                                 |  |                  | 111     |   |               |   | 79                          |  |   | 10,794       |   |  |              |         |   |  |   | 10,984  |  
|Intercompany receivable                                                                   |  |                  |        |   |               |   | 206,292                     |  |   | 206,925      |   |  |              | (413,217 | ) |  |   |        |  
|Deferred income taxes                                                                     |  |                  |        |   |               |   | 722                         |  |   | 1,050        |   |  |              |         |   |  |   | 1,772   |  
|                                                                                          |  |                  |         |   |               |   |                             |  |   |              |   |  |              |          |   |  |   |         |  
|Total current assets                                                                      |  |                  | 111     |   |               |   | 222,687                     |  |   | 298,148      |   |  |              | (413,217 | ) |  |   | 107,729 |  
|Property and equipment, net                                                               |  |                  |        |   |               |   | 12,636                      |  |   | 48,459       |   |  |              |         |   |  |   | 61,095  |  
|Goodwill                                                                                  |  |                  |        |   |               |   |                            |  |   | 177,248      |   |  |              |         |   |  |   | 177,248 |  
|Other intangibles, net                                                                    |  |                  |        |   |               |   |                            |  |   | 68,219       |   |  |              |         |   |  |   | 68,219  |  
|Other assets:                                                                             |  |                  |         |   |               |   |                             |  |   |              |   |  |              |          |   |  |   |         |  
|Deferred financing fees, net of accumulated amortization of $2,076                        |  |                  |        |   |               |   |                            |  |   | 5,532        |   |  |              |         |   |  |   | 5,532   |  
|Other                                                                                     |  |                  |        |   |               |   | 20                          |  |   | 1,525        |   |  |              |         |   |  |   | 1,545   |  
|Security deposits                                                                         |  |                  |        |   |               |   |                            |  |   | 321          |   |  |              |         |   |  |   | 321     |  
|Deferred income tax asset                                                                 |  |                  | 1,523   |   |               |   | 439                         |  |   | 10,355       |   |  |              | (12,317  | ) |  |   |        |  
|                                                                                          |  |                  |         |   |               |   |                             |  |   |              |   |  |              |          |   |  |   |         |  
|Total other assets                                                                        |  |                  | 1,523   |   |               |   | 459                         |  |   | 17,733       |   |  |              | (12,317  | ) |  |   | 7,398   |  
|Investment in Subsidiary                                                                  |  |                  | 175,844 |   |               |   |                            |  |   | 37,140       |   |  |              | (212,984 | ) |  |   |        |  
|                                                                                          |  |                  |         |   |               |   |                             |  |   |              |   |  |              |          |   |  |   |         |  
|Total assets                                                                              |  | $                | 177,478 |   |               | $ | 235,782                     |  | $ | 646,947      |   |  | $            | (638,518 | ) |  | $ | 421,689 |  
|                                                                                          |  |                  |         |   |               |   |                             |  |   |              |   |  |              |          |   |  |   |         |  
|                                                                                          |  |                  |         |   |              
|LIABILITIES AND STOCKHOLDERS EQUITY                                                      |  |                  |         |   |               |   |                             |  |   |              |   |  |              |          |   |  |   |         |  
|Current liabilities:                                                                      |  |                  |         |   |               |   |                             |  |   |              |   |  |              |          |   |  |   |         |  
|Revolving credit facility                                                                 |  | $                |        |   |               | $ |                            |  | $ | 6,500        |   |  | $            |         |   |  | $ | 6,500   |  
|Intercompany payable                                                                      |  |                  | 17,539  |   |               |   | 189,386                     |  |   | 206,292      |   |  |              | (413,217 | ) |  |   |        |  
|Accounts payable                                                                          |  |                  |        |   |               |   | 195                         |  |   | 24,660       |   |  |              |         |   |  |   | 24,855  |  
|Deferred sales                                                                            |  |                  |        |   |               |   | 1,542                       |  |   | 7,813        |   |  |              |         |   |  |   | 9,355   |  
|Accrued salaries and related expenses                                                     |  |                  |        |   |               |   |                            |  |   | 3,942        |   |  |              |         |   |  |   | 3,942   |  
|Accrued interest                                                                          |  |                  |        |   |               |   |                            |  |   | 2,570        |   |  |              |         |   |  |   | 2,570   |  
|Other accrued expenses                                                                    |  |                  | 29      |   |               |   | 4,187                       |  |   | 5,369        |   |  |              |         |   |  |   | 9,585   |  
|                                                                                          |  |                  |         |   |               |   |                             |  |   |              |   |  |              |          |   |  |   |         |  
|Total current liabilities                                                                 |  |                  | 17,568  |   |               |   | 195,310                     |  |   | 257,146      |   |  |              | (413,217 | ) |  |   | 56,807  |  
|Long-term debt                                                                            |  |                  |        |   |               |   |                            |  |   | 165,000      |   |  |              |         |   |  |   | 165,000 |  
|Deferred income taxes                                                                     |  |                  | 839     |   |               |   | 1,446                       |  |   | 31,838       |   |  |              | (12,317  | ) |  |   | 21,806  |  
|Other long-term liabilities                                                               |  |                  |        |   |               |   |                            |  |   | 2,825        |   |  |              |         |   |  |   | 2,825   |  
|Deferred rent                                                                             |  |                  |        |   |               |   | 1,886                       |  |   | 14,294       |   |  |              |         |   |  |   | 16,180  |  
|                                                                                          |  |                  |         |   |              
|Stockholders equity:                                                                     |  |                  |         |   |               |   |                             |  |   |              |   |  |              |          |   |  |   |         |  
|Common stock, $0.01 par value, 1,000 shares authorized; 100 shares issued and outstanding |  |                  |        |   |               |   |                            |  |   |             |   |  |              |         |   |  |   |        |  
|Additional paid-in capital                                                                |  |                  | 156,700 |   |               |   | 20,165                      |  |   | 166,791      |   |  |              | (186,956 | ) |  |   | 156,700 |  
|Accumulated other comprehensive loss                                                      |  |                  | (216    | ) |               |   |                            |  |   | (216         | ) |  |              | 216      |   |  |   | (216    | )
|Retained earnings                                                                         |  |                  | 2,587   |   |               |   | 16,975                      |  |   | 9,269        |   |  |              | (26,244  | ) |  |   | 2,587   |  
|                                                                                          |  |                  |         |   |               |   |                             |  |   |              |   |  |              |          |   |  |   |         |  
|Total stockholders equity                                                                |  |                  | 159,071 |   |               |   | 37,140                      |  |   | 175,844      |   |  |              | (212,984 | ) |  |   | 159,071 |  
|                                                                                          |  |                  |         |   |               |   |                             |  |   |              |   |  |              |          |   |  |   |         |  
|Total liabilities and stockholders equity                                                |  | $                | 177,478 |   |               | $ | 235,782                     |  | $ | 646,947      |   |  | $            | (638,518 | ) |  | $ | 421,689 |  
|                                                                                          |  |                  |         |   |               |   |                             |  |   |              |   |  |              |          |   |  |   |         |  



18



---

##### Table of Contents

VS HOLDINGS, INC. AND SUBSIDIARY

CONDENSED CONSOLIDATING BALANCE SHEETS AS OF DECEMBER 30, 2006

(In
thousands, except share data)



|                                                                                          |  |                  |         |   |           |   |                             |  |              |         |  |              |          |   |  |   |         |  
|----------------------------------------------------------------------------------------- |  | ---------------- | ------- | - | --------- | - | --------------------------- |  | ------------ | ------- |  | ------------ | -------- | - |  | - | ------- | -
|                                                                                          |  | VS Holdings,Inc. |         |   | VS Direct |   | VitaminShoppeIndustriesInc. |  | Eliminations |         |  | Consolidated |         
|ASSETS                                                                                    |  |                  |         |   |           |   |                             |  |              |         |  |              |          |   |  |   |         |  
|Current assets:                                                                           |  |                  |         |   |           |   |                             |  |              |         |  |              |          |   |  |   |         |  
|Cash and cash equivalents                                                                 |  | $                |        |   |           | $ | 885                         |  | $            | 587     |  | $            |         |   |  | $ | 1,472   |  
|Inventories                                                                               |  |                  |        |   |           |   | 13,072                      |  |              | 69,103  |  |              |         |   |  |   | 82,175  |  
|Prepaid expenses and other current assets                                                 |  |                  |        |   |           |   | 99                          |  |              | 10,962  |  |              |         |   |  |   | 11,061  |  
|Intercompany receivable                                                                   |  |                  |        |   |           |   | 135,685                     |  |              | 145,581 |  |              | (281,266 | ) |  |   |        |  
|Deferred income taxes                                                                     |  |                  |        |   |           |   | 704                         |  |              | 1,297   |  |              |         |   |  |   | 2,001   |  
|                                                                                          |  |                  |         |   |           |   |                             |  |              |         |  |              |          |   |  |   |         |  
|Total current assets                                                                      |  |                  |        |   |           |   | 150,445                     |  |              | 227,530 |  |              | (281,266 | ) |  |   | 96,709  |  
|Property and equipment, net                                                               |  |                  |        |   |           |   | 13,115                      |  |              | 48,816  |  |              |         |   |  |   | 61,931  |  
|Goodwill                                                                                  |  |                  |        |   |           |   |                            |  |              | 175,896 |  |              |         |   |  |   | 175,896 |  
|Other intangibles, net                                                                    |  |                  |        |   |           |   |                            |  |              | 68,205  |  |              |         |   |  |   | 68,205  |  
|Other assets:                                                                             |  |                  |         |   |           |   |                             |  |              |         |  |              |          |   |  |   |         |  
|Deferred financing fees, net of accumulated amortization of $1,206                        |  |                  |        |   |           |   |                            |  |              | 6,382   |  |              |         |   |  |   | 6,382   |  
|Other                                                                                     |  |                  |        |   |           |   |                            |  |              | 895     |  |              |         |   |  |   | 895     |  
|Security deposits                                                                         |  |                  |        |   |           |   | 20                          |  |              | 1,582   |  |              |         |   |  |   | 1,602   |  
|Deferred income tax asset                                                                 |  |                  | 401     |   |           |   | 630                         |  |              | 12,869  |  |              | (13,900  | ) |  |   |        |  
|                                                                                          |  |                  |         |   |           |   |                             |  |              |         |  |              |          |   |  |   |         |  
|Total other assets                                                                        |  |                  | 401     |   |           |   | 650                         |  |              | 21,728  |  |              | (13,900  | ) |  |   | 8,879   |  
|Investment in Subsidiary                                                                  |  |                  | 170,674 |   |           |   |                            |  |              | 30,795  |  |              | (201,469 | ) |  |   |        |  
|                                                                                          |  |                  |         |   |           |   |                             |  |              |         |  |              |          |   |  |   |         |  
|Total assets                                                                              |  | $                | 171,075 |   |           | $ | 164,210                     |  | $            | 572,970 |  | $            | (496,635 | ) |  | $ | 411,620 |  
|                                                                                          |  |                  |         |   |           |   |                             |  |              |         |  |              |          |   |  |   |         |  
|                                                                                          |  |                  |         |   |          
|LIABILITIES AND STOCKHOLDERS EQUITY                                                      |  |                  |         |   |           |   |                             |  |              |         |  |              |          |   |  |   |         |  
|Current liabilities:                                                                      |  |                  |         |   |           |   |                             |  |              |         |  |              |          |   |  |   |         |  
|Revolving credit facility                                                                 |  | $                |        |   |           | $ |                            |  | $            | 6,500   |  | $            |         |   |  | $ | 6,500   |  
|Intercompany payable                                                                      |  |                  | 17,536  |   |           |   | 127,986                     |  |              | 135,744 |  |              | (281,266 | ) |  |   |        |  
|Accounts payable                                                                          |  |                  |        |   |           |   | 18                          |  |              | 26,654  |  |              |         |   |  |   | 26,672  |  
|Deferred sales                                                                            |  |                  |        |   |           |   | 1,605                       |  |              | 9,870   |  |              |         |   |  |   | 11,475  |  
|Accrued salaries and related expenses                                                     |  |                  |        |   |           |   | 9                           |  |              | 4,321   |  |              |         |   |  |   | 4,330   |  
|Accrued interest                                                                          |  |                  |        |   |           |   |                            |  |              | 2,624   |  |              |         |   |  |   | 2,624   |  
|Other accrued expenses                                                                    |  |                  | 33      |   |           |   | 707                         |  |              | 6,082   |  |              |         |   |  |   | 6,822   |  
|                                                                                          |  |                  |         |   |           |   |                             |  |              |         |  |              |          |   |  |   |         |  
|Total current liabilities                                                                 |  |                  | 17,569  |   |           |   | 130,325                     |  |              | 191,795 |  |              | (281,266 | ) |  |   | 58,423  |  
|Long-term debt                                                                            |  |                  |        |   |           |   |                            |  |              | 165,000 |  |              |         |   |  |   | 165,000 |  
|Deferred income taxes                                                                     |  |                  |        |   |           |   | 1,390                       |  |              | 32,754  |  |              | (13,900  | ) |  |   | 20,244  |  
|Deferred rent                                                                             |  |                  |        |   |           |   | 1,700                       |  |              | 12,747  |  |              |         |   |  |   | 14,447  |  
|Stockholders equity:                                                                     |  |                  |         |   |           |   |                             |  |              |         |  |              |          |   |  |   |         |  
|Common stock, $0.01 par value, 1,000 shares authorized; 100 shares issued and outstanding |  |                  |        |   |           |   |                            |  |              |        |  |              |         |   |  |   |        |  
|Additional paid-in capital                                                                |  |                  | 155,642 |   |           |   | 20,165                      |  |              | 166,791 |  |              | (186,956 | ) |  |   | 155,642 |  
|Accumulated other comprehensive income                                                    |  |                  | 478     |   |           |   |                            |  |              | 478     |  |              | (478     | ) |  |   | 478     |  
|(Accumulated deficit) retained earnings                                                   |  |                  | (2,614  | ) |           |   | 10,630                      |  |              | 3,405   |  |              | (14,035  | ) |  |   | (2,614  | )
|                                                                                          |  |                  |         |   |           |   |                             |  |              |         |  |              |          |   |  |   |         |  
|Total stockholders equity                                                                |  |                  | 153,506 |   |           |   | 30,795                      |  |              | 170,674 |  |              | (201,469 | ) |  |   | 153,506 |  
|                                                                                          |  |                  |         |   |           |   |                             |  |              |         |  |              |          |   |  |   |         |  
|Total liabilities and stockholders equity                                                |  | $                | 171,075 |   |           | $ | 164,210                     |  | $            | 572,970 |  | $            | (496,635 | ) |  | $ | 411,620 |  
|                                                                                          |  |                  |         |   |           |   |                             |  |              |         |  |              |          |   |  |   |         |  



