AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON JUNE 28, 1996

                                                      REGISTRATION NO. 333-04315
    
================================================================================
                       SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549

                                   ----------
   
                                AMENDMENT NO. 1
                                       TO
    
                                    FORM S-1


                             REGISTRATION STATEMENT
                                      UNDER
                           THE SECURITIES ACT OF 1933

                              CARDIOPULMONARY CORP.
             (Exact name of registrant as specified in its charter)

        DELAWARE                            3842                 06-1240435
(State or other jurisdiction of (Primary Standard Industrial  (I.R.S. Employer
incorporation or organization)   Classification Code Number) Identification No.)

                              200 CASCADE BOULEVARD
                           MILFORD, CONNECTICUT 06460
                                 (203) 877-1999

    (Address, including zip code, and telephone number, including area code,
                  of registrant's principal executive offices)

                              JAMES W. BIONDI, M.D.
                              CARDIOPULMONARY CORP.
                              200 CASCADE BOULEVARD
                           MILFORD, CONNECTICUT 06460
                                 (203) 877-1999
                            FACSIMILE: (203) 877-3401
    (Name, address, including zip code, and telephone number, including area
                           code, of agent for service)

                                    Copies to
           PAUL JACOBS, ESQ.                        STEVEN A. WILCOX, ESQ.
      FULBRIGHT & JAWORSKI L.L.P.                        ROPES & GRAY
           666 FIFTH AVENUE                         ONE INTERNATIONAL PLACE
       NEW YORK, NEW YORK 10103                   BOSTON, MASSACHUSETTS 02110
            (212) 318-3000                              (617) 951-7000
       FACSIMILE: (212) 752-5958                   FACSIMILE: (617) 951-7050

     Approximate date of commencement of proposed sale to the public: As soon as
practicable after the effective date of this Registration Statement.

     If any of the securities being registered on this Form are to be offered on
a delayed or continuous basis pursuant to Rule 415 under the Securities Act of
1933, check the following box. |_|

     If this Form is filed to register additional securities for an offering
pursuant to Rule 462(b) under the Securities Act, please check the following box
and list the Securities Act registration statement number of the earlier
effective registration statement for the same offering. |_|

     If this Form is a post effective amendment filed pursuant to Rule 462(c)
under the Securities Act, check the following box and list the Securities Act
registration statement number of the earlier effective registration statement
for the same offering. |_|

     If delivery of the prospectus is expected to be made pursuant to Rule 434,
please check the following box. |_|

       

     THE REGISTRANT HEREBY AMENDS THIS REGISTRATION STATEMENT ON SUCH DATE OR
DATES AS MAY BE NECESSARY TO DELAY ITS EFFECTIVE DATE UNTIL THE REGISTRANT SHALL
FILE A FURTHER AMENDMENT WHICH SPECIFICALLY STATES THAT THE REGISTRATION
STATEMENT SHALL THEREAFTER BECOME EFFECTIVE IN ACCORDANCE WITH SECTION 8(A) OF
THE SECURITIES ACT OF 1933 OR UNTIL THE REGISTRATION STATEMENT SHALL BECOME
EFFECTIVE ON SUCH DATE AS THE COMMISSION, ACTING PURSUANT TO SAID SECTION 8(A),
MAY DETERMINE.

================================================================================

                              CARDIOPULMONARY CORP.

                                   ----------

                              Cross-Reference Sheet

        (Between Items of Form S-1 Registration Statement and Prospectus)

                                   ----------



FORM S-1 ITEM AND CAPTION                               PROSPECTUS CAPTIONS
- -------------------------                               -------------------

                                                     
 1.   Forepart of the Registration Statement
       and Outside Front Cover Page of Prospectus ....  Outside Front Cover Page

 2.   Inside Front and Outside Back Cover
       Pages of Prospectus ...........................  Inside Front Cover Page; Additional Information; Outside
                                                        Back Cover Page

 3.   Summary Information, Risk Factors
       and Ratio of Earnings to Fixed Charges ........  Prospectus Summary; Risk Factors

 4.   Use of Proceeds ................................  Prospectus Summary; Use of Proceeds

 5.   Determination of Offering Price ................  Outside Front Cover Page; Underwriting

 6.   Dilution .......................................  Dilution

 7.   Selling Security Holders .......................  Not Applicable

 8.   Plan of Distribution ...........................  Outside and Inside Front Cover Pages; Underwriting

 9.   Description of Securities to be Registered .....  Capitalization; Description of Capital Stock

10.   Interests of Named Experts and Counsel .........  Legal Matters; Experts

11.   Information With Respect to the Registrant .....  Outside and Inside Front Cover Pages; Prospectus
                                                        Summary; Risk Factors; Use of Proceeds; Dividend
                                                        Policy; Capitalization; Selected Financial Data;
                                                        Management's Discussion and Analysis of Financial
                                                        Condition and Results of Operations; Business;
                                                        Management; Principal Stockholders; Certain
                                                        Transactions; Description of Capital Stock;
                                                        Financial Statements

12.   Disclosure of Commission Position on
       Indemnification for Securities
       Act Liabilities ...............................  Not Applicable






Information contained herein is subject to completion or amendment. A
registration statement relating to these securities has been filed with the
Securities and Exchange Commission. These securities may not be sold nor may
offers to buy be accepted prior to the time the registration statement becomes
effective. This Prospectus shall not constitute an offer to sell or the
solicitation of an offer to buy nor shall there be any sale of these securities
in any State in which such offer, solicitation or sale would be unlawful prior
to registration or qualification under the securities laws of any such State.

   
                    SUBJECT TO COMPLETION, DATED JUNE 28, 1996
    

                                2,000,000 SHARES

                              CARDIOPULMONARY CORP.


                                  COMMON STOCK

                                   ----------
   
     Cardiopulmonary Corp. ("Cardiopulmonary" or the "Company") hereby offers
2,000,000 shares of Common Stock (the "Common Stock"). Prior to this offering,
there has been no public market for the Common Stock. It is currently
anticipated that the initial public offering price of the Common Stock will be
between $9.00 and $11.00 per share. See "Underwriting" for information regarding
the factors considered in determining the initial public offering price. The
Company has applied to have the Common Stock approved for quotation on the
Nasdaq National Market under the symbol "CPCP."
    
                                   ----------

     THE COMMON STOCK OFFERED HEREBY INVOLVES A HIGH DEGREE OF RISK.
                        SEE "RISK FACTORS" ON PAGES 6-12.

                                   ----------

  THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
 EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION NOR HAS THE SECURITIES
   AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION PASSED UPON THE
ACCURACY OR ADEQUACY OF THIS PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY IS A
                               CRIMINAL OFFENSE.

================================================================================
                                            UNDERWRITING
                            PRICE TO        DISCOUNTS AND         PROCEEDS TO
                             PUBLIC        COMMISSIONS (1)        COMPANY (2)
- --------------------------------------------------------------------------------
Per Share ..........          $                 $                    $    
- --------------------------------------------------------------------------------
Total (3) ..........       $                 $                    $          
================================================================================

(1)  Does not include additional compensation to the Representatives of the
     Underwriters. The Company has agreed to indemnify the Underwriters against
     certain liabilities, including liabilities under the Securities Act of
     1933, as amended. See "Underwriting."

(2)  Before deducting expenses payable by the Company estimated at $700,000.

(3)  The Company has granted to the Underwriters a 30 day option to purchase up
     to an aggregate of 300,000 additional shares of Common Stock solely to
     cover over-allotments, if any. If such option is exercised in full, the
     total Price to Public, Underwriting Discounts and Commissions and Proceeds
     to Company will be $        , $         and $        , respectively. See
     "Underwriting."

                                   ----------

     The Common Stock is offered by the several Underwriters, subject to prior
sale, when, as and if delivered to and accepted by them, and subject to the
right of the Underwriters to reject any order in whole or in part. It is
expected that delivery of the shares will be made in New York, New York, on or
about        , 1996.


         ADVEST, INC.                           CRUTTENDEN ROTH
                                                  INCORPORATED



             The date of this Prospectus is       , 1996





                             THE VENTURI VENTILATOR



                                 [PHOTOGRAPH OF
                               VENTURI VENTILATOR]

The Company's Venturi ventilator incorporates proprietary "smart" software and
pneumatic hardware to continuously control patient airway flow and pressure
throughout all phases of the respiratory cycle, including the active control of
exhalation.


The Venturi is controlled through an active, full-color, integrated graphics
display and touchscreen that depicts the patient's respiratory status. The
Venturi displays a comprehensive set of widely used and clinically established
respiratory parameters and waveforms.


                                 [PHOTOGRAPH OF
                                CONTROL DISPLAY]

   
The Company has not yet begun commercial sales of the Venturi ventilator.
    

     IN CONNECTION WITH THIS OFFERING, THE UNDERWRITERS MAY OVER-ALLOT OR EFFECT
TRANSACTIONS WHICH STABILIZE OR MAINTAIN THE MARKET PRICE OF THE COMMON STOCK AT
A LEVEL ABOVE THAT WHICH MIGHT OTHERWISE PREVAIL IN THE OPEN MARKET. SUCH
TRANSACTIONS MAY BE EFFECTED IN THE NASDAQ NATIONAL MARKET, IN THE
OVER-THE-COUNTER MARKET OR OTHERWISE. SUCH STABILIZING, IF COMMENCED, MAY BE
DISCONTINUED AT ANY TIME.




                               PROSPECTUS SUMMARY
   
     The following summary is qualified in its entirety by the more detailed
information and financial statements (including the notes thereto) appearing
elsewhere in this Prospectus. The Company is a development stage company
completing the development and testing of its initial product. To date the
Company has made no commercial sales of any product nor has it produced any
product in commercial quantities.

                                   THE COMPANY

     Cardiopulmonary Corp. designs, develops and assembles advanced,
software-driven ventilators which it believes represent a new generation of life
support technology for the treatment of intensive care and anesthesia patients.
The Company's first product, the Venturi ventilator, incorporates proprietary
"smart" software and pneumatic hardware to continuously control patient airway
flow and pressure throughout all phases of the respiratory cycle, including the
active control of exhalation. These unique features enable continuous automatic
adjustment within and between individual breaths to tune therapy to
patient-specific demands and to supplement the patient's spontaneous breathing
efforts without suppressing or mechanically overriding the patient's natural
drive to breathe. The Company believes that these features will fundamentally
change the practice of applied respiratory care by reducing the work of
breathing, accelerating weaning from mechanical ventilatory support and reducing
ventilator dependence. As a result, the Company believes the Venturi will
improve clinical results, shorten the length of hospital stays and reduce
treatment costs.
    
     Respiratory dysfunction represents one of the most prevalent and costly
conditions in healthcare. The National Center for Health Statistics reports that
lung disease affects some 25 million people and is the third leading cause of
death in the United States. Furthermore, the cumulative effects of air
pollution, smoking, and the increasing incidence of the acquired
immunodeficiency syndrome (AIDS), together with the aging of the United States
population, are expected to cause a significant increase in the need for
respiratory care. Mechanical ventilation is required for the treatment of acute
respiratory failure due to primary lung disease and for a variety of secondary
causes of respiratory failure, including heart attacks, circulatory failure,
strokes, sepsis and trauma. In addition, patients undergoing general anesthesia
and surgery require temporary ventilation to sustain breathing during surgery
and/or in the immediate post-operative period. The American Society of
Anesthesiology estimates that 22 million surgical procedures are performed in
the United States each year; a significant portion of these procedures requires
general anesthesia.

     The Company has entered into an exclusive distribution agreement with
Kontron Instruments Ltd. for the promotion, sales, servicing and distribution of
Venturi products in Europe and certain other jurisdictions. Kontron is a
subsidiary of Kontron Instruments Holding N.V., a leading manufacturer and
distributor of medical and scientific instruments with over $175 million in
annual sales and an established critical care sales force which includes
approximately 60 European sales representatives. To date, Kontron has funded
most of the expenditures relating to European regulatory approvals for the
Venturi, and through direct investments owns approximately 12% of the Company
prior to this offering. Subject to certain termination rights, the distribution
agreement with Kontron calls for Kontron to purchase specified quantities of the
Venturi ventilator through the end of 1997, after which time the parties have
agreed to negotiate in good faith concerning a new purchase schedule. In
addition, Kontron has agreed to expend a total of at least $1,000,000 for
promotion, advertisement and selling of the Venturi, the timing of which
expenditure is based on the receipt by the Company of certain regulatory
approvals for the Venturi. The Company currently is supplying demonstration
units to Kontron and expects to begin commercial sales efforts through Kontron
in the second half of 1996. See "Business--Distribution Agreement with Kontron."

     The Company's objective is to become a leading provider of advanced
ventilatory support and other critical care systems in the United States and
internationally. The important elements of the Company's strategy are to (i)
establish the Company's Venturi system as a new standard of care in advanced
ventilatory support, (ii) focus initial sales efforts on leading teaching
hospitals and clinical opinion leaders, (iii) initiate clinical marketing
studies to validate certain key benefits of the Venturi, (iv) establish
international presence through Kontron and other strategic alliances, (v)
establish a direct sales force and selected distributor network in the United
States, and (vi) leverage core ventilation technologies to create new products
and maintain product leadership.

     The Venturi has received Section 510(k) pre-market clearance from the U.S.
Food and Drug Administration and has passed IEC 601 safety tests administered by
the British Standards Institution. As a result, the Company may begin 


                                       3



commercial sales of the Venturi in the United States and most European countries
other than Germany and France, where specific regulatory applications are
pending. The European and United States product launches for the Venturi
presently are scheduled for the second half of 1996. In addition, the Venturi's
software and hardware have been specifically designed as a platform to
accommodate future enhancements for ventilation, patient monitoring and
anesthesia delivery, subject to regulatory approval.

     Cardiopulmonary Corp. was incorporated under the laws of Delaware in March
1988. The Company's executive offices and manufacturing facilities are located
at 200 Cascade Boulevard, Milford, Connecticut 06460 and its telephone number is
(203) 877-1999.



                                  THE OFFERING

Common Stock offered ..............................  2,000,000 shares

Common Stock outstanding after offering ...........  5,892,166 shares (1)

Use of proceeds ...................................  Development of future
                                                     products; working capital
                                                     to finance production of
                                                     ventilators for sale to
                                                     Kontron and other
                                                     purchasers; establishing a
                                                     marketing and sales force;
                                                     expanding production
                                                     facilities; and for other
                                                     general corporate purposes.

Proposed Nasdaq National Market symbol ............  CPCP

- ---------- 

   
(1)  Based upon shares outstanding as of June 27, 1996. Excludes 600,000 shares
     reserved for issuance under the Company's 1994 Stock Option Plan and
     100,000 shares reserved for issuance under the Company's Stock Option Plan
     for Non-Employee Directors. As of June 27, 1996, options to purchase an
     aggregate of 398,400 shares of Common Stock had been granted under the
     Company's 1994 Stock Option Plan at a weighted average exercise price of
     $2.43 per share. As of June 27, 1996, 110,300 of these options were vested;
     the remainder are subject to vesting restrictions which lapse at various
     times from 1996 to 2000. As of June 27, 1996, options to purchase 40,000
     shares of Common Stock had been granted under the Non-Employee Director
     Stock Option Plan at an exercise price of $0.63 per share, all of which are
     subject to vesting restrictions which lapse at various times from 1996 to
     2000. See "Management -- Stock Options." Also excludes 475,300 shares
     reserved for issuance upon exercise of outstanding warrants exercisable for
     $5.00 per share, 4,000 shares reserved for issuance upon exercise of
     warrants issued in connection with the Company's bank financing and 100,000
     shares reserved for issuance upon exercise of warrants to be issued to the
     Representatives of the Underwriters exercisible at 120% of the initial
     public offering price (the "Representatives' Warrants"). See
     "Underwriting."
    

     Except as otherwise indicated, all information in this Prospectus (i) gives
effect to a five-into-two reverse stock split effected in May 1996, (ii) gives
effect to the automatic conversion upon the closing of this offering of all
outstanding shares of the Company's Series A Convertible Preferred Stock, Series
B Convertible Preferred Stock and Series C Convertible Preferred Stock into
2,612,407 shares of Common Stock and (iii) assumes no exercise of the
Underwriters' over-allotment option. See "Description of Capital Stock" and
"Underwriting."


                                       4


                             SUMMARY FINANCIAL DATA

                      (IN THOUSANDS, EXCEPT PER SHARE DATA)




                                                                                                    FOR PERIOD
                                                                              THREE MONTHS ENDED  FROM INCEPTION
                                               YEAR ENDED DECEMBER 31,             MARCH 31,      (MARCH 4, 1988)
                                             -------------------------        ------------------      THROUGH
                                             1993       1994      1995        1995        1996    MARCH 31, 1996
                                             ----       ----      ----        ----        ----    --------------
                                                                                       
STATEMENT OF OPERATIONS DATA:
Costs and expenses:
 Research and development ................    $542      $1,075    $1,718        $301       $525       $5,930
 General and administrative ..............      72         184       580         127        272        2,104
                                              ----      ------    ------        ----       ----       ------
Loss from operations .....................     614       1,259     2,298         428        797        8,034
Net interest (income) expense ............      79         (38)       32          (4)       102          221
                                              ----      ------    ------        ----       ----       ------
Net loss .................................    $693      $1,221    $2,330        $424       $899       $8,255
                                              ====      ======    ======        ====       ====       ======
   
Unaudited pro forma net loss
 per share (1) ...........................                        $ 0.55       $0.10      $0.19
                                                                  ======       =====      =====
Shares used in computing unaudited
 pro forma net loss per share (1) ........                         4,109       4,109      4,109
                                                                  ======       =====      =====




                                                                          MARCH 31, 1996
                                                                   --------------------------
                                                                   ACTUAL     AS ADJUSTED (2)
                                                                   ------     ---------------

BALANCE SHEET DATA:
                                                                                  
Cash and cash equivalents .....................................    $  525           $19,375
Total assets ..................................................     1,081            19,922
Long-term obligations and redeemable
 convertible preferred stock ..................................     7,344                 6
Accumulated (deficit) .........................................    (8,879)           (8,924)
Common stock and other stockholders' equity (deficit)(3).......    (8,313)           19,097


- ---------- 

(1)  Unaudited pro forma net loss per share is determined by dividing the net
     loss attributable to common stockholders by the weighted average number of
     shares of Common Stock and Common Stock equivalents outstanding during the
     period, assuming the automatic conversion of all outstanding shares of
     Preferred Stock into 2,612,407 shares of Common Stock upon the closing of
     this offering. See Note 1 of Notes to the Company's Financial Statements.
     The Company has entered into employment agreements with certain management
     members, effective upon the closing of this offering. Had these agreements
     been in effect since January 1, 1995, unaudited pro forma net loss per
     share would have been $0.59 for 1995 and $0.11 and $0.20 for the three
     months ended March 31, 1995 and 1996, respectively.

(2)  Reflects the issuance of convertible notes in the aggregate principal
     amount of $80,000 in April 1996, of which $18,320 was ascribed to
     detachable warrants issued in conjunction with such notes, the issuance of
     177,000 shares of Common Stock and the conversion of all outstanding notes
     into 298,300 shares of Common Stock on May 20, 1996. See Note 8 and Note 10
     of Notes to the Company's Financial Statements. Also reflects the
     conversion of all outstanding shares of Preferred Stock into 2,612,407
     shares of Common Stock upon the closing of this offering. See Note 9 of
     Notes to the Company's Financial Statements. Also gives effect to the sale
     of 2,000,000 shares of Common Stock offered by the Company hereby at an
     assumed initial public offering price of $10.00 per share, after deducting
     the estimated underwriting discounts and commissions and estimated offering
     expenses payable by the Company. See "Use of Proceeds" and
     "Capitalization."

(3)  The Company has never declared or paid cash dividends on its Common Stock.
    

                                       5



                                  RISK FACTORS
   
     In addition to the other information contained in this Prospectus, the
following information should be considered carefully by potential purchasers in
evaluating the Company, its business and the shares of Common Stock offered
hereby. This Prospectus contains, in addition to historical information,
forward-looking statements that involve risks and uncertainties. The Company's
actual results could differ materially. Factors that could cause or contribute
to such differences include, but are not limited to, those discussed below, as
well as those discussed elsewhere in the Prospectus.

     DEVELOPMENT STAGE COMPANY. The Company is a development stage company
completing the development and testing of its initial product, the Venturi
ventilator. To date, the Company has been dependent primarily upon loans and
equity investments to finance its operations. As a development stage company,
the Company's operations are subject to all risks inherent in the establishment
of a new business enterprise. The likelihood of success of the Company must be
considered in light of the problems, expenses, difficulties, complications and
delays frequently encountered in connection with the establishment of a new
business and the development and introduction of new products. These include,
but are not limited to, factors relating to competition, marketability of the
Company's products, the need to expand production and distribution and the
ability to establish and sustain product quality. See "Management's Discussion
and Analysis of Financial Condition and Results of Operations" and Note 1 of
Notes to the Company's Financial Statements.

     RISK OF DEPENDENCE UPON SINGLE PRODUCT; POSSIBLE ADVERSE EFFECT OF
POTENTIAL DELAYS. The Venturi is currently the Company's only product and is
expected to account for substantially all of the Company's revenue for the
foreseeable future. The Venturi has not been used extensively on patients
outside of an academic setting nor sold commercially, nor has the Company
produced the Venturi in commercial quantities. The Company's efforts are subject
to the risks inherent in the development of innovative products, including the
risk that the product will be found to be ineffective or unsafe, or will
otherwise fail to receive necessary regulatory clearances, or that the product,
if safe and effective, will be difficult to manufacture on a large scale or will
be uneconomical to market. See "Business -- Products." No assurance can be given
that the Company will be able to produce the Venturi in commercial quantities at
acceptable costs or without delays, or that it will be able to market the
Venturi successfully. Any failure of the device to achieve acceptable market
performance or the identification of technical deficiencies could lead to delays
in the introduction and market acceptance of the product and could jeopardize
the viability of the Company. The Company has received 510(k) clearance for the
Venturi from the United States Food and Drug Administration (the "FDA"); the
Venturi has passed IEC 601 medical electrical equipment safety tests
administered by the British Standards Institution; and the Company presently
plans to begin commercial sales efforts in Europe and the United States during
the second half of 1996. However, the Company will need to obtain additional
regulatory approvals before the Venturi can be sold in a number of significant
international markets, including France and Germany, and may encounter delays in
obtaining such approvals or other regulatory delays relating to the commercial
production of the Venturi. There can be no assurance that any additional
approvals will be received in a timely manner or at all. Failure to receive such
approvals or any such delay could have a material adverse effect upon the
Company's business, financial condition and results of operations. See "Business
- -- Government Regulation."

     UNCERTAINTY OF MARKET ACCEPTANCE. There can be no assurance that the
Venturi will gain market acceptance. Clinicians will not use the Company's
products unless they determine, based on experience, clinical data, and other
factors, that the Venturi is an attractive alternative to current ventilators.
To date, the Venturi has only been used in the treatment of approximately 50
patients, and no published studies exist to support the Company's claims of
superior performance and cost reduction. The Company believes that the
publication of such studies and recommendations and endorsements by influential
clinicians will be essential for market acceptance of the Venturi. There can be
no assurance that any such study will be completed and published on a timely
basis, if at all, that results of such studies will support the Company's claims
or that recommendations or endorsements by influential clinicians will be
obtained. In addition, purchase decisions are greatly influenced by healthcare
administrators who are subject to increasing pressures to reduce costs.
Healthcare administrators must determine that the Venturi and the Company's
potential products are cost-effective alternatives to current ventilators and
other intensive care equipment. Hospitals that have a significant investment in
existing ventilators or established relationships with other vendors may be
reluctant to accept the Venturi system even if its clinical usefulness and
cost-effectiveness are demonstrated. Any of these problems or delays in
achieving market acceptance would have a material adverse effect on the
Company's
    

                                       6



   
business, financial condition and results of operations. See "Business --
Products," "-- Products Under Development" and "-- Sales, Marketing and
Distribution."

     LIMITED PRODUCTION EXPERIENCE; NEED TO IMPROVE PRODUCTION CAPABILITIES. The
Company has only limited experience in producing the Venturi. As a result, the
Company has no experience producing its product in the quantities necessary to
achieve significant commercial sales, and there can be no assurance that
reliable commercial assembly operations can be achieved at a reasonable cost and
without significant delays. If the Company encounters production difficulties,
including problems involving production yields, quality control and assurance,
or supplies of components, it could have a material adverse effect on the
Company's business, financial condition and results of operations. See "Business
- -- Production."

     As the Company begins to implement its marketing and operations plan fully,
it will need to expand its production capacity and improve and refine its
assembly process and quality control systems. As currently configured, the
Company's facilities will accommodate only limited ventilator production. As a
result, the Company anticipates that it will need to expand its production
facilities or establish alternate facilities as it expands from the development
stage, and intends to spend a portion of the proceeds from this offering for
that purpose. See "Use of Proceeds." There can be no assurance that the Company
will complete expansion of its production facilities in a timely manner, that
the Company will not encounter unanticipated production problems or delays or
that the increased capacity will be sufficient to satisfy demand for its
products. Any production constraint could adversely affect potential customers'
perception of the Company and cause them to seek alternative products. In
addition, the anticipated expansion of the Company's production facilities may
result in a significant increase in operating expenses, and if revenue is not
generated to offset these additional expenses, there would be a material adverse
effect on the Company's business, financial condition and results of operations.

     HISTORY OF LOSSES; UNCERTAIN PROFITABILITY. The Company has experienced net
losses in each year since its incorporation in 1988. The Company had net losses
of approximately $2,330,000 for the year ended December 31, 1995, $899,000 for
the three months ended March 31, 1996 and $8,255,000 for the period from
inception (March 4, 1988) through March 31, 1996. There can be no assurances
that the Company will achieve or maintain profitability in the future. See
"Management's Discussion and Analysis of Financial Condition and the Results of
Operations."

     DEPENDENCE ON AND RELATIONSHIP WITH KEY FOREIGN DISTRIBUTOR. Sales of
testing and demonstration units to Kontron, the exclusive distributor of the
Company's products in a number of foreign countries, accounted for all of the
Company's sales to date. (Because Kontron has the right to return testing and
demonstration products at a stipulated depreciated value in the event that the
distribution agreement is terminated, the related revenues have been deferred
for financial accounting purposes.) Subject to certain termination rights, the
distribution agreement with Kontron calls for Kontron to purchase specified
quantities of Venturi ventilators through the end of 1997, after which time the
parties have agreed to negotiate in good faith concerning a new purchase
schedule. There can be no assurance that the Company will be able to meet the
production schedule called for in the distribution agreement with Kontron. The
distribution agreement may be terminated by Kontron upon the occurrence of
certain specified events. The termination or significant reduction by Kontron of
its business with the Company would have a material adverse effect upon the
Company's business, financial condition and results of operations. See "Business
- -- Distribution Agreement With Kontron," "Management's Discussion and Analysis
of Financial Condition and Results of Operations" and Note 12 of Notes to the
Company's Financial Statements.

