USANA HEALTH SCIENCES, INC. AND SUBSIDIARIES

(in thousands)

	January 1, 2005		April 2, 2005
			(unaudited)

ASSETS
Current assets
Cash and cash equivalents	$	15,067	$	22,033
Inventories, net	17,722		22,624
Prepaid expenses and other current assets	5,808		6,289
Deferred income taxes	2,226		2,339

Total current assets	40,823		53,285

Property and equipment, net	23,194		23,473

Goodwill	5,690		5,690

Other assets	1,957		3,030
	$	71,664	$	85,478

LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities
Accounts payable	$	5,106	$	5,121
Other current liabilities	17,644		18,526

Total current liabilities	22,750		23,647

Other long-term liabilities	1,071		1,571

Stockholders’ equity
Common stock, $0.001 par value; authorized 50,000 shares, issued and outstanding 18,953 as of January 1, 2005 and 19,163 as of April 2, 2005	19		19
Additional paid-in capital	11,853		15,975
Retained earnings	34,496		43,424
Accumulated other comprehensive income	1,475		842

Total stockholders’ equity	47,843		60,260
	$	71,664	$	85,478

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

USANA HEALTH SCIENCES, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF EARNINGS

(in thousands, except per share data)

(unaudited)

	Quarter Ended
	April 3, 2004		April 2, 2005

Net sales	$	61,775	$	76,578

Cost of sales	15,058		18,010

Gross profit	46,717		58,568

Operating expenses:
Associate incentives	23,612		29,550
Selling, general and administrative	13,262		14,849
Research and development	578		599

Total operating expenses	37,452		44,998

Earnings from operations	9,265		13,570

Other income (expense):
Interest income	50		104
Other, net	99		61

Other income (expense), net	149		165

Earnings before income taxes	9,414		13,735

Income taxes	3,201		4,807

Net earnings	$	6,213	$	8,928

Earnings per common share
Basic	$	0.32	$	0.47
Diluted	$	0.30	$	0.45

Weighted average common shares outstanding
Basic	19,377		19,068
Diluted	20,853		19,971

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

USANA HEALTH SCIENCES, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENT OF STOCKHOLDERS’ EQUITY AND COMPREHENSIVE INCOME

Quarters Ended April 3, 2004 and April 2, 2005

(in thousands)

(unaudited)

	Common Stock				Additional Paid-in			Retained			Accumulated Other Comprehensive
	Shares		Value		Capital			Earnings			Income (Loss)			Total

For the Quarter Ended April 3, 2004

Balance at January 3, 2004	19,470		$	19	$	14,187		$	28,935		$	1,230		$	44,371

Comprehensive income
Net earnings	—		—		—			6,213			—			6,213
Foreign currency translation adjustment, net	—		—		—			—			123			123

Comprehensive income														6,336

Common stock retired	(285	)	—		(2,561		)	(5,687		)	—			(8,248		)

Common stock issued under stock option plan, including tax benefit of $261	82		—		483			—			—			483

Balance at April 3, 2004	19,267		$	19	$	12,109		$	29,461		$	1,353		$	42,942

For the Quarter Ended April 2, 2005

Balance at January 1, 2005	18,953		$	19	$	11,853		$	34,496		$	1,475		$	47,843

Comprehensive income
Net earnings	—		—		—			8,928			—			8,928
Foreign currency translation adjustment, net	—		—		—			—			(633		)	(633		)

Comprehensive income														8,295

Common stock issued under stock option plan, including tax benefit of $2,585	210		—		4,122			—			—			4,122

Balance at April 2, 2005	19,163		$	19	$	15,975		$	43,424		$	842		$	60,260

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

USANA HEALTH SCIENCES, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)

(unaudited)

	Quarter Ended
	April 3, 2004			April 2, 2005

Increase (decrease) in cash and cash equivalents
Cash flows from operating activities
Net earnings	$	6,213		$	8,928
Adjustments to reconcile net earnings to net cash provided by operating activities
Depreciation and amortization	1,026			1,348
Deferred income taxes	108			234
Allowance for inventory valuation	432			644
Changes in operating assets and liabilities:
Inventories	(1,007		)	(5,497		)
Prepaid expenses and other assets	(441		)	(1,860		)
Accounts payable	75			42
Other current liabilities	1,389			3,698

Total adjustments	1,582			(1,391		)

Net cash provided by operating activities	7,795			7,537

Cash flows from investing activities
Acquisition, net of cash acquired	(2,137		)	—
Purchases of property and equipment	(2,017		)	(1,596		)
Proceeds from the sale of property and equipment	2			—

Net cash used in investing activities	(4,152		)	(1,596		)

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

	Quarter Ended
	April 3, 2004			April 2, 2005

Cash flows from financing activities
Proceeds from stock options exercised	222			1,537
Retirement of common stock	(8,248		)	—

Net cash (used in) provided by financing activities	(8,026		)	1,537

Effect of exchange rate changes on cash and cash equivalents	279			(512		)

Net (decrease) increase in cash and cash equivalents	(4,104		)	6,966

Cash and cash equivalents, beginning of period	18,965			15,067

Cash and cash equivalents, end of period	$	14,861		$	22,033

Supplemental disclosures of cash flow information
Cash paid during the period for:
Interest	$	—		$	—
Income taxes	353			704

Non-cash activities
In February 2004, the Company acquired FMG Productions, LLC for $2,137 in cash, which included $77 for professional fees directly associated with the acquisition.

