FORM 10-Q

                       SECURITIES AND EXCHANGE COMMISSION
                            Washington, D.C.  20549

                   QUARTERLY REPORT UNDER SECTION 13 OR 15(D)
                     OF THE SECURITIES EXCHANGE ACT OF 1934


       For the Quarter ended June 30, 1996 Commission file number 0-28492
                             -------------                               
- --------------------------------------------------------------------------------

                            INNOVASIVE DEVICES, INC.
- --------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)


                Massachusetts                            04-3132641
- --------------------------------------------------------------------------------
        (State or other jurisdiction of               (I.R.S. Employer
        incorporation or organization)               Identification No.)

                   734 Forest Street,  Marlborough  MA  01752
- --------------------------------------------------------------------------------
                    (Address of principal executive offices)

        Registrant's telephone number, including area code  508/460-8229
                                                            ------------

                                      N/A
- --------------------------------------------------------------------------------
   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.

                            (1)  YES  X   NO
                                    ----    ----
                            (1)  YES     NO  X
                                     ----   ----   

The number of shares outstanding of the registrant's common stock as of August
9, 1996 was 7,259,741.

 
                            INNOVASIVE DEVICES, INC.

                                     INDEX


                                                                        Page
                                                                        ----
                                                                     
Part I: Financial Information

  Item 1.  Condensed Financial Statements
 
              Condensed Balance Sheet at June 30, 1996 (unaudited)
              and December 31, 1995                                      3
 
              Condensed Statement of Operations (unaudited) for the
              Three Months Ended June 30, 1996 and June 30, 1995         4
 
              Condensed Statement of Operations (unaudited) for the
              Six Months Ended June 30, 1996 and June 30, 1995           4
 
              Condensed Statements of Cash Flows (unaudited) for the
              Six Months Ended June 30, 1996 and June 30, 1995           5
 
              Notes to unaudited Condensed Financial Statements          6
 
 Item 2.  Management's Discussion and Analysis of Financial Condition
          and Results of Operations                                      8
 
 
PART II.  Other Information                                              11
 
Signatures                                                               12
 
Exhibit Index                                                            13
 


                                       2

 
                        Part I - Financial Information
 
                         Item 1.  Financial Statements
 
                           INNOVASIVE DEVICES, INC.
                            Condensed Balance Sheet
                                (in thousands)
 

 

ASSETS                                           June 30,    December 31,
                                                   1996          1995
                                               -----------   ------------
                                                      
                                                (unaudited)
Current assets:
     Cash and cash equivalents                    $ 24,821       $  5,052
     Accounts receivable, less allowance               666            283
        of $56 at June 30, 1996 and $51 at
        December 31, 1995
     Inventories                                       657            405
     Prepaid expenses                                  127             48
                                               -----------   ------------
         Total current assets                       26,271          5,788
     Fixed assets, net                                 640            599
     Other assets, net                                  18             12
                                               -----------   ------------
 
                                                  $ 26,929       $  6,399
                                               ===========   ============

LIABILITIES, REDEEMABLE PREFERRED STOCK,
AND STOCKHOLDERS' EQUITY (DEFICIT)
 
Current liabilities:
     Accounts payable                             $    239       $    459
     Related party payables                            358            265
     Other current liabilities                         555            206
                                               -----------   ------------
         Total current liabilities                   1,152            930
 
Mandatorily redeemable convertible
   preferred stock                                       -         13,970
 
Stockholders' equity (deficit):
     Common stock                                        1              1
     Additional paid in capital                     39,830          3,459
     Accumulated deficit                           (14,054)       (11,936)
                                               -----------   ------------
                                                    25,777         (8,476)
     Less: common stock held in treasury               -             25
                                               -----------   ------------
         Total stockholders' equity  (deficit)      25,777         (8,501)
                                               -----------   ------------ 
                                                  $ 26,929       $  6,399
                                               ===========   ============


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

                                       3

 
                           INNOVASIVE DEVICES, INC.
                       Condensed Statement of Operations
               (In thousands, except per share data; unaudited)




 
                                         Three months ended           Six months ended
                                              June 30,                    June 30,
                                        --------------------        ---------------------
                                           1996      1995              1996        1995
                                           ----      ----              ----        ----
                                                                       

Net sales                                $ 1,088   $   296           $ 1,890      $   462
 