     LIMITED DIRECT MARKETING, TRAINING AND SERVICE EXPERIENCE. The Company
currently has no direct marketing and sales organization and no United States
distribution arrangements. The Company's ability to sell its products in the
United States will depend, among other things, on its ability to develop such a
sales force or to enter into marketing and distribution agreements with
specialty respiratory distributors or other medical device distributors. There
can be no assurance that any such sales force that may be established by the
Company will be able to market and distribute the Company's products
successfully. There can be no assurance that Kontron or any third party
distributors with which the Company enters into marketing and distribution
agreements in the United States will be able to market the products effectively.
See "Business -- Sales, Marketing and Distribution." In addition, as of the date
of this Prospectus, the Company has not yet established a training and service
program adequate to meet the expected demand for its products. Because the
Venturi product line includes significant software components, the Company will
need to develop training and support programs to instruct users how to operate
the product. Failure to develop sales, marketing, distribution, service or
training programs could have a material adverse effect upon the Company's
business, financial condition and results of operations.
    

                                       7

   
     SIGNIFICANT COMPETITION. The Company is engaged in a highly competitive
industry. Competition from medical device manufacturers in the United States and
abroad is intense and expected to increase. Many of these companies have
substantially greater capital resources, research and development staffs and
facilities, and greater experience in obtaining regulatory approvals and in
production, marketing and distribution of products, than does the Company. There
can be no assurance that the Company's competitors will not succeed in
developing products that are more effective than those that are being developed
or sold by the Company. In addition, because competition based on price is
expected to become increasingly important in the healthcare industry, the
Company may be required to adjust its pricing policies in accordance with market
conditions and may otherwise be limited with respect to the prices it is able to
charge for its products. See "Business -- Sales, Marketing and Distribution" and
"Business -- Competition."

     RISK OF RAPID TECHNOLOGICAL CHANGE. Because the attractiveness of the
Company's products is based in large part on the Company's proprietary software,
demand for the Company's products will be affected by rapidly changing
technology, evolving industry standards and new product introductions. The
introduction of products embodying new software may present opportunities for
potential competitors of the Company to render the Company's products less
attractive or obsolete and unmarketable. Even if the Company's present and
future products prove effective and obtain regulatory approval, there can be no
assurance that others will not develop products employing new scientific
advances or using similar or new techniques which are less expensive, more
reliable or have some combination of such advantages which would render the
Company's products uncompetitive. See "Business -- Competition." Should the
Company be unable, for technological or other reasons, to develop products that
are technologically competitive, responsive to customer needs and competitively
priced, there would be a material adverse effect upon the Company's business,
financial condition and results of operations.

     DEPENDENCE UPON KEY EMPLOYEES; NEW MANAGEMENT TEAM; ATTRACTION AND
RETENTION OF KEY PERSONNEL. The Company's business is dependent to a substantial
extent upon its Chief Executive Officer, James W. Biondi, M.D. The loss of the
services of Dr. Biondi would have a material adverse effect upon the Company.
The Company has entered into a three-year employment agreement with Dr. Biondi
containing non-competition provisions, and the Company carries $1,500,000 of
insurance on the life of Dr. Biondi. See "Management -- Employment Agreements."
The Company's business is also dependent to a substantial extent upon Douglas M.
Johnston, Vice President, Research and Development, Gerhardt P. Schroeder, Vice
President, Engineering, and Donald D. Gilmore, Director of Software Development.
The Company has entered into two-year employment agreements with each of these
key employees containing non-competition provisions. In addition, the Company's
Chief Financial Officer and Vice President, Sales have joined the Company during
the first quarter of 1996. The Company's success will depend to a significant
extent on the ability of its executive officers and key employees to operate
effectively, both individually and as a team. The Company believes its future
success will depend, among other things, upon its ability to attract and retain
qualified managerial and scientific personnel. Competition among companies in
the medical devices area is intense, and there can be no assurance that the
Company will be able to attract and retain such personnel on acceptable terms.
The failure to attract and retain such personnel or to develop such expertise
could have a material adverse effect upon the Company's business, financial
condition and results of operations. See "Management."

     POSSIBLE ADVERSE EFFECTS OF GOVERNMENT REGULATION. The medical devices to
be manufactured and marketed by the Company and the Company's ongoing research
and development activities are subject to regulation by numerous governmental
authorities, including the United States Food and Drug Administration and
corresponding state and foreign agencies. In the United States, the development,
manufacture, marketing and promotion of medical devices are regulated by the FDA
under the Federal Food, Drug, and Cosmetic Act (the "FFDCA"). Unless exempted by
regulation, the FFDCA and the regulations implemented thereunder require that
devices such as the Venturi receive FDA clearance or approval prior to marketing
in the United States. The Venturi ventilator has been cleared by the FDA under a
premarket notification procedure known as a "510(k) Submission."
     The FFDCA requires the filing of a new 510(k) Submission when, among other
things, there is a major change or modification in the intended use of the
device or a change or modification, including product enhancements, to a legally
marketed device that could significantly affect its safety or effectiveness. A
device manufacturer is responsible for making the initial determination as to
whether a proposed change to a cleared device or to its intended use
necessitates the filing of a new 510(k) Submission. The addition of software
features to the cleared Venturi product would require the filing of a new 510(k)
Submission if such addition made a major change or modification to the 
    


                                       8



Venturi that could significantly affect the safety or effectiveness of the
product or change or modify the product's intended use.

     If the Company determines that any modifications that it may make to its
FDA-cleared devices do not require a new 510(k) Submission, there can be no
assurance that the FDA would agree with the Company's determinations and would
not require the Company to submit a new 510(k) for any modifications made to the
device. If the FDA requires the Company to submit a new 510(k) for any
modifications to a cleared device, the Company may be prohibited from marketing
the device as modified until the 510(k) is cleared by the FDA. There can be no
assurance that the Company will obtain 510(k) clearance on a timely basis, if at
all, for any devices or modifications for which it files a future 510(k)
Submission. Moreover, the clearances, if granted, could limit the uses for which
the product could be marketed.

     Some of the Company's products under development may not qualify for
clearance pursuant to a 510(k) Submission, but instead may require FDA approval
under a premarket approval application ("PMA") procedure. PMAs generally involve
more extensive prefiling testing than 510(k) Submissions, including clinical
testing, and a longer FDA review process, which can take a number of years and
require the expenditure of substantial resources. The Company has limited
experience in conducting clinical testing and obtaining regulatory approvals.
There can be no assurance that FDA approval of future clinical study protocols
or PMAs would be forthcoming in a timely manner, if at all, or that FDA's
approval of a PMA, if granted, would not limit the uses for which the product
could be marketed.
   
     Many countries regulate the manufacture, marketing, and use of medical
devices in ways similar to the United States. The Company intends to market its
products in some of those countries and intends to pursue product clearance,
approval, or registration procedures in such countries. The Venturi ventilator
product has passed IEC 601 medical electrical equipment safety tests
administered by the British Standards Institution. The Company has not yet
received clearances or approvals in Germany, France and certain other countries
in which it proposes to sell this product. There can be no assurance that such
approvals will be obtained. Moreover, there can be no assurance that the Company
will receive clearances or approvals of future products from foreign regulatory
authorities on a timely basis, if at all.
    
     Failure to obtain, or delays in obtaining, requisite governmental
clearances or approvals, or failure to obtain clearances or approvals of the
scope requested, could delay or preclude the Company from marketing such
products, could limit the commercial use of the products, and could allow
competitors to introduce competing products prior to the Company and thereby
have a material adverse effect on the Company's business, financial condition
and results of operations.

     The Company is also subject to strict domestic and foreign regulations and
supervision regarding the manufacturing, marketing, labeling, distribution, and
promotion of its products. This includes periodic inspections of the Company's
manufacturing facility by the FDA to determine compliance with Good
Manufacturing Practice ("GMP") regulations, which may become more stringent in
the future. There can be no assurance that the Company will be able to attain or
maintain compliance with GMP requirements.

     In addition, laws and regulations governing the manufacture and marketing
of medical devices in the United States and in foreign jurisdictions may be
amended or modified from time to time and the interpretation and administration
of present and future laws and regulations by the FDA, other regulatory
authorities and courts are subject to change, which could have a material
adverse effect upon the Company's business, financial condition and results of
operations.

     Noncompliance with applicable requirements can result in, among other
things, rejection or withdrawal of premarket clearance or approval for devices,
recall or seizure of products, total or partial suspension of production,
injunctions, and civil and criminal penalties. The FDA also has the authority to
request repair, replacement or refund of the cost of any devices manufactured or
sold by the Company. Any of these sanctions could have a material adverse effect
on the Company's business, financial condition and results of operations.
See "Business -- Government Regulation."
   
     RISKS RELATING TO PROTECTION OF INTELLECTUAL PROPERTY AND PROPRIETARY
TECHNOLOGY. The Company seeks to protect its proprietary rights in its
technology and products through patent applications, trade secrets and
non-disclosure and confidentiality agreements. The Company's ability to compete
effectively with other companies will depend, in part, on its ability to
maintain the proprietary nature of its technologies and products.
    

                                       9


     The Company has developed technology and proprietary know-how for which
either patents have been issued or patent applications are pending. Patent
applications are currently pending in the United States relating to the
Venturi's pneumatic system and its control system and software. In addition, the
Company has filed applications relating to the Venturi's pneumatic system in
Europe under the Patent Cooperation Treaty ("PCT") and plans to submit
applications relating to the Venturi's control system under the PCT by the end
of 1996. Certain of the Company's products under development are protected by
two United States patents and two international patents covering ventilation
methods and hardware design. There can be no assurance that any of the Company's
patent applications will result in issued patents, that any issued patents will
provide any competitive advantage or that patents will not be challenged,
circumvented or invalidated.

     The Company also relies on unpatented trade secrets and proprietary
know-how. There can be no assurance that others may not independently develop or
otherwise acquire the same or similar trade secrets and know-how or otherwise
gain access to the Company's proprietary technology or disclose such technology,
or that the Company can meaningfully protect its rights to its unpatented
technology. In the absence of patent protection, the Company's business may be
adversely affected by competitors who independently develop substantially
equivalent technology.

     Third parties may hold or be issued patents to, or may otherwise acquire
the rights to, technology necessary or potentially useful to the Company. There
can be no assurance that needed or potentially useful licenses will be available
in the future on acceptable terms or at all. Failure of the Company to obtain
licenses to use such technologies could delay or prevent the introduction of
products. Litigation relating to the infringement of the patents of others could
result in substantial costs to the Company. Litigation which could result in
substantial costs to the Company may also be necessary to enforce any patents
issued to the Company or to determine the scope and validity of others'
proprietary rights.

     In addition, the Company has applied to register the "Venturi" mark in the
United States. There can be no assurance that any Company mark will not be
challenged, invalidated or circumvented, or that any pending trademark
application will issue to registration. See "Business -- Patents and Proprietary
Information."
   
     RELIANCE UPON KEY SUPPLIERS. The Company acquires the components of its
products from third-party suppliers. Several components used in the Company's
products are currently available from only one source and others are available
from only a limited number of sources. There can be no assurance that the
Company will continue to be able to obtain items from these suppliers on
satisfactory terms or at all. If the Company were unable to obtain sufficient
components, it could suffer delays or reductions in product shipments or cost
increases which could have a material adverse effect upon the Company's
business, financial condition and results of operations. The Company believes
that it could obtain all necessary items from alternative sources if required
but that a change in sole source suppliers would disrupt production, create
delays or reductions in product shipments or increase component costs. See
"Business -- Production."

     NEED TO FINANCE OPERATIONS. The Company will require substantial funds to
conduct the necessary research and development and testing of its products under
development, to obtain regulatory approvals for marketing these products, to
establish its direct sales force and to implement its marketing programs. There
can be no assurance that the Company will be able to establish long term bank
financing arrangements on satisfactory terms, if at all. There can be no
assurance that additional financing will be available when needed or on terms
acceptable to the Company. If adequate funds are not available, the Company may
be required to delay, scale back or eliminate one or more of its development
programs or otherwise impede the development, manufacture or sale of the Venturi
ventilator or future products. See "Management's Discussion and Analysis of
Financial Condition and Results of Operations -- Liquidity and Capital
Resources" and Note 2 of Notes to the Company's Financial Statements.

     POTENTIAL FOR PRODUCT LIABILITY CLAIMS. The testing, marketing and sale of
medical devices entail an inherent risk that product liability claims will be
asserted against the Company. Because most of the Company's products are
intended to be used on patients who are physiologically unstable and may be
severely ill, the Company may be exposed to serious potential product liability
claims. From time to time, patients on whom the Company's products are being
used are likely to sustain injury or death related to their medical condition or
treatment, which could lead to product liability claims against the Company. A
product liability claim or a product recall could have a material adverse effect
on the Company's business, financial condition and results of operations. There
can be no assurance that the Company will be able to maintain product liability
insurance coverage or obtain additional coverage on acceptable terms, or that
such insurance will provide adequate coverage against any potential claims. See
"Business -- Legal Proceedings and Product Liability."
    

                                       10


   
     RELIANCE ON FOREIGN SALES; FOREIGN CURRENCY FLUCTUATION.  All of the
Company's product sales to date have been to Kontron for use in clinical studies
and as demonstration units outside the United States. Although sales to Kontron
are denominated in U.S. dollars, Kontron's resales to end users generally will
be denominated in other currencies, and the Company's distribution agreement
with Kontron provides that the Company and Kontron shall negotiate in good faith
with respect to price adjustments if the exchange rate of the U.S. dollar with
respect to the European Currency Unit (ECU) varies by more than 7.5% from that
in effect on the date a price is agreed. Consequently, the Company's revenues
from sales to Kontron may be adversely affected by fluctuations in currency
exchange rates. See "Management's Discussion and Analysis of Financial Condition
and Results of Operations -- Liquidity and Capital Resources."

     ABSENCE OF PUBLIC MARKET AND POSSIBLE VOLATILITY OF STOCK PRICE. Prior to
this offering, there has been no public market for the Common Stock. The initial
public offering price will be determined through negotiations between the
Company and the Representatives. See "Underwriting." There is no assurance that
an active trading market will develop or be sustained after completion of this
offering, or that the market price of the Common Stock will not decline below
the initial public offering price. The market prices for securities of emerging
companies such as the Company have historically been highly volatile. Future
announcements concerning the Company or its competitors, including financial
results, the results of testing, technological innovations, new commercial
products, governmental regulations, developments concerning proprietary rights,
litigation or public concern as to product safety, may have a significant impact
on the market price of the Company's Common Stock.

     DILUTION. This offering involves immediate dilution of $6.78 per share to
new investors. Additional dilution will occur upon the exercise of outstanding
stock options. See "Dilution" and "Management -- Stock Options." In addition,
upon consummation of this offering, there will be outstanding options and
warrants to purchase an aggregate of 917,700 shares of Common Stock (excluding
the Representatives' Warrants), at exercise prices ranging from $0.23 to $9.00
per share. To the extent that outstanding options or warrants are exercised,
further dilution to the interests of the Company's stockholders will occur.
Moreover, the terms upon which the Company will be able to obtain additional
equity may be adversely affected since the holders of the outstanding options
and warrants can be expected to exercise them at a time when the Company would,
in all likelihood, be able to obtain any needed capital on terms more favorable
to the Company than those provided by such securities. See "Management -- Stock
Options" and "Certain Transactions."

     NO DIVIDENDS. For the foreseeable future, the Company expects to retain
earnings, if any, to finance the expansion and development of its business. Any
future payment of dividends will be within the discretion of the Company's Board
of Directors, and will depend, among other factors, on the earnings, capital
requirements and operating and financial condition of the Company. See "Dividend
Policy."

     POSSIBLE ADVERSE EFFECT OF SHARES ELIGIBLE FOR FUTURE SALE. Future sales of
Common Stock in the public market by existing stockholders following this
offering could adversely affect the market price for the Common Stock. The
Company and its directors and executive officers and certain other stockholders
holding an aggregate of 3,619,166 of the 3,892,166 shares of Common Stock
outstanding prior to this offering have agreed that, without the prior written
consent of the Representatives, they will not directly or indirectly offer to
sell, sell or otherwise dispose of any of their shares of Common Stock, or any
securities convertible into or exchangeable for Common Stock, for a period of
180 days from the date of this Prospectus, subject to certain limited
exceptions. Upon expiration of lock-up agreements with the Representatives 180
days after the date of this Prospectus (or earlier upon the written consent of
the Representatives), 2,737,488 of such 3,892,166 shares may be sold in the
public market subject to the volume and other limitations contained in Rule 144
under the Securities Act of 1933, as amended (the "Securities Act"). In
addition, upon expiration of such lock-up agreements, pursuant to Rule 701 of
the Securities Act, an additional 159,900 shares issuable upon the exercise of
options may be sold in reliance on Rule 144 without having to comply with the
holding period requirements of Rule 144 and, in the case of non-affiliates,
without having to comply with the public information, volume limitation, manner
of sale or notice provisions of Rule 144. Certain holders of Common Stock and
warrants exercisable for Common Stock, including the Representatives' Warrants,
have registration rights with respect to such shares and the shares of Common
Stock issuable upon the exercise of such warrants. See "Principal Stockholders,"
"Management -- Stock Options," "Shares Eligible for Future Sale" and
"Underwriting."

     RISK OF BROAD MANAGEMENT DISCRETION IN APPLICATION OF PROCEEDS. A
significant portion of the estimated net proceeds from this offering will be
allocated to the development costs of future products, working capital and
    


                                       11

   

general corporate purposes. Accordingly, the Company will have broad discretion
as to the application of the net proceeds of this offering and may allocate a
large percentage of net proceeds to uses which the stockholders may not deem
desirable. There can be no assurance that the proceeds can or will yield a
significant return. See "Use of Proceeds."

     CONCENTRATION OF OWNERSHIP. The Company's directors and executive officers
and their affiliates will own beneficially an aggregate of approximately 40.8%
of the Company's outstanding shares of Common Stock after this offering
(approximately 38.9% if the Underwriters' over-allotment option is exercised in
full). As a result, these stockholders, acting together, would have significant
influence over all matters requiring approval by the stockholders of the
Company, including the election of directors. See "Principal Stockholders."

     POSSIBLE ADVERSE IMPACT OF ISSUANCE OF PREFERRED STOCK; CERTAIN
ANTI-TAKEOVER EFFECTS. The Board of Directors of the Company has authority to
issue up to 1,000,000 shares of Preferred Stock, and to fix the rights,
preferences, privileges and restrictions of those shares without any further
vote or action by the stockholders. The potential issuance of Preferred Stock
may have the effect of delaying, deferring or preventing a change in control of
the Company, may discourage bids for the Common Stock at a premium over the
market price of the Common Stock and may adversely affect the market price of,
and the voting and other rights of, the holders of Common Stock. The Company
currently has no plans to issue shares of Preferred Stock. See "Description of
Capital Stock -- Preferred Stock." In addition, certain provisions of the
Company's charter may make the Company less attractive to a potential acquiror.
See "Description of Capital Stock -- Certain Anti-Takeover Effects."
    

                                       12


                                 USE OF PROCEEDS
   
     The net proceeds to the Company from the sale of the 2,000,000 shares of
Common Stock offered hereby are estimated to be approximately $17,900,000
($20,690,000 if the Underwriters' over-allotment option is exercised in full)
based on an assumed initial public offering price of $10.00 per share and after
deducting estimated underwriting discounts and offering expenses. The Company
expects to use approximately $5,000,000 of the net proceeds for development
costs of future products, approximately $3,000,000 of the net proceeds for
working capital to finance production of ventilators for sale to Kontron and
other purchasers and the establishment of a marketing and sales force and
approximately $1,000,000 of the net proceeds of this offering to expand its
production facilities. The Company expects to use the balance of the net
proceeds of this offering (approximately $8,900,000) for general corporate
purposes. See "Business -- Manufacturing" and "Business -- Sales, Marketing and
Distribution." The exact allocation of the proceeds and the timing of such
expenditures will depend upon various factors, including market acceptance of
the Venturi ventilator and progress of regulatory approvals.

     Pending use of the net proceeds, the Company intends to invest the funds in
United States government securities, cash and short-term, interest-bearing,
investment grade securities.
    
                                 DIVIDEND POLICY

     The Company has never declared or paid cash dividends on its Common Stock.
The Company anticipates that all the Company's earnings, if any, will be
retained for the foreseeable future to finance the operation and expansion of
its business. The payment of any future dividends will be within the discretion
of the Company's Board of Directors and will depend, among other factors, upon
the earnings, capital requirements and operating and financial condition of the
Company.


                                       13


                                    DILUTION

     As of March 31, 1996, the Company had a net tangible book value of
$(1,114,000) or $(0.33) per share. Subsequent to March 31, 1996, the Company
issued convertible notes in the aggregate principal amount of $80,000, of which
$18,320 was ascribed to detachable warrants issued in conjunction with the
notes, and issued 475,300 shares of Common Stock, including 298,300 shares
issued upon the conversion of all outstanding notes on May 20, 1996
(collectively, the "Subsequent Financing Transactions"). See Note 8 and Note 10
of Notes to the Company's Financial Statements. The pro forma net tangible book
value would be $1,058,000 or $0.27 per share after giving effect to the
Subsequent Financing Transactions.

     After giving effect to the Subsequent Financing Transactions and the sale
of the 2,000,000 shares offered by the Company hereby at an assumed initial
public offering price of $10.00 per share, after deducting estimated
underwriting discounts and offering expenses, the pro forma net tangible book
value of the Company at March 31, 1996 would have been approximately $18,958,000
or $3.22 per share. This represents an immediate increase in the pro forma net
tangible book value of $2.95 per share to existing stockholders and an immediate
dilution in net tangible book value of $6.78 per share to the persons purchasing
shares of Common Stock in this offering ("New Investors"). The following table
illustrates this per share dilution.

Assumed initial public offering price per share ...............         $10.00
 Pro forma net tangible book value before the offering (1) .... $0.27
 Increase per share attributable to New Investors .............  2.95
                                                                -----
Pro forma net tangible book value after the offering ..........           3.22
                                                                        ------
Dilution per share to New Investors (2) .......................         $ 6.78
                                                                        ======


     The following table summarizes, as of March 31, 1996, the difference
between the existing stockholders and New Investors, with respect to the number
of shares of Common Stock purchased from the Company, the total consideration
paid and the average price per share (assuming an initial public offering price
of $10.00 per share).



                                              SHARES PURCHASED            TOTAL CONSIDERATION        AVERAGE
                                             -------------------         --------------------       PRICE PER
                                             NUMBER      PERCENT         AMOUNT       PERCENT         SHARE
                                             ------      -------         ------       -------       ---------
                                                                                          
Existing Stockholders (3) ..............    3,892,166       66.1%      $ 9,627,000       32.5%        $ 2.47
New Investors ..........................    2,000,000       33.9%       20,000,000       67.5%        $10.00
                                            ---------      -----       -----------      ----- 
  Total ................................    5,892,166      100.0%      $29,627,000      100.0%
                                            =========      =====       ===========      ===== 


- ----------
(1)  Pro forma net tangible book value per share (tangible assets less total
     liabilities) of the Company divided by the number of shares of Common Stock
     outstanding as of March 31, 1996.

(2)  Dilution is determined by subtracting the estimated net tangible book value
     per share after completion of this offering from the assumed public
     offering price paid by New Investors for a share of Common Stock.

(3)  Includes the Subsequent Financing Transactions.
   
     The foregoing computations give effect to the automatic conversion upon the
closing of this offering of all outstanding shares of the convertible preferred
stock. The foregoing computations exclude 310,400 shares of Common Stock
issuable upon exercise of options outstanding as of March 31, 1996 at a weighted
average exercise price of $1.40 per share. As of March 31, 1996, 110,300 of
these options were vested; the remainder are subject to vesting restrictions
which lapse at various times from 1996 to 2000. To the extent these options are
exercised, there will be further dilution to New Investors. These computations
also exclude (i) 128,000 shares of Common Stock issuable upon the exercise of
options granted subsequent to March 31, 1996 at an exercise price of $4.38 per
share, (ii) 282,300 shares issuable upon exercise of warrants outstanding as of
March 31, 1996, (iii) an additional 197,000 shares issuable upon the exercise of
warrants issued subsequent to March 31, 1996 and (iv) 100,000 shares issuable
upon the exercise of the Representatives' Warrants. See "Management -- Stock
Options," "Certain Transactions," "Underwriting" and Note 8 of Notes to the
Company's Financial Statements.
    


                                       14


                                 CAPITALIZATION

     The following table sets forth the capitalization of the Company as of
March 31, 1996, actual and as adjusted to give effect to the sale by the Company
of the 2,000,000 shares of Common Stock offered hereby at an assumed initial
public offering price of $10.00 per share and the application of the net
proceeds therefrom. This table should be read in conjunction with the Company's
Financial Statements and the Notes thereto included elsewhere in this
Prospectus.



   
                                                                         MARCH 31, 1996
                                                                 ----------------------------
                                                                   ACTUAL     AS ADJUSTED (1)
                                                                 ----------   ---------------
                                                                        (IN THOUSANDS)

                                                                                
Notes payable and capital lease obligation ....................  $   1,243         $   12


Redeemable convertible preferred stock, $.01 par value:
 Series A -- 3,200,000 shares authorized; 3,030,501 shares
  issued and outstanding at issuance cost plus accumulated
  accretion of $27,503 at March 31, 1996,
  none outstanding as adjusted ................................     3,339              --
 Series B -- 2,200,000 shares authorized; 2,196,183 shares
  issued and outstanding at issuance cost plus accumulated
  accretion and dividends of $458,307 at March 31, 1996,
  none outstanding as adjusted ................................     2,403              --
 Series C -- 1,350,000 shares authorized; 1,304,348 shares
  issued and outstanding at issuance cost plus accumulated
  accretion and dividends of $138,526 at March 31, 1996,
  none outstanding as adjusted ................................     1,596              --
                                                                 ---------        -------
    Total redeemable convertible preferred stock ..............     7,338              --
Common stock and other stockholders' equity (deficit):
 Common stock, $.01 par value; 10,000,000 shares authorized;
  804,459 shares issued and outstanding at March 31, 1996; 
  5,892,166 shares issued and outstanding as adjusted (2) .....         8              59
 Additional paid-in capital ...................................       558          27,962
 Accumulated deficit ..........................................    (8,879)         (8,924)
                                                                 ---------        -------
    Total common stock and other stockholders' equity
     (deficit) ................................................    (8,313)         19,097
                                                                 ---------        -------
    Total capitalization ......................................  $     268        $19,109
                                                                 =========        =======


- ----------

(1)  Reflects the issuance of convertible notes in the aggregate principal
     amount of $80,000 in April 1996, of which $18,320 was ascribed to
     detachable warrants issued in conjunction with the notes, and the issuance
     of 177,000 shares of Common Stock and the conversion of all outstanding
     notes into 298,300 shares of Common Stock on May 20, 1996. See Note 8 and
     Note 10 of Notes to the Company's Financial Statements. Also reflects the
     conversion of all outstanding redeemable convertible preferred stock into
     2,612,407 shares of Common Stock upon the closing of this offering and the
     issuance of 2,000,000 shares of Common Stock offered hereby at an assumed
     initial public offering price of $10.00 per share and the application of a
     portion of the net proceeds therefrom, after deducting underwriting
     discounts and estimated offering expenses. See "Use of Proceeds."