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

USANA HEALTH SCIENCES, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(in thousands, except per share data)

(unaudited)

Basis of Presentation

The unaudited interim consolidated financial information of USANA Health Sciences, Inc. and Subsidiaries (the “Company” or “USANA”) has been prepared in accordance with Article 10 of Regulation S-X promulgated by the Securities and Exchange Commission. Certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America have been condensed or omitted pursuant to such rules and regulations. In the opinion of management, the accompanying interim consolidated financial information contains all adjustments, consisting of normal recurring adjustments, necessary to present fairly the Company’s financial position as of April 2, 2005, and results of operations for the quarters ended April 2, 2005 and April 3, 2004. These financial statements should be read in conjunction with the audited consolidated financial statements and notes thereto included in the Company’s Annual Report on Form 10-K for the year ended January 1, 2005. The results of operations for the quarter ended April 2, 2005 may not be indicative of the results that may be expected for the fiscal year ending December 31, 2005.

NOTE A – STOCK-BASED COMPENSATION

The Company has applied the disclosure provisions of Statement of Financial Accounting Standards No. 148, “Accounting for Stock-Based Compensation — Transition and Disclosure — An Amendment of FASB Statement No. 123,” for the quarters ended April 3, 2004 and April 2, 2005. Issued in December 2002, SFAS No. 148 amends SFAS No. 123, “Accounting for Stock-Based Compensation” to provide alternative methods of transition for a voluntary change to the fair value based method of accounting for stock-based compensation. In addition, this Statement amends the disclosure requirements of SFAS No. 123 to require prominent disclosures in both annual and interim financial statements about the method of accounting for stock-based employee compensation and the effect of the method used on reported results. As permitted by SFAS No. 148, the Company continues to account for stock options under APB Opinion No. 25, under which no compensation has been recognized.

The following table illustrates the effects on net earnings and earnings per share as if the Company had applied the fair value recognition provisions of SFAS No. 123, as amended by SFAS No. 148, to stock-based compensation:

		Quarter Ended
		April 3, 2004			April 2, 2005
Net earnings	As reported	$	6,213		$	8,928

Deduct: Total stock-based compensation expense determined under fair value based method for all awards, net of related tax effects		$	(224	)	$	(449	)

Net earnings	Pro forma	$	5,989		$	8,479

Earnings per share - basic	As reported	$	0.32		$	0.47

	Pro forma	$	0.31		$	0.44

Earnings per share - diluted	As reported	$	0.30		$	0.45

	Pro forma	$	0.29		$	0.42

Weighted average assumptions used to determine the Black-Scholes fair value for options granted during the periods indicated:

	Quarter Ended
	April 3, 2004	April 2, 2005

Expected volatility	76%	*
Risk free interest rate	4.02%	*
Expected life	10 yrs.	*
Expected dividend yield	0%	*
Weighted average fair value of options granted**	$29.72	*

* No grants were issued during the quarter ended April 2, 2005.

** All options during the periods indicated have been granted at the market value on the date of grant, which is established by averaging the closing price of the Company’s common stock over the five trading days preceding the date of grant.

Option pricing models require the input of highly subjective assumptions including the expected stock price volatility. Additionally, the Company’s employee stock options have characteristics significantly different from those of traded options, including long vesting schedules and changes in the subjective input assumptions that can materially affect the fair value estimate. Management believes the best assumptions available were used to value the options under the Black-Scholes option pricing model and that the resulting option values were reasonable as of the dates the options were granted.

NOTE B – INVENTORIES

Inventories consist of the following:

	January 1, 2005		April 2, 2005
Raw materials	$	8,846	$	11,170
Work in progress	3,123		3,371
Finished goods	7,897		10,171
	19,866		24,712

Less allowance for inventory valuation	2,144		2,088
	$	17,722	$	22,624

NOTE C – PREPAID EXPENSES AND OTHER CURRENT ASSETS

Prepaid expenses and other current assets consist of the following:

	January 1, 2005		April 2, 2005
Prepaid expenses	$	1,599	$	1,389
Miscellaneous receivables, net	3,734		4,412
Other current assets	475		488
	$	5,808	$	6,289

NOTE D – PROPERTY AND EQUIPMENT

Cost of property and equipment and their estimated useful lives is as follows:

	Years	January 1, 2005		April 2, 2005

Building	40	$	9,400	$	9,400
Laboratory and production equipment	5-7	8,706		8,866
Sound and video library	5	600		600
Computer equipment and software	3-5	22,580		22,739
Furniture and fixtures	3-5	2,530		2,535
Automobiles	3-5	206		205
Leasehold improvements	3-5	2,568		2,716
Land improvements	15	931		931
		47,521		47,992

