Hologic (HOLX) 10-Q 2004 Q3 Quarterly report

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

(Mark One)

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

For the quarterly period ended June 26, 2004

or

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

For the transition period from                to                

Commission File Number: 0-18281

Hologic, Inc.

(Exact name of registrant as specified in its charter)

Delaware	04-2902449
(State of incorporation)	(I.R.S. Employer Identification No.)
35 Crosby Drive, Bedford, Massachusetts	01730
(Address of principal executive offices)	(Zip Code)

(781) 999-7300

(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.

Yesx    No¨

Indicate by check mark whether the registrant is an accelerated filer (as defined in Exchange Act Rule 12 b-2).

Yesx     No¨

As of August 4, 2004, 20,510,293 shares of the registrant’s Common Stock, $.01 par value, were outstanding.

1

HOLOGIC, INC. AND SUBSIDIARIES

INDEX

		Page
PART I - FINANCIAL INFORMATION
Item 1.	Financial Statements
	Consolidated Unaudited Balance Sheets June 26, 2004 and September 27, 2003	3
	Consolidated Income Statements Three Months and Nine Months Ended June 26, 2004 and June 28, 2003 (unaudited)	4
	Consolidated Statements of Cash Flows Nine Months Ended June 26, 2004 and June 28, 2003 (unaudited)	5
	Notes to Unaudited Consolidated Financial Statements	6
Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	12
Item 3.	Quantitative and Qualitative Disclosures About Market Risk	23
Item 4.	Controls and Procedures	23
PART II - OTHER INFORMATION		25
Item 6.	Exhibits and Reports on Form 8-K	25
SIGNATURES		26
EXHIBITS

2

HOLOGIC, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(Unaudited)

(In thousands, except per share data)

	June 26, 2004			September 27, 2003
ASSETS
CURRENT ASSETS:
Cash and cash equivalents	$	56,944		$	45,177
Accounts receivable, less reserves of $2,867 and $3,477, respectively		47,759			43,831
Inventories		42,956			43,426
Prepaid expenses and other current assets		9,673			9,554
Total current assets		157,332			141,988
PROPERTY AND EQUIPMENT, at cost:
Land		1,500			1,500
Buildings and improvements		13,621			13,607
Equipment		36,384			33,505
Furniture and fixtures		3,540			3,660
Leasehold improvements		2,696			2,637
		57,741			54,909
Less: Accumulated depreciation and amortization		25,585			22,803
		32,156			32,106
INTANGIBLE ASSETS:
Patented technology, net of accumulated amortization of $6,465 and $5,732, respectively		1,038			1,702
Developed technology and know-how, net of accumulated amortization of $4,088 and $3,405, respectively		5,655			6,338
Goodwill		6,285			5,810
		12,978			13,850
Other assets		414			659
Total assets	$	202,880		$	188,603
	June 26, 2004			September 27, 2003
LIABILITIES AND STOCKHOLDERS’ EQUITY
CURRENT LIABILITIES:
Current portion of note payable	$	943		$	480
Accounts payable		10,891			10,819
Accrued expenses		18,095			17,387
Deferred revenue		12,360			9,440
Total current liabilities		42,289			38,126
Note payable, net of current portion		590			1,550
Commitments and Contingencies (Note 8)
STOCKHOLDERS’ EQUITY:
Preferred stock, $.01 par value- Authorized – 1,623 shares Issued – 0 shares		—			—
Common stock, $.01 par value Authorized - 30,000 shares Issued – 20,471 and 19,966 shares, respectively		205			200
Capital in excess of par value		148,429			144,455
Retained earnings		12,986			6,032
Accumulated other comprehensive loss		(1,155	)		(1,296	)
Treasury stock, at cost - 45 shares		(464	)		(464	)
Total stockholders’ equity		160,001			148,927
Total liabilities and stockholders’ equity	$	202,880		$	188,603

See accompanying notes

3

HOLOGIC, INC. AND SUBSIDIARIES

CONSOLIDATED INCOME STATEMENTS

(Unaudited)

(In thousands, except per share data)

	Three Months Ended						Nine Months Ended
	June 26, 2004			June 28, 2003			June 26, 2004			June 28, 2003
Revenues:
Product sales	$	46,219		$	39,811		$	127,831		$	116,739
Service and other revenue		13,006			12,521			36,925			34,892
		59,225			52,332			164,756			151,631
Costs and Expenses:
Cost of product sales		24,268			22,248			67,194			64,200
Cost of service and other revenue		12,771			11,604			35,362			32,844
Research and development		4,143			4,366			12,296			14,018
Selling and marketing		7,554			7,561			24,435			23,384
General and administrative		7,062			5,519			18,135			16,870
		55,798			51,298			157,422			151,316
Income from operations		3,427			1,034			7,334			315
Interest income		125			137			349			556
Interest/other expense		(54	)		(100	)		(412	)		(276	)
Income before provision for income taxes and cumulative effect of change in accounting principle		3,498			1,071			7,271			595
Provision for income taxes		173			52			317			106
Income before cumulative effect of change in accounting principle		3,325			1,019			6,954			489
Cumulative effect of change in accounting principle		—			—			—			(207	)
Net income	$	3,325		$	1,019		$	6,954		$	282
Basic income per common and common equivalent share:
Income before cumulative effect of change in accounting principle	$	0.16		$	0.05		$	0.34		$	0.02
Cumulative effect of change in accounting principle		—			—			—			(0.01	)
Net income	$	0.16		$	0.05		$	0.34		$	0.01
Diluted income per common and common equivalent share:
Income before cumulative effect of change in accounting principle	$	0.15		$	0.05		$	0.33		$	0.02
Cumulative effect of change in accounting principle		—			—			—			(0.01	)
Net income	$	0.15		$	0.05		$	0.33		$	0.01
Weighted average number of common shares outstanding:
Basic		20,359			19,656			20,183			19,571
Diluted		21,471			20,236			21,220			19,915

See accompanying notes.

4

HOLOGIC, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

(In thousands)

	Nine Months Ended
	June 26, 2004			June 28, 2003
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income	$	6,954		$	282
Adjustments to reconcile net income to net cash provided by operating activities-
Depreciation		4,261			4,073
Amortization		1,403			1,471
Non-cash interest expense		92			165
Changes in assets and liabilities-
Accounts receivable		(3,800	)		(713	)
Inventories		623			(8,185	)
Prepaid expenses and other current assets		(98	)		6,168
Accounts payable		(101	)		(309	)
Accrued expenses		635			(2,439	)
Deferred revenue		2,875			(460	)
Net cash provided by operating activities		12,844			53
CASH FLOWS FROM INVESTING ACTIVITIES:
Net cash paid for acquisition of distributor		(341	)		—
Purchases of property and equipment		(4,275	)		(7,122	)
Decrease (increase) in other assets		98			(16	)
Net cash used in investing activities		(4,518	)		(7,138	)
CASH FLOWS FROM FINANCING ACTIVITIES:
Repayment of note payable		(497	)		(654	)
Net proceeds from sale of common stock		3,979			1,664
Net cash provided by financing activities		3,482			1,010
EFFECT OF EXCHANGE RATE CHANGES ON CASH		(41	)		113
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS		11,767			(5,962	)
CASH AND CASH EQUIVALENTS, beginning of period		45,177			45,836
CASH AND CASH EQUIVALENTS, end of period	$	56,944		$	39,874
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
Cash paid during the period for income taxes	$	278		$	100
Cash paid during the period for interest	$	73		$	135
NET CASH PAID FOR ACQUISITION:
Costs in excess of net assets of distributor acquired	$	475		$	—
Liabilities assumed		(134	)		—
Net cash paid for acquisition	$	341		$	—

See accompanying notes.