(2)  Excludes (i) 600,000 shares of Common Stock reserved for issuance under the
     Company's 1994 Stock Option Plan as of March 31, 1996, of which 270,400
     shares were subject to currently outstanding options (54,300 of which were
     vested as of March 31, 1996 and the remainder of which vest at various
     times from 1996 to 2000), and (ii) 100,000 shares of Common Stock reserved
     for issuance under the Company's Non-Employee Director Stock Option Plan,
     of which 40,000 shares are subject to currently outstanding options, none
     of which were vested as of March 31, 1996. See Note 10 of Notes to the
     Company's Financial Statements. Also excludes (i) 282,300 shares reserved
     as of March 31, 1996 for issuance upon exercise of outstanding warrants,
     (ii) 197,000 shares issuable upon the exercise of warrants issued
     subsequent to March 31, 1996, (iii) 128,000 shares of Common Stock reserved
     for issuance under the Company's 1994 Stock Option Plan pursuant to options
     granted subsequent to March 31, 1996 and (iv) 100,000 shares issuable upon
     the exercise of the Representatives' Warrants. See "Underwriting." The
     stockholders of the Company have approved an amendment of the Company's
     Certificate of Incorporation, that will be filed immediately following the
     consummation of this offering, that will delete all references to Series A
     Convertible Preferred Stock, Series B Convertible Preferred Stock and
     Series C Convertible Preferred Stock. See "Description of Capital Stock."
    

                                       15


                             SELECTED FINANCIAL DATA

   
     The following table presents certain selected financial data for the
Company for each of the years in the five-year period ended December 31, 1995
and for the three-month periods ended March 31, 1995 and 1996 and the period
from inception (March 4, 1988) to March 31, 1996. The selected financial data
presented below at and for each of the fiscal years ended December 31, 1994 and
1995 have been derived from, and are qualified by reference to, financial
statements audited by Price Waterhouse LLP, independent accountants. The
selected financial data presented below at and for each of the three years ended
December 31, 1993 have been derived from financial statements audited by
Deloitte & Touche LLP, independent accountants. The balance sheet at December
31, 1994 and 1995 and the related statements of operations and cash flows for
the three years ended December 31, 1995 and notes thereto appear elsewhere
herein. The selected financial data as of March 31, 1996 and for the three
months ended March 31, 1995 and 1996, and for the period from inception (March
4, 1988) through March 31, 1996, have been derived from unaudited financial
statements; however, in the opinion of management, such data include all
adjustments, consisting only of normal recurring adjustments, necessary for a
fair presentation of such data. The results of operations for the three-month
period ended March 31, 1996 are not necessarily indicative of the results that
may be expected for the full year. The following data should be read in
conjunction with "Management's Discussion and Analysis of Financial Condition
and Results of Operations" and the Company's Financial Statements and the Notes
thereto included elsewhere in this Prospectus.
    

                      (IN THOUSANDS, EXCEPT PER SHARE DATA)
   


                                                                                                    FOR PERIOD
                                                                                                       FROM
                                                                                                     INCEPTION
                                                                                THREE MONTHS ENDED   (MARCH 4,
                                          YEAR ENDED DECEMBER 31,                    MARCH 31,     1988) THROUGH
                                ---------------------------------------------   ------------------    MARCH 31,
                                1991    1992 (1)  1993 (1)     1994      1995     1995       1996      1996
                                ----    --------  --------     ----      ----     ----       ----  -------------
                                                                                 
STATEMENT OF OPERATIONS DATA:
Costs and expenses:
 Research and development ...  $  669    $  637      $542     $1,075    $1,718      $301      $525    $5,930
 General and administrative .     372       255        72        184       580       127       272     2,104
                               ------    ------      ----     ------    ------      ----      ----    ------
Loss from operations ........   1,041       892       614      1,259     2,298       428       797     8,034
Interest (income) ...........     (40)       (4)      (14)       (38)      (34)       (4)      (11)     (273)
Interest expense ............      91       130        93         --        66        --       113       494
                               ------    ------      ----     ------    ------      ----      ----    ------
Net loss ....................  $1,092    $1,018      $693     $1,221    $2,330      $424      $899    $8,255
                               ======    ======      ====     ======    ======      ====      ====    ======
Unaudited pro forma net loss
 per share (2) ..............                                           $ 0.55     $0.10     $0.19
                                                                        ======     =====     =====
Shares used in computing
 unaudited pro forma net
 loss per share (2) .........                                            4,109     4,109     4,109
                                                                        ======     =====     =====




                                                                  DECEMBER 31,
                                             ------------------------------------------------------    MARCH 31,
                                               1991       1992        1993        1994       1995        1996
                                               ----       ----        ----        ----       ----      ---------
                                                                                        
BALANCE SHEET DATA:
Cash and cash equivalents ..............     $  502      $   43      $1,688     $  428      $1,257     $  525
Total assets ...........................        731         202       1,858        614       1,802      1,081
Long-term obligations and redeemable
 convertible preferred stock ...........      1,639       1,644       5,288      5,527       7,269      7,344
Accumulated (deficit) ..................     (2,111)     (3,134)     (3,837)    (5,297)     (7,904)    (8,879)
Common stock and other stockholders'
 (deficit)(3)...........................     (2,101)     (3,123)     (3,650)    (5,068)     (7,350)    (8,313)

    
- ----------
(1)  During the period from June 1992 to July 1993 the Company reduced certain
     of its expenditures due to a decreased level of funding.
   
(2)  Unaudited pro forma net loss per share is determined by dividing the net
     loss attributable to common stockholders by the weighted average number of
     shares of Common Stock and Common Stock equivalents outstanding during the
     period, assuming the conversion of all outstanding shares of Preferred
     Stock into 2,612,407 shares of Common Stock upon the closing of this
     offering. See Note 1 of Notes to the Company's Financial Statements.
     The Company has entered into employment agreements with certain management
     members, effective upon the closing of this offering. Had these agreements
     been in effect since January 1, 1995, unaudited pro forma net loss per 
     share would have been $0.59 for 1995 and $0.11 and $0.20 for the three
     months ended March 31, 1995 and 1996, respectively.

(3)  The Company has never declared or paid cash dividends on its Common Stock.
    

                                       16


                MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                       CONDITION AND RESULTS OF OPERATIONS

     The following discussion and analysis should be read in conjunction with
the Financial Statements of the Company and notes thereto appearing elsewhere in
this Prospectus. This Prospectus contains, in addition to historical
information, forward-looking statements that involve risks and uncertainties.
The Company's actual results could differ materially. Factors that could cause
or contribute to such differences include, but are not limited to, those
discussed below, as well as those discussed elsewhere in the Prospectus.

OVERVIEW

     The Company is a development stage enterprise. Since its inception in March
1988, the Company has been engaged in the design, development, pre-commercial
assembly and testing of the Venturi ventilator. The Venturi received Section
510(k) pre-market clearance from the U.S. Food and Drug Administration in
October 1995 and passed IEC 601 medical electrical equipment safety tests
administered by the British Standards Institution in March 1996.

     The Company's initial sales of demonstration and testing units are being
made to Kontron Instruments Ltd., the exclusive distributor of the Venturi in
Europe and certain other jurisdictions. In addition, the Company has relied upon
Kontron to fund most of the expenses to date relating to European regulatory
approvals for the Venturi. During the year ended December 31, 1995 and the three
month period ended March 31, 1996, the Company shipped testing and demonstration
products to Kontron totaling $183,000 and $83,000, respectively. Because Kontron
has the right to return these testing and demonstration products at a stipulated
depreciated value in the event that the distribution agreement is terminated,
the related revenues have been deferred. See Note 12 of Notes to the Company's
Financial Statements. The Company expects to begin commercial sales to Kontron
during the second half of 1996.

     The Company has incurred ongoing losses from operations since inception
through March 31, 1996; it had cumulative losses totalling $8,255,000 as of
March 31, 1996. To date, substantially all of the Company's expenditures have
related to the design, development, pre-commercial assembly and testing of the
Venturi ventilator. The Company expects that selling, general and administrative
expenses will increase in connection with the creation of the Company's sales
and marketing organization, the expansion of its facilities and staff and the
commercial launch of the Venturi.

     The Company presently expects to begin commercial sales efforts respecting
the Venturi in the second half of 1996, and the Venturi is expected to account
for substantially all of the Company's revenue for the foreseeable future. The
Company's efforts are subject to the risks inherent in the development of
innovative products, including the risk that the product will be found to be
ineffective or unsafe, or will otherwise fail to receive necessary regulatory
clearances, or that the product, if safe and effective, will be difficult to
manufacture on a large scale or will be uneconomical to market. No assurance can
be given that the Company will be able to produce the Venturi in commercial
quantities at acceptable costs or without delays, or that it will be able to
market the Venturi successfully. Any failure of the device to achieve acceptable
market performance or the identification of technical deficiencies could lead to
delays in the introduction and market acceptance of the product and could
jeopardize the viability of the Company. In addition, the Company will need to
obtain additional regulatory approvals before the Venturi can be sold in a
number of significant international markets, including France and Germany, and
may encounter delays in obtaining such approvals or other regulatory delays
relating to the commercial production of the Venturi. See "Risk Factors."

RESULTS OF OPERATIONS

   Three-Month Period Ended March 31, 1996 and 1995

     During the three month period ended March 31, 1996, the Company shipped
testing and demonstration products to Kontron totaling $83,000. Because Kontron
has the right to return testing and demonstration products at a stipulated
depreciated value in the event that the distribution agreement is terminated,
the related revenue has been deferred. No products were shipped in the
comparable period in 1995.

     Research and development expenses were $525,000 in the three-month period
ended March 31, 1996 compared with $301,000 in the comparable period in 1995.
The increase in these expenses was primarily attributable to the increased
number of personnel and related costs for additional design in preparation of
assembly operations.


                                       17


     General and administrative expenses were $272,000 in the three-month period
ended March 31, 1996, compared with general and administrative expenses of
$127,000 in the comparable period in 1995. The increase in these expenses
resulted primarily from increases in personnel, additional legal, professional
and consulting fees and insurance premiums.

     The Company received interest income of $11,000 in the three-month period
ended March 31, 1996 and $4,000 in the comparable period in 1995. The increase
in interest income was due to higher balances of cash and cash equivalents on
hand during the three-month period ended March 31, 1996 compared to the
comparable period in 1995 as a result of the proceeds from the issuance of
$1,372,000 of convertible notes and warrants in December 1995. The Company
incurred interest expense in the three-month period ended March 31, 1996 of
$113,000 relating primarily to convertible notes issued in December 1995,
including $85,000 related to the amortization of the value of related warrants.
See Note 8 of Notes to the Company's Financial Statements.

   Years Ended December 31, 1995, 1994 and 1993

     Prior to July 1995, the Company shipped no products as the primary focus of
the Company was research and development on the Venturi ventilator. Beginning in
July 1995, the Company shipped testing and demonstration products to Kontron;
these shipments totalled $183,000 for the year ended December 31, 1995. Because
Kontron has the right to return testing and demonstration products at a
stipulated depreciated value in the event the distribution agreement is
terminated, the related revenue has been deferred.

     Research and development expenses were $1,718,000 in 1995, $1,075,000 in
1994 and $542,000 in 1993. The increase in 1995 over 1994 was primarily
attributable to increases in personnel and related costs for additional product
research and increases in related materials and supplies. The increase in 1994
over 1993 was primarily attributable to additional expenditures in connection
with personnel, materials and supplies and outside services. In addition,
research and development expenditures were limited during the period from
January to July 1993 due to a decreased level of funding.

     General and administrative expenses were $580,000 in 1995, $184,000 in 1994
and $72,000 in 1993. The increase from 1995 to 1994 resulted primarily from
increases in personnel and related costs and additional professional fees. The
increase from 1994 to 1993 resulted primarily from a temporary reduction of
management staff during the period from January to July 1993 due to a decreased
level of funding.

     The Company received interest income of $34,000 in 1995, $38,000 in 1994
and $14,000 in 1993 and incurred interest expense of $66,000 in 1995 and $93,000
in 1993. The interest income was derived from the investment of the net proceeds
from the issuance of $1,372,000 of convertible notes and warrants in December
1995, $1,457,000 of preferred stock in March 1995 and $1,944,000 of preferred
stock in July 1993. Interest expense in 1995 resulted from the convertible notes
issued in December 1995, and interest expense in 1993 resulted from $1,381,000
in bridge loans which were converted into equity concurrently with the July 1993
financing.

LIQUIDITY AND CAPITAL RESOURCES

     The Company's needs for funds generally have increased from period to
period as it has increased the scope of its research and development activity
and began shipments of testing and demonstration units. From inception through
March 31, 1996, the Company has funded these needs with approximately $7.8
million obtained through private placements of its equity securities and loans,
principally from stockholders. In addition, in April 1996, the Company issued a
note and warrants and received net proceeds of approximately $80,000, and in May
1996 the Company issued common stock and warrants and received net proceeds of
approximately $867,000.

     As of March 31, 1996 and December 31, 1995, the Company's principal source
of liquidity was cash and cash equivalents totalling $525,000 and $1,257,000
respectively. The Company had no material commitments for capital expenditures
at December 31, 1995 or March 31, 1996.

     The Company plans to finance its capital needs principally from the net
proceeds of this offering and interest thereon and its existing capital
resources. The Company's working capital and capital requirements will depend on
numerous factors, including the level of sales, the progress of the Company's
research activities and the level of resources that the Company devotes to the
developmental, clinical, regulatory and marketing aspects of its products. As it
expands from the development stage, the Company expects to expand its production
facilities or establish 


                                       18


alternate facilities and to hire additional production, marketing and sales
personnel. The Company believes that the financial resources available to it,
including its current working capital and the net proceeds from this offering,
will be sufficient to finance its planned operations and capital expenditures at
least through the end of 1997. The Company further believes that the level of
financial resources available to it is an important competitive factor and,
accordingly, may seek to raise additional capital through public or private
equity or debt financings in the future. Failure to raise such capital may
adversely affect the Company's operations and prospects. The Company plans to
continue development and testing of the Venturi and is actively designing new
products, including the Venturi MS, the Venturi AS and the Venturi CS. See
"Business -- Research and Development."

   
     In June 1996 the Company established a $500,000 bank revolving bridge line
of credit which expires on September 15, 1996. It is secured by substantially
all of the Company's assets (including intangibles) and provides for interest of
two and one-half percentage points over the lender's prime rate. In connection
with the line of credit, the Company issued the bank a warrant to purchase 4,000
shares of the Company's Common Stock for an exercise price per share equal to
the low end of the range of the initial public offering price in this
Prospectus, subject to adjustment in the event this offering is not completed
prior to August 31, 1996. To date the Company has not drawn against this line of
credit. The Company may from time to time seek additional bank financing
following completion of this offering, although there can be no assurance that
such financing will be obtained.
    

     The distribution agreement between the Company and Kontron provides for
negotiated price adjustments based on fluctuations in the exchange rate of the
U.S. dollar with respect to the European Currency Unit. See "Business --
Distribution Agreement with Kontron." Other international sales may expose the
Company to risks from currency fluctuations. In instances in which future
transactions are denominated in foreign currencies, the Company may seek to
hedge its foreign currency exposure. To date, the Company has had no foreign
currency exposure. See "Risk Factors -- Reliance on Foreign Sales; Foreign
Currency Fluctuation."

     At December 31, 1995, the Company had net operating loss carryforwards of
approximately $3,274,000 and $2,674,000 for federal and state income tax
reporting purposes, respectively. In addition, at December 31, 1995, the Company
had federal research and development credit carryforwards of approximately
$238,000. The utilization of these net operating loss carryforwards and credit
carryforwards may be limited based upon changes in ownership of the Company. See
Note 11 of Notes to the Company's Financial Statements.

EFFECT OF RECENTLY ISSUED FINANCIAL ACCOUNTING STANDARDS

     In October 1995, the Financial Accounting Standards Board issued Statement
of Financial Accounting Standards No. 123, "Accounting for Stock-Based
Compensation," ("FAS 123"), which established financial accounting and reporting
standards for stock-based employee compensation plans. Companies are encouraged,
rather than required, to adopt a new method that accounts for stock compensation
awards based on their fair value using an option pricing model. Alternatively,
companies may make pro forma disclosures of net income as if the fair value
based method of accounting required by this standard had been applied. The
Company has elected to adopt FAS 123 in 1996 through disclosure only.


                                       19


                                    BUSINESS

GENERAL

   
     Cardiopulmonary Corp. designs, develops and assembles advanced,
software-driven ventilators which it believes represent a new generation of life
support technology for the treatment of intensive care and anesthesia patients.
The Company's first product, the Venturi ventilator, incorporates proprietary
"smart" software and pneumatic hardware to continuously control patient airway
flow and pressure throughout all phases of the respiratory cycle, including the
active control of exhalation. These unique features enable continuous automatic
adjustment within and between individual breaths to tune therapy to
patient-specific demands and to supplement the patient's spontaneous breathing
efforts without suppressing or mechanically overriding the patient's natural
drive to breathe. The Company believes that these features will fundamentally
change the practice of applied respiratory care by reducing the work of
breathing, accelerating weaning from mechanical ventilatory support and reducing
ventilator dependence. As a result, the Company believes the Venturi will
improve clinical results, shorten the length of hospital stays and reduce
treatment costs.
    

     The Company has entered into an exclusive distribution agreement with
Kontron Instruments Ltd. for the promotion, sales, servicing and distribution of
Venturi products in Europe and certain other jurisdictions. Kontron is a
subsidiary of Kontron Instruments Holding N.V., a leading manufacturer and
distributor of medical and scientific instruments with over $175 million in
annual sales and an established critical care sales force which includes
approximately 60 European sales representatives. To date, Kontron has funded
most of the expenditures relating to European regulatory approvals for the
Venturi, and through direct investments owns approximately 12% of the Company
prior to this offering. Subject to certain termination rights, the distribution
agreement with Kontron calls for Kontron to purchase specified quantities of the
Venturi ventilator through the end of 1997, after which time the parties have
agreed to negotiate in good faith concerning a new purchase schedule. In
addition, Kontron has agreed to expend a total of at least $1,000,000 for
promotion, advertisement and selling of the Venturi, the timing of which
expenditure is based on the receipt by the Company of certain regulatory
approvals for the Venturi. See "Business -- Distribution Agreement with
Kontron." The Company currently is supplying demonstration units to Kontron and
expects to begin commercial sales efforts through Kontron in the second half of
1996.

     The Venturi has received Section 510(k) pre-market clearance from the U.S.
Food and Drug Administration and has passed IEC 601 safety tests administered by
the British Standards Institution. As a result, the Company may begin commercial
sales in the United States and most European countries other than Germany and
France, where specific regulatory applications are pending. The European and
United States product launches for the Venturi presently are scheduled for the
second half of 1996.

INDUSTRY BACKGROUND

   Market Overview

     Respiratory dysfunction represents one of the most prevalent and costly
conditions in healthcare. The National Center for Health Statistics reports that
lung disease affects some 25 million people and is the third leading cause of
death in the United States. Furthermore, the cumulative effects of air
pollution, smoking, and the increasing incidence of the acquired
immunodeficiency syndrome (AIDS), together with the aging of the United States
population, are expected to cause a significant increase in the need for
respiratory care.

     Mechanical ventilation is required for the treatment of acute respiratory
failure due to primary lung disease and for a variety of secondary causes of
respiratory failure, including heart attacks, circulatory failure, strokes,
sepsis and trauma. According to HCIA Inc., approximately 730,000 patients
required mechanical ventilation for acute respiratory failure in the United
States in 1994. Based upon 1996 studies which indicated an average duration of
ventilatory support of 18 days, patients suffering acute respiratory failure
require approximately 13 million patient days of advanced ventilatory support
each year. Furthermore, patients undergoing general anesthesia and surgery
require temporary ventilation to sustain breathing during surgery and/or in the
immediate post-operative period. The American Society of Anesthesiology
estimates that 22 million surgical procedures are performed in the United States
each year; a significant portion of these procedures requires general
anesthesia.

     Mechanical ventilation for acute respiratory failure is generally provided
in hospital intensive care units. The American Hospital Association estimated
that in 1992 there were approximately 100,000 ICU beds in some 6,500


                                       20


   
hospitals in the United States. Based upon the industry data described above and
the American Hospital Association's 1994 estimated average bed utilization of
66% in acute care hospitals, the Company estimates that there is an installed
base of approximately 50,000 intensive care ventilators in the United States.
According to a 1994 article, the total cost of ICU care in the United States was
approximately $55 billion in 1992. In addition, studies have shown that hospital
charges were higher in patients receiving mechanical ventilation than in other
patients in the ICU and that mechanically ventilated patients consume a
disproportionate share of ICU resources. As a result, any reduction in average
duration of ventilatory support or the resources required to maintain such
support would represent a significant direct cost benefit, particularly for
healthcare providers operating under capitated payment contracts and Medicare's
diagnosis-related group reimbursement system.
    

   Current Status of Mechanical Ventilator Technology

     A ventilator is a mechanical device which facilitates the exchange of
oxygen and carbon dioxide between the atmosphere and the patient. Mechanical
ventilation has evolved from methods of temporary support during anesthesia and
surgery to become one of the most important treatments in the management of
critically ill patients. Ventilators are used as primary life supportive therapy
for patients unable to accomplish effective, spontaneous breathing due to
serious medical illness, such as acute respiratory distress, acute circulatory
failure, chronic obstructive pulmonary disease, sepsis and multi-organ failure.

     Although the respiratory needs of critically ill patients change
constantly, the current generation of ventilators provides relatively static
ventilatory support. Current systems supply oxygen and other gases to a patient
based upon preset parameters (such as breathing rate, tidal volume, pressure or
flow) with limited ability for automatic adjustment. As a result, current
ventilators often mechanically override the patient's spontaneous respiratory
effort or require the use of sedatives or narcotics to extinguish the natural
drive to breathe. The clinician's ability to improve treatment also is hampered
by the limited ability of current ventilators to optimize patient-ventilator
interaction. The management of a patient under these conditions requires
constant vigilance and intervention by a clinician, including frequent manual
adjustments to the ventilatory controls. In addition, conventional mechanical
ventilation provides assistance only during inhalation, which leads to higher
work of breathing and the potential for gas trapping in the lungs.

     Due to these technological limitations, the Company believes that patients
are often either under- or over-ventilated, leading to increased work of
breathing, diaphragmatic fatigue, altered pulmonary gas exchange, respiratory
muscle atrophy and mechanical overdistention of the lung. The Company believes
these conditions may lead to increased respiratory complications and may impede
the ability to wean a patient from the ventilator, resulting in prolonged
ventilator dependence, suboptimal patient outcomes and increased treatment
costs.

THE CARDIOPULMONARY SOLUTION: PATIENT-SPECIFIC, "SMART" VENTILATION

     Cardiopulmonary has developed its core ventilation technology to address
key clinical problems, technological limitations and high treatment costs that
the Company believes are associated with current ventilators. The Company's
basic premise is that patient outcomes in ventilation can be improved only if
the ventilator is able to respond automatically and continuously adapt to the
changing needs of the critically ill patient. The Company has designed the
Venturi to achieve these objectives. The Company believes that the Venturi will
advance the standard of ventilatory care and lead to improved patient outcomes,
reduced length of stay and treatment cost savings through:

     O    IMPROVED PATIENT-VENTILATOR INTERACTION: The Venturi's precise
          monitoring and fast pneumatic response improve synchrony between
          patient effort and ventilatory response, reducing the work of
          breathing and ventilator dependence.

     O    AUTOMATIC WEANING: The Venturi promotes spontaneous breathing by
          providing automatic withdrawal of mechanical ventilatory support
          commensurate with the improved clinical status of the patient,
          reducing clinician time and consequently lowering treatment costs.

     O    ACTIVE CONTROL OF EXHALATION: To date, ventilator technology has
          focused on assisting inhalation. The Company believes the Venturi's
          unique ability to actively control exhalation will minimize gas
          trapping in the lungs (a phenomenon known as "intrinsic PEEP" or
          "auto-PEEP"), reduce the risks of barotrauma (injury due to
          overpressurization of the lung), increase gas exchange, and improve
          patient comfort.

     O    PATIENT SIMULATION: The Venturi permits the clinician to predict the
          effects of proposed changes to treatment settings in a computer
          simulation using current patient data without disrupting the ongoing
          care 


                                       21


          regimen. The Company believes this feature will improve safety
          and reduce the risk of complications during ventilator adjustment.

     O    DATA MANAGEMENT AND OUTCOMES MEASUREMENT: The Venturi records and
          maintains individual patient ventilation data through the use of its
          customized database, allowing clinicians to compare historical
          physiologic data with current patient settings and responses. The
          Venturi software architecture will permit the assembly of an outcomes
          database for the development of optimal treatment protocols which the
          Company believes ultimately will enable healthcare providers to better
          manage the cost of care.

STRATEGY

     The Company's objective is to become a leading provider of advanced
ventilatory support and other critical care systems in the United States and
internationally. The important elements of the Company's strategy are to:

          Establish the Company's Venturi system as a new standard of care in
     advanced ventilatory support. The Company intends to establish the Venturi
     ventilator as an essential interventional platform at the bedside of
     critically ill patients. The Company believes that the advanced clinical
     features of its products will allow the delivery of superior patient care
     and the reduction of overall treatment costs.

          Focus on leading teaching hospitals and clinical opinion leaders. The
     Company is focusing its initial product marketing and sales efforts on
     major teaching hospitals and key opinion leaders in pulmonary and critical
     care medicine and anesthesiology in the United States and in Europe. The
     Company believes that the support of well-respected clinicians will
     contribute to market acceptance and stimulate product demand by validating
     the performance of the Venturi ventilators.

          Initiate clinical marketing studies to validate certain key
     benefits. The Company believes that published peer-reviewed studies
     validating the safety, key clinical benefits and claims of superior
     performance of the Venturi and future products will constitute an important
     element of its marketing efforts. The Venturi currently is undergoing
     clinical marketing studies at Yale-New Haven Hospital. The Company plans to
     begin additional clinical marketing studies during the second half of 1996
     at Polyclinica di Milano in Italy, Medizinsche Hochschule Hannover in
     Germany, Hopital Henri Mondor in Creteil, France, Gloucester Royal
     Infirmary in England and Duke University Medical Center, and plans to
     initiate additional studies in the future.

