UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549

                                   FORM 10-QSB

(Mark One)

[X]   QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT
      OF 1934

                  For the quarterly period ended June 30, 2003

[ ]   TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT
      OF 1934

                         Commission file number 0-28443
                                                -------

                                 Cytomedix, Inc.
                                 ---------------
        (Exact name of small business issuer as specified in its charter)

            Delaware                                             23-3011702
- --------------------------------------------------------------------------------
(State or other jurisdiction of                              (I.R.S. Employer
 incorporation or organization)                           Identification Number)

   1523 South Bowman Rd., Suite A, Little Rock, AR               72211
- --------------------------------------------------------------------------------
       (Address of principal executive offices)                (Zip Code)

Issuer's telephone number           (501) 219-2111
                         -------------------------------------------------------

                APPLICABLE ONLY TO ISSUERS INVOLVED IN BANKRUPTCY
                   PROCEEDINGS DURING THE PRECEDING FIVE YEARS

Check whether the  registrant  filed all  documents  and reports  required to be
filed by Section l2, 13 or 15(d) of the Exchange Act after the  distribution  of
securities under a plan confirmed by a court. Yes [X] No [ ]

                      APPLICABLE ONLY TO CORPORATE ISSUERS

State the number of shares outstanding of each of the issuer's classes of common
equity,  as of August 12, 2003:  12,541,639  shares of Common Stock,  $.0001 par
value

Transitional Small Business Disclosure Format (Check one): Yes [ ] No [X]




                                 CYTOMEDIX, INC.
                                TABLE OF CONTENTS

PART I

Item 1. Financial Statements.                                            Page 1


Item 2. Management's Discussion and Analysis or Plan of Operation.       Page 13

         Overview of Business                                            Page 13
         Results of Operations                                           Page 14
         Liquidity and Capital Resources as of June 30, 2003             Page 16
         Risk Factors                                                    Page 17
         Prospects for the Future                                        Page 21

Item 3. Controls and Procedures.                                         Page 22


PART II

Item 1. Legal Proceedings.                                               Page 22

Item 2. Changes in Securities.                                           Page 24

         Outstanding Common Stock and Dividends                          Page 24
         Issuance of Non-Registered Securities in
            Second Quarter of 2003                                       Page 24
         Issuance of Non-Registered Securities Subsequent
            to Second Quarter of 2003                                    Page 25

Item 4. Submission of Matters to a Vote of Security Holders.             Page 25


Item 6. Exhibits and Reports on Forms 8-K.                               Page 25


Signatures                                                               Page 25




                                     PART I
                              FINANCIAL INFORMATION

Item 1. Financial Statements

                                 Cytomedix, Inc.
                          (A Development Stage Entity)
                            Condensed Balance Sheets



                                 ASSETS
                                 ------
                                                                                                          Successor Company
                                                                                                   --------------------------------
                                                                                                    June 30,           December 31,
                                                                                                      2003                 2002
                                                                                                   -----------          -----------
                                                                                                   (Unaudited)           (Audited)
                                                                                                                  
Current assets
   Cash                                                                                            $ 1,020,418          $   945,298
   Receivables                                                                                         193,905              238,273
   Prepaid expenses, other current assets and inventory                                                206,058              255,967
                                                                                                   -----------          -----------
         Total current assets                                                                        1,420,381            1,439,538
Cash - restricted                                                                                       20,305               20,000
Property and equipment, net                                                                            275,317              312,706
Intangibles                                                                                          4,295,308            4,358,465
Other assets                                                                                            40,250               23,000
                                                                                                   -----------          -----------
                                                                                                   $ 6,051,561          $ 6,153,709
                                                                                                   ===========          ===========

                   LIABILITIES AND STOCKHOLDERS' EQUITY
                   ------------------------------------

Current liabilities
   Accounts payable and accrued expenses                                                           $   653,422          $   745,124
   Deferred revenue                                                                                     81,448               81,448
   Note payable                                                                                         55,356               37,054
                                                                                                   -----------          -----------
         Total current liabilities                                                                     790,226              863,626
                                                                                                   -----------          -----------
Long-term liabilities
   Dividends payable on Series A and Series B preferred stock                                          221,512              110,759
   Deferred revenue                                                                                    478,507              519,230
                                                                                                   -----------          -----------
         Total long-term liabilities                                                                   700,019              629,989
                                                                                                   -----------          -----------
         Total liabilities                                                                           1,490,245            1,493,615
                                                                                                   -----------          -----------
Commitments and contingencies

Stockholders' equity
  Series A Convertible preferred stock; $.0001 par value, $1.00 liquidation
   value, authorized 5,000,000 shares; at 2003 issued - 1,359,067 shares,
   issuable - 6,855 shares; at 2002 issued - 759,760
    shares, issuable - 606,163 shares                                                                      137                  137
  Series B Convertible preferred stock; $.0001 par value, $1.00
   liquidation value, authorized 5,000,000 shares; at 2003 issued -
   1,402,650 shares; at 2002 issued - 1,224,034 shares, issuable -
   178,616 shares                                                                                          140                  140
  Common stock; $.0001 par value, authorized 40,000,000 shares; at
   2003 issued - 11,103,772 shares, issuable - 877,936 shares;  at
   2002 issued - 10,070,173 shares, issuable - 649,104 shares                                            1,203                1,073
   Additional paid-in capital                                                                        9,446,816            6,942,297
   Deferred compensation                                                                              (869,371)            (155,833)
   Deficit accumulated in the development stage                                                     (4,017,609)          (2,127,720)
                                                                                                   -----------          -----------
         Total stockholders' equity                                                                  4,561,316            4,660,094
                                                                                                   -----------          -----------
                                                                                                   $ 6,051,561          $ 6,153,709
                                                                                                   ===========          ===========


                 The accompanying notes are an integral part of
                     these condensed financial statements.


                                       1


                                 Cytomedix, Inc.
                          (A Development Stage Entity)
                 Condensed Statements of Operations - Unaudited



                                                   Successor         Successor        Successor       Predecessor      Predecessor
                                                    Company           Company          Company          Company          Company
                                                  -------------    -------------    -------------    -------------    -------------
                                                  Three Months       Six Months     July 1, 2002     Three Months      Six Months
                                                      Ended            Ended           Through           Ended            Ended
                                                  June 30, 2003    June 30, 2003    June 30, 2003    June 30, 2002    June 30, 2002
                                                  -------------    -------------    -------------    -------------    -------------
                                                                                                        
Revenue
   Sales                                           $     80,540     $    124,515     $    458,345     $     90,250     $    117,500
   Royalties                                            180,357          381,165          713,518          166,530          309,770
                                                   ------------     ------------     ------------     ------------     ------------
Total revenue                                           260,897          505,680        1,171,863          256,780          427,270
                                                   ------------     ------------     ------------     ------------     ------------

Cost of revenue
   Cost of sales                                         46,039           72,599          134,646           11,088           16,073
   Cost of royalties                                    147,687          313,399          579,133          122,887          234,376
                                                   ------------     ------------     ------------     ------------     ------------
Total cost of revenue                                   193,726          385,998          713,779          133,975          250,449
                                                   ------------     ------------     ------------     ------------     ------------
Gross profit                                             67,171          119,682          458,084          122,805          176,821
                                                   ------------     ------------     ------------     ------------     ------------

Operating expenses
   Salaries and wages                                   230,066          457,458          854,440          150,319          285,906
   Consulting expense                                   382,318          435,153          667,596           58,178           74,178
   Consulting expense - related party                    94,664          136,664          455,216               --               --
   Professional fees                                    231,839          411,944        1,170,630           94,123          189,201
   Royalty expense - related party                       18,626           39,176           76,676           18,750           37,500
   General and administrative expenses                  216,368          422,611        1,035,315          295,345          492,264
                                                   ------------     ------------     ------------     ------------     ------------
Total operating expenses                              1,173,881        1,903,006        4,259,873          616,715        1,079,049
                                                   ------------     ------------     ------------     ------------     ------------
Loss from operations                                 (1,106,710)      (1,783,324)      (3,801,789)        (493,910)        (902,228)
                                                   ------------     ------------     ------------     ------------     ------------

Other (income) expense
   Interest expense                                         144              163           22,988          190,330          355,969
   Interest and other income                             (2,984)          (4,352)         (28,681)          (5,657)          (6,352)
                                                   ------------     ------------     ------------     ------------     ------------
Total other (income) expense, net                        (2,840)          (4,189)          (5,693)         184,673          349,617
                                                   ------------     ------------     ------------     ------------     ------------
Net loss from continuing operations                  (1,103,870)      (1,779,135)      (3,796,096)        (678,583)      (1,251,845)

Reorganization item:
    Professional fees                                        --               --               --          278,403          489,690
    Consulting - related party                               --               --               --           45,473          119,526
                                                   ------------     ------------     ------------     ------------     ------------
Net loss Before extraordinary items                  (1,103,870)      (1,779,135)      (3,796,096)      (1,002,459)      (1,861,061)
                                                   ------------     ------------     ------------     ------------     ------------
Extraordinary gain on discharge of
  prepetition liabilities                                    --               --               --        9,306,192        9,306,192
                                                   ------------     ------------     ------------     ------------     ------------
Net income (loss)                                    (1,103,870)      (1,779,135)      (3,796,096)       8,303,733        7,445,131

Preferred dividend on Series A and B
  preferred stock                                        55,375          110,754          221,513               --               --
                                                   ------------     ------------     ------------     ------------     ------------
Net income (loss) to common
  stockholders                                     $ (1,159,245)    $ (1,889,889)    $ (4,017,609)    $  8,303,733     $  7,445,131
                                                   ============     ============     ============     ============     ============

Basic and diluted income (loss)
  per common share                                 $       (.10)    $       (.17)                     $       0.65     $       0.58
                                                   ============     ============                      ============     ============

Weighted average shares outstanding                  11,198,869       11,026,280                        12,800,598       12,746,482
                                                   ============     ============                      ============     ============


                 The accompanying notes are an integral part of
                     these condensed financial statements.


                                       2


                                 Cytomedix, Inc.
                          (A Development Stage Entity)
                 Condensed Statements of Cash Flows - Unaudited



                                                                                   Successor          Successor         Predecessor
                                                                                    Company            Company            Company
                                                                                  -----------       -------------       -----------
                                                                                  Six Months        July 1, 2002        Six Months
                                                                                    Ended            (Inception)           Ended
                                                                                   June 30,            Through            June 30,
                                                                                     2003           June 30, 2003          2002
                                                                                  -----------       -------------       -----------
                                                                                                               
Cash Flows from operating activities                                              $(1,094,950)       $(3,039,816)       $  (639,316)
                                                                                  -----------        -----------        -----------
Cash flows from investing activities:
   Purchase of equipment                                                               (1,250)          (306,121)           (28,724)
                                                                                  -----------        -----------        -----------
         Net cash used in investing activities                                         (1,250)          (306,121)           (28,724)
                                                                                  -----------        -----------        -----------
Cash flows from financing activities:
   Proceeds from short-term borrowings                                                     --                 --            587,500
   Commissions on new money raised paid in cash                                            --            (57,213)                --
   Proceeds from sale of common stock, net of offering costs                        1,205,000          4,425,502                 --
   Repayment of note payable                                                          (33,375)           (85,484)                --
                                                                                  -----------        -----------        -----------
         Net cash provided by financing activities                                  1,171,625          4,282,805            587,500
                                                                                  -----------        -----------        -----------

Net increase (decrease) in cash                                                        75,425            936,868            (80,540)
Cash, beginning of period                                                             965,298            103,855            184,395
                                                                                  -----------        -----------        -----------
Cash, end of period                                                               $ 1,040,723        $ 1,040,723        $   103,855
                                                                                  ===========        ===========        ===========


              The accompanying notes are an integral part of these
                        condensed financial statements.