19



---

##### Table of Contents

VS HOLDINGS, INC. AND SUBSIDIARY

CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS FOR THE THREE MONTHS ENDED

SEPTEMBER 29, 2007

(In thousands)



|                                                          |  |                  |       |   |               |   |        |                             |  |   |              |   |  |              |        |   |  |   |         |  
|--------------------------------------------------------- |  | ---------------- | ----- | - | ------------- | - | ------ | --------------------------- |  | - | ------------ | - |  | ------------ | ------ | - |  | - | ------- | -
|                                                          |  | VS Holdings,Inc. |       |   | VS DirectInc. |   |        | VitaminShoppeIndustriesInc. |  |   | Eliminations |   |  | Consolidated |       
|Net sales                                                 |  | $                |      |   |               | $ | 24,487 |                             |  | $ | 110,639      |   |  | $            |       |   |  | $ | 135,126 |  
|Commissions                                               |  |                  |      |   |               |   | 6,090  |                             |  |   | 1,601        |   |  |              | (7,691 | ) |  |   |        |  
|Cost of goods sold                                        |  |                  |      |   |               |   | 17,528 |                             |  |   | 74,385       |   |  |              | (1,060 | ) |  |   | 90,853  |  
|                                                          |  |                  |       |   |               |   |        |                             |  |   |              |   |  |              |        |   |  |   |         |  
|Gross profit                                              |  |                  |      |   |               |   | 13,049 |                             |  |   | 37,855       |   |  |              | (6,631 | ) |  |   | 44,273  |  
|Selling, general and administrative expenses              |  |                  | 467   |   |               |   | 8,307  |                             |  |   | 34,224       |   |  |              | (6,631 | ) |  |   | 36,367  |  
|Related party expenses (see Note 10)                      |  |                  |      |   |               |   |       |                             |  |   | 346          |   |  |              |       |   |  |   | 346     |  
|                                                          |  |                  |       |   |               |   |        |                             |  |   |              |   |  |              |        |   |  |   |         |  
|(Loss) income from operations                             |  |                  | (467  | ) |               |   | 4,742  |                             |  |   | 3,285        |   |  |              |       |   |  |   | 7,560   |  
|Interest income                                           |  |                  |      |   |               |   | (4     | )                           |  |   | (55          | ) |  |              |       |   |  |   | (59     | )
|Interest expense                                          |  |                  |      |   |               |   | 3,021  |                             |  |   | 2,584        |   |  |              |       |   |  |   | 5,605   |  
|                                                          |  |                  |       |   |               |   |        |                             |  |   |              |   |  |              |        |   |  |   |         |  
|(Loss) income before (benefit) provision for income taxes |  |                  | (467  | ) |               |   | 1,725  |                             |  |   | 756          |   |  |              |       |   |  |   | 2,014   |  
|(Benefit) provision for income taxes                      |  |                  | (165  | ) |               |   | 515    |                             |  |   | 383          |   |  |              |       |   |  |   | 733     |  
|                                                          |  |                  |       |   |               |   |        |                             |  |   |              |   |  |              |        |   |  |   |         |  
|(Loss) income before equity in net earnings of subsidiary |  |                  | (302  | ) |               |   | 1,210  |                             |  |   | 373          |   |  |              |       |   |  |   | 1,281   |  
|Equity in net earnings of subsidiary                      |  |                  | 1,583 |   |               |   |       |                             |  |   | 1,210        |   |  |              | (2,793 | ) |  |   |        |  
|                                                          |  |                  |       |   |               |   |        |                             |  |   |              |   |  |              |        |   |  |   |         |  
|Net income                                                |  | $                | 1,281 |   |               | $ | 1,210  |                             |  | $ | 1,583        |   |  | $            | (2,793 | ) |  | $ | 1,281   |  
|                                                          |  |                  |       |   |               |   |        |                             |  |   |              |   |  |              |        |   |  |   |         |  

VS HOLDINGS, INC. AND SUBSIDIARY

CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS FOR THE NINE MONTHS ENDED

SEPTEMBER 29, 2007

(In thousands)



|                                                          |  |                 |        |   |              |   |        |                             |  |   |              |   |  |              |         |   |  |   |         |  
|--------------------------------------------------------- |  | --------------- | ------ | - | ------------ | - | ------ | --------------------------- |  | - | ------------ | - |  | ------------ | ------- | - |  | - | ------- | -
|                                                          |  | VSHoldings,Inc. |        |   | VSDirectInc. |   |        | VitaminShoppeIndustriesInc. |  |   | Eliminations |   |  | Consolidated |        
|Net sales                                                 |  | $               |       |   |              | $ | 73,242 |                             |  | $ | 332,850      |   |  | $            |        |   |  | $ | 406,092 |  
|Commissions                                               |  |                 |       |   |              |   | 18,706 |                             |  |   | 4,569        |   |  |              | (23,275 | ) |  |   |        |  
|Cost of goods sold                                        |  |                 |       |   |              |   | 51,691 |                             |  |   | 222,817      |   |  |              | (2,919  | ) |  |   | 271,589 |  
|                                                          |  |                 |        |   |              |   |        |                             |  |   |              |   |  |              |         |   |  |   |         |  
|Gross profit                                              |  |                 |       |   |              |   | 40,257 |                             |  |   | 114,602      |   |  |              | (20,356 | ) |  |   | 134,503 |  
|Selling, general and administrative expenses              |  |                 | 1,058  |   |              |   | 27,135 |                             |  |   | 100,553      |   |  |              | (20,356 | ) |  |   | 108,390 |  
|Related party expenses (see Note 10)                      |  |                 |       |   |              |   |       |                             |  |   | 1,015        |   |  |              |        |   |  |   | 1,015   |  
|                                                          |  |                 |        |   |              |   |        |                             |  |   |              |   |  |              |         |   |  |   |         |  
|(Loss) income from operations                             |  |                 | (1,058 | ) |              |   | 13,122 |                             |  |   | 13,034       |   |  |              |        |   |  |   | 25,098  |  
|Interest income                                           |  |                 |       |   |              |   | (9     | )                           |  |   | (153         | ) |  |              |        |   |  |   | (162    | )
|Interest expense                                          |  |                 |       |   |              |   | 3,021  |                             |  |   | 13,731       |   |  |              |        |   |  |   | 16,752  |  
|                                                          |  |                 |        |   |              |   |        |                             |  |   |              |   |  |              |         |   |  |   |         |  
|(Loss) income before (benefit) provision for income taxes |  |                 | (1,058 | ) |              |   | 10,110 |                             |  |   | (544         | ) |  |              |        |   |  |   | 8,508   |  
|(Benefit) provision for income taxes                      |  |                 | (394   | ) |              |   | 3,765  |                             |  |   | (305         | ) |  |              |        |   |  |   | 3,066   |  
|                                                          |  |                 |        |   |              |   |        |                             |  |   |              |   |  |              |         |   |  |   |         |  
|(Loss) income before equity in net earnings of subsidiary |  |                 | (664   | ) |              |   | 6,345  |                             |  |   | (239         | ) |  |              |        |   |  |   | 5,442   |  
|Equity in net earnings of subsidiary                      |  |                 | 6,106  |   |              |   |       |                             |  |   | 6,345        |   |  |              | (12,451 | ) |  |   |        |  
|                                                          |  |                 |        |   |              |   |        |                             |  |   |              |   |  |              |         |   |  |   |         |  
|Net income                                                |  | $               | 5,442  |   |              | $ | 6,345  |                             |  | $ | 6,106        |   |  | $            | (12,451 | ) |  | $ | 5,442   |  
|                                                          |  |                 |        |   |              |   |        |                             |  |   |              |   |  |              |         |   |  |   |         |  



20



---

##### Table of Contents

VS HOLDINGS, INC. AND SUBSIDIARY

CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS FOR THE THREE MONTHS ENDED

SEPTEMBER 30, 2006

(In thousands)



|                                                          |  |                  |      |   |               |   |        |                             |  |   |              |   |  |              |        |   |  |   |         |  
|--------------------------------------------------------- |  | ---------------- | ---- | - | ------------- | - | ------ | --------------------------- |  | - | ------------ | - |  | ------------ | ------ | - |  | - | ------- | -
|                                                          |  | VS Holdings,Inc. |      |   | VS DirectInc. |   |        | VitaminShoppeIndustriesInc. |  |   | Eliminations |   |  | Consolidated |       
|Net sales                                                 |  | $                |     |   |               | $ | 21,023 |                             |  | $ | 98,661       |   |  | $            |       |   |  | $ | 119,684 |  
|Commissions                                               |  |                  |     |   |               |   | 6,146  |                             |  |   | 1,212        |   |  |              | (7,358 | ) |  |   |        |  
|Cost of goods sold                                        |  |                  |     |   |               |   | 15,112 |                             |  |   | 67,659       |   |  |              | (837   | ) |  |   | 81,934  |  
|                                                          |  |                  |      |   |               |   |        |                             |  |   |              |   |  |              |        |   |  |   |         |  
|Gross profit                                              |  |                  |     |   |               |   | 12,057 |                             |  |   | 32,214       |   |  |              | (6,521 | ) |  |   | 37,750  |  
|Selling, general and administrative expenses              |  |                  | 152  |   |               |   | 7,902  |                             |  |   | 29,897       |   |  |              | (6,521 | ) |  |   | 31,430  |  
|Related party expenses (see Note 10)                      |  |                  |     |   |               |   |       |                             |  |   | 329          |   |  |              |       |   |  |   | 329     |  
|                                                          |  |                  |      |   |               |   |        |                             |  |   |              |   |  |              |        |   |  |   |         |  
|(Loss) income from operations                             |  |                  | (152 | ) |               |   | 4,155  |                             |  |   | 1,988        |   |  |              |       |   |  |   | 5,991   |  
|Interest income                                           |  |                  |     |   |               |   | (3     | )                           |  |   | (43          | ) |  |              |       |   |  |   | (46     | )
|Interest expense                                          |  |                  |     |   |               |   |       |                             |  |   | 5,579        |   |  |              |       |   |  |   | 5,579   |  
|                                                          |  |                  |      |   |               |   |        |                             |  |   |              |   |  |              |        |   |  |   |         |  
|(Loss) income before (benefit) provision for income taxes |  |                  | (152 | ) |               |   | 4,158  |                             |  |   | (3,548       | ) |  |              |       |   |  |   | 458     |  
|(Benefit) provision for income taxes                      |  |                  | (54  | ) |               |   | 1,511  |                             |  |   | (1,241       | ) |  |              |       |   |  |   | 216     |  
|                                                          |  |                  |      |   |               |   |        |                             |  |   |              |   |  |              |        |   |  |   |         |  
|(Loss) income before equity in net earnings of subsidiary |  |                  | (98  | ) |               |   | 2,647  |                             |  |   | (2,307       | ) |  |              |       |   |  |   | 242     |  
|Equity in net earnings of subsidiary                      |  |                  | 340  |   |               |   |       |                             |  |   |             |   |  |              | (340   | ) |  |   |        |  
|                                                          |  |                  |      |   |               |   |        |                             |  |   |              |   |  |              |        |   |  |   |         |  
|Net income (loss)                                         |  | $                | 242  |   |               | $ | 2,647  |                             |  | $ | (2,307       | ) |  | $            | (340   | ) |  | $ | 242     |  
|                                                          |  |                  |      |   |               |   |        |                             |  |   |              |   |  |              |        |   |  |   |         |  