          Establish international presence through Kontron and other strategic
     alliances. The Company plans to work closely with Kontron to market the
     Venturi in Europe and certain other jurisdictions. The Company believes
     this relationship will facilitate the penetration of the European market
     through Kontron's established sales and marketing force and service
     network. The Company also intends to establish similar strategic alliances
     or distributor relationships in the Pacific Rim, South America and other
     key international markets to assist with regulatory requirements and to
     market, distribute and service its products.

          Establish a direct sales force and selected distributor network. In
     the United States, the Company is establishing a direct sales force, which
     initially will focus on leading teaching hospitals, and a network of
     respiratory specialty distributors to support the efforts of the direct
     sales force in generating sales to other hospitals and subacute healthcare
     providers.

          Leverage core ventilation technologies to create new products and
     maintain product leadership. The Company plans to use the Venturi
     ventilator as a technological platform for its future products. As a
     result, the Company believes it can reduce the development time and cost
     required for these products. In addition, the Company has designed the
     Venturi to accommodate software and modular component upgrades which will
     enable field upgrades of existing products. The Company believes these
     upgrades will allow it to maintain a technological leadership position by
     adding new therapeutic options for respiratory care to the capabilities of
     the existing Venturi platform, subject to obtaining necessary regulatory
     clearances.

PRODUCTS

   The Venturi Ventilator

     The Company's Venturi ventilator is a portable system that provides
advanced life support for patients with acute respiratory failure. It features
proprietary, patient-focused, "smart" ventilation which improves the dynamic


                                       22


interaction between patient demand and ventilator response. The Company's
Venturi ventilator offers numerous advanced clinical features, including:

          Proprietary "smart" software. The Venturi's proprietary "smart"
     software is shared by two computers. The first implements the desired
     therapy by controlling the system's pneumatics, and the second runs a color
     graphical, object-oriented touchscreen interface and provides redundant
     capability for system operation. The software accepts and implements a
     broad range and a high level of instructions from the clinician. The
     Venturi permits clinicians to invent and implement protocols, and to reuse
     and adapt proven protocols to different patients. Once the clinician has
     selected or "programmed" a protocol, the Venturi's software continuously
     adapts the Venturi to automatically remain in synchrony with the patient
     during changing breathing patterns. The Company believes the automatic
     control of ventilation represents a significant advance in respiratory
     care.

          Pneumatic system. The pneumatic drive mechanism in the Venturi's
     respiratory control system is a dual venturi tube driven by a single
     proportional valve. In the forward direction, the Venturi tube generates
     pressure to the outside of the breathing bag that contains the gases to be
     delivered to the patient (these gases can be any blend of air and oxygen,
     and can include other diagnostic and therapeutic gases such as helium or
     nitric oxide). Reversing the flow through the venturi tube lowers airway
     pressure and allows the patient to exhale freely, providing exhalation
     assistance to promote higher airway flow and more complete exhalation. The
     Company believes that the Venturi ventilator's proprietary pneumatic system
     provides several significant clinical advantages, including lower lung
     pressure, faster respiratory cycles, reduced gas trapping and better gas
     exchange. Among other benefits, the Company believes these clinical
     improvements will encourage spontaneous breathing, and consequently allow
     earlier weaning from ventilatory support.

          Monitoring. To offer the clinician flexibility in the control of
     ventilation and the monitoring of patient response, the Venturi
     incorporates an active, full color, integrated graphics display and
     touchscreen that depicts the patient's respiratory status. The Venturi
     displays a comprehensive set of widely used and clinically established
     respiratory parameters and waveforms, including standard waveforms
     depicting primary respiratory mechanics such as pressure, volume, and flow,
     in conjunction with selected secondary data such as the continuous display
     of flow-volume and pressure-volume relations. The Venturi also permits
     remote monitoring by means of computer and telecommunications networks.

          Data management and outcomes measurement. The Venturi records and
     maintains individual patient ventilatory data with its proprietary database
     system, allowing clinicians to compare historical treatment data with
     current patient settings and responses. The Venturi software architecture
     also permits a user to assemble a customized outcomes database to develop
     optimal treatment protocols, which the Company believes ultimately will
     contribute to reductions in the cost of care and help users remain
     competitive in a managed care environment.

          Proprietary patient simulator. The Venturi permits the clinician to
     predict the effects of proposed changes to a patient's treatment settings
     in a computer simulation using current patient data without disrupting the
     ongoing care regimen. Thus, a clinician can test proposed changes before
     applying them to a patient to determine optimal, patient-specific settings.

          Software operating system with open architecture and
     telecommunications capability. The Company has developed a proprietary
     software system with an open architecture design which allows the
     flexibility to change and/or upgrade the Venturi's functionality. The
     Company believes the Venturi's software structure will allow the Company to
     test and distribute new methods of ventilation, thus facilitating the
     implementation of new therapeutic strategies for respiratory care, subject
     to obtaining necessary regulatory clearances. Furthermore, the system's
     data management capabilities and ability to connect to computer and
     telecommunications networks will enable healthcare providers to integrate
     the Venturi with other information management systems.

          Disposable integrated breathing circuit, humidifier and reservoir. The
     Venturi provides temperature control and humidification of the breathing
     gas. By integrating all of the system components that come into contact
     with the patient, including the humidifier, into one disposable circuit,
     the Company believes the Venturi will reduce the risk of patient-to-patient
     cross contamination and the costs of cleaning and sterilization. As the
     number of patients with advanced cases of acquired immunodeficiency
     syndrome (AIDS), tuberculosis and hepatitis who require ventilatory support
     increases, this feature will offer important patient care and safety
     benefits. In addition, this integrated circuit reduces work of breathing by
     eliminating flow-restricted demand 


                                       23


     valves and protective filters within the breathing circuit as required by
     existing ventilators. The Company anticipates that sale of its proprietary
     disposable breathing circuits will provide an additional source of revenue.

          Portability with full pneumatic and electrical capability. The Venturi
     is a portable system that includes batteries and gas tanks to provide
     complete electrical and pneumatic capability for one hour or more of
     uninterrupted, full scale ventilation without recharging. As a result, the
     Venturi can be moved throughout the hospital with the patient. This
     alleviates the need to interrupt life support to switch a patient to a
     temporary ventilatory support system during patient transfer, which has
     been shown to be a high risk event for a ventilated patient. This also
     allows care institutions the flexibility to bring advanced ventilatory
     support to any bedside without moving the patient. These features make the
     Venturi suitable for a wide range of healthcare facilities, including
     flexible environments such as subacute care facilities and outpatient
     surgery facilities, and reduces the need for healthcare providers to
     purchase separate transport ventilators.

          Incorporation of standardized hospital protocols. The Company believes
     there is an increasing trend toward the use of standardized treatment
     protocols in order to shorten hospital stays and improve patient outcomes.
     The Venturi allows healthcare providers to customize protocols and display
     them on the system's guidance screen. Additional protocols can be
     implemented in accordance with a patient's response to treatment until
     ventilatory support is no longer required.
   
     As a result of these features, the Company believes that the Venturi system
offers significant benefits to patients and healthcare providers, including: (i)
improved patient care, (ii) ease of use, (iii) reduced ventilator days, (iv)
reduced cost of patient care, (v) reduced need for sedatives and narcotics, and
(vi) reduced risk of cross-contamination. The Company plans to price the Venturi
competitively with or at a premium to existing high end ventilators, which the
Company believes generally are priced from $25,000 to $35,000; however, the
Company has not yet determined the exact price range at which the Venturi will
be offered.
    
PRODUCTS UNDER DEVELOPMENT

     The Company is developing new products which are being designed to be fully
compatible with the software and hardware platform utilized in the Venturi
system.

     The Venturi MS is being designed as a stand alone system which will add a
wide array of critical care patient monitoring parameters to the Venturi's
primary respiratory platform. The Company expects that this system will
continuously monitor a patient's electrocardiogram (EKG), invasive and
non-invasive arterial blood pressure, blood oxygen saturation, end tidal carbon
dioxide, temperature and respiration. The Venturi MS will provide healthcare
clinicians with a fully-integrated display of these key vital parameters.
Because the Venturi MS will use the same software platform and hardware utilized
in the Venturi, Venturi owners will also be able to incorporate these expanded
monitoring capabilities through modular, easy-to-install hardware and software
upgrades. The Company believes the Venturi MS will significantly reduce users'
capital equipment needs by consolidating commonly used individual monitoring
tools into one fully-integrated portable life-support workstation. The Venturi
MS is in the advanced stages of product design.

     The Venturi AS, an advanced anesthesia workstation, is expected to combine
precise anesthetic agent delivery with the Venturi's advanced ventilatory
control. The data management system will be designed to consolidate and simplify
patient monitoring and anesthetic delivery information so that the
anesthesiologist can base clinical decisions on prompt and reliable
patient-specific information depicting the patient's intraoperative and
post-anesthetic status. In addition, the Company expects the product to
incorporate an innovative and precise anesthetic agent delivery system. The
Company believes these features will provide precise control of anesthetic
delivery, increase patient safety and decrease recovery time and costs. The
Venturi AS is still in the research stage.

     The Venturi CS, a second generation version of the Venturi system, is being
designed to enhance heart-lung interaction during mechanical ventilation. The
Venturi CS is also expected to incorporate new "smart" software for
cardiac-ventilator synchronization, pulmonary mechanics measurements and
enhanced patient monitoring capabilities. As a result, the Company believes that
the Venturi CS will significantly reduce cardiac work and enhance circulatory
function in cardiac-compromised patients, leading to enhanced patient care and
reduced treatment costs. The Venturi CS is undergoing investigational trials at
Yale-New Haven Hospital under an Investigational Device Exemption (IDE).

     The Company will need to obtain clearance or approval from the FDA and
comparable regulatory authorities outside the United States before marketing its
products under development. See "-- Government Regulation."


                                       24


SALES, MARKETING AND DISTRIBUTION

   
     The Company, through its relationship with Kontron and its direct sales
force in the United States, intends to focus its initial sales and marketing
efforts on major teaching hospitals and key opinion leaders in the field of
pulmonary medicine and acute ventilatory care, who are in the best positions to
appreciate the therapeutic and financial benefits attributable to the Company's
products. In addition, the Company believes it will be able to develop, as part
of its ongoing clinical marketing studies, published reports which document key
clinical benefits of the Venturi, including the ability of the Venturi to reduce
the average number of ICU days for specific patient populations. The Company
believes studies of this nature would influence purchasing decisions with
respect to intensive care products such as ventilators, which generally are made
by hospital administrators and specialists for buying consortiums. However,
there can be no assurance that such studies will be published on a timely basis,
if at all, or that any studies that are published will support the Company's
claims. See "Risk Factors--Uncertainty of Market Acceptance."
    

     Domestic Sales and Service. The Company currently is establishing a direct
sales force for the United States market. Initially, the Company expects to
establish a sales force of Regional Account Managers in select geographic areas;
the Company expects this sales force to grow in number to the extent product
acceptance and sales volume increase. The sales force will be responsible for
the demonstration and sale of the Company's products as well as developing a
close working relationship with target accounts. Initially, the Company intends
to focus its sales and marketing efforts on major teaching hospitals and other
centers of influence. The sales force will be expected to leverage sales at
these influence centers to achieve subsequent recommendations and endorsements.
A portion of the proceeds of this offering will be used to establish such a
direct sales force.  See "Use of Proceeds."

     The Company also plans to utilize respiratory specialty distributors to
sell products in markets which will not be initially targeted by the direct
sales force. These distributors will also support the efforts of the direct
sales force in the smaller acute care hospitals and subacute care facilities and
will be responsible for the related sales, service, stocking and account
receivable functions in their assigned geography.

     The Company plans to utilize a combination of in-house direct service
representatives and dealer/third party field service representatives. The
Company's direct service representatives will be responsible for the repair of
products, act as liaison between the customer and the Company's product quality
and manufacturing staff, train the dealer/third party service support network
and produce applicable service and support technical material. The dealer/third
party service organizations will be responsible for the field service of
products which have been sold in their assigned geographic territory.

     International. The Company plans to penetrate international markets through
its relationship with Kontron. The Company's initial sales are being made to
Kontron for resale in Europe and certain other jurisdictions. See " --
Distribution Agreement with Kontron." The Company is supporting Kontron's
efforts by encouraging clinical marketing studies of the Venturi at several
leading European hospitals. The Company intends to seek additional long-term
strategic relationships or distribution agreements to take advantage of
established sales organizations in the Pacific Rim, South America and other
international markets.

     Clinical Support and In-Service Training. The Company plans to support its
domestic and international markets as well as its clinical marketing studies
with a limited staff of clinical specialists, which will increase in size with
product acceptance and increased sales volume. These specialists will be
responsible for installing products and monitoring their operation at study
sites as well as assisting the Company's direct sales organization with
in-service training and technical presentations.

     Promotion. The Company plans an intensive awareness campaign to educate the
medical community about its products by sponsoring clinical abstracts and papers
pertaining to Company products at major professional society meetings. The
Company plans to display its products at exhibitions at the annual meetings of
major professional societies, such as the American Association of Respiratory
Care, American Thoracic Society, American College of Chest Physicians, American
Society of Anesthesiologists and the American Society of Critical Care Medicine,
as well as at local respiratory therapy society meetings. The Company also plans
to advertise in professional journals both to enhance recognition of the
Company's name and products and to generate sales leads.

     Ancillary Products and Services. Once a sufficient installed base of its
products is in place, the Company may also realize revenue from the sale of
training services, software based treatment guidelines and utilization review
protocols and from the sale of disposable breathing circuits.

                                       25


DISTRIBUTION AGREEMENT WITH KONTRON

     In March 1995, the Company entered into an exclusive Distribution Agreement
with Kontron Instruments Ltd. for the promotion, sales, servicing and
distribution of Venturi products in Europe and certain other jurisdictions.
Kontron is a subsidiary of Kontron Instruments Holding N.V., a leading European
manufacturer and distributor of medical and scientific instruments with over
$175 million in annual sales and an established critical care sales force which
includes approximately 60 European sales representatives. The Company has
granted Kontron exclusive distribution rights for the Venturi (including the
Venturi CS, Venturi AS and any upgrades of or new developments included therein)
in Europe and certain other jurisdictions. The Company believes a long-term
strategic relationship with Kontron will allow the Company to benefit from
Kontron's established sales organization and distribution network, and
consequently accelerate the Company's penetration of overseas markets. In
addition, the Company hopes to benefit from Kontron's experience with respect to
overseas regulatory approvals. To date, Kontron has funded most of the
expenditures relating to European regulatory approvals, and through direct
investments owns approximately 12% of the Company prior to this offering. See
"Certain Transactions."

     Pursuant to the terms of the Distribution Agreement, Kontron has obtained
British Standards Institution certification that the Venturi complies with IEC
601 safety standards. Subject to certain termination rights, the distribution
agreement with Kontron calls for Kontron to purchase specified quantities of the
Venturi ventilator through the end of 1997, after which time the parties have
agreed to negotiate in good faith concerning a new purchase schedule. In
addition, Kontron has agreed to expend a total of at least $1,000,000 for
promotion, advertisement and selling of the Venturi, the timing of which
expenditure is based on the receipt by the Company of certain regulatory
approvals for the Venturi. The Company currently is supplying demonstration
units to Kontron and expects to begin commercial sales efforts through Kontron
in the second half of 1996. A representative of Kontron also is entitled to
attend meetings of the Company's Board of Directors.

     The Distribution Agreement extends indefinitely, subject to termination
upon the occurrence of certain events. Ordinary termination of the Distribution
Agreement requires thirty-six months' written notice by either party.
Exceptional termination is allowed: (i) upon twenty-four (24) month's notice by
either party given during any month of January, if Kontron and the Company have
failed to agree by the end of the prior year on a purchase schedule for the
upcoming three years to update the purchase schedule contained in the
Distribution Agreement; (ii) upon six month's notice by either party given
during any month of January beginning in January 1996, if Kontron has failed to
order from the Company in the previous year at least the minimum number of
products set forth in the mutually agreed schedule for the prior year, except
where such failure is due to the Company's inability to deliver products; (iii)
automatically and without notice in case of dissolution or liquidation of the
Company or of Kontron; (iv) immediately upon notice by the Company if Kontron
(other than for reasons of force majeure) shall fail to make any payment due the
Company for a period of sixty (60) days following the date such payment is due
unless such obligation is disputed in good faith; and (v) upon six month's
notice by either party in case a competitor of either party acquires direct or
indirect control of the other party, in which case the right to exceptional
termination can be exercised only by the party not being so acquired.

     The Distribution Agreement provides that the Company and Kontron shall
negotiate in good faith with respect to price adjustments for future sales if
the exchange rate of the U.S. dollar with respect to the ECU varies by more than
7.5% from that in effect on the date a price is agreed. Consequently, the
Company's revenues from sales to Kontron may be adversely affected by
fluctuations in currency exchange rates. See "Risk Factors --Reliance on Foreign
Sales; Foreign Currency Fluctuation" and "Management's Discussion and Analysis
of Financial Condition and Results of Operations -- Liquidity and Capital
Resources."

PRODUCTION

     The Company's production operations consist primarily of final assembly,
testing, and quality control of materials, components, subassemblies, and
systems. The Company currently assembles and tests its products at its facility
in Milford, Connecticut. As currently configured, the Company's facilities will
accommodate only limited ventilator production. As a result, the Company
anticipates that it will need to expand its production facilities or establish
alternate facilities as it expands from the development stage to full
production, and intends to spend a portion of the proceeds from this offering
for that purpose. See "Use of Proceeds" and "Risk Factors."

     The Company purchases the components for its products from various
independent suppliers. These components are either standard components or are
built to the Company's specifications. As a result of the Company's


                                       26


efforts to develop multiple supplier relationships, many of the purchased
components are available from more than one vendor. However, several components
used in the Company's products are currently available from only one source and
others are available from only a limited number of sources. Although the Company
believes it could obtain all of the necessary items from alternate sources if
required, a change in sole source suppliers would disrupt production, create
delays or reductions in product shipments, or increase component costs. See
"Risk Factors -- Reliance Upon Key Suppliers."

PATENTS AND PROPRIETARY INFORMATION

     The Company seeks to protect its proprietary rights in its technology and
products through patent applications, trade secrets and non-disclosure and
confidentiality agreements. The Company has filed patent applications relating
to the Venturi's pneumatic system in the United States and internationally
(including a pending application to the PCT) and to the Venturi's control system
and software in the United States. In addition, certain of the Company's
products under development are protected by two United States patents and two
international patents covering ventilation methods and hardware design. The
Company intends to submit additional international patent applications. There
can be no assurance that any of the Company's patent applications will result in
issued patents, that any issued patents will provide any competitive advantage
or that patents will not be challenged, circumvented or invalidated.

     The Company also relies on unpatented trade secrets and proprietary
know-how. There can be no assurance that others may not independently develop or
otherwise acquire the same or similar trade secrets and know-how or otherwise
gain access to the Company's proprietary technology or disclose such technology,
or that the Company can meaningfully protect its rights to its unpatented
technology. In the absence of patent protection, the Company's business may be
adversely affected by competitors who independently develop substantially
equivalent technology.

     In addition, the Company has filed an "intent-to-use" trademark
registration for the "Venturi" mark, which has been allowed by the United States
Patent and Trademark Office.

COMPETITION

   
     The medical device industry in the United States and abroad is intensely
competitive. The principal manufacturers of ventilator equipment are Nellcor
Puritan-Bennett, Inc., Siemens Life Systems (a division of Siemens AG),
Infrasonics, Inc. (which has entered into an agreement to be acquired by Nellcor
Puritan-Bennett, Inc.), Bird Medical Technologies, Inc. (a division of Thermo
Electron Corp.), Bear Medical Systems, Inc. (a division of Allied Healthcare
Products, Inc.) and Draegerwerk AG. The Company may also compete with other
manufacturers of respiratory products and medical devices. Many of these
companies have substantially greater capital resources, research and development
staffs and facilities, and experience in obtaining regulatory approvals and in
marketing and distribution of products, than does the Company. The Company
believes that the principal competitive factors in this market are product
features and quality, ability to reduce treatment costs, price, customer
service, and improved patient outcomes. The Company believes that it can compete
with respect to each of these factors; however, the Company may find it
necessary to adjust its pricing policies in accordance with market conditions.
See "Risk Factors -- Significant Competition" and "Risk Factors -- Uncertainty
of Market Acceptance."
    

RESEARCH AND DEVELOPMENT

     The Company has devoted substantially all of its efforts since inception to
the design, development, pre-commercial assembly and testing of the Venturi
ventilator. Research and development expenses were $525,000 in the three-month
period ended March 31, 1996 and $301,000 in the three-month period ended March
31, 1995; $1,718,000 in the year ended December 31, 1995, $1,075,000 in the year
ended December 31, 1994 and $542,000 in the year ended December 31, 1993; and
$5,930,000 for the period from inception (March 4, 1988) through March 31, 1996.

     The Company's research and development activities are performed by the
Company's internal research and development team. The Company's principal
research and development activities consist of the continued development and
testing of the Venturi and the research, design and development of future
products, including the Venturi MS, the Venturi AS and the Venturi CS. See "--
Products" and "-- Products Under Development." The Company will be required to
seek regulatory clearance or approval for these devices. There can be no
assurance that 


                                       27


   
product development will be successfully completed, that regulatory clearances
or approvals will be granted on a timely basis or at all or that any products
that are successfully developed will achieve commercial acceptance. See "Risk
Factors -- Uncertainty of Market Acceptance" and "Risk Factors -- Possible
Adverse Effect of Government Regulation."
    

GOVERNMENT REGULATION

     General. All medical devices are subject to extensive and rigorous
regulation by the federal government, principally the FDA and, in some
instances, by state, local, and foreign government authorities. The Federal
Food, Drug, and Cosmetic Act ("FFDCA") and other federal statutes and
regulations govern the development, testing, manufacture, labeling, packaging,
storage, approval, advertising, promotion, sale and distribution of such
products. Sales of the Company's products outside of the United States are
subject to foreign regulatory requirements that vary from country to country.
The time required to obtain clearance from a foreign country may be longer or
shorter than that required by the FDA, and clearance or approval or other
product requirements may differ.

     Regulation of Medical Devices -- United States. Pursuant to the FFDCA,
medical devices intended for human use are classified into three categories,
Classes I, II and III, on the basis of the controls deemed necessary by the FDA
to reasonably assure their safety and effectiveness. Generally, Class I devices
are subject to general controls (e.g., labelling, premarket notification, and
adherence to the Good Manufacturing Practice ("GMP") regulations), and Class II
devices are subject to general controls and special controls (e.g., performance
standards, postmarket surveillance, patient registries and FDA guidelines).
Class III devices are those which must receive premarket approval ("PMA") from
the FDA to ensure their safety and effectiveness (e.g., life-sustaining,
life-supporting, and implantable devices, or new devices that have not been
found substantially equivalent to legally marketed devices). The Venturi
ventilator is classified as a Class II device.

     Before a manufacturer can introduce a new device into the market, the
manufacturer must generally obtain marketing clearance through either a
premarket notification ("510(k)") procedure or a PMA procedure. FDA will grant
510(k) clearance for a new device if the medical device manufacturer can
establish that the new device is "substantially equivalent" in terms of safety
and effectiveness to a legally marketed Class I or Class II medical device or to
a Class III medical device for which the FDA has not called for a PMA. The FDA
has recently been requiring a more rigorous demonstration of substantial
equivalence than in the past. It generally takes from four to twelve months from
submission of a 510(k) to obtain 510(k) clearance from FDA, but it may take
longer.

     The FDA may determine that the new device is not substantially equivalent
to a legally marketed device, in which case a PMA may be required. The FDA may
also determine that additional information is needed before a substantial
equivalence determination can be made in which case data from safety and
effectiveness tests, including clinical tests, may be required. A "not
substantially equivalent" determination or a request for additional information
could delay the market introduction of new products that fall into this category
and could have a material adverse effect on the Company's business, financial
condition and results of operation.

     The Company's Venturi ventilator has been cleared for marketing by the FDA
through the 510(k) clearance process; as a result, the Company may begin
commercial sales of the Venturi in the United States without further regulatory
approval so long as no changes are made which require the filing of an
additional 510(k) Submission. The Company currently anticipates that the Venturi
MS and the Venturi AS will qualify for 510(k) clearance and that the Venturi CS
will require premarket approval. However, there can be no assurance that the
Company will receive FDA clearance of a 510(k) notification for the Venturi MS
or the Venturi AS, or any device that the Company may develop in the future, on
a timely basis or at all.

     The FFDCA requires the filing of a new 510(k) Submission when, among other
things, the manufacturer makes a major change or modification in the intended
use of a previously cleared device or a change or modification, including
product enhancements, to a previously cleared device that could significantly
affect its safety or effectiveness. A device manufacturer is responsible for
making the initial determination as to whether a proposed change to a cleared
device or to its intended use necessitates the filing of a new 510(k)
Submission. If the Company determines that any modifications that it may make to
its previously cleared products do not require the filing of a new 510(k)
Submission, there can be no assurance that the FDA would agree with the
Company's determinations and would not require the Company to submit a new
510(k) for any modifications made to the devices. If the FDA requires the
Company to submit a new 510(k) for any modification to the device the Company
may be prohibited from marketing the device as modified until the 510(k) is
cleared by the FDA. There can be no assurance that the Company will obtain
510(k) clearance on a timely basis, if at all, for any device modification for
which it files a future 510(k) Submission.


                                       28


     A manufacturer must file a PMA application if a new device is not
substantially equivalent to a legally marketed Class I or Class II device, or if
it is a Class III device for which FDA has called for PMA's. A PMA application
must be supported by extensive data, usually including both preclinical and
clinical trial data, to demonstrate the safety and effectiveness of the device.
If clinical trials of a device are required and the device presents a
"significant risk," the sponsor of the trial (usually the manufacturer or the
distributor of the device) must obtain FDA approval of an investigational device
exemption ("IDE") application prior to commencing the clinical trials. The IDE
application must be supported by data, typically including the results of animal
and laboratory testing. Sponsors of clinical trials are permitted to sell those
devices distributed in the course of the study provided such compensation does
not exceed recovery of the costs of manufacture, research, development and
handling. An IDE supplement must be submitted to and approved by the FDA before
a sponsor or an investigator may make a change to the investigational plan that
may affect its scientific soundness or the rights, safety or welfare of human
subjects. There can be no assurance that the Company will be permitted to
undertake such clinical trials or that, if conducted, such clinical trials will
demonstrate the safety and effectiveness of the device.