5

HOLOGIC, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

(In thousands, except per share data)

(1) Basis of Presentation

The consolidated financial statements of Hologic, Inc. (the Company) presented herein have been prepared pursuant to the rules of the Securities and Exchange Commission for quarterly reports on Form 10-Q and do not include all of the information and note disclosures required by generally accepted accounting principles in the United States. These statements should be read in conjunction with the consolidated financial statements and notes thereto for the year ended September 27, 2003, included in the Company’s Form 10-K as filed with the Securities and Exchange Commission on December 23, 2003.

The consolidated balance sheet as of June 26, 2004, the consolidated income statements for the three and nine months ended June 26, 2004 and June 28, 2003 and the consolidated statements of cash flows for the nine months ended June 26, 2004 and June 28, 2003, are unaudited but, in the opinion of management, include all adjustments (consisting of normal, recurring adjustments) necessary for a fair presentation of results for these interim periods.

The results of operations for the three and nine months ended June 26, 2004 are not necessarily indicative of the results to be expected for the entire fiscal year ending September 25, 2004. Certain prior-period amounts have been reclassified to conform with the current-period presentation.

(2) Inventories

Inventories are stated at the lower of cost (first-in, first-out) or market and consist of the following:

	June 26, 2004		September 27, 2003
Raw materials and work-in-process	$	31,736	$	33,596
Finished goods		11,220		9,830
	$	42,956	$	43,426

Work-in-process and finished goods inventories consist of material, labor and manufacturing overhead.

(3) Net Income Per Share

A reconciliation of basic and diluted share amounts are as follows:

	Three Months Ended		Nine Months Ended
	June 26, 2004	June 28, 2003	June 26, 2004	June 28, 2003
Basic weighted average common shares outstanding	20,359	19,656	20,183	19,571
Weighted average common equivalent shares	1,112	580	1,037	344
Diluted weighted average common shares outstanding	21,471	20,236	21,220	19,915

6

Diluted weighted average shares outstanding do not include options outstanding to purchase 621 and 657 common-equivalent shares for the three and nine months ended June 26, 2004, respectively, and 1,437 and 1,400 common-equivalent shares for the three and nine months ended June 28, 2003, respectively, as their effect would have been antidilutive.

(4) Stock Based Compensation

The Company applies the intrinsic value method per Accounting Principles Board Opinion No. 25, Accounting for Stock Issued to Employees, and related interpretations, in accounting for its stock-based compensation plans. Accordingly, no compensation expense has been recognized for stock-based compensation plans other than for restricted stock. The Company has adopted the disclosure-only provisions of Statement of Financial Accounting Standards (SFAS) No. 148,Accounting for Stock-Based Compensation-Transition and Disclosure, an amendment of FASB Statement No. 123, therefore, no compensation expense was recognized for the Company’s stock option plans. Had compensation expense for the Company’s stock option plans been determined based on the fair value at the grant date for awards under these plans, consistent with the methodology prescribed under SFAS No. 123, the Company’s net income (loss) and net income (loss) per share would have approximated the pro forma amounts indicated below:

	Three Months Ended						Nine Months Ended
	June 26, 2004			June 28, 2003			June 26, 2004			June 28, 2003
Net income as reported	$	3,325		$	1,019		$	6,954		$	282
Deduct: Total stock-based employee compensation expense determined under fair value - based method for all awards, net of related tax effects	$	(1,052	)	$	(523	)	$	(2,669	)	$	(1,670	)
Pro forma net income (loss)	$	2,273		$	496		$	4,285		$	(1,388	)
Net income (loss) per share:
Basic – as reported	$	0.16		$	0.05		$	0.34		$	0.01
Basic – pro forma	$	0.11		$	0.03		$	0.21		$	(0.07	)
Diluted – as reported	$	0.15		$	0.05		$	0.33		$	0.01
Diluted – pro forma	$	0.11		$	0.02		$	0.20		$	(0.07	)

The weighted average fair value of each stock option included in the preceding pro forma amounts was estimated using the Black-Scholes option-pricing model and is amortized over the vesting period of the underlying options. The assumptions used to calculate the SFAS No. 148 pro forma disclosure and the weighted average information are as follows:

	Three Months Ended				Nine Months Ended
	June 26, 2004		June 28, 2003		June 26, 2004		June 28, 2003
Risk – free interest rate	3.42	%	2.18	%	2.91	%	2.44	%
Expected dividend yield	—		—		—		—
Expected lives	4 years		4 years		4 years		4 years
Expected volatility	70	%	70	%	70	%	70	%

7

(5) Concentrations of Credit Risk

The Company historically utilized a distributor in the United States for certain product lines. Revenue for systems and spare parts sold to this distributor is recognized at the time of shipment as the terms are FOB net 30-days and title to the product and risk of loss passes to the distributor at the time of shipment. The distributor is responsible for selling, installing, collecting, and providing service to their customer and the Company’ collection of this receivable from the distributor is not in any way dependent on resale of the underlying equipment. In the first quarter of fiscal 2003, this distributor (“the historical distributor”) sold one of its wholly owned subsidiaries to another company creating a new distributor (“the new distributor”) for the Company’s mammography systems. On January 1, 2003, the Company terminated its relationship with the new distributor and commenced a direct sales effort in the U.S. for the product lines carried by the new distributor. The Company continued its relationship with the historical distributor for products other than mammography products.

The termination agreement with the new distributor provided for the continuation of sales of Hologic product to them for existing customer orders and for the continuation of service parts for a two-year period. The Company had accounts receivable from the new distributor of approximately $368 and $937 as of June 26, 2004 and September 27, 2003, respectively. Accounts receivable from the historical distributor was approximately $3,282 and $3,118 as of June 26, 2004 and September 27, 2003, respectively.

The new distributor accounted for 4% and 5% of product revenues for the three and nine months ended June 28, 2003, respectively. The historical distributor accounted for 6% and 8% of product revenues for the three months ended June 26, 2004 and June 28, 2003, respectively, and 7% and 13% of product revenues for the nine months ended June 26, 2004 and June 28, 2003, respectively. There were no other customers with balances greater than 10% of accounts receivable as of June 26, 2004 or September 27, 2003 and no other customers with greater than 10% of the Company’s product revenues for the first nine months of fiscal 2004 or fiscal 2003.

(6) Comprehensive Income

The Company’s only item of other comprehensive income relates to foreign currency translation adjustments, and is presented separately on the balance sheet as required.