                                       3


                                 Cytomedix, Inc.
                          (A Development Stage Entity)
                     Notes to Condensed Financial Statements

NOTE 1 - BASIS OF PRESENTATION

The unaudited condensed financial statements included herein have been prepared
by Cytomedix. Inc. (the "Company" and "Cytomedix"), without audit, pursuant to
the rules and regulations of the Securities and Exchange Commission. The
financial statements reflect all adjustments that are, in the opinion of
management, necessary to fairly present such information. All such adjustments
are of a normal recurring nature. Although the Company believes that the
disclosures are adequate to make the information presented not misleading,
certain information and footnote disclosures, including a description of
significant accounting policies 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.

These financial statements should be read in conjunction with the financial
statements and the notes thereto included in the Company's 2002 Annual Report on
Form 10-KSB filed with the Securities and Exchange Commission. The results of
operations for interim periods are not necessarily indicative of the results for
any subsequent quarter or the entire fiscal year ending December 31, 2003.

Cytomedix is a development stage enterprise, and accordingly, certain additional
financial information is required to be included in the condensed financial
statements from the adoption of fresh-start accounting to the date of this
balance sheet.

Basic and diluted net loss per share was calculated based upon the net loss
available to common shareholders divided by the weighted average number of
shares of common stock outstanding during the period. Shares associated with
stock options, stock warrants, and convertible preferred stock are not included
because the inclusion would be anti-dilutive (i.e., reduce the net loss per
share). The total numbers of such shares excluded from diluted net loss per
common share are 13,149,965 and 6,065,835 at June 30, 2003 and 2002,
respectively.

The Company follows the provisions of SFAS No. 123 as amended by SFAS 148. As
permitted under SFAS No. 123, the Company has continued to utilize APB 25 in
accounting for its stock-based compensation to employees. Had compensation
expense for the quarters ended June 30, 2003 and 2002 been determined under the
fair value provisions of SFAS No. 123, as amended by SFAS 148, the Company's net
loss and net loss per share would have differed as follows:



                                                                      Successor                               Predecessor
                                                                       Company                                  Company
                                                            --------------------------------       ---------------------------------
                                                            Three Months        Six Months         Three Months         Six Months
                                                                Ended              Ended               Ended               Ended
                                                            June 30, 2003      June 30, 2003       June 30, 2002       June 30, 2002
                                                            -------------      -------------       -------------       -------------
                                                                                                           
Net income (loss) to common stockholders,
   as reported                                               $(1,159,245)       $(1,889,889)       $   8,303,733       $   7,445,131
Add:  Stock-based employee compensation
   expense included in reported net loss
    determined under APB No. 25,
    net of related tax effects                                        --                 --                   --                  --
Deduct:  Total stock-based employee
   compensation expense determined under
   fair-value-based method for all awards,
    net of related tax effects                                        --             42,499                   --                  --
                                                             -----------        -----------        -------------       -------------

Pro forma net income (loss)                                  $(1,159,245)       $(1,932,388)       $   8,303,733       $   7,445,131
                                                             -----------        -----------        -------------       -------------
Earnings per share:
     Basic and diluted - as reported                         $     (0.10)       $     (0.17)       $        0.65       $        0.58

     Basic and diluted - pro forma                           $     (0.10)       $     (0.18)       $        0.65       $        0.58



                                       4


                                 Cytomedix, Inc.
                          (A Development Stage Entity)
                     Notes to Condensed Financial Statements

NOTE 1 - BASIS OF PRESENTATION (Continued)

These pro forma amounts may not be representative of future disclosures since
the estimated fair value of stock options is amortized to expense over the
vesting period and additional options may be issued in future years. The
estimated fair value of each option granted was calculated using the
Black-Scholes option pricing model. The following summarizes the weighted
average of the assumptions used in the model.

                                                    Successor       Predecessor
                                                     Company          Company
                                                  -------------    -------------
                                                   Six Months       Six Months
                                                      Ended            Ended
                                                  June 30, 2003    June 30, 2002
                                                  -------------    -------------

      Risk free rate                                   3.96%            N/A
      Expected years until exercise                    10               N/A
      Expected stock volatility                      100.00%            N/A
      Dividend yield                                   N/A              N/A
                                                  =============    =============

Pursuant to the guidance provided by Statement of Position ("SOP") 90-7 the
Company adopted fresh-start accounting (see Note 5) upon emergence from
bankruptcy. As a result of fresh-start reporting, the Company reflected the
disposition of its pre-petition debt and changes in its equity structure
effected under the Company's First Amended Plan of Reorganization (the "Plan")
in its balance sheet as of June 30, 2002 (the effective date of the consummation
of the plan for accounting purposes). Accordingly, all financial statements
prior to July 1, 2002 (except for the June 30, 2002 balance sheet) are referred
to as the "Predecessor Company" as they reflect the periods prior to the
implementation of the fresh-start reporting and are not comparable to the
financial statements for periods after the implementation of fresh-start
reporting. The balance sheets as of June 30, 2003 and December 31, 2002 and the
financial statements for periods subsequent to June 30, 2002, are referred to as
the "Successor Company." Under fresh-start reporting, the Company's assets and
liabilities were adjusted to their fair values, and a reorganization value for
the entity was determined by the Company based upon the estimated fair value of
the enterprise before considering values allocated to debt to be settled in the
reorganization.

NOTE 2 - DESCRIPTION OF BUSINESS

NATURE OF OPERATIONS

Cytomedix, Inc. is a biotechnology company whose business model is premised upon
developing, producing, and licensing autologous cellular therapies (i.e.,
therapies using the patient's own body products) for the treatment of chronic
non-healing wounds using propriety platelet gel and related product therapies.
To create the proprietary platelet gel product, the patient's own platelets and
other essential blood components for the healing process are separated through
centrifugation and formed into a gel (the "AutoloGel(TM)") that is topically
applied to a wound under the direction of a physician. The Company's
headquarters are in Little Rock, Arkansas.

NOTE 3 - GOING CONCERN

The Company incurred a net loss of $1,889,889 during the six-month period ended
June 30, 2003. Included in the calculation of net loss were non-cash preferred
stock dividends totaling $110,754.

The Company anticipates that the cash on-hand at June 30, 2003 together with the
proceeds from private placements subsequent to June 30, 2003 and expected
revenues will be sufficient to finance its currently anticipated needs for
operating and capital expenditures to the first quarter of 2004.


                                       5


                                 Cytomedix, Inc.
                          (A Development Stage Entity)
                     Notes to Condensed Financial Statements

NOTE 3 - GOING CONCERN (Continued)

Consequently, the aforementioned items raise substantial doubt about the
Company's ability to continue as a going concern. The financial statements do
not include any adjustments that might result from the outcome of this
uncertainty.

The accompanying financial statements have been prepared assuming the Company
will continue as a going concern. Continuing as a going concern is dependent
upon successfully obtaining additional working capital as described above. The
financial statements do not include any adjustments to reflect the possible
future effects on the recoverability and classification of assets and amounts
and classifications of liabilities that might result from the outcome of this
uncertainty.

Management plans to address the negative cash flow and projected cash shortage
by increasing sales and raising capital through a private offering of the
Company's common stock. To increase sales, management is in the process of
implementing a network of independent sales representatives with wound care
experience who will focus on niche markets in chronic wound care.

The Company's ability to continue as a going concern is dependent upon the
Company's success in increasing revenues and raising capital through equity
financing. There can be no assurance that the Company will successfully raise
the required future financing on terms desirable to the Company or that sales of
AutoloGel(TM) will increase substantially.

NOTE 4 - REORGANIZATION ITEMS

In accordance with SOP 90-7, the Company has recorded all transactions incurred
as a result of the bankruptcy filings as reorganization items. A summary of the
principal categories of reorganization items follows:

                                                 Predecessor
                                                   Company
                                                -------------
                                                 Six Months
                                                    Ended
                                                June 30, 2002
                                                -------------
      Professional fees                           $ 489,690
      Consulting - related party                    119,526
                                                  ---------
                                                  $ 609,216
                                                  =========

NOTE 5 - FRESH-START ACCOUNTING

In accordance with the provisions of AICPA SOP 90-7, the Company adopted
fresh-start reporting upon confirmation of the Plan. For financial reporting
purposes, the effective date of the adoption of fresh-start reporting was
considered to be June 30, 2002, although the Company's confirmation date was
July 11, 2002. The results of operations from July 1 to July 11, 2002 were not
significant. The financial statements for the Company for the periods subsequent
to June 30, 2002 are referred to as the financial statements of the "Successor
Company" and are not comparable to those for the periods prior to June 30, 2002,
which are referred to as the financial statements of the "Predecessor Company."

As of the effective date of the Plan, all of the Company's securities were
cancelled and of no further force or effect. Securities outstanding prior to the
effective date of the Plan are identified as Existing or Predecessor Company
securities. Securities issued upon or after the Effective Date are identified as
New or Successor Company securities.


                                       6


                                 Cytomedix, Inc.
                          (A Development Stage Entity)
                     Notes to Condensed Financial Statements

NOTE 5 - FRESH-START ACCOUNTING (Continued)

The Company adopted fresh-start reporting because, as a result of implementation
of the Plan, holders of the Company's Existing common stock immediately before
confirmation of the Plan retained less than 50% of the New common stock and the
Company's reorganization value at confirmation was less than its post-petition
liabilities and allowed claims as shown below:

   Post-petition liabilities                                         $ 1,524,973
   Liabilities deferred pursuant to Chapter 11 proceedings             9,705,520
                                                                     -----------
      Total post-petition liabilities and allowed claims              11,230,493
   Less:  reorganization value                                         5,000,000
                                                                     -----------
      Excess of liabilities over reorganization value                $ 6,230,493
                                                                     ===========

Under fresh-start reporting, the Company's assets and liabilities were adjusted
to fair values and the effects of the Plan were recorded. A reorganization value
for the total assets was determined by the Company based upon the estimated fair
value of the enterprise before considering values allocated to debt settled in
the reorganization. The portion of the reorganization value which was not
attributed to specific tangible or identified intangible assets for the
Successor Company was referred to as reorganization value in excess of amounts
allocable to identifiable assets in the financial statements and will be treated
similar to goodwill. The adjustment of assets and liabilities to fair values was
included in net reorganization expense in the financial statements at June 30,
2002.

Consequently, the Successor Company had no accumulated deficit as of July 1,
2002. The reorganization value in excess of amounts allocable to identifiable
assets recognized in fresh-start reporting will not be amortized, but will be
reviewed annually for impairment in accordance with Statement of Financial
Accounting Standards ("SFAS") No. 142, "Goodwill and Other Tangible Assets."
Future impairment of the excess reorganization value may result if actual
results of operations or changes in economic or industry conditions differ
significantly from assumptions used to derive the reorganization value.

The reorganization value of the Company on the effective date of the Plan was
established at $5,000,000 based upon a calculation of discounted cash flows
under the Company's financial projections and trading multiples of comparable
companies. The valuation was based upon a number of estimates and assumptions,
which are inherently subject to significant uncertainties and contingencies
beyond the Company's control. Accordingly, there can be no assurance that the
values reflected in the valuation will be realized, and actual results could
vary materially. Moreover, the value of our New common stock, as traded in the
over-the-counter market and quoted on the OTC Bulletin Board may differ
materially from the reorganization valuation.