     The PMA application must contain the results of the clinical trials, the
results of all relevant bench tests, laboratory and animal studies, a complete
description of the device and its components, and a detailed description of the
methods, facilities and controls used to manufacture the device. In addition,
the submission must include the proposed labeling, advertising literature and
training methods (if required). The FDA generally takes approximately one to two
years from the date of filing to complete its review of a PMA, but may take
significantly longer. The review time is often significantly extended by the FDA
requesting additional information or clarification of information already
provided in the submission. During the review period, an advisory committee
likely will be convened to review and evaluate the application and provide
recommendations to the FDA as to whether the device should be approved for
marketing. The FDA is not bound by the recommendations of the advisory panel. In
addition, the FDA will inspect the manufacturing facility to ensure compliance
with the GMP regulations for medical devices prior to approval of the PMA
application. If the FDA's evaluations of both the PMA application and the
manufacturing facilities are favorable, the FDA will either issue an approval
letter or an approvable letter, which usually contains a number of conditions
which must be met in order to secure final approval of the PMA. When and if
those conditions have been fulfilled to the satisfaction of the FDA, the agency
will issue a PMA approval letter, authorizing commercial marketing of the device
for certain indications. If the FDA's evaluations of the PMA application or
manufacturing facilities are not favorable, the FDA will deny approval of the
PMA application or issue a "not approvable" letter. The FDA can also determine
that additional clinical trials are necessary, in which case PMA approval may be
delayed for several years while additional clinical trials are conducted and
submitted in an amendment to the PMA. There can be no assurance that the Company
will obtain PMA approval by the FDA to commercially market a device in the
United States on a timely basis, if at all. If granted, the premarket approval
may include significant limitations on the uses for which the product may be
marketed, and the agency may require postmarketing studies of the device.

     Modifications to a device that is the subject of an approved PMA, its
labeling, or manufacturing process may require approval by the FDA of PMA
supplements or new PMAs. Supplements to a PMA often require the submission of
the same type of information required for an initial PMA, except that the
supplement is generally limited to that information needed to support the
proposed change from the product covered by the original PMA.

     The Venturi did not require a PMA application; however, the Company may be
required to submit a PMA application for future upgrades of the Venturi or for
some or all of its future products, and expects that its Venturi CS product may
require a PMA application.

     Any products manufactured or distributed by the Company pursuant to FDA
clearances or approvals are subject to pervasive and continuing regulation by
the FDA. Device manufacturers are required to register their establishments and
list their devices with the FDA, and are subject to periodic inspections by the
FDA, or by a state entity under an FDA contract, for compliance with the GMP
regulations for medical devices. These regulations require a company to
manufacture its products and maintain documents in a prescribed manner with
respect to manufacturing, testing and control activities. The GMP regulations
may be revised by the FDA to include design controls as well. This and other
proposed changes to the GMP regulations, if finalized, could likely increase the
cost of complying with GMP requirements. The Company also may be subject to the
registration and inspection requirements of state regulatory agencies. There can
be no assurance that the Company will be able to attain or maintain compliance
with GMP regulations.


                                       29


     In addition, the Medical Device Reporting ("MDR") regulation obligates the
Company to inform FDA whenever there is reasonable evidence to suggest that one
of its devices may have caused or contributed to death or serious injury, or
where one of its devices malfunctions and, if the malfunction were to recur, the
device would be likely to cause or contribute to death or serious injury. The
Company may also be required to comply with device tracking regulations, which
require manufacturers to establish a method of tracking individual devices
through the distribution channel to the physician and patient using the device.

     Labeling and promotion activities are also subject to scrutiny by the FDA
and, in certain instances, by the Federal Trade Commission. The FDA actively
enforces regulations prohibiting marketing of products for unapproved uses.

     If, as a result of FDA inspections, MDR reports or information derived from
any other source, the FDA believes the Company is not in compliance with the
law, the FDA can refuse to clear or approve new products for marketing; withdraw
previous product clearances or approvals; require notification to users
regarding newly found unreasonable risks; request repair, refund or replacement
of faulty devices; request corrective advertisements, formal recalls or
temporary marketing suspension; impose civil penalties; or institute legal
proceedings to detain or seize products, enjoin future violations, or seek
criminal penalties against the Company, its officers or employees. Civil
penalties for FFDCA violations may be assessed by the FDA in lieu of or in
addition to instituting legal actions. Any such action by the FDA could result
in disruption of the Company's operations for an indeterminate time.

     Regulations of Medical Devices Outside the United States. Products marketed
outside the United States that are manufactured in the United States are subject
to certain FDA regulations, as well as regulation by the country in which the
products are to be sold. The Company also might be subject to foreign regulatory
requirements governing clinical trials and medical device sales if such products
are marketed abroad. Approval of a product by the comparable regulatory
authorities of foreign countries usually must be obtained prior to commencement
of marketing of the product in those countries whether or not FDA approval has
been obtained, although the receipt or denial of FDA clearance for a product may
affect the receipt or denial of regulatory clearance for that product in certain
countries. The approval process varies from country to country and time required
may be longer or shorter than that required for FDA approval.

     The Venturi has passed IEC 601 medical electrical equipment safety tests
administered by the British Standards Institution. IEC 601 is the base product
safety standard accepted by all member countries of the European Union and a
number of non-European Union jurisdictions. Although additional approvals will
be required in France andGermany, this certification allows the Venturi to be
marketed in most of the other countries of Europe. Both France and Germany have
specific regulatory requirements that go beyond IEC 601 and involve the
submission of technical and clinical data. The Company has also applied for
approval from the Groupement pour l'evaluation des dispositifs medicaux (G-Med)
for sales in France and from the Technischer Uberwachungsverein (TUV) for sales
in Germany. Although the Company believes that its existing clearance from the
FDA and test results from the British Standards Institution may increase the
likelihood of clearance in other jurisdictions, there can be no assurances that
any such clearances will be received in a timely manner or at all.

     Other Regulations. The Company is subject to numerous federal, state and
local laws relating to such matters as safe working conditions, manufacturing
practices, environmental protection, fire hazard control and disposal of
hazardous or potentially hazardous substances. There can be no assurance that
the Company will not be required to incur significant costs to comply with such
laws and regulations in the future or that such laws or regulations will not
have a material adverse effect upon the Company's ability to do business.

PROPERTIES

     The Company's administrative offices, research and development and
production facilities occupy approximately 6,942 square feet of leased space in
Milford, Connecticut. The lease expires on August 1, 1997. The Company plans to
expand its production facilities or establish alternate facilities as it expands
from the development stage to full production. See "Use of Proceeds" and
"Management's Discussion and Analysis of Financial Condition and Results of
Operations -- Liquidity and Capital Resources."

EMPLOYEES

     As of March 31, 1996, the Company employed 22 full-time individuals. In
addition, the Company utilizes free-lance consultants from time to time. The
Company believes its future success will depend upon, among other things,


                                       30


its ability to attract and retain qualified managerial and scientific personnel.
Competition among companies in the medical devices area is intense, and there
can be no assurance that the Company will be able to attract and retain such
personnel on acceptable terms. The Company believes it maintains satisfactory
relations with its employees.

LEGAL PROCEEDINGS AND PRODUCT LIABILITY

     The Company is not a party to any material litigation or legal proceeding
relating to its products, and none of the Company's products has ever been the
subject of a safety or quality recall.

     Because most of the Company's products are intended to be used on patients
who are physiologically unstable and may be severely ill, the Company may be
exposed to serious potential product liability claims. From time to time,
patients on whom the Company's products are being used are likely to sustain
injury or death related to their medical treatment or condition, which could
lead to product liability claims against the Company. The Company maintains
product liability insurance coverage in an amount which it believes adequate for
its present purposes. There can be no assurance that the Company will be able to
maintain such coverage or obtain additional coverage on acceptable terms, or
that such insurance will provide adequate coverage against all potential claims.

     The Company is currently in arbitration with Stephen Jack Herman, a former
officer of the Company, regarding a claim against the Company for $69,090 plus
accrued interest from July 1, 1992 in severance compensation, originally filed
by Mr. Herman in July 1994 in the Superior Court of Massachusetts. The Company
is disputing such claim.


                                       31


                                   MANAGEMENT

DIRECTORS AND EXECUTIVE OFFICERS

     The executive officers and directors of the Company are:
   
         NAME              AGE    POSITION
         ----              ---    --------

James W. Biondi, M.D. ...  40     Chairman, Chief Executive Officer and Director

N. Nicoll Snow ..........  51     Vice President, Chief Financial Officer and
                                    Secretary

Robert Glinski ..........  49     Vice President, Sales

Douglas M. Johnston .....  41     Vice President, Research and Development

Gerhardt P. Schroeder ...  54     Vice President, Engineering

Thomas J. Abbenante .....  56     Director

John R. Cullinane, Jr. ..  44     Director

Alan Kessman ............  49     Director

W. Gordon Kruberg, M.D. .  35     Director
    
     James W. Biondi, M.D. has served as Chairman and Director since inception
(March 1988) and as Chief Executive Officer since June 1992. Dr. Biondi also has
been an Adjunct Associate Professor of Pulmonary Medicine and Anesthesiology at
Yale University School of Medicine since 1992. He is widely published in the
area of ventilation and cardiac interaction. Dr. Biondi completed residencies in
Internal Medicine, Pulmonary and Critical Care Medicine, and Anesthesiology at
Yale University School of Medicine. He holds B.S. degrees in mechanical
engineering and biology from Rensselaer Polytechnic Institute and an M.D. degree
from Albany Medical College.

     N. Nicoll Snow joined the Company in January 1996 as Vice President, Chief
Financial Officer and Secretary. From May 1992 until joining the Company, he
served as Chief Financial Officer and Secretary of Simmons Outdoor Corporation,
an importer and distributor of sports optical products. Prior to joining
Simmons, Mr. Snow served as a consultant to Noel Group, Inc. from November 1991
through March 1992 and as Chief Financial Officer of U.S. Auction, Inc., a real
estate auction company, from September 1990 through October 1991. Mr. Snow
served as an audit partner for Arthur Andersen & Co. for the ten years through
August 1990. Mr. Snow holds a B.A. in Economics from the University of
Pennsylvania and an M.B.A. from the Wharton Graduate School.

     Robert Glinski joined the Company in March 1996 as Vice President of Sales.
Prior to joining the Company, Mr. Glinski spent 20 years, primarily in sales and
marketing positions, with Puritan Bennett Corporation, which was acquired by
Nellcor Incorporated in August 1995. At Nellcor Puritan Bennett, Mr. Glinski was
Corporate Accounts Manager from December 1995 to March 1996. At Puritan Bennett,
Mr. Glinski was Director of National Accounts from 1992 to 1995. Prior to that,
he served as U.S. Field Operations Manager from 1990 to 1992 and as National
Sales Manager for the Puritan Bennett's Boston Division from 1981 to 1990. Mr.
Glinski received a B.S. in Marketing from Fairleigh Dickinson University.

     Douglas M. Johnston joined the Company in January 1990 as Vice President of
Research and Development and also served as Secretary of the Company from 1993
to January 1996. From 1988 to 1990, he was a founding partner of Square One
Technology, a medical instrument development company. From 1984 to 1988, he was
the Director of Instrument Development for Cardiovascular Devices, Inc., a
developer of blood gas monitoring systems, now a division of Minnesota Mining
and Mfg. Co. From 1980 to 1984, he held technical leadership positions with
Puritan Bennett Corporation in its ventilator and anesthesia divisions. From
1976 to 1980, he was a design engineer with the Patient Monitoring Division of
Hewlett Packard Co. Mr. Johnston holds a B.S. in Electrical Engineering from the
Massachusetts Institute of Technology.

     Gerhardt P. Schroeder joined the Company in May 1991 as Director of
Ventilator Development and was appointed Vice President, Engineering in November
1995. From 1977 to 1991 he held various technical leadership positions at Ohmeda
Inc., a healthcare products and services company, including Director of Research
and Development for the Infant Care Division and Product Development Manager for
the Anesthesia Systems Division. Mr. Schroeder holds a B.S. in Mechanical
Engineering and an MBA from the University of Wisconsin.

     Thomas J. Abbenante was a founder of the Company and served as a director
from 1988 to 1991 and since April 1995. Since 1984, he has served as President
of Ivy Biomedical Systems, Inc., a manufacturer of patient monitoring


                                       32


equipment. He is also a founder of Novametrix Medical Systems, Inc., a
manufacturer of transcutaneous gas monitors and ventilator monitors.

     John R. Cullinane, Jr. became a Director of the Company in July 1993. Since
1987 he has been a partner of Marsh Point Partners, the general partner of
Cullinane & Donnelly Venture Partners, L.P., and since 1993 he has been a
partner of Marsh Point Partners, II, the general partner of The Connecticut
Future Fund, L.P. Cullinane & Donnelly Venture Partners, L.P. and The
Connecticut Future Fund, L.P. are venture capital funds. Prior to forming
Cullinane & Donnelly, he was a principal in Quantum Venture Partners and Vice
President at Blyth Eastman Paine Webber. Mr. Cullinane is a graduate of
Princeton University and the Yale University School of Organization and
Management.

   
     Alan Kessman became a director of the Company in June 1995. Since 1988, he
has been Chairman, President and Chief Executive Officer of Executone
Information Systems, Inc., a supplier of voice data and specialized hospital
communications equipment. He is also a director of Castelle Corp., a developer
of local area networks, fax and print servers.
    

     W. Gordon Kruberg, M.D. became a Director of the Company in 1990. He has
been a General Partner of Horn Venture Partners and related entities since 1992.
He was previously Senior Associate of Horn Venture Partners from 1989 to 1992.
Dr. Kruberg received his M.D. from Northwestern University and holds degrees in
Industrial Engineering and Human Biology from Stanford University.

     All directors hold office until the next meeting of the stockholders of the
Company and until their successors are elected and qualified. Officers serve at
the discretion of the Board of Directors. There are no family relationships
among directors or executive officers of the Company.

   
     The Company's Audit Committee currently consists of Messrs. Cullinane and
Kessman. The Company's Compensation Committee currently consists of Dr. Kruberg
and Messrs. Abbenante and Kessman. The Company's Regulatory Oversight Committee
currently consists of Dr. Kruberg and Mr. Abbenante. The Audit Committee, among
other things, oversees actions taken by the Company's independent accountants.
The Compensation Committee, among other things, reviews the compensation levels
of the Company's executive officers and makes recommendations to the Board of
Directors regarding compensation. The Compensation Committee also administers
the Company's 1994 Stock Option Plan and makes grants thereunder. See "--Stock
Options." The Regulatory Oversight Committee oversees the periodic audit by
regulatory counsel of the Company's compliance with the FFDCA, the regulations
implemented thereunder and other regulatory matters.
    

KEY PERSONNEL

     The following persons, although not executive officers of the Company, make
significant contributions to the Company's business:

     Donald D. Gilmore, Director of Software Development, joined the Company in
March 1991. From 1982 to 1991, he held technical management positions for
several startup software companies. He was Engineering Manager for the
development of a visual programming language for Cognex Corp. He was a Senior
System Architect for ON Technology Inc., where he was a member of a team
assembled by Mitch Kapor to design information management applications. He led
the design and development of a CAD/CAE complex object database for Aries
Technology, Inc., and was Vice President of Research and Development for Azrex,
Inc. From 1969 to 1982, he held software design engineering positions at Digital
Equipment Corporation and Southern New England Telephone Co., and performed
software consulting. Mr. Gilmore studied engineering and mathematics at the
University of Kansas.

     Elliot Blank, Director of Manufacturing, joined the Company in September
1994. From 1982 to 1993 he held manufacturing and project management positions
at Puritan Bennett Corporation. From 1976 to 1982, he worked as a manufacturing
engineer in the aerospace industry and as an electrical engineer for ophthalmic
surgery equipment.Mr. Blank holds a B.S. in Electrical Engineering from the
State University of New York, and an MBA from Pepperdine University.

SCIENTIFIC ADVISORS AND INVESTIGATORS

     The Company has organized a Scientific Advisory Board which consists of
recognized experts in the research and clinical practice of respiratory care.
The members of the Scientific Advisory Board rely on their diverse areas of
practice to review and comment upon the Company's ongoing and proposed
scientific products. The Scientific Advisory Board also advises the Company on
potential areas of clinical interest and provides scientific evaluations on
products under development. The Scientific Advisory Board will meet quarterly
and certain members will meet in smaller groups or individually with the Company
as needed. The Company will provide each member of the 


                                       33


Scientific Advisory Board with a nominal stipend in the amount of $1,000 per
meeting and a one time grant of an option for 4,000 shares of the Company's
Common Stock. The Company also reimburses each member for expenses incurred when
attending meetings.

     All members of the Scientific Advisory Board are employed elsewhere and may
have commitments to and/or consulting contracts with other organizations,
including potential competitors of the Company, that may limit their
availability to the Company. None of these individuals is expected to devote
more than a small portion of his or her time to the Company.

     The following are the members of the Company's Scientific Advisory Board:

     Michael W. Cleman, M.D. is a Professor of Medicine and a Director of the
Cardiac Catherization Laboratory and PTCA Services at Yale University School of
Medicine. Dr. Cleman's work is primarily in the areas of the use of mechanical
devices in the treatment of coronary artery disease and restenosis. Dr. Cleman
received his M.A. from Johns Hopkins University and his M.D. Johns Hopkins
Medical School.

     Lloyd N. Friedman, M.D., is Director of Intensive Care and Quality
Management at Milford Hospital and is an Associate Clinical Professor of
Medicine in Pulmonary and Critical Care at Yale University School of Medicine.
Dr. Friedman received National Institute of Health sponsored training in
clinical epidemiology, biostatistics and clinical study design, and has directed
and published several studies, authored numerous chapters and edits a text in
pulmonary medicine. Dr. Friedman received his B.A. in Biochemistry at Columbia
University and his M.D. at Yale University School of Medicine.

EXECUTIVE COMPENSATION

     The following table sets forth certain summary information concerning all
1995 cash and non cash compensation awarded to, earned by or paid to the
Company's Chief Executive Officer and the Company's only other executive officer
whose total salary and bonus for 1995 exceeded $100,000:



                           SUMMARY COMPENSATION TABLE



   
                                                                                    LONG TERM 
                                                                                  COMPENSATION
                                                         1995 COMPENSATION           AWARDS   
                                                        --------------------      ------------     ALL OTHER
NAME AND PRINCIPAL POSITION                             SALARY         BONUS         OPTIONS     COMPENSATION
- ---------------------------                             ------         -----      ------------   ------------
                                                                                             
James W. Biondi, M.D. ............................     $120,016        12,000(1)       --          $5,966(2)
 Chief Executive Officer and Director

Douglas M. Johnston ..............................     $120,016        15,000(1)     27,200        $2,982(2)
 Vice President


- ----------

(1)  Represents bonus awarded in 1995 to be paid in 1996.

(2)  Consists of compensation expense incurred upon lapse of restrictions on
     restricted stock.
    
EMPLOYMENT AGREEMENTS

     The Company has entered into a three year employment agreement, effective
upon the closing of this offering, with James W. Biondi, M.D., the founder and
the Chief Executive Officer of the Company, pursuant to which Dr.


                                       34


Biondi will be employed as the Chief Executive Officer of the Company and will
receive a minimum annual base salary of $175,000. The agreement provides for
automatic renewal for successive one year terms unless either party gives
advance notice to the contrary. In addition, the agreement provides that Dr.
Biondi shall not compete with the Company during the term of the employment
agreement and for two years thereafter. If the Company terminates the agreement
without cause (as defined in the agreement) or if Dr. Biondi terminates the
agreement for "good reason" (as defined in the employment agreement), Dr. Biondi
shall be entitled to receive the greater of his salary for the remainder of the
term of the agreement or his annual salary for the then current year of
employment. If the employment agreement is terminated in certain circumstances
following certain changes in control of the Company, Dr. Biondi shall be
entitled to receive two times his then current salary (including an amount equal
to any bonuses paid during the prior twelve-month period).

     The Company also has entered into two year employment agreements, effective
upon the closing of this offering, with N. Nicoll Snow, Vice President, Chief
Financial Officer and Secretary of the Company, Robert Glinski, Douglas M.
Johnston and Gerhardt P. Schroeder, each a Vice President of the Company, Donald
D. Gilmore, Director of Software Development, and Elliot Blank, Director of
Manufacturing. Pursuant to these agreements, Messrs. Snow, Glinski, Johnston,
Schroeder, Gilmore and Blank will receive minimum annual base salaries of
$150,000, $90,000, $130,000, $130,000, $110,000 and $95,000, respectively. The
agreement with Mr. Glinski also provides for an annual bonus based upon sales
and performance. The agreements provide for automatic renewal for successive
one year terms unless either party gives advance notice to the contrary. In
addition, the agreements with Messrs. Johnston, Schroeder and Gilmore provide
that they shall not compete with the Company during the term of the agreement
and for two years thereafter, and the agreements with Messrs. Snow, Glinski and
Blank provide that they will not compete with the Company during the term of the
agreement and for one year thereafter. If the Company terminates the agreement
without cause (as defined in the agreements) or if the employee terminates the
agreement for "good reason," each of Messrs. Johnston, Schroeder and Gilmore
shall be entitled to receive one year's salary at his then current rate
(including an amount equal to any bonuses paid during the prior twelve-month
period), and each of Messrs. Snow, Glinski and Blank shall be entitled to
receive six months' salary at his then current rate (including, in the case of
Messrs. Snow and Blank, an amount equal to any bonuses paid during the prior
six-month period). If the employment agreement with Mr. Snow is terminated in
certain circumstances following certain changes in control of the Company, Mr.
Snow shall be entitled to receive two times his then current salary (including
an amount equal to any bonuses paid during the prior twelve-month period).

STOCK OPTIONS

   1994 Stock Option Plan

     The Company's 1994 Stock Option Plan was adopted by the Board of Directors
on February 15, 1995 and approved by the Company's stockholders on May 13, 1995.
The plan currently provides for the grant of qualified and non-qualified options
to purchase up to 600,000 shares of Common Stock. The 1994 Stock Option Plan
permits the granting of options to present or future key employees, consultants
and non-employee directors of the Company.

     The 1994 Stock Option Plan provides for the granting of options intended to
qualify as "incentive stock options" ("ISOs"), as defined in Section 422 of the
Internal Revenue Code of 1986, as amended (the "Code"), and non-qualified stock
options ("NQSOs") to key employees of the Company as well as other persons or
entities who perform services for the Company. The 1994 Stock Option Plan is
administered by the Compensation/Option Committee of the Board of Directors (the
"Committee"). The Committee determines, subject to the provisions of the plan,
the persons to whom options should be granted, the number of shares covered by
each option, and the exercise price, vesting schedule and other terms and
conditions of the options to be granted.

     The exercise price of all ISOs granted under the 1994 Stock Option Plan may
not be less than 100% of the fair market value of the Common Stock (determined
by reference to public market data or, in the absence of such data, by a
committee of the Company's Board of Directors) at the time the option is granted
and the exercise price of NQSOs may not be less than the par value of the Common
Stock. Options may be exercised for a period of not more than ten years from the
date of grant, and are not generally assignable or otherwise transferable except
by will or the laws of descent and distribution. Shares subject to options
granted under the 1994 Stock Option Plan which have lapsed or terminated may
again be subject to options granted under the 1994 Stock Option Plan.
Furthermore, the Committee may offer to exchange new options for existing
options, with the shares subject to the existing options being again available
for grant under the 1994 Stock Option Plan.


                                       35


   
     As of June 27, 1996, options to purchase an aggregate of 398,400 shares of
Common Stock had been granted under the 1994 Stock Option Plan at exercise
prices ranging from $0.23 to $4.38 per share (with a weighted average exercise
price of $2.43 per share). As of June 27, 1996, 110,300 of these options were
vested; the remainder are subject to vesting restrictions which lapse at various
times from 1996 to 2000. The fair market value of the Common Stock on the
respective grant dates has been determined to date by the Board of Directors. As
of June 27, 1996, no options had been exercised under the 1994 Stock Option
Plan.
    

     During 1995, the Company granted options under the 1994 Stock Option Plan
to purchase an aggregate of 158,400 shares of Common Stock at exercise prices
from $0.23 to $0.63 per share.

     The following table sets forth certain information regarding stock options
held as of December 31, 1995 by the executive officers named in the Summary
Compensation Table:

                        AGGREGATE YEAR END OPTION VALUES



                                              NUMBER OF UNEXERCISED OPTIONS   VALUE OF UNEXERCISED IN THE MONEY
                                                       AT YEAR END                 OPTIONS AT YEAR END (1)
                                             ------------------------------   ---------------------------------
NAME                                         EXERCISABLE      UNEXERCISABLE     EXERCISABLE      UNEXERCISABLE
- ----                                         -----------      -------------     -----------      -------------
                                                                                            
James W. Biondi, M.D. ...............           --                --               --                --

Douglas M. Johnston .................          13,600            13,600          $132,872          $132,872



- ----------
(1)  Based on an assumed initial public offering price of $10.00 per share.

   Stock Option Plan for Non-Employee Directors

   
     The Company's Stock Option Plan For Non-Employee Directors (the
"Non-Employee Director Plan") was adopted by the Board of Directors on August
31, 1995 and approved by the Company's stockholders on October 24, 1995. The
Non-Employee Director plan was amended by the Board of Directors, and the
amendments were approved by the Company's stockholders, on June 6, 1996.
Pursuant to this formula plan, the Company automatically grants options on an
annual basis to members of its Board of Directors who are not employees of the
Company ("Non-Employee Directors"). Each Non-Employee Director will
automatically be granted an option to purchase 10,000 shares of Common Stock on
the date of his or her initial election or appointment, vesting over a five year
period, and each Non-Employee Director will automatically be granted an option
to purchase an additional 2,000 shares of Common Stock on the fifth anniversary
and each successive anniversary of his or her initial election or appointment,
provided the Non-Employee Director is still a member of the Board on such date.
All options are exercisable at a per share price equal to the fair market value
of the Common Stock on the grant date. Options may be exercised at any time
during the ten years subsequent to the date of grant, subject to earlier
termination as a result of the earlier termination of the director's service. In
general, if an optionee's service terminates, the option will expire six months
thereafter (one year if service terminates by reason of death or disability).
The Company has authorized 100,000 shares of Common Stock for issuance under the
Non-Employee Director Plan. As of June 27, 1996, 40,000 options have been
granted under the Non-Employee Director Plan at an exercise price of $0.63 per
share, all of which were granted during 1995.
    

RESTRICTED STOCK AWARDS

     During 1995, restrictions lapsed with respect to 44,458 shares of Common
Stock held by James W. Biondi, M.D. and 22,229 shares of restricted stock held
by Douglas M. Johnston. These shares were granted by the Company, subject to
restrictions, in July 1993.

COMPENSATION OF DIRECTORS

     Directors currently do not receive any fees for services on the Board of
Directors. Directors who are not employees of the Company receive grants under
the Non-Employee Director Plan. See " Stock Options." The Company had four
non-employee directors during 1995.