Cost of sales                                414       217               752          404
                                         -------   -------           -------      -------
 
     Gross profit                            674        79             1,138           58
 
Selling, general and administrative        1,157       589             2,248        1,082
    expenses
Research and development                     596       371             1,178          702
                                         -------   -------           -------      -------
     Loss from operations                 (1,079)     (881)           (2,288)      (1,726)
 
Interest income, net                         112         5               174           24
                                         -------   -------           -------      ------- 
     Net loss                            $  (967)  $  (876)          $(2,114)     $(1,702)
                                         =======   =======           =======      ======= 
Unaudited pro forma net loss per
  share:
     Net loss per share                  $( 0.16)  $( 0.18)          $( 0.37)     $( 0.35)
                                         =======   =======           =======      ======= 
     Shares used in computing net loss     
       per share                           5,882     4,820             5,669        4,820
                                         =======   =======           =======      ======= 




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

                                       4

 
                           INNOVASIVE DEVICES, INC.
                       Condensed Statement of Cash Flows
                           (In thousands; unaudited)
 




                                                              Six months ended
                                                                  June 30,
                                                           ----------------------
                                                             1996          1995
                                                           --------      --------
                                                                   
Cash flows from operating activities
     Net loss                                              $(2,114)      $(1,702)
     Adjustments to reconcile net loss to net cash
        provided by (used for) operating activities:
        Depreciation and amortization                          138           101
        Changes in assets and liabilities:
               Accounts receivable, net                       (383)         (157)
               Inventories                                    (252)         (116)
               Prepaid expenses                                (79)          (30)
               Other assets                                     (6)            5
               Accounts payable                               (220)          (18)
               Related party payables                           93            37
               Other current liabilities                       349            86
                                                           -------       ------- 
Net cash used for operating activities                      (2,474)       (1,794)
                                                           -------       ------- 
 
Cash flows from investing activities
     Purchases of fixed assets                                (179)         (101)
                                                           -------       ------- 
 
Cash flows from financing activities
     Proceeds from issuance of preferred stock,                926             -
          net of issuance costs
     Proceeds from issuance of common stock,                21,496             -
          net of issuance costs
     Principal payments on note payable                                     (464)
     Proceeds from issuance of convertible notes payable                    1,000
                                                           -------       ------- 
 
Net cash provided by financing activities                   22,422           536
                                                           -------       ------- 
Net increase (decrease) in cash and cash equivalents        19,769        (1,359)
 
 
Cash and cash equivalents at beginning of period             5,052         2,051
                                                           -------       ------- 

Cash and cash equivalents at end of period                 $24,821       $   692
                                                           =======       ======= 
 




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

                                       5

 
                            INNOVASIVE DEVICES, INC.
               Notes to Unaudited Condensed Financial Statements


1. -- Basis of Presentation

The accompanying unaudited condensed financial statements of Innovasive Devices,
Inc. (the "Company") include, in the opinion of management, all adjustments
(consisting of normal recurring adjustments) considered necessary for a fair
presentation of the Company's financial position at June 30, 1996 and the
results of operations for the three and six month periods ended June 30, 1996
and 1995. Interim results of operations are not necessarily indicative of the
results to be achieved for the full year.

Pursuant to accounting requirements of the Securities and Exchange Commission
(the "SEC") applicable to quarterly reports on Form 10-Q , the accompanying
unaudited condensed financial statements and these notes do not include all
disclosures required by generally accepted accounting principles for complete
financial statements. Accordingly, these statements should be read in
conjunction with the financial statements and accompanying notes contained in
the Company's Registration Statement on Form S-1 (Registration No. 333-3368)
filed with the SEC on April 11, 1996, as amended by filings on May 17, 1996 and
May 30, 1996.

2.  Inventories

Inventories consist of the following:



 
                    June 30,    December 31,
                      1996          1995
                   ----------   ------------
                          
                   (unaudited)
 
Raw materials           $ 248          $ 157
Work-in-process            63             68
Finished goods            346            180
                   ----------   ------------
 
Totals                  $ 657          $ 405
                   ==========   ============
 


3.  Common Stock Issuance (unaudited)

In June 1996, the Company sold and issued 1,900,000 shares of its common stock
pursuant to an initial public offering.  Net proceeds to the Company from the
offering were approximately $21 million.  Upon completion of the offering, all
outstanding shares of Preferred Stock were converted into 3.5 million shares of
common stock.