The following reconciliation of the Predecessor Company's balance sheet as of
June 30, 2002 to that of the Successor Company as of June 30, 2002 was prepared
to present the adjustments that give effect to the reorganization and
fresh-start reporting.

The adjustments entitled "Reorganization Plan" and "Conversion of Liabilities
Not Subject to Compromise" reflect the consummation of the Plan, including the
elimination of existing liabilities subject to compromise, liabilities not
subject to compromise, Existing Series A Preferred Stock, Existing Common Stock
and Existing Series B Preferred Stock. Also recorded was the New common and
preferred stock which was issuable under the Plan.

The adjustments entitled "Fresh-Start Adjustments" reflect the adoption of
fresh-start reporting, including the adjustments to record property and
equipment and identifiable intangible assets at their fair values and to reflect
the aforementioned $5,000,000 reorganization value, which includes the
establishment of approximately $2,000,000 of reorganization value in excess of
amounts allocable to net identifiable assets. The assets and liabilities have
been recorded at their fair values based on a preliminary allocation. Management
estimated the fair values of the Company's assets and liabilities by utilizing
both independent appraisals and commonly used discounted cash flow valuation
methods. A reconciliation of fresh-start accounting recorded as of June 30,
2002, is as follows:

                                       7


                                 Cytomedix, Inc.
                          (A Development Stage Entity)
                     Notes to Condensed Financial Statements

NOTE 5 - FRESH-START ACCOUNTING (Continued)



                                                 Predecessor                                     Conversion of           Successor
                                                   Company         Reorgani-                    Liabilities Not           Company
                                                 ------------       zation        Fresh-Start     Subject to           -------------
                                                 June 30,2002        Plan         Adjustments     Compromise           June 30, 2002
                                                 ------------    ------------    ------------    ------------          -------------
                                                                                                         
Current assets:
  Cash and cash equivalents                      $    103,855    $         --    $         --    $         --           $    103,855
  Receivables and prepaid expenses and
   other current assets                               375,631              --              --              --    (a)         375,631
  Note receivable - related party                       5,500          (5,500)             --              --                     --
  Inventory                                             8,796              --              --              --                  8,796
                                                 ------------    ------------    ------------    ------------           ------------

         Total current assets                         493,782          (5,500)             --              --                488,282

Property and equipment, net                            27,095              --              --              --                 27,095
Intangibles                                           603,488              --       1,796,512              --    (b)       2,400,000
Prepaid expenses and deposits                          63,000              --              --              --                 63,000
Reorganization value in excess of
 amounts allocable to identifiable assets                  --              --       2,021,623              --    (c)       2,021,623
                                                 ------------    ------------    ------------    ------------           ------------
                                                 $  1,187,365    $     (5,500)   $  3,818,135    $         --           $  5,000,000
                                                 ============    ============    ============    ============           ============
Current liabilities
  Short-term borrowings and current
   portion of long-term debt                          800,000              --              --              --                800,000
  Accounts payable and accrued expenses             1,471,357         220,880              --         142,979    (d)       1,835,216
  Deferred revenue                                     85,198              --              --              --                 85,198
                                                 ------------    ------------    ------------    ------------           ------------

         Total current liabilities                  2,356,555         220,880              --         142,979              2,720,414

Long-term liabilities                                      --              --
  Liabilities not subject to compromise               173,920              --              --        (173,920)   (e)              --
  Liabilities subject to compromise                 7,906,600      (7,906,600)             --              --    (f)              --
  Deferred revenue                                    559,956              --              --              --                559,956
                                                 ------------    ------------    ------------    ------------           ------------

         Total long-term liabilities                8,640,476      (7,906,600)             --        (173,920)               559,956
                                                 ------------    ------------    ------------    ------------           ------------

         Total liabilities                         10,997,031      (7,685,720)             --         (30,941)             3,280,370
                                                 ------------    ------------    ------------    ------------           ------------

Mandatorily Series A Preferred stock                1,625,000      (1,625,000)             --              --                     --
Stockholders' equity (deficit):
  Successor company Series A Preferred                     --             137              --              --    (g)             137
  stock
  Successor company Series B Preferred                     --             140              --              --    (g)             140
  stock
  Predecessor company Series B
   Preferred stock                                        512            (512)             --              --                     --
  Successor company common stock                           --             543              --               3    (g)             546
  Predecessor company common stock                      1,281          (1,281)             --              --    (g)              --
  Additional paid-in capital                       51,258,907              --     (49,571,038)         30,938    (g)       1,718,807
  Accumulated deficit                             (62,695,366)      9,306,193      53,389,173              --    (g)              --
                                                 ------------    ------------    ------------    ------------           ------------
Total stockholders equity (deficit)                (9,809,666)      7,680,220       3,818,135          30,941    (g)       1,719,630
                                                 ------------    ------------    ------------    ------------           ------------

                                                 $  1,187,365    $     (5,500)   $  3,818,135    $         --           $  5,000,000
                                                 ============    ============    ============    ============           ============



                                       8


                                 Cytomedix, Inc.
                          (A Development Stage Entity)
                     Notes to Condensed Financial Statements

NOTE 5 - FRESH-START ACCOUNTING (Continued)

Explanation of Adjustments

(a)   Reflects the reclassification of note receivable - related party which was
      used to offset a portion of the liabilities subject to compromise

(b)   Reflects the adjustment of the intangible to fair value which was
      determined by an independent valuation

(c)   Reflects the establishment of reorganization value in excess of amounts
      allocable to identifiable assets determined by an independent valuation

(d)   Reflects the liability set up by the Company to pay the liabilities
      subject to compromise and the liabilities not subject to compromise at the
      determined amounts

(e)   Reflects the reclassification of the liabilities not subject to compromise
      to the new liability and a portion of the liabilities not subject to
      compromise to be paid in stock

(f)   Reflects the reclassification of the liabilities subject to compromise to
      either the new liability for the portion to be paid in cash or to the New
      common stock and New preferred stock for the portion to be paid by the
      issuance of stock

(g)   Reflects the cancellation of the Predecessor Company's Existing common
      stock, Existing options and warrants, Existing Preferred stock,
      accumulated deficit as of June 30, 2002, and the issuance of New common
      stock and New Series A Convertible Preferred stock and New Series B
      Convertible Preferred stock which was issuable.

NOTE 6 - CAPITAL STOCK ACTIVITY

During the six months ended June 30, 2003, the Company issued 1,262,431 shares
of common stock.

The Company received $177,500 of additional monies in the original private
placement commenced in connection with the Plan and issued 177,500 shares of
common stock, 44,375 Class A warrants and 26,625 Class B warrants before closing
the private placement in April 2003.

On June 4, 2003, the Company initiated a new private offering at $1.25 per share
to provide the Company with working capital to implement a new business plan and
to fund the Company's prospective clinical trials. As of June 30, 2003, the
Company received subscription agreements under the new private placement
totaling $1,050,000 and issued 840,000 shares of common stock.

On May 29, 2003, the Company issued 25,500 shares of common stock for
commissions on monies raised in the private placement terminated in April 2003.
On June 24, 2003, the Company issued 15,000 shares of common stock for
commission on monies raised in the new private placement.


                                        9


                                 Cytomedix, Inc.
                          (A Development Stage Entity)
                     Notes to Condensed Financial Statements

NOTE 6 - CAPITAL STOCK ACTIVITY (Continued)

On March 5, 2003, the Company issued an aggregate of 105,076 shares of common
stock to its attorneys at Robert F. Coleman & Associates in consideration for
legal services rendered during the period September 1, 2002 through December 31,
2002. The value of these services amounted to $105,076. The Company had an
agreement to pay its attorneys at Robert F. Coleman & Associates two-thirds of
their legal fees in shares of common stock with all expenses being paid in cash.
On March 5, 2003, the Company issued stock to pay its legal bills in the
following manner: 39,261 shares for legal fees provided in September 2002,
20,623 shares for legal fees provided in October 2002, 25,457 shares for legal
fees provided in November 2002, and 19,735 shares for legal fees provided in
December 2002. On June 19, 2003, the Company issued an additional 68,318 shares
of common stock to Robert F. Coleman & Associates in consideration for legal
services rendered during the period of January 1, 2003 through March 31, 2003 as
follows: 20,714 shares for legal fees provided in January 2003, 22,152 shares
for legal fees provided in February 2003, and 25,452 shares for legal fees
provided in March 2003. The value of these services amounted to $91,169.

On June 19, 2003, the Company issued 31,037 shares of common stock to the
Company's attorney Cummins & Cronin, LLC for legal services rendered October 1,
2002 through March 31, 2003 as follows: 6,997 shares for legal fees provided in
October 2002, 2,807 shares for legal fees provided in November 2002, 5,963
shares for legal fees provided in December 2002, 1,267 shares for legal fees
provided in January 2003, 3,020 shares for legal fees provided in February 2003,
and 10,983 shares for legal fees provided in March 2003. The value of these
services amounted to $15,540. The Company has agreed to pay Cummins & Cronin,
LLC two-thirds of their legal fees in shares of common stock with all expenses
being paid in cash. Subsequent to the first quarter of 2003, the Company no
longer utilized these services.

NOTE 7- LONG -TERM INCENTIVE PLAN

On February 4, 2003, the Board of Directors resolved to grant stock options to
three employees under the Company's Long-Term Incentive Plan. The Company
granted an aggregate of 80,000 stock options with an exercise price of $1.50 per
share, with immediate vesting and an exercise period of 10 years from the date
of issue.

NOTE 8 - DEFERRED COMPENSATION

      On April 1, 2003, the Company entered into a consulting agreement with
Nadine C. Smith (the "Consultant") to provide consulting services for a period
of twelve months. The Consultant will receive $125,000 per annum paid monthly as
compensation for providing consulting services to the Company. The Consultant
was also issued a warrant to purchase 1,000,000 shares of the Company's common
stock at an exercise price of $1.00. The first 500,000 shares vested upon
signing and are exercisable immediately and the remaining 500,000 shares vested
and are exercisable after the first anniversary date of the issuance unless the
consulting agreement is terminated by the Company for cause. This warrant
expires on April 1, 2010. The Company has recorded deferred compensation of
$902,600 in relation to this agreement and expensed $225,630 of the deferred
compensation through June 30, 2003 as a non-cash charge to the Company. In
connection with the warrant, the Company has agreed to provide certain
registration rights.

      During the second quarter 2003, the Company entered into various sales
representative agreements in which the representatives received an option
representing the right to purchase an aggregate of 3,500 Shares of Common Stock
at an excercise price of $1.50. These options vest immediately. The agreements
provide for future options being granted contingent on quarterly sales. Deferred
compensation of $2,776 was recorded of which $357 was expensed through June 30,
2003 as a non-cash charge to the Company.


                                       10


                                 Cytomedix, Inc.
                          (A Development Stage Entity)
                     Notes to Condensed Financial Statements

NOTE 8 - DEFERRED COMPENSATION (Continued)

As of June 30, 2003, the non-vested shares of common stock in the warrant
granted BDR, Inc. were revalued per the Black-Scholes analysis and an additional
$134,000 of deferred compensation was recorded, of which $55,666 was expensed
for the quarter as a non-cash charge to the Company for consulting expense.

NOTE 9 - RELATED PARTY TRANSACTIONS

BDR Inc. is affiliated with BDR Investment LLC through common ownership. The
principal in both entities, Jimmy D. Swink, Jr., provided consulting services to
the Company amounting to $136,664 and $119,526 for the six months ended June 30,
2003 and 2002, respectively. The consulting expense consisted of monthly
payments of $9,000 and amortization of deferred compensation expense arising out
of options issued to BDR Consulting Inc.