COMPENSATION COMMITTEE INTERLOCKS AND INSIDER PARTICIPATION IN COMPENSATION
DECISIONS

   
     The Company's current Compensation Committee consists of Dr. Kruberg 
and Messrs. Abbenante and Kessman.
    


                                       36


                              CERTAIN TRANSACTIONS

     In December 1995, the Company issued 8% convertible debt notes to five
principal stockholders, including Kontron, and to a company controlled by an
employee of Kontron. Principal on these notes totaled $1,371,500. In March 1996,
two additional notes in the aggregate principal amount of $40,000 were issued to
employees of Kontron. In April 1996 an additional note in the principal amount
of $80,000 was issued to an officer of the Company. These notes were converted
into 298,300 shares of Common Stock on May 20, 1996.

     In connection with the issuance of the 8% convertible debt notes in
December 1995, March 1996 and April 1996, the Company granted warrants to
purchase 274,300, 8,000 and 16,000 shares of Common Stock, respectively, at an
exercise price per share of $5.00. The number of shares issuable upon exercise
of these warrants and the exercise price are to be adjusted for certain dilutive
and anti-dilutive events. The warrants are exercisable for a period of five
years from the issuance date.

     In March 1995, the Company entered into a Distribution Agreement with
Kontron Instruments Ltd. pursuant to which the Company granted Kontron exclusive
distribution rights for the Venturi in most of Europe and the Middle East, the
former Soviet Union and Africa. See "Business --Distribution Agreement with
Kontron." Kontron Instruments Holding N.V., the corporate parent of Kontron
Instruments Ltd., made an equity investment of approximately $1.0 million
concurrently with the execution of the Distribution Agreement and Kontron
Instruments Holding N.V. Certain employees of Kontron and a company controlled
by an employee of Kontron subsequently have invested an additional $380,000 in
the Company. As a result, Kontron and its affiliates will control an aggregate
of 8.4% of the Company's Common Stock after completion of this offering (8.0% if
the Underwriter's over-allotment option is exercised in full). A representative
of Kontron also is entitled to attend meetings of the Company's Board of
Directors. In addition, in March 1996, the Company granted an option to purchase
10,000 shares of Common Stock at an exercise price of $3.75 per share to Leslie
Smith, an officer of Kontron Instruments Ltd. The Company believes all
transactions with Kontron have been negotiated on an arms length basis and on
terms no less favorable to the Company than those which could be obtained with
an unaffiliated party.


                                       37


                             PRINCIPAL STOCKHOLDERS

   
     The following table sets forth certain information regarding the beneficial
ownership of the Common Stock, in each case as of June 27, 1996 (giving effect
to the automatic conversion of all shares of the Company's Series A Convertible
Preferred Stock, Series B Convertible Preferred Stock and Series C Convertible
Preferred Stock into shares of Common Stock upon completion of this offering),
by (i) those persons known to the Company to be the beneficial owner of more
than five percent of the Common Stock, (ii) each of the Company's directors and
executive officers who beneficially owns Common Stock or options to purchase
Common Stock that vest within 60 days of June 27, 1996, and (iii) all directors
and officers of the Company as a group, and after the sale of the 2,000,000
shares of Common Stock pursuant to this offering. All information with respect
to beneficial ownership by the Company's directors, officers and beneficial
owners has been furnished by the respective director, officer or beneficial
owner, as the case may be. Unless otherwise indicated below, the persons named
below have sole voting and investment power with respect to the number of shares
set forth opposite their names.
    



                                                                                  PERCENTAGE OF COMMON
                                                                                          STOCK
                                                                                    BENEFICIALLY OWNED
                                                             NUMBER OF          ---------------------------
                                                             SHARES OF          PRIOR TO             AFTER
NAME OF BENEFICIAL OWNER                                   COMMON STOCK         OFFERING           OFFERING
- ------------------------                                   ------------         --------           --------
                                                                                              
The Connecticut Future Fund Limited Partnership
 265 Church Street, Suite 1004
 New Haven, Connecticut 06510 ...........................    865,811 (1)           21.9%             14.6%

John R. Cullinane, Jr.
The Connecticut Future Fund Limited Partnership
 265 Church Street, Suite 1004
 New Haven, Connecticut 06510 ...........................    865,811 (2)           21.9%             14.6%

Cupertino Ventures Partnership II, L.P.
 20300 Stevens Creek Boulevard
 Cupertino, California 95014 ............................    838,722 (3)           21.1%             14.0%

W. Gordon Kruberg, M.D.
Cupertino Ventures Partnership II, L.P.
 20300 Stevens Creek Boulevard
 Cupertino, California 95014 ............................    838,722 (4)           21.1%             14.0%

Aspen Venture Partners, L.P.
 1 Post Office Square
 Boston, Massachusetts 02109 ............................    693,322 (5)           17.7%             11.7%

Kontron Instruments Holding N.V.
 Julianaplein 22
 Curacao, Netherlands Antilles ..........................    499,826 (6)           12.7%              8.4%

James W. Biondi, M.D. ...................................    371,673                9.6%              6.3%

Connecticut Seed Ventures Limited Partnership
 242 Trumbull Street
 Hartford, Connecticut 06103 ............................    219,326 (7)            5.6%              3.7%

Connecticut Innovations, Incorporated
 40 Cold Spring Road
 Rocky Hills, Connecticut 06067 .........................    200,000 (8)            5.0%              3.3%

Douglas M. Johnston .....................................    169,286 (9)            4.3%              2.9%

Thomas J. Abbenante
Ivy Biomedical Systems, Inc.
 11 Business Park Drive
 Branford, Connecticut 06405 ............................    135,300 (10)           3.5%              2.3%

Gerhardt P. Schroeder ...................................     81,200 (11)           2.1%              1.4%

N. Nicoll Snow ..........................................     32,000 (12)           *                 *

Directors and officers as a group (9 persons) ...........  2,493,992 (13)          60.7%             40.8%


- ----------
  *   Less than 1%.

(1)  Includes 60,000 shares issuable upon exercise of warrants. See "Certain
     Transactions."


                                       38


(2)  Represents shares held by The Connecticut Future Fund Limited Partnership.
     Mr. Cullinane is a general partner of Marsh Point Partners II, the general
     partner of The Connecticut Future Fund Limited Partnership. Mr. Cullinane
     disclaims beneficial ownership of such shares except to the extent of his
     ownership therein.

(3)  Includes 79,800 shares issuable upon exercise of warrants. See "Certain
     Transactions."

(4)  Represents shares held by Cupertino Ventures Partnership II, L.P. Dr.
     Kruberg is a general partner of Horn Venture Partners, the general partner
     of Cupertino Ventures Partnership II, L.P. Dr. Kruberg disclaims beneficial
     ownership of such shares except to the extent of his ownership therein.

(5)  Includes 36,500 shares issuable upon exercise of warrants. See "Certain
     Transactions."

(6)  Includes 60,000 shares issuable to Kontron upon exercise of warrants,
     16,000 shares held by employees of Kontron and a company controlled by an
     employee of Kontron and 16,000 shares issuable upon exercise of warrants
     held by employees of Kontron and a company controlled by an employee of
     Kontron. See "Certain Transactions."

(7)  Includes 30,000 shares issuable upon exercise of warrants.

(8)  Includes 100,000 shares issuable upon exercise of warrants.

   
(9)  Includes 13,600 shares issuable upon exercise of options that are
     exercisable within 60 days of June 27, 1996.
    

(10) Includes 105,300 shares held by Ivy Biomedical Systems, Inc., of which Mr.
     Abbenante is President.Mr. Abbenante disclaims beneficial ownership of such
     shares except to the extent of his ownership therein.

   
(11) Includes 47,000 shares issuable upon exercise of options that are
     exercisable within 60 days of June 27, 1996.
    

(12) Includes 16,000 shares issuable upon exercise of warrants. See "Certain
     Transactions."

   
(13) Includes 805,811 shares held by The Connecticut Future Fund Limited
     Partnership, 758,922 shares held by Cupertino Ventures Partnership II,
     L.P., 105,300 shares held by Ivy Biomedical Systems, Inc., 60,600 shares
     issuable upon exercise of options that are exercisable within 60 days of
     June 27, 1996 and 155,800 shares issuable upon exercise of warrants.
    


                                       39


                          DESCRIPTION OF CAPITAL STOCK

     Upon the closing of this offering and the filing of the amendment referred
to below to the Company's Certificate of Incorporation, the Company's authorized
capital stock will consist of 10,000,000 shares of Common Stock, $.01 par value,
and 1,000,000 shares of Preferred Stock, $.01 par value (the "Preferred Stock"),
issuable in series with rights and preferences as designated by the Board of
Directors.

   
     As of June 27, 1996, there were: 1,279,759 shares of Common Stock
outstanding which were held by 26 stockholders; 3,030,501 shares of Series A
Convertible Preferred Stock outstanding, which were held of record by five
stockholders; 2,196,183 shares of Series B Convertible Preferred Stock
outstanding, which were held of record by four stockholders; and 1,304,348
shares of Series C Convertible Preferred Stock outstanding, which were held of
record by five stockholders. Based upon the number of shares of Common Stock
outstanding as of that date, and giving effect to the issuance of the 2,000,000
shares of Common Stock offered by the Company hereby and the automatic
conversion of the outstanding convertible preferred stock into shares of Common
Stock, there will be 5,892,166 shares of Common Stock outstanding upon the
closing of this offering. See "--Preferred Stock."
    

COMMON STOCK

     Holders of Common Stock are entitled to one vote for each share held on all
matters submitted to a vote of stockholders and do not have cumulative voting
rights. Accordingly, holders of a majority of the shares of Common Stock
entitled to vote in any election of directors may elect all of the directors
standing for election. Holders of Common Stock are entitled to receive ratably
such dividends, if any, as may be declared by the Board of Directors out of
funds legally available therefor. Upon the liquidation, dissolution or winding
up of the Company, the holders of Common Stock are entitled to receive ratably
the net assets of the Company available after the payment of all debts and other
liabilities of the Company and any preferential amounts to be distributed to
holders of Preferred Stock. The outstanding shares of Common Stock are, and the
shares offered by the Company in this offering will be, when issued and paid
for, fully paid and nonassessable. The rights, preferences and privileges of
holders of Common Stock are subject to and may be adversely affected by the
rights of the holders of any series of Preferred Stock which the Company may
designate and issue in the future.

PREFERRED STOCK

     The Series A Convertible Preferred Stock, Series B Convertible Preferred
Stock and Series C Convertible Preferred Stock are entitled to various
preferences and rights in the event of a liquidation, dissolution or winding-up
of the Company and upon a declaration by the Board of Directors of the payment
of dividends. Each share of Series A Convertible Preferred Stock, Series B
Convertible Preferred Stock and Series C Convertible Preferred Stock is
convertible into 0.4 shares of Common Stock, and upon the closing of this
offering, all of the outstanding shares of Series A Convertible Preferred Stock,
Series B Convertible Preferred Stock and Series C Convertible Preferred Stock
will be converted automatically into an aggregate of 1,212,199 shares, 878,471
shares and 521,737 shares of Common Stock, respectively. The holders of Common
Stock, Series A Convertible Preferred Stock, Series B Convertible Preferred
Stock and Series C Convertible Preferred Stock have approved an amendment to the
Company's Certificate of Incorporation (the "Amendment"), which will be filed
with the Secretary of State of Delaware immediately following the closing of
this offering. The Amendment will, among other things, eliminate all references
to Series A Convertible Preferred Stock, Series B Convertible Preferred Stock
and Series C Convertible Preferred Stock.

     The Amendment also will give the Board of Directors the authority to issue
up to 1,000,000 shares of Preferred Stock. The Board of Directors has the
authority to issue Preferred Stock in one or more series and to fix the rights,
preferences, privileges and restrictions, including dividend, conversion,
voting, redemption (including sinking fund provisions), and other rights,
liquidation preferences, and the number of shares constituting any series and
the designations of such series, without any further vote or action by the
stockholders of the Company. Because the terms of the Preferred Stock may be
fixed by the Board of Directors of the Company without stockholder action, the
Preferred Stock could be issued to defeat a proposed takeover of the Company or
to make the removal of the management of the Company more difficult. Under
certain circumstances, this would have the effect of decreasing the market price
of the Common Stock. The Company has no present plans to issue any Preferred
Stock. See "Risk Factors--Possible Adverse Impact of Issuance of Preferred
Stock; Certain Anti-Takeover Effects."


                                       40


     No holder of any shares of any class or series of stock or securities
convertible into or exchangeable for shares of any class or series of stock of
the Company has any preemptive right to purchase or subscribe for any unissued
stock of any class or series.

CERTAIN ANTI-TAKEOVER EFFECTS

     The provisions of the Amended and Restated Certificate of Incorporation of
the Company (the "Certificate") and the Bylaws of the Company (the "Bylaws")
summarized in the succeeding paragraphs, may be deemed to have certain
anti-takeover effects which may make more difficult, time-consuming or costly,
or otherwise discourage, a tender offer, merger proposal, proxy contest or other
attempt to take control of the Company or its Board of Directors that a
stockholder might consider to be in such stockholder's best interest, including
an attempt that might result in a premium over the then-current market price for
the Common Stock.

     Authorized but Unissued Stock. The authorized but unissued shares of Common
Stock and Preferred Stock are available for future issuance without further
stockholder approval. These additional shares may be utilized for a variety of
corporate purposes, including future public or private offerings to raise
additional capital, corporate acquisitions and employee benefit plans. The
Company's stockholders or holders of options, warrants or other rights to
purchase shares of any class or series of stock or of other securities of the
Company do not have any preemptive right to purchase or subscribe for any
unissued stock of any class or series.

     Such authorized and unissued shares also could be used to create voting or
other impediments or to frustrate a person seeking to obtain control of the
Company by means of a merger, tender offer, proxy contest or other means.
Although the Company does not currently contemplate taking such action, shares
of Common Stock or one or more series of Preferred Stock could be issued for the
purposes and effects described above and the Board of Directors reserves its
rights (if consistent with its fiduciary responsibilities) to issue such stock
for such purposes.

     Limitations on Stockholder Actions. The Certificate provides that the
stockholders cannot take action by written consent without a meeting, and the
Bylaws provide that special meetings of stockholders may be called only by the
directors or an officer on the instruction of the directors. Such provisions may
have the effect of delaying consideration of a stockholder proposal until the
next annual meeting. In addition, a stockholder could not force stockholder
consideration of a proposal over the opposition of the Board of Directors by
calling a special meeting of stockholders prior to the time the Board of
Directors believed such consideration to be appropriate.

     Advance Notice Requirements for Stockholder Nominations of Directors. The
Bylaws establish advance notice procedures with respect to nominations by
stockholders of candidates for election as directors. Although the notice
provisions do not give the Board of Directors any power to approve or disapprove
of stockholders' nominations, they may have the effect of precluding a contest
for the election of directors without regard to whether consideration of such
nominees or proposal might be harmful or beneficial to the Company and its
stockholders.

     Requirement to Remain in Connecticut. Pursuant to the terms of an agreement
between the Company and Connecticut Innovations, Incorporated, the Company would
be required to repurchase Common Stock and common stock purchase warrants from
Connecticut Innovations, Incorporated, for the greater of the fair market value
of such securities or the original issue price of $500,000 plus a 25% compounded
annual rate of return, if the Company ceased to maintain its principal place of
business and a majority of its employees in the State of Connecticut at any time
prior to the date such Common Stock and common stock purchase warrants are
registered under the Act or may be offered and sold pursuant to Rule 144(k).
These restrictions might make the Company less attractive to a potential
acquiror outside the State of Connecticut.

DIRECTORS' LIABILITY

     As authorized by the Delaware General Corporation Law (the "GCL"), the
Certificate provides that no director of the Company shall be personally liable
to the Company or its stockholders for monetary damages for breach of fiduciary
duty as a director, except for liability (i) for any breach of the director's
duty of loyalty to the Company or its stockholders, (ii) for acts or omissions
not in good faith or which involve intentional misconduct or a knowing violation
of law, (iii) in respect of certain unlawful dividend payments or stock
redemptions or repurchases or (iv) for any transaction from which the director
derived an improper personal benefit. The effect of the provision in the
Certificate is to eliminate the rights of the Company and its stockholders
(through stockholders' derivative suits on behalf of the Company) to recover
monetary damages against a director for breach of the fiduciary duty of care as
a 


                                       41


director (including breaches resulting from negligent or grossly negligent
behavior) except in the situations described in clauses (i) through (iv) above.
This provision does not limit or eliminate the rights of the Company or any
stockholder to seek non-monetary relief such as an injunction or rescission in
the event of a breach of a director's duty of care. In addition, the Certificate
provides that if the GCL is amended to authorize the further elimination or
limitation of the liability of a director, then the liability of the directors
shall be eliminated or limited to the fullest extent permitted by the GCL as so
amended. These provisions will not alter any liability of directors under
federal securities laws.

     The Company has entered into indemnification agreements with each of its
directors and executive officers providing for the Company, among other things,
to indemnify its directors and executive officers against any judgements,
penalties, fines, amounts paid in settlement and expenses incurred in connection
with any actual or threatened action, suit, arbitration, alternative dispute
resolution mechanism, investigation, administrative hearing or any other actual,
threatened or completed proceeding and to advance the expenses of defending any
of the foregoing.

     Insofar as indemnification for liabilities arising under the Securities Act
may be permitted to directors, officers or persons controlling the Company
pursuant to the foregoing provisions, or otherwise, the Company has been
informed that in the opinion of the Securities and Exchange Commission such
indemnification is against public policy as expressed in the Securities Act and
is, therefore, unenforceable.

SECTION 203 OF THE DELAWARE GENERAL CORPORATION LAW

     The Company is subject to the provisions of Section 203 of the GCL. That
section provides, with certain exceptions, that a Delaware corporation may not
engage in any of a broad range of business combinations with a person or
affiliate or associate of such person who is an "interested stockholder" for a
period of three years from the date that such person became an interested
stockholder unless: (i) the transaction resulting in a person's becoming an
interested stockholder, or the business combination, is approved by the board of
directors of the corporation before the person becomes an interested
stockholder, (ii) the interested stockholder acquires 85% or more of the
outstanding voting stock of the corporation in the same transaction that makes
it an interested stockholder (excluding certain employee stock ownership plans);
or (iii) on or after the date the person becomes an interested stockholder, the
business combination is approved by the corporation's board of directors and by
the holders of at least 66-2/3% of the corporation's outstanding voting stock
at an annual or special meeting, excluding shares owned by the interested
stockholder. An "interested stockholder" is defined as any person that is (i)
the owner of 15% or more of the outstanding voting stock of the corporation or
(ii) an affiliate or associate of the corporation and was the owner of 15% or
more of the outstanding voting stock of the corporation at any time within the
three year period immediately prior to the date on which it is sought to be
determined whether such person is an interested stockholder.

LIABILITY INSURANCE

     The Company intends to procure and maintain a policy of insurance under
which the directors and officers of the Company will be insured, subject to the
limits of the policy, against certain losses arising from claims made against
such directors and officers by reason of any acts or omissions covered under
such policy in their respective capacities as directors or officers, including
liabilities under the Securities Act.

TRANSFER AGENT AND REGISTRAR

     The Transfer Agent and Registrar for the Common Stock is The First National
Bank of Boston.

                         SHARES ELIGIBLE FOR FUTURE SALE

     Upon completion of this offering, the Company will have 5,892,166 shares of
Common Stock outstanding. The 2,000,000 shares sold in this offering (2,300,000
shares if the Underwriters' over-allotment option is exercised in full) will be
freely tradeable without restriction under the Securities Act, except for any
such shares held at any time by an "affiliate" of the Company, as that term is
defined in Rule 144 ("Rule 144") under the Securities Act. The remaining
3,892,166 shares outstanding after completion of this offering will be
"restricted securities" and will be freely tradeable only if registered under
the Securities Act or sold in accordance with an applicable exemption from
registration, including an exemption pursuant to Rule 144.

     The Company and its directors and executive officers and certain other
stockholders holding an aggregate of 3,619,166 shares of Common Stock have
agreed that, without the prior written consent of the Representatives, they


                                       42


will not directly or indirectly offer to sell, sell or otherwise dispose of any
of their shares of Common Stock, or any securities convertible into or
exchangeable for Common Stock, for a period of 180 days from the date of this
Prospectus, subject to certain limited exceptions except that the Company may
grant options and issue shares of Common Stock subject to currently outstanding
options under the Company's Option Plan and Non-Employee Director Plan. Upon
expiration of these lockup agreements, 2,737,488 of such 3,892,166 shares will
be eligible for sale in the public market subject to volume and other
limitations pursuant to Rule 144. In addition, holders of stock options could
exercise their options and sell certain of the shares issued upon exercise as
described below.

     In general, under Rule 144, as currently in effect, a person who has
beneficially owned restricted shares for at least two years, including an
"affiliate" as that term is defined in Rule 144, is entitled to sell within any
three-month period a number of shares that does not exceed the greater of 1% of
the then outstanding shares of Common Stock (approximately 58,922 shares
immediately following this offering) or the average weekly trading volume of the
Common Stock in the Nasdaq National Market during the four calendar weeks
preceding a sale by such person. Sales under Rule 144 are subject to certain
manner of sale limitations, notice requirements and the availability of current
public information about the Company. Rule 144(k) provides that a person who is
not an "affiliate" of the issuer at any time during the three months preceding a
sale and who has beneficially owned shares for at least three years is entitled
to sell those shares at any time under Rule 144 without having to comply with
the public information, volume limitation, manner of sale and notice provisions
of Rule 144. The Securities and Exchange Commission has proposed an amendment to
Rule 144 which would reduce the holding period required for shares subject to
Rule 144 to become eligible for sale in the public market from two years to one
year, and from three years to two years in the case ofRule 144(k).

     Under Rule 701 of the Securities Act, persons who purchase shares upon
exercise of options granted prior to the date of this Prospectus are entitled to
sell such shares after the 90th day following the date of this Prospectus in
reliance on Rule 144, without having to comply with the holding period
requirements of Rule 144 and, in the case of non-affiliates, without having to
comply with the public information, volume limitation or notice provisions of
Rule 144. Affiliates are subject to all Rule 144 restrictions after this 90-day
period, but without a holding period. If all the requirements of Rule 701 are
met, an aggregate of 159,900 shares subject to outstanding vested stock options
may be sold pursuant to such rule, upon the expiration of the lock-up agreements
described above.

   
     As of June 27, 1996, there were outstanding options to purchase an
aggregate of 438,400 shares of Common Stock. As of June 27, 1996, 110,300 of
these options were vested; the remainder are subject to vesting restrictions
which lapse at various times from 1996 to 2000.
    

     Prior to this offering there has been no public market for the Company's
Common Stock. Sales of substantial amounts of Common Stock in the public market
could adversely affect the market price of Common Stock.

REGISTRATION RIGHTS OF CERTAIN HOLDERS

     Approximately 3,087,707 shares of outstanding Common Stock and
approximately 475,300 shares of Common Stock underlying outstanding warrants are
subject to certain rights with respect to the registration of such shares under
the Securities Act. Such rights were granted pursuant to an agreement between
the Company and the holders of such shares and warrants. Under the terms of the
agreement, if the Company proposes to register any of its securities under the
Securities Act, either for its own account or the account of other security
holders exercising registration rights, such holders are entitled to notice of
such registration and subject to certain conditions, generally, are entitled to
include their shares of Common Stock in such registration. Among other
conditions, the underwriters in the applicable offering, including this
offering, generally have the right to limit the number of such shares to be
included in the registration. In addition, subject to the terms and conditions
of the agreement, such holders also have certain "demand" registration rights,
pursuant to which such holders may require the Company to register their shares
of Common Stock and shares of Common Stock underlying outstanding warrants even
if the Company does not otherwise propose to register shares of its Common
Stock.

     No securities subject to registration rights will be included in this
offering.

   
     In addition, the Company has granted certain registration rights to the
Company's bank in connection with 4,000 shares of Common Stock issuable upon
exercise of warrants and to the Representatives of the Underwriters in
connection with 100,000 shares of Common Stock issuable upon exercise of the
Representatives' Warrants. See "Underwriting."
    


                                       43


                                  UNDERWRITING

     Under the terms and subject to the conditions of the Underwriting
Agreement, the Underwriters named below (the "Underwriters"), for whom Advest,
Inc. and Cruttenden Roth Incorporated are acting as Representatives, have
severally agreed, subject to the terms and conditions of the Underwriting
Agreement (the "Underwriting Agreement"), to purchase from the Company, and the
Company has agreed to sell to the Underwriters on a firm commitment basis, the
respective numbers of shares of Common Stock set forth opposite their names
below. The Underwriting Agreement provides that the obligations of the
Underwriters to pay for and accept delivery of the shares of Common Stock are
subject to certain conditions precedent, and that the Underwriters are committed
to purchase and pay for all shares if any shares are purchased.

            UNDERWRITER                                         NUMBER OF SHARES
            -----------                                         ----------------

            Advest, Inc. ...................................
            Cruttenden Roth Incorporated ...................














                                                                   ---------
            Total ..........................................       2,000,000
                                                                   =========

     The Company has been advised by the Representatives that the Underwriters
propose initially to offer the Common Stock to the public at the public offering
price set forth on the cover page of this Prospectus and to certain dealers at
such price less a concession not in excess of $.   per share. The Underwriters
may allow, and such dealers may reallow, a concession to certain other dealers
(who may include the Underwriters) not in excess of $.   per share. After the
commencement of this offering to the public, the public offering price,
concession and reallowance may be changed by the Representatives.

     The Company has granted an option to the Underwriters, exercisable during
the 30-day period after the date of this Prospectus, to purchase up to a maximum
of 300,000 additional shares of Common Stock at the initial public offering
price per share, less underwriting discounts and commissions, set forth on the
cover page of this Prospectus. Such option may be exercised only for the purpose
of covering over-allotments, if any, incurred in the sale of Common Stock
offered hereby. To the extent the Underwriters exercise such option, each of the
Underwriters will be committed, subject to certain conditions, to purchase
approximately the same percentage of such additional shares of Common Stock to
be purchased by such Underwriter, as shown in the above table, bears to the
total shown. If purchased, the Underwriters will offer such additional shares on
the same terms as those on which the 2,000,000 shares are being offered.