VS HOLDINGS, INC. AND SUBSIDIARY

CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS FOR THE NINE MONTHS ENDED

SEPTEMBER 30, 2006

(In thousands)



|                                                          |  |                 |       |   |              |   |        |                      |  |   |              |   |  |              |         |   |  |   |         |  
|--------------------------------------------------------- |  | --------------- | ----- | - | ------------ | - | ------ | -------------------- |  | - | ------------ | - |  | ------------ | ------- | - |  | - | ------- | -
|                                                          |  | VSHoldings,Inc. |       |   | VSDirectInc. |   |        | ShoppeIndustriesInc. |  |   | Eliminations |   |  | Consolidated |        
|Net sales                                                 |  | $               |      |   |              | $ | 61,750 |                      |  | $ | 303,648      |   |  | $            |        |   |  | $ | 365,398 |  
|Commissions                                               |  |                 |      |   |              |   | 19,770 |                      |  |   | 3,938        |   |  |              | (23,708 | ) |  |   |        |  
|Cost of goods sold                                        |  |                 |      |   |              |   | 45,019 |                      |  |   | 202,969      |   |  |              | (2,495  | ) |  |   | 245,493 |  
|                                                          |  |                 |       |   |              |   |        |                      |  |   |              |   |  |              |         |   |  |   |         |  
|Gross profit                                              |  |                 |      |   |              |   | 36,501 |                      |  |   | 104,617      |   |  |              | (21,213 | ) |  |   | 119,905 |  
|Selling, general and administrative expenses              |  |                 | 373   |   |              |   | 26,000 |                      |  |   | 92,377       |   |  |              | (21,213 | ) |  |   | 97,537  |  
|Related party expenses (see Note 10)                      |  |                 |      |   |              |   |       |                      |  |   | 1,022        |   |  |              |        |   |  |   | 1,022   |  
|                                                          |  |                 |       |   |              |   |        |                      |  |   |              |   |  |              |         |   |  |   |         |  
|(Loss) income from operations                             |  |                 | (373  | ) |              |   | 10,501 |                      |  |   | 11,218       |   |  |              |        |   |  |   | 21,346  |  
|Other                                                     |  |                 |      |   |              |   |       |                      |  |   | (366         | ) |  |              |        |   |  |   | (366    | )
|Interest income                                           |  |                 | (27   | ) |              |   | (10    | )                    |  |   | (230         | ) |  |              |        |   |  |   | (267    | )
|Interest expense                                          |  |                 |      |   |              |   |       |                      |  |   | 16,669       |   |  |              |        |   |  |   | 16,669  |  
|                                                          |  |                 |       |   |              |   |        |                      |  |   |              |   |  |              |         |   |  |   |         |  
|(Loss) income before (benefit) provision for income taxes |  |                 | (346  | ) |              |   | 10,511 |                      |  |   | (4,855       | ) |  |              |        |   |  |   | 5,310   |  
|(Benefit) provision for income taxes                      |  |                 | (119  | ) |              |   | 3,631  |                      |  |   | (1,677       | ) |  |              |        |   |  |   | 1,835   |  
|                                                          |  |                 |       |   |              |   |        |                      |  |   |              |   |  |              |         |   |  |   |         |  
|(Loss) income before equity in net earnings of subsidiary |  |                 | (227  | ) |              |   | 6,880  |                      |  |   | (3,178       | ) |  |              |        |   |  |   | 3,475   |  
|Equity in net earnings of subsidiary                      |  |                 | 3,702 |   |              |   |       |                      |  |   |             |   |  |              | (3,702  | ) |  |   |        |  
|                                                          |  |                 |       |   |              |   |        |                      |  |   |              |   |  |              |         |   |  |   |         |  
|Net income (loss)                                         |  | $               | 3,475 |   |              | $ | 6,880  |                      |  | $ | (3,178       | ) |  | $            | (3,702  | ) |  | $ | 3,475   |  
|                                                          |  |                 |       |   |              |   |        |                      |  |   |              |   |  |              |         |   |  |   |         |  



21



---

##### Table of Contents

VS HOLDINGS, INC. AND SUBSIDIARY

CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS FOR THE NINE MONTHS ENDED

SEPTEMBER 29, 2007

(In thousands)



|                                                                                  |  |                  |        |   |               |   |        |                             |  |   |              |   |  |              |         |   |  |   |         |  
|--------------------------------------------------------------------------------- |  | ---------------- | ------ | - | ------------- | - | ------ | --------------------------- |  | - | ------------ | - |  | ------------ | ------- | - |  | - | ------- | -
|                                                                                  |  | VS Holdings,Inc. |        |   | VS DirectInc. |   |        | VitaminShoppeIndustriesInc. |  |   | Eliminations |   |  | Consolidated |        
|Cash flows from operating activities:                                             |  |                  |        |   |               |   |        |                             |  |   |              |   |  |              |         |   |  |   |         |  
|Net income                                                                        |  | $                | 5,442  |   |               | $ | 6,345  |                             |  | $ | 6,106        |   |  | $            | (12,451 | ) |  | $ | 5,442   |  
|Adjustments to reconcile net income to net cash provided by operating activities: |  |                  |        |   |               |   |        |                             |  |   |              |   |  |              |         |   |  |   |         |  
|Loss on disposal of fixed assets                                                  |  |                  |       |   |               |   | 17     |                             |  |   | 54           |   |  |              |        |   |  |   | 71      |  
|Depreciation and amortization                                                     |  |                  |       |   |               |   | 1,701  |                             |  |   | 10,134       |   |  |              |        |   |  |   | 11,835  |  
|Deferred income taxes                                                             |  |                  | (283   | ) |               |   | 229    |                             |  |   | 2,732        |   |  |              |        |   |  |   | 2,678   |  
|Deferred rent                                                                     |  |                  |       |   |               |   | 186    |                             |  |   | 1,230        |   |  |              |        |   |  |   | 1,416   |  
|Equity compensation expense                                                       |  |                  | 1,058  |   |               |   |       |                             |  |   |             |   |  |              |        |   |  |   | 1,058   |  
|Equity in earnings of subsidiary                                                  |  |                  | (6,106 | ) |               |   |       |                             |  |   | (6,345       | ) |  |              | 12,451  |   |  |   |        |  
|Changes in operating assets and liabilities:                                      |  |                  |        |   |               |   |        |                             |  |   |              |   |  |              |         |   |  |   |         |  
|Inventories                                                                       |  |                  |       |   |               |   | (1,756 | )                           |  |   | (8,927       | ) |  |              |        |   |  |   | (10,683 | )
|Prepaid expenses and other current assets                                         |  |                  | (111   | ) |               |   | 20     |                             |  |   | 485          |   |  |              |        |   |  |   | 394     |  
|Intercompany                                                                      |  |                  |       |   |               |   | (9,207 | )                           |  |   | 9,207        |   |  |              |        |   |  |   |        |  
|Other non-current assets                                                          |  |                  |       |   |               |   |       |                             |  |   | 14           |   |  |              |        |   |  |   | 14      |  
|Accounts payable                                                                  |  |                  |       |   |               |   | 177    |                             |  |   | (1,994       | ) |  |              |        |   |  |   | (1,817  | )
|Accrued expenses and other current liabilities                                    |  |                  |       |   |               |   | 3,408  |                             |  |   | (3,090       | ) |  |              |        |   |  |   | 318     |  
|Other long-term liabilities                                                       |  |                  |       |   |               |   |       |                             |  |   | 27           |   |  |              |        |   |  |   | 27      |  
|                                                                                  |  |                  |        |   |               |   |        |                             |  |   |              |   |  |              |         |   |  |   |         |  
|Net cash provided by operating activities                                         |  |                  |       |   |               |   | 1,120  |                             |  |   | 9,633        |   |  |              |        |   |  |   | 10,753  |  
|                                                                                  |  |                  |        |   |               |   |        |                             |  |   |              |   |  |              |         |   |  |   |         |  
|Cash flows from investing activities:                                             |  |                  |        |   |               |   |        |                             |  |   |              |   |  |              |         |   |  |   |         |  
|Capital expenditures                                                              |  |                  |       |   |               |   | (1,239 | )                           |  |   | (8,851       | ) |  |              |        |   |  |   | (10,090 | )
|                                                                                  |  |                  |        |   |               |   |        |                             |  |   |              |   |  |              |         |   |  |   |         |  
|Net cash used in investing activities                                             |  |                  |       |   |               |   | (1,239 | )                           |  |   | (8,851       | ) |  |              |        |   |  |   | (10,090 | )
|                                                                                  |  |                  |        |   |               |   |        |                             |  |   |              |   |  |              |         |   |  |   |         |  
|Cash flows from financing activities:                                             |  |                  |        |   |               |   |        |                             |  |   |              |   |  |              |         |   |  |   |         |  
|Borrowings under revolving credit agreement                                       |  |                  |       |   |               |   |       |                             |  |   | 4,000        |   |  |              |        |   |  |   | 4,000   |  
|Repayments of borrowing under revolving credit agreement                          |  |                  |        |   |               |   |       |                             |  |   | (4,000       | ) |  |              |         |   |  |   | (4,000  | )
|Deferred Financing Fees                                                           |  |                  |       |   |               |   |       |                             |  |   | (20          | ) |  |              |        |   |  |   | (20     | )
|                                                                                  |  |                  |        |   |               |   |        |                             |  |   |              |   |  |              |         |   |  |   |         |  
|Net cash flows used in financing activities                                       |  |                  |       |   |               |   |       |                             |  |   | (20          | ) |  |              |        |   |  |   | (20     | )
|                                                                                  |  |                  |        |   |               |   |        |                             |  |   |              |   |  |              |         |   |  |   |         |  
|Net (decrease) increase in cash and cash equivalents                              |  |                  |       |   |               |   | (119   | )                           |  |   | 762          |   |  |              |        |   |  |   | 643     |  
|Cash and cash equivalents beginning of period                                     |  |                  |       |   |               |   | 885    |                             |  |   | 587          |   |  |              |        |   |  |   | 1,472   |  
|                                                                                  |  |                  |        |   |               |   |        |                             |  |   |              |   |  |              |         |   |  |   |         |  
|Cash and cash equivalents end of period                                           |  | $                |       |   |               | $ | 766    |                             |  | $ | 1,349        |   |  | $            |        |   |  | $ | 2,115   |  
|                                                                                  |  |                  |        |   |               |   |        |                             |  |   |              |   |  |              |         |   |  |   |         |  



22



---

##### Table of Contents

VS HOLDINGS, INC. AND SUBSIDIARY

CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS FOR THE NINE MONTHS ENDED