Less accumulated depreciation and amortization		26,459		27,666
		21,062		20,326

Land		1,899		1,899

Deposits and projects in process		233		1,248
		$	23,194	$	23,473

NOTE E – OTHER CURRENT LIABILITIES

Other current liabilities consist of the following:

	January 1, 2005		April 2, 2005
Associate incentives	$	2,379	$	2,894
Accrued employee compensation	4,696		2,312
Income taxes	1,901		3,944
Sales taxes	1,986		1,781
Associate promotions	429		868
Deferred revenue	1,825		1,737
Provision for returns and allowances	1,284		1,240
Accrued loss on foreign currency forwards	425		—
All other	2,719		3,750
	$	17,644	$	18,526

NOTE F – COMMON STOCK AND EARNINGS PER SHARE

Basic earnings per share are based on the weighted average number of shares outstanding for each period. Weighted average shares redeemed have been included in the calculation of weighted average shares outstanding for basic earnings per share. Diluted earnings per common share are based on shares outstanding (computed under basic EPS) and potentially dilutive shares. Shares included in dilutive earnings per share calculations include stock options granted that are in the money but have not yet been exercised.

	For the Quarter Ended
	April 3, 2004			April 2, 2005
Earnings available to common shareholders	$	6,213		$	8,928

Basic EPS

Shares
Common shares outstanding entire period	19,470			18,953
Weighted average common shares:
Issued during period	28			115
Canceled during period	(121		)	—

Weighted average common shares outstanding during period	19,377			19,068

Earnings per common share - basic	$	0.32		$	0.47

	For the Quarter Ended
	April 3, 2004		April 2, 2005

Diluted EPS

Shares
Weighted average shares outstanding during period - basic	19,377		19,068
Dilutive effect of stock options	1,476		903
Weighted average shares outstanding during period - diluted	20,853		19,971

Earnings per common share — diluted	$	0.30	$	0.45

Options to purchase 190 shares of stock were not included in the computation of EPS for the quarter ended April 3, 2004 due to the exercise price being greater than the average market price of the shares.

NOTE G – SEGMENT INFORMATION

The Company’s operations are distinguished by markets served and method of distribution employed and are classified into two reportable business segments: Direct Selling and Contract Manufacturing. These operating segments are evaluated regularly by management in determining the allocation of resources and in assessing the performance of the Company. Management evaluates performance based on net sales and the amount of operating income or loss. Segment profit or loss is based on profit or loss from operations before income taxes. Interest income and expense, as well as income taxes, while significant, are not included in the Company’s determination of segment profit or loss in assessing the performance of a segment.

Direct Selling

The Direct Selling segment comprises the Company’s principal line of business: developing, manufacturing, and distributing nutritional and personal care products. Products are distributed through a network marketing system using independent distributors referred to as “Associates”. Products are also sold directly to “Preferred Customers” who purchase products for personal use and are not permitted to resell or distribute the products.

Historically, selected financial information for the Direct Selling segment has been reported for seven operating geographic regions including North America, Australia-New Zealand, Hong Kong, Japan, Taiwan, South Korea, and Singapore. To simplify the presentation of selected financial information, these formerly segregated regions have been aggregated into two geographic regions: North America and Pacific Rim. North America continues to include the United States, Canada, and Mexico. All other entities outside of North America are located within the Pacific Rim region, which includes Australia-New Zealand, Hong Kong, Japan, Taiwan, South Korea, and Singapore.

Contract Manufacturing

Operations for the Contract Manufacturing segment are located in Draper, Utah. Operating activities for this segment include the manufacture of premium personal care products, and primarily exist for the production of the Company’s Sensé line of skin and personal care. In addition to the production of the Sensé product line, contract manufacturing services are provided to a limited number of customers in the personal care market place, which helps offset operating expenses associated with this segment. In the first quarter of 2004, we had one customer that accounted for more than ten percent of segment sales, and in the first quarter of 2005, we had four customers that each accounted for more than ten percent of segment sales.

Financial information summarized by operating segment and geographic region for the quarters ended April 3, 2004 and April 2, 2005 is listed below:

	Net Sales from External Customers		Intersegment Revenues			Earnings before Income Taxes			Long-lived Assets			Total Assets
Quarter ended April 3, 2004:

Direct Selling

North America	$	40,286	$	9,323		$	10,629		$	35,566		$	55,409
Pacific Rim	19,955		672			(1,967		)	3,206			17,497

Segment Total	60,241		9,995			8,662			38,772			72,906

Contract Manufacturing	1,534		488			(314		)	5,734			8,682

Reportable Segments Total	61,775		10,483			8,348			44,506			81,588

Unallocated and Other (1)	—		(10,483		)	1,066			(14,304		)	(16,511		)