     In connection with this offering, the Company has agreed to sell to the
Representatives warrants to purchase an aggregate of 100,000 shares of Common
Stock (the "Representatives' Warrants") for nominal consideration. The
Representatives' Warrants will be exercisable in whole or in part from time to
time during the period commencing one year and ending five years after the
effective date of the registration statement of which this Prospectus is a part
at an exercise price of 120% of the public offering price set forth on the cover
page of this Prospectus. The Representatives have certain rights with respect to
registration under the Securities Act of the Common Stock underlying the
Representatives' Warrants. For the life of the Representatives' Warrants, the
Representatives will have the opportunity to profit from a rise in the market
price of the Common Stock. If the Representatives' Warrants are


                                       44


exercised, the interests of the Company's stockholders may be diluted. The
exercise price and the number of shares issuable under the Representatives'
Warrants are subject to adjustment pursuant to anti-dilution provisions in the
Representatives' Warrants. The Representatives' Warrants also contain certain
anti-dilution provisions which may cause the exercise price to decrease and the
number of underlying shares of Common Stock to increase if the Company hereafter
takes certain actions with respect to the Common Stock. These actions include a
distribution of debt, cash, property or other assets to the holders of Common
Stock, a stock dividend, reclassification, subdivision or combination with
respect to the Common Stock, the issuance for cash of Common Stock or rights,
options or warrants exercisable for or securities convertible into Common Stock
at a price less than the lesser of the then market price or the then applicable
warrant exercise price or the entering into of a reorganization, merger or
consolidation transaction. The Representatives' Warrants do not confer upon the
holder any voting rights or other stockholder rights. For a period of year
following the closing of this offering, the Representatives' Warrants are not
transferable except to officers of Advest, Inc. and Cruttenden Roth
Incorporated, to successors of their businesses, or by will or pursuant to the
laws of descent and distribution.

     In the Underwriting Agreement, the Company will agree to indemnify the
Underwriters against certain liabilities that may be incurred in connection with
this offering, including liabilities under the Securities Act, or to contribute
to payments that the Underwriters may be required to make with respect thereof.

     The Company and its directors and executive officers and certain other
stockholders have agreed that, without the prior written consent of the
Representatives, they will not directly or indirectly offer to sell, sell or
otherwise dispose of any of their shares of Common Stock, or any securities
convertible into or exchangeable for Common Stock, for a period of 180 days from
the date of this Prospectus, subject to certain limited exceptions except that
the Company may grant options and issue shares of Common Stock subject to
currently outstanding options under the Company's 1994 Stock Option Plan and
Non-Employee Director Stock Option Plan.

     The Representatives have advised the Company that the Underwriters do not
intend to confirm sales to any accounts over which they exercise discretionary
authority.

   
     Prior to this offering, there has been no public market for the Common
Stock of the Company. Consequently, the initial public offering price of the
Common Stock will be determined by negotiations between the Company and the
Representatives. Among the factors to be considered in such negotiations are
prevailing market conditions, the operating results of the Company in recent
periods, the market capitalizations and stages of development of other companies
which the Company and the Representatives believe to be comparable to the
Company, estimates of the business potential of the Company, the present state
of the Company's development and other factors deemed relevant. The Company has
applied to have the Common Stock approved for quotation on the Nasdaq National
Market under the symbol "CPCP."
    

                                  LEGAL MATTERS

     The validity of the shares of Common Stock offered hereby will be passed
upon for the Company by Fulbright & Jaworski L.L.P., New York, New York. A
partner of Fulbright & Jaworski L.L.P. serves as Assistant Secretary of the
Company. Certain legal matters in connection with the underwriting will be
passed upon for the Underwriters by Ropes & Gray, Boston, Massachusetts.

                                     EXPERTS

     The financial statements as of December 31, 1994 and 1995 and for each of
the two years in the period ended December 31, 1995 and for the period from
inception (March 4, 1988) through December 31, 1995 included in this Prospectus
have been so included in reliance on the report (which contains an explanatory
paragraph relating to the Company's plans for funding future operations as
described in Note 2 of the Notes to the Company's Financial Statements) of Price
Waterhouse LLP, independent accountants, given on the authority of said firm as
experts in auditing and accounting. The report of Price Waterhouse LLP for the
period from inception (March 4, 1988) through December 31, 1995 was based in
part on the report of other independent accountants as referred to in the
following paragraph.

     The statements of operations of common stock and other stockholders'
deficit and cash flows for the year ended December 31, 1993 and for the period
from January 1, 1991 through December 31, 1993, included in this Prospectus and
elsewhere in the registration statement have been audited by Deloitte & Touche
LLP, independent public accountants, as indicated in their report with respect
thereto (which report expresses an unqualified opinion with an 


                                       45


explanatory paragraph as to an uncertainty surrounding the Company's ability to
continue as a going concern), and have been so included herein in reliance upon
the report of said firm given upon their authority as experts in accounting and
auditing.
       

   
     In December 1994, the Company retained Price Waterhouse LLP as its
independent accountants and dismissed the Company's former auditors, Deloitte &
Touche LLP. The change in independent accountants has been ratified by the
Company's Board of Directors. Deloitte & Touche LLP audited the Company's
financial statements for the years ended December 31, 1991, 1992 and 1993 and as
such, their report on the Company's financial statements for the year ended
December 31, 1993 covers financial statements of the Company included in this
Prospectus. Such report did not contain an adverse opinion or disclaimer of
opinion, but was modified as to uncertainty surrounding the Company's ability to
continue as a going concern. There were no disagreements with the former
auditors on any matter of accounting principles or practices, financial
statement disclosure or auditing scope or procedure related to the financial
statements which Deloitte & Touche LLP reported on as of the date of their
report and through the date of their dismissal or with respect to the Company's
financial statements which Deloitte & Touche LLP reported on for fiscal years
1991, 1992 and 1993, which, if not resolved to the former auditors'
satisfaction, would have caused them to make reference to the subject matter of
the disagreement in connection with their report. Prior to retaining Price
Waterhouse LLP, the company had not consulted with Price Waterhouse LLP
regarding accounting principles. The Company has authorized Deloitte & Touche
LLP to respond fully to the inquiries of Price Waterhouse LLP respecting the
former's dismissal.

     The statements respecting the laws and regulations administered by the
United States Food and Drug Administration included in this Prospectus under the
captions "Risk Factors--Possible Adverse Effect of Government Regulation" and
"Business--Government Regulation" have been reviewed and approved by King &
Spalding, Washington, D.C., regulatory counsel for the Company, as experts on
such matters, and are included herein in reliance upon that review and approval.
    

                             ADDITIONAL INFORMATION

   
     The Company has filed with the Securities and Exchange Commission (the
"Commission") in Washington, D.C. a Registration Statement on Form S-1 (the
"Registration Statement") under the Securities Act, with respect to the Common
Stock offered hereby. This Prospectus does not contain all of the information
set forth in the Registration Statement and the exhibits and financial statement
schedules thereto. For further information with respect to the Company and the
shares of Common Stock offered hereby, reference is made to the Registration
Statement and the exhibits and schedules thereto. Statements made in this
Prospectus as to the contents of any contract or other document referred to are
not necessarily complete, and in each case reference is made to the copies of
such contract or other document filed as an exhibit to the Registration
Statement, each such statement being qualified in all respects by such
reference. A copy of the Registration Statement may be inspected without charge
at the offices of the Commission at 450 Fifth Street, N.W., Washington, D.C.
20549, and at the Commission's regional offices located at Seven World Trade
Center, 13th Floor, New York, New York 10048, and at 500 West Madison Street,
Northwestern Atrium Center, Suite 1400, Chicago, Illinois 60661-2511. Copies of
materials can also be obtained at prescribed rates from the Public Reference
Section of the Commission at 450 Fifth Street, N.W., Washington, D.C. 20549. The
Commission maintains a World Wide Web site on the Internet at http://www.sec.gov
that contains reports, proxy and information statements and other information
regarding registrants that file electronically with the Commission.
    

     The Company intends to furnish its stockholders with annual reports
containing financial statements audited by its independent accountants and
quarterly reports for the first three quarters of each fiscal year containing
unaudited interim financial information.


                                       46

                              CARDIOPULMONARY CORP.

                          INDEX TO FINANCIAL STATEMENTS

                                                                            PAGE
                                                                            ----


REPORT OF PRICE WATERHOUSE LLP ..........................................   F-2

REPORT OF DELOITTE & TOUCHE LLP .........................................   F-3

FINANCIAL STATEMENTS:

 Balance sheet at December 31, 1994 and 1995 and March 31, 1996
  (unaudited) and pro forma at March 31, 1996 ...........................   F-4

 Statement of operations for the years ended December 31, 1993, 1994
  and 1995, for the period from inception (March 4, 1988) through
  December 31, 1995, for the three months ended March 31, 1995
  (unaudited) and 1996 (unaudited), and for the period from inception
  (March 4, 1988) through March 31, 1996 (unaudited) ....................   F-5

 Statement of changes in common stock and other stockholders' deficit
  for the period from inception (March 4, 1988) through December 31,
  1995 and for the three months ended March 31, 1996 (unaudited) ........   F-6

 Statement of cash flows for the years ended December 31, 1993, 1994
  and 1995, for the period from inception (March 4, 1988) through
  December 31, 1995, for the three months ended March 31, 1995
  (unaudited) and 1996 (unaudited), and for the period from inception
  (March 4, 1988) through March 31, 1996 (unaudited) ....................   F-8

NOTES TO FINANCIAL STATEMENTS ...........................................   F-10

- --------
Note:  All supplementary schedules are omitted since they are not applicable or
       the required information can be obtained from the financial statements.


                                      F-1


                        REPORT OF INDEPENDENT ACCOUNTANTS


To the Board of Directors and Stockholders of
Cardiopulmonary Corp.

     In our opinion, based on our report and the report of other independent
accountants, the accompanying balance sheet and the related statements of
operations, of common stock and other stockholders'deficit and of cash flows
present fairly, in all material respects, the financial position of
Cardiopulmonary Corp. (a development stage enterprise) at December 31, 1994 and
1995, and the results of its operations and its cash flows for the years then
ended and, for the period from inception (March 4, 1988) through December 31,
1995, in conformity with generally accepted accounting principles. These
financial statements are the responsibility of the Company's management; our
responsibility is to express an opinion on these financial statements based on
our audits. We did not audit the financial statements of Cardiopulmonary Corp.
for the period from January 1, 1991 to December 31, 1993, which statements
reflect 38% of the cumulative net loss and 35%, 28%, and 43% of the cumulative
net cash flows from operating, investing, and financing activities,
respectively, from January 1, 1991 to December 31, 1993. These statements were
audited by other auditors whose report thereon has been furnished to us, and our
opinion, insofar as it relates to the amounts for the period from January 1,
1991 to December 31, 1993 is based solely on the report of the other auditors.
We conducted our audits of these statements in accordance with generally
accepted auditing standards which require that we plan and perform the audit to
obtain reasonable assurance about whether the financial statements are free of
material misstatement. An audit includes examining, on a test basis, evidence
supporting the amounts and disclosures in the financial statements, assessing
the accounting principles used and significant estimates made by management, and
evaluating the overall financial statement presentation. We believe that our
audits and the report of other independent accountants provide a reasonable
basis for the opinion expressed above.

     As discussed in Note 2, the Company anticipates that it will require
additional financing to fund its future operations.


PRICE WATERHOUSE LLP


BOSTON, MASSACHUSETTS
May 21 1996


                                      F-2


                          INDEPENDENT AUDITORS' REPORT


To the Board of Directors
Cardiopulmonary Corp.
Milford, Connecticut

We have audited the accompanying statements of operations, of common stock and
other stockholders' deficit and cash flows of Cardiopulmonary Corp. (a
development stage enterprise) for the year ended December 31, 1993 and for the
period from January 1, 1991 through December 31, 1993. The statements of
operations and cash flows for the period from January 1, 1991 through December
31, 1993 are not included separately herein. These financial statements are the
responsibility of the Company's management. Our responsibility is to express an
opinion on these financial statements based on our audits.

We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

In our opinion, the financial statements referred to above present fairly, in
all material respects, the results of operations and cash flows of
Cardiopulmonary Corp. (a development stage enterprise) for the year ended
December 31, 1993 and for the period from January 1, 1991 through December 31,
1993 in conformity with generally accepted accounting principles.

The accompanying financial statements referred to above have been prepared
assuming that the Company will continue as a going concern. As discussed in Note
14 to the financial statements, the Company incurred substantial net losses from
inception through December 31, 1993. This matter raises substantial doubt about
the Company's ability to continue as a going concern. Management's plans in
regard to this matter are described in Note 14 to the financial statements. The
financial statements do not include any adjustments that might result from the
outcome of this uncertainty.

Deloitte & Touche LLP
Hartford, Connecticut
March 19, 1994 (May 17, 1996 as to Note 10 with respect to the 2 for 5 reverse
stock split)


                                      F-3

                              CARDIOPULMONARY CORP.
                        (a development stage enterprise)

                                  BALANCE SHEET



   
                                                                                                              PRO FORMA AT
                                                                          DECEMBER 31,                          MARCH 31,
                                                                      -------------------        MARCH 31,        1996
                                                                      1994           1995          1996         (NOTE 9)
                                                                      ----           ----          ----         --------
                                                                                                       (UNAUDITED)
                                                                                                          
ASSETS
Current assets:
 Cash and cash equivalents ......................................   $  428,104    $1,256,991     $  525,139    $  525,139
 Accounts receivable from related parties (Note 12) .............          --         66,658         86,560        86,560
 Inventories ....................................................          --        184,232        103,946       103,946
 Prepaid expenses and other current assets ......................       37,877         4,394         19,435        19,435
                                                                    ----------    ----------     ----------    ----------
   Total current assets .........................................      465,981     1,512,275        735,080       735,080
Fixed assets, net ...............................................       33,822       157,526        201,875       201,875
Patents, net ....................................................      110,147       127,368        138,994       138,994
Other assets ....................................................        3,706         4,677          4,677         4,677
                                                                    ----------    ----------     ----------    ----------
                                                                    $  613,656    $1,801,846     $1,080,626    $1,080,626
                                                                    ==========    ==========     ==========    ==========
LIABILITIES, REDEEMABLE PREFERRED STOCK AND COMMON STOCK
 AND OTHER STOCKHOLDERS' DEFICIT
Current liabilities:
 Notes payable to related parties................................   $      --     $1,114,891     $1,230,611    $1,230,611
 Deferred revenue ...............................................          --        182,908        265,468       265,468
 Accounts payable ...............................................       59,432       341,366        189,697       189,697
 Accrued expenses ...............................................       94,837       236,926        357,561       357,561
 Current portion of capital lease obligation ....................          --          6,354          6,171         6,171
                                                                    ----------    ----------     ----------    ----------
   Total current liabilities ....................................      154,269     1,882,445      2,049,508     2,049,508
                                                                    ----------    ----------     ----------    ----------
Long-term portion of capital lease obligation ...................          --          7,573          6,204         6,204
                                                                    ----------    ----------     ----------    ----------
    
Redeemable convertible preferred stock, $.01 par value:
 Series A--3,200,000 shares authorized; 3,030,501 shares
  issued and outstanding at issuance cost plus accumulated
  accretion of $27,503 at December 31, 1994 and 1995 and
  March 31, 1996 (unaudited), none outstanding pro forma ........    3,339,419     3,339,419      3,339,419           --

 Series B--2,200,000 shares authorized; 2,196,183 shares
  issued and outstanding at issuance cost plus accumulated
  accretion and dividends of $243,458, $415,337 and $458,307
  (unaudited) at December 31, 1994 and 1995 and March 31,
  1996, respectively, none outstanding pro forma ................    2,187,864     2,359,743      2,402,713           --

 Series C--1,350,000 shares authorized; 1,304,348 shares
  issued and outstanding at issuance cost plus accumulated
  accretion and dividends of $105,279 and $138,526
  (unaudited) at December 31, 1995 and March 31, 1996,
  respectively, none outstanding pro forma ......................          --      1,562,538      1,595,785           --
                                                                    ----------    ----------     ----------    ----------
   Total redeemable preferred stock .............................    5,527,283     7,261,700      7,337,917           --
                                                                    ----------    ----------     ----------    ----------

Common Stock and Other Stockholders' Deficit:

 Common stock, $.01 par value; 10,000,000 shares authorized;
  804,459 shares issued and outstanding at December 31, 1994
  and 1995 and March 31, 1996 (unaudited) and 3,416,867
  shares issued and outstanding pro forma .......................        8,045         8,045          8,045        34,169
 Additional paid-in capital .....................................      235,050       549,175        558,335     7,870,128
 Deficit accumulated during the development stage ...............   (5,297,393)   (7,904,069)    (8,879,383)   (8,879,383)
 Deferred compensation ..........................................      (13,598)       (3,023)           --            --
                                                                    ----------    ----------     ----------    ----------
   Total common stock and other stockholders' deficit ...........   (5,067,896)   (7,349,872)    (8,313,003)     (975,086)
                                                                    ----------    ----------     ----------    ----------
Commitments (Note 13) ...........................................
                                                                    ----------    ----------     ----------    ----------
                                                                    $  613,656    $1,801,846     $1,080,626    $1,080,626
                                                                    ==========    ==========     ==========    ==========


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


                                      F-4


                              CARDIOPULMONARY CORP.
                        (a development stage enterprise)



                             STATEMENT OF OPERATIONS



   
                                                                          PERIOD FROM                             PERIOD FROM
                                                                           INCEPTION                               INCEPTION
                                                                           (MARCH 4,                               (March 4,
                                                                             1988)         THREE MONTHS ENDED        1988)
                                              DECEMBER 31,                  THROUGH            MARCH 31,            THROUGH
                                      ------------------------------     DECEMBER 31,  ------------------------    March 31,
                                      1993         1994         1995         1995         1995         1996          1996
                                      ----         ----         ----     ------------     ----         ----        ---------
                                                                                       (UNAUDITED)  (UNAUDITED)   (UNAUDITED)
                                                                                                   
Costs and expenses:
 Research and development ........  $542,302   $1,075,173   $1,717,515    $5,405,832     $301,504     $524,516   $5,930,348
 General and administrative ......    72,067      183,916      580,141     1,832,241      127,085      272,084    2,104,325
                                    --------   ----------   ----------    ----------     --------     --------   ----------
  Loss from operations ...........   614,369    1,259,089    2,297,656     7,238,073      428,589      796,600    8,034,673
Interest (income) ................   (14,832)     (37,690)     (34,440)     (262,316)      (4,119)     (10,928)    (273,244)
Interest expense .................    93,284          --        66,302       380,193          --       113,425      493,618
                                    --------   ----------   ----------    ----------     --------     --------   ----------
 Net loss ........................  $692,821   $1,221,399   $2,329,518    $7,355,950     $424,470     $899,097   $8,255,047
                                    ========   ==========   ==========    ==========     ========     ========   ==========


Unaudited pro forma net loss 
 per share assuming conversion 
 of convertible preferred stock
 (Note 9) ........................                               $0.55                      $0.10        $0.19
                                                                 =====                      =====        =====


Shares used in computing net
 loss per share ..................                           4,108,592                  4,108,592    4,108,592
                                                             =========                  =========    =========

    



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


                                       F-5


                              CARDIOPULMONARY CORP.
                        (a development stage enterprise)


                      STATEMENT OF CHANGES IN COMMON STOCK
                         AND OTHER STOCKHOLDERS' DEFICIT

     FOR THE PERIOD FROM INCEPTION (MARCH 4, 1988) THROUGH DECEMBER 31, 1995
            AND FOR THE THREE MONTHS ENDED MARCH 31, 1996 (UNAUDITED)



                                                                           DEFICIT                                TOTAL
                                             COMMON STOCK                ACCUMULATED                          COMMON STOCK
                                          ----------------- ADDITIONAL   DURING THE   RECEIVABLE                AND OTHER    
                                          NUMBER OF    PAR    PAID-IN    DEVELOPMENT     FROM       DEFERRED  STOCKHOLDERS'
                                           SHARES     VALUE   CAPITAL       STAGE     STOCKHOLDER COMPENSATION   DEFICIT
                                           ------     -----   -------    -----------  ----------- ------------ -----------

                                                                                               
Sale of common stock ...................  240,000   $2,400   $3,600                                           $   6,000
Net loss for the period from inception
 (March 4, 1988) through February 28, 1989                              $(185,185)                             (185,185)
                                          -------   ------   ------     ---------                            ---------- 

Balance at February 28, 1989 ...........  240,000    2,400    3,600      (185,185)                             (179,185)

Accretion of redeemable convertible
 preferred stock to redemption value ...                                   (5,500)                               (5,500)
Issuance of common stock to employees ..   60,000      600      900                               $(1,500)
Amortization of unearned compensation ..                                                              733           733
Net loss ...............................                                 (243,564)                             (243,564)
                                          -------   ------   ------     ---------                 -------    ---------- 

Balance at February 28, 1990 ...........  300,000    3,000    4,500      (434,249)                   (767)     (427,516)

Accretion of redeemable convertible
 preferred stock to redemption value ...                                   (5,500)                               (5,500)
Issuance of common stock to employees ..   96,000      960    1,440                                (2,400)
Amortization of unearned compensation ..                                                            1,412         1,412
Net loss ...............................                                 (573,529)                             (573,529)
                                          -------   ------   ------     ---------                 -------    ---------- 
Balance at December 31, 1990 ...........  396,000    3,960    5,940    (1,013,278)                 (1,755)   (1,005,133)

Accretion of redeemable convertible
 preferred stock to redemption value ...                                   (5,500)                               (5,500)
Amortization of unearned compensation ..                                                            1,300         1,300
Net loss ...............................                               (1,092,015)                           (1,092,015)
                                          -------   ------   ------     ---------                 -------    ---------- 
Balance at December 31, 1991 ...........  396,000    3,960    5,940    (2,110,793)                   (455)   (2,101,348)







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


                                      F-6


                              CARDIOPULMONARY CORP.
                        (a development stage enterprise)


                      STATEMENT OF CHANGES IN COMMON STOCK
                 AND OTHER STOCKHOLDERS' DEFICIT -- (CONTINUED)
    FOR THE PERIOD FROM INCEPTION (MARCH 4, 1988) THROUGH DECEMBER 31, 1995
            AND FOR THE THREE MONTHS ENDED MARCH 31, 1996 (UNAUDITED)



                                                                           DEFICIT                                TOTAL
                                            COMMON STOCK                 ACCUMULATED                          COMMON STOCK
                                          ----------------- ADDITIONAL   DURING THE   RECEIVABLE                AND OTHER
                                          NUMBER OF    PAR    PAID-IN    DEVELOPMENT     FROM       DEFERRED  STOCKHOLDERS'
                                           SHARES     VALUE   CAPITAL       STAGE     STOCKHOLDER COMPENSATION   DEFICIT
                                           ------     -----   -------    -----------  ----------- ------------ ------------
                                                                                               
Accretion of redeemable convertible
 preferred stock to redemption value ....                                  (5,500)                               (5,500)
Issuance of common stock ................  96,000      960    1,440                                (2,400)
Exercise of stock options ...............   4,500       45       68                     (113)
Amortization of unearned compensation ...                                                           2,100         2,100
Net loss ................................                              (1,017,919)                           (1,017,919)
                                          -------   ------ --------   -----------     -------       -----   ----------- 
Balance at December 31, 1992 ............ 496,500    4,965    7,448    (3,134,212)      (113)        (755)   (3,122,667)

Issuance of common stock for services ...  28,000      280  174,928                                             175,208
Exercise of stock options ...............  43,500      435      652                   (1,087)
Amortization of unearned compensation ...                                                             755           755
Accretion of redeemable convertible
 preferred stock to redemption value ....                                 (10,099)                              (10,099)
Net loss ................................                                (692,821)                             (692,821)
                                          -------   ------ --------   -----------     -------       -----   ----------- 
Balance at December 31, 1993 ............ 568,000    5,680  183,028    (3,837,132)    (1,200)          --    (3,649,624)

Accrual of cumulative dividends on
 redeemable convertible preferred stock and
 accretion to redemption value ..........                                (238,862)                             (238,862)
Issuance of common stock to employees ... 236,459    2,365   52,022                               (54,387)
Amortization of unearned compensation ...                                                          40,789        40,789
Repayment of receivable from stockholder                                               1,200                      1,200
Net loss ................................                              (1,221,399)                           (1,221,399)
                                          -------   ------ --------   -----------     -------       -----   ----------- 
Balance at December 31, 1994 ............ 804,459    8,045  235,050    (5,297,393)        --      (13,598)   (5,067,896)

Accrual of cumulative dividends on
 redeemable convertible preferred stock and
 accretion to redemption value ..........                                (277,158)                             (277,158)
Issuance of common stock warrants .......                   314,125                                             314,125
Amortization of unearned compensation ...                                                          10,575        10,575
Net loss ................................                              (2,329,518)                           (2,329,518)
                                          -------   ------ --------   -----------     -------       -----   ----------- 
Balance at December 31, 1995 ............ 804,459    8,045  549,175    (7,904,069)        --       (3,023)   (7,349,872)

Accrual of cumulative dividends
 on redeemable convertible preferred stock
 and accretion to redemption value (unaudited)                            (76,217)                              (76,217)
Amortization of unearned compensation
 (unaudited) ............................                                                           3,023         3,023
Issuance of common stock warrants
 (unaudited) ............................                     9,160                                               9,160
Net loss (unaudited) ....................                                (899,097)                             (899,097)
                                          -------   ------ --------   -----------     -------       -----   ----------- 
Balance at March 31, 1996 (unaudited) ... 804,459   $8,045 $558,335   $(8,879,383)     $  --        $ --    $(8,313,003)
                                          =======   ====== ========   ===========     =======       =====   =========== 





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


                                      F-7


                              CARDIOPULMONARY CORP.
                        (a development stage enterprise)

                             STATEMENT OF CASH FLOWS
                INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS




                                                                               PERIOD FROM                          PERIOD FROM
                                                                                INCEPTION                            INCEPTION
                                                                                (MARCH 4,                            (March 4,
                                                                                  1988)       THREE MONTHS ENDED        1988)
                                             YEAR ENDED DECEMBER 31,            THROUGH           MARCH 31,           THROUGH
                                          ------------------------------      DECEMBER 31,   -------------------     March 31,
                                          1993         1994         1995          1995       1995         1996         1996
                                          ----         ----         ----      ------------   ----         ----       ----------
                                                                                          (UNAUDITED)  (UNAUDITED)   (UNAUDITED)
                                                                                                       
