UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                                    FORM 10-Q

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

                  For the Quarterly Period Ended March 31, 2003
                         Commission File Number 1-13165

                                 CRYOLIFE, INC.
             (Exact name of registrant as specified in its charter)

                               -------------------
                   Florida                          59-2417093
        (State or other jurisdiction             (I.R.S. Employer
      of incorporation or organization)         Identification No.)

                           1655 Roberts Boulevard, NW
                             Kennesaw, Georgia 30144
                    (Address of principal executive offices)
                                   (zip code)

                                 (770) 419-3355
              (Registrant's telephone number, including area code)

                                 Not Applicable
              (Former name, former address and former fiscal year,
                         if changed since last report)

Indicate  by check  mark  whether  the  registrant:  (1) has filed  all  reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934  during  the  preceding  12 months  (or for such  shorter  period  that the
registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days.

YES __X__   NO ____

The number of shares of common stock, par value $0.01 per share,  outstanding on
April 30, 2003 was 19,663,833.







Part I - FINANCIAL INFORMATION

Item 1. Financial statements


                         CRYOLIFE, INC. AND SUBSIDIARIES
                  SUMMARY CONSOLIDATED STATEMENTS OF OPERATIONS
                      (IN THOUSANDS, EXCEPT PER SHARE DATA)




                                                                              
                                                                       Three Months Ended
                                                                            March 31,
                                                            -------------------------------------
                                                                2003                    2002
                                                            -------------------------------------
                                                                           (Unaudited)

Revenues:
   Human tissue preservation services                       $       9,130           $      20,238
   Products                                                         6,599                   5,065
   Distribution and grant                                             191                     168
                                                            -------------------------------------
                                                                   15,920                  25,471
Costs and expenses:
   Human tissue preservation services                               2,443                   8,063
     (Includes lower of cost or market
     write-down of $297 in 2003)
   Products                                                         1,641                   2,235
   General, administrative, and marketing                          11,592                   9,478
   Research and development                                           917                   1,153
   Interest expense                                                   132                     192
   Interest income                                                   (131)                   (298)
   Other income, net                                                  (26)                    (56)
                                                            --------------------------------------
                                                                   16,568                  20,767
                                                            -------------------------------------
(Loss) income before income taxes                                    (648)                  4,704
Income tax (benefit) expense                                         (214)                  1,600
                                                            -------------------------------------
Net (loss) income                                           $        (434)          $       3,104
                                                            =====================================

(Loss) earnings per share:
         Basic                                              $       (0.02)          $        0.16
                                                            =====================================
         Diluted                                            $       (0.02)          $        0.16
                                                            =====================================
Weighted average shares outstanding:
         Basic                                                     19,634                  19,096
                                                            =====================================
         Diluted                                                   19,634                  19,796
                                                            =====================================



See accompanying notes to summary consolidated financial statements.

                                       2



Item 1. Financial Statements
                                              CRYOLIFE, INC.
                                    SUMMARY CONSOLIDATED BALANCE SHEETS
                                              (IN THOUSANDS)



                                                                                   
                                                                             March 31,      December 31,
                                                                               2003             2002
                                                                       -----------------------------------
ASSETS                                                                      (Unaudited)

Current Assets:
   Cash and cash equivalents                                           $         6,898    $         10,277
   Marketable securities, at market                                             13,327              14,583
   Trade receivables, net                                                        7,769               6,930
   Other receivables, net                                                        9,090              11,824
   Deferred preservation costs, net                                              7,564               4,332
   Inventories                                                                   4,703               4,585
   Prepaid expenses and other assets                                             1,457               2,182
   Deferred income taxes                                                         5,365               6,734
                                                                       -----------------------------------
     Total current assets                                                       56,173              61,447
                                                                       -----------------------------------
Property and equipment, net                                                     36,879              38,130
Patents, net                                                                     5,321               5,324
Deferred income taxes                                                              736                  --
Other, net                                                                       1,439               1,513
                                                                       -----------------------------------
     TOTAL ASSETS                                                      $       100,548    $        106,414
                                                                       ===================================

LIABILITIES AND SHAREHOLDERS' EQUITY
Current Liabilities:
   Accounts payable                                                    $         2,358    $          3,874
   Accrued expenses and other current liabilities                                6,017               6,823
   Accrued compensation                                                          1,271               1,627
   Accrued procurement fees                                                      2,557               3,769
   Current maturities of capital lease obligations                               2,064               2,169
   Current maturities of long-term debt                                          5,200               5,600
                                                                       -----------------------------------
     Total current liabilities                                                  19,467              23,862
                                                                       -----------------------------------
Capital lease obligations, less current maturities                                 917                 971
Deferred income taxes                                                                                  986
Other long-term liabilities                                                        838                 795
                                                                       -----------------------------------
     Total liabilities                                                          21,222              26,614
                                                                       -----------------------------------
Shareholders' equity:
     Preferred stock                                                                --                 ---
     Common stock (20,996 issued shares in 2003 and
       20,935 shares in 2002)                                                      210                 209
     Additional paid-in capital                                                 73,765              73,630
     Retained earnings                                                          12,352              12,786
     Deferred compensation                                                         (18)                (21)
     Accumulated other comprehensive income                                        103                 282
     Less:  Treasury stock at cost (1,361 shares in 2003 and
       1,361 shares in 2002)                                                    (7,086)             (7,086)
                                                                       -----------------------------------
       Total shareholders' equity                                               79,326              79,800
                                                                       -----------------------------------
     TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY                        $       100,548     $       106,414
                                                                       ===================================



See accompanying notes to summary consolidated financial statements.

                                       3



Item 1. Financial Statements

                                 CRYOLIFE, INC.
                  SUMMARY CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (IN THOUSANDS)



                                                                                    
                                                                               Three Months Ended
                                                                                   March 31,
                                                                       -----------------------------------
                                                                              2003             2002
                                                                       -----------------------------------
                                                                                  (Unaudited)

Net cash from operating activities:
     Net (loss) income                                                 $          (434)   $          3,104
Adjustments to reconcile net (loss) income to net cash
     provided by operating activities:
       Gain on sale of marketable equity securities                                 --                 (10)
       Depreciation and amortization                                             1,401               1,230
       Provision for doubtful accounts                                              24                  24
       Write-down of deferred preservation costs                                   297                  --
       Other non-cash adjustments to income                                         19                  --
       Deferred income taxes                                                      (342)                365
       Tax effect of nonqualified option exercises                                  --                 306
       Changes in operating assets and liabilities:
          Receivables                                                            1,871              (2,919)
          Deferred preservation costs and inventories                           (3,647)             (2,854)
          Prepaid expenses and other assets                                        725                 185
          Accounts payable, accrued expenses, and other liabilities             (3,847)                380
                                                                       -----------------------------------
       Net cash used in operating activities                                    (3,933)               (189)
                                                                       ------------------------------------

Net cash from investing activities:
     Capital expenditures                                                          (79)             (1,398)
     Other assets                                                                   (2)               (412)
     Purchases of marketable securities                                             --             (11,725)
     Sales and maturities of marketable securities                               1,205              13,036
     Proceeds from note receivable                                                  --                 284
                                                                       -----------------------------------
       Net cash provided by (used in) investing activities                       1,124                (215)
                                                                       -----------------------------------

Net cash from financing activities:
     Principal payments of debt                                                   (400)               (400)
     Payment of obligations under capital leases                                  (159)               (149)
     Proceeds from exercise of stock options and
       issuance of common stock                                                    136                 348
                                                                       -----------------------------------
       Net cash used in financing activities                                      (423)               (201)
                                                                       ------------------------------------
Decrease in cash and cash equivalents                                           (3,232)               (605)
Effect of exchange rate changes on cash                                           (147)                (33)
Cash and cash equivalents, beginning of period                                  10,277               7,204
                                                                       -----------------------------------
Cash and cash equivalents, end of period                               $         6,898    $          6,566
                                                                       ===================================



See accompanying notes to summary consolidated financial statements.

                                       4



                         CRYOLIFE, INC. AND SUBSIDIARIES
               NOTES TO SUMMARY CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)


NOTE 1 - BASIS OF PRESENTATION

The accompanying  unaudited summary consolidated  financial statements have been
prepared in accordance with (i) accounting  principles generally accepted in the
United States for interim  financial  information  and (ii) the  instructions to
Form  10-Q and Rule  10-01 of  Regulation  S-X of the  Securities  and  Exchange
Commission  ("SEC").  Accordingly,  the  statements  do not  include  all of the
information and disclosures required by accounting principles generally accepted
in the United States for a complete presentation of financial statements. In the
opinion of management, all adjustments (consisting of normal recurring accruals)
considered  necessary for a fair presentation have been included.  Certain prior
year  balances  have been  reclassified  to  conform  to the 2003  presentation.
Operating  results for the three months ended March 31, 2003 are not necessarily
indicative of the results that may be expected for the year ending  December 31,
2003. For further  information,  refer to the consolidated  financial statements
and notes thereto included in the CryoLife Form 10-K for the year ended December
31, 2002, as amended.


NOTE 2 - FDA ORDER ON HUMAN TISSUE PRESERVATION AND OTHER FDA CORRESPONDENCE

On August 13,  2002 the  Company  received  an order from the  Atlanta  district
office of the FDA regarding the non-valved  cardiac,  vascular,  and orthopaedic
tissue processed by the Company since October 3, 2001 (the "FDA Order"). The FDA
Order  followed an April 2002 FDA Form 483 Notice of  Observations  ("April 2002
483")  and an FDA  Warning  Letter  dated  June 17,  2002,  ("Warning  Letter").
Subsequently,  the Company  responded to the Warning Letter.  Revenue from human
tissue preservation services accounted for 78% of the Company's revenues for the
six months ended June 30, 2002, (the last period ending prior to the issuance of
the FDA Order) and of those  revenues  67% or $26.9  million  were  derived from
preservation  of tissues  subject to the FDA Order.  The FDA Order  contains the
following principal provisions:

     o    The  FDA  alleges  that,  based  on its  inspection  of the  Company's
          facility on March 25 through  April 12,  2002,  certain  human  tissue
          processed  and  distributed  by the Company may be in  violation of 21
          Code of Federal  Regulations  ("CFR") Part 1270.  (Part 1270  requires
          persons or  entities  engaged  in the  recovery,  screening,  testing,
          processing,  storage,  or  distribution  of human  tissue  to  perform
          certain  medical  screening  and testing on human tissue  intended for
          transplantation.   The  rule  also  imposes   requirements   regarding
          procedures for the prevention of contamination or  cross-contamination
          of tissues during  processing and the  maintenance of certain  records
          related to these activities.)

     o    The FDA alleges that the Company has not validated  procedures for the
          prevention of infectious disease contamination or  cross-contamination
          of tissue during processing at least since October 3, 2001.

     o    Non-valved cardiac,  vascular, and orthopaedic tissue processed by the
          Company  from  October 3, 2001 to  September  5, 2002 must be retained
          until it is  recalled,  destroyed,  the  safety  is  confirmed,  or an
          agreement is reached with the FDA for its proper disposition under the
          supervision of an authorized official of the FDA.

     o    The FDA strongly  recommends  that the Company perform a retrospective
          review of all tissue in  inventory  (i.e.  currently in storage at the
          Company) that is not referenced in the FDA Order to assure that it was
          recovered,  processed,  stored, and distributed in conformance with 21
          CFR 1270.

     o    The Center for Devices and Radiological Health ("CDRH"), a division of
          the FDA, is  evaluating  whether  there are similar  risks that may be
          posed by the Company's  allograft heart valves,  and will take further
          regulatory action if appropriate.

Pursuant to the FDA Order, the Company placed non-valved cardiac,  vascular, and
orthopaedic tissue subject to the FDA Order on quality assurance  quarantine and
recalled the non-valved  cardiac,  vascular,  and orthopaedic tissues subject to


                                       5


the FDA Order (i.e.  processed since October 3, 2001) that had been  distributed
but not  implanted.  In  addition,  the  Company  ceased  processing  non-valved
cardiac,  vascular,  and orthopaedic  tissues.  On September 5, 2002 the Company
reached an agreement with the FDA (the  "Agreement")  that  supplements  the FDA
Order and allows the tissues  subject to recall  (processed  between  October 3,
2001 and  September 5, 2002) to be released for  distribution  after the Company
completes steps to assure that the tissue is used for approved purposes and that
patients are notified of risks  associated  with tissue use.  Specifically,  the
Company must obtain physician  prescriptions,  and tissue packaging must contain
specified  warning  labels.  The Agreement calls for the Company to undertake to
identify  third-party records of donor tissue testing and to destroy tissue from
donors in whom  microorganisms  associated  with an  infection  are  found.  The
Agreement  had a  45-business  day term and was renewed on November 8, 2002,  on
January 8, 2003, and on March 17, 2003. This most recent renewal expires on June
13,  2003.  The  Company is unable to predict  whether or not the FDA will grant
further renewals of the Agreement. In addition,  pursuant to the Agreement,  the
Company agreed to perform additional  procedures in the processing of non-valved
cardiac and vascular tissues and subsequently  resumed processing these tissues.
The Agreement contained the requirement that tissues subject to the FDA Order be
replaced with tissues processed under validated methods. The Company also agreed
to establish a corrective action plan within 30 days from September 5, 2002 with
steps  to  validate  processing  procedures.  The  corrective  action  plan  was
submitted on October 5, 2002.

On December 31, 2002 the FDA  clarified  the  Agreement  noting that  non-valved
cardiac and vascular  tissues  processed since September 5, 2002 are not subject
to the FDA Order.  Specifically,  for  non-valved  cardiac and  vascular  tissue
processed  since  September  5,  2002,  the  Company is not  required  to obtain
physician  prescriptions,  label the tissue as  subject to a recall,  or require
special  steps  regarding  procurement  agency  records of donor  screening  and
testing beyond those  required for all processors of human tissue.  A renewal of
the Agreement that expires on June 13, 2003 is therefore not needed in order for
the Company to continue to  distribute  non-valved  cardiovascular  and vascular
tissues processed since September 5, 2002, including orthopaedic tissue.

The Company resumed limited  processing of orthopaedic  tissues in late February
2003 following an FDA  inspection of the Company's  processing  operations.  The
Company's   first  quarter  2003   procurement   of   orthopaedic   tissues  was
approximately 5% of orthopaedic procurement levels in the first quarter of 2002.
The Company plans to resume  distribution of orthopaedic  tissues.