Consolidated Total	$	61,775	$	—		$	9,414		$	30,202		$	65,077

	Net Sales from External Customers		Intersegment Revenues			Earnings before Income Taxes			Long-lived Assets			Total Assets
Quarter ended April 2, 2005:

Direct Selling

North America	$	49,258	$	17,935		$	16,329		$	37,993		$	70,651
Pacific Rim	25,391		1,277			(396		)	3,072			20,602

Segment Total	74,649		19,212			15,933			41,065			91,253

Contract Manufacturing	1,929		2,075			(147		)	6,292			12,757

Reportable Segments Total	76,578		21,287			15,786			47,357			104,010

Unallocated and Other (1)	—		(21,287		)	(2,051		)	(15,164		)	(18,532		)

Consolidated Total	$	76,578	$	—		$	13,735		$	32,193		$	85,478

(1) “Unallocated and Other” includes certain corporate items and eliminations that are not allocated to the operating segments.

NOTE H – SUBSEQUENT EVENTS

On April 22, 2005, we announced that our Board of Directors increased the authorized dollar amount for the repurchase of our outstanding shares of common stock from $4,100 to $10,000. Subsequent to the quarter ended April 2, 2005, and through April 29, 2005, we repurchased 235 shares for a total of $9,993. On May 3, 2005, we announced that our Board of Directors authorized an additional $30,000 for share repurchases.

Item 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

The following discussion and analysis of USANA’s financial condition and results of operations should be read in conjunction with the Unaudited Consolidated Financial Statements and Notes thereto contained in this quarterly report.

General

USANA Health Sciences, Inc. develops and manufactures high-quality nutritional and personal care products. We market all of our products on the basis of high levels of bioavailability, safety, and quality. We distribute our products through a network marketing system using independent distributors that we refer to as “Associates.” As of April 2, 2005, we had approximately 119,000 active Associates worldwide. We also sell products directly to “Preferred Customers” who purchase product for personal use and are not permitted to resell or distribute the products. As of April 2, 2005, we had approximately 66,000 active Preferred Customers worldwide. Sales to Preferred Customers accounted for approximately 15% of net sales for the Direct Selling segment during the first quarter of 2005. For purposes of this report, we only count as active customers those Associates and Preferred Customers who have purchased product from USANA at any time during the most recent three-month period.

The fiscal year end of USANA is the Saturday closest to December 31 of each year. Fiscal year 2004 ended on January 1, 2005, and fiscal year 2005 will end on December 31, 2005.

As discussed more fully in Note G – Segment Information, beginning on page 12 to the consolidated financial statements, we have two reportable segments: Direct Selling and Contract Manufacturing. The Direct Selling segment constitutes our principal line of business: developing, manufacturing, and distributing nutritional and personal care products through a network marketing system. The Contract Manufacturing segment primarily consists of manufacturing and packaging for the Company’s Sensé product line of skin and personal care products, but also includes the manufacture of premium personal care products, produced for a limited number of third-party customers, under their independent brand names.

Our primary product lines within the Direct Selling segment consist of USANA^â Nutritionals and Sensé — beautiful science^â(Sensé). The USANA^â Nutritionals product line is further categorized into three separate classifications: Essentials, Optimizers, and Macro Optimizers. Additionally, we offer combination packs, which generally contain a variety of products from each product line.

USANA^â Nutritionals

The Essentials include core vitamin and mineral supplements that provide a foundation of advanced nutrition for every age group. To help meet the “essential” nutrient needs of children and teens during the years of development, when good nutrition is most important, USANA offers: UsanimalsÔ, a formulation of vitamins, minerals, and antioxidants, in an easy-to-take chewable tablet for children 13 months to 12 years old, and Body RoxÔ, a nutritional supplement containing 31 essential vitamins, minerals, antioxidants, and cofactors for adolescents 12 to 18 years old. USANA^â Essentials for adults is a combination of two products: Mega Antioxidant, a balanced, high-potency blend of 30 vitamins, antioxidants, and other important nutrients to support cellular metabolism and to counteract free-radical damage and Chelated Mineral, a complete spectrum of essential minerals, in balanced, highly bioavailable forms. The USANA^â Essentials is also provided in a convenient pillow pack format, HealthPak 100Ô.

Optimizers are more targeted supplements designed to meet individual health and nutritional needs. Products in this category include Proflavanol^â,Poly C^â, Procosa^âII, CoQuinone^â 30, BiOmega-3Ô, E-PrimeÔ, Active CalciumÔ, PhytoEstrinÔ, Palmetto PlusÔ, Ginkgo-PSÔ, Garlic ECÔ, Visionex^â, and OptOmega^â.

The Macro Optimizers include healthy convenience foods and other related products. NutrimealÔ, Fibergy^â, and SoyaMaxÔ powdered drink mixes, and nutrition and fiber bars are included in this product category.