A reconciliation of comprehensive income is as follows:

	Three Months Ended					Nine Months Ended
	June 26, 2004			June 28, 2003		June 26, 2004		June 28, 2003
Net income as reported	$	3,325		$	1,019	$	6,954	$	282
Foreign currency translation adjustment		(6	)		155		141		498
Comprehensive income	$	3,319		$	1,174	$	7,095	$	780

8

(7) Business Segments and Geographic Information

As a result of the Company’s decision to phase out its digital general radiography systems and to focus on supplying its digital detectors to other original equipment manufacturers, as well as the current trends in the markets in which the Company competes, the Company revised its segment reporting, effective as of the beginning of the current fiscal year. The Company’s businesses are now reported as four segments: mammography; osteoporosis assessment; digital detectors and other. Identifiable assets for the four principal operating segments consist of inventories and intangible assets. The Company has presented all other assets, liabilities and stockholders’ equity as Corporate Assets. Prior periods have been reclassified to conform to this presentation. Intersegment sales consist of digital detectors, which are recorded at cost and eliminated in consolidation. Segment information for the three months and nine months ended June 26, 2004 and June 28, 2003 is as follows:

	Three Months Ended						Nine Months Ended
	June 26, 2004			June 28, 2003			June 26, 2004			June 28, 2003
Total revenues–
Mammography	$	30,611		$	21,752		$	80,960		$	63,394
Osteoporosis Assessment		17,614			17,754			50,720			52,840
Digital Detectors		4,683			2,207			9,384			5,611
Other		6,317			10,619			23,692			29,786
	$	59,225		$	52,332		$	164,756		$	151,631
Operating income (loss)–
Mammography	$	3,001		$	1,239		$	5,425		$	1,911
Osteoporosis Assessment		1,961			2,572			5,438			7,330
Digital Detectors		(1,073	)		(1,589	)		(3,967	)		(4,801	)
Other		(462	)		(1,188	)		438			(4,125	)
	$	3,427		$	1,034		$	7,334		$	315
Depreciation and amortization–
Mammography	$	551		$	591		$	1,663		$	1,789
Osteoporosis Assessment		697			590			2,263			2,081
Digital Detectors		473			487			1,385			1,256
Other		138			179			353			418
	$	1,859		$	1,847		$	5,664		$	5,544
Capital expenditures–
Mammography	$	605		$	603		$	1,052		$	1,790
Osteoporosis Assessment		488			1,042			2,133			3,438
Digital Detectors		489			192			1,090			1,894
Other		—			—			—			—
	$	1,582		$	1,837		$	4,275		$	7,122
	June 26, 2004			September 27, 2003
Identifiable assets–
Mammography	$	27,766		$	28,958
Osteoporosis Assessment		11,431			10,652
Digital Detectors		5,857			5,250
Other		10,880			12,417
Corporate		146,946			131,326
	$	202,880		$	188,603

Export product sales from the United States to unaffiliated customers primarily in Europe, Asia and Latin America during the three and nine months ended June 26, 2004 totaled approximately $16,269 and $50,148, respectively, and for the three and nine months ended June 28, 2003 totaled approximately $12,069 and $36,568, respectively.

9

Transfers between the Company and its European subsidiaries are generally recorded at amounts similar to the prices paid by unaffiliated foreign dealers. All intercompany profit is eliminated in consolidation. Export product sales as a percentage of total product sales are as follows:

	Three Months Ended				Nine Months Ended
	June 26, 2004		June 28, 2003		June 26, 2004		June 28, 2003
Europe	21	%	14	%	20	%	16	%
Asia	11		14		11		13
Latin America	2		1		7		1
All others	1		1		1		1
	35	%	30	%	39	%	31	%

(8) Litigation

In the ordinary course of business, the Company is party to various types of litigation. In the Company’s opinion, all litigation currently pending or threatened are not reasonably likely to have a material effect on the Company’s financial position or results of operations.

(9) Product Warranties

The Company typically offers a one-year warranty for all of its products. The Company provides for the estimated cost of product warranties at the time product revenue is recognized. Factors that affect the Company’s warranty reserves include the number of units sold, historical and anticipated rates of warranty repairs and the cost per repair. The Company periodically assesses the adequacy of the warranty reserve and adjusts the amount as necessary.

Product warranty activity for the nine months ended June 26, 2004 is as follows (in thousands):

Balance at September 27, 2003	Accruals for warranties issued during the period	Decrease to preexisting warranties	Balance at June 26, 2004
$4,475	$4,171	$(4,350)	$4,296

(10) Receivable from Officer

In fiscal 2000 and 2001, the Company loaned an officer an aggregate of $500, which is required to be repaid quarterly through April 2006. In the event of a change in control, as defined, the amounts outstanding will be forgiven. The note is unsecured and bears interest at 7% per annum. In December 2002, the Compensation Committee of the Board of Directors approved a special bonus program to provide the officer with the funds necessary to pay the quarterly installments due under the loan. Under the special bonus program, for so long as the officer remains an officer of the Company and there are amounts remaining to be repaid under the loan, the Company will pay the officer a special quarterly bonus equal to the amount due under the loan, including interest due, plus an additional payment equal to the taxes due as a result of the special bonus and such additional payment, such that the net-after-tax special quarterly bonus to be received by the officer will equal the principal and interest then due under the loan. During the nine months ended June 26, 2004 the Company recognized $235 in bonus expense under the special bonus program related to this note.

10

(11) Adoption of EITF 00-21 and Cumulative Effect of a Change in Accounting Principle

In the fourth quarter of 2003, the Company adopted Emerging Issues Task Force Issue No. 00-21,Revenue Arrangements with Multiple Deliverables, as a cumulative effect adjustment of a change in accounting principle, accordingly, the revenue representing the fair value of services not performed at the time of product shipment such as installation and training are deferred and recognized as performed. Additionally, revenue related to installation and training activities have been classified as service and other revenue. All prior periods presented have been reclassified to conform with the current-period presentation.

(12) Acquisition of Belgian Distributor

In October 2003, the Company acquired the mammography distribution rights for Belgium and Luxembourg from the Company’s Belgian distributor in exchange for $341,000 in cash and the assumption of certain service liabilities totaling $134,000. The Company also purchased spare parts and computers for an additional $79,000.

(13) Goodwill and Intangible Assets

Effective September 30, 2001, the Company adopted the provisions of SFAS No. 142,Goodwill and Other Intangible Assets. This statement affects the Company’s treatment of goodwill and other intangible assets. The statement requires that goodwill existing at the date of adoption be reviewed for possible impairment and that impairment tests be periodically repeated, with impaired assets written down to fair value. Additionally, existing goodwill and intangible assets must be assessed and classified within the Statement’s criteria. Intangible assets with finite useful lives will continue to be amortized over those periods. Amortization of goodwill and intangible assets with indeterminable lives ceased.

Consistent with prior years, the Company conducted its annual impairment test of goodwill during the second quarter of fiscal 2004. The Company considered a number of factors, including an independent valuation, to conduct this test. The valuation is based upon expected future discounted operating cash flows of the mammography reporting unit as well as analysis of recent sales or offerings of similar companies. The timing and size of impairment charges involved the application of management’s judgment and could significantly affect the Company’s operating results. The Company determined that it met all of the criteria under SFAS No. 142 to carry-forward the prior year determination of reporting unit fair value and based on the applicable valuation determined that no impairment exists.