A new FDA 483  Notice  of  Observations  ("February  2003  483")  was  issued in
connection  with the FDA inspection in February 2003, but corrective  action was
implemented  on most of its  observations  during the  inspection.  The  Company
believes  the  observations,  most of which focus on the  Company's  systems for
handling  complaints and validation of test methods,  will not materially affect
the  Company's  operations.  The Company  responded to the February  2003 483 in
March 2003. The Company is currently communicating with the FDA to determine the
adequacy of its response to close out the February 2003 483.

After receiving the FDA Order the Company met with  representatives of the FDA's
CDRH division regarding CDRH's review of the Company's processed allograft heart
valves,  which are not  subject  to the FDA Order.  On August  21,  2002 the FDA
publicly  stated that  allograft  heart valves have not been included in the FDA
Order as these devices are essential  for the  correction of congenital  cardiac
lesions in neonate and pediatric patients and no satisfactory alternative device
exists.  However,  the FDA also  publicly  stated that it then still had serious
concerns  regarding the  Company's  processing  and handling of allograft  heart
valves.  The  FDA  also  recommended  that  surgeons  carefully  consider  using
processed allografts from alternative sources,  that surgeons inform prospective
patients of the FDA's concerns  regarding the Company's  allograft heart valves,
and  that  patients  be  carefully  monitored  for  both  fungal  and  bacterial
infections.

As a result of the adverse  publicity  surrounding the FDA Warning  Letter,  FDA
Order,  and reported  tissue  infections,  the Company's  procurement of cardiac
tissues,  from which heart valves and non-valved  cardiac tissues are processed,
decreased  29% in the first  quarter of 2003 as compared to the first quarter of
2002. The Company's first quarter 2003 procurement of cardiac tissues  decreased
4% from  fourth  quarter of 2002.  The  Company  has  continued  to process  and
distribute heart valves since the receipt of the FDA Order, as these tissues are
not subject to the FDA Order.

During the first  quarter of 2003 the Company  limited its vascular  procurement
until it  addressed  the  observations  detailed in the April 2002 483,  and the
Company continues to limit its vascular  procurement until it can fully evaluate
the demand for its  vascular  tissues.  The  Company's  procurement  of vascular


                                       6


tissue  decreased  65% in the first  quarter  of 2003 as  compared  to the first
quarter of 2002.  The  Company's  first  quarter  2003  procurement  of vascular
tissues  increased  25% from fourth  quarter of 2002.  The Company  expects that
vascular procurement will continue to increase during 2003.

As a result of the FDA Order the Company  recorded a reduction to pretax  income
of $12.6 million in the quarter ended June 30, 2002. The reduction was comprised
of a net $8.9 million increase to cost of human tissue preservation  services, a
$2.4 million  reduction to revenues (and accounts  receivable) for the estimated
return of the  tissues  subject to recall by the FDA Order,  and a $1.3  million
accrual  recorded  in  general,  administrative,   and  marketing  expenses  for
retention  levels under the  Company's  product  liability  and  directors'  and
officers'  insurance  policies of $1.2 million (see Note 12), and for  estimated
expenses  of $75,000  for  packaging  and  handling  for the return of  affected
tissues  under  the FDA  Order.  The net  increase  of $8.9  million  to cost of
preservation  services was comprised of a $10.0  million  write-down of deferred
preservation  costs  for  tissues  subject  to the FDA  Order,  offset by a $1.1
million  decrease in cost of preservation  services due to the estimated  tissue
returns  resulting  from the FDA Order  (the costs of such  recalled  tissue are
included in the $10.0 million write-down). The Company evaluated many factors in
determining  the magnitude of impairment  to deferred  preservation  costs as of
June 30,  2002,  including  the  impact of the FDA  Order,  the  possibility  of
continuing  action by the FDA or other  United  States  and  foreign  government
agencies,  and the possibility of unfavorable actions by physicians,  customers,
procurement  organizations,   and  others.  As  a  result  of  this  evaluation,
management believed that since all non-valved cardiac, vascular, and orthopaedic
allograft  tissues processed since October 3, 2001 were under recall pursuant to
the FDA Order, and since the Company did not know if it would obtain a favorable
resolution  of its appeal and request  for  modification  of the FDA Order,  the
deferred  preservation  costs  for  tissues  subject  to the FDA  Order had been
significantly  impaired. The Company estimated that this impairment approximated
the full balance of the deferred  preservation  costs of the tissues  subject to
the FDA Order,  which included the tissues stored by the Company and the tissues
to be returned to the Company,  and  therefore  recorded a  write-down  of $10.0
million for these assets.

In the quarter  ended  September  30, 2002 the Company  recorded a reduction  to
pretax income of $24.6  million as a result of the FDA Order.  The reduction was
comprised of a net $22.2 million  increase to cost of human tissue  preservation
services, a $1.4 million write-down of goodwill, and a $1.0 million reduction to
revenues  (and  accounts  receivable)  for the  estimated  return of the tissues
shipped  during the third  quarter  subject to recall by the FDA Order.  The net
$22.2 million increase to cost of preservation services was comprised of a $22.7
million  write-down  of deferred  preservation  costs,  offset by a $0.5 million
decrease in cost of preservation services due to the estimated and actual tissue
returns  resulting  from the FDA Order  (the costs of such  recalled  tissue are
included in the $22.7 million write-down).

The  Company  evaluated   multiple  factors  in  determining  the  magnitude  of
impairment to deferred  preservation costs at September 30, 2002,  including the
impact of the FDA Order,  the  possibility  of  continuing  action by the FDA or
other  United  States  and  foreign  government  agencies,  the  possibility  of
unfavorable actions by physicians,  customers,  procurement  organizations,  and
others,  the  progress  made to  date on the  corrective  action  plan,  and the
requirement in the Agreement  that tissues  subject to the FDA Order be replaced
with tissues processed under validated  methods.  As a result of this evaluation
management  believed that all tissues  subject to the FDA Order,  as well as the
majority of tissues processed prior to October 3, 2001,  including heart valves,
which  were not  subject  to the FDA  Order,  were  fully  impaired.  Management
believed that most of the Company's customers would only order tissues processed
after  the  September  5, 2002  Agreement  or  tissues  processed  under  future
procedures  approved by the FDA once those tissues were  available.  The Company
anticipated  that the tissues  processed  under the Agreement would be available
early to  mid-November.  Thus,  the Company  recorded a  write-down  of deferred
preservation  costs for  processed  tissues in excess of the supply  required to
meet demand  prior to the release of these  interim  processed  tissues.  In the
quarter ended March 31, 2003 the Company recorded a $297,000 increase to cost of
preservation  services  to  write-down  the  value of  certain  deferred  tissue
preservation  costs that exceeded market value. As of March 31, 2003 the balance
of  deferred  preservation  costs was $3.8  million  for  allograft  heart valve
tissues,  $379,000 for  non-valved  cardiac  tissues,  $3.1 million for vascular
tissues, and $344,000 for orthopaedic tissues.

As a result of the  write-down  of  deferred  preservation  costs,  the  Company
recorded $6.3 million in income tax receivables and $4.5 million in deferred tax
assets as of December 31, 2002.  Upon  destruction  or shipment of the remaining
tissues associated with the deferred preservation costs write-down, the deferred
tax asset will become deductible in the Company's tax return. An expected refund
of  approximately  $8.9  million  related to 2002  federal  income taxes will be


                                       7


generated  through a carry back of operating  losses and write-downs of deferred
preservation  costs.  The Company  filed its 2002 federal  income tax returns in
April of 2003 and expects to receive its tax refund during the second quarter of
2003. In addition,  the Company  recorded $2.5 million in income tax receivables
as of December 31, 2002 related to estimated tax payments for 2002.  The Company
received payment of the $2.5 million in January of 2003.

On  September  3, 2002 the Company  announced a reduction  in employee  force of
approximately  105 employees.  In the third quarter of 2002 the Company recorded
accrued restructuring costs of approximately $690,000, for severance and related
costs of the  employee  force  reduction.  The expense was  recorded in general,
administrative,  and  marketing  expenses  and was  included as a  component  of
accrued  expenses  and other  current  liabilities  on the Summary  Consolidated
Balance  Sheet.  During the year ended  December  31, 2002 the Company  utilized
$580,000 of the accrued  restructuring costs,  including $505,000 for salary and
severance payments,  $64,000 for placement services for affected employees,  and
$11,000 in other  related  costs.  During the  quarter  ended March 31, 2003 the
Company utilized $64,000 of the accrued  restructuring costs,  including $57,000
for salary and severance  payments and $7,000 in other related  costs.  In March
2003  the  Company   reversed  the  remaining   accrual  of  $46,000  in  unused
restructuring  costs, which was primarily due to lower than anticipated  medical
claims  costs for affected  employees.  The Company does not expect to incur any
additional restructuring costs associated with the employee force reduction.

In the quarter ended March 31, 2003 the Company recorded a favorable  adjustment
of $848,000 to the estimated  tissue  recall  returns due to lower actual tissue
returns  under the FDA Order than were  originally  estimated  in the second and
third  quarters of 2002.  The adjustment  increased  cardiac tissue  revenues by
$92,000,  vascular tissue revenues by $711,000,  and orthopaedic tissue revenues
by $45,000  in the first  quarter of 2003.  As of March 31,  2003  approximately
$100,000  remains in the  accrual  for  estimated  return of tissues  subject to
recall by the FDA Order.

The Company expects its liquidity to continue to decrease significantly over the
next year due to the anticipated  significant decrease in revenues throughout at
least the first half of 2003 as compared to the prior year  period,  as a result
of reported tissue  infections,  the FDA Order and associated adverse publicity,
and an expected  decrease  in cash due to the  anticipated  increased  legal and
professional  costs  relating to the defense of lawsuits  (discussed in Note 12)
and ongoing  FDA  compliance.  The Company  believes  that  anticipated  revenue
generation,  expense  management,  savings  resulting  from the reduction in the
number of employees to reflect the reduction in revenues,  tax refunds  expected
to be approximately  $8.9 million from loss carrybacks  generated from operating
losses  and  write-downs  of  deferred  preservation  costs,  and the  Company's
existing  cash and  marketable  securities  will  enable the Company to meet its
liquidity  needs  through  at least  March 31,  2004,  even if the Term Loan (as
discussed in Note 5) is called in its entirety.  There is no assurance  that the
Company  will be able to return to the level of demand for its  tissue  services
that existed prior to the FDA Order due to the adverse  publicity or as a result
of customers and tissue banks switching to  competitors.  Failure of the Company
to maintain  sufficient  demand for its services  would have a material  adverse
effect on the Company's business,  financial  condition,  results of operations,
and cash flows.

On February  20, 2003 the Company  received a letter from the FDA stating that a
510(k) premarket notification should be filed for the Company's CryoValve SG and
that  premarket  approval  marketing  authorization  should be obtained  for the
Company's  CryoVein SG when used for arteriovenous  ("A-V") access. The agency's
position is that use of the SynerGraft technology in the processing of allograft
heart  valves  represents  a  modification  to the  Company's  legally  marketed
CryoValve  allograft,  and that  femoral  veins used for A-V access are  medical
devices that  require  premarket  approval.  The FDA letter did not question the
safety or efficacy of the SynerGraft process or the CryoVein A-V access implant.

The FDA has advised the Company  that its  CryoValve SG and CryoVein SG used for
AV access will be regulated as medical  devices.  The Company is in  discussions
with the FDA about the type of  clearances  necessary  for these  products.  The
Company advised the FDA that it has voluntarily  suspended use of the SynerGraft
technology in the processing of allograft heart valves and vascular tissue until
the regulatory  status of the CryoValve SG and CryoVein SG is resolved.  The FDA
has not suggested that these tissues be recalled.  Until such time as the issues
surrounding  the  SynerGraft  tissue are  resolved,  the Company will employ its
traditional processing methods on these tissues. Distribution of allograft heart
valves and vascular tissue processed using the Company's traditional  processing
protocols will continue.  The outcome of the discussions  with the FDA regarding


                                       8


the use of the SynerGraft process on human tissue could result in a reduction in
SynerGraft  processed  cardiovascular and vascular tissue which would reduce the
revenues and gross margins with respect to cardiovascular and vascular tissues.


NOTE 3 - CASH EQUIVALENTS AND MARKETABLE SECURITIES

The Company maintains cash equivalents, which consist primarily of highly liquid
investments  with maturity dates of 90 days or less at the time of  acquisition,
and  marketable   securities  in  several  large,   well-capitalized   financial
institutions,  and the Company's policy  disallows  investment in any securities
rated less than "investment-grade" by national rating services.

Management  determines the appropriate  classification of debt securities at the
time of purchase and  reevaluates  such  designations  as of each balance  sheet
date.  Debt securities are classified as  held-to-maturity  when the Company has
the  positive   intent  and  ability  to  hold  the   securities   to  maturity.
Held-to-maturity  securities are stated at amortized  cost.  Debt securities not
classified as  held-to-maturity  or trading and marketable equity securities not
classified as trading are  classified as  available-for-sale.  At March 31, 2003
and December 31, 2002 all marketable  equity securities and debt securities were
designated as available-for-sale.

Available-for-sale  securities  are  stated  at  their  fair  values,  with  the
unrealized  gains and losses,  net of tax,  reported in a separate  component of
shareholders' equity. Interest income, dividends, realized gains and losses, and
declines in value judged to be other than  temporary  are included in investment
income.  The cost of  securities  sold is based on the  specific  identification
method.

The following is a summary of cash  equivalents  and  marketable  securities (in
thousands):

                                                Unrealized         Estimated
                                                 Holding            Market
March 31, 2003                 Cost Basis      Gains/(Losses)        Value
                             ------------------------------------------------
Cash equivalents:
   Money market funds        $         103                --    $         103
   Municipal obligations             2,200                --            2,200
                             ------------------------------------------------
                             $       2,303     $          --    $       2,303
                             ================================================
Marketable securities:
   Municipal obligations     $      13,071     $         256    $      13,327
                             ================================================

                                                Unrealized         Estimated
                                                 Holding            Market
December 31, 2002              Cost Basis      Gains/(Losses)        Value
                             ------------------------------------------------
Cash equivalents:
   Money market funds        $          52     $          --    $          52
   Municipal obligations             7,175                --            7,175
                             ------------------------------------------------
                             $       7,227     $          --    $       7,227
                             ================================================
Marketable securities:
   Municipal obligations     $      14,276     $         307    $      14,583
                             ================================================

Differences between cost and market listed above, consisting of a net unrealized
holding gain less deferred taxes of $87,000 at March 31, 2003 and $104,000 as of
December 31, 2002, are included in the accumulated  other  comprehensive  income
account of shareholders' equity.