SEPTEMBER 30, 2006

(In thousands)



|                                                                                         |  |                  |        |   |               |   |        |                             |  |   |              |   |  |              |        |   |  |   |        |  
|---------------------------------------------------------------------------------------- |  | ---------------- | ------ | - | ------------- | - | ------ | --------------------------- |  | - | ------------ | - |  | ------------ | ------ | - |  | - | ------ | -
|                                                                                         |  | VS Holdings,Inc. |        |   | VS DirectInc. |   |        | VitaminShoppeIndustriesInc. |  |   | Eliminations |   |  | Consolidated |       
|Cash flows from operating activities:                                                    |  |                  |        |   |               |   |        |                             |  |   |              |   |  |              |        |   |  |   |        |  
|Net income (loss)                                                                        |  | $                | 3,475  |   |               | $ | 6,880  |                             |  | $ | (3,178       | ) |  | $            | (3,702 | ) |  | $ | 3,475  |  
|Adjustments to reconcile net income (loss) to net cash provided by operating activities: |  |                  |        |   |               |   |        |                             |  |   |              |   |  |              |        |   |  |   |        |  
|Depreciation and amortization                                                            |  |                  |       |   |               |   | 1,629  |                             |  |   | 9,320        |   |  |              |       |   |  |   | 10,949 |  
|Deferred income taxes                                                                    |  |                  | 21     |   |               |   | (332   | )                           |  |   | 1,777        |   |  |              |       |   |  |   | 1,466  |  
|Deferred rent                                                                            |  |                  |       |   |               |   | (40    | )                           |  |   | 1,485        |   |  |              |       |   |  |   | 1,445  |  
|Equity compensation expense                                                              |  |                  | 335    |   |               |   |       |                             |  |   |             |   |  |              |       |   |  |   | 335    |  
|Equity in earnings of subsidiary                                                         |  |                  | (3,702 | ) |               |   |       |                             |  |   |             |   |  |              | 3,702  |   |  |   |       |  
|Changes in operating assets and liabilities:                                             |  |                  |        |   |               |   |        |                             |  |   |              |   |  |              |        |   |  |   |        |  
|Inventories                                                                              |  |                  |       |   |               |   | (654   | )                           |  |   | (7,670       | ) |  |              |       |   |  |   | (8,324 | )
|Prepaid expenses and other current assets                                                |  |                  | (166   | ) |               |   | (17    | )                           |  |   | 2,654        |   |  |              |       |   |  |   | 2,471  |  
|Intercompany                                                                             |  |                  | 49     |   |               |   | (9,746 | )                           |  |   | 9,697        |   |  |              |       |   |  |   |       |  
|Other non-current assets                                                                 |  |                  |       |   |               |   | 10     |                             |  |   | (216         | ) |  |              |       |   |  |   | (206   | )
|Accounts payable                                                                         |  |                  |       |   |               |   | (118   | )                           |  |   | (123         | ) |  |              |       |   |  |   | (241   | )
|Accrued expenses and other current liabilities                                           |  |                  | (12    | ) |               |   | 3,711  |                             |  |   | (4,812       | ) |  |              |       |   |  |   | (1,113 | )
|                                                                                         |  |                  |        |   |               |   |        |                             |  |   |              |   |  |              |        |   |  |   |        |  
|Net cash provided by operating activities                                                |  |                  |       |   |               |   | 1,323  |                             |  |   | 8,934        |   |  |              |       |   |  |   | 10,257 |  
|                                                                                         |  |                  |        |   |               |   |        |                             |  |   |              |   |  |              |        |   |  |   |        |  
|Cash flows from investing activities:                                                    |  |                  |        |   |               |   |        |                             |  |   |              |   |  |              |        |   |  |   |        |  
|Capital expenditures                                                                     |  |                  |       |   |               |   | (428   | )                           |  |   | (5,826       | ) |  |              |       |   |  |   | (6,254 | )
|                                                                                         |  |                  |        |   |               |   |        |                             |  |   |              |   |  |              |        |   |  |   |        |  
|Net cash used in investing activities                                                    |  |                  |       |   |               |   | (428   | )                           |  |   | (5,826       | ) |  |              |       |   |  |   | (6,254 | )
|                                                                                         |  |                  |        |   |               |   |        |                             |  |   |              |   |  |              |        |   |  |   |        |  
|Cash flows from financing activities:                                                    |  |                  |        |   |               |   |        |                             |  |   |              |   |  |              |        |   |  |   |        |  
|Repayments under revolving credit agreement                                              |  |                  |       |   |               |   |       |                             |  |   | (4,127       | ) |  |              |       |   |  |   | (4,127 | )
|Deferred financing fees                                                                  |  |                  |       |   |               |   |       |                             |  |   | (711         | ) |  |              |       |   |  |   | (711   | )
|                                                                                         |  |                  |        |   |               |   |        |                             |  |   |              |   |  |              |        |   |  |   |        |  
|Net cash used in financing activities                                                    |  |                  |       |   |               |   |       |                             |  |   | (4,838       | ) |  |              |       |   |  |   | (4,838 | )
|                                                                                         |  |                  |        |   |               |   |        |                             |  |   |              |   |  |              |        |   |  |   |        |  
|Net increase (decrease) in cash and cash equivalents                                     |  |                  |       |   |               |   | 895    |                             |  |   | (1,730       | ) |  |              |       |   |  |   | (835   | )
|Cash and cash equivalents beginning of period                                            |  |                  |       |   |               |   |       |                             |  |   | 4,784        |   |  |              |       |   |  |   | 4,784  |  
|                                                                                         |  |                  |        |   |               |   |        |                             |  |   |              |   |  |              |        |   |  |   |        |  
|Cash and cash equivalents end of period                                                  |  | $                |       |   |               | $ | 895    |                             |  | $ | 3,054        |   |  | $            |       |   |  | $ | 3,949  |  
|                                                                                         |  |                  |        |   |               |   |        |                             |  |   |              |   |  |              |        |   |  |   |        |  



23



---

##### Table of Contents

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

The following Managements Discussion and Analysis of Financial Condition and Results of Operations should be read in conjunction with the
condensed consolidated financial statements and notes thereto included as part of this quarterly report on Form 10-Q. This report contains forward-looking statements that are based upon current expectations. We sometimes identify forward-looking
statements with such words as may, will, expect, anticipate, estimate, seek, intend, believe or similar words concerning future events. The
forward-looking statements contained herein, include, without limitation, statements concerning future revenue sources and concentration, gross profit margins, selling and marketing expenses, research and development expenses, general and
administrative expenses, capital resources, additional financings or borrowings and additional losses and are subject to risks and uncertainties including, but not limited to, those discussed below and elsewhere in this quarterly report on Form 10-Q
that could cause actual results to differ materially from the results contemplated by these forward-looking statements. We also urge you to carefully review the risk factors set forth in Item 1A- Risk Factors in our Annual Report on Form
10-K filed on March 30, 2007 with the Securities and Exchange Commission.

Company Overview

We are a leading specialty retailer and direct marketer of vitamins, minerals, herbs, supplements, sports nutrition and other health and wellness
products. As of September 29, 2007, we operated 333 stores located in 31 states and the District of Columbia and sold direct to consumers through our nationally circulated catalog and our web site, www.vitaminshoppe.com. We target the
dedicated, well-informed vitamin, mineral and supplement (VMS) consumer and differentiate ourselves by providing our customers with an extensive selection of high quality products sold at competitive prices and value-added customer
service. We offer our customers a selection of over 20,000 SKUs from over 400 different national brands, as well as our proprietary Vitamin Shoppe, BodyTech and MD Select brands. Our broad product offering enables us to provide our customers with a
selection of products that is not readily available at other specialty retailers, supermarkets, chain drug stores or mass merchants. We believe our extensive product offering, together with our well-known brand name and emphasis on product education
and customer service, help us bond with our target customer and serve as a foundation for strong customer loyalty.

Our Company was founded
as a single store in New York, New York in 1977. Our Vitamin Shoppe branded products were introduced in 1989. We were acquired in November 2002 by Bear Stearns Merchant Manager II, LLC (BSMB) and other investors.

Segment Information

We sell our products through two
business segments: retail, which is our retail store format, and direct, which consists of our catalog and internet formats.

Retail. We believe we operate a unique retail store format in the VMS industry, which has been successful in diverse geographic and demographic markets, ranging from urban locations in New York City to suburban locations in
Plantation, Florida and Manhattan Beach, California. Our stores carry a broad selection of VMS products and are staffed with highly experienced and knowledgeable associates who are able to educate our customers about product features and assist in
product selection.

Since the beginning of 2003, we have aggressively pursued new store growth. During this period through
September 29, 2007, we opened 207 new stores, expanding our presence in our existing markets as well as entering new markets such as California, Texas, and Michigan. Our new stores typically have reached sales more consistent with our mature
store base over a three to four year time period.

Direct. Our direct segment consists of our catalog and internet operations from
our web site, www.vitaminshoppe.com. The direct segment enables us to service customers outside our retail markets and provides us with data that we use to assist us in the selection of future store locations.

Our catalog is mailed regularly to our catalog customers contained in our Frequent Buyer Program database. Our catalog is currently designed to appeal to
the dedicated, well-informed VMS consumer and includes a broad assortment of approximately 12,000 to 14,000 of our most popular SKUs, though an additional 6,000 SKUs are available for special order. In addition, we mail out approximately
2.4 million catalogs throughout the year to prospective customers and non-active customers in our Frequent Buyer Program database. Our Web site offers our customers online access to our full assortment of over 20,000 SKUs.

Trends and Other Factors Affecting Our Business

Our
performance is affected by trends that affect the VMS industry, including demographic, health and lifestyle preferences. Changes in these trends and other factors, which we may not foresee, may also impact our business. For example, our industry is
subject to potential regulatory actions, such as the ban on ephedra, and other legal matters that affect the viability of a given product.



24



---

##### Table of Contents

Volatile consumer trends, such as those described in the following paragraph, as well as the overall impact on consumer spending, can dramatically affect
purchasing patterns. Our business allows us to respond to changing industry trends by introducing new products and adjusting our product mix and sales incentives. We will continue to diversify our product lines to offer items less susceptible to the
effects of economic conditions and not as readily substitutable, such as teas, lotions and spring water.

Sales of weight management products are generally more sensitive to consumer trends, resulting in higher volatility than our other products. Our sales of weight management products have been significantly influenced
by the rapid increase and subsequent decline of products such as those containing ephedra, low carb products and Cortislim®. Accordingly, we launch new weight management products on an
ongoing basis in response to prevailing market conditions and consumer demands. As the rate of obesity increases and as the general public becomes increasingly more health conscious, we expect the demand for weight management products, albeit
volatile, to continue to be strong in the near term.

In addition to the weight management product lines, we intend to continue our focus
in meeting the demands of an increasingly aging population, the effects of increasing costs of traditional healthcare and a rapidly growing fitness conscious public.

New stores have had and are expected to continue to have an impact on the results of our operations. Since the beginning of 2003, we have opened 210 stores, and as of October 31, 2007 operated 335 stores located
in 31 states and the District of Columbia. Our stores typically require three to four years to mature, generating lower store level sales in the initial years than our mature stores. Accordingly, as newly opened stores mature, we expect them to
contribute meaningfully to our sales and results of operations.

Critical Accounting Policies

Our significant accounting policies are described in Note 4 of the notes to the Consolidated Financial Statements included in our financial statements for
Fiscal 2006, Fiscal 2005, and Fiscal 2004, filed with the Securities and Exchange Commission on March 30, 2007, in our Annual Report on Form 10-K. A discussion of our critical accounting policies and estimates are included in Managements
Discussion and Analysis of Financial Condition and Results of Operations in our Form 10-K. Management has discussed the development and selection of these policies with the Audit Committee of our Board of Directors, and the Audit Committee of our
Board of Directors has reviewed its disclosures relating to them.

Effective December 31, 2006, we adopted FASB Interpretation
No. 48 (FIN 48), Accounting for Uncertainty in Income Taxes  an interpretation of FASB Statement No. 109. FIN 48 provides guidance for the recognition threshold and measurement attribute for financial statement
recognition and measurement of a tax position taken or expected to be taken in a tax return. In accordance with FIN 48, we recognized an adjustment of $2.3 million, increasing our liability for uncertain tax positions, interest, and penalties, and
reducing the December 31, 2006 balance of retained earnings as well increasing the balance of goodwill. See Note 12 to our condensed consolidated financial statements for more information on income taxes.

It is our policy to recognize the largest amount that is more-likely-than-not to be sustained upon audit by the relevant taxing authority, and the impact
of an uncertain income tax position on our income tax return. Management makes certain assumptions and judgements regarding certain tax positions, and as such uncertain income tax position will not be recognized if in managements opinion it
has less than a 50% likelihood of being sustained. The tax positions are analyzed periodically (at least quarterly) and adjustments are made as events occur that warrant adjustments to those positions. We record interest expense payable, as
well as penalties payable, if any, to relevant tax authorities as income tax expense.

With the exception of the adoption of FIN 48,
management believes there have been no material changes to the critical accounting policies or estimates reported in the Managements Discussion and Analysis of Financial Condition and Results of Operations section of the audited financial
statements for the fiscal year ended December 30, 2006.

General Definitions for Operating Results

Net Sales consist of sales from comparable stores and non comparable stores, as well as sales made directly to our catalog and internet customers.
A store is included in comparable store sales after four hundred and ten days of operation.

Cost of goods soldincludes the cost of
inventory sold, markdowns, costs of warehousing and distribution and store occupancy costs. Warehousing and distribution costs include freight on internally transferred merchandise, rent for the distribution center and costs associated with our
buying department and distribution facility, including payroll, which are capitalized into inventory and then expensed as merchandise is sold. Store occupancy costs include rent, common area maintenance, real estate taxes and utilities.

Gross profitis net sales minus cost of goods sold.



25



---

##### Table of Contents

Selling, general and administrative expensesconsist of operating payroll and related benefits,
advertising and promotion expense, depreciation and other selling, general and administrative expenses.

Related party expensesconsist of management fees incurred and paid to BSMB, and consulting fees incurred and paid to Renaissance Brands, Inc.

Income from
operations consists of gross profit minus selling, general and administrative expenses, and related party expenses.