Sensé - beautiful science^â

The Sensé product line includes premium, science-based personal care products that support healthy skin and hair by providing advanced topical nourishment, moisturization and protection. This line is formulated with our patent-pending, self-

preserving technology, which uses a unique blend of botanicals, antioxidants, and active ingredients to keep products fresh, without adding parabens, the most common preservative used in cosmetics and skin care products. Products in this line include Perfecting Essence, Gentle Daily Cleanser, Hydrating Toner, Daytime Protective Emulsion SPF 15, Eye Nourisher, Night Renewal, Serum Intensive, Rice Bran Polisher, Nutritious Crème Masque, Revitalizing Shampoo, Nourishing Conditioner, Firming Body Nourisher, Energizing Shower Gel, and Intensive Hand Therapy.

All Other

In addition to these principal product lines, we have developed and sell to Associates materials and online tools designed to assist them in building their business and selling products. These resource materials or sales tools include product brochures and business forms designed by us and printed by outside publishers. We periodically contract with authors and publishers to produce or provide books, tapes, and other items dealing with health topics and personal motivation, which are sold to Associates. We also write and develop our own materials for CDs and DVDs, which are produced by our wholly-owned subsidiary FMG Productions. New Associates are required to purchase a starter kit containing USANA training materials that assist the Associates in starting and growing their business. Associates do not earn commissions on the sale of sales tools or starter kits.

The following table summarizes the approximate percentage of total product revenue for the Direct Selling segment contributed by major product line for the quarters ended as of the dates indicated:

	Sales By Product Line * Quarter Ended
	April 3, 2004	April 2, 2005
Product Line
USANA^â Nutritionals
Essentials **	38%	37%
Optimizers	33%	34%
Macro Optimizers	10%	9%
Sensé – beautiful science^â	13%	16%
All Other	6%	4%

*Combination Pack sales have been allocated to their respective product lines based on the weighted average price of the product components that compose each pack.

** The Essentials category under the USANA^â Nutritionals product line includes USANA^â Essentials, HealthPak 100Ô, Body RoxÔ, and UsanimalsÔ.

Key Products

The following highlights sales data for our top-selling products as a percentage of Direct Selling segment product sales for the quarters ended as of the dates indicated.

	Quarter Ended
	April 3, 2004	April 2, 2005
Key product
USANA^â Essentials	25%	23%
HealthPak 100™	11%	12%
Proflavanol^â	11%	10%

Results of Operations

Quarters Ended April 3, 2004 and April 2, 2005

Net Sales. Net sales increased 24.0% to $76.6 million for the quarter ended April 2, 2005, an increase of $14.8 million from the $61.8 million reported for the comparable quarter in 2004. The increase was comprised of $14.4 million associated with our Direct Selling segment and $0.4 million associated with our Contract Manufacturing segment.

The following table summarizes the growth in net sales by segment and country for the fiscal quarters ended April 3, 2004 and April 2, 2005.

	Net Sales By Segment and Region (in thousands) Quarter Ended								Change from			Percent
	April 3, 2004				April 2, 2005				Prior Year			Change
Segment / Region
Direct Selling
North America
United States	$	27,101	43.9	%	$	31,203	40.7	%	$	4,102		15.1	%
Canada	12,437		20.1	%	14,862		19.4	%	2,425			19.5	%
Mexico	748		1.2	%	3,193		4.2	%	2,445			326.9	%
North America Total	40,286		65.2	%	49,258		64.3	%	8,972			22.3	%

Pacific Rim
Australia-New Zealand	8,276		13.4	%	10,644		13.9	%	2,368			28.6	%
Hong Kong	2,457		4.0	%	3,040		4.0	%	583			23.7	%
Japan	2,216		3.6	%	2,498		3.3	%	282			12.7	%
Taiwan	3,729		6.0	%	5,064		6.6	%	1,335			35.8	%
South Korea	1,270		2.1	%	1,045		1.4	%	(225		)	(17.7	)%
Singapore	2,007		3.2	%	3,100		4.0	%	1,093			54.5	%
Pacific Rim Total	19,955		32.3	%	25,391		33.2	%	5,436			27.2	%
Segment Total	60,241		97.5	%	74,649		97.5	%	14,408			23.9	%

Contract Manufacturing	1,534		2.5	%	1,929		2.5	%	395			25.7	%

Consolidated	$	61,775	100.0	%	$	76,578	100.0	%	$	14,803		24.0	%

The increase in net sales contributed by the Direct Selling segment can be primarily attributed to the following factors:

• A 24.0% increase in the number of active Associates and a 20.0% increase in the number of active Preferred Customers for the first quarter of 2005, which includes strong growth in Singapore and Mexico, and

• The launch of the new self-preserving Sensé product line in the third quarter of 2004.

Additionally, stronger foreign currencies, relative to the U.S. dollar, positively affected the translation of sales in foreign markets by $1.9 million.

The increase in net sales contributed by the Contract Manufacturing segment can be primarily attributed to an increase in sales to new customers.

Based on information currently available to the Company, we expect consolidated net sales to be in the range of $78 to $80 million for the second quarter of 2005. We expect consolidated net sales to be in the range of $319 to $327 million for fiscal year 2005.