The  marketable  securities of $13.3 million on March 31, 2003 and $14.6 million
on December 31, 2002 had maturity dates as follows:  approximately  $2.0 million
and  $1.2  million,  respectively,  had a  maturity  date of less  than 90 days,
approximately $8.0 million and $8.0 million,  respectively,  had a maturity date
between 90 days and 1 year,  and  approximately  $3.3 million and $5.4  million,
respectively, had a maturity date between 1 and 5 years.


                                       9


NOTE 4 - INVENTORIES

Inventories are comprised of the following (in thousands):

                                                   March 31,       December 31,
                                                     2003              2002
                                                 -------------------------------
                                                  (Unaudited)

Raw materials                                    $       2,542    $        2,341
Work-in-process                                            388               306
Finished goods                                           1,773             1,938
                                                 -------------------------------
                                                 $       4,703    $        4,585
                                                 ===============================


NOTE 5 - DEBT

On April 25, 2000 the  Company  entered  into a loan  agreement  permitting  the
Company to borrow up to $8 million  under a line of credit  during the expansion
of the Company's corporate headquarters and manufacturing facilities. Borrowings
under  the line of credit  accrued  interest  equal to  Adjusted  LIBOR  plus 2%
adjusted  monthly.  On June 1, 2001 the line of credit was  converted  to a term
loan (the "Term Loan") to be paid in 60 equal monthly  installments of principal
plus interest computed at Adjusted LIBOR plus 1.5% (2.84% at March 31, 2003). At
March 31, 2003 the principal balance of the Term Loan was $5.2 million. The Term
Loan is secured by  substantially  all of the  Company's  assets.  The Term Loan
contains  certain  restrictive   covenants   including,   but  not  limited  to,
maintenance  of  certain   financial   ratios,  a  minimum  tangible  net  worth
requirement,  and the requirement that no materially adverse event has occurred.
The lender has notified the Company that the FDA Order,  as described in Note 2,
and the  inquiries of the SEC, as described in the  Company's  Form 10-K for the
year ended December 31, 2002, as amended,  have had a material adverse effect on
the Company that constitutes an event of default.  Additionally, as of March 31,
2003,  the  Company is in  violation  of the debt  coverage  ratio and net worth
financial covenants.  As of April 30, 2003 the lender has elected not to declare
an event of default, but reserves the right to exercise any such right under the
terms of the Term Loan.  Therefore,  all  amounts  due under the Term Loan as of
March 31, 2003 are reflected as a current liability on the Summary  Consolidated
Balance Sheets.


NOTE 6 - DERIVATIVES

The Company's Term Loan, which accrues interest  computed at Adjusted LIBOR plus
1.5%,  exposes the Company to changes in interest rates going forward.  On March
16,  2000  the   Company   entered   into  a  $4.0   million   notional   amount
forward-starting interest swap agreement,  which took effect on June 1, 2001 and
expires in 2006.  This swap  agreement  was  designated  as a cash flow hedge to
effectively  convert a portion of the Term Loan  balance to a fixed rate  basis,
thus  reducing  the  impact of  interest  rate  changes on future  income.  This
agreement  involves  the receipt of floating  rate amounts in exchange for fixed
rate interest  payments over the life of the  agreement,  without an exchange of
the underlying  principal  amounts.  The  differential to be paid or received is
recognized  in the  period in which it  accrues  as an  adjustment  to  interest
expense on the Term Loan.

On January 1, 2001 the Company adopted SFAS No. 133,  "Accounting for Derivative
Instruments and Hedging  Activities" ("SFAS 133") as amended.  SFAS 133 requires
the Company to recognize all derivative instruments on the balance sheet at fair
value, and changes in the derivative's  fair value must be recognized  currently
in earnings or other comprehensive  income, as applicable.  The adoption of SFAS
133 impacts the accounting for the Company's forward-starting interest rate swap
agreement. Upon adoption of SFAS 133, the Company recorded an unrealized loss of
approximately  $175,000 related to the interest rate swap, which was recorded as
part of long-term  liabilities and accumulated other comprehensive income as the
cumulative  effect of adopting  SFAS 133 within the  Statement of  Shareholders'
Equity.

In August 2002 the Company  determined  that  changes in the  derivative's  fair
value could no longer be recorded in other comprehensive  income, as a result of
the  uncertainty of future cash payments on the Term Loan caused by the lender's
ability to declare an event of default  as  discussed  in Note 5.  Beginning  in
August 2002 the Company  records all changes in the fair value of the derivative


                                       10


currently in other  expense/income  on the Summary  Consolidated  Statements  of
Operations,   and  is  amortizing  the  amounts  previously  recorded  in  other
comprehensive  income into other  expense/income  over the remaining life of the
agreement.  If the lender  accelerates  the  payments due under the Term Loan by
declaring  an event of default,  any  remaining  balance in other  comprehensive
income will be reclassed into other expense/income during that period.

At March 31, 2003 the notional  amount of this swap  agreement was $2.6 million,
and the fair value of the interest rate swap agreement, as estimated by the bank
based on its internal  valuation models,  was a liability of $252,000.  The fair
value of the swap agreement is recorded as part of short-term  liabilities.  For
the three months ended March 31, 2003 the Company  recorded a loss of $19,000 on
the interest rate swap. The unamortized value of the swap agreement, recorded in
the accumulated other comprehensive income account of shareholders'  equity, was
$241,000 at March 31, 2003.


NOTE 7 - COMPREHENSIVE (LOSS) INCOME

The following is a summary of comprehensive (loss) income (in thousands):

                                                            March 31,
                                                 ------------------------------
                                                     2003              2002
                                                 ------------------------------
                                                          (Unaudited)

Net (loss) income                                $       (434)   $       3,104
   Unrealized loss on investments                         (34)             (86)
   Change in fair value of interest rate swap
     (including cumulative effect of adopting
     SFAS 133 in 2001)                                     13                8
   Translation adjustment                                (158)             (33)
                                                 ------------------------------
Comprehensive (loss) income                      $       (613)   $       2,993
                                                 ==============================

The tax effect on the change in unrealized  gain/loss on  investments is $17,000
and $39,000 for the three  months  ended March 31, 2003 and 2002,  respectively.
The tax  effect on the  change  in fair  value of the  interest  rate swap is an
expense of $6,000 and a benefit of $5,000 for the three  months  ended March 31,
2003 and 2002,  respectively.  The tax effect on the  translation  adjustment is
$110,000  and  zero  for the  three  months  ended  March  31,  2003  and  2002,
respectively.


                                       11


NOTE 8 - (LOSS) EARNINGS PER SHARE

The  following  table sets forth the  computation  of basic and  diluted  (loss)
earnings per share (in thousands, except per share data):

                                                       Three Months Ended
                                                            March 31,
                                                 -------------------------------
                                                     2003              2002
                                                 -------------------------------
                                                           (Unaudited)
Numerator for basic and diluted earnings
     per share - (loss) income available to
     common shareholders                         $        (434)   $        3,104
                                                 ===============================

Denominator for basic earnings per share -
     weighted-average basis                             19,634            19,096
Effect of dilutive stock options                            --               700
                                                 -------------------------------
Denominator for diluted earnings per share -
     adjusted weighted-average shares                   19,634            19,796
                                                 ===============================

(Loss) earnings per share:
     Basic                                       $      (0.02)    $         0.16
                                                 ===============================
     Diluted                                     $      (0.02)    $         0.16
                                                 ===============================

The effect of stock  options of 364,000  shares for the three months ended March
31, 2003, was excluded from the calculation  because this amount is antidilutive
for the period presented.

On July 23, 2002 the Company's Board of Directors  authorized the purchase of up
to $10  million  of its common  stock.  As of August 13,  2002 the  Company  had
repurchased 68,000 shares of its common stock for $663,000. No further purchases
are anticipated in the near term.


NOTE 9 - STOCK-BASED COMPENSATION

On December 31, 2002 the Company was required to adopt SFAS No. 148, "Accounting
for Stock-Based Compensation - Transition and Disclosure" ("SFAS 148"). SFAS 148
amends  SFAS No.  123,  "Accounting  for  Stock-Based  Compensation"  to provide
alternative  methods of transition for companies that voluntarily elect to adopt
the fair value recognition and measurement  methodology  prescribed by SFAS 123.
In  addition,  regardless  of  the  method  a  company  elects  to  account  for
stock-based compensation arrangements,  SFAS 148 requires additional disclosures
in the footnotes of both interim and annual financial  statements  regarding the
method the company uses to account for stock-based  compensation  and the effect
of such method on the Company's  reported results.  The adoption of SFAS 148 did
not have a material effect on the financial position, results of operations, and
cash flows of the Company.

The Company has elected to follow  Accounting  Principles  Board Opinion No. 25,
"Accounting  for Stock Issued to Employees"  and related  interpretations  ("APB
25") in accounting for its employee stock options  because,  as discussed below,
the alternative fair value  accounting  provided for under SFAS 123 requires use
of option  valuation  models that were not developed for use in valuing employee
stock  options.  Under  APB 25,  because  the  exercise  price of the  Company's
employee stock options  equals the market price of the  underlying  stock on the
date of the grant, no compensation expense is recognized.

Pro forma information regarding net income and earnings per share is required by
SFAS 123,  which  requires that the  information be determined as if the Company
has accounted for its employee stock options granted under the fair value method
of that statement. The fair values for these options were estimated at the dates
of  grant  using  a  Black-Scholes  option  pricing  model  with  the  following
weighted-average assumptions:


                                       12


                                                       Three Months Ended
                                                            March 31,
                                                 -------------------------------
                                                     2003                2002
                                                 -------------------------------
                                                           (Unaudited)

Expected dividend yield                                     0%                0%
Expected stock price volatility                           .617              .630
Risk-free interest rate                                  2.49%             3.67%
Expected life of options                             4.0 Years         5.3 Years

The Black-Scholes option valuation model was developed for use in estimating the
fair value of traded  options which have no vesting  restrictions  and are fully
transferable.  In addition option  valuation  models require the input of highly
subjective assumptions,  including the expected stock price volatility.  Because
the  Company's  employee  stock  options  have   characteristics   significantly
different  from those of traded  options and because  changes in the  subjective
input assumptions can materially affect the fair value estimate, in management's
opinion,  the  existing  models do not  necessarily  provide a  reliable  single
measure of the fair value of its employee stock options.

For purposes of pro forma disclosures,  the estimated fair values of the options
are amortized to expense over the options'  vesting  periods.  The Company's pro
forma information follows (in thousands, except per share data):



                                                             
                                                       Three Months Ended
                                                            March 31,
                                                 -------------------------------
                                                     2003              2002
                                                 -------------------------------
                                                           (Unaudited)

Net (loss) income--as reported                    $        (434)   $       3,104
Deduct:  Total stock-based employee
   compensation expense determined under
   the fair value based method for all awards,
   net of tax                                               128              160
                                                 -------------------------------
Net (loss) income--pro forma                      $        (562)   $       2,944
                                                  ==============================

(Loss) earnings per share--as reported:
   Basic                                          $       (0.02)   $        0.16
                                                 ===============================
   Diluted                                        $       (0.02)   $        0.16
                                                 ===============================

(Loss) earnings per share--proforma:
   Basic                                          $       (0.03)   $        0.15
                                                 ===============================
   Diluted                                        $       (0.03)   $        0.15
                                                 ===============================



NOTE 10 - ACCOUNTING PRONOUNCEMENTS

The Company was required to adopt SFAS No. 143, "Accounting for Asset Retirement
Obligations" ("SFAS 143") on January 1, 2003. SFAS 143 addresses  accounting and
reporting  for  retirement  costs of  long-lived  assets  resulting  from  legal
obligations   associated   with   acquisition,   construction,   or  development
transactions.  The  adoption  of SFAS 143 did not have a material  effect on the
results of operations or financial position of the Company.

The Company was required to adopt SFAS No. 145,  "Rescission of FASB  Statements
4, 44 and 64, Amendment to FASB Statement 13, and Technical  Corrections" ("SFAS
145"),  on January  1,  2003.  SFAS 145  rescinds  SFAS No. 4, 44 and 64,  which
required  gains and losses  from  extinguishments  of debt to be  classified  as
extraordinary   items.   SFAS  145  also   amends   SFAS  No.   13   eliminating
inconsistencies in certain sale-leaseback  transactions.  The provisions of SFAS
145 are effective for fiscal years beginning after May 15, 2002. The adoption of
SFAS  145 did not  have a  material  effect  on the  results  of  operations  or
financial position of the Company.



                                       13


The Company was required to adopt SFAS No. 146, "Accounting for Costs Associated
with Exit or  Disposal  Activities"  ("SFAS  146") on January 1, 2003.  SFAS 146
requires that costs  associated with exit or disposal  activities be recorded at
their fair values when a liability has been incurred.  Under previous  guidance,
certain exit costs were accrued upon  management's  commitment  to an exit plan,
which is generally before an actual liability has been incurred. The adoption of
SFAS  146 did not  have a  material  effect  on the  results  of  operations  or
financial position of the Company.


NOTE 11 - SEGMENT INFORMATION

The Company has two reportable segments:  Human Tissue Preservation Services and
Implantable  Medical Devices.  The Company's segments are organized according to
services and products.

The HUMAN TISSUE  PRESERVATION  SERVICES segment includes  external revenue from
cryopreservation  services  of  cardiac,  vascular,  and  orthopaedic  allograft
tissues.  The IMPLANTABLE MEDICAL DEVICES segment includes external revenue from
product sales of BioGlue Surgical  Adhesive,  bioprosthetic  devices,  including
stentless  porcine heart valves,  SynerGraft  treated porcine heart valves,  and
SynerGraft  treated bovine vascular  grafts,  and  Cerasorb(R)  Ortho bone graft
substitute. There are no intersegment revenues.

The  primary  measure  of  segment  performance,  as  viewed  by  the  Company's
management,  is segment  gross  margin,  or net external  revenues  less cost of
preservation  services and products.  The Company does not  segregate  assets by
segment,  therefore asset  information is excluded from the segment  disclosures
below.