The Carmen Group, Inc. was engaged during the second quarter 2003 as a business
consultant to strategically position and represent the Company before the
federal government. A director of the Company is also a senior consultant with
the Carmen Group, Inc. As of June 30, 2003, the Company paid the Carmen Group,
Inc. $5,160 for services performed.

NOTE 10 - COMMITMENTS AND CONTINGENCIES

Post-Bankruptcy Commitments and Contingencies

Under the Plan the Predecessor Company's Existing Series A Preferred stock and
the dividends accrued on the Series A Preferred stock are exchanged into one
share of New common stock for every five shares of Existing Series A Preferred
shares held as of the effective date of the plan. This exchange is contingent on
the successor Company's attaining aggregate gross revenues for four consecutive
quarters of at least $10,000,000.

We outsource the manufacturing of AutoloGel(TM) process kits to Tri-State
Hospital Supply Corporation. Under a purchase agreement dated August 1, 2002,
Cytomedix agreed to purchase kits in pre-established usage levels. Should the
Company terminate the 36-month agreement, it is required to purchase unique
components and finished goods inventory up to a maximum amount of approximately
$50,000.

NOTE 11 - RECLASSIFICATION

For comparability purposes, certain figures for the 2002 and cumulative periods
have been reclassified where appropriate to conform with the financial statement
presentation used in 2003. These reclassifications had no effect on the reported
net loss.

NOTE 12 - SUBSEQUENT EVENTS

On July 30, 2003, Cytomedix entered into an agreement with Fitch, Evan, Tabin,
and Flannery, Attorneys("Fitch"), of Chicago. Fitch will provide litigation and
licensing legal representation of a straight contingency basis with respect to
certain litigation and licensing matters relating to the Company's intellectual
property utilized in connection with the AutoloGel Process(TM).


                                       11


                                 Cytomedix, Inc.
                          (A Development Stage Entity)
                     Notes to Condensed Financial Statements

NOTE 12 - SUBSEQUENT EVENTS (Continued)

From July 1 through August 15, 2003, an additional $1,074,000 was raised under
the new private placement with 859,200 shares of common stock issued or
immediately issuable.

On August 1, 2003, the Company entered into an additional sales agreement. The
representative was granted options representing the right to purchase 500 shares
of common stock. These options vest immediately exercisable at the fair market
value at the date of the agreement. The agreement also provides for future
options being granted contingent on quarterly sales goals.


                                       12


Item 2. Management's Discussion and Analysis.

      The terms "Cytomedix" and the "Company," as used in this quarterly report,
refer to Cytomedix, Inc. The following discussion and analysis should be read in
conjunction with the financial statements,  including notes thereto, filed under
Item 1 of  this  report.  The  Company's  financial  condition  and  results  of
operation are not intended to be indicative of future performance.

      In addition to the historical information included in this report, you are
cautioned that this Form 10-QSB contains "forward-looking statements" within the
meaning of the Private Securities  Litigation Reform Act of 1995. When the words
"believes,"  "feels,"  "plans,"   "anticipates,"  "will  likely  result,"  "will
continue,"  "projects," "expects," and similar expressions are used in this Form
10-QSB,  they are intended to identify  "forward-looking  statements,"  and such
statements  are  subject to certain  risks and  uncertainties  which could cause
actual  results to differ  materially  from those  projected.  Furthermore,  the
Company's plans, strategies, objectives, expectations and intentions are subject
to change at any time at the discretion of management and the Board.

      These forward-looking  statements speak only as of the date this report is
filed.  The  Company  does not intend to update the  forward-looking  statements
contained in this report,  so as to reflect  events or  circumstances  after the
date hereof or to reflect the occurrence of unanticipated  events, except as may
be reported in the Company's  ongoing periodic reports filed with the Securities
and Exchange Commission.

      The following management's  discussion and analysis of financial condition
and  results  of  operations  should be read in  conjunction  with  management's
discussion  and  analysis  of  financial  condition  and  results of  operations
included in the Company's Form 10-KSB for the year ended December 31, 2002.

OVERVIEW OF BUSINESS

      Cytomedix,  Inc. is a biotechnology  company incorporated in Delaware with
its  principal  offices  in  Arkansas.  Its  business  model  is  premised  upon
developing, producing, licensing, and distributing autologous cellular therapies
(i.e.,  therapies using the patient's own body products),  including Cytomedix's
proprietary  platelet  rich plasma gel  (hereinafter,  "AutoloGel(TM)")  for the
treatment of chronic, non-healing wounds. To create AutoloGel(TM), the patient's
own platelets and other essential  blood  components for the healing process are
separated through centrifugation and formed into a gel that is topically applied
to a wound (under the direction of a physician) ("The AutoloGel Process(TM)").

      In the past,  the  Company  marketed  The  AutoloGel  Process(TM)  through
in-house personnel. The Company,  however, has changed its marketing strategy by
retaining a carefully chosen network of independent sales  representatives  with
knowledge   and   relationships   within  the  wound   care   sector  to  market
AutoloGel(TM).  These  independent  representatives  are not paid a salary,  but
instead are paid a commission  percentage on each AutoloGel(TM) Process kit they
sell.  This is a new marketing  strategy,  and the Company cannot  guarantee its
effectiveness.

      The Company is planning and  implementing  strategies  to meet each of the
requirements that are necessary for submitting and obtaining a national Medicare
reimbursement  code  for  AutoloGel(TM).  The  process  is  multi-faceted,  time
intensive,  and expensive. In order to obtain a national reimbursement code, the
Company will need to initiate a multi-site,  randomized and prospective clinical
trial  ("Trial" and  "Trials") to  potentially  prove the safety and efficacy of
AutoloGel(TM). In order to obtain the funds necessary to perform the Trials, the
Company  commenced  a private  offering  of its Common  Stock in June 2003.  The
ultimate  goals of the Trials are (1) to gain from the  United  States  Food and
Drug  Administration  ("FDA")  approval  for  AutoloGel(TM),  and (2) to provide
sufficient  data  as is  necessary  to  obtain  Medicare  reimbursement  for the
therapy.  Medicare  approval  is the  standard  by which  both the  health  care
industry and private insurance payors accept a new therapy,  drug, or device for
use and reimbursement.

      The Company's  target is to complete the Trials and publish and submit the
results to appropriate regulatory bodies during the fourth quarter of 2004. Many
factors affecting completion,  publication, and submission of the Trials are out
of the Company's control;  therefore,  no assurance can be given that all of


                                       13


the requirements will be satisfied during this time period. While the Trials are
designed to achieve FDA approval and a national reimbursement code, there can be
no assurance that the Trial results will be sufficient to obtain these goals.

      During the second quarter of 2003, the Company  received 510(k)  clearance
from the FDA for The AutoloGel Process(TM) Centrifuge. The AutoloGel Process(TM)
Centrifuge is the device used to separate  platelets and other  essential  blood
components  from the  patient's  blood in order to  produce  AutoloGel(TM).  The
effect of the 510(k) premarket  clearance is that the device may now be marketed
in the United States.

RESULTS OF OPERATION

      The Company is a  development  stage  company as defined in  Statement  of
Financial  Accounting  Standards No. 7 and had only limited  operations  through
June 30, 2003.  The Company's  main  activities  during this start-up phase have
consisted  of  recruiting  and hiring a new  management  team and  corresponding
personnel,  as well as the development of the licensing strategy for, and market
expansion  of,   AutoloGel(TM)  and  related   disposable   treatment  kits  and
proprietary  system.  In connection with the market expansion of  AutoloGel(TM),
the Company has worked to develop and implement  plans to conduct the Trials and
to satisfy  other  requirements  necessary to obtain FDA approval and a national
reimbursement  code.  The Company  generated  minimal  revenues  from  inception
through June 30, 2003.

      Cytomedix  filed for bankruptcy on August 7, 2001, and did not emerge from
bankruptcy  until July 11,  2002.  This event had a direct  impact on all of our
revenues and expenses described below.

      The  Company as it existed  prior to June 30,  2002 is  referred to as the
Predecessor Company.  The financial  statements and Management's  Discussion and
Analysis of the Predecessor Company reflect the Predecessor  Company's financial
information prior to the implementation of fresh-start reporting. This financial
information  is not comparable to the Successor  Company (the Company  post-June
30, 2002) and its financial  condition after the  implementation  of fresh-start
reporting.  Therefore,  the results of operations for the Successor  Company for
the three  months and six months  ended  June 30,  2003 and for the  Predecessor
Company for the three  months and six months  ended June 30, 2002 are  described
separately below.

       Three Months and Six Months ended June 30, 2003 (Successor Company)

      Prior to 2003,  the Company had focused its sales efforts in the long-term
care market.  Although the Company experienced early success in this market, the
costs associated with providing  AutoloGel(TM)  to this  reimbursement-sensitive
market were higher than expected.  Therefore,  during the first quarter of 2003,
the Company began the process of changing its business  plan.  During the second
quarter of 2003,  the Company  began to implement  its new strategy by retaining
independent,  experienced sales  representatives to sell into various markets in
addition to the long-term care market.  Cytomedix  currently has agreements with
four independent  sales  representative  organizations  and/or  individuals.  As
independent  sales  representatives,  these  persons  are not  employees  of the
Company,  and their  compensation  is paid as commissions  based on sales of The
AutoloGel Process(TM) disposable treatment kits.

      Sales for the  three  months  ended  June 30,  2003  totaled  $80,540,  an
increase of $36,565  from the prior  quarter.  During this  period,  the Company
realized  royalty income of $180,357,  of which $159,995 was received from DePuy
Acromed, Inc., a division of Johnson & Johnson, Inc. The Company's total revenue
for the three months ended June 30,  2003,  consisted  solely of its income from
sales and this royalty income.  The  corresponding  cost of revenue was $193,726
resulting in gross profit of $67,171.

      Sales for the six months ended June 30, 2003 totaled $124,515. During this
period,  the Company realized royalty income of $381,165,  of which $339,516 was
received from DePuy Acromed, Inc. The Company's total revenue for the six months
ended June 30, 2003,  consisted solely of its income from sales and this royalty
income.  The  corresponding  cost of revenue was  $385,998  resulting in a gross
profit of $119,682.


                                       14


      Salaries  and wages for the three  months  ended  June 30,  2003,  totaled
$230,066, a slight increase from prior quarters.  Salaries and wages for the six
months ended June 30, 2003, totaled $457,458. In addition to the Company's Chief
Executive Officer,  Vice-President of Professional Services, and Controller, the
Company  currently  employs only one sales  employee,  four  clinicians  and two
administrative employees.

      Consulting  expenses  for the three and six months  ended  June 30,  2003,
totaled  $382,318 and $435,153,  respectively.  This  increase  results from the
Company's retention of Ms. Nadine Smith as a consultant pursuant to an agreement
executed  on  April 1,  2003.  Under  the  agreement,  Ms.  Smith  will  provide
financing,  marketing,  and strategic  consulting services for the Company.  Ms.
Smith is paid  $10,416  per month for a period  of twelve  months,  and has been
granted a warrant to purchase 1,000,000 shares of Common Stock. This warrant was
recorded as deferred compensation,  of which $225,650 was expensed as a non-cash
charge to the Company for consulting services during the three months ended June
30, 2003. The remaining $178,255 of consulting expenses for the six months ended
June 30, 2003, related to consulting  services primarily in the area of clinical
research, but also included consulting services related to investor services and
sales development.