Otherincludes activity relating to our interest rate swap that we entered into in Fiscal 2005.

Interest incomerepresents income
earned from highly liquid investments purchased with an original maturity of three months or less.

Interest expense includes
interest on the Notes, interest on the Revolving Credit Facility, letters of credit fees, as well as amortization of financing costs.

Key Performance
Indicators and Statistics

We use a number of key indicators of financial condition and operating results to evaluate the performance of
our business, including the following (in thousands):



|                                       |  |                    |         |   |                   |   |         |                   |  |   |                   |   |  |   |         |  
|-------------------------------------- |  | ------------------ | ------- | - | ----------------- | - | ------- | ----------------- |  | - | ----------------- | - |  | - | ------- | -
|                                       |  | Three Months Ended |         |   | Nine Months Ended |  
|                                       |  | September 29,2007  |         |   | September 30,2006 |   |         | September 29,2007 |  |   | September 30,2006 |  
|Net sales                              |  | $                  | 135,126 |   |                   | $ | 119,684 |                   |  | $ | 406,092           |   |  | $ | 365,398 |  
|Increase in comparable store net sales |  |                    | 7.3     | % |                   |   | 8.2     | %                 |  |   | 7.2               | % |  |   | 6.5     | %
|Gross profit as a percent of net sales |  |                    | 32.8    | % |                   |   | 31.5    | %                 |  |   | 33.1              | % |  |   | 32.8    | %
|Income from operations                 |  | $                  | 7,560   |   |                   | $ | 5,991   |                   |  | $ | 25,098            |   |  | $ | 21,346  |  
|EBITDA (1)                             |  | $                  | 11,778  |   |                   | $ | 9,884   |                   |  | $ | 37,479            |   |  | $ | 33,311  |  

---

|(1) | EBITDA represents, respectively, net income before provision for income tax, interest income and expense, and depreciation and amortization, including recognition of deferred rent.
Since EBITDA is not a measure of performance calculated in accordance with GAAP, it should not be considered as a performance measure prepared in accordance with GAAP, such as operating income, net income and cash flows from operating activities. We
believe that EBITDA provides additional information of our operating performance and our ability to meet our future debt service, capital expenditure and working capital requirements. Furthermore, our executive compensation plans base incentive
compensation payments on our EBITDA performance measured against budget. Other companies may define EBITDA differently, and as a result, our measure of EBITDA may not be directly comparable to EBITDA of other companies. The table below includes a
reconciliation from net income to EBITDA.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|                                                           |  |                    |        |   |                   |   |       |                   |  |   |                   |   |  |   |        |  
|---------------------------------------------------------- |  | ------------------ | ------ | - | ----------------- | - | ----- | ----------------- |  | - | ----------------- | - |  | - | ------ | -
|                                                           |  | Three Months Ended |        |   | Nine Months Ended |  
|                                                           |  | September 29,2007  |        |   | September 30,2006 |   |       | September 29,2007 |  |   | September 30,2006 |  
|Statement of Operations Data:                              |  |                    |        |   |                   |   |       |                   |  |   |                   |   |  |   |        |  
|Net income                                                 |  | $                  | 1,281  |   |                   | $ | 242   |                   |  | $ | 5,442             |   |  | $ | 3,475  |  
|Provision for income taxes                                 |  |                    | 733    |   |                   |   | 216   |                   |  |   | 3,066             |   |  |   | 1,835  |  
|Interest income                                            |  |                    | (59    | ) |                   |   | (46   | )                 |  |   | (162              | ) |  |   | (267   | )
|Interest expense                                           |  |                    | 5,605  |   |                   |   | 5,579 |                   |  |   | 16,752            |   |  |   | 16,669 |  
|Depreciation and amortization, including deferred rent (a) |  |                    | 4,218  |   |                   |   | 3,893 |                   |  |   | 12,381            |   |  |   | 11,599 |  
|                                                           |  |                    |        |   |                   |   |       |                   |  |   |                   |   |  |   |        |  
|EBITDA                                                     |  | $                  | 11,778 |   |                   | $ | 9,884 |                   |  | $ | 37,479            |   |  | $ | 33,311 |  
|                                                           |  |                    |        |   |                   |   |       |                   |  |   |                   |   |  |   |        |  

---

|(a) | Excludes amortization of deferred financing fees, which are included in interest expense in this table.
|--- | ---------------------------------------------------------------------------------------------------------



26



---

##### Table of Contents

Because we also consider EBITDA useful as a liquidity measure, we present the following reconciliation of EBITDA to our
net cash provided by operating activities:



|                                               |  |                   |         |   |                   |   |         |  
|---------------------------------------------- |  | ----------------- | ------- | - | ----------------- | - | ------- | -
|                                               |  | Nine Months Ended |        
|                                               |  | September 29,2007 |         |   | September 30,2006 |  
|EBITDA                                         |  | $                 | 37,479  |   |                   | $ | 33,311  |  
|Interest expense, net                          |  |                   | (16,590 | ) |                   |   | (16,402 | )
|Provision for income taxes                     |  |                   | (3,066  | ) |                   |   | (1,835  | )
|Loss on disposal of fixed assets               |  |                   | 71      |   |                   |   |        |  
|Deferred income taxes                          |  |                   | 2,678   |   |                   |   | 1,466   |  
|Deferred financing fees amortization and other |  |                   | 870     |   |                   |   | 795     |  
|Equity compensation expense                    |  |                   | 1,058   |   |                   |   | 335     |  
|Changes in operating assets and liabilities:   |  |                   |         |   |                   |   |         |  
|Inventories                                    |  |                   | (10,683 | ) |                   |   | (8,324  | )
|Prepaid expenses and other current assets      |  |                   | 394     |   |                   |   | 2,471   |  
|Other non-current assets                       |  |                   | 14      |   |                   |   | (206    | )
|Accounts payable                               |  |                   | (1,817  | ) |                   |   | (241    | )
|Accrued expenses and other current liabilities |  |                   | 318     |   |                   |   | (1,113  | )
|Other long-term liabilities                    |  |                   | 27      |   |                   |   |        |  
|                                               |  |                   |         |   |                   |   |         |  
|Net cash provided by operating activities      |  | $                 | 10,753  |   |                   | $ | 10,257  |  
|                                               |  |                   |         |   |                   |   |         |  

The following table shows the growth in our network of stores during the three and nine months
ended September 29, 2007 and September 30, 2006:



|                                   |  |                    |  |                   |  |                   |  |                   |  
|---------------------------------- |  | ------------------ |  | ----------------- |  | ----------------- |  | ----------------- | -
|                                   |  | Three Months Ended |  | Nine Months Ended | 
|                                   |  | September 29,2007  |  | September 30,2006 |  | September 29,2007 |  | September 30,2006 |  
|Store Data:                        |  |                    |  |                   |  |                   |  |                   |  
|Stores open at beginning of period |  | 322                |  | 292               |  | 306               |  | 275               |  
|Stores opened                      |  | 11                 |  | 3                 |  | 27                |  | 21                |  
|Stores closed                      |  |                   |  |                  |  |                  |  | (1                | )
|                                   |  |                    |  |                   |  |                   |  |                   |  
|Stores open at end of period       |  | 333                |  | 295               |  | 333               |  | 295               |  
|                                   |  |                    |  |                   |  |                   |  |                   |  

Results of Operations

The information presented below is for the three and nine months ended September 29, 2007 and September 30, 2006 and was derived from our condensed consolidated financial statements, which, in the opinion of
management, includes all adjustments necessary for a fair presentation of our financial position and operating results for such periods and as of such dates. The following table summarizes our results of operations for the three and nine months
ended September 29, 2007 and September 30, 2006 as a percentage of net sales:



27



---

##### Table of Contents

|                                             |  |                    |    |  |                   |    |  |                   |    |  |                   |   
|-------------------------------------------- |  | ------------------ | -- |  | ----------------- | -- |  | ----------------- | -- |  | ----------------- | --
|                                             |  | Three Months Ended |    |  | Nine Months Ended |   
|                                             |  | September 29,2007  |    |  | September 30,2006 |    |  | September 29,2007 |    |  | September 30,2006 |   
|Net sales                                    |  | 100.0              | %  |  | 100.0             | %  |  | 100.0             | %  |  | 100.0             | % 
|Cost of goods sold                           |  | 67.2               | %  |  | 68.5              | %  |  | 66.9              | %  |  | 67.2              | % 
|                                             |  |                    |    |  |                   |    |  |                   |    |  |                   |   
|Gross profit                                 |  | 32.8               | %  |  | 31.5              | %  |  | 33.1              | %  |  | 32.8              | % 
|Selling, general and administrative expenses |  | 26.9               | %  |  | 26.3              | %  |  | 26.7              | %  |  | 26.7              | % 
|Related party expenses                       |  | 0.3                | %  |  | 0.3               | %  |  | 0.2               | %  |  | 0.3               | % 
|                                             |  |                    |    |  |                   |    |  |                   |    |  |                   |   
|Income from operations                       |  | 5.6                | %  |  | 5.0               | %  |  | 6.2               | %  |  | 5.8               | % 
|Other                                        |  | 0.0                | %  |  | 0.0               | %  |  | 0.0               | %  |  | (0.1              | )%
|Interest income                              |  | (0.0               | )% |  | (0.0              | )% |  | (0.0              | )% |  | (0.1              | )%
|Interest expense                             |  | 4.1                | %  |  | 4.7               | %  |  | 4.1               | %  |  | 4.6               | % 
|                                             |  |                    |    |  |                   |    |  |                   |    |  |                   |   
|Income before provision for income taxes     |  | 1.5                | %  |  | 0.4               | %  |  | 2.1               | %  |  | 1.5               | % 
|Provision for income taxes                   |  | 0.6                | %  |  | 0.2               | %  |  | 0.8               | %  |  | 0.5               | % 
|                                             |  |                    |    |  |                   |    |  |                   |    |  |                   |   
|Net income                                   |  | 0.9                | %  |  | 0.2               | %  |  | 1.3               | %  |  | 1.0               | % 
|                                             |  |                    |    |  |                   |    |  |                   |    |  |                   |   

Three Months Ended September 29, 2007 Compared To Three Months Ended September 30, 2006

Net Sales

Net sales increased
$15.4 million, or 12.9%, to $135.1 million for the three months ended September 29, 2007 compared to $119.7 million for the three months ended September 30, 2006. The increase was the result of an increase in our comparable store sales,
new sales from our non-comparable stores, and an increase in our direct sales.

Retail

Net sales from our retail stores increased $15.1 million, or 14.9%, to $116.5 million for the three months ended September 29, 2007 compared to
$101.4 million for the three months ended September 30, 2006. We operated 333 stores as of September 29, 2007 compared to 295 stores as of September 30, 2006. Our overall store sales for the three months ended September 29, 2007
increased due to non-comparable store sales increases of $7.6 million and an increase in comparable store sales of $7.5 million, or 7.3%. Our overall sales increased primarily in the categories of supplements, which increased $3.0 million, or 11.5%;
multivitamins, which increased $0.7 million, or 9.4%; sports nutrition, which increased by $8.6 million, or 36.3%; and minerals, which increased $0.4 million, or 10.7%.

The supplements category, which is among the largest selling product categories in our mix, experienced significant growth in sales of essential fatty acids, or EFAs, which were responsible for most of the increase in
the supplement category this quarter. Given the current trend in EFA consumption, and the growing number of publications and recommendations regarding the heart-health benefits of fish oils (such as by The American Heart Association and US National
Institutes of Health), we expect continued strength in sales of EFAs for the remainder of this fiscal year. Product sales in the sports nutrition category increased at a greater rate than the overall increase in net sales during the third quarter of
Fiscal 2007, and has done so for the past six quarters. We believe this is due largely to the growth in the fitness-conscious market as well as the diversity of new product introductions and innovations in technology.

Direct

Net sales to our
direct customers increased $0.4 million, or 2.0%, to $18.6 million for the three months ended September 29, 2007 compared to $18.3 million for the three months ended September 30, 2006. The overall increase in our direct sales was due to
an increase in our internet sales of approximately $1.9 million which was offset by a decrease in our catalog sales. The increase in web-based sales was largely due to a greater influx of customers this quarter as compared to the quarter ending
September 30, 2006, as a result of our increased web-based marketing efforts. We believe catalog purchasing in general is declining in popularity as a purchasing medium, especially in the wake of the introduction of online shopping. In
addition, as we continue to open more stores in new markets, some catalog customers choose to shop at our retail locations.



28



---

##### Table of Contents

Cost of Goods Sold

Cost of goods sold, which includes product, warehouse and distribution and occupancy costs, increased $8.9 million, or 10.9%, to $90.9 million for the three months ended September 29, 2007 compared to $81.9
million for the three months ended September 30, 2006. The components of cost of goods sold are explained below. Costs of goods sold as a percentage of net sales was 67.2% for the three months ended September 29, 2007 compared to 68.5% for
the three months ended September 30, 2006.