Goodwill by reporting segment consists of the following:

Reporting Segment	Balance as of June 26, 2004		Balance as of September 27, 2003
Mammography	$	6,285	$	5,810

11

Intangible assets consist of the following:

			As of June 26, 2004				As of September 27, 2003
Reporting Segment	Description	Estimated Useful Life	Gross Carrying Value		Accumulated Amortization		Gross Carrying Value		Accumulated Amortization
Mammography	Developed Technology	10 years	$	9,743	$	4,088	$	9,743	$	3,405
Osteoporosis Assessment	Patents	1-20 years		4,952		4,347		4,952		4,239
Digital Detectors	Patents	1-5 years		551		301		482		223
Other	Patents	4 years		2,000		1,817		2,000		1,270

The estimated remaining amortization expense for each of the five succeeding fiscal years:

September 25, 2004	$	478
September 30, 2005		1,150
September 29, 2006		1,109
September 28, 2007		1,075
September 26, 2008		1,019

(14) Acquisition Costs

During the quarter ended June 26, 2004, the Company entered into a non-binding letter of intent to acquire another business. During its third quarter, the Company decided not to complete the contemplated transaction and incurred $741 of professional fees associated with due diligence procedures associated with the potential transaction, which was charged to general and administrative expenses.

PART I - FINANCIAL INFORMATION (Continued)

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

HOLOGIC, INC. AND SUBSIDIARIES

CAUTIONARY STATEMENT

This report contains forward-looking information that involves risks and uncertainties, including statements regarding our plans, objectives, expectations and intentions. Such statements include, without limitation, statements regarding various estimates we have made in preparing our financial statements, statements regarding our expectations relating to increased digital mammography sales and our geographical mix of sales, as well as statements regarding expected future trends relating to our results of operations and the sufficiency of our capital resources. These forward-looking statements are subject to known and unknown risks and uncertainties

12

that could cause actual results to differ materially from those anticipated. Factors that could cause actual results to materially differ include, without limitation, manufacturing risks that may limit our ability to ramp-up commercial production of the Selenia^™ and other of our digital products, including our reliance on a single source of supply for some key components of our products as well as the need to comply with especially high standards for those components and in the manufacture of digital X-ray products in general; uncertainties inherent in the development of new products and the enhancement of existing products, including technical and regulatory risks, cost overruns and delays; the risk that newly introduced products may contain undetected errors or defects or otherwise not perform as anticipated; our ability to predict accurately the demand for our products and to develop strategies to address our markets successfully; risks associated with, and additional funding that may be required to pursue, acquisitions or strategic transactions; the early stage of market development for digital X-ray products; our ability to expand our direct sales and service team for both the near and longer-term to effectively implement our direct sales strategy; risks relating to compliance with financial covenants under our working capital financing and leases; technical innovations that could render products marketed or under development by us obsolete; competition; and reimbursement policies for the use of our products. Other factors that could adversely affect our business and prospects are described in our filings with Securities and Exchange Commission. We caution readers not to place undue reliance upon any such forward-looking statements, which speak only as of the date of this report. Except as otherwise required by law, we expressly disclaim any obligation or undertaking to release publicly any updates or revisions to any such statements to reflect any change in our expectations or any change in events, conditions or circumstances on which any such statement is based.

CRITICAL ACCOUNTING ESTIMATES

The discussion and analysis of our consolidated financial condition and results of operations are based upon our interim consolidated financial statements, which have been prepared in accordance with accounting principles generally accepted in the U.S. The preparation of these consolidated financial statements requires us to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses, and related disclosure of contingent assets and liabilities. On an on-going basis, we evaluate our estimates, including those related to customer programs and incentives, product returns, bad debts, inventories, investments, intangible assets, income taxes, warranty obligations, restructuring and contingencies and litigation. We base our estimates on historical experience and on various other assumptions that are believed to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources.

The critical accounting estimates used in the preparation of our consolidated financial statements that we believe affect our more significant judgments and estimates used in the preparation of our consolidated financial statements presented in this report are described in our Management’s Discussion and Analysis of Financial Condition and Results of Operations and in the Notes to the Consolidated Financial Statements included in our Annual Report on Form 10-K for the fiscal year ended September 27, 2003. There have been no material changes to the critical accounting estimates.

Actual results may differ from these estimates under different assumptions or conditions. Any differences may have a material impact on our financial condition and results of operations. For a discussion of how these and other factors may affect our business, see the “Cautionary Statement” above and “Management’s Discussion and Analysis of Financial Condition and Results of Operations – Risk Factors” in our Annual Report on Form 10-K for the fiscal year ended September 27, 2003.

OVERVIEW

We are engaged in the development, manufacture and distribution of proprietary X-ray, digital X-ray and other medical imaging systems. Our businesses are reported as four segments: mammography; osteoporosis assessment; digital detectors and other.

13

Our mammography products include a broad product line of breast imaging products, including film-based and digital mammography systems and breast biopsy systems. Our osteoporosis assessment products primarily consist of dual-energy X-ray bone densitometry systems and, to a lesser extent, an ultrasound-based osteoporosis assessment product. Bone densitometry is the precise measurement of bone density to assist in the diagnosis and monitoring of osteoporosis and other metabolic bone diseases that can lead to debilitating bone fractures. Our digital detector products are a digital component for original equipment manufacturers to incorporate into their own equipment. Our other business segment includes our mini C-arm, conventional general radiography service and digital general radiography systems businesses. Our mini C-arm products are low intensity, real-time mini C-arm X-ray systems used primarily for minimally invasive surgery on a patient’s extremities. In January 2002, we closed the manufacturing facility for the conventional general radiography products, however, we continue to service and support most of these product lines. We have decided to phase out our digital general radiography systems and to focus on supplying our digital detectors to other original equipment manufacturers.

RESULTS OF OPERATIONS

Product Sales.

	Three Months Ended													Nine Months Ended
	June 26, 2004				June 28, 2003									June 26, 2004				June 28, 2003
			% of Total				% of Total		Change							% of Total				% of Total		Change
	Amount		Revenue		Amount		Revenue		Amount			%		Amount		Revenue		Amount		Revenue		Amount		%
Product Sales
Mammography	$	25,185	43	%	$	17,034	33	%	$	8,151		48	%	$	65,969	40	%	$	50,531	33	%	$	15,438	31	%
Osteoporosis Assessment	$	13,031	22	%	$	12,920	25	%	$	111		1	%	$	37,899	23	%	$	38,598	25	%		($699)	(2	%)
Digital Detectors	$	3,959	7	%	$	1,900	4	%	$	2,059		108	%	$	7,716	5	%	$	4,783	3	%	$	2,933	61	%
Other	$	4,044	7	%	$	7,957	15	%	($	3,913	)	(49	%)	$	16,247	10	%	$	22,827	15	%		($6,580)	(29	%)
	$	46,219	78	%	$	39,811	76	%	$	6,408		16	%	$	127,831	78	%	$	116,739	77	%	$	11,092	10	%

In the current three and nine month periods, our product sales increased 16% and 10% respectively, compared to the corresponding periods in the prior year, primarily due to the continued growth in the number of our Selenia full field digital mammography systems sold, and to a lesser extent our increase in digital detector sales. Partially offsetting these increases was the decrease in sales attributable to our continued phasing out of our general radiography systems business, which is included in our other segment. By the end of fiscal 2004, we expect to have completed our exit from this business.

Mammography product sales increased 48% in the current quarter compared to the corresponding period in the prior year, primarily due to an $8.1 million increase in digital mammography sales. This increase was primarily attributable to an increase in the number of Selenia full field digital mammography systems sold worldwide. We believe that this sales growth primarily reflects the growing acceptance of our Selenia mammography system since our introduction of the system in the first quarter of 2003 as well as the continuing growth in the overall market for digital mammography systems. This increase in Selenia sales was partially offset by a $1.1 million decrease in analog mammography systems sales, primarily due to a $2.2 million decrease in analog systems sales in the United States, that was partially offset by a $1.1 million increase in international sales. The decrease in analog system sales in the United States was primarily attributable to a decrease in the number of systems sold, which we attribute primarily to a decrease in the market for analog systems as a result of the growing acceptance of digital technology. The increase in international analog sales was primarily attributable to the increase in the number of systems sold internationally.