The following tables summarize the growth in active customers for the Direct Selling segment by country as of the dates indicated:

	Active Associates By Region
	As of April 3, 2004			As of April 2, 2005			Change from Prior Year		Percent Change
Region
North America
United States	38,000	39.6	%	45,000	37.8	%	7,000		18.4	%
Canada	19,000	19.8	%	22,000	18.5	%	3,000		15.8	%
Mexico	3,000	3.1	%	8,000	6.7	%	5,000		166.7	%
North America Total	60,000	62.5	%	75,000	63.0	%	15,000		25.0	%

Pacific Rim
Australia-New Zealand	13,000	13.5	%	15,000	12.6	%	2,000		15.4	%
Hong Kong	4,000	4.2	%	5,000	4.2	%	1,000		25.0	%
Japan	4,000	4.2	%	4,000	3.4	%	—		0.0	%
Taiwan	8,000	8.3	%	10,000	8.4	%	2,000		25.0	%
South Korea	3,000	3.1	%	2,000	1.7	%	(1,000	)	(33.3	)%
Singapore	4,000	4.2	%	8,000	6.7	%	4,000		100.0	%
Pacific Rim Total	36,000	37.5	%	44,000	37.0	%	8,000		22.2	%

Total	96,000	100.0	%	119,000	100.0	%	23,000		24.0	%

We believe that various factors contributed to the year-over-year first quarter increase in the number of active Associates, including enthusiasm surrounding the new self-preserving Sensé product line, ongoing communication with Associate leaders in the field, and company-sponsored events and promotions held to motivate Associates.

	Active Preferred Customers By Region
	As of April 3, 2004			As of April 2, 2005			Change from Prior Year	Percent Change
Region
North Amercia
United States	34,000	61.8	%	40,000	60.6	%	6,000	17.6	%
Canada	16,000	29.1	%	18,000	27.3	%	2,000	12.5	%
Mexico	**	0.0	%	1,000	1.5	%	1,000	N/A
North America Total	50,000	90.9	%	59,000	89.4	%	9,000	18.0	%

Pacific Rim
Australia-New Zealand	4,000	7.3	%	5,000	7.6	%	1,000	25.0	%
Hong Kong	1,000	1.8	%	1,000	1.5	%	—	0.0	%
Japan	**	0.0	%	1,000	1.5	%	1,000	N/A
Taiwan	**	0.0	%	**	0.0	%	—	N/A
South Korea	**	0.0	%	**	0.0	%	—	N/A
Singapore	**	0.0	%	**	0.0	%	—	N/A
Pacific Rim Total	5,000	9.1	%	7,000	10.6	%	2,000	40.0	%

Total	55,000	100.0	%	66,000	100.0	%	11,000	20.0	%

** Active Preferred Customer count is less than 500.

	Total Active Customers By Region
	As of April 3, 2004			As of April 2, 2005			Change from Prior Year		Percent Change
Region
North America
United States	72,000	47.7	%	85,000	46.0	%	13,000		18.1	%
Canada	35,000	23.2	%	40,000	21.6	%	5,000		14.3	%
Mexico	3,000	2.0	%	9,000	4.9	%	6,000		200.0	%
North America Total	110,000	72.8	%	134,000	72.5	%	24,000		21.8	%

Pacific Rim
Australia-New Zealand	17,000	11.3	%	20,000	10.8	%	3,000		17.6	%
Hong Kong	5,000	3.3	%	6,000	3.2	%	1,000		20.0	%
Japan	4,000	2.6	%	5,000	2.7	%	1,000		25.0	%
Taiwan	8,000	5.3	%	10,000	5.4	%	2,000		25.0	%
South Korea	3,000	2.0	%	2,000	1.1	%	(1,000	)	(33.3	)%
Singapore	4,000	2.6	%	8,000	4.3	%	4,000		100.0	%
Pacific Rim Total	41,000	27.2	%	51,000	27.6	%	10,000		24.4	%

Total	151,000	100.0	%	185,000	100.0	%	34,000		22.5	%

Gross Profit. Consolidated gross profit increased to 76.5% of net sales for the quarter ended April 2, 2005 from 75.6% for the comparable quarter in 2004. Gross profit in the Direct Selling segment for the quarter ended April 2, 2005 improved as a percent of net sales for the segment to 78.3% from 77.6% for the same quarter in 2004. The Contract Manufacturing segment generated a gross profit of 7.1% in the first quarter of 2005, compared to no gross profit in the first quarter of 2004.

The increase in gross profit contributed by the Direct Selling segment can be primarily attributed to the following factors:

• Modestly lower costs on acquired inventory,

• A change in the mix of net sales to products that have higher gross profit margins, and

• Leverage benefits on period expenses.