Product costs increased $5.6 million, or 8.7%, to $70.3 million for the three months ended
September 29, 2007, compared to $64.6 million for the three months ended September 30, 2006 as a result of greater sales this quarter as compared to the quarter ending September 30, 2006. Product costs as a percentage of net sales
decreased to 52.0% for the three months ended September 29, 2007 compared to 54.1% for the three months ended September 30, 2006. The 2.1% decrease as a percentage of sales was largely a result of a decrease in pricing promotions and
coupon offerings for the quarter ended September 29, 2007 as compared to the quarter ended September 30, 2006.

Warehouse and
distribution costs increased $0.5 million, or 13.1%, to $4.6 million for the three months ended September 29, 2007 compared to $4.1 million for the three months ended September 30, 2006. Warehouse and distribution costs as a percentage of
net sales remained level at 3.4% for the three months ended September 29, 2007 and for the three months ended September 30, 2006.

Occupancy costs increased $2.8 million, or 21.2%, to $15.9 million for the three months ended September 29, 2007 compared to $13.1 million for the three months ended September 30, 2006. Occupancy costs as a percentage of net sales
increased to 11.8% for the three months ended September 29, 2007 to compared to 10.9% for the three months ended September 30, 2006. This increase as a percentage of sales is mainly attributable to the increases in utilities and real
estate tax expenses as well as a lower ratio of direct net sales, as a component of total net sales, to occupancy expenses.

Gross Profit

As a result of the foregoing, gross profit increased $6.5 million, or 17.3%, to $44.3 million for the three months ended September 29,
2007 compared to $37.8 million for the three months ended September 30, 2006.

Selling, General and Administrative Expenses

Selling, general and administrative expenses, including operating payroll and related benefits, advertising and promotion expense, depreciation and
other selling, general and administrative expenses, increased $4.9 million, or 15.7%, to $36.4 million for the three months ended September 29, 2007, compared to $31.4 million for the three months ended September 30, 2006. The components
of selling, general and administrative expenses are explained below. Selling, general and administrative expenses as a percentage of net sales for the three months ended September 29, 2007 increased to 26.9% compared to 26.3% for the three
months ended September 30, 2006.

Operating payroll and related benefits increased $1.2 million, or 9.5%, to $13.5 million for the
three months ended September 29, 2007 compared to $12.3 million for the three months ended September 30, 2006. Operating payroll and related benefits expenses as a percentage of net sales decreased to 10.0% during the three months ended
September 29, 2007 compared to 10.3% for the three months ended September 30, 2006. The decrease as a percentage of sales was primarily due to greater sales per hour relative to net sales for the quarter ended September 29, 2007, as
compared to the quarter ended September 30, 2006. The increase in sales per hour was partially offset by an increase in average wage.

Advertising and promotion expenses increased $0.4 million, or 13.3%, to $3.0 million for the three months ended September 29, 2007 compared to $2.6 million for the three months ended September 30, 2006. Advertising and promotion
expenses as a percentage of net sales remained level at 2.2% for the three months ended September 29, 2007 and 2.2% for the three months ended September 30, 2006.

Other selling, general and administrative expenses, which include depreciation and amortization expense, increased $3.3 million, or 20.5%, to $19.9
million for the three months ended September 29, 2007 compared to $16.5 million for the three months ended September 30, 2006. The increase was due primarily to a write-off of deferred offering fees for $0.5 million, due to the
postponement of our initial public offering, increases in depreciation and amortization of approximately $0.3 million, increases in equity compensation expense of approximately $0.3 million, and increases in payroll expenses of $0.9 million. The
increase in payroll was attributable to our growing corporate infrastructure. In addition to the above, there was an increase in professional fees of $0.8 million due mainly to an increase in legal fees this quarter as compared to the same quarter
last year. Other selling, general and administrative expenses as a percentage of net sales increased to 14.7% during the three months ended September 29, 2007 compared to 13.8% for the three months ended September 30, 2006, due largely to
the increase in professional fees and the write-off of deferred offering fees.



29



---

##### Table of Contents

Related Party Expenses

Related party expenses were unchanged at $0.3 million for the quarter ended September 29, 2007, as well as the quarter ended September 30, 2006 (see Note 10 to our condensed consolidated financial
statements).

Income from Operations

As a result of the foregoing, income from operations increased $1.6 million, or 26.2%, to $7.6 million for the three months ended September 29, 2007 compared to $6.0 million for the three months ended September 30, 2006. Income
from operations as a percentage of net sales increased to 5.6% for the three months ended September 29, 2007 compared to 5.0% for the three months ended September 30, 2006.

Retail

Income from operations
for the retail segment increased $4.9 million, or 36.6%, to $18.2 million for the three months ended September 29, 2007 compared to $13.3 million for the three months ended September 30, 2006. Income from operations as a percentage of net
sales for the retail segment increased to 15.6% for the three months ended September 29, 2007 compared to 13.1% for the three months ended September 30, 2006. The increase as a percentage of net sales was primarily due to a decrease in
product costs of 2.3% as a percentage of sales, as a result of the decrease in promotional pricing activities this quarter as compared to the same quarter last year, and a decrease in operating expense of .7%. These decreases were offset in part by
an increase in occupancy expense of 0.7% as a percent of sales. The increase in occupancy costs as a percentage of sales is due largely to increases in utilities and real estate tax expenses for this quarter compared to the same quarter last year.

Direct

Income
from operations for the direct segment increased $0.1 million, or 4.6%, to $3.3 million for the three months ended September 29, 2007 compared to $3.2 million for the three months ended September 30, 2006. Income from operations as a
percentage of net sales for the direct segment increased to 17.7% for the three months ended September 29, 2007 compared to 17.3% for the three months ended September 30, 2006. This increase in income from operations as a percentage of
sales was due mainly to a 1.1% decrease in distribution costs as a percentage of sales this quarter as compared to the same quarter last year, primarily as a result of a greater absorption of overhead by the growing retail base, offset by an
increase of product costs of 0.8% as a percent of sales due to an increase in promotional pricing offered to our direct customers this quarter compared to the same quarter last your, to provide more competitive pricing.

Corporate Costs

Corporate
costs increased by $3.4 million, or 32.7%, to $13.9 million for the three months ended September 29, 2007 compared to $10.5 million for the three months ended September 30, 2006. Corporate costs as a percentage of net sales increased to
10.3% for the three months ended September 29, 2007 compared to 8.8% for the three months ended September 30, 2006. The dollar increase was primarily due to increases in depreciation and amortization of approximately $0.3 million, and
increases in equity compensation expense of approximately $0.3 million, an increase in professional fees of $0.8 million, and an increase in payroll of $0.9 million attributable to our growing corporate infrastructure. In addition, we wrote off $0.5
million of deferred offering fees related to the postponement of our initial public offering. The 1.5 % increase as a percentage of net sales for the quarter ended September 29, 2007, as compared to the quarter ended September 30,
2006, was primarily due to the increase in professional fees, and write-off of deferred offering fees.

Other

There were no amounts recorded in Other for the three months ended September 29, 2007 and for the three months ended September 30, 2006.

Interest Income

Interest
income increased $13,000 to $59,000 for the three months ended September 29, 2007 compared to $46,000 for the three months ended September 30, 2006. The increase was due to having a higher average balance in our interest bearing investment
account during the three months ended September 29, 2007, as compared to the three months ended September 30, 2006.

Interest Expense

Interest expense remained level at $5.6 million for the three months ended September 29, 2007 compared to the three months
ended September 30, 2006.



30



---

##### Table of Contents

Provision for Income Taxes

We recognized $0.7 million of income tax expense during the three months ended September 29, 2007 compared with $0.2 million for the three months ended September 30, 2006. The effective tax rate for the
three months ended September 29, 2007 was 36.4%, compared to 47.2% for the three months ended September 30, 2006. The effective rate for the current period, as compared to the same period last year, decreased primarily due to changes to
our estimated blended state tax rates for the three months ended September 29, 2007 as compared to the three months ended September 30, 2006.

Net Income

As a result of the foregoing, we generated net income of $1.3 million for the three months ended
September 29, 2007 compared to $0.2 million for the three months ended September 30, 2006.

Nine Months Ended September 29, 2007
Compared To Nine Months Ended September 30, 2006

Net Sales

Net sales increased $40.7 million, or 11.1%, to $406.1 million for the nine months ended September 29, 2007 compared to $365.4 million for the nine
months ended September 30, 2006. The increase was the result of an increase in our comparable store sales, new sales from our non-comparable stores partially offset by a decrease in our direct sales.

Retail

Net sales from our
retail stores increased $43.5 million, or 14.2%, to $348.9 million for the nine months ended September 29, 2007 compared to $305.4 million for the nine months ended September 30, 2006. We operated 333 stores as of September 29, 2007
compared to 295 stores as of September 30, 2006. Our overall store sales for the nine months ended September 29, 2007 increased due to non-comparable store sales increases of $21.4 million and an increase in comparable store sales of $22.1
million, or 7.2%. Our overall sales increased primarily in the categories of Minerals, which increased $0.8 million, or 7.8%; supplements, which increased $7.8 million, or 9.9%; sports nutrition, which increased by $25.9 million, or 37.9%; herbs,
which increased $4.3 million, or 7.3%; multi vitamins, which increased $1.8 million, or 8.0%; and weight management, which increased $2.0 million, or 9.6%. These increases were partially offset by a decrease in our other-books/accessories category,
which decreased by $0.6 million.

The supplements category, which is among the largest selling product categories in our mix, experienced
significant growth during the nine months ending September 29, 2007, primarily as a result of a continuing increase in sales of essential fatty acids, or EFAs. Given the current trend in EFA consumption, and the growing number of publications
and recommendations regarding the heart-health benefits of fish oils (such as by The American Heart Association and US National Institutes of Health), we expect sales of EFAs to continue to be strong in this fiscal year. Product sales in the sports
nutrition category increased at a greater rate than the overall increase in net sales during the period, and has done so since early Fiscal 2006. We believe this is due largely to the growth in the fitness-conscious market as well as the diversity
of new product introductions and innovations in technology.

Direct

Net sales to our direct customers decreased $2.8 million, or 4.7%, to $57.2 million for the nine months ended September 29, 2007 compared to $60.0
million for the nine months ended September 30, 2006. This decrease was attributable to the overall decrease in our catalog sales which was offset in part by our internet sales which increased by approximately $3.0 million for the nine months
ended September 29, 2007, as compared to the period ended September 30, 2006. The increase in internet sales is largely due to the increase in promotional activities and web marketing efforts in this period as compared to the same period
last year, as well as a shift in catalog purchasing to the internet as we are experiencing a migration of consumer traffic from catalog to our website. In addition, as we continue to open more stores in more markets, and more customers have the
ability to shop at our stores, some customers who would normally purchase our products by catalog opted to purchase our products at a retail location.

Cost of Goods Sold

Cost of goods sold, which includes product, warehouse and distribution and occupancy costs,
increased $26.1 million, or 10.6%, to $271.6 million for the nine months ended September 29, 2007 compared to $245.5 million for the nine months ended September 30, 2006. The components of cost of goods sold are explained below. Costs of
goods sold as a percentage of net sales decreased to 66.9% for the nine months ended September 29, 2007 compared to 67.2% for the nine months ended September 30, 2006.



31



---

##### Table of Contents

Product costs increased $18.7 million, or 9.6%, to $212.1 million for the nine months ended
September 29, 2007, compared to $193.5 million for the nine months ended September 30, 2006 as a result of greater sales this period as compared to the same period last year. Product costs as a percentage of net sales decreased 0.7% to
52.2% during the nine months ended September 29, 2007 compared to 52.9% for the nine months ended September 30, 2006, due primarily to a decrease in promotional pricing activities.

Warehouse and distribution costs increased $1.8 million, or 14.5%, to $14.1 million for the nine months ended September 29, 2007 compared to $12.3
million for the nine months ended September 30, 2006. Warehouse and distribution costs as a percentage of net sales increased to 3.5% for the nine months ended September 29, 2007 compared to 3.4% for the nine months ended
September 30, 2006. The increase of warehouse and distribution costs as a percentage of sales was primarily due to proportionately greater shipping expenses attributable to the greater concentration of new stores operating in locations at
greater distances from our distribution center, such as the southwest and west coast, in this period as compared to the same period last year.

Occupancy costs increased $5.6 million, or 14.2%, to $45.4 million for the nine months ended September 29, 2007 compared to $39.7 million for the nine months ended September 30, 2006. Occupancy costs as a percentage of total net
sales increased 0.3% to 11.2% for the nine months ended September 29, 2007 compared to 10.9% for the nine months ended September 30, 2006. However, as a percentage of retail sales (occupancy costs do not pertain to our direct business), it
remained level at 13.0% for both the nine months ended September 29, 2007 and September 30, 2006.