14

For the current nine month period, mammography product sales increased 31% compared to the corresponding period in the prior year, primarily due to a $26.9 million increase in worldwide digital mammography sales and a $2.3 million increase in Multicare stereotactic tables sold in the United States. These increases were primarily attributable to an increase in unit sales, reflecting the growing acceptance of our Selenia mammography system and of digital mammography in general. The increase in sales of our Multicare stereotactic tables, primarily in the United States, was primarily attributable to increased sales in the first two quarters of the current year. These increases were partially offset by a $14.7 million decrease in analog mammography systems sales in the United States, primarily as a result of reduced sales of those systems.

Osteoporosis assessment product sales in the current quarter were relatively constant as compared to the third quarter of fiscal 2003, primarily attributable to a $600,000 increase in product sales internationally that was partially offset by a $500,000 decrease in product sales in the United States. The increase in international sales was primarily attributable to an increase in the number of units sold, especially our lower priced Explorer bone densitometer in Europe. The decrease in sales in the United States was primarily attributable to a slight decrease in the number of bone densitometers sold and a slight reduction in average selling prices primarily attributable to an increase in sales of the lower priced Explorer systems and a shift to sales to our distributor for the primary care market.

Osteoporosis assessment product sales decreased 2% in the current nine month period compared to the corresponding period in the prior year. This decrease was primarily attributable to a $1.4 million decrease in sales of our dual-energy X-ray bone densitometry systems in the United States and a decrease of $700,000 due to a reduction in the number of Sahara ultrasound systems sold. The decrease in United States sales was primarily attributable to a decrease in the number of systems sold and a shift to our lower priced systems sold into the primary care market These reductions were partially offset by an $800,000 increase in upgrade sales and a $700,000 increase in sales in international markets, primarily attributable to an increase in the number of systems sold, and primarily the lower priced Explorer system.

Digital detector product sales increased 108% in the current quarter compared to the corresponding period in the prior year, primarily due to an increase in the number of digital detectors sold in the United States and in Europe. In the United States our sales of digital detectors increased by $1.4 million, primarily attributable to our increased sales of our digital detectors to original equipment manufacturers for incorporation in their general radiography systems. In Europe, our sale of digital detectors increased by $700,000, primarily attributable to our commencement in 2004 of our commercial sale of digital detectors for incorporation into mammography systems.

Digital detector product sales increased 61% in the current nine month period compared to the corresponding period in the prior year. The increase in the current nine month period was primarily due to an increase in the number of digital detectors sold in the United States and Europe, partially offset by a decrease in the number of detectors sold in Asia. Product sales of digital detectors in the current nine month period increased $1.8 million in the United States and $1.7 million in Europe and decreased $550,000 in Asia compared to the corresponding period in fiscal 2003. The increase in the United States primarily reflects the increase in the number of digital detectors sold for general radiography systems, while the increase for Europe primarily reflects the increase in the number of digital detectors sold for mammography systems. The decrease in Asia primarily reflects a reduction in the number of digital detectors sold. We believe that our increase in digital detector sales reflects the growing acceptance of digital radiography and our technology, as well as our decision to phase out our digital general radiography systems and to focus on supplying our digital detectors to other original equipment manufacturers.

Other product sales decreased 49% in the current quarter compared to the corresponding period in the prior year. This decrease was primarily attributable to a $2.9 million decrease in worldwide digital general radiography product sales and a $1.1 million decrease in our mini C-arm product sales, primarily in the United States. In the current nine month period, other product sales decreased 29% compared to the corresponding period in the prior year. This decrease was primarily attributable to a $4.8 million decrease in worldwide digital general radiography product sales and a $1.9 million decrease in our mini C-arm product sales, primarily in the United States. The decrease in general radiography product sales reflects our decision to phase out our digital general radiography systems. As a result of this decision, we expect our product sales for our digital general radiography systems to be negligible next year. In the current three and nine month periods, sales of digital general radiography systems accounted for $1.5 million and $6.7 million of other product revenues, respectively.

15

We attribute the decrease in sales of our mini C-arm products primarily to a reduction in the number of systems sold as a result of competitive factors.

In the first nine months of fiscal 2004, approximately 61% of product sales were generated in the United States, 20% in Europe, 11% in Asia, 7% in Latin America and 1% in other international markets. In the first nine months of fiscal 2003, approximately 69% of product sales were generated in the United States, 16% in Europe, 13% in Asia, 1% in Latin America and 1% in other international markets. We believe the shift in sales to Europe and other international markets is primarily due to the timing of an increase in demand from those territories. The increase in sales in Latin America during the current nine month period was primarily attributable to the fulfillment of a large order for our Selenia digital mammography systems to satisfy a tender in the first six months of the current fiscal year.

Service and Other Revenue.

	Three Months Ended												Nine Months Ended
	June 26, 2004				June 28, 2003								June 26, 2004				June 28, 2003
	Amount		% of Total Revenue		Amount		% of Total Revenue		Change				Amount		% of Total Revenue		Amount		% of Total Revenue		Change
									Amount		%										Amount		%
Service and Other Revenue	$	13,006	22	%	$	12,521	24	%	$	485	4	%	$	36,925	22	%	$	34,892	23	%	$	2,033	6	%

Service and other revenue is primarily comprised of revenue generated from our field service organization to provide ongoing service, installation and repair of our products. Service and other revenue increased 4% in the current quarter and 6% in the current nine month period compared to the corresponding periods of the prior year. The increases in service and other revenue in fiscal 2004 were primarily due to an increase in the current three and nine month periods in service contract revenues compared to the corresponding periods in fiscal 2003. We believe that these increases reflect the continued growth in our installed base of systems.

Costs of Product Sales.

	Three Months Ended												Nine Months Ended
	June 26, 2004				June 28, 2003								June 26, 2004				June 28, 2003
	Amount		% of Product Sales		Amount		% of Product Sales		Change				Amount		% of Product Sales		Amount		% of Product Sales		Change
									Amount		%										Amount		%
Cost of Product Sales	$	24,268	53	%	$	22,248	56	%	$	2,020	9	%	$	67,194	53	%	$	64,200	55	%	$	2,994	5	%

The cost of product sales decreased as a percentage of product sales to 53% in the third quarter of fiscal 2004 from 56% in the third quarter of fiscal 2003 and to 53% in the current nine month period from 55% in the first nine months of fiscal 2003. These costs decreased as a percentage of product sales primarily due to increased revenues and improved gross margins recognized on the shift in mammography product sales to Selenia, our full field digital mammography systems. These systems have significantly higher selling prices, more than offsetting the higher costs of the product, when compared to analog mammography.

16

Costs of Service and Other Revenue.