The following  table  summarizes  revenues,  cost of  preservation  services and
products, and gross margins for the Company's operating segments (in thousands):

                                                       Three Months Ended
                                                            March 31
                                                 -------------------------------
                                                     2003              2002
                                                 -------------------------------
                                                           (Unaudited)

Revenue:
   Human tissue preservation services                    9,130            20,238
   Implantable medical devices                           6,599             5,065
   All other(a)                                            191               168
                                                 -------------------------------
                                                 $      15,920    $       25,471
                                                 -------------------------------
Cost of Preservation Services and Products:
   Human tissue preservation services                    2,443             8,063
   Implantable medical devices                           1,641             2,235
   All other(a)                                             --                --
                                                 -------------------------------
                                                         4,084            10,298
                                                 -------------------------------
Gross Margin (Loss):
   Human tissue preservation services                    6,687            12,175
   Implantable medical devices                           4,958             2,830
   All other(a)                                            191               168
                                                 -------------------------------
                                                 $      11,836    $       15,173
                                                 -------------------------------

- ----------
(a) The "All other"  designation  includes 1) grant revenue and 2)  distribution
revenue.

                                       14


The following table summarizes net revenues by product (in thousands):

                                                       Three Months Ended
                                                            March 31
                                                 -------------------------------
                                                     2003              2002
                                                 -------------------------------
                                                           (Unaudited)
Revenue:
Human tissue preservation services:
   Cardiovascular tissue                         $       4,725    $        7,307
   Vascular tissue                                       4,255             7,017
   Orthopaedic tissue                                      150             5,914
                                                 -------------------------------
Total preservation services                              9,130            20,238
                                                 -------------------------------

BioGlue surgical adhesive                                6,494             4,873
Other implantable medical devices                          105               192
Distribution and grant                                     191               168
                                                 -------------------------------
                                                 $      15,920    $       25,471
                                                 ===============================


NOTE 12 - COMMITMENTS AND CONTINGENCIES

In the normal course of business as a medical device and services  company,  the
Company has product liability  complaints filed against it. As of April 28, 2003
twenty-three cases were open that were filed against the Company between May 18,
2000 and  April  14,  2003.  The cases are  currently  in the  pre-discovery  or
discovery stages. Of these cases, 15 allege product liability claims arising out
of the Company's  orthopaedic  tissue services,  seven allege product  liability
claims arising out of the Company's  allograft heart valve tissue services,  and
one alleges product liability claims arising out of the non-tissue products made
by Ideas for Medicine, when it was a subsidiary of the Company.

On March 31, 2003 the Company  announced  that a settlement  has been reached in
the  lawsuit  brought  against the  Company by the estate of Brian  Lykins.  The
complaint  filed  against  the  Company in the  Superior  Court of Cobb  County,
Georgia, on July 12, 2002 by Steve Lykins, as Trustee for the benefit of next of
kin of  Brian  Lykins  alleged  strict  liability,  negligence,  and  breach  of
warranties  related to tissue  implanted in November  2001.  In addition to this
lawsuit,  three other  lawsuits have been  dismissed or were settled  during the
first quarter of 2003. The total  settlements  involved in these cases including
amounts paid by the Company and its insurer were less than 10% of total  current
assets at March 31, 2003.

The Company maintains claims-made insurance policies, which the Company believes
to be adequate to defend against these suits.  The Company's  insurance  company
has been notified of these  actions.  The Company  intends to vigorously  defend
against these claims.  Nonetheless,  an adverse  judgment or judgments  imposing
aggregate liabilities in excess of the Company's insurance coverage could have a
material  adverse  effect  on  the  Company's  financial  position,  results  of
operations, and cash flows.

Claims-made  insurance  policies cover only those asserted  claims and incidents
that are reported to the insurance carrier while the policy is in effect.  Thus,
a  claims-made  policy  does not  represent  a  transfer  of risk for claims and
incidents that have been incurred but not reported to the insurance carrier. The
Company  periodically  evaluates  its exposure to unreported  product  liability
claims,  and records  accruals as necessary for the estimated cost of unreported
claims related to services  performed and products sold. As of December 31, 2002
the Company  accrued  $3.6  million in estimated  costs for  unreported  product
liability  claims  related to  services  performed  and  products  sold prior to
December 31, 2002. The expense was recorded in 2002 in general,  administrative,
and marketing  expenses and was included as a component of accrued  expenses and
other current  liabilities on the Summary  Consolidated  Balance  Sheets.  As of
March 31, 2003 the accrual for  unreported  product  liability  claims  remained
unchanged for services performed and products sold prior to March 31, 2003.

The Company has concluded that it is probable that it will incur losses relating
to  asserted  claims and  pending  litigation  of at least $1.2  million,  which
represents  the aggregate  amount of the Company's  retention  under its product


                                       15


liability  and  directors'  and officers'  insurance  policies.  Therefore,  the
Company  recorded an accrual of $1.2 million  during 2002.  As of March 31, 2003
the  remaining  accrual for the  retention  levels  decreased to $750,000 due to
required insurance  retention payments made related to legal settlements reached
during the first quarter of 2003.

Several putative class action lawsuits were filed in July through September 2002
against  the Company and certain  officers  of the  Company,  alleging  that the
defendants  violated Sections 10(b) and 20(a) of the Securities  Exchange Act of
1934 and Rule 10b-5  promulgated  thereunder by issuing a series of  purportedly
materially  false and  misleading  statements  to the  market.  During the third
quarter of 2002 the Court  consolidated the suits, and on November 14, 2002 lead
plaintiffs and lead counsel were named.  A  consolidated  complaint was filed on
January 15, 2003, seeking the Court's certification of the litigation as a class
action on behalf of all purchasers of the Company's  stock between April 2, 2001
and August 14, 2002. The principal allegations of the consolidated complaint are
that the Company failed to disclose its alleged lack of compliance  with certain
FDA  regulations  regarding the handling and  processing of certain  tissues and
other product safety matters. In the consolidated complaint,  plaintiffs seek to
recover  compensatory  damages and  various  fees and  expenses  of  litigation,
including  attorneys'  fees. The Company and the other defendants filed a motion
to dismiss the consolidated complaint on February 28, 2003 which remains pending
before the  Court.  The  Company  carries  directors'  and  officers'  liability
insurance policies,  which the Company believes to be adequate to defend against
this  action.  Nonetheless,  an  adverse  judgment  in excess  of the  Company's
insurance  coverage  could  have a  material  adverse  effect  on the  Company's
financial position, results of operations, and cash flows.

On August  30,  2002 a  purported  shareholder  derivative  action  was filed by
Rosemary  Lichtenberger  against Steven G. Anderson,  Albert E. Heacox,  John W.
Cook,  Ronald C.  Elkins,  Virginia  C. Lacy,  Ronald D.  McCall,  Alexander  C.
Schwartz,  and  Bruce J.  Van Dyne in the  Superior  Court of  Gwinnett  County,
Georgia. The suit, which names the Company as a nominal defendant,  alleges that
the  individual  defendants  breached their  fiduciary  duties to the Company by
causing or  allowing  the Company to engage in certain  inappropriate  practices
that caused the Company to suffer damages. The complaint was preceded by one day
by a letter written on behalf of Ms. Lichtenberger  demanding that the Company's
Board of  Directors  take  certain  actions in response to her  allegations.  On
January 16, 2003 another  purported  derivative  suit alleging claims similar to
those of the Lichtenberger suit was filed in the Superior Court of Fulton County
by complainant  Robert F. Frailey.  As in the Lichtenberger  suit, the filing of
the  complaint in the Frailey  action was preceded by a purported  demand letter
sent on Frailey's  behalf to the Company's  Board of Directors.  Both complaints
seek  undisclosed  damages,  costs and  attorney's  fees,  punitive  damages and
prejudgment interest against the individual defendants derivatively on behalf of
the Company.  The Company's  Board of Directors has  established  an independent
committee to investigate the allegations of Ms.  Lichtenberger  and Mr. Frailey.
The independent committee has engaged independent legal counsel to assist in the
investigation and that investigation is currently proceeding.


NOTE 13 - SUBSEQUENT EVENTS

On April 11, 2003 the Company  entered into an agreement to finance $1.4 million
in  insurance  premiums  associated  with the  yearly  renewal of certain of the
Company's  insurance  policies.  The amount financed accrues interest at a 3.75%
rate and is payable in equal monthly payments over a nine month period.



                                       16



PART I - FINANCIAL INFORMATION

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

RECENT EVENTS

On  February  5, 2003 the  Company  announced  that it had  signed an  exclusive
agreement with curasan AG, located in Germany, for United States distribution of
Cerasorb(R)  Ortho,  curasan's  resorbable bone graft substitute.  The five-year
agreement  gives  CryoLife  exclusive  rights to market  Cerasorb  Ortho for all
non-spine,  non-dental  orthopaedic  indications  such as trauma,  general,  and
sports  medicine.   Cerasorb,  a  resorbable,   beta-tricalcium  phosphate  bone
regeneration  material,  was first introduced in Germany in 1998 for dental use.
The product captured approximately 60% of the synthetic dental bone regeneration
market  in  Germany  within  four  years.  In  2001  curasan  received  CE  Mark
certification for Cerasorb's use in general  orthopaedics,  and in 2002 received
FDA 510(k) approval for orthopaedic use. The Company anticipates that the United
States  market  for bone  grafts  and  substitutes  for which it can  distribute
Cerasorb is approximately $140 million annually.

A new FDA 483  Notice of  Observations  was  issued in  connection  with the FDA
inspection in February of 2003, but corrective action was implemented on most of
its observations  during the inspection.  The Company believes the observations,
most of  which  focus on the  Company's  systems  for  handling  complaints  and
validation of test methods, will not materially affect the Company's operations.
If the  Company is unable to  satisfactorily  respond to the FDA's  observations
contained in this notice, the FDA could take further action,  which could have a
material  adverse  effect on the  Company's  business,  results  of  operations,
financial  position,  or cash flows.  The Company resumed limited  processing of
orthopaedic  tissues in late February 2003  following  the FDA  inspection.  The
Company plans to resume distribution of orthopaedic tissues.

On February  20, 2003 the Company  received a letter from the FDA stating that a
510(k) premarket notification should be filed for the Company's CryoValve SG and
that  premarket  approval  marketing  authorization  should be obtained  for the
Company's  CryoVein SG when used for arteriovenous  ("A-V") access. The agency's
position is that use of the SynerGraft technology in the processing of allograft
heart  valves  represents  a  modification  to the  Company's  legally  marketed
CryoValve  allograft,  and that  femoral  veins used for A-V access are  medical
devices that  require  premarket  approval.  The FDA letter did not question the
safety or efficacy of the SynerGraft process or the CryoVein A-V access implant.

The FDA has advised the Company  that its  CryoValve SG and CryoVein SG used for
AV access will be regulated as medical  devices.  The Company is in  discussions
with the FDA about the type of  clearances  necessary  for these  products.  The
Company  has  voluntarily  suspended  use of the  SynerGraft  technology  in the
processing of allograft  heart valves and vascular  tissue until the  regulatory
status  of the  CryoValve  SG and  CryoVein  SG is  resolved.  The  FDA  has not
suggested  that  these  tissues  be  recalled.  Until  such  time as the  issues
surrounding  the  SynerGraft  tissue are  resolved,  the Company will employ its
traditional processing methods on these tissues. Distribution of allograft heart
valves and vascular tissue processed using the Company's traditional  processing
protocols will continue.  The outcome of the discussions  with the FDA regarding
the use of the SynerGraft process on human tissue could result in a reduction in
SynerGraft  processed  cardiovascular and vascular tissue which would reduce the
revenues and gross margins with respect to cardiovascular  and vascular tissues.
Considering  additional costs associated with processing  SynerGraft cardiac and
vascular  tissues,  the potential  net  financial  impact from not utilizing the
SynerGraft  technology in cardiac and vascular tissue processing is estimated to
be  approximately  10%  of  the  cardiac  and  vascular  revenues  derived  from
SynerGraft processing.

On March 31, 2003 the Company  announced  that a settlement  has been reached in
the lawsuit brought against the Company by the estate of Brian Lykins.  See Part
II, Item 1 "Legal Proceedings" for further discussion.


CRITICAL ACCOUNTING POLICIES

A summary of the Company's significant accounting policies is included in Note 1
to the  consolidated  financial  statements,  as filed in the Form  10-K for the
fiscal year ended  December 31, 2002, as amended.  Management  believes that the
consistent application of these policies enables the Company to provide users of


                                       17


the  financial  statements  with  useful  and  reliable  information  about  the
Company's operating results and financial condition.  The consolidated financial
statements  are prepared in  accordance  with  accounting  principles  generally
accepted in the United  States,  which require the Company to make estimates and
assumptions.  The following are accounting policies that management believes are
most important to the portrayal of the Company's financial condition and results
and may involve a higher degree of judgment and complexity.

DEFERRED  PRESERVATION  COSTS:  Tissue is procured from deceased human donors by
organ and tissue procurement  agencies,  which consign the tissue to the Company
for processing and  preservation.  Preservation  costs related to tissue held by
the Company are deferred until revenue is recognized upon shipment of the tissue
to the implanting  facilities.  Deferred preservation costs consist primarily of
laboratory and personnel  expenses,  tissue  procurement  fees, fringe benefits,
facility  allocations,  and freight-in  charges,  and are stated at the lower of
cost or market, net of reserve, on a first-in, first-out basis.

As of March 31, 2003 the balance of deferred preservation costs was $3.8 million
for allograft heart valve tissues, $379,000 for non-valved cardiac tissues, $3.1
million for vascular tissues, and $344,000 for orthopaedic tissues.  During 2002
the Company recorded a write-down of deferred preservation costs of $8.7 million
for valved cardiac tissues,  $2.9 million for non-valved cardiac tissues,  $11.9
million for vascular tissues,  and $9.2 million for orthopaedic  tissue totaling
$32.7 million.  These  write-downs were recorded as a result of the FDA Order as
discussed at Note 2 to the Summary  Consolidated  Financial  Statements  in this
Form 10-Q. The amount of these write-downs reflects managements' estimates based
on  information  available  to it at the time the  estimates  were  made.  These
estimates  may prove  inaccurate,  as the scope and  impact of the FDA Order are
determined.  Management  continues  to  evaluate  the  recoverability  of  these
deferred  preservation costs based on the factors discussed in Note 2 to Summary
Consolidated  Financial Statements and will record additional  write-downs if it
becomes clear that additional  impairments have occurred. The write-down created
a new cost  basis  which  cannot  be  written  back up if these  tissues  become
shippable.  The cost of human  tissue  preservation  services  may be  favorably
impacted depending on the future level of tissue shipments related to previously
written-down   deferred   preservation  costs.  The  shipment  levels  of  these
written-down tissues will be affected by the amount and timing of the release of
tissues processed after September 5, 2002, as a result of the Agreement with the
FDA, since, under the Agreement,  written-down tissues may be shipped if tissues
processed after September 5, 2002 are not available for shipment.