      Related party  consulting  expense for the three and six months ended June
30, 2003, totaled $94,664 and $136,664,  respectively. BDR, Inc. was paid $9,000
per month for its  activities  as  consultant  to the Board of  Directors.  BDR,
Inc.'s president is a significant  shareholder and provides full-time consulting
services to  Cytomedix.  BDR, Inc. was also granted a warrant which was recorded
to deferred  compensation as of September 30, 2002.  $57,249 and $69,832 of this
deferred  compensation  was  expensed  as a non-cash  charge to the  Company for
consulting  services  for  the  three  and  six  months  ended  June  30,  2003,
respectively.

      Professional  fees of $231,839 and $411,944 were incurred during the three
months and six months ended June 30, 2003.  These fees were  incurred  primarily
for legal services,  including corporate and securities compliance,  the private
placement,  patent maintenance and patent  litigation.  For the six months ended
June 30, 2003,  $78,558 of the total  professional  fees  related to  accounting
fees.

      For the three  months and six  months  ended June 30,  2003,  the  Company
incurred  $216,368 and  $422,611,  respectively,  in general and  administrative
expenses.  This  includes  $13,164  for the  rental of the  Company's  principal
executive  offices for the six months ended June 30, 2003. The Company subleases
its offices from Mr.  Charles E. Worden,  Sr., a related  party,  for $2,194 per
month.  This rental payment reduces the amount of royalty payments actually paid
to Mr.  Worden.  Also  included  in the general  and  administrative  expense is
depreciation  and  amortization of $48,716 and $101,797,  respectively,  for the
three months and six months ended June 30, 2003. The Company  incurred a related
party royalty  expense of $18,626  payable to Mr. Charles E. Worden,  Sr. during
the three months  ended June 30,  2003.  For the six months ended June 30, 2003,
this related party royalty expense equaled $39,176.

      For the three  months and six  months  ended June 30,  2003,  the  Company
recorded  $2,840  and  $4,189,  respectively,  of other  income  related  to net
interest  income  and other  royalty  income  received  from  Citrated  Platelet
Process.

      The Company  recorded a non-cash  preferred  stock  dividend in connection
with its cumulative 8% Series A and B Convertible  Preferred Stock in the amount
of $55,375 and $110,754, respectively, for the three months and six months ended
June 30,  2003.  The  dividends  have  accrued  since the Company  emerged  from
bankruptcy.  These accrued  dividends  are currently  issuable to the holders of
outstanding shares of Series A and B Convertible Preferred Stock. Under the Plan
and the Company's  Amended and Restated  Certificate of Designation,  holders of
the  Company's  Preferred  Stock are entitled to be paid their  dividends at the
dividend rate in additional  shares of Series A or B Preferred Stock  (whichever
is held by the shareholder) for the first year. Each year thereafter on the date
the  dividends  are to be  paid,  the  Board  may pay  the  dividend  either  in
additional shares of Preferred Stock or in cash.

      For the six months ended June 30, 2003,  but prior to the Company's  April
2003  termination  of the private  offering  initiated  in  connection  with the
Company's  bankruptcy,  the Company  received  $177,500  in proceeds  from seven
subscriptions. During the second quarter, the Company refocused its resources on
initiating  the  prospective,  clinical  Trials  necessary  to obtain a national
reimbursement code. In connection


                                       15


therewith,  the Company  terminated the private offering initiated in connection
with the Company's bankruptcy,  and commenced a new private offering to fund the
Trials.  The Company  received  $1,050,000 in proceeds from the private offering
during the quarter  ended June 30, 2003. In  connection  therewith,  the Company
paid $18,750 and accrued an  additional  $3,750 in cash  commissions  during the
second quarter. The Company also issued 15,000 shares of Common Stock and had an
obligation to issue an additional  7,800 shares of Common Stock for  commissions
payable in connection with the private offering.

      Three Months and Six Months Ended June 30, 2002

      While operating as debtor in possession under Chapter 11 of the Bankruptcy
Code during the three  months and six months  ended June 30,  2002,  the Company
could not engage in operations  outside the ordinary course of business  without
prior court approval.  As a result,  Cytomedix had minimal operations during the
three months and six months ended June 30, 2002.  The  Company's  sales  totaled
$90,250 for the three  months  ended June 30,  2002,  and  $117,500  for the six
months  ended June 30,  2002.  During the three months and six months ended June
30, 2002, the Company realized $166,530 and $309,770,  respectively,  of royalty
income from DePuy  Acromed,  Inc. For the three months and six months ended June
30, 2002,  related cost of revenues  was  $133,975 and  $250,449,  respectively,
which resulted in gross profits of $122,805 and $176,821. The Company incurred a
net operating loss of $1,002,459  but reported net income of $8,303,733,  due to
an extraordinary gain on the discharge of pre-petition liabilities of $9,306,192
during the three months  ended June 30,  2002.  During the six months ended June
30, 2002, the Company  incurred a net operating  loss of $1,861,061,  but posted
total net income of  $7,445,131  primarily due to an  extraordinary  gain on the
discharge of pre-petition debt of $9,306,192.

      Salaries and wages totaled  $150,319 and $285,906  during the three months
and six months ended June 30,  2002,  as a result of the  Company's  decision to
employ  only a minimal  number of  employees  to operate  the  Company  while in
bankruptcy. Similarly, the Company's consulting expense for the three months and
six months ended June 30, 2002, was $58,178 and $74,178, as the Company retained
as few  consultants  as necessary to reorganize  and operate the Company  during
bankruptcy.

      Professional  fees  totaled  $94,123 for the three  months  ended June 30,
2002, and $189,201 for the six months ended June 30, 2002. These fees related to
various legal  services  provided to the Company for  securities  compliance and
other corporate  matters.  Reorganization  expenses of $323,876 and $609,216 for
the three months and six months ended June 30, 2002, respectively, were incurred
for professional  fees and consulting  expenses related to the bankruptcy.  BDR,
Inc. served as the Company's reorganization manager during the bankruptcy.

      The Company incurred  $295,345 and $492,264 of general and  administrative
expenses   during  the  three  months  and  six  months  ended  June  30,  2002,
respectively.  The Company  incurred a related royalty expense of $18,750 during
the three months  ended June 30,  2002.  For the six months ended June 30, 2002,
this royalty expense totaled $37,500.

      For the three  months and six  months  ended June 30,  2002,  the  Company
recorded  $184,673 and  $349,617 of other  expenses  related  mainly to non-cash
interest charges.

LIQUIDITY AND CAPITAL RESOURCES AS OF JUNE 30, 2003

      On July 11, 2002, the Company emerged from Chapter 11 bankruptcy.  Because
of this recent  bankruptcy,  the Company  will not be obtaining  extensive  debt
financing. All working capital required to implement the Company's business plan
will be provided by funds obtained  through the Company's  private  offering and
revenues  generated by the Company.  The Company will need to obtain  additional
funds to support its future  operational  expenses.  Based on current plans, the
Company  believes  that it has cash on hand  sufficient  to meet  its  operating
expenses and capital requirements to approximately the first quarter of 2004.


                                       16


      Net cash used in operating activities during the six months ended June 30,
2003, was $1,094,950.  The primary use of cash during the period was to fund the
net loss. Net cash used in investing activities during the six months ended June
30, 2003, was $1,250 and consisted of purchases of equipment.  Net cash provided
by  financing  activities  during  the six  months  ended  June  30,  2003,  was
$1,171,625  and  consisted  primarily  of  the  monies  raised  in  the  private
placements, net of offering costs.

      Working  capital  increased  $54,243  during the six months ended June 30,
2003,  to $630,155  from  $575,912 as of December  31, 2002.  This  increase was
primarily due in cash from the monies raised in the private offerings.

      The Company's  unrestricted cash balance at June 30, 2003, was $1,020,418.
This amount includes  $1,050,000 of proceeds from the Company's private offering
commenced in June 2003. Subsequent to the end of the second quarter and prior to
the filing of this report,  the Company has received an  additional  $799,000 in
proceeds from this offering.

      The Company  estimates  that  without  raising  additional  funds  through
private offering (or otherwise) and/or without increasing  revenues,  it will be
unable to meet its cash  requirements  during the first  quarter of 2004. If the
Company  does not have  sufficient  working  capital  and is unable to  generate
revenues or raise  additional  funds,  the  following  may occur:  delaying  the
implementation  of our new business plan or significantly  reducing the scope of
the business  plan;  delaying  some of our  development  and  clinical  testing;
delaying our plans to initiate government regulatory and reimbursement  approval
processes for our wound  treatment  technologies;  postponing  the hiring of new
personnel; or, in the extreme situation, ceasing operations.

RISK FACTORS

      Cytomedix  cautions  the  readers  not  to  place  undue  reliance  on any
forward-looking   statements,   which  are  based  on  certain  assumptions  and
expectations  which may or may not be valid or actually occur.  The risk factors
which follow may cause actual results to differ  materially from those expressed
or implied by any forward-looking  statement.  The risks described below are not
to be deemed an  exhaustive  list of all  potential  risks and should be read in
conjunction with the other detailed information in this report.

      The Company has limited working capital.

      Because  the  Company  has been in  bankruptcy,  the  Company  will not be
obtaining  extensive debt financing.  All working capital  required to implement
the Company's  business plan will be provided by funds obtained  through private
offering and revenues generated by the Company.

      The  Company  will need to obtain  additional  funds to support its future
operational  expenses.  Based on current plans,  Cytomedix  believes that it has
sufficient  funds to meet its  operating  expenses and capital  requirements  to
approximately  the first  quarter of 2004.  It will need to  generate  increased
revenues or will need to raise  additional  funds  through  private  offering or
otherwise.  No assurance  can be given that the Company will be able to increase
revenues or that it will successfully  sell equity interests in the Company,  or
even if such transactions are possible, that they will be on terms reasonable to
Cytomedix or that they will enable Cytomedix to satisfy its cash requirements.

      As a result of the  Company's  losses  and the  matters  described  in the
preceding paragraphs,  the Independent Auditors' Report on the audited financial
statements  for the fiscal year ended  December 31,  2002,  included a paragraph
indicating  substantial doubt about the Company's ability to continue as a going
concern.

      The Company has a history of losses.

      The  Company  has a history  of losses and  expects  to incur  substantial
losses and negative operating cash flows for the foreseeable future. The Company
may never  achieve or  maintain  profitability.  The  Company  is not  currently
profitable  and  expects  to  continue  to incur net  losses in the  foreseeable
future.  The  Company  also  expects to  experience  negative  cash flow for the
foreseeable  future.


                                       17


The Company will need to generate  significant  revenues to achieve and maintain
profitability.  The Company  cannot  guarantee  that it will be able to generate
these revenues, and it may never achieve profitability in the future.

      The  Company  has  a  short  operating   history  and  limited   operating
experience.

      The  Company  must  be  evaluated  in  light  of  the   uncertainties  and
complexities  affecting an early stage biotechnology  company.  The Company is a
development  stage  company  which  has been  fully  operational  under  current
management  only since it emerged from  bankruptcy  in July 2002.  The Company's
initial  strategy to pursue the long term care market  through group  agreements
because of apparent need and low cost to market proved to be inadequate  for the
Company's needs.  Beginning in the second quarter of 2003, the Company initiated
a new,  more  aggressive  business  plan to provide  sales and  service  support
locally to markets with significant  populations of chronic wound patients. This
new business plan will be  implemented  through a network of  independent  sales
representatives   to  market  and  sell   disposable   kits  for  The  AutoloGel
Process(TM).  Thus, the Company has a very limited operating history and limited
experience  in  conducting  operations  pursuant to the new business  plan.  The
Company's inability to successfully implement its new business plan and strategy
would adversely affect its business, operating results, and financial condition.