Gross Profit

As a result of the foregoing, gross profit increased $14.6 million, or 12.2%, to $134.5 million for the nine months ended September 29, 2007 compared
to $119.9 million for the nine months ended September 30, 2006.

Selling, General and Administrative Expenses

Selling, general and administrative expenses, including operating payroll and related benefits, advertising and promotion expense, depreciation and other
selling, general and administrative expenses, increased $10.9 million, or 11.1%, to $108.4 million for the nine months ended September 29, 2007, compared to $97.5 million for the nine months ended September 30, 2006. The components of
selling, general and administrative expenses are explained below. Selling, general and administrative expenses as a percentage of net sales remained level at 26.7% for both the nine months ended September 29, 2007 and September 30, 2006.

Operating payroll and related benefits increased $3.5 million, or 9.7%, to $39.7 million for the nine months ended September 29, 2007
compared to $36.2 million for the nine months ended September 30, 2006. Operating payroll and related benefits expenses as a percentage of net sales decreased to 9.8% during the nine months ended September 29, 2007, compared to 9.9% for
the nine months ended September 30, 2006.

Advertising and promotion expenses increased $0.4 million, or 4.1%, to $11.2 million for
the nine months ended September 29, 2007 compared to $10.8 million for the nine months ended September 30, 2006. Advertising and promotion expenses as a percentage of net sales decreased to 2.8% for the nine months ended September 29,
2007 compared to 2.9% for the nine months ended September 30, 2006, as a result of the shift to web-based/direct advertising from print and television advertising which we initiated in the second quarter of fiscal 2006.

Other selling, general and administrative expenses, which include depreciation and amortization expense, increased $7.0 million, or 13.6%, to $57.5
million for the nine months ended September 29, 2007 compared to $50.6 million for the nine months ended September 30, 2006. The increase was due to increases in depreciation and amortization of approximately $0.8 million; increases in
equity compensation expense of approximately $0.7 million; increases in professional fees of $1.4 million, which were largely comprised of accounting and legal fees; an increase in insurance expense of $0.4 million, due to operating more stores; and
an increase in corporate payroll expense of $2.1 million, attributable to our growing corporate infrastructure. In addition, there was an increase in credit card fees of approximately $0.5 million due to increased customer purchases this period, as
compared to the same period last year, and a $0.5 million write-off of deferred offering fees related to the postponement of our initial public offering. Other selling, general and administrative expenses as a percentage of net sales increased to
14.1% during the nine months ended September 29, 2007 compared to 13.8% for the nine months ended September 30, 2006, largely due to the increase in corporate payroll and write-off of deferred offering fees.

Related Party Expenses

Related party expenses
was $1.0 million for the nine months ended September 29, 2007, as well as for the nine months ended September 30, 2006. (see Note 10 to our condensed consolidated financial statements).



32



---

##### Table of Contents

Income from Operations

As a result of the foregoing, income from operations increased $3.8 million, or 17.6%, to $25.1 million for the nine months ended September 29, 2007 compared to $21.3 million for the nine months ended
September 30, 2006. Income from operations as a percentage of net sales increased to 6.2% for the nine months ended September 29, 2007 compared to 5.8% for the nine months ended September 30, 2006.

Retail

Income from operations
for the retail segment increased $9.5 million, or 21.1%, to $54.2 million for the nine months ended September 29, 2007 compared to $44.7 million for the nine months ended September 30, 2006. Income from operations as a percentage of net
sales for the retail segment increased to 15.5% for the nine months ended September 29, 2007 compared to 14.6% for the nine months ended September 30, 2006. The increase as a percentage of net sales was primarily due primarily to gaining
efficiencies through our centralized distribution center and corporate infrastructure relative to our increasing retail store base.

Direct

Income from operations for the direct segment increased $0.1 million, or 0.9%, to $10.5 million for the nine
months ended September 29, 2007 compared to $10.4 million for the nine months ended September 30, 2006. Income from operations as a percentage of net sales for the direct segment increased to 18.4% for the nine months ended
September 29, 2007 compared to 17.4% for the nine months ended September 30, 2006. This increase in income from operations as a percentage of sales was due mainly to a 1.1% decrease in payroll expenses as a percentage of sales, offset in
part by a 0.2% increase in advertising expenses as a percentage of sales due to an increase in customer acquisition spending and other paid search activities during Fiscal 2007 as compared to the nine months ended September 30, 2006. Despite a
decrease in net sales of $2.8 million during the nine months ended September 29, 2007, as compared to the nine months ended September 30, 2006, substantial cost savings due to the decreases in certain overhead expenses led to increased
profitability as a percentage of sales in the Direct segment this period.

Corporate Costs

Corporate costs increased by $5.8 million, or 17.1%, to $39.6 million for the nine months ended September 29, 2007 compared to $33.8 million for the
nine months ended September 30, 2006. Corporate costs as a percentage of net sales increased to 9.7% for the nine months ended September 29, 2007 compared to 9.3% for the nine months ended September 30, 2006. The dollar increase was
due to increases in depreciation and amortization of approximately $0.8 million, increases in equity compensation expense of approximately $0.7 million, increases in professional fees of $1.4 million, which were largely comprised of accounting and
legal fees, and an increase in corporate payroll expense of $2.1 million, arising from a growing corporate infrastructure. In addition, we wrote-off $0.5 million of deferred offering fees related to the postponement of our initial public offering.
The increase as a percentage of net sales was primarily due to the increase in corporate payroll expense and write-off of deferred offering fees.

Other

There were no amounts recorded in Other for the nine months ended September 29, 2007. The amounts
recorded in Other for the nine months ended September 30, 2006, represent income related to our interest rate swap which did not qualify for hedge accounting during that period.

Interest Income

Interest income decreased $0.1 million, or 39.3%, to $0.2 million for the
nine months ended September 29, 2007 compared to $0.3 million for the nine months ended September 30, 2006. The decrease was due to having a lower average balance in our interest bearing investment account during the nine months ended
September 29, 2007, as compared to the nine months ended September 30, 2006.

Interest Expense

Interest expense increased $0.1 million to $16.8 million for the nine months ended September 29, 2007 compared to $16.7 million for the nine months
ended September 30, 2006.

Provision for Income Taxes

We recognized $3.1 million of income tax expense during the nine months ended September 29, 2007 compared with $1.8 million for the nine months ended September 30, 2006. The effective tax rate for the nine
months ended September 29, 2007 was 36.0% compared to 34.6% for the nine months ended September 30, 2006. The effective tax rate for the current period, as compared to the same period last year, was greater primarily due to changes to our
estimated blended state tax rates for the nine months ended September 29, 2007, as compared to the nine months ended September 30, 2006.



33



---

##### Table of Contents

Net Income

As a result of the foregoing, we generated net income of $5.4 million for the nine months ended September 29, 2007 compared to $3.5 million for the nine months ended September 30, 2006.

Key Indicators of Liquidity and Capital Resources

The following table sets forth key indicators of our liquidity and capital resources:



|                                                           |  |                   |         |   |                   |   |         |  
|---------------------------------------------------------- |  | ----------------- | ------- | - | ----------------- | - | ------- | -
|                                                           |  | September 29,2007 |         |   | December 30,2006  |  
|Balance Sheet Data:                                        |  |                   |         |   |                   |   |         |  
|Cash and cash equivalents                                  |  | $                 | 2,115   |   |                   | $ | 1,472   |  
|Working capital                                            |  |                   | 50,922  |   |                   |   | 38,286  |  
|Total assets                                               |  |                   | 421,689 |   |                   |   | 411,620 |  
|Total debt                                                 |  |                   | 171,500 |   |                   |   | 171,500 |  
|Stockholders equity                                       |  |                   | 159,071 |   |                   |   | 153,506 |  
|                                                           | 
|                                                           |  | Nine Months Ended |        
|                                                           |  | September 29,2007 |         |   | September 30,2006 |  
|Other Information:                                         |  |                   |         |   |                   |   |         |  
|Depreciation and amortization, including deferred rent (1) |  | $                 | 13,251  |   |                   | $ | 12,394  |  
|                                                           |  |                  
|Cash Flows Provided By (Used In):                          |  |                   |         |   |                   |   |         |  
|Operating activities                                       |  | $                 | 10,753  |   |                   | $ | 10,257  |  
|Investing activities                                       |  |                   | (10,090 | ) |                   |   | (6,254  | )
|Financing activities                                       |  |                   | (20     | ) |                   |   | (4,838  | )
|                                                           |  |                   |         |   |                   |   |         |  
|Total cash received (used) by the Company                  |  | $                 | 643     |   |                   | $ | (835    | )
|                                                           |  |                   |         |   |                   |   |         |  



| | (1) | Also includes amortization of deferred financing fees.
| | --- | ------------------------------------------------------

Liquidity and
Capital Resources

Our primary uses of cash are to fund working capital, operating expenses, debt service and capital expenditures
related primarily to the construction of new stores. Historically, we have financed these requirements from internally generated cash flow. We believe that the cash generated by operations and cash and cash equivalents, together with the borrowing
availability under the Revolving Credit Facility, will be sufficient to meet our working capital needs for the next twelve months, including investments made and expenses incurred in connection with our store growth plans, systems development and
store improvements.

We plan to spend up to $15 million in capital expenditures during Fiscal 2007, of which up to $12 million will be in
connection with our store growth and improvement plans with the remainder of up to $3 million being used for all other expenditures. Of the total capital expenditures projected for Fiscal 2007 we have already invested $10.1 million during the nine
months ended September 29, 2007. We plan on opening approximately 35 to 40 stores during Fiscal 2007, of which we have already opened 27 stores as of September 29, 2007. Our working capital requirements for merchandise inventory will
continue to increase as we continue to open additional stores. Currently, our practice is to establish an inventory level of approximately $165,000 in cost for each of our stores. Additionally, 60 day payment terms have been extended to us by some
of our suppliers allowing us to effectively manage our inventory and working capital.

We were in compliance with all debt covenants as of
September 29, 2007. At September 29, 2007, we had $2.1 million in cash and cash equivalents and $50.9 million in working capital. The $12.6 million increase in working capital compared to December 30, 2006, was primarily driven by
cash flows from operating activities. At December 30, 2006, we had $1.5 million in cash and cash equivalents and $38.3 million in working capital.



34



---

##### Table of Contents

Cash Provided by Operating Activities

Cash provided by operating activities was $10.8 million and $10.3 million for the nine months ended September 29, 2007 and September 30, 2006, respectively. The nominal change in cash flows from operating
activities is primarily due to our continued efforts in managing working capital.

Cash Used in Investing Activities

Net cash used in investing activities during the nine months ended September 29, 2007 and September 30, 2006 was $10.1 million and $6.3 million,
respectively. Capital expenditures were used for the construction of 27 new stores during the nine months ended September 29, 2007 and for improvements of existing stores, as well as continuous improvements to our information systems
technologies. Capital expenditures were used for the construction of 21 new stores during the nine months ended September 30, 2006 and improvements of existing stores. Included in the $3.8 million increase in expenditures for the nine months
ended September 29, 2007, as compared to September 30, 2006, were expenditures related to the launching of our new BodyTech website of approximately $1.2 million.

Cash Used in by Financing Activities

There were no net cash flows from financing activities for the
nine months ended September 29, 2007, as compared to net cash used in financing activities of $4.8 million for the nine months ended September 30, 2006. The zero impact of financing activities on cash flows for the for the nine months
ended September 29, 2007 was due to the borrowing of $4.0 million from our revolving credit facility and subsequent repayment during the nine month period, as compared to the same period last year where we repaid $4.1 million of our revolving
credit facility.

2005 Second Priority Senior Secured Floating Rate Notes

On November 7, 2005, we completed our Second Priority Senior Secured Floating Rate Notes due 2012 (the Notes) offering for $165 million.
The initial purchasers received delivery of the Notes on November 15, 2005. Interest on the Notes will be set at a per annum rate equal to LIBOR plus 7.5%, which will be reset quarterly on February 15, May 15, August 15
and November 15 of each year, commencing on February 15, 2006. The combined weighted average interest rate from December 31, 2006 through September 29, 2007 was 12.90%. Interest on overdue principal and interest and liquidated
damages, if any, will accrue at a rate that is 1% higher than the then applicable interest rate on the Notes. The indenture governing the Notes restricts the ability of Vitamin Shoppe Industries, Inc. (VSI) and VS Direct, Inc.
(Direct) to incur additional debt, pay dividends and make distributions, make certain investments, repurchase stock, incur liens, enter into transactions with affiliates, enter into sale and lease back transactions, merge, or consolidate
or transfer or sell assets. See Description of Exchange Notes in our Registration Statement on Form S-4 filed with the Securities and Exchange Commission on June 13, 2006, as amended.