VALUATION OF LONG-LIVED AND INTANGIBLE ASSETS AND GOODWILL: The Company assesses
the impairment of its  long-lived,  identifiable  intangible  assets and related
goodwill annually and whenever events or changes in circumstances  indicate that
the carrying value may not be  recoverable.  Factors that  management  considers
important that could trigger an impairment review include the following:

     o    Significant   underperformance  relative  to  expected  historical  or
          projected future operating results;

     o    Significant negative industry or economic trends;

     o    Significant  decline  in the  Company's  stock  price for a  sustained
          period; and

     o    Significant decline in the Company's market capitalization relative to
          net book value.

Statement  of  Financial  Accounting  Standards  No.  144,  "Accounting  for the
Impairment  or  Disposal  of  Long-Lived  Assets"  ("SFAS  144"),  requires  the
write-down  of a long-lived  asset to be held and used if the carrying  value of
the asset or the asset group to which the asset belongs is not recoverable.  The
carrying value of the asset or asset group is not  recoverable if it exceeds the
sum of the  undiscounted  future cash flows  expected to result from the use and
eventual  disposition  of the asset or asset  group.  In applying  SFAS 144, the
Company  defined  the  specific  asset  groups  used to  perform  the cash  flow
analysis.  The Company defined the asset groups at the lowest level possible, by
identifying  the cash flows from groups of assets that could be segregated  from
the cash flows of other  assets and  liabilities.  Using this  methodology,  the
Company  determined  that its asset groups  consisted of the  long-lived  assets
related  to  the  Company's  two   reporting   segments.   The  Company  used  a
fourteen-year period for the undiscounted future cash flows. This period of time
was selected  based upon the remaining  life of the primary  assets of the asset
groups,  which are leasehold  improvements.  The undiscounted  future cash flows
related to these asset groups  exceeded  their  carrying  values as of March 31,
2003 and therefore  management  has concluded that there is not an impairment of
the Company's  long-lived  intangible  assets and tangible assets related to the


                                       18


tissue preservation business or medical device business.  However,  depending on
the Company's  ability to rebuild demand for its tissue  preservation  services,
the outcome of  discussions  with the FDA regarding the shipping of  orthopaedic
tissues,  and the future effects of adverse publicity  surrounding the FDA Order
and  reported  infections  on  preservation  revenues,  these  assets may become
impaired.  Management  will  continue to evaluate  the  recoverability  of these
assets in accordance with SFAS 144.

Beginning  with the  Company's  adoption of Statement  of  Financial  Accounting
Standards  ("SFAS") No. 142, "Goodwill and Other Intangible Assets" ("SFAS 142")
on January 1, 2002 the goodwill  resulting  from  business  acquisitions  is not
amortized,  but is instead subject to periodic  impairment testing in accordance
with SFAS 142.  Patent costs are amortized over the expected useful lives of the
patents (primarily 17 years) using the straight-line  method. Other intangibles,
which consist  primarily of manufacturing  rights and agreements,  are amortized
over the expected useful lives of the related assets  (primarily five years). As
a result of the FDA Order,  the Company  determined  that an  evaluation  of the
possible  impairment  of  intangible  assets under SFAS 142 was  necessary.  The
Company engaged an independent valuation expert to perform the valuation using a
discounted cash flow methodology,  and as a result of this analysis, the Company
determined  that goodwill  related to its tissue  processing  reporting unit was
fully  impaired as of September  30,  2002.  Therefore,  the Company  recorded a
write-down of $1.4 million in goodwill  during the quarter  ended  September 30,
2002.  Management  does not believe an  impairment  exists  related to the other
intangible   assets  that  were  assessed  in  accordance  with  SFAS  No.  144,
"Accounting for the Impairment or Disposal of Long-Lived Assets" ("SFAS 144").

PRODUCT  LIABILITY  CLAIMS: In the normal course of business as a medical device
and services company, the Company has product liability complaints filed against
it. The  Company  maintains  claims-made  insurance  policies  to  mitigate  its
financial exposure to product liability claims.  Claims-made  insurance policies
cover  only  those  asserted  claims  and  incidents  that are  reported  to the
insurance carrier while the policy is in effect. Thus, a claims-made policy does
not  represent  a  transfer  of risk for  claims  and  incidents  that have been
incurred but not reported to the  insurance  carrier.  The Company  periodically
evaluates  its exposure to  unreported  product  liability  claims,  and records
accruals as necessary for the estimated  cost of  unreported  claims  related to
services  performed  and products  sold. As of December 31, 2002 the Company had
accrued $3.6 million in estimated costs for unreported  product liability claims
related to services  performed and products sold prior to December 31, 2002. The
Company  engaged an  independent  actuarial  firm to perform an  analysis of the
unreported  product  claims  as of  December  31,  2002.  The  independent  firm
estimated  the  unreported  product loss  liability  using a  frequency-severity
approach, whereas, projected losses were calculated by multiplying the estimated
number of claims by the estimated  average cost per claim.  The estimated claims
were  calculated  based  on  the  reported  claim  development  method  and  the
Bornhuetter-Ferguson  method  using a blend of the  Company's  historical  claim
emergence and industry data. The estimated cost per claim was calculated using a
lognormal claims model blending the Company's  historical average cost per claim
with  industry  claims  data.  The  expense  was  recorded  in 2002 in  general,
administrative,  and  marketing  expenses  and was  included as a  component  of
accrued  expenses  and other  current  liabilities  on the Summary  Consolidated
Balance Sheet. As of March 31, 2003 the accrual for unreported product liability
claims  remained  unchanged  for services  performed  and products sold prior to
March 31, 2003.  The Company  believes that the accrual for  unreported  product
liability  claims  in  addition  to  the  product  liability  insurance  renewal
effective as of April 1, 2003 is adequate to cover product liability  complaints
filed against it. The Company's product liability  insurance coverage may have a
favorable impact on future accruals for unreported product liability claims.


NEW ACCOUNTING PRONOUNCEMENTS

The Company was required to adopt SFAS No. 143, "Accounting for Asset Retirement
Obligations" ("SFAS 143") on January 1, 2003. SFAS 143 addresses  accounting and
reporting  for  retirement  costs of  long-lived  assets  resulting  from  legal
obligations   associated   with   acquisition,   construction,   or  development
transactions.  The  adoption  of SFAS 143 did not have a material  effect on the
results of operations or financial position of the Company.

The Company was required to adopt SFAS No. 145,  "Rescission of FASB  Statements
4, 44 and 64, Amendment to FASB Statement 13, and Technical  Corrections" ("SFAS
145"),  on January  1,  2003.  SFAS 145  rescinds  SFAS No. 4, 44 and 64,  which
required  gains and losses  from  extinguishments  of debt to be  classified  as
extraordinary   items.   SFAS  145  also   amends   SFAS  No.   13   eliminating


                                       19


inconsistencies in certain sale-leaseback  transactions.  The provisions of SFAS
145 are effective for fiscal years beginning after May 15, 2002. The adoption of
SFAS  145 did not  have a  material  effect  on the  results  of  operations  or
financial position of the Company.

The Company was required to adopt SFAS No. 146, "Accounting for Costs Associated
with Exit or  Disposal  Activities"  ("SFAS  146") on January 1, 2003.  SFAS 146
requires that costs  associated with exit or disposal  activities be recorded at
their fair values when a liability has been incurred.  Under previous  guidance,
certain exit costs were accrued upon  management's  commitment  to an exit plan,
which is generally before an actual liability has been incurred. The adoption of
SFAS  146 did not  have a  material  effect  on the  results  of  operations  or
financial position of the Company.


RESULTS OF OPERATIONS
(IN THOUSANDS)

REVENUES

                                                       Three Months Ended
                                                            March 31,
                                                 -------------------------------
                                                     2003              2002
                                                 -------------------------------

Revenues as reported                             $      15,920    $       25,471
Adjustment to estimated tissue recall returns              848                --
                                                 -------------------------------
Revenues prior to adjustment to estimated
   tissue recall returns (a)                     $      15,072    $       25,471
                                                 ===============================

Revenues as reported  decreased 37% for the three months ended March 31, 2003 as
compared to the three months ended March 31, 2002.  Revenues as reported include
$848,000 in favorable  adjustments to the estimated tissue recall returns due to
lower actual tissue returns under the FDA Order than were originally  estimated.
As of March 31, 2003 approximately $100,000 remains in the accrual for estimated
return of  tissues  subject to recall by the FDA  Order.  Revenues  prior to the
adjustment to estimated tissue recall returns decreased 41% for the three months
ended March 31, 2003 as compared to the three months ended March 31, 2002.  This
decrease  in  revenues  was  primarily  due to a 59%  decrease  in human  tissue
preservation  service  revenues  as a result of the FDA Order's  restriction  on
shipments of certain tissues, the Company's cessation of orthopaedic processing,
and decreased  demand as a result of the adverse  publicity  surrounding the FDA
Order, FDA Warning Letter, and reported tissue infections, partially offset by a
33% increase in BioGlue(R)  Surgical  Adhesive  revenues due to increased demand
for the three months ended March 31, 2003.

Management  believes  that a decrease  in  revenues  as  compared  to prior year
periods  will  continue at least  through the first half of 2003,  although  the
ongoing corrective actions taken by the Company regarding the FDA issues and the
anticipated resolution of the FDA issues should assist the Company in rebuilding
demand for its preservation services. In the event the Company is not successful
in  rebuilding  demand for its  preservation  services,  future  revenues can be
expected  to  decrease  significantly  as  compared  to  historical  levels.  As
discussed  in  Note 2 to the  Summary  Consolidated  Financial  Statements,  the
outcome of the  discussions  with the FDA  regarding  the use of the  SynerGraft
process on human  tissue could  result in a reduction  in  SynerGraft  processed
cardiovascular  and vascular  tissue  which would  reduce  revenue and the gross
margins with respect to cardiovascular and vascular tissues.


- --------
(a) The  measurement  "revenues  prior to adjustment to estimated  tissue recall
returns"  may be deemed to be a  "non-GAAP"  financial  measure  as that term is
defined in  Regulation  G and Item 10(e) of  Regulation  S-K and is included for
informational  purposes to provide  information  comparable to revenues in prior
periods.  Presentation  of revenues  excluding  such  adjustment  might  mislead
investors  with respect to the  magnitude of the Company's  revenues,  since the
"adjustment  to  estimated  tissue  recall  returns"  included in  "revenues  as
reported" does not represent  revenues earned from actual tissues shipped during
the period.


                                       20



BIOGLUE SURGICAL ADHESIVE

                                                       Three Months Ended
                                                            March 31,
                                                 -------------------------------
                                                     2003              2002
                                                 -------------------------------

Revenues as reported                             $       6,494    $        4,873

BioGlue revenues as reported as a
   percentage of total revenue as reported                 41%               19%
BioGlue revenues as reported as a
   percentage of total revenue prior to adjustment
   to estimated tissue recall returns(a)                   43%               19%

Revenues from the sale of BioGlue Surgical Adhesive  increased 33% for the three
months  ended March 31, 2003 as  compared  to the three  months  ended March 31,
2002. The increase in revenues for the three months ended March 31, 2003 was due
to a 23%  increase  in the amount of BioGlue  cartridges  and  delivery  devices
shipped due to an increase in demand and a 10%  increase in the average  selling
price of the BioGlue cartridges and delivery devices shipped.  Domestic revenues
accounted for 79% and 80% of total  BioGlue  revenues for the three months ended
March 31, 2003 and 2002, respectively.

Although BioGlue revenue increased as compared to the prior year and BioGlue was
not  included  in the FDA  Order,  future  sales of BioGlue  could be  adversely
affected  due to the  adverse  publicity  surrounding  the  FDA's  review of and
correspondence with the Company.  Additionally,  there is a possibility that the
Company's BioGlue  manufacturing  operations could come under increased scrutiny
from the FDA as a result of their  review  of the  Company's  tissue  processing
laboratories.

CARDIOVASCULAR PRESERVATION SERVICES

                                                       Three Months Ended
                                                            March 31,
                                                 -------------------------------
                                                     2003                2002
                                                 -------------------------------

Revenues as reported                             $       4,725    $        7,307
Adjustment to estimated tissue recall returns               92                --
                                                 -------------------------------
Revenues prior to adjustment to estimated
   tissue recall returns(a)                      $       4,633    $        7,307
                                                 ===============================

Cardiovascular revenues as reported as a
   percentage of total revenue as reported                 30%               29%
Cardiovascular revenues prior to adjustment
   to estimated tissue recall returns as a
   percentage of total revenue prior to adjustment
   to estimated tissue recall returns(a)                   31%               29%

Revenues from cardiovascular preservation services as reported decreased 35% for
the three  months  ended March 31, 2003 as  compared to the three  months  ended
March 31, 2002. Revenues as reported include $92,000 in favorable adjustments to
the estimated tissue recall returns due to lower actual tissue returns under the
FDA  Order  than  were  originally   estimated.   Revenues  from  cardiovascular
preservation services prior to the adjustment to estimated tissue recall returns
decreased 37% for the three months ended March 31, 2003 as compared to the three
months  ended March 31,  2002.  This  decrease in revenues  for the three months
ended  March 31, 2003 was  primarily  due to a 43%  decrease  in  cardiovascular
shipments  due  to  a  decline  in  demand  related  to  the  adverse  publicity
surrounding the FDA Order and FDA Warning  Letter,  the FDA Letter posted on its
website,  reported tissue infections and the related adverse publicity,  and the
restrictions on shipments of certain  non-valved  cardiac tissues subject to the
FDA Order.  This decrease in shipments was partially  offset by a 6% increase in


                                       21


average  service  fees due to a higher  percentage  of  shipments  in the  first
quarter of 2003 consisting of heart valves rather than non-valved cardiac tissue
as compared to the first quarter of 2002.

The  Company  anticipates  a  future  decrease  in  cardiovascular  preservation
revenues as  compared to prior year  periods for at least the first half of 2003
as a result of the FDA Warning Letter,  the FDA Order,  the FDA letter posted on
its  website,  certain  reported  tissue  infections,  and the  related  adverse
publicity.  If the  Company  is unable to rebuild  demand  for its  preservation
services for these tissues,  future cardiac  preservation revenue could continue
to decrease.