      Further,  continued  operating losses,  together with the risks associated
with the Company's  ability to gain new customers in the sale of disposable kits
for  The  AutoloGel  Process(TM)  may  have a  material  adverse  effect  on the
Company's  liquidity.  The Company  may also be forced to respond to  unforeseen
difficulties,   such  as  decreasing  demand  for  its  products  and  services,
regulatory requirements and unanticipated market pressures.

      The Company's intellectual property assets are critical to its success.

      Cytomedix  regards  its  patents,  trademarks,  trade  secrets,  and other
intellectual  property  (collectively,  the  "Intellectual  Property Assets") as
critical  to  its  success.  Cytomedix  relies  on  a  combination  of  patents,
trademarks,  and trade secret and  copyright  laws,  as well as  confidentiality
procedures, contractual provisions, and other similar measures, to establish and
protect its Intellectual  Property  Assets.  Cytomedix has endeavored to inhibit
disclosure of its trade secrets through a number of means, including restricting
access to Cytomedix's proprietary information and requiring substantially all of
its  employees,  consultants,  and other  persons  with  access  to  Cytomedix's
proprietary  information to execute  confidentiality  agreements with Cytomedix.
Despite these efforts,  Cytomedix may not be able to prevent misappropriation of
its technology or deter others from developing similar technology in the future.
Furthermore,  policing the unauthorized use of its Intellectual  Property Assets
is difficult and expensive. Litigation has been necessary in the past and may be
necessary in the future in order to enforce  Cytomedix's  Intellectual  Property
Assets. Litigation could result in substantial costs and diversion of resources.

      The AutoloGel Process(TM) is subject to governmental regulation.

      The Company's success is also impacted by factors outside of the Company's
control.  The Company's current therapies may be subject to extensive regulation
by numerous  governmental  authorities  in the United  States,  both federal and
state, and in foreign countries by national and provincial  regulatory agencies.
Specifically,  the  Company's  therapies may be subject to regulation by the FDA
and state  regulatory  agencies.  The FDA regulates  drugs,  medical devices and
biologics  that move in  interstate  commerce  and requires  that such  products
receive  pre-marketing  approval  based on evidence of safety and efficacy.  The
regulations of government  health  ministries in foreign countries are analogous
to those of the FDA in both  application and scope.  In addition,  any change in
current  regulatory  interpretations  by,  or  positions  of,  state  regulatory
officials  where The AutoloGel  Process(TM) is practiced,  could  materially and
adversely affect the Company's ability to sell products in those states.


                                       18


      Further,  as the  Company  expands and offers  additional  products in the
United States and in foreign  countries,  the Company may require  approval from
the FDA and comparable foreign  regulatory  authorities prior to introduction of
any such products into the market.  The Company has no assurance that it will be
able to obtain all necessary  approvals  from the FDA or  comparable  regulatory
authorities  in  foreign  countries  for these  products.  Failure to obtain the
required  approvals  would  have a  material  adverse  impact  on the  Company's
business and financial condition.

      The Company's success could be adversely  affected if our customers cannot
obtain reimbursement.

      AutoloGel(TM)  is  provided  to  healthcare   providers.   Some  of  these
providers, in turn, seek reimbursement from third party payors such as Medicare,
Medicaid,  and  other  private  insurers.   Many  foreign  countries  also  have
comprehensive  government managed healthcare programs that provide reimbursement
for healthcare products. Under such healthcare programs,  reimbursement is often
a determining factor in predicting a product's success, with some physicians and
patients   strongly  favoring  only  those  products  for  which  they  will  be
reimbursed.  To date, The AutoloGel  Process(TM)  has been approved for Medicaid
reimbursement in certain circumstances only by the Illinois Department of Public
Aid, and the Company is continuing  its efforts to secure  approval for Medicaid
reimbursement  in other  states.  The Company has no assurance  that agencies in
other states or foreign  countries  will approve The AutoloGel  Process(TM)  for
Medicaid  reimbursement,  or that the Illinois  Department  of Public Aid or any
other state agency or foreign countries that approve reimbursement will continue
to do so.

      In  order  to  achieve  a   national   reimbursement   product   code  for
AutoloGel(TM),  the Company  will have to undertake a  prospective,  randomized,
controlled,  multi-site  clinical  trial so as to provide the necessary  data as
required by the Center for  Medicare  and Medicaid  Services  ("CMS"),  formerly
known as the Healthcare  Financing  Agency  ("HCFA").  In addition,  a 1992 HCFA
ruling  prohibiting  the  reimbursement  of growth  factor  products for chronic
wounds  will have to be  dismissed  in order to secure a national  reimbursement
product code. In May 2003, CMS announced a review of  "Autologous  Blood-Derived
Products for Chronic Non-Healing Wounds" and Cytomedix provided materials to CMS
for its use in connection  with the review.  To date,  CMS has not announced the
results of its review.  The Company's ability to obtain  reimbursement  approval
from governmental  agencies and private insurers may be a significant  factor in
determining its abilities to increase its revenues. The Company cannot guarantee
that third-party  payors will elect to reimburse  treatments using the Company's
products or processes or, if such  reimbursement is approved,  that the level of
reimbursement  granted  will be  sufficient  to cover the cost of the product or
process to the physician or to the patient.

      Healthcare  providers'  inability to obtain third-party  reimbursement for
the treatment could have an adverse effect on the Company's success.

      The success of  AutoloGel(TM)  is dependent on  acceptance  by the medical
community.

      The commercial success of the Company's products and processes will depend
upon the medical  community  and patients  accepting  the  therapies as safe and
effective.  If the medical  community and patients do not ultimately  accept the
therapies as safe and effective,  the Company's ability to sell the products and
processes will be materially and adversely affected.

      Cytomedix may be unable to attract and retain key personnel.

      The future  success of the  Company  depends  on the  ability to  attract,
retain and motivate  highly-skilled  management,  and the  Company's  ability to
locate and engage independent sales  representatives with expertise and contacts
in the  wound  market.  The  Company  has  retained  a team of  highly-qualified
officers and consultants,  but the Company cannot assure that it will be able to
successfully  integrate  these  officers and  consultants  into its  operations,
retain  all of them or be  successful  in  recruiting  additional  personnel  as
needed.  The Company's  inability to do so will materially and adversely  affect
the business prospects, operating results and financial condition.


                                       19


      The Company's ability to maintain and provide  additional  services to its
existing  customers  depends  upon  its  ability  to hire  and  retain  business
development and scientific and technical  personnel with the skills necessary to
keep pace with continuing changes in cellular therapy technologies.  Competition
for such  personnel  is  intense;  the  Company  competes  with  pharmaceutical,
biotechnology  and  healthcare  companies.   The  Company's  inability  to  hire
additional  qualified  personnel may lead to higher  recruiting,  relocation and
compensation  costs for such  personnel.  These  increased  costs may reduce the
Company's profit margins or make hiring new personnel impractical.

      Legislative  and  administrative  action may have an adverse effect on the
Company.

      Political,  economic and  regulatory  influences are subjecting the health
care industry in the United States to  fundamental  change.  The Company  cannot
predict  what other  legislation  relating to its business or to the health care
industry  may  be  enacted,   including   legislation  relating  to  third-party
reimbursement,  or what  effect  such  legislation  may  have  on the  Company's
business,  prospects,  operating  results and financial  condition.  The Company
expects  federal  and  state  legislators  to  continue  to  review  and  assess
alternative  health  care  delivery  and payment  systems,  and  possibly  adopt
legislation  affecting  fundamental  changes in the health care delivery system.
Such laws may contain provisions, which may change the operating environment for
the  Company's  targeted   customers,   including  hospitals  and  managed  care
organizations.

      Health  care  industry  participants  may  react  to such  legislation  by
curtailing or deferring  expenditures and initiatives,  including those relating
to our  products.  Future  legislation  could  result  in  modifications  to the
existing  public and private  health care  insurance  systems  that would have a
material adverse effect on the reimbursement policies discussed above.

      The Company could be affected by malpractice claims.

      Providing   medical  care  entails  an  inherent   risk  of   professional
malpractice  and other  claims.  The  Company  does not  control  or direct  the
practice of medicine by physicians or health care providers who use the products
and does not assume  responsibility  for  compliance  with  regulatory and other
requirements  directly  applicable to physicians.  The Company cannot  guarantee
that  claims,  suits  or  complaints  relating  to  the  use  of  The  AutoloGel
Process(TM)  administered by physicians will not be asserted against the Company
in the future.

      The  production,  marketing and sale and use of The AutoloGel  Process(TM)
carry the risk that  product  liability  claims  will be  asserted  against  the
Company. These risks cannot be eliminated,  and the Company could be held liable
for any damages that might result from adverse  reactions or infectious  disease
transmission. Such liability could materially and adversely affect the Company's
business, prospects, operating results and financial condition.

      The  Company  currently  maintains   professional  and  product  liability
insurance  coverage,  but the Company cannot provide assurance that the coverage
limits of this  insurance  would be adequate to protect us against all potential
claims.  The Company cannot guarantee that it will be able to obtain or maintain
professional and product  liability  insurance in the future on acceptable terms
or with adequate coverage against potential liabilities.

      AutoloGel(TM) has existing competition in the marketplace.

      In the market for  biotechnology  products,  the Company faces competition
from   pharmaceutical   companies,   biopharmaceutical   companies   and   other
competitors. Other companies have developed or are developing products which may
be  in  direct  competition  with  The  AutoloGel   Process(TM).   Biotechnology
development projects are characterized by intense competition. Thus, the Company
cannot  assure any  investor  that it will be the first to the  market  with any
newly  developed  products or that it will  successfully be able to market these
products.  If the Company is not able to participate and compete in the cellular
therapy  market,  the  Company's  financial  condition  will be  materially  and
adversely affected. The Company cannot guarantee that it will be able to compete
effectively against such companies in the future.


                                       20


Many of these companies have  substantially  greater capital  resources,  larger
marketing  staffs and more  experience  in  commercializing  products.  Recently
developed technologies, or technologies that may be developed in the future, may
be the basis for developments which will compete with the Company's products.

      The Company's Common Stock is traded in the  over-the-counter  market, and
it may never be listed on a National Exchange.

      The  Company's  Common Stock is currently  traded in the  over-the-counter
market and quoted on the  Over-The-Counter  Bulletin Board  ("OTCBB")  under the
symbol "CYME."  Although  Cytomedix is currently a publicly held company,  there
can be no  assurance  that the  Company's  Common Stock will ever be listed on a
national  securities  exchange.  This means that it may be hard or impossible to
find a willing buyer for the Company's Common Stock in the future.

      Purchases of Cytomedix shares are subject to the SEC's penny stock rules.

      The  Company is  uncertain  as to whether  the market  price of the Common
Stock will be above  $5.00 per share.  Securities  which  trade  below $5.00 per
share are subject to the  requirements  of certain rules  promulgated  under the
Securities  Exchange Act of 1934. These rules require  additional  disclosure by
broker-dealers  in connection  with any trades  involving the stock defined as a
"Penny Stock." Generally, any non-Nasdaq equity security that has a market price
of less  than  $5.00 per share is a Penny  Stock.  As a result of the  Company's
Common Stock being  characterized as a Penny Stock, the market liquidity for the
Common Stock may be adversely  affected by the regulations.  This could restrict
an investor's ability to sell the Common Stock in a secondary market.