We continue to encounter higher purchase prices on the raw material, Coenzyme Q10 (CoQ10), due to a persistent shortage in supply. We have qualified multiple sources to supply this raw ingredient and are confident that we can obtain the quantities necessary to meet production requirements. However, we continue to expect sustained modest pressure on the gross profit margin for our Direct Selling segment from higher purchase prices for CoQ10.

The gross profit increase in our Contract Manufacturing segment can be attributed to integration costs experienced in this segment during the first quarter of 2004 that were not present in the current year quarter.

Associate Incentives. Expenses related to Associate incentives are incurred only by the Direct Selling segment and represent the most significant cost as a percentage of net sales for this segment. Associate incentives increased to 39.6% of net segment sales during the first quarter of 2005, compared to 39.2% for the first quarter of 2004. The increase in Associate incentives as a percent of sales in the first quarter of 2005 can be primarily attributed to a higher payout rate of base commissions on sales volume points generated during the first quarter of 2005.

We believe that Associate incentives as a percentage of net sales for the remainder of fiscal 2005 will be approximately 40%, but could fluctuate a few basis points based on the timing of different specials and promotions that we offer Associates throughout the year.

Selling, General and Administrative Expenses. Selling, general and administrative expense decreased to 19.4% of net sales for the quarter ended April 2, 2005 from 21.5% for the comparable quarter in 2004. The decrease, as a percentage of net sales, can be primarily attributed to leverage generated on an increasing sales base.

In absolute terms, selling, general and administrative expenses increased by $1.6 million for the quarter ended April 2, 2005, when compared with the first quarter of 2004. The increase in selling, general and administrative expenses can be primarily attributed to an increase in spending in many of our markets to support a growing number of Associates and related sales. Additionally, stronger foreign currencies relative to the U.S. dollar resulted in higher translated SG&A expenses of approximately $220,000.

We believe that selling, general, and administrative expenses as a percentage of net sales for the second quarter of 2005 will be similar to the first quarter of 2005. We anticipate that any operating leverage we might otherwise have achieved in the second quarter will be offset by increased marketing efforts related to Sensé and continued investing in anticipation of our planned new market opening.

Other Income (Expense). Other income (expense) improved modestly to $165,000 in the first quarter of 2005 when compared to $149,000 in the first quarter of 2004. This increase in net other income can be attributed to higher interest income in the current year quarter.

Income Taxes. Income taxes totaled 35.0% of earnings before income taxes for the first quarter of 2005, compared to 34.0% for the first quarter of 2004. The increase in the effective tax rate by 1.0% in the first quarter was primarily attributable to the new American Jobs Creation Act. This legislation caused a 20.0% phase out of the Extraterritorial Income Exclusion, which was only partially offset by a new 3.0% deduction for Qualified Production Activities.

The effective tax rate in the first quarter of 2004 was based on an estimate of a 34.0% effective tax rate for the year. The final effective tax rate was adjusted down to 31.7% at the end of 2004 due to the favorable settlement of a foreign tax audit during 2004, and a favorable adjustment for Research and Experimentation Credit in 2004, both of which are not anticipated to recur in 2005. We expect the effective tax rate for the full year 2005 to be 35.0%.

Net Earnings. Net earnings increased 43.7% to $8.9 million for the quarter ended April 2, 2005, an increase of $2.7 million from the $6.2 million reported for the comparable quarter in 2004. The increase in net earnings can be attributed primarily to increased net sales, lower relative selling, general, and administrative expenses, and improved gross profit margins.

Diluted earnings per share improved to $0.45 for the first quarter of 2005, an increase of $0.15, or 50.0%, from the $0.30 reported for the comparable quarter in 2004. The diluted number of shares outstanding was approximately 20 million in the first quarter of 2005, compared with approximately 21 million in the first quarter of 2004.

Liquidity and Capital Resources

We have continually financed growth with cash flows from operations. In the first quarter of 2005, net cash flows from operating activities totaled $7.5 million, compared to $7.8 million for the same period in 2004. Cash and cash equivalents increased to $22.0 million at April 2, 2005 from $15.1 million at January 1, 2005. Additionally, net working capital increased to $29.6 million at April 2, 2005, compared to net working capital of $18.1 million at January 1, 2005. The increase in cash and cash equivalents and net working capital during the first quarter of 2005 can be primarily attributed to growing cash flows from operations.

As of April 2, 2005, our credit facilities consisted of a $10 million line of credit, with no amounts outstanding. The credit facility contains restrictive covenants requiring that we maintain certain financial ratios. As of April 2, 2005, we were in compliance with these covenants.

We believe that current cash balances and cash provided by operations will be sufficient to cover our capital needs in the ordinary course of business for the foreseeable future. If we experience an adverse operating environment or unusual capital expenditure requirements, additional financing may be required. However, no assurance can be given that additional financing, if required, would be available on favorable terms. We might also require or seek additional financing for the purpose of expanding

Following are the average exchange rates of foreign currency units to one U.S. dollar for each of our foreign markets for the quarters ended as of the dates indicated:

	Quarter Ended
	April 3, 2004	April 2, 2005

Canadian Dollar	1.32	1.23
Australian Dollar	1.31	1.29
New Zealand Dollar	1.48	1.40
Hong Kong Dollar	7.80	7.80
Japanese Yen	107.20	104.58
New Taiwan Dollar	33.30	31.48
Korean Won	1,169.56	1,022.45
Singapore Dollar	1.70	1.64
Mexican Peso (1)	11.04	11.18

(1) The Mexican Peso exchange rate for the quarter ended April 3, 2004 represents the average rate for the first month of Mexico operations that commenced in March 2004.