VASCULAR PRESERVATION SERVICES

                                                       Three Months Ended
                                                            March 31,
                                                 -------------------------------
                                                     2003              2002
                                                 -------------------------------

Revenues as reported                             $       4,255    $        7,017
Adjustment to estimated tissue recall returns              711                --
                                                 -------------------------------
Revenues prior to adjustment to estimated
   tissue recall returns(a)                      $       3,544    $        7,017
                                                 ===============================

Vascular revenues as reported as a
   percentage of total revenue as reported                 27%               28%
Vascular revenues prior to adjustment
   to estimated tissue recall returns as a
   percentage of total revenue prior to adjustment
   to estimated tissue recall returns(a)                   24%               28%

Revenues from vascular  preservation  services as reported decreased 39% for the
three  months  ended March 31, 2003 as compared to the three  months ended March
31, 2002. Revenues as reported include $711,000 in favorable  adjustments to the
estimated tissue recall returns due to lower actual tissue returns under the FDA
Order  than were  originally  estimated.  Revenues  from  vascular  preservation
services  prior to the adjustment to estimated  tissue recall returns  decreased
49% for the three  months  ended March 31, 2003 as compared to the three  months
ended March 31, 2002. This decrease in revenues for the three months ended March
31, 2003 was  primarily  due to a 42%  decrease in vascular  shipments  due to a
decline in demand related to the adverse publicity surrounding the FDA Order and
FDA  Warning  Letter,   reported  tissue  infections  and  the  related  adverse
publicity, and the restrictions on shipments of certain vascular tissues subject
to the FDA Order.  Additional decreases in revenues were due to a 7% decrease in
average  service  fees due to an increase in shorter  multiple  grafts,  used as
composite grafts, shipped per case relative to longer, singular vascular grafts,
which have higher service fees, shipped per case in the first quarter of 2002.

The Company anticipates a future decrease in vascular  preservation  revenues as
compared  to prior year  periods for at least the first half of 2003 as a result
of the adverse  publicity  surrounding  the FDA Warning Letter,  FDA Order,  and
certain reported tissue  infections.  If the Company is unable to rebuild demand
for its preservation  services for these tissues,  future vascular  preservation
revenue could continue to decrease.



                                       22


ORTHOPAEDIC PRESERVATION SERVICES

                                                       Three Months Ended
                                                            March 31,
                                                 -------------------------------
                                                     2003              2002
                                                 -------------------------------

Revenues as reported                             $         150    $        5,914
Adjustment to estimated tissue recall returns               45                --
                                                 -------------------------------
Revenues prior to adjustment to estimated
   tissue recall returns(a)                      $         105    $        5,914
                                                 ===============================

Orthopaedic revenues as reported as a
   percentage of total revenue as reported                  1%               23%
Orthopaedic revenues prior to adjustment
   to estimated tissue recall returns as a
   percentage of total revenue prior to adjustment
   to estimated tissue recall returns(a)                    1%               23%

Revenues from orthopaedic  preservation  services as reported  decreased 97% for
the three  months  ended March 31, 2003 as  compared to the three  months  ended
March 31, 2002. Revenues as reported include $45,000 in favorable adjustments to
the estimated tissue recall returns due to lower actual tissue returns under the
FDA Order than were originally estimated. Revenues from orthopaedic preservation
services  prior to the adjustment to estimated  tissue recall returns  decreased
98% for the three  months  ended March 31, 2003 as compared to the three  months
ended March 31, 2002. This decrease in revenues for the three months ended March
31, 2003 was primarily due to a 97% decrease in  orthopaedic  shipments due to a
decline in demand related to the adverse  publicity  surrounding  the FDA Order,
FDA Warning Letter, and reported tissue  infections,  cessation of processing of
orthopaedic  tissue until late February 2003, and the  restrictions on shipments
of certain orthopaedic  tissues subject to the FDA Order.  Revenues since August
14, 2002 have been from  shipments of  orthopaedic  tissues that were  processed
prior to October 3, 2001.

The Company anticipates a substantial  decrease in the orthopaedic  preservation
revenues as  compared to prior year  periods for at least the first half of 2003
due to the Company's  inability to ship  orthopaedic  grafts  processed  between
October 3, 2001 and  September  5, 2002  pursuant to the FDA Order,  the adverse
publicity  resulting from the FDA Warning Letter and FDA Order, and the reported
infections  in  some  orthopaedic  allograft  recipients.  The  Company  resumed
processing   orthopaedic  tissues  in  late  February  2003  following  the  FDA
inspection  of the  Company's  operations  as discussed in Note 2 to the Summary
Consolidated Financial Statements.  The Company's first quarter 2003 procurement
of orthopaedic tissues was approximately 5% of orthopaedic procurement levels in
the  first  quarter  of 2002.  The  Company  plans  to  resume  distribution  of
orthopaedic  tissues.  If the  Company  is  unable  to  rebuild  demand  for its
preservation services for orthopaedic tissues,  future orthopaedic  preservation
revenue, if any, may be minimal.

IMPLANTABLE MEDICAL DEVICES

Revenues  from  implantable  medical  devices  decreased 45% to $105,000 for the
three months ended March 31, 2003 from $192,000 for the three months ended March
31, 2002, representing 1% of total revenues during such periods.

DISTRIBUTION AND GRANT REVENUES

Grant  revenues  increased to $191,000 for the three months ended March 31, 2003
from $27,000 for the three months ended March 31, 2002.  Grant  revenues in both
years were primarily  attributable  to the SynerGraft  research and  development
programs.  Distribution  revenues  decreased  to zero for the three months ended
March 31,  2003  from  $141,000  for the  three  months  ended  March 31,  2002.
Distribution  revenues consisted of commissions received for the distribution of
orthopaedic  tissues  for another  processor.  The  Company  does not  currently
anticipate  receiving  distribution  revenues from any third party processors in
2003.


                                       23


COSTS AND EXPENSES

Cost of human tissue preservation services aggregated $2.4 million for the three
months ended March 31, 2003  compared to $8.1 million for the three months ended
March 31, 2002,  representing 27% and 40%,  respectively,  of total human tissue
preservation  service  revenues as reported  during each  period.  Cost of human
tissue  preservation  services  was 29% and 40% for the three months ended March
31, 2003 and 2002,  respectively,  of total human  tissue  preservation  service
revenues prior to the adjustment to estimated  tissue recall returns during each
period.  The decrease in the first quarter 2003 cost of preservation  was due to
decreased shipments resulting from decreased demand and shipments of tissue with
a zero cost  basis due to  write-downs  of  deferred  preservation  costs in the
second and third quarter of 2002. The reduction in cost of preservation services
for tissues shipped in the first quarter of 2003 due to prior period write-downs
was  estimated  to be $2.3  million.  This  decrease was  partially  offset by a
$297,000  increase  to cost of  preservation  services  to  adjust  the value of
certain  deferred  tissue  preservation  costs that exceeded  market value.  The
Company  anticipates  a  reduction  in the  cost of  human  tissue  preservation
services for at least the first half of 2003 as compared to prior periods due to
a reduction in shipments of tissues as a result of the FDA Order and FDA Warning
Letter, reported tissue infections,  and the related adverse publicity. The cost
of human  tissue  preservation  services  as a percent  of  revenue is likely to
increase  as a result of lower  tissue  processing  volumes,  especially  if the
decline in demand  continues.  However,  the cost of human  tissue  preservation
services  may be  favorably  impacted,  depending  on the future level of tissue
shipments  related  to  previously  written-down  deferred  preservation  costs,
because the write-down  creates a new cost basis which cannot be written back up
if these  tissues are shipped or become  available  for  shipment.  The shipment
levels of these  written-down  tissues will be affected by the amount and timing
of the release of tissues  processed  after  September 5, 2002,  pursuant to the
Agreement  with the FDA,  since  written-down  tissues  may only be  shipped  if
tissues processed after the Agreement are not available for shipment.

Cost of products  aggregated  $1.6  million for the three months ended March 31,
2003  compared  to $2.2  million  for the three  months  ended  March 31,  2002,
representing  25% and 44%,  respectively,  of total product revenues during such
periods.  The decrease in cost of products is primarily due to a decrease in the
costs related to bioprosthetic products due to lower sales and production levels
for these  products,  partially  offset by an  increase  in BioGlue  sales.  The
decrease in the first  quarter  2003 cost of products as a  percentage  of total
product  revenues  is due to a favorable  product  mix that was  impacted by the
increase in revenues from BioGlue Surgical Adhesive,  which carries higher gross
margins than bioprosthetic devices.

General,  administrative,  and marketing expenses increased 22% to $11.6 million
in the first  quarter of 2003,  compared to $9.5 million in the first quarter of
2002,  representing  73% and 37%,  respectively,  of total revenues  during such
periods.  The increase in expenditures for the three months ended March 31, 2003
was primarily due to an increase of  approximately  $2.0 million in professional
fees (legal, consulting, and accounting) due to increased litigation, litigation
settlement  costs,  and  issues  surrounding  the FDA Order and an  increase  of
approximately $300,000 in insurance premiums. The Company expects to continue to
incur significant legal costs and professional fees to defend the lawsuits filed
against  the  Company and to address  FDA  compliance  requirements.  Additional
marketing  expenses  may also be  incurred to address the effects of the adverse
publicity surrounding the FDA Order.

Research and development expenses decreased 20% to $917,000 for the three months
ended March 31, 2003,  compared to $1.2 million for the three months ended March
31, 2002,  representing 6% and 5%,  respectively,  of total revenues during such
periods.  Research  and  development  spending  in 2003 and  2002 was  primarily
focused on the Company's SynerGraft and Protein Hydrogel Technologies.

Interest expense,  net of interest income, was $1,000 for the three months ended
March 31, 2003 as compared  to  $106,000  of  interest  income,  net of interest
expense,  for the three months ended March 31,  2002.  The 2003  decrease in net
interest  income  was due to reduced  investments  earning  interest  in 2003 as
compared  to 2002  and  lower  interest  rates in 2003,  partially  offset  by a
reduction in the principal debt amount  outstanding  due to scheduled  principal
payments and the conversion of the convertible debenture in March of 2002.

Other  income  decreased to $26,000 for the three months ended March 31, 2003 as
compared to $56,000 for the three months ended March 31, 2002.

The effective  income tax rate was 33% and 34% for quarters ended March 31, 2003
and 2002, respectively.




                                       24


SEASONALITY

The demand for the  Company's  cardiovascular  tissue  preservation  services is
seasonal, with peak demand generally occurring in the second and third quarters.
Management believes this trend for cardiovascular  tissue preservation  services
is  primarily  due to the high number of surgeries  scheduled  during the summer
months.  However,  the demand for the Company's  human vascular and  orthopaedic
tissue  preservation  services,  BioGlue Surgical  Adhesive,  and  bioprosthetic
cardiovascular  and  vascular  devices  does not appear to  experience  seasonal
trends.


LIQUIDITY AND CAPITAL RESOURCES

NET WORKING CAPITAL

At March 31, 2003 net working  capital  (current  assets of $56.2  million  less
current  liabilities of $19.5  million) was $36.7 million,  with a current ratio
(current  assets  divided by current  liabilities)  of 3 to 1,  compared  to net
working capital of $37.6 million, with a current ratio of 3 to 1 at December 31,
2002. The Company's  primary  capital  requirements  arise from general  working
capital needs, capital expenditures for facilities and equipment, and funding of
research and development  projects.  The Company has  historically  funded these
requirements through bank credit facilities,  cash generated by operations,  and
equity  offerings.  Based on the  decrease  in revenues  resulting  from the FDA
Order, FDA Warning Letter,  reported tissue  infections,  and associated adverse
publicity,  the Company expects that its cash used in operating  activities will
increase  significantly  over the near term,  and that net working  capital will
decrease.  The Company believes that  anticipated  revenue  generation,  expense
management,  savings  resulting from the reduction in the number of employees to
reflect the  reduction in revenues,  federal tax refunds of  approximately  $8.9
million due to loss carrybacks  generated from operating  losses and write-downs
of deferred  preservation  costs and inventory,  and the Company's existing cash
and cash  equivalents and marketable  securities will enable the Company to meet
its liquidity needs,  including repayment of the Term Loan if required,  through
at  least  March  31,  2004.  It is  possible  that  the  Company  will not have
sufficient funds to meet its primary capital requirements over the long term.

NET CASH FROM OPERATING ACTIVITIES

Net cash used in  operating  activities  was $3.9  million and  $189,000 for the
three  months ended March 31, 2003 and 2002,  respectively.  The  difference  is
primarily  attributable  to the net loss in 2003  compared to net income in 2002
and changes in accounts receivable,  accounts payable, and deferred preservation
costs.  These  changes in working  capital  reflect the decrease in revenues and
increased expenses as compared to the first quarter of 2002. The $3.9 million in
current year net cash used was primarily  due to an increase in working  capital
requirements  due  to  a  $4.9  million  net  change  in  operating  assets  and
liabilities,  partially  offset by non-cash items,  including  depreciation  and
amortization  of $1.4  million,  provision  for  doubtful  accounts  of $24,000,
write-down  of  deferred  preservation  costs of  $297,000,  and other  non-cash
adjustments  to income  of  $19,000  The net loss of  $434,000  includes  a $2.0
million increase in professional  fees due to increased  litigation,  litigation
settlement  costs, and issues  surrounding the FDA compliance  requirements,  as
discussed in the Results of Operations section above.

NET CASH FROM INVESTING ACTIVITIES

Net cash provided by investing  activities  was $1.1 million in the three months
ended March 31,  2003,  as compared to cash used of $215,000 in the three months
ended March 31, 2002.  The $1.1  million in current  year net cash  provided was
primarily  due to $1.2 million  increase in cash from  maturities  of marketable
debt securities, partially offset by capital expenditures.

NET CASH FROM FINANCING ACTIVITIES

Net cash used in  financing  activities  was  $423,000 and $201,000 in the three
months ended March 31, 2003 and 2002, respectively. The $423,000 in current year
net cash used was  primarily  due to $400,000 in principal  payments on the Term


                                       25


Loan and $159,000 in payments on capital leases,  partially offset by a $136,000
increase in cash due to proceeds from the issuance of stock.