	Three Months Ended												Nine Months Ended
	June 26, 2004				June 28, 2003								June 26, 2004				June 28, 2003
			% of Service Revenue				% of Service Revenue		Change						% of Service Revenue				% of Service Revenue		Change
	Amount				Amount				Amount		%		Amount				Amount				Amount		%
Cost of Service and Other Revenue	$	12,771	98	%	$	11,604	93	%	$	1,167	10	%	$	35,362	96	%	$	32,844	94	%	$	2,518	8	%

Cost of service and other revenue increased both in percentage of service revenue and absolute dollars, primarily related to additional personnel and other costs to expand our service capabilities, especially in the United States, as we continue to assume direct coverage of territories previously assigned to distributors and to support our growing installed base of products and due to increased warranty costs in our digital detector business. We expect our costs of service and other revenue to remain relatively high as a percentage of service and other revenue, reflecting our need to employ the required personnel for warranty, non-warranty and installation activities to service our growing installed base of products. We also expect an increase in customers entering into service agreements in connection with our transition to digital mammography and direct service coverage.

Operating Expenses.

	Three Months Ended													Nine Months Ended
	June 26, 2004				June 28, 2003									June 26, 2004				June 28, 2003
			% of Total Revenue				% of Total Revenue		Change							% of Total Revenue				% of Total Revenue		Change
	Amount				Amount				Amount			%		Amount				Amount				Amount			%
Operating Expenses
Research and Development	$	4,143	7	%	$	4,366	8	%		($223	)	(5	%)	$	12,296	7	%	$	14,018	9	%		($1,722	)	(12	%)
Selling and Marketing	$	7,554	13	%	$	7,561	14	%		($7	)	(0	%)	$	24,435	15	%	$	23,384	15	%	$	1,051		4	%
General and Administrative	$	7,062	12	%	$	5,519	11	%	$	1,543		28	%	$	18,135	11	%	$	16,870	11	%	$	1,265		7	%
	$	18,759	32	%	$	17,446	33	%	$	1,313		8	%	$	54,866	33	%	$	54,272	36	%	$	594		1	%

Research and Development Expenses. Research and development expenses decreased 5% and 12%, respectively, in the current three and nine month periods as compared to the corresponding periods in the prior year, primarily due to a decrease in research and development spending and personnel primarily related to our phase-out of the digital general radiography systems product line announced in the fourth quarter of fiscal 2003.

Selling and Marketing Expenses. Selling and marketing expenses were substantially unchanged for the current quarter and increased 4% in the current nine month period, as compared to the corresponding periods in the prior year. The increase in the current nine month period was primarily due to an increase of approximately $487,000 of tradeshow expenses related to the promotion of our full field digital mammography system, Selenia, an increase in compensation and related expenses of approximately $233,000 and an increase in literature costs of $150,000. Sales and marketing expenses have also shifted between the operating segments for the three and nine month periods, increasing in mammography related to the increasing revenues and decreasing for our digital general radiography systems which are being phased-out.

17

General and Administrative. General and administrative expenses increased 28% and 7%, respectively, in the current three and nine month periods compared to the corresponding periods in the prior year primarily due to an increase in the current quarter of approximately $800,000 in bonus and profit sharing expense in accordance with the applicable plans as a result of continued improved financial results. In addition, we incurred $741,000 of due diligence expenses in the current quarter in connection with a potential acquisition. Prior to the end of the third quarter we decided not to pursue this potential acquisition further and accordingly expensed all acquisition costs in the current quarter.

Interest Income.

	Three Months Ended								Nine Months Ended
	June 26, 2004		June 28, 2003		Change				June 26, 2004		June 28, 2003		Change
	Amount		Amount		Amount		%		Amount		Amount		Amount		%
Interest Income	$	125	$	137	($12	)	(9	%)	$	349	$	556	($207	)	(37	%)

Interest income decreased in the current three and nine month periods, compared to the corresponding periods in the prior year, primarily due to a decrease in the interest rate earned in fiscal 2004 compared to last year, partially offset by higher investment balances.

Interest / Other Expense.

	Three Months Ended								Nine Months Ended
	June 26, 2004		June 28, 2003		Change				June 26, 2004		June 28, 2003		Change
	Amount		Amount		Amount		%		Amount		Amount		Amount		%
Interest / Other Expense	$	54	$	100	($46	)	(46	%)	$	412	$	276	$	136	49	%

In the current quarter, interest and other expense primarily consisted of interest costs on the Wells Fargo Foothill, Inc. note payable. For the first nine months of fiscal 2004, this expense included $229,000 of interest costs on the Wells Fargo Foothill, Inc. note payable and $174,000 of foreign currency transaction losses. For the first nine months of fiscal 2003, these expenses were primarily due to the interest costs on the Wells Fargo Foothill, Inc. note payable. To the extent that foreign currency exchange rates fluctuate in the future, we may be exposed to continued financial risk. Although we have established a borrowing line of credit denominated in the foreign currency, the euro, in which our subsidiaries currently conduct business to minimize this risk, we cannot assure that we will be successful or can fully hedge our outstanding exposure.

Provision for Income Taxes.

	Three Months Ended								Nine Months Ended
	June 26, 2004		June 28, 2003		Change				June 26, 2004		June 28, 2003		Change
	Amount		Amount		Amount		%		Amount		Amount		Amount		%
Provision for Income Taxes	$	173	$	52	$	121	233	%	$	317	$	106	$	211	199	%

18

We account for income taxes under SFAS No. 109,Accounting for Income Taxes. This statement requires that we recognize a current tax liability or asset for current taxes payable or refundable and a deferred tax liability or asset for the estimated future tax effects of temporary differences and carryforwards to the extent they are realizable. We record a valuation allowance to reduce our deferred tax assets to the amount that is more likely than not to be realized. While we have considered future taxable income and ongoing prudent and feasible tax planning strategies in assessing the need for the valuation allowance, in the event we were to determine that we would be able to realize our deferred tax assets in the future in excess of the net recorded amount, an adjustment to the deferred tax asset would increase income in the period such determination was made. Likewise, should we determine that we would not be able to realize all or part of our net deferred tax asset in the future, an adjustment to the deferred tax asset would be charged to income in the period such determination was made. We have provided for a nominal effective tax rate for fiscal 2004 and certain minimum taxes where net operating losses cannot be used during the first nine months of fiscal 2004 and 2003.

Cumulative Effect of Change in Accounting Principle.

	Three Months Ended								Nine Months Ended
	June 26, 2004		June 28, 2003		Change				June 26, 2004		June 28, 2003		Change
	Amount		Amount		Amount		%		Amount		Amount		Amount		%
Cumulative Effect of Change in Accounting Principle	$	0	$	0	$	0	0	%	$	0	$	207	($207	)	(100	%)

We recognize product revenue upon the completion of installation for shipments that require more than perfunctory obligations at the time of shipment, specifically our digital imaging systems. During the fourth quarter of fiscal 2003, we adopted EITF 00-21,Accounting for Revenue Arrangements with Multiple Deliverables, as a cumulative effect of a change in accounting principle in accordance with APB 20,Accounting Changes, in fiscal 2003. In accordance with EITF 00-21 certain services including installation and training are deemed to be separate units of accounting requiring such services to be accounted for separately from product revenue. We have reviewed the terms and conditions of our revenue arrangements and determined that these services can be accounted for separately from the product element as our products have value to our customers on a standalone basis and we have objective and reliable evidence of the fair value of the services. In accordance with EITF 00-21, revenues for the product portion of multiple element sales arrangements will continue to be recorded upon shipment based on the relative fair value of the product on a standalone basis. In connection with the adoption of EITF 00-21, we recorded a cumulative effect adjustment of $207,000 in the first quarter of fiscal 2003 and reclassified $1.5 million and $3.6 million of product revenue to service revenue for the three and nine months ended June 28, 2003.