                                       6

 
                            INNOVASIVE DEVICES, INC.
               Notes to Unaudited Condensed Financial Statements



4.  Pro Forma Net Loss Per Share (unaudited)

Pro forma net loss per share is determined by dividing the net loss by the
weighted average number of common stock and common stock equivalents outstanding
during the period, including the effect of the assumed conversion of all
convertible preferred stock prior to the actual conversion which occurred upon
the closing of the Company's initial public offering in the second quarter of
1996.

Pursuant to SEC Staff Accounting Bulletin 83,  common stock equivalents,
although anti-dilutive, issued at prices below the offering price per share
during the twelve months preceding the initial public offering of the Company's
common stock have been included in the calculation of pro forma net loss per
share using the treasury stock method as if outstanding since the beginning of
each period presented through March 31, 1996.

                                       7

 
                            INNOVASIVE DEVICES, INC.

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

Overview

Since its inception, Innovasive Devices (the "Company") has been primarily
engaged in the development, manufacture and marketing of proprietary devices and
instrumentation which facilitate the reattachment of soft tissue structures,
such as ligaments and tendons, to bones and other tissues. The Company has a
limited operating history and has expended significant resources to fund
research and development, the establishment of its manufacturing capabilities
and the expansion of its marketing and sales organization. The Company plans to
continue investing aggressively in these areas. The Company's sales are
principally derived from the sale of  its family of ROC tissue fasteners and
related surgical instrumentation. The Company commenced commercial shipments of
its first ROC fastener during 1994 and expanded its product offering during
1995, to include the IDeal Arthroscopic Suture Fastener System.

The following information should be read in conjunction with the unaudited
condensed financial statements and notes thereto included in this Quarterly
Report and with the Financial Statements and Management's Discussion and
Analysis of Financial Condition and Results of Operations contained in the
Company's Registration Statement on Form S-1 (Registration No. 333-3368) filed
with the SEC on April 11, 1996, as amended by filings on May 17, 1996 and May
30, 1996.

Any statements in this report expressing the beliefs and expectations of
management regarding the Company's future results and performance are forward-
looking statements within the meaning of the Private Securities Litigation
Reform Act of 1995.  Such forward-looking statements are based on current
expectations that involve a number of risks and uncertainties.  The Company
wishes to caution readers not to place undue reliance on any such forward-
looking statements, which speak only as of the date made.  Such forward-looking
statements are subject to certain risks and uncertainties that could cause
actual results to differ materially from historical earnings and those presently
anticipated or projected.  Certain of such risks and uncertainties are described
in the Company's Report on Form 8-K filed with the SEC on July 23, 1996.


Results of Operations

Three Months Ended June 30, 1996 compared to Three Months Ended June 30, 1995

Net sales increased $792,000 to $1,088,000 in the second quarter of 1996 from
$296,000 in the second quarter of 1995. This increase was primarily due to the
introduction of additional ROC suture fasteners and the expansion of the
domestic direct sales force and the international distributor network. The
company ships and invoices direct to customers within the domestic market,
however, internationally the company sells through its distributors.

Gross profit increased to $674,000 in the second quarter of 1996 from $79,000 in
the second quarter of 1995. As a percentage of sales, gross profit increased to
62.0% in the second quarter of 1996 from 26.7% in the second quarter of 1995.
The increase in gross profit was due primarily to increased net sales of ROC
suture fasteners which resulted in improved manufacturing efficiencies.

                                       8

 
Selling, general and administrative expenses increased to $1,157,000 in the
second quarter of 1996 from $589,000 in the second quarter of 1995. The increase
resulted primarily from the expansion of the domestic direct sales force,
increased salary and travel costs, higher selling commissions resulting from
higher sales volume, increased sample expenses and the increased costs
associated with operating as a public company.

Research and development expenses increased to $596,000 in the second quarter of
1996 from $371,000 in the second quarter of 1995. The increase was primarily
attributable an increase in expenses related to the collaborative development
effort with Collagen Corporation, other product development costs and patent
preparation and filing costs associated with the development programs.

Net interest income increased to $112,000 in the second quarter of 1996 from
$5,000 in the second quarter of 1995. The primary reason for the increase was
the interest received on the investment of the proceeds of the initial public
offering closed during the second quarter of 1996.