SCHEDULED CONTRACTUAL OBLIGATIONS AND FUTURE PAYMENTS

Scheduled contractual  obligations and the related future payments subsequent to
March 31, 2003 are as follows (in thousands):



                                                                                      
                                                      Remainder of
                                           Total           2003           2004            2005        Thereafter
                                        -----------    -----------     -----------    -----------    -----------
Debt                                    $     5,200    $     1,200     $     1,600    $     1,600    $       800
Capital Lease Obligations                     3,426            632             843            843          1,108
Operating Leases                             26,706          1,721           2,115          2,091         20,779
Purchase Commitments                            700            322             378             --             --
                                        -----------    -----------     -----------    -----------    -----------
Total Contractual Obligations           $    36,032    $     3,875     $     4,936    $     4,534    $    22,687
                                        ===========    ===========     ===========    ===========    ===========


The Company's  Term Loan, of which the principal  balance was $5.1 million as of
April 30,  2003,  contains  certain  restrictive  covenants  including,  but not
limited to,  maintenance of certain  financial ratios and a minimum tangible net
worth  requirement,  and the  requirement  that no materially  adverse event has
occurred.  The lender has notified the Company that the FDA Order,  as described
in Note 2, and the  inquiries  of the SEC, as  described  in Note 12, have had a
material  adverse  effect on the Company that  constitutes  an event of default.
Additionally,  as of March 31,  2003 the  Company  is in  violation  of the debt
coverage  ratio  and net worth  financial  covenants.  As of April 30,  2003 the
lender has elected not to declare an event of default, but reserves the right to
exercise any such right under the terms of the Term Loan. Therefore, all amounts
due  under  the  Term  Loan as of March  31,  2003 are  reflected  as a  current
liability on the Summary  Consolidated  Balance Sheets.  In the event the lender
calls the Term  Loan,  the  Company  at present  has  adequate  funds to pay the
principal amount  outstanding.  The Term Loan is secured by substantially all of
the Company's assets. Due to cross default provisions  included in the Company's
debt  agreements,  as of March 31,  2003 the  Company  was in default of certain
capital lease agreements maintained with the lender of the Term Loan. Therefore,
all amounts due under these capital leases are reflected as a current  liability
on the  Summary  Consolidated  Balance  Sheets as of March 31,  2003.  Since the
lender has not  elected to  exercise  its rights to declare an event of default,
the above chart shows the payments according to their scheduled payment dates.

The Company's Term Loan, which accrues interest  computed at Adjusted LIBOR plus
1.5%,  exposes the Company to changes in interest rates going forward.  On March
16, 2000, the Company entered into a $4 million notional amount forward-starting
interest swap agreement,  which took effect on June 1, 2001 and expires in 2006.
This swap agreement was designated as a cash flow hedge to effectively convert a
portion of the Term Loan balance to a fixed rate basis, thus reducing the impact
of interest rate changes on future income.  This agreement  involves the receipt
of floating rate amounts in exchange for fixed rate  interest  payments over the
life of the agreement,  without an exchange of the underlying principal amounts.
The  differential to be paid or received is recognized in the period in which it
accrues as an adjustment to interest expense on the Term Loan.

INTEREST RATE SWAP AGREEMENT

On January 1, 2001 the Company adopted SFAS No. 133,  "Accounting for Derivative
Instruments and Hedging  Activities" ("SFAS 133") as amended.  SFAS 133 requires
the Company to recognize all derivative instruments on the balance sheet at fair
value, and changes in the derivative's  fair value must be recognized  currently
in earnings or other comprehensive  income, as applicable.  The adoption of SFAS
133 impacts the accounting for the Company's forward-starting interest rate swap
agreement. Upon adoption of SFAS 133, the Company recorded an unrealized loss of
approximately  $175,000 related to the interest rate swap, which was recorded as
part of long-term  liabilities and accumulated other comprehensive income within
the Statement of Shareholders' Equity.

In August 2002 the Company  determined  that  changes in the  derivative's  fair
value could no longer be recorded in other comprehensive  income, as a result of
the  uncertainty of future cash payments on the Term Loan caused by the lender's
ability to declare an event of default  as  discussed  in Note 5.  Beginning  in
August  2002 the  Company  is  recording  all  changes  in the fair value of the
derivative  currently  in  other  expense/income  on  the  Summary  Consolidated


                                       26


Statements of Operation,  and is amortizing the amounts  previously  recorded in
other comprehensive  income into other expense/income over the remaining life of
the agreement. If the lender accelerates the payments due under the Term Loan by
declaring  an event of default,  any  remaining  balance in other  comprehensive
income will be reclassed into other expense/income during that period.

At March 31, 2003 the notional  amount of this swap  agreement was $2.6 million,
and the fair value of the interest rate swap agreement, as estimated by the bank
based on its internal  valuation models,  was a liability of $252,000.  The fair
value of the swap agreement is recorded as part of short-term  liabilities.  For
the three months ended March 31, 2003 the Company  recorded a loss of $19,000 on
the interest rate swap. The unamortized value of the swap agreement, recorded in
the accumulated other comprehensive income account of shareholders'  equity, was
$241,000 at March 31, 2003.

STOCK REPURCHASE

On July 23, 2002 the Company's Board of Directors  authorized the purchase of up
to $10  million  of its common  stock.  As of August 13,  2002 the  Company  had
repurchased 68,000 shares of its common stock for $663,000. No further purchases
are anticipated in the near term.

CAPITAL EXPENDITURES

The Company expects that its full year capital expenditures in 2003 will be less
than its  expenditures  in 2002,  which were  approximately  $4.1  million.  The
Company  expects to have the flexibility to increase or decrease the majority of
its planned  capital  expenditures  depending  on its  ability to resume  normal
operating  levels  once it has fully  evaluated  the demand for its  tissues and
resumed  distribution  of  orthopaedic  tissues.  The Company does not currently
anticipate  any major  purchase of  equipment  as a result of the April 2002 and
February 2003 FDA inspections.

OVERALL TREND IN LIQUIDITY AND CAPITAL RESOURCES

Century  Medical,  Inc. has completed the Japanese BioGlue clinical trial and is
performing a post  clinical  trial  follow up of patients who have  received the
product.  The  Company  does not know  when to  expect a final  decision  on the
approval of the BioGlue  application  from the  Japanese  Ministry of Health and
Welfare. If approval is received,  the Company believes it could have a positive
impact on its BioGlue business.

The Company expects its liquidity to decrease  significantly  over the next year
due to the  anticipated  significant  decrease in revenues  through at least the
first half of 2003 as compared to the prior year period,  as a result of the FDA
Order and associated adverse publicity,  and an expected decrease in cash due to
the anticipated  increased legal and professional  costs relating to the defense
of lawsuits and the FDA Order.  The Company  believes that  anticipated  revenue
generation,  expense  management,  savings  resulting  from the reduction in the
number of  employees  to reflect  the  reduction  in  revenues,  tax  refunds of
approximately  $8.9  million due to loss  carrybacks  generated  from  operating
losses and  write-downs of deferred  preservation  costs and inventory,  and the
Company's  existing cash and cash  equivalents  and marketable  securities  will
enable the Company to meet its liquidity  needs through at least March 31, 2004,
even if the Term Loan is called in its entirety.  There is no assurance that the
Company  will be able to return to the level of demand for its  tissue  services
that existed prior to the FDA Order as a result of the adverse publicity or as a
result of customers and tissue banks  switching to  competitors.  Failure of the
Company to maintain  sufficient  demand for its  services  would have a material
adverse  effect on the  Company's  business,  financial  condition,  results  of
operations, and cash flows.

The  Company's  long term  liquidity and capital  requirements  will depend upon
numerous  factors,  including  continued  acceptance of BioGlue,  the ability to
extend the  Agreement  with the FDA, the extent and duration of the  anticipated
revenue  decreases,  the costs associated with compliance with FDA requirements,
the outcome of  litigation  pending  against the Company as described in Part II
Item 1 of this Form 10-Q,  the level of demand for  cardiovascular  and vascular
tissue,  the continuing  effect of adverse  publicity,  the Company's ability to
resolve the February 2003 FDA 483 and the informal February FDA letter regarding
tissues processed with SynerGraft technology,  the ability to regain orthopaedic
demand,  the actual outcomes of product liability claims that have been incurred
but not reported as of March 31, 2003 for which $3.6  million has been  accrued,
the timing of the Company's  receipt of FDA approvals to begin  clinical  trials
for its  products  currently  in  development,  the  availability  of  resources


                                       27


required to further  develop its  marketing and sales  capabilities  if and when
those  products gain  approval,  and the extent to which the Company's  products
generate  market  acceptance  and demand.  There can be no assurance the Company
will not require  additional  financing or will not be required to seek to raise
additional funds through bank  facilities,  debt or equity  offerings,  or other
sources of  capital to meet  future  requirements.  Additional  funds may not be
available when needed or on terms acceptable to the Company,  which could have a
material adverse effect on the Company's business,  financial condition, results
of operations, and cash flows.



                                       28



                           FORWARD-LOOKING STATEMENTS

This Form 10-Q  contains  forward-looking  statements  and  information  made or
provided by the Company that are based on the beliefs of its  management as well
as estimates and assumptions made by and information  currently available to our
management.  The  words  "could,"  "may,"  "might,"  "will,"  "would,"  "shall,"
"should," "pro forma,"  "potential,"  "pending,"  "intend," "believe," "expect,"
"anticipate,"   "estimate,"  "plan,"  "future"  and  other  similar  expressions
generally  identify  forward-looking   statements,   including,  in  particular,
statements regarding  anticipated  revenues,  cost savings,  insurance coverage,
regulatory  activity,   available  funds  and  capital  resources,  and  pending
litigation.  These  forward-looking  statements  are made  pursuant  to the safe
harbor  provisions  of the  Private  Securities  Litigation  Reform Act of 1995.
Readers  are  cautioned  not to place undue  reliance  on these  forward-looking
statements, which are as of their respective dates.

Some of the forward-looking statements contained in this Form 10-Q include those
regarding:

     o    The impact of recent accounting pronouncements;
     o    The adequacy of insurance coverage;
     o    The outcome of lawsuits filed against the Company;
     o    The  impact of the FDA  Order,  related  Agreements,  reported  tissue
          infections,  and the related  adverse  publicity  on future  revenues,
          profits and business operations, future tissue procurement levels, and
          the estimates  underlying the related  charges  recorded in the second
          and third quarter;
     o    The Company's intent to resume shipping orthopaedic tissue;
     o    Future costs of human tissue preservation services;
     o    The  impact  of the  February  2003  FDA  483  and of the  FDA  letter
          regarding SynerGraft processed cardiovascular and vascular tissues;
     o    Expected future impact of BioGlue on revenues;
     o    The estimates of the amounts  accrued for the  retention  levels under
          the Company's product liability and directors' and officers' insurance
          policies;
     o    The  estimates  of the amounts  accrued for product  liability  claims
          incurred  but not  reported at March 31,  2003;  and
     o    The adequacy of current  financing  arrangements,  product  demand and
          market growth.

These  statements  are based on certain  assumptions  and  analyses  made by the
Company in light of its  experience  and its  perception of  historical  trends,
current conditions, and expected future developments as well as other factors it
believes are appropriate in the circumstances.  However,  whether actual results
and developments will conform with the Company's expectations and predictions is
subject to a number of risks and uncertainties  which could cause actual results
to  differ  materially  from  the  Company's  expectations,   including  without
limitation,  in  addition  to  those  specified  in the  text  surrounding  such
statements,  the risk factors set forth  below,  the risks set forth under "Risk
Factors"  in Part I,  Item 1 of the  Company's  Form  10-K  for the  year  ended
December 31, 2002 and other factors, many of which are beyond the control of the
Company.  Consequently,  all of the forward-looking statements made in this Form
10-Q are qualified by these cautionary  statements and there can be no assurance
that the actual  results or  developments  anticipated  by the  Company  will be
realized or, even if  substantially  realized,  that they will have the expected
consequences  to or effects on the Company or its  business or  operations.  The
Company  assumes  no  obligation  to update  publicly  any such  forward-looking
statements, whether as a result of new information, future events, or otherwise.

The risks and uncertainties  which might impact the  forward-looking  statements
and the Company include concerns that:

     o    The impact of the FDA Order,  the FDA Warning Letter,  reported tissue
          infections,   and  the  resulting   adverse  publicity  on  CryoLife's
          business, liquidity and capital resources has been and may continue to
          be material;
     o    The  Company  may  not be able to  obtain  sufficient  cardiovascular,
          vascular, and orthopaedic tissue to operate profitably;
     o    Shipments  of  orthopaedic  tissues are now minimal and demand may not
          return;
     o    Physicians  may  be  reluctant  to  implant  the  Company's  preserved
          tissues;
     o    Heart valves processed by the Company may also be recalled;



                                       29


     o    Products  not  included  in the FDA  Order  may come  under  increased
          scrutiny;
     o    Demand for heart valves processed by the Company has decreased and may
          decrease further in the future;
     o    Adverse  publicity  may reduce demand for products not affected by the
          FDA Order;
     o    We may be  unable to  address  the  concerns  raised by the FDA in its
          February  2003 Form 483 Notice of  Observations,  or the February 2003
          letter  regarding  the use of  SynerGraft  technology to process human
          tissue;
     o    Regulatory  action  outside of the U.S. may also affect the  Company's
          business;
     o    The Company's  common stock is  potentially  at risk of being delisted
          from the New York Stock Exchange;
     o    The Company is the subject of an informal SEC investigation;
     o    As  a  result  of  the  FDA  Order  and  resulting  financial  impact,
          CryoLife's  lender  has  notified  it that it is in default of certain
          provisions  of the  Company's  credit  facility,  resulting  in  cross
          defaults under CryoLife's lease;
     o    The  Company's   insurance  coverage  may  be  insufficient  to  cover
          judgments under existing or future claims;
     o    Insurance  coverage may be difficult  or  impossible  to obtain in the
          future and if obtained, the cost of insurance coverage is likely to be
          much more expensive than in the past;
     o    Intense  competition may affect the Company's  ability to recover from
          the FDA Order and develop its surgical adhesive business;
     o    Extensive  government  regulation may retard the Company's  ability to
          develop and sell products and services; and
     o    Uncertainties  regarding future health care  reimbursement  may affect
          the amount and timing of the Company's revenues.


Item 3.  Quantitative and Qualitative Disclosures About Market Risk.

The Company's  interest  income and expense are most sensitive to changes in the
general level of United States interest rates. In this regard, changes in United
States  interest rates affect the interest earned on the Company's cash and cash
equivalents of $6.9 million and short-term  investments in municipal obligations
of $13.3  million as of March 31, 2003,  as well as interest paid on its debt. A
10% adverse  change in interest rates  affecting the Company's cash  equivalents
and  short-term  investments  would not have a material  impact on the Company's
interest income for 2003.

