TwinLab Corporation
Ticker: TWLB 2120 Smithtown Avenue
Exchange: New York Stock Exchange Ronkonkoma, New York 11779
Industry: Manufacturing (516) 467-3140

Type of Shares:Common Shares Filing Date:6/5/96
U.S. Shares:6,800,000 Offer Date:11/15/96
Non-U.S. Shares:1,700,000 Filing Price:$12.00
Primary Shares:8,500,000 Offer Price:$12.00
Secondary Shares:0 Gross Spread:$0.78
Offering Amount: $102,000,000 Selling:$0.46
Expenses: - Reallowance:$0.10
Shares Out After:26,500,000

ManagerTierPhone
Donaldson, Lufkin & Jenrette Securities Corp.Lead Manager (212) 504-4525
Bear, Stearns & Co. Inc.Co-manager (212) 272-2000
Merrill Lynch & Co.Co-manager (212) 449-4600
Montgomery SecuritiesCo-manager (415) 627-2220

Audited
Income
Latest
Unaudited
Income
Prior
Unaudited
Income
Balance
Sheet
12/31/95 3/31/96 3/31/95 3/31/96
Revenue:$148.74$43.98$36.13Assets:$85.15
Net Income:$18.40$5.96$3.86Liabilities:$22.69
EPS:$40.90$13.24$8.58Equity:$62.46

Note: Dollar amounts are in U.S. millions; Audited figures expressed as full year,
unaudited figures are partial year

Business Description
The company manufactures and markets brand name nutritional supplements sold through independent health food stores. Since the Company's founding in 1968 by David and Jean Blechman, the Company has emphasized the development and introduction of high-quality, unique products in response to emerging trends in the nutritional supplement industry. The Company produces a full line of nutritional supplements and offers the broadest product line in the industry with more than 800 products and 1500 stockkeeping units. The Company's product line includes vitamins, minerals, amino acids, fish and marine oils, sports nutrition products and special formulas marketed under the TWINLAB (R) trademark and a full line of herbal supplements and phytonutrients and herb teas marketed under the Nature's Herbs (R) and Alvita (R) trademarks, respectively. None of the Company's products individual accounted for more than 7% of total net sales in 1995.

Use of Proceeds
The proceeds from the proposed offering will be used to redeem all of the company's outstanding preferred shares and to repay debt. The balance of the net proceeds of the offering will be used for general corporate purposes.

Last updated: 12/8/96

©1996 IPO Data Systems, Inc. - All rights reserved.