Segment Results of Operations

As a result of our decision to phase out our digital general radiography systems and to focus on supplying our digital detectors to other original equipment manufacturers, as well as the current trends in the markets in which we compete, we have revised our segment reporting. Our businesses are now reported as four segments: mammography; osteoporosis assessment; digital detectors and other. Prior periods have been restated to conform to this presentation. The accounting policies of the segments are the same as those described in the footnotes to the accompanying consolidated financial statements included in our 2003 Annual Report on Form 10-K.

19

We measure segment performance based on total revenues and operating income or loss. Revenues from product sales of each of these segments are described in further detail above. The discussion that follows is a summary analysis of revenues and the primary changes in operating income or loss by segment.

Mammography.

	Three Months Ended												Nine Months Ended
	June 26, 2004				June 28, 2003								June 26, 2004				June 28, 2003
			% of Total Revenue				% of Total Revenue		Change						% of Total Revenue				% of Total Revenue		Change
	Amount				Amount				Amount		%		Amount				Amount				Amount		%
Total Revenues	$	30,611	100	%	$	21,752	100	%	$	8,859	41	%	$	80,960	100	%	$	63,394	100	%	$	17,566	28	%
Operating Income	$	3,001	10	%	$	1,239	6	%	$	1,762	142	%	$	5,425	7	%	$	1,911	3	%	$	3,514	184	%

Mammography revenues increased primarily due to the increase in the product sales discussed above and an increase in service revenues related to the increased number of systems in our installed base. In the current three and nine month periods, mammography service revenue increased by $700,000 and $2.1 million, respectively, as compared to the corresponding periods in the prior year. Operating income for this business segment increased primarily due to the increased revenues and the improved gross margin from that increase and the shift in product revenues to our more profitable Selenia full field digital mammography systems from our analog mammography systems. Our gross margin in this business segment was 42% and 41%, respectively, in the current three and nine month periods, compared to 35% in the corresponding periods of the prior year. Partially offsetting this increase was additional international commissions, totaling $2.1 million, related to a multiple unit Selenia sale in Latin America in the first two quarters of fiscal 2004 and an increased allocation of operating expenses previously absorbed by the digital general radiography business.

Osteoporosis Assessment.

	Three Months Ended													Nine Months Ended
	June 26, 2004				June 28, 2003									June 26, 2004				June 28, 2003
			% of Total Revenue				% of Total Revenue		Change							% of Total Revenue				% of Total Revenue		Change
	Amount				Amount				Amount			%		Amount				Amount				Amount			%
Total Revenues	$	17,614	100	%	$	17,754	100	%	($	140	)	(1	%)	$	50,720	100	%	$	52,840	100	%	($	2,120	)	(4	%)
Operating Income	$	1,961	11	%	$	2,572	14	%	($	611	)	(24	%)	$	5,438	11	%	$	7,330	14	%	($	1,892	)	(26	%)

Osteoporosis assessment revenues decreased in the current quarter compared to the corresponding period in the prior year primarily due to a $250,000 decrease in service and other revenue, including a $160,000 decrease in service revenue, that was partially offset by a $110,000 increase in product sales revenue. In the current nine month period, these revenues decreased, as compared to the corresponding period in the prior year, primarily due to a $1.2 million decrease in service revenues and the $700,000 decrease in product sales discussed above. The decrease in service revenues was primarily due to the completion of a multi-year service contract in Europe during fiscal 2004 that has not been renewed. Operating income for osteoporosis assessment decreased primarily due to decreased revenues and gross margins. Our gross margin in this business segment was 43% and 44%, respectively, in the current three and nine month periods, compared to 47% in the corresponding periods of the prior year. The decrease in osteoporosis assessment gross margins was primarily attributable to the decrease in

20

revenues, a shift to international sales where we generally sell at lower prices through distributors and an increased allocation of operating expenses previously absorbed by the digital general radiography systems business, which is being phased out. Partially offsetting these decreases in operating income was reduced commissions expense, primarily related the shift to international sales.

Digital Detectors.

	Three Months Ended														Nine Months Ended
	June 26, 2004					June 28, 2003									June 26, 2004					June 28, 2003
	Amount			% of Total Revenue		Amount			% of Total Revenue		Change				Amount			% of Total Revenue		Amount			% of Total Revenue		Change
											Amount		%												Amount		%
Total Revenues	$	4,683		100	%	$	2,207		100	%	$	2,476	112	%	$	9,384		100	%	$	5,611		100	%	$	3,773	67	%
Operating Loss	($	1,073	)	(23	%)	($	1,589	)	(72	%)	$	516	(32	%)	($	3,967	)	(42	%)	($	4,801	)	(86	%)	$	834	(17	%)

Digital detector revenues increased primarily due to the increased number of digital detectors sold as discussed above. The decrease in the digital detector business operating loss is primarily due to the increased revenues and the improved gross margin from that increase, and a decrease in our operating expenses. Our gross margin in this business segment was 15% and 13%, respectively, in the current three and nine month periods, compared to 14% and 17%, respectively, in the corresponding periods of the prior year. The decrease in operating expenses was primarily attributable to a decrease in research and development spending related to the completion of our digital detector development for Selenia, that was partially offset by increased warranty expenses relating to our increased sales.

Other.

	Three Months Ended															Nine Months Ended
	June 26, 2004					June 28, 2003										June 26, 2004				June 28, 2003
	Amount			% of Total Revenue		Amount			% of Total Revenue		Change					Amount		% of Total Revenue		Amount			% of Total Revenue		Change
											Amount			%											Amount			%
Total Revenues	$	6,317		100	%	$	10,619		100	%	($	4,302	)	(41	%)	$	23,692	100	%	$	29,786		100	%	($	6,094	)	(20	%)
Operating Income (Loss)	($	462	)	(7	%)	($	1,188	)	(11	%)	$	726		(61	%)	$	438	2	%	($	4,125	)	(14	%)	$	4,563		(111	%)

Revenues for this business segment, which includes the mini C-arm business, the digital general radiography business and the conventional general radiography service business, decreased primarily due to a decrease in the number of digital general radiography systems sold worldwide, and to a lesser extent, a decrease in product sales of our mini C-arm products primarily in the United States. The improvements in operating income were primarily due to lower operating expenses as a result of our decision to de-emphasize the digital general radiography systems business, which is being phased out and to reallocate resources and costs in order to focus on the more profitable and faster growing digital mammography systems. These improvements were partially offset by the reduced revenue and gross profits from the decrease in digital general radiography and mini C-arm system sales.

Liquidity and Capital Resources

At June 26, 2004, we had approximately $115.0 million of working capital. At that date our cash and cash equivalents totaled $56.9 million. Our cash and cash equivalents balance increased approximately $11.8

21

million during the first nine months of fiscal 2004 primarily due to cash provided by operating activities and, to a lesser extent, financing activities partially offset by purchases of property and equipment.