The  Company  manages  interest  rate risk  through the use of fixed debt and an
interest rate swap agreement.  At March 31, 2003  approximately  $2.6 million of
the Company's $5.2 million in debt charged  interest at a fixed rate. This fixed
rate debt includes a portion of the Company's outstanding term loan balance that
has been effectively  converted to fixed rate debt through an interest rate swap
agreement.  A 10% increase in interest  rates  affecting the Company's  variable
rate debt, net of the effect of the interest rate swap agreement, would not have
a material  increase in the Company's  interest expense for 2003. A 10% decrease
in interest  rates would not have a material  effect on the  interest  rate swap
agreement.


Item 4.  Controls and Procedures.

With  the  participation  of  management,  the  Company's  President  and  Chief
Executive Officer along with the Company's Vice President of Finance, Treasurer,
and Chief  Financial  Officer  evaluated the Company's  disclosure  controls and
procedures  within 90 days of the filing date of this  quarterly  report.  Based
upon this evaluation,  the Company's President and Chief Executive Officer along
with the  Company's  Vice  President  of  Finance  and Chief  Financial  Officer
concluded that the Company's disclosure controls and procedures are effective in
ensuring  that  material  information  required to be disclosed is included on a
timely  basis in the  reports  that it files with the  Securities  and  Exchange
Commission.

There were no significant  changes in the Company's internal controls or, to the
knowledge  of the  management  of the  Company,  in  other  factors  that  could
significantly affect these controls subsequent to the evaluation date.

                                       30



Part II - OTHER INFORMATION

Item 1.  Legal Proceedings.

In the normal  course of business as a medical  device and services  company the
Company has product liability  complaints filed against it. As of April 28, 2003
twenty-three cases were open that were filed against the Company between May 18,
2000 and  April  14,  2003.  The cases are  currently  in the  pre-discovery  or
discovery stages. Of these cases, 15 allege product liability claims arising out
of the Company's  orthopaedic  tissue services,  seven allege product  liability
claims arising out of the Company's  allograft heart valve tissue services,  and
one alleges product liability claims arising out of the non-tissue products made
by Ideas for Medicine, when it was a subsidiary of the Company.

On March 31, 2003 the Company  announced  that a settlement  has been reached in
the  lawsuit  brought  against the  Company by the estate of Brian  Lykins.  The
complaint  filed  against  the  Company in the  Superior  Court of Cobb  County,
Georgia, on July 12, 2002 by Steve Lykins, as Trustee for the benefit of next of
kin of  Brian  Lykins  alleged  strict  liability,  negligence,  and  breach  of
warranties  related to tissue  implanted in November  2001.  In addition to this
lawsuit,  three other  lawsuits have been  dismissed or were settled  during the
first quarter of 2003. The total  settlements  involved in these cases including
amounts paid by the Company and its insurer were less than 10% of total  current
assets at March 31, 2003.

The Company maintains claims-made insurance policies, which the Company believes
to be adequate to defend against these suits.  The Company's  insurance  company
has been notified of these  actions.  The Company  intends to vigorously  defend
against these claims.  Nonetheless,  an adverse  judgment or judgments  imposing
aggregate liabilities in excess of the Company's insurance coverage could have a
material  adverse  effect  on  the  Company's  financial  position,  results  of
operations, and cash flows.

Claims-made  insurance  policies cover only those asserted  claims and incidents
that are reported to the insurance carrier while the policy is in effect.  Thus,
a  claims-made  policy  does not  represent  a  transfer  of risk for claims and
incidents that have been incurred but not reported to the insurance carrier. The
Company  periodically  evaluates  its exposure to unreported  product  liability
claims,  and records  accruals as necessary for the estimated cost of unreported
claims related to services  performed and products sold. As of December 31, 2002
the Company  accrued  $3.6  million in estimated  costs for  unreported  product
liability  claims  related to  services  performed  and  products  sold prior to
December 31, 2002. The expense was recorded in 2002 in general,  administrative,
and marketing  expenses and was included as a component of accrued  expenses and
other current  liabilities on the Summary  Consolidated  Balance  Sheets.  As of
March 31, 2003 the accrual for  unreported  product  liability  claims  remained
unchanged for services performed and products sold prior to March 31, 2003.

The Company has concluded that it is probable that it will incur losses relating
to  asserted  claims and  pending  litigation  of at least $1.2  million,  which
represents  the aggregate  amount of the Company's  retention  under its product
liability  and  directors'  and officers'  insurance  policies.  Therefore,  the
Company  recorded an accrual of $1.2 million  during 2002.  As of March 31, 2003
the  remaining  accrual for the  retention  levels  decreased to $750,000 due to
required insurance  retention payments made related to legal settlements reached
during the first quarter of 2003.

Several putative class action lawsuits were filed in July through September 2002
against  the Company and certain  officers  of the  Company,  alleging  that the
defendants  violated Sections 10(b) and 20(a) of the Securities  Exchange Act of
1934 and Rule 10b-5  promulgated  thereunder by issuing a series of  purportedly
materially  false and  misleading  statements  to the  market.  During the third
quarter of 2002 the Court  consolidated the suits, and on November 14, 2002 lead
plaintiffs and lead counsel were named.  A  consolidated  complaint was filed on
January 15, 2003, seeking the Court's certification of the litigation as a class
action on behalf of all purchasers of the Company's  stock between April 2, 2001
and August 14, 2002. The principal allegations of the consolidated complaint are
that the Company failed to disclose its alleged lack of compliance  with certain
FDA  regulations  regarding the handling and  processing of certain  tissues and
other product safety matters. In the consolidated complaint,  plaintiffs seek to
recover  compensatory  damages and  various  fees and  expenses  of  litigation,
including  attorneys'  fees. The Company and the other defendants filed a motion
to dismiss the consolidated complaint on February 28, 2003 which remains pending
before the  Court.  The  Company  carries  directors'  and  officers'  liability


                                       31


insurance policies,  which the Company believes to be adequate to defend against
this  action.  Nonetheless,  an  adverse  judgment  in excess  of the  Company's
insurance  coverage  could  have a  material  adverse  effect  on the  Company's
financial position, results of operations, and cash flows.

On August  30,  2002 a  purported  shareholder  derivative  action  was filed by
Rosemary  Lichtenberger  against Steven G. Anderson,  Albert E. Heacox,  John W.
Cook,  Ronald C.  Elkins,  Virginia  C. Lacy,  Ronald D.  McCall,  Alexander  C.
Schwartz,  and  Bruce J.  Van Dyne in the  Superior  Court of  Gwinnett  County,
Georgia. The suit, which names the Company as a nominal defendant,  alleges that
the  individual  defendants  breached their  fiduciary  duties to the Company by
causing or  allowing  the Company to engage in certain  inappropriate  practices
that caused the Company to suffer damages. The complaint was preceded by one day
by a letter written on behalf of Ms. Lichtenberger  demanding that the Company's
Board of  Directors  take  certain  actions in response to her  allegations.  On
January 16, 2003,  another purported  derivative suit alleging claims similar to
those of the Lichtenberger suit was filed in the Superior Court of Fulton County
by complainant  Robert F. Frailey.  As in the Lichtenberger  suit, the filing of
the  complaint in the Frailey  action was preceded by a purported  demand letter
sent on Frailey's  behalf to the Company's  Board of Directors.  Both complaints
seek undisclosed  damages,  costs and attorney's  fees,  punitive  damages,  and
prejudgment interest against the individual defendants derivatively on behalf of
the Company.  The Company's  Board of Directors has  established  an independent
committee to investigate the allegations of Ms.  Lichtenberger  and Mr. Frailey.
The independent committee has engaged independent legal counsel to assist in the
investigation and that investigation is currently proceeding.


Item 2.  Changes in Securities.

     None


Item 3.  Defaults Upon Senior Securities.

     See Note 5 to the Summary Consolidated Financial Statements for information
     regarding a notification by the Company's lender that the FDA Order and the
     inquiries  of the SEC have had a material  adverse  effect on the  Company,
     which  constitutes  an event of  default.  The  lender has  elected  not to
     declare an event of default at this time.


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

     None.


Item 5.  Other information.

     None.


Item 6.  Exhibits and Reports on Form 8-K

     (a) The exhibit index can be found below.


Exhibit
Number    Description
- -------   -----------

3.1*      Restated Certificate of Incorporation of the Company, as amended.

3.2*      ByLaws of the Company, as amended.



                                       32


3.3       Articles of  Amendment  to the  Certificate  of  Incorporation  of the
          Company. (Incorporated by reference to Exhibit 3.3 to the Registrant's
          Annual  Report on Form 10-K for the  fiscal  year ended  December  31,
          2000.)

4.1       Form of Certificate for the Company's  Common Stock.  (Incorporated by
          reference to Exhibit 4.1 to the Registrant's Registration Statement on
          Form S-1 (No. 33-56388).

10.1*     Letter Agreement between the Company and FDA, dated March 17, 2003.

10.2*     First  Amendment to Employment  Agreement,  by and between the Company
          and Steven G. Anderson, dated September 3, 2002.

99.1*     Certification  Pursuant To 18 U.S.C. Section 1350, As Adopted Pursuant
          To Section 906 Of The Sarbanes-Oxley Act Of 2002.


     (b) No Reports on Form 8-K were filed during the quarter.



- ----------------
* Filed herewith.


                                       33



                                   SIGNATURES

Pursuant  to the  requirements  of the  Securities  Exchange  Act of  1934,  the
registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned thereunto duly authorized.

                                           CRYOLIFE, INC.
                                           (Registrant)

/s/ STEVEN G. ANDERSON                     /s/ DAVID ASHLEY LEE
- ---------------------------------          ----------------------------------
STEVEN G. ANDERSON                         DAVID ASHLEY LEE
Chairman, President, and                   Vice President, Treasurer, and
Chief Executive Officer                    Chief Financial Officer
                                           (Principal Financial and
                                           Accounting Officer)

May 2, 2003
- ------------------------

DATE




                                       34



CERTIFICATIONS


I, Steven G. Anderson, Chairman, President, and Chief Executive Officer, certify
that:

1. I have reviewed this quarterly report on Form 10-Q of CryoLife, Inc.;

2. Based on my  knowledge,  this  quarterly  report  does not contain any untrue
statement of a material fact or omit to state a material fact  necessary to make
the statements made, in light of the  circumstances  under which such statements
were made, not  misleading  with respect to the period covered by this quarterly
report;

3.  Based  on my  knowledge,  the  financial  statements,  and  other  financial
information  included in this quarterly  report,  fairly present in all material
respects the financial  condition,  results of operations  and cash flows of the
registrant as of, and for, the periods presented in this quarterly report.

4.  The  registrant's  other  certifying  officers  and  I are  responsible  for
establishing and maintaining  disclosure  controls and procedures (as defined in
Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

     a) designed such disclosure controls and procedures to ensure that material
     information   relating  to  the  registrant,   including  its  consolidated
     subsidiaries,  is  made  known  to  us by  others  within  those  entities,
     particularly  during  the period in which  this  quarterly  report is being
     prepared;

     b) evaluated the effectiveness of the registrant's  disclosure controls and
     procedures  as of a date  within 90 days prior to the  filing  date of this
     quarterly report (the "Evaluation Date"); and

     c)  presented  in  this  quarterly   report  our   conclusions   about  the
     effectiveness  of the  disclosure  controls  and  procedures  based  on our
     evaluation as of the Evaluation Date;

5. The registrant's other certifying officers and I have disclosed, based on our
most recent evaluation,  to the registrant's auditors and the audit committee of
registrant's board of directors (or persons performing the equivalent function):

     a) all  significant  deficiencies  in the design or  operation  of internal
     controls which could adversely affect the  registrant's  ability to record,
     process,  summarize and report  financial data and have  identified for the
     registrant's auditors any material weaknesses in internal controls; and

     b) any fraud,  whether or not material,  that involves  management or other
     employees  who  have  a  significant  role  in  the  registrant's  internal
     controls; and

6. The  registrant's  other  certifying  officers  and I have  indicated in this
quarterly report whether there were significant  changes in internal controls or
in other factors that could significantly affect internal controls subsequent to
the date of our most recent  evaluation,  including any corrective  actions with
regard to significant deficiencies and material weaknesses.

Date: May 5, 2003
                                       /s/ STEVEN G. ANDERSON
                                       -----------------------------------
                                       Chairman, President, and Chief
                                       Executive Officer


                                       35



I, David Ashley Lee, Vice President,  Treasurer,  and Chief  Financial  Officer,
certify that:

1. I have reviewed this quarterly report on Form 10-Q of CryoLife, Inc.;

2. Based on my  knowledge,  this  quarterly  report  does not contain any untrue
statement of a material fact or omit to state a material fact  necessary to make
the statements made, in light of the  circumstances  under which such statements
were made, not  misleading  with respect to the period covered by this quarterly
report;

3.  Based  on my  knowledge,  the  financial  statements,  and  other  financial
information  included in this quarterly  report,  fairly present in all material
respects the financial  condition,  results of operations  and cash flows of the
registrant as of, and for, the periods presented in this quarterly report.

4.  The  registrant's  other  certifying  officers  and  I are  responsible  for
establishing and maintaining  disclosure  controls and procedures (as defined in
Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

     a) designed such disclosure controls and procedures to ensure that material
     information   relating  to  the  registrant,   including  its  consolidated
     subsidiaries,  is  made  known  to  us by  others  within  those  entities,
     particularly  during  the period in which  this  quarterly  report is being
     prepared;

     b) evaluated the effectiveness of the registrant's  disclosure controls and
     procedures  as of a date  within 90 days prior to the  filing  date of this
     quarterly report (the "Evaluation Date"); and

     c)  presented  in  this  quarterly   report  our   conclusions   about  the
     effectiveness  of the  disclosure  controls  and  procedures  based  on our
     evaluation as of the Evaluation Date;

5. The registrant's other certifying officers and I have disclosed, based on our
most recent evaluation,  to the registrant's auditors and the audit committee of
registrant's board of directors (or persons performing the equivalent function):

     a) all  significant  deficiencies  in the design or  operation  of internal
     controls which could adversely affect the  registrant's  ability to record,
     process,  summarize and report  financial data and have  identified for the
     registrant's auditors any material weaknesses in internal controls; and

     b) any fraud,  whether or not material,  that involves  management or other
     employees  who  have  a  significant  role  in  the  registrant's  internal
     controls; and

6. The  registrant's  other  certifying  officers  and I have  indicated in this
quarterly report whether there were significant  changes in internal controls or
in other factors that could significantly affect internal controls subsequent to
the date of our most recent  evaluation,  including any corrective  actions with
regard to significant deficiencies and material weaknesses.

Date: May 5, 2003

                                       /s/DAVID ASHLEY LEE
                                       -------------------------------
                                       Vice President, Treasurer, and
                                       Chief Financial Officer






                                       36