      The rules governing  Penny Stock require the delivery,  prior to any Penny
Stock transaction,  of a disclosure  schedule  explaining the Penny Stock market
and  the  risks  associated   therewith,   and  impose  various  sales  practice
requirements  on  broker-dealers  who sell Penny  Stocks to  persons  other than
established customers and accredited investors (generally defined as an investor
with a net worth in excess of $1,000,000 or annual  income  exceeding  $200,000,
$300,000  together  with  a  spouse).  For  these  types  of  transactions,  the
broker-dealer  must make a special  suitability  determination for the purchaser
and have received the purchaser's  written  consent to the transaction  prior to
sale.  The  broker-dealer  also must  disclose  the  commissions  payable to the
broker-dealer,  current bid and offer quotations for the Penny Stock and, if the
broker-dealer is the sole  market-maker,  the  broker-dealer  must disclose this
fact and the broker-dealer's  presumed control over the market. Such information
must be provided to the customer  orally or in writing  prior to  effecting  the
transaction  and in writing  before or with the customer  confirmation.  Monthly
statements must be sent disclosing  recent price information for the Penny Stock
held in the account and information on the limited market in Penny Stock.

      The additional  burdens imposed on broker-dealers may discourage them from
effecting transactions in the Company's Common Stock, which could severely limit
the  liquidity  of the  Common  Stock and the  ability of  shareholders  to sell
Cytomedix Common Stock in the secondary market.

PROSPECTS FOR THE FUTURE

      Cytomedix's success is directly dependent on the success of AutoloGel(TM),
and the Company believes that AutoloGel(TM) has a good chance for success in the
marketplace for several  reasons.  In the long-term care,  long-term acute care,
and home health markets where healthcare  products and services are delivered in
a capitated environment,  the weekly use of AutoloGel(TM) saves both the cost of
daily and multiple dressing changes as well as the labor needed to perform these
tasks.  Combining  this  significant  cost  savings in this  economically-driven
environment  with a faster  wound-healing  rate as reported by  clinicians,  the
Company  expects that both the facility or agency  providing the care as well as
the wound  patient will see added value  through the use of  AutoloGel(TM).  The
Company  believes that this model of providing  easy-to-access  advanced therapy
with  reported  increased  healing  in a  shorter  period  of time  will be very
attractive  to all types of  capitated  health  care  providers.  The Company is
actively  pursuing  these  customers  at both the group  level and,  to a lesser
degree, the individual facility.


                                       21


      The Company believes that obtaining  favorable results from the Trials and
a succeeding  national  reimbursement  code will  directly  affect the long-term
success of the Company.  Whether a product or process is  reimbursed by Medicare
is a deciding factor for many patients and providers. The Illinois Department of
Public Aid has decided to provide reimbursement for The AutoloGel  Process((TM))
kits  used to  treat  Medicaid  patients  in home  health  agencies,  outpatient
facilities,  and physician's offices. The Company believes that this decision by
the  Illinois  Department  of Public Aid could serve as a  precedent  that other
states  agencies  could  choose to  follow.  If other  state  agencies  begin to
reimburse AutoloGel(TM) and/or the Company is successful in obtaining a national
reimbursement  code,  the  Company  believes  that  sales  of the The  AutoloGel
Process(TM) will increase.

      The Company's  success in marketing The AutoloGel  Process(TM) is directly
dependent  on the  Company's  ability to protect  its  patents.  The Company has
commenced  lawsuits  against  alleged  infringers  of its patents and parties it
believes are inducing end-users to infringe its patents. In most of these cases,
the  Company  has  sought  damages  and  injunctive  relief in order to stop the
infringement of the Company's  intellectual  property.  The Company's ability to
protect  its  patented  technology  and to  enter  into  licensing  and  royalty
agreements with persons desiring to use the Company's intellectual property will
be vital to the Company's success. On July, 30, 2003,  Cytomedix entered into an
agreement  with Fitch,  Even,  Tabin and Flannery,  a law firm  specializing  in
intellectual property practice.  Pursuant to that agreement,  Fitch, Even, Tabin
and Flannery will  represent  Cytomedix on a  contingency  basis with respect to
certain litigation and licensing matters relating to the Company's  intellectual
property utilized in connection with The AutoloGel Process(TM).

      In summary,  the Company believes that The AutoloGel  Process(TM) provides
an economic benefit to healthcare providers and reimbursement  sources, based on
the cost of current  treatments and  competitive  wound care products.  Combined
with what the Company believes to be a strong patent  position,  Cytomedix feels
it is positioned to  successfully  market  AutoloGel(TM)  to the capitated  care
market.  Thereafter,  upon the  successful  completion of a strategy to have The
AutoloGel  Process(TM)  approved by the FDA and reimbursed by third party payors
such as Medicare,  Medicaid and other private  insurers,  the Company intends to
aggressively  market The AutoloGel  Process(TM) to all segments of the large and
rapidly  growing  wound care market with the objective of securing a significant
market share position.

Item 3. Controls and Procedures.

      The  Company's  two Executive  Officers and  Controller  have reviewed and
evaluated the effectiveness of the Company's  disclosure controls and procedures
(as defined in Rules  13a-14(c) and 15d-14(c)  promulgated  under the Securities
Exchange Act of 1934) as of the end of the period covered by this report.  Based
on their evaluation,  they have concluded that the Company's disclosure controls
and  procedures  are, to the best of their  knowledge,  effective to ensure that
information  required to be disclosed by Cytomedix in its reports filed with the
SEC is recorded,  processed,  summarized, and reported within the governing time
periods. Given the Company's size and limited number of employees, these persons
have determined  that weekly meetings of all executive  officers and significant
employees  and  consultants  assist in ensuring  that  material  information  is
communicated  throughout  the Company.  These persons have  concluded that there
were no  significant  changes in the  Company's  internal  controls  or in other
factors that could  significantly  affect its internal  controls,  including any
corrective  actions  with  regard  to  significant   deficiencies  and  material
weaknesses.

PART II

Item 1. Legal Proceedings.

      The Company has the following litigation pending in the District Court for
the Northern  District of Illinois,  Eastern  Division:  (i) Cytomedix,  Inc. v.
Perfusion  Partners & Associates,  Inc., Case No. 02 C 4776, filed July 3, 2002;
(ii) Cytomedix,  Inc. v. James Gandy, et al., Case No. 02 C 4779,  filed July 3,
2002; (iii) Cytomedix,  Inc. v. Little Rock Foot Clinic,  P.A., et al., Case No.
02 C 4782,  filed July 3, 2002; and (iv)  Cytomedix,  Inc. v.  Autologous  Blood
Technology,  L.L.C., et al., Case No. 02 C 4863, filed July 10,


                                       22


2002. In each of these  lawsuits,  the Company has asserted that the  Defendants
have infringed upon the Company's patents and engaged in unfair competition.  In
all of these  actions  the Company  seeks  unspecified  damages  and  injunctive
relief. A fifth case in the same court, Cytomedix, Inc. v. LB Hyperbarics, Inc.,
et al.,  Case No. 02 C 4774,  filed July 3, 2002,  was  dismissed on  procedural
grounds in May 2003.

      In September 2002, the Company restyled its objection and counterclaims to
the  claims  of  Keith  Bennett  and  affiliates  into an  adversary  proceeding
captioned Cytomedix, Inc. v. Keith Bennett, et al., Adv. No. 02 A 01292. In this
action,  the Company objects to Bennett's $1.1 million claim asserted as a Class
3 general  unsecured  claim under Option 3A (under which Bennett would receive a
12% cash  recovery on his Allowed  Claim,  if any) in the  Company's  bankruptcy
case.  In  addition,   the  Company   asserts   affirmative   claims  of  patent
infringement, breach of contract, and unfair competition.  Management intends to
vigorously pursue the litigation.  The Company has successfully defended against
Bennett's  motions  to  dismiss  or,  alternatively,  to compel  arbitration  or
transfer venue of the case to a federal court in Arkansas. The reference of this
case was  subsequently  withdrawn to the United  States  District  Court for the
Northern  District of  Illinois,  and the case was assigned to Judge  Bucklo.  A
motion to dismiss or transfer the case on the same grounds  asserted  before the
Bankruptcy  Court is presently  pending before Judge Bucklo and no activity will
occur in this case until Judge Bucklo rules on this motion.

      On October  23,  2002,  Harvest  Technologies  Corp.  initiated  an action
against  the Company in the United  States  District  Court for the  District of
Massachusetts,  Case No. 02-12077.  Plaintiff seeks a declaratory  judgment that
its activities do not constitute the  infringement  of any patent rights claimed
by the  Company,  and it seeks  damages for alleged  false  advertising,  unfair
competition,  intentional  interference with contractual rights or a prospective
business  relationship  and unfair and  deceptive  trade  acts or  practices  as
defined by Massachusetts law. The claim for damages is unliquidated. The Company
vigorously disputes the allegations and, on March 27, 2003, filed its answer and
counterclaims  against  Harvest  Technologies  Corp.  for  patent  infringement,
tortious   interference   with  prospective   business   relationships,   unfair
competition,  and  deceptive  trade  practices.  The Company  seeks  damages and
permanent injunctive relief against Harvest Technologies Corp.

      On May  23,  2003,  the  Company  initiated  an  action  against  Landmark
Healthcare,  LLC,  ("Landmark")  in the  United  States  District  Court for the
Eastern District of Arkansas, Civil Action No. 4:03CV00387GTE. In this case, the
Company  alleges patent  infringement,  breach of both a referral  agreement and
supply agreement,  and misappropriation of trade secrets. The Company has sought
damages, declaratory judgment, and injunctive relief. On July 16, 2003, Landmark
filed its answer and  counterclaim  denying  the  Company's  claims.  Landmark's
counterclaim  asserts  that  the  Company  breached  its  supply  contract  with
Landmark,  interfered  with  prospective  business  advantage,  and breached its
obligation of good faith and fair dealing in performance. Landmark seeks damages
against the Company.

      On June 6,  2003,  the  Company  commenced  a  lawsuit  against  Safeblood
Technologies,   Inc.,  Jim  Limbird,  and  Charles  Worden,  Jr.  (collectively,
"Safeblood  Defendants")  in the United  States  District  Court for the Eastern
District of Arkansas, Civil Action No. 4-03-CV-00422JMM.  In this complaint, the
Company has sought  damages and  injunctive  relief for its patent  infringement
claim. The Safeblood  Defendants filed their answer and counterclaim on June 27,
2003. In their answer,  the Safeblood  Defendants deny any  infringement.  Their
counterclaim  alleges  that  the  Company  has  violated  the  Lanham  Act,  has
tortiously  interfered  with  contractual  relations  and  prospective  economic
advantage, and has engaged in unfair competition.  The Safeblood Defendants seek
damages and a declaratory judgment.

      Unfavorable  resolutions  of,  settlements  of, or costs  related to these
lawsuits  could  have a  material  adverse  effect on our  business,  results of
operations or financial condition.


                                       23


Item 2. Changes in Securities.

OUTSTANDING COMMON STOCK AND DIVIDENDS.

      There are  approximately  12,541,639 shares of Common Stock outstanding as
of  August  12,  2003.  There are  320,000  additional  shares  of Common  Stock
immediately issuable for investments made in the Company's private offering.

      All shares immediately  issuable under the Plan have been issued as of the
date of this report. Under the Plan, the Company may have an obligation to issue
353,356 shares of Common Stock if the Company has revenues exceeding $10,000,000
in four consecutive  quarters.  None of these shares are currently  issuable and
the  revenue  goal must be  satisfied  before  these  shares can be issued.  The
Company does not anticipate issuing these shares in the near future.

      The Company did not pay  dividends  to holders of its Common  Stock during
2002 or 2001.  The Company  does not  anticipate  paying cash  dividends  on its
Common Stock in the foreseeable  future, but instead will retain any earnings to
fund its growth.  In fact,  Cytomedix is prohibited from declaring  dividends on
its Common  Stock as long as any  shares of Series A  Convertible  Preferred  or
Series B  Convertible  Preferred  are  outstanding.  Once there are no shares of
Series A or Series B Convertible Preferred outstanding, any decision to pay cash
dividends will depend on the Company's  ability to generate  earnings,  its need
for capital, its overall financial condition,  and other factors the Board deems
relevant.