Interest Rate Risks. As of April 2, 2005, we had no outstanding debt and therefore, we currently have no direct exposure to interest rate risk. It may become necessary to borrow in the future in order to meet our financing needs, as circumstances require. In the event that it becomes necessary to finance with debt, there can be no assurance that we will be able to borrow at favorable rates.

Item 4. CONTROLS AND PROCEDURES

Disclosure Controls and Procedures

We maintain disclosure controls and procedures that are designed to ensure that information required to be disclosed in our Exchange Act reports is recorded, processed, summarized, and reported within the time periods specified in the SEC’s rules and forms, and that such information is accumulated and communicated to management, including the Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure. In designing and evaluating the disclosure controls and procedures, management recognized that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives, and management necessarily was required to apply its judgment in evaluating the cost-benefit relationship of possible controls and procedures.

As of the end of the period covered by this Quarterly Report on Form 10-Q, our Chief Executive Officer and Chief Financial Officer conducted an evaluation of the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Rule 13a- 15(e) under the Securities Exchange Act of 1934, as amended). Based on the foregoing, the Chief Executive Officer and Chief Financial Officer concluded that the disclosure controls and procedures were effective.

Changes in Internal Control Over Financial Reporting

There were no changes in our internal control over financial reporting that occurred during the quarter ended April 2, 2005 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

PART II. OTHER INFORMATION

Item 6. EXHIBITS

Exhibit Number		Description

3.1		Articles of Incorporation [Incorporated by reference to Registration Statement on Form 10, File No. 0-21116, effective April 16, 1993]

3.2		Bylaws [Incorporated by reference to Registration Statement on Form 10, File No. 0-21116, effective April 16, 1993]

3.3		Amendment to Articles of Incorporation to change name and increase par value [Incorporated by reference to Report on Form 10-Q for the period ended July 1, 2000]

4.1		Specimen Stock Certificate for Common Stock, no par value [Incorporated by reference to Registration Statement on Form 10, File No. 0-21116, effective April 16, 1993]

10.1		Amended and Restated Long-Term Stock Investment and Incentive Plan [Incorporated by reference to Report on Form 10-Q for the period ended June 27, 1998]*

10.2		2002 USANA Health Sciences, Inc. Stock Option Plan [Incorporated by reference to Registration Statement on Form S-8, filed July 18, 2002]*

10.3		Credit Agreement by and between Bank of America, N.A. and USANA Health Sciences, Inc. [Incorporated by reference to Report on Form 10-Q for the period ended July 2, 2004]

11.1		Computation of Net Income per Share (included in Notes to Consolidated Financial Statements)

31.1		Certification of Chief Executive Officer pursuant to section 302 of the Sarbanes-Oxley Act of 2002

31.2		Certification of Chief Financial Officer pursuant to section 302 of the Sarbanes-Oxley Act of 2002

32.1		Certification of Chief Executive Officer pursuant to section 906 of the Sarbanes-Oxley Act of 2002, 18 U.S.C. Section 1350

32.2		Certification of Chief Financial Officer pursuant to section 906 of the Sarbanes-Oxley Act of 2002, 18 U.S.C. Section 1350

* Denotes a management contract or compensatory plan or arrangement.

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

		For the quarterly period ended April 2, 2005

		OR

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

		For the transition period from to

Commission file number: 0-21116

Utah		87-0500306
(State or other jurisdiction of incorporation or organization)		(I.R.S. Employer Identification No.)

3838 West Parkway Blvd., Salt Lake City, Utah 84120
(Address of principal executive offices, Zip Code)

(801) 954-7100
(Registrant’s telephone number, including area code)

PART I. FINANCIAL INFORMATION

Item 1	Financial Statements
		Consolidated Balance Sheets
		Consolidated Statements of Earnings
		Consolidated Statement of Stockholders’ Equity and Comprehensive Income
		Consolidated Statements of Cash Flows
		Notes to Consolidated Financial Statements
Item 2	Management’s Discussion and Analysis of Financial Condition and Results of Operations
Item 3	Quantitative and Qualitative Disclosures About Market Risk
Item 4	Controls and Procedures

PART II. OTHER INFORMATION

Item 6	Exhibits

Signatures

Date:	May 12, 2005	/s/ Gilbert A. Fuller
		Gilbert A. Fuller
		Chief Financial Officer (Principal Financial and Accounting Officer)

FORM 10-Q

Key Products

Results of Operations

PART II. OTHER INFORMATION