Revolving Credit Facility

On November 15, 2005
VSI entered into a Revolving Credit Facility for $50.0 million, and has the option to increase or decrease the facility size by $25.0 million, subject to certain conditions. The availability under the Revolving Credit Facility is subject to a
borrowing base calculated on the basis of certain eligible accounts receivable from credit card companies and inventory of VSI and Direct. The obligations thereunder are secured by a security interest in substantially all of the assets of Holdings,
VSI and Direct. The Revolving Credit Facility provides for affirmative and negative covenants affecting VSI, Holdings and Direct. The Revolving Credit Facility restricts, among other things, our ability to incur indebtedness, create or permit liens
on our assets, declare or pay dividends and certain other restricted payments, consolidate, merge or recapitalize, acquire or sell assets, make certain investments, loans or other advances, enter into transactions with affiliates, change our line of
business, and restricts the types of hedging activities we can enter into. Our previous credit facility had the terms as described in Note 6 in our notes to condensed consolidated financial statements, and was replaced with our Revolving Credit
Facility. The Revolving Credit Facility has a maturity date of November 15, 2010.

The borrowings under the revolving credit facility
accrue interest, at our option, at the rate per annum announced from time to time by the agent as its prime rate, or at a per annum rate equal to between 1.25% and 1.75% (depending on excess availability) above the adjusted Eurodollar
rate. The combined weighted average interest rate from December 31, 2006 through September 29, 2007 was 6.62%.



35



---

##### Table of Contents

Direct and Holdings provided guarantees in respect of VSIs obligations in respect of the Credit
Facility, and VSI and Holdings have provided guarantees in respect of Directs obligations in respect of the Credit Facility.

We
entered into an interest rate swap during December 2005 on a portion of our Notes, which did not qualify for hedge accounting under Statement of Financial Accounting Standards (SFAS) No. 133. As a result, the fair market value of
the interest rate swap was marked to market during the first quarter of Fiscal 2006 with a corresponding adjustment to other expense. The interest rate swap subsequently qualified for hedge accounting at the end of the first quarter of Fiscal 2006.
The fair market value of $(0.5) million is recorded in other long-term liabilities on the condensed consolidated balance sheet at September 29, 2007. Of the decrease in market value of $1.1 million in Fiscal 2007, $0.7 million was recorded in
accumulated other comprehensive (loss) income, and $0.4 million is recorded in deferred tax assets.

Contractual Obligations and Commercial Commitments

As of September 29, 2007, our lease commitments and contractual obligations are as follows (in thousands):



|                         |  |       |         |                     |   |               |  |                  |         |                |   |           |  |            |       |  |   |     |  |   |   
|------------------------ |  | ----- | ------- | ------------------- | - | ------------- |  | ---------------- | ------- | -------------- | - | --------- |  | ---------- | ----- |  | - | --- |  | - | --
|Fiscal year ending       |  | Total |         | OperatingLeases (1) |   | Long-TermDebt |  | InterestPayments |         | CreditFacility |   | Severance |  | AutoLeases
|Remainder of Fiscal 2007 |  | $     | 17,964  |                     | $ | 12,699        |  | $                |        |                | $ | 5,133     |  | $          |      |  | $ | 122 |  | $ | 10
|2008                     |  |       | 70,831  |                     |   | 50,431        |  |                  |        |                |   | 20,361    |  |            |      |  |   |    |  |   | 39
|2009                     |  |       | 68,784  |                     |   | 48,437        |  |                  |        |                |   | 20,311    |  |            |      |  |   |    |  |   | 36
|2010                     |  |       | 74,454  |                     |   | 47,683        |  |                  |        |                |   | 20,271    |  |            | 6,500 |  |   |    |  |   |  
|2011                     |  |       | 64,586  |                     |   | 44,376        |  |                  |        |                |   | 20,210    |  |            |      |  |   |    |  |   |  
|Thereafter               |  |       | 328,921 |                     |   | 143,710       |  |                  | 165,000 |                |   | 20,211    |  |            |      |  |   |    |  |   |  
|                         |  |       |         |                     |   |               |  |                  |         |                |   |           |  |            |       |  |   |     |  |   |   
|                         |  | $     | 625,540 |                     | $ | 347,336       |  | $                | 165,000 |                | $ | 106,497   |  | $          | 6,500 |  | $ | 122 |  | $ | 85
|                         |  |       |         |                     |   |               |  |                  |         |                |   |           |  |            |       |  |   |     |  |   |   

---

|(1) | The operating leases included in the above table do not include contingent rent based upon sales volume, which represented less than 1% of our minimum lease obligations during
Fiscal 2007. In addition, the operating leases do not include common area maintenance costs or real estate taxes that are paid to the landlord during the year, which combined represented approximately 15.4% of our minimum lease obligations for the
nine months ended September 29, 2007. Offsetting these operating lease commitments is sub-lease income of approximately $0.1 million per year, which we receive for one of our store locations, that will aggregate $0.4 million by the end of 2010.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Severance.As of September 29, 2007 we had a liability of $0.1 million primarily related to severance payments
for two employees terminated in the third quarter of Fiscal 2007. We have an aggregate contingent liability of up to $2.0 million related to potential severance payments for five executives as of September 29, 2007 pursuant to their respective
employment agreements. We have an aggregate contingent liability of up to $1.8 million related to potential severance payments for eight employees as of September 29, 2007 following a change in control pursuant to their respective employment
agreements. These potential severance payments are not reflected in the table above.

Auto Leases. At September 29, 2007, we
operated three delivery vans from our distribution center that make daily deliveries to stores in New York, New Jersey and Connecticut. The terms of these leases generally run for 48 months and expire at various times through November 2009.

Excluded from the above commitments is $2.3 million of long-term liabilities related to uncertain tax positions pursuant to FIN 48, due to
the uncertainly of the time and nature of resolution.

Off-Balance Sheet Arrangements

We have not created, and are not party to, any special-purpose or off-balance sheet entities for the purpose of raising capital, incurring debt or
operating our business. We do not have any off-balance sheet arrangements or relationships with entities that are not consolidated into our financial statements that have or are reasonably likely have a material current or future effect on our
financial condition, changes in financial condition, revenues, expenses, results of operations, liquidity, capital expenditures or capital resources.

Effects of Inflation

We do not believe that our sales or operating results have been materially impacted by inflation
during the periods presented in our financial statements. There can be no assurance, however, that our sales or operating results will not be impacted by inflation in the future.



36



---

##### Table of Contents

Recent Accounting Pronouncements

In February 2007, the FASB issued SFAS No. 159, The Fair Value Option for Financial Assets and Financial Liabilities (SFAS No. 159). SFAS No. 159 permits entities to choose to
measure and report selected financial assets and liabilities at fair value, with the objective to reduce both the complexity in accounting for financial instruments and mitigate the volatility in reported earnings caused by measuring related assets
and liabilities differently. This statement is effective for financial statements issued for fiscal years beginning after November 15, 2007. We are currently evaluating the requirements of SFAS No. 159 and have not yet determined the
impact, if any, the adoption will have on our financial condition, results of operations or cash flows.

In September 2006, the FASB issued
SFAS No. 157, Fair Value Measurements. This statement defines and establishes a framework for measuring fair value, and expands fair value disclosures. It does not require any new fair value measurements. The intent of this
statement is to increase consistency of definitions and comparability of methods of fair value measurements, as well as to enhance fair value disclosure. This statement is effective for financial statements issued for fiscal years beginning after
November 15, 2007. We do not expect the adoption to have a material impact on our financial condition, results of operations or cash flows.

In June 2006, the FASB issued Interpretation No. 48, Accounting for Uncertainty in Income Taxes, an interpretation of FASB Statement No. 109, Accounting for Income Taxes. This interpretation clarifies the
evaluation methods and accounting treatment for tax positions to be taken or expected to be taken in the future. It requires that we determine certain tax positions to be sustainable under an examination, and the measurement of the impact for
positions deemed to be non-sustainable. We adopted FIN 48 in the first quarter of Fiscal 2007. Please refer to Critical Accounting Policies section for a detailed discussion on the impact of the adoption.



|Item 3. | Quantitative and Qualitative Disclosures About Market Risk
|------- | ----------------------------------------------------------

Market risk represents the risk of changes in the value of market risk sensitive instruments caused by fluctuations in interest rates and commodity prices. Changes in these factors could cause fluctuations in the
results of our operations and cash flows. In the ordinary course of business, we are primarily exposed to interest rate risks. Other than on our Notes, which carry a floating interest rate, we do not use derivative financial instruments in
connection with these market risks. Our risk management activities are described below.

Our market risks relate primarily to changes in
interest rates. Our revolving credit facility and Notes carry floating interest rates that are tied to LIBOR and the prime rate and, therefore, our statement of operations and our cash flows will be exposed to changes in interest rates. A one
percentage point change in LIBOR would cause an increase to interest expense of approximately $0.2 million as the total potential increase of $1.7 million would be offset by our hedging activities described below. We historically have engaged in
interest rate hedging activities related to our floating rate debt. We entered into an interest rate swap during December 2005 on a portion of our Notes, which did not originally qualify for hedge accounting under SFAS No. 133. As a result, the
fair market value of the interest rate swap was marked to market during the quarter ended April 1, 2006, with a corresponding adjustment to other expense. The interest rate swap subsequently qualified for hedge accounting by the end of the
first quarter of Fiscal 2006. The fair market value of $(0.5) million as of September 29, 2007, is recorded in other long-term liabilities on the condensed consolidated balance sheet. Of the decrease in market value of $1.1 million during
Fiscal 2007, $0.7 million is recorded in accumulated other comprehensive (loss) income, and $0.4 million is recorded as a deferred tax asset.



|Item 4. | Controls and Procedures
|------- | -----------------------

Evaluation of Disclosure and Procedures

The Companys management carried out an evaluation, under the supervision and with the
participation of the Companys Chief Executive Officer and Chief Financial Officer, its principal executive officer and principal financial officer, respectively, of the design and operation of the Companys disclosure controls and
procedures (as such term is defined in Rules 13a (e) and 15d15(e) under the Securities Exchange Act of 1934 (the Exchange Act) as of September 29, 2007, pursuant to Exchange Act Rule 13a-15. Based upon that evaluation, the
Companys Chief Executive Officer and Chief Financial Officer concluded that the Companys disclosure controls and procedures as of September 29, 2007 are effective for (1) gathering, analyzing and disclosing the information the
Company is required to disclose in the reports it files under the Exchange Act, within the time periods specified in the Securities and Exchange Commissions rules and forms, and (2) accumulated and communicated to the Companys
management, including the Companys Chief Executive Officer and Chief Financial Officer, to allow timely decisions regarding required disclosure.



37



---

##### Table of Contents

Changes in Internal Control over Financial Reporting

There have been no changes in our internal control structure, policies and procedures for the quarter ended September 29, 2007 that could
significantly affect our internal control over financial reporting, or be reasonably likely to materially affect our internal control over financial reporting.



38



---

##### Table of Contents

PART II.

OTHER INFORMATION



|Item 1. | Legal Proceedings
|------- | -----------------

The
information set forth in Note 8 in the Notes to Condensed Consolidated Financial Statements included herein is hereby incorporated by reference.



|Item 1A. | Risk Factors
|-------- | ------------

For a more
detailed explanation of the factors affecting our business, please refer to the Risk Factors section in our annual report on Form 10-K, as filed with the Securities and Exchange Commission on March 30, 2007. There have been no material changes
from risk factors previously disclosed in our Form 10-K.



|Item 2. | Unregistered Sales of Equity 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
|------- | --------



|            |  |                                                                                                                                                  
|----------- |  | -------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit No. |  | Description                                                                                                                                      
|31.1        |  | Certification of Thomas A. Tolworthy pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.                                                  
|            | 
|31.2        |  | Certification of Michael Archbold pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.                                                     
|            | 
|32.1        |  | Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002  Chief Executive Officer.
|            | 
|32.2        |  | Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002  Chief Financial Officer.



39



---

##### 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 on November 13, 2007.



VS HOLDINGS, INC.By:

/s/ Thomas A. TolworthyThomas A. TolworthyChief Executive OfficerBy

/s/ Michael G. ArchboldMichael ArchboldChief Financial Officer




40



---

##### Table of Contents

CERTIFICATIONS



|            |  |                                                                                                                                                  
|----------- |  | -------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit No. |  | Description                                                                                                                                      
|31.1        |  | Certification of Thomas A. Tolworthy pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.                                                  
|            | 
|31.2        |  | Certification of Michael G. Archbold pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.                                                  
|            | 
|32.1        |  | Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002  Chief Executive Officer.
|            | 
|32.2        |  | Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002  Chief Financial Officer.



41