In the first nine months of fiscal 2004, operating activities provided us with $12.8 million of cash. Our cash provided by operating activities reflected net income of $7.0 million for the first nine months of fiscal 2004 plus non-cash charges for depreciation and amortization of $5.7 million and a decrease of $200,000 from changes in our current assets and liabilities. Changes in our current assets and liabilities included an increase in deferred revenue of $2.9 million, an increase in accrued expenses of $635,000 and a decrease in inventory of $623,000 that were offset by an increase in accounts receivable of $3.8 million. The increase in deferred revenue was primarily due to an increase in the number of deferred service contracts and an increase in customer deposits. The increase in accrued expenses was primarily due to timing of payments. The decrease in inventory was primarily the result of improved supply chain management. The increase in accounts receivable was primarily due to the increased revenues during fiscal 2004.

In the first nine months of fiscal 2004, we used approximately $4.5 million of cash in investing activities. This use of cash was primarily attributable to purchases of property and equipment which consisted primarily of computer hardware, demonstration equipment and manufacturing equipment.

In the first nine months of fiscal 2004, financing activities provided us with $3.5 million of cash. These cash flows included approximately $4.0 million from the sale of our Common Stock upon exercise of stock options, partially offset by $497,000 of repayments of our notes payable.

As of June 26, 2004, we had short-term borrowings of $943,000 and long term notes payable totaling $590,000. The short term borrowings represent the current portion of our long term note payable to Wells Fargo Foothill, Inc. of $477,000 and the $466,000 balance due on the note to Fleet in connection with the settlement of the Fleet litigation. The Fleet note bears interest at Fleet’s prime rate plus 1% with the full amount of principal to be paid on August 10, 2004. The long-term note payable represents the long-term portion of our term loan under our credit facility with Wells Fargo Foothill, Inc.

In September 2001, we obtained a secured loan from Wells Fargo Foothill, Inc. This loan agreement provides for a term loan of approximately $2.4 million, which we borrowed at signing, and a revolving line of credit facility. The maximum amount we can borrow under the amended loan agreement is $20.0 million. As of June 26, 2004, our net availability under this line of credit was $20.0 million. The amended loan agreement contains financial and other covenants and the actual amount which we can borrow under the line of credit at any time is based upon a formula tied to the amount of our qualifying accounts receivable. In July 2003 we amended this loan agreement primarily to simplify financial covenants and to reduce the fees related to this facility. The term loan accrues interest at prime plus 1.0% for five years. The line of credit advances accrue interest at a prime plus 0.25%. The line of credit expires in September 2005. We were in compliance with all covenants as of June 26, 2004.

We maintain an unsecured line of credit with a European bank for the equivalent of $3.0 million, which bears interest at the Europe Interbank Offered Rate (2.13% at September 27, 2003) plus 1.5%. The borrowings under this line are primarily used by our European subsidiaries to settle intercompany sales and are denominated in the respective local currencies of its European subsidiaries. The line of credit may be canceled by the bank with 30-days notice. At June 26, 2004 and September 27, 2003, there were no outstanding borrowings under this line.

In September 2002, we completed a sale/leaseback transaction for our headquarters and manufacturing facility located in Bedford, Massachusetts and our Lorad manufacturing facility in Danbury, Connecticut. The transaction resulted in net proceeds to us of $31.4 million. The new lease for these facilities, including the associated land, has a term of 20 years, with four five-year renewal terms, which we may exercise at our option. The basic rent for the facilities is $3.2 million per year, which is subject to adjustment for increases in the consumer price index. The aggregate total minimum lease payments during the initial 20-year term are $62.9 million. In addition, we are required to maintain the facilities during the term of the lease and to pay all taxes,

22

insurance, utilities and other costs associated with those facilities. Under the lease, we make customary representations and warranties and agree to certain financial covenants and indemnities. In the event we default on the lease, the landlord may terminate the lease, accelerate payments and collect liquidated damages.

There were no material changes to our contractual obligations and commitments from September 27, 2003.

Except as set forth above, we do not have any other significant capital commitments. We believe that we have sufficient funds in order to fund our operations over the next twelve months.

Item 3. Quantitative and Qualitative Disclosure About Market Risk.

Financial Instruments, Other Financial Instruments, and Derivative Commodity Instruments. SFAS No. 107, Disclosure of Fair Value of Financial Instruments, requires disclosure about fair value of financial instruments. Financial instruments consist of cash equivalents, short and long-term investments, accounts receivable, accounts payable and debt obligations. The fair value of these financial instruments approximates their carrying amount.

Primary Market Risk Exposures. Our primary market risk exposures are in the areas of interest rate risk and foreign currency exchange rate risk. We incur interest expense on loans made under a loan and security agreement with Wells Fargo Foothill, Inc. (the Foothill Agreement) and a European line of credit. The Foothill Agreement term loan accrues interest at the prime rate plus 1.0% and the European Line of Credit accrues interest at the Europe Interbank Offered Rate plus 1.50%. At June 26, 2004, we had $1.1 million outstanding under the Foothill Agreement and there were no amounts outstanding under the line of credit.

Substantially all of our sales outside the United States are conducted in U.S. dollar denominated transactions. We operate two European subsidiaries, which incur expenses denominated in local currencies. However, we believe that these operating expenses will not have a material adverse effect on our business, results of operations or financial condition.

Item 4. Controls and Procedures.

We maintain disclosure controls and procedures that are designed to ensure that information required to be disclosed in our Securities 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 our management, including our 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, as ours are designed to do, and management necessarily was required to apply its judgment in evaluating the cost-benefit relationship of possible controls and procedures.

As of June 26, 2004, we carried out an evaluation, under the supervision and with the participation of our management, including our Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of our disclosure controls and procedures, as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934. Based upon that evaluation, our Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures are effective in enabling us to record, process, summarize and report information required to be included in our periodic SEC filings within the required time period.

23

There have been no changes in our internal control over financial reporting that occurred during the period covered by this report that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

24

PART II - OTHER INFORMATION

HOLOGIC, INC. AND SUBSIDIARIES

Item 1. Legal Proceedings.

No material developments.

Item 2. Changes in Securities, Use of Proceeds and Issuer Purchases of Equity Securities.

None.

Item 3. Defaults Upon Senior Securities.

None.

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

None.

Item 5. Other Information.

None.

Item 6. Exhibits and Reports on Form 8-K.

(a) Exhibits furnished:

Exhibit Number	Reference
31.1	Certification of Hologic’s CEO pursuant to Item 601(b)(31) of filed herewith Regulation S-K, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
31.2	Certification of Hologic’s CFO pursuant to Item 601(b)(31) of filed herewith Regulation S-K, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
32.1	Certification of Hologic’s CEO pursuant to 18 U.S.C. Section 1350, as filed herewith adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
32.2	Certification of Hologic’s CFO pursuant to 18 U.S.C. Section 1350, as filed herewith adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

(b) Reports on Form 8-K:

The following Current Report on Form 8-K was furnished by the registrant during the period covered by this report:

Current Report on Form 8-K furnished to the SEC on May 4, 2004 regarding the release of a press release announcing the Company’s financial results for the second quarter ended March 27, 2004.

25

HOLOGIC, INC. AND SUBSIDIARIES

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.

	Hologic, Inc.                     (Registrant)
August 6, 2004	/s/ John W. Cumming
Date	John W. Cumming Chairman and Chief Executive Officer
August 6, 2004	/s/ Glenn P. Muir
Date	Glenn P. Muir Executive Vice President, Finance and Treasurer (Principal Financial Officer)

26