ISSUANCE OF NON-REGISTERED SECURITIES IN SECOND QUARTER OF 2003.

      Prior to the April 2003 termination of the private  offering  commenced in
connection with the Company's  bankruptcy,  the Company  accepted two additional
subscriptions for securities.  These additional investments totaled $25,000, and
thus,  during the second  quarter of 2003,  25,000  additional  shares of Common
Stock,  6,250  Class A  Warrants,  and 3,750  Class B  Warrants  were  issued to
investors.  These  securities  were issued Section 4(2) of the Securities Act of
1933 and Rule 506 of  Regulation  D  promulgated  thereunder,  as were the other
securities sold in this offering.

      As of March 31, 2003,  $23,000 of  commissions  were payable to one of the
Company's selling agents, Frederick & Company, Inc. of Milwaukee, Wisconsin, for
services provided in the Company's private offering commenced in connection with
the Company's bankruptcy.  An additional $2,500 of commissions became payable to
Frederick & Company upon the Company's receipt of the two additional investments
in April 2003.  Frederick & Company elected to take the entire amount owed to it
in shares of Common Stock rather than a percentage  in cash;  therefore,  25,500
shares of Common  Stock were issued to  Frederick & Company  pursuant to Section
4(2) of the Securities Act of 1933.

      Pursuant  to  the  Plan  of  Reorganization  and  Section  3(a)(7)  of the
Securities  Act of 1933,  the Company  exchanged  new  securities  for  "Allowed
Claims" and "Allowed Equity Interests" as defined in the Plan. During the second
quarter of 2003,  the Company  issued  20,571  shares of Common Stock and 20,571
shares  of  Series A  Convertible  Preferred  Stock  to a  holder  of one of the
Company's  pre-petition  12% Notes,  and 2,928  shares of Common Stock and 2,928
shares of Series B Convertible  Preferred Stock to the last holder of one of the
Company's pre-petition 10% Notes.

      In June 2003, the Company commenced a private offering of its Common Stock
to  accredited  investors  only (as  said  term is  defined  by Rule  501(a)  of
Regulation  D). The  private  offering  was exempt from  registration  under the
Securities  Act of 1933 pursuant to Section 4(2) of the  Securities  Act of 1933
and Rule 506 of Regulation D promulgated  thereunder.  During the second quarter
of 2003,  Cytomedix sold 840,000 shares of Common Stock in this private offering
for an aggregate  price of $1,050,000  in  securities in this private  offering.
These 840,000  shares of Common Stock were  issuable at June 30, 2003,  but were
not issued until July 24, 2003.

      The Company agreed to pay  commissions to certain selling agents for their
services in connection with the private offering.  The Company has agreed to pay
commissions  equal to 6% of the securities sold by such agent, with up to 50% of
the commission  amount to be paid in cash and the remaining amount to be paid in
shares  of  Common  Stock.  All of the  shares  offered  have not  been  sold by
commissioned-selling  agents.  Commissions  earned during the quarter ended June
30, 2003 totaled  $51,000.  The Company  paid $18,750 and accrued an  additional
$3,750 in cash  commissions  during the second quarter.  The Company


                                       24


also issued  15,000  shares of Common  Stock and had an  obligation  to issue an
additional  7,800 shares of Common Stock for  commissions  payable in connection
with the private offering.

      Since  emerging from  bankruptcy,  the Company has issued stock in lieu of
cash to certain legal  professionals  rendering  their  services  after July 11,
2002.  This stock is issued  pursuant to Section 4(2) of the  Securities  Act of
1933.  During  the first  quarter of 2003,  the  Company  accrued  legal fees of
$105,087  payable  in cash and stock to the  attorneys  at  Robert F.  Coleman &
Associates  of  Chicago,  Illinois;  during the second  quarter of 2003,  68,318
shares of Common Stock were issued for a portion of these legal services. During
the fourth  quarter of 2002 and the first quarter of 2003,  the Company  accrued
legal fees of $46,618  payable in cash and stock to the  attorneys  at Cummins &
Cronin,  LLC,  of  Chicago,  Illinois;  during the second  quarter of 2003,  the
Company  issued  15,767  shares of Common  Stock  for a portion  of those  legal
services  provided  in the fourth  quarter of 2002 and issued  15,270  shares of
Common Stock for a portion of those legal services provided in the first quarter
of 2003.

ISSUANCE OF NON-REGISTERED SECURITIES SUBSEQUENT TO THE SECOND QUARTER

      After the second quarter ended on June 30, 2003, the Company issued 11,078
shares to BDR, Inc., for an administrative  claim from the bankruptcy and 20,000
shares to Carelyn P. Fylling (BDR,  Inc.,  the holder of a total  administrative
claim of 31,078  shares  had  assigned  its right to  receive  20,000  shares to
Carelyn P.  Fylling,  Vice  President  of  Professional  Services,  for services
provided to BDR,  Inc.,  assisting with the Company's  bankruptcy).  The Company
also  issued  3,429  shares  of  Common  Stock  and  6,855  shares  of  Series A
Convertible  Preferred  Stock  to the  last  holder  of  one  of  the  Company's
pre-petition 12% Notes.

      The Company has also issued additional shares of Common Stock to investors
in the  private  offering  commenced  in June 2003.  In  addition to the 840,000
shares of Common Stock which were issuable at the end of the second  quarter but
not  issued  until  July 24,  2003,  the  Company  has  received  an  additional
$1,074,000  in proceeds and valid  Subscription  Agreements  for the purchase of
859,200  shares of  Common  Stock.  Of these  859,200  shares  of  Common  Stock
immediately  issuable for investments  made after the end of the second quarter,
539,200 shares of Common Stock have been issued.

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

      No matter was submitted to a vote of the security holders during the first
or second quarter of 2003. Because of the Company's bankruptcy, it was unable to
hold an annual  meeting in 2002.  The  Company  plans to have an annual  meeting
prior to the end of 2003.

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

      The exhibits listed in the accompanying Exhibit Index are filed as part of
this report.

      No Forms 8-K were filed during the second quarter of 2003.

                                   SIGNATURES

      In accordance  with the  requirements  of the Exchange Act, the registrant
caused this report to be signed on its behalf by the undersigned, thereunto duly
authorized.

CYTOMEDIX, INC.:

/s/Kent T. Smith
Kent T. Smith, Chief Executive Officer

Date:    August 14, 2003


                                       25


/s/Carelyn P. Fylling
Carelyn P. Fylling, Vice President of Professional Services

Date:    August 14, 2003

/s/Lance Jones
Lance Jones, Controller

Date:    August 14, 2003

Signed originals of this written statement have been provided to Cytomedix, Inc.
and will be retained by  Cytomedix,  Inc. and  furnished to the  Securities  and
Exchange Commission or its staff upon request.


                                       26


                                  EXHIBIT LIST

2.1   First  Amended  Plan  of  Reorganization  with  All  Technical  Amendments
      (Previously filed on June 28, 2002, on Form 8-K, File No. 000-28443).

3.1   Restated Certificate of Incorporation of Cytomedix, Inc. (Previously filed
      on November 7, 2002, on Form 10-QSB for quarter ended June 30, 2001,  File
      No. 000-28443).

3.2   Restated Bylaws of Cytomedix,  Inc. (Previously filed on November 7, 2002,
      on Form 10-QSB for quarter ended June 30, 2001, File No. 000-28443).

4.1   Amended and Restated Certificate of Designation of the Relative Rights and
      Preferences of Series A Preferred,  Series B Preferred and Common Stock of
      Cytomedix,  Inc. (Previously filed on November 7, 2002, on Form 10-QSB for
      quarter ended June 30, 2001, File No. 000-28443).

4.2   Form  of  Class  A  Warrant  issued  to New  Investors  and  DIP  Lenders.
      (Previously  filed on December 5, 2002,  on Form 10-QSB for quarter  ended
      September 30, 2001, File No. 000-28443).

4.3   Form  of  Class  B  Warrant  issued  to New  Investors  and  DIP  Lenders.
      (Previously  filed on December 5, 2002,  on Form 10-QSB for quarter  ended
      September 30, 2001, File No. 000-28443).

10.1  Royalty  Agreement,  dated  as  of  December  26,  2000,  by  and  between
      Cytomedix,  Inc. and Curative Health Services,  Inc.  (Previously filed on
      January 17, 2001, on Form 8-K, File No. 000-28443).

10.2  First Amendment to Royalty  Agreement,  dated as of April 20, 2001, by and
      between  Cytomedix,  Inc. and Curative Health Services,  Inc.  (Previously
      filed on May 25, 2001, on SB-2/A, File No. 333-55818).

10.3  Second  Amendment to Royalty  Agreement,  dated as of December 5, 2002, by
      and between Cytomedix, Inc. and Curative Health Services, Inc. (Previously
      filed on March 31, 2003, on Form 10-KSB for fiscal year ended December 31,
      2002, File No. 000-28443).

10.4  Cytomedix,  Inc. Long-Term Incentive Plan (Previously filed on November 7,
      2002, on Form 10-QSB for quarter ended June 30, 2001, File No. 000-28443).

10.5  License Agreement dated March 21, 2001, by and between Cytomedix, Inc. and
      DePuy AcroMed,  Inc.  (Previously  filed on April 16, 2001, on Form 10-KSB
      for year ended December 31, 2000, File No. 000-28443).

10.6  Employment  Agreement with Mr. Kent T. Smith (Previously filed on December
      5, 2002,  on Form 10-QSB for quarter ended  September  30, 2001,  File No.
      000-28443).

10.7  Employment  Agreement  with Ms.  Carelyn P. Fylling  (Previously  filed on
      December 5, 2002,  on Form 10-QSB for quarter  ended  September  30, 2001,
      File No. 000-28443).

10.8  Registration  Rights Agreement by and between Cytomedix,  Inc. and the New
      Investors and  Cytomedix,  Inc. and the DIP Lenders  (Previously  filed on
      December 5, 2002,  on Form 10-QSB for quarter  ended  September  30, 2001,
      File No. 000-28443).

10.9  BDR/Cytomedix  Consulting  Arrangement  (Previously  filed on  December 5,
      2002,  on Form 10-QSB for  quarter  ended  September  30,  2001,  File No.
      000-28443).

10.10 Cytomedix,  Inc. Long-Term Incentive Plan (Previously filed on November 7,
      2002, on Form 10-QSB for quarter ended June 30, 2001, File No. 000-28443).


                                       27


16.1  Letter  from KPMG dated  August 22, 2002  (Previously  filed on August 26,
      2002, on Form 8-K, File No. 000-28443).

20.1  Notice  to  Shareholders  of  Cytomedix,   Inc.  dated  October  17,  2001
      (Previously  filed  on  November  12,  2002,  on  Form  10-QSB,  File  No.
      000-28443).

31.1  Certification of Chief Executive Officer of Cytomedix,  Inc.,  pursuant to
      Section 302 of the Sarbanes-Oxley Act of 2002.

31.2  Certification  of Vice  President of  Professional  Services of Cytomedix,
      Inc., pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

31.3  Certification of Controller of Cytomedix, Inc., pursuant to Section 302 of
      the Sarbanes-Oxley Act of 2002.

32.1  Certificate of Chief Executive Officer of Cytomedix,  Inc., pursuant to 18
      U.S.C.ss.1350.

32.2  Certificate   of   Controller   of   Cytomedix,   Inc.,   pursuant  to  18
      U.S.C.ss.1350.


                                       28