As a result of the foregoing, the net loss increased to $967,000 in the second
quarter of 1996 from a loss of $876,000 in the second quarter of 1995.


Six Months Ended June 30, 1996 compared to Six Months Ended June 30, 1995

Net sales increased $1,428,000 to $1,890,000 for the first six months of 1996
from $462,000 for the first six months of 1995. The increase was primarily
attributable to the introduction of additional ROC suture fasteners and the
expansion of the domestic direct sales force and the international distributor
network.

Gross profit increased to $1,138,000 for the first six months of 1996 from
$58,000 for the first six months of 1995. As a percentage of sales, gross profit
increased to 60.2% for the first six months of 1996 from 12.6% for the first six
months of 1995. The increase in gross profit was due primarily to increased net
sales of ROC suture fasteners which resulted in improved manufacturing
efficiencies.

Selling, general and administrative expenses increased to $2,248,000 for the
first six months of 1996 from $1,082,000 for the first six months of 1995. The
increase resulted primarily from the expansion of the domestic direct sales
force, increased salary and travel costs, higher selling commissions resulting
from higher sales volume, increased sample expenses and the increased costs
associated with operating as a public company. In addition, the Company recorded
a charge of $128,000 in the first quarter of 1996 associated with a facility
under lease through May 1997, which it vacated in March 1996.

Research and development expenses increased to $1,178,000 for the first six
months of 1996 from $702,000 for the first six months of 1995. The increase was
primarily attributable to an increase in expenses related to the collaborative
development effort with Collagen Corporation, other product development costs,
patent preparation and filing and salary related costs associated with the
development programs.

Net interest income increased to $174,000 for the first six months of 1996 from
$24,000 for the first six months of 1995. While the Company maintained higher
average cash balances during the first quarter of 1996 as compared to the first
quarter of 1995, the primary reason for the increase is the interest received on
the investment of the proceeds of the initial public offering closed during the
second quarter of 1996.

                                       9

 
As a result of the foregoing, the net loss increased to $2,114,000 for the first
six months of 1996 from $1,702,000 for the first six months of 1995.


Liquidity and Capital Resources
 
As of June 30, 1996 the Company had cash and cash equivalents of $24.8 million
as compared to a balance of $5.1 million on December 31, 1995. The increase in
the balance is primarily a result of the proceeds of $21.5 million from the
Company's initial public offering of 1,900,000 shares of common stock completed
in June 1996. Accounts receivable increased to $666,000 on June 30, 1996 from
$283,000 on December 31,1995 as a result of the higher sales level. Inventories
increased to $657,000 on June 30,1996 from $405,000 on December 31, 1995 as a
result of a broader product offering and the higher sales level.

Cash used in the Company's operations increased to $2.5 million for the first
six months of 1996 from $1.8 million for the first six months of 1995. The
increase in cash used for operations resulted from a higher net loss, the
financing of accounts receivable and the build up of inventories.

The Company expects that its balance of cash and cash equivalents will be
adequate to fund the near term cash requirements for operations, working capital
and fixed assets.

                                       10

 
                            INNOVASIVE DEVICES, INC.

                          PART II -- OTHER INFORMATION


Item 1.      Legal Proceedings
             -----------------

             None


Item 2.      Changes in Securities
             ----------------------

             None


Item 3.      Defaults Upon Senior Securities
             -------------------------------

             None


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

             None


Item 5.      Other Information
             -----------------

             None

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

             a.  See Exhibit Index, Page  13
   
             b.  Reports on Form 8-K

                 None

                                       11

 
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.

INNOVASIVE DEVICES, INC,

Date:  August  14 , 1996    By:/s/ Richard D. Randall
                            -------------------------
        Richard D. Randall
        President, Chief Executive Officer
        and Director
        (Principal Executive Officer)

Date:  August  14 , 1996    By:/s/ James V. Barrile
                            ------------------------
        James V. Barrile
        Executive Vice President of Finance,
        Chief Financial Officer and Treasurer
        (Principal Financial Officer)

                                       12

 
                            INNOVASIVE DEVICES, INC.
                                 EXHIBIT INDEX
                                        





Exhibit                                                                           Page

                                                                            
 11         Statement Regarding Computation of Pro Forma Net Loss per Share        14
                


                                       13