Cash flows from operating activities:
 Net loss ............................  $(692,821) $(1,221,399) $(2,329,518) $(7,355,950)  $(424,470)   $(899,097) $(8,255,047)
 Adjustments to reconcile net loss to
  net cash used by operating activities:
   Depreciation and amortization .....     40,154       31,943      118,840      283,894      10,381      107,101      390,995
   Loss on sale and abandonment of
    property and equipment ...........        --           --           --        26,649         --           --        26,649
   Conversion of interest on debt to
    equity ...........................    308,914          --           --       308,914         --           --       308,914
   Compensation expense for stock
    issued ...........................    175,963       40,789       10,575      232,872       2,643        3,023      235,895
   Changes in operating assets and
    liabilities:
    Increase in accounts receivable
     from related parties ............        --           --       (66,658)     (66,658)        --       (19,902)     (86,560)
    (Increase) decrease in inventories        --           --      (184,232)    (184,232)      (7,585)     80,286     (103,946)
    (Increase) decrease in prepaid
     expenses and other current assets    (20,061)     (17,116)      33,483       (4,394)       4,200     (15,041)     (19,435)
    Increase in other assets .........     (2,315)      (1,391)        (971)      (4,677)        --           --        (4,677)
    Increase in deferred revenue .....        --           --       182,908      182,908         --        82,560      265,468
    Decrease in accrued interest
     payable .........................   (219,352)         --           --           --          --           --           --
    (Decrease) increase in accounts
     payable .........................     (2,005)     (49,941)     281,934      341,366      77,891     (151,669)     189,697
    (Decrease) increase in accrued
     expenses ........................    (19,279)     (15,434)     142,089      236,926      87,039      120,635      357,561
                                         --------   ----------   ----------   ----------    --------     --------   ---------- 
    Net cash used by operating
     activities ......................   (430,802)  (1,232,549)  (1,811,550)  (6,002,382)   (249,901)    (692,104)  (6,694,486)
Cash flows used in investing activities:
 Purchases of fixed assets ...........    (24,090)     (11,437)    (160,150)    (370,844)    (54,189)     (64,949)    (435,793)
 Additions to patents ................     (4,746)     (17,448)     (22,741)    (150,232)        --       (13,247)    (163,479)
                                         --------   ----------   ----------   ----------    --------     --------   ---------- 
    Net cash used in investing
     activities ......................    (28,836)     (28,885)    (182,891)    (521,076)    (54,189)     (78,196)    (599,272)
                                         --------   ----------   ----------   ----------    --------     --------   ---------- 




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


                                      F-8


                              CARDIOPULMONARY CORP.
                        (a development stage enterprise)

                      STATEMENT OF CASH FLOWS--(CONTINUED)
                INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS




                                                                               PERIOD FROM                          PERIOD FROM
                                                                                INCEPTION                            INCEPTION
                                                                                (MARCH 4,                            (MARCH 4,
                                                                                  1988)       THREE MONTHS ENDED        1988)
                                             YEAR ENDED DECEMBER 31,            THROUGH           MARCH 31,           THROUGH
                                          ------------------------------      DECEMBER 31,   -------------------     MARCH 31,
                                          1993         1994         1995          1995       1995         1996         1996
                                          ----         ----         ----      ------------   ----         ----       ----------
                                                                                          (UNAUDITED)  (UNAUDITED)   (UNAUDITED)
                                                                                                      
Cash flows from financing activities:
 Payment of capital lease
  obligations ........................        --           --        (5,431)      (5,431)        --        (1,552)      (6,983)
 Proceeds from issuance of 
  common stock .......................        --           --           --         8,513         --           --         8,513
 Proceeds from issuance of common
  stock warrants .....................        --           --       314,125      314,125         --         9,160      323,285
 Proceeds from convertible debt ......    161,000          --     1,057,375    2,437,880         --        30,840    2,468,720
 Proceeds from issuance of Series A
  redeemable convertible preferred 
  stock, net of issuance costs .......        --           --           --     1,472,497         --           --     1,472,497
 Proceeds from issuance of Series B
  redeemable convertible preferred
  stock, net of issuance costs .......  1,944,406          --           --     1,944,406         --           --     1,944,406
 Proceeds from issuance of Series C
  redeemable convertible preferred
  stock, net of issuance costs .......        --           --     1,457,259    1,457,259   1,457,259          --     1,457,259
 Loans from stockholders .............        --           --           --       150,000         --           --       150,000
 Repayment of receivable from
  stockholder ........................        --         1,200          --         1,200         --           --         1,200
                                      -----------  -----------  ----------- -----------  -----------  -----------  -----------
    Net cash provided by financing
     activities ......................  2,105,406        1,200    2,823,328    7,780,449   1,457,259       38,448    7,818,897
                                      -----------  -----------  ----------- -----------  -----------  -----------  -----------
Net increase (decrease) in cash and
 cash equivalents ....................  1,645,768   (1,260,234)     828,887    1,256,991   1,153,169     (731,852)     525,139
Cash and cash equivalents, beginning
 of period ...........................     42,570    1,688,338      428,104          --      428,104    1,256,991          --
                                      -----------  -----------  ----------- -----------  -----------  -----------  -----------
Cash and cash equivalents, 
 end of period .......................$ 1,688,338  $   428,104  $ 1,256,991 $ 1,256,991  $ 1,581,273  $   525,139  $   525,139
                                      ===========  ===========  =========== ===========  ===========  ===========  ===========


SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION

   During the year ended December 31, 1995 and the three months ended March 31,
   1996, the Company paid cash for interest of approximately $1,197 and $256
   (unaudited), respectively.

SUPPLEMENTAL DISCLOSURE OF NON-CASH FINANCING ACTIVITIES

   During fiscal year 1990, the Company issued 150,000 shares of Series A
   redeemable convertible preferred stock to two stockholders in exchange for
   forgiveness of $150,000 of loans due to those stockholders.

   On July 30, 1993, the Company issued 1,380,501 shares of Series A redeemable
   convertible preferred stock to three stockholders in exchange for convertible
   debt and unpaid accrued interest which aggregated $1,689,419. Also on July
   30, 1993, the Company issued 28,000 shares of common stock valued at $175,208
   to three stockholders in exchange for services.

   During the year ended December 31, 1995, the Company entered into a capital
   lease of $19,358 for certain operating system software.



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


                                      F-9


                              CARDIOPULMONARY CORP.
                        (a development stage enterprise)

                          NOTES TO FINANCIAL STATEMENTS

1. NATURE OF BUSINESS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     Cardiopulmonary Corp. (the "Company") was incorporated in the State of
Delaware on March 4, 1988. The Company was formed to research, develop and
commercialize cardiopulmonary support systems and disposables to provide life
support for intensive care and anesthesia patients in hospitals and sub-acute
facilities.

     The Company's primary activities since incorporation have been locating and
outfitting a product development laboratory, business and financial planning,
raising capital and research and product development.

     Significant accounting policies followed in the preparation of the
financial statements are as follows:

CASH AND CASH EQUIVALENTS

     The Company invests its excess cash in a money market fund backed by U.S.
Government Securities. The Company considers all highly liquid debt instruments
purchased with an original maturity of three months or less to be cash
equivalents.

     As of January 1, 1994, the Company adopted Statement of Financial
Accounting Standards No. 115 "Accounting for Certain Investments in Debt and
Equity Securities" (FAS 115). Under this statement, the Company is required to
classify its marketable securities into one or more of the following categories:
held-to-maturity, trading or available-for-sale. FAS 115 requires that, except
for debt securities classified as held-to-maturity, investments in debt and
equity securities should be reported at fair value. Upon the sale of securities
(the cost of which are determined based on the specific identification method),
realized gains and losses are recorded in the statement of operations. The
adoption of FAS 115 had no impact on the Company's financial position or on the
results of its operations. At December 31, 1994 and 1995 and March 31, 1996
(unaudited), all of the Company's marketable securities are classified as
available-for-sale.

CONCENTRATION OF CREDIT RISK

     Substantially all of the Company's cash and cash equivalents are held in
one bank. The Company does not believe that it is subject to any unusual credit
risk beyond the normal credit risk attendant to operating its business.

INVENTORIES

     Inventories are stated at the lower of cost or market. Cost is determined
using the first-in, first-out method.

FIXED ASSETS

     Fixed assets are recorded at cost and depreciated over their estimated
useful lives of two to five years using the straight-line method. Assets held
under capital leases are amortized over the shorter of the lease life or the
estimated useful life of the assets. Repairs and maintenance costs are expensed
as incurred.

PATENTS

     Costs associated with patents are capitalized as incurred and amortized on
a straight-line basis over the legal lives or the estimated economic lives of
the patents, whichever is shorter.

SOFTWARE DEVELOPMENT COSTS

     The Company incurs software development costs for the planning, design and
improvement of systems incorporated in the Company's products. Statement of
Financial Accounting Standards No. 86, "Accounting for the Costs of Computer
Software to be Sold, Leased or Otherwise Marketed," requires capitalization of
such software development costs incurred subsequent to the establishment of
technological feasibility of the software and the completion of all other
research and development activities associated with the product. Costs incurred
by the Company between completion of such activities and the point at which the
products incorporating the Company's software are ready for delivery to
customers have been insignificant.


                                      F-10


                              CARDIOPULMONARY CORP.
                        (a development stage enterprise)

                    NOTES TO FINANCIAL STATEMENTS--(Continued)


INCOME TAXES

     The Company utilizes the liability method of accounting for income taxes,
as set forth in Statement of Financial Accounting Standards No. 109, "Accounting
for Income Taxes" (FAS 109). FAS 109 prescribes an asset and liability approach
that requires the recognition of deferred tax assets and liabilities for the
expected future tax consequences of events that have been recognized in the
Company's financial statements or tax returns. Deferred tax assets are
recognized, net of any valuation allowance, for deductible temporary differences
and operating loss and credit carryforwards. Deferred tax expense represents the
change in the deferred tax asset or liability balances.

REVENUE RECOGNITION

     Revenue from product sales is recognized when the product has been shipped,
all significant contractual obligations have been satisfied and collection of
the related receivable is probable. To the extent that right of return
provisions exist, revenue is not recognized until the expiration of such rights.

UNAUDITED PRO FORMA NET LOSS PER SHARE

     Pro forma net loss per share is determined by dividing the net loss
attributable to common stockholders by the weighted average number of common
stock and common stock equivalents outstanding during the period, assuming the
conversion of all convertible preferred stock which will occur upon the closing
of a qualified public offering of the Company's common stock as described in
Note 9.

     Pursuant to Securities and Exchange Commission 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 anticipated
public offering of the Company's common stock have been included in the
calculation of unauditedpro forma net loss per share using the treasury stock
method as if outstanding since the beginning of eachperiod presented.

     Historical net loss per share has not been presented as the mandatorily
redeemable Series A, B and C convertible preferred stock would have been omitted
from the weighted average shares outstanding as they are anti-dilutive and were
issued more than twelve months prior to the anticipated public offering.

ACCOUNTING FOR IMPAIRMENT OF LONG-LIVED ASSETS

     In accordance with Statement of Financial Accounting Standards No. 121,
"Accounting for the Impairment of Long-Lived Assets and for Long-Lived Assets to
Be Disposed Of," the Company records impairment losses on long-lived assets used
in operations when indicators of impairment are present and the undiscounted
cash flows estimated to be generated by those assets are less than the assets'
carrying amount. No such significant impairments have occurred to date.

ESTIMATES

     The preparation of financial statements in conformity with generally
accepted accounting principles requires management to make estimates and
assumptions that affect the reported amounts of assets and liabilities and
disclosure of contingent liabilities at the date of the financial statements and
the reported amounts of expenses during the reporting period. Actual results
could differ from those estimates.

INTERIM FINANCIAL DATA

     The interim financial data as of March 31, 1996 and for the three months
ended March 31, 1995 and 1996 are unaudited; however, in the opinion of the
Company, the interim data include all adjustments, consisting only of normal
recurring adjustments, necessary for a fair presentation of the results of the
interim periods.

2. BASIS OF FINANCIAL STATEMENTS

     The accompanying financial statements have been prepared on a basis which
contemplates the realization of assets and the satisfaction of liabilities and
commitments in the normal course of business. The Company incurred net

                                      F-11


                              CARDIOPULMONARY CORP.
                        (a development stage enterprise)

                     NOTES TO FINANCIAL STATEMENTS--Continued


losses of $692,821, $1,221,399 and $2,329,518 for the years ended December 31,
1993, 1994 and 1995, respectively, and at December 31, 1995 had an accumulated
deficit of $7,904,069. During the three month period ended March 31, 1996, the
Company incurred a net loss of $899,097 (unaudited), and at March 31, 1996 had
an accumulated deficit of $8,879,383 (unaudited).

     The future viability of the Company is dependent on its ability to obtain
necessary additional financing and to generate cash from operations. If the net
proceeds from the offering described in this Prospectus are not received, and
other financing is not available, management believes the Company could continue
its operations at least through December 31, 1996 by delaying, scaling back or
eliminating certain of its planned expenditures, including but not limited to
research and development, clinical, marketing and manufacturing programs.

3. CASH EQUIVALENTS AND MARKETABLE SECURITIES

     As of December 31, 1994 and 1995 and March 31, 1996, the Company's
investments in available-for-sale securities consist of money market fund
investments of $388,783, $1,237,211 and $525,139 (unaudited), respectively. The
contractual maturities of these money market investments are less than three
months. These investments are carried at cost, which approximates fair market
value due to the short maturity term of the money market funds. Gross unrealized
gains and losses as of December 31, 1994 and 1995 and March 31, 1996
(unaudited), and realized gains and losses for the periods then ended, are not
significant.

4. INVENTORIES

     Inventories consist of the following:
                                                 DECEMBER 31,       March 31,
                                                     1995             1996
                                                   --------          --------
                                                                   (UNAUDITED)

            Materials ........................     $106,872          $103,946
            Finished  goods ..................       77,360               --
                                                   --------          --------
                                                   $184,232          $103,946
                                                   ========          ========

5. PREPAID EXPENSES AND OTHER CURRENT ASSETS

     Prepaid expenses and other current assets consist of the following:

                                               DECEMBER 31,
                                           --------------------       MARCH 31,
                                           1994            1995         1996
                                           ----            ----       ---------
                                                                     (UNAUDITED)

      Prepaid insurance ...............   $30,923         $  --         $11,634
      Other current assets ............     6,954          4,394          7,801
                                          -------         ------        -------
                                          $37,877         $4,394        $19,435
                                          =======         ======        =======

6. FIXED ASSETS

     Fixed assets consist of the following:



                                                                               DECEMBER 31,
                                                           USEFUL LIVES     ------------------         MARCH 31,
                                                             IN YEARS       1994          1995           1996
                                                             --------       ----          ----           ----
                                                                                                      (UNAUDITED)
                                                                                                
  Laboratory equipment ..................................       2-5       $145,006       $152,325      $152,325
  Manufacturing equipment ...............................        5             --          80,375        99,498
  Computer and office equipment .........................        5          20,301         92,757       138,583
  Assets under capital lease ............................   lease term         --          19,358        19,358
                                                                          --------       --------      --------
                                                                           165,307        344,815       409,764
  Less--accumulated depreciation and amortization .......                 (131,485)      (187,289)     (207,889)
                                                                          --------       --------      --------
                                                                          $ 33,822       $157,526      $201,875
                                                                          ========       ========      ========



                                      F-12


                              CARDIOPULMONARY CORP.
                        (a development stage enterprise)

                    NOTES TO FINANCIAL STATEMENTS--(Continued)


     Depreciation and amortization expense on fixed assets was $35,007 in 1993,
$26,795 in 1994, $49,829 in 1995 and $9,000 (unaudited) and $20,600 (unaudited)
for the three months ended March 31, 1995 and 1996, respectively, of which
$5,975 in 1995 and $1,613 (unaudited) in the three months ended March 31, 1996
related to amortization of assets held under capital lease. Accumulated
amortization on assets under capital lease was $5,975 at December 31, 1995 and
$7,588 (unaudited) at March 31, 1996.


7. PATENTS

     Patents consist of the following:
                                                 DECEMBER 31,
                                              -----------------       MARCH 31,
                                              1994         1995         1996
                                              ----         ----       ---------
                                                                     (UNAUDITED)

  Patents, approved and pending .........   $127,491     $150,232     $163,479
  Less accumulated amortization .........    (17,344)     (22,864)     (24,485)
                                            --------     --------     --------
                                            $110,147     $127,368     $138,994
                                            ========     ========     ========

   
     Patents are currently amortized over a period of 17 years. Amortization
expense on patents was $5,147 in 1993, $5,148 in 1994, $5,520 in 1995 and $1,320
(unaudited) and $1,621 (unaudited) for the three months ended March 31, 1995 and
1996, respectively.
    

8. CONVERTIBLE DEBT HELD BY STOCKHOLDERS AND RELATED PARTIES

     The Company entered into various unsecured convertible debt note agreements
during 1991, 1992 and 1993 with three principal stockholders. Principal and
interest of 12% were payable to the stockholders beginning March 20, 1992 and
continuing through December 28, 1994. No interest payments were made. On July
30, 1993, all of the notes outstanding aggregating $1,380,505 and unpaid accrued
interest aggregating $308,914 were converted into 1,380,501 shares of Series A
redeemable convertible preferred stock.

     On December 5, 1995, the Company issued convertible debt notes to five
principal stockholders, one of which is also a related distributor (see Note
12), and to a company which is controlled by an employee of the related
distributor. Principal on these notes totaled $1,371,500. In March 1996, two
additional notes in the aggregate principal amount of $40,000 (unaudited) were
issued to employees of the related distributor. In April 1996 an additional note
in the principal amount of $80,000 (unaudited) was issued to an officer of the
Company. The notes bear interest at 8% per annum, and are payable on the earlier
of one year from issuance or the closing of an initial public offering of the
Company's common stock. These notes were converted into 298,300 shares of the
Company's common stock on May 20, 1996.

WARRANTS

     In connection with the issuance of convertible debt notes in December 1995,
March 1996 and April 1996, the Company granted warrants to purchase 274,300,
8,000 (unaudited) and 16,000 (unaudited) shares of common stock, respectively,
at an exercise price per share of $5.00. The number of warrants and exercise
price are to be adjusted for certain dilutive and anti-dilutive events. The
warrants are exercisable for a period of five years from the issuance date.
Warrant holders are entitled, upon exercise, to receive any cash or property
dividends declared on common stock subsequent to the warrant issuance date. No
such dividends have been declared to date.

     Amounts of $314,125, $9,160 (unaudited) and $18,320 (unaudited) were
ascribed to the warrants issued in December 1995, March 1996 and April 1996,
respectively, which amounts were recorded as discounts from the face value of
the related notes. Amortization of this discount totaled $57,516 during 1995 and
$84,880 (unaudited) during the three months ended March 31, 1996, which amounts
are included in interest expense. The Company has reserved 300,000 shares of its
common stock for the exercise of these warrants.


                                      F-13


                              CARDIOPULMONARY CORP.
                        (a development stage enterprise)

                    NOTES TO FINANCIAL STATEMENTS--(Continued)


9. REDEEMABLE CONVERTIBLE PREFERRED STOCK

ISSUANCES

     During the period ended February 28, 1990, the Company issued 1,650,000
shares of Series A redeemable convertible preferred stock for cash proceeds of
$1,472,497 and the conversion of loans due to certain stockholders totaling
$150,000, net of issuance costs of $27,503. During the year ended December 31,
1993, convertible debt principal aggregating $1,380,505 plus accrued interest of
$308,914 was converted into 1,380,501 additional shares of Series A preferred
stock (see Note 8). Also, during the year ended December 31, 1993, the Company
issued 2,196,183 shares of Series B redeemable convertible preferred stock for
$1,944,406, net of issuance costs of $55,593. The Company issued 1,304,348
shares of Series C redeemable convertible preferred stock for $1,457,259, net of
issuance costs of $42,741, during the year ended December 31, 1995.

CONVERSION

     Each preferred share is convertible into common stock at the option of the
preferred stockholder or automatically upon the closing of a public offering of
the Company's common stock in which proceeds equal or exceed $10,000,000. The
number of shares of common stock to which a holder of Series A, B and C
preferred stock shall be entitled upon conversion shall be based upon the
conversion rates as defined by the related stockholder agreements. As of
December 31, 1995 and March 31, 1996 (unaudited), Series A, B and C preferred
stock are convertible into a total of 2,612,407 common shares. The conversion
rates are to be adjusted for certain dilutive and antidilutive events.

REDEMPTION

     On July 1 of each year commencing on July 1, 1998, at the request of any
preferred stockholder, the Company is required, unless waived in writing by
two-thirds of the holders of the preferred stock, to redeem 33 1/3 percent of
the Series A, B and C preferred stock at a redemption price equal to $1.00,
$0.91 and $1.15, respectively, per share plus accrued and unpaid dividends
through the redemption date. The Company has recorded the following charges to
accumulated deficit to reflect the accretion of Series A, B and C preferred
stock to redemption value:

                                                               THREE MONTHS
                              YEAR ENDED DECEMBER 31,              ENDED
                          ------------------------------         MARCH 31,
                          1993          1994        1995           1996
                          ----          ----        ----       ------------
                                                                (UNAUDITED)

Series A .............   $ 5,503       $  --        $  --          $ --
Series B .............     4,596       11,118       11,118         2,780
Series C .............       --           --        10,279         3,247
                         -------      -------      -------        ------
                         $10,099      $11,118      $21,397        $6,027
                         =======      =======      =======        ======

     Required redemption amounts for each of the five years following December
31, 1995 for Series A, B and C preferred stock, excluding any cumulative and
unpaid dividends, are as follows:

                                                             REDEMPTION
             YEAR                                              AMOUNT
             ----                                              ------

            1996 ......................................      $       --
            1997 ......................................              --
            1998 ......................................        2,176,343
            1999 ......................................        2,176,343
            2000 ......................................        2,176,343


                                      F-14


                              CARDIOPULMONARY CORP.
                        (a development stage enterprise)

                    NOTES TO FINANCIAL STATEMENTS--(Continued)


LIQUIDATION, DISSOLUTION OR WINDING UP OF THE COMPANY

     In the event of any liquidation, dissolution or winding up of the Company,
the holders of the Series A, B and C preferred stock are entitled to receive, on
a pro rata basis, $1.00, $0.91 and $1.15 per share, plus all accrued and unpaid
dividends, respectively. Any assets remaining after the initial distribution to
the preferred stockholders shall be available for distribution ratably among the
common and preferred stockholders.

VOTING, REGISTRATION AND OTHER RIGHTS

     The holders of the preferred stock are entitled to vote, together with the
holders of common stock, as a single class on all matters. Each preferred
stockholder is entitled to the number of votes equal to the number of whole
shares of common stock into which such stockholder's shares could be converted.

DIVIDENDS

     The holders of the Series A preferred stock are entitled to receive
noncumulative dividends at an annual rate of at least $0.10 per share. The
holders of Series B and Series C preferred stock are entitled to receive
cumulative dividends at an annual rate of 8% of the initial conversion prices of
$0.91 and $1.15, respectively. For Series A stockholders, dividends become
payable when and if declared by the Board of Directors and have preference over
common stock dividends. Series B and Series C stockholders are entitled to
receive dividends annually, whether or not declared by the Board of Directors,
which are payable upon liquidation, dissolution, winding-up or upon redemption
of the respective preferred stock. No dividends have been declared by the Board
of Directors on Series A, B and C preferred stock through December 31, 1995.
Cumulative and unpaid dividends on Series B preferred stock were $227,744 and
$388,505 at December 31, 1994 and 1995, respectively, and $428,695 (unaudited)
at March 31, 1996. Cumulative and unpaid dividends on Series C preferred stock
were $95,000 at December 31, 1995 and $125,000 (unaudited) at March 31, 1996.

UNAUDITED PRO FORMA BALANCE SHEET

     Upon the closing of the Company's initial public offering, all of the
outstanding shares of Series A, B and C preferred stock (including accrued
dividends) will automatically convert into 2,612,407 shares of common stock,
exclusive of fractional shares. Such conversion has been reflected in the
unaudited pro forma balance sheet as of March 31, 1996.

10. COMMON STOCK AND OTHER STOCKHOLDERS' EQUITY

AMENDED CERTIFICATE OF INCORPORATION

     On March 15, 1995, the Board of Directors and stockholders unanimously
approved an amendment to the Company's certificate of incorporation to authorize
4,800,000 shares of common stock, $.01 par value, 3,200,000 shares of Series A
redeemable convertible preferred stock, 2,200,000 of Series B redeemable
convertible preferred stock and 1,350,000 shares of Series C redeemable
convertible preferred stock. On May 17, 1996, the Company amended its
certificate of incorporation to increase authorized shares of common stock to
10,000,000.

     Under the March 15, 1995 amended certificate of incorporation, the Company
has reserved approximately 2,700,000 shares of common stock for issuance upon
conversion of the Series A, B and C redeemable convertible preferred stock.

STOCK GRANTS

     During the fiscal year ended February 28, 1990, the ten-month period ended
December 30, 1990 and the year ended December 31, 1992, the Company issued
52,000, 96,000 and 96,000 shares of common stock, respectively, to certain
employees. In connection with these grants, the Company recorded compensation
expense in the statement of operations for related amounts earned by the
employees. Additionally, the Company recorded deferred compensation expense as a
reduction in stockholders' equity for unvested shares.


                                      F-15


                              CARDIOPULMONARY CORP.
                        (a development stage enterprise)

                    NOTES TO FINANCIAL STATEMENTS--(Continued)


STOCK RESTRICTIONS

     The Company's 804,459 outstanding common shares at December 31, 1995 are
subject to stock restriction agreements. The agreements provide the Company with
a right of first refusal to repurchase shares offered for sale. The agreements
will terminate upon an initial public offering of the Company's common stock
that results in an aggregate of at least $10,000,000 in proceeds to the Company.

RESTRICTED STOCK

     On July 30, 1993, the Company issued 236,459 shares of restricted common
stock to employees. The stock is restricted as to transferability, voting rights
and dividends. On July 30, 1994 and 1995, 78,820 shares each became unrestricted
under this plan, and on March 22, 1996, the remaining 78,819 (unaudited) shares
became unrestricted.

COMMON STOCK AND WARRANT ISSUANCES

     In May 1996, the Company issued 177,000 (unaudited) shares of common stock
to certain new investors with warrants to purchase 177,000 (unaudited)
additional shares of common stock at an exercise price per share of $5.00.
Proceeds from this offering net of issuance costs were $867,000 (unaudited), of
which $152,023 (unaudited) has been ascribed to the common stock warrants. An
agreement between the Company and one of the new investors requires the Company
to repurchase common stock and common stock warrants from the new investor, for
the greater of the fair market value of such securities or the original issue
price of $500,000 plus a 25% compounded annual rate of return, if the Company
ceases to maintain its principal place of business and a majority of its
employees in the State of Connecticut at any time prior to the date such common
stock and common stock warrants are registered under the Securities Act of 1933
or may be offered and sold pursuant to Rule 144(k) under that act.

REVERSE STOCK SPLIT

     A 2-for-5 reverse stock split of the Company's common stock became
effective on May 17, 1996. All shares of common stock, options, warrants and per
share amounts included in the accompanying financial statements have been
adjusted to give retroactive effect to the reverse stock split for all periods
presented.

NEWLY AUTHORIZED PREFERRED STOCK

     On April 24, 1996, the Company's Board of Directors authorized 1,000,000
shares of $.01 par value preferred stock, which will become effective
immediately following the consummation of this offering. Preferred stock may be
issued at the discretion of the Board of Directors of the Company (without
stockholder approval) with such designations, rights and preferences as the
Board of Directors may determine from time to time. The preferred stock may have
dividend, liquidation, redemption, conversion, voting or other rights which may
be more expansive than the rights of the holders of common stock.

STOCK OPTION PLANS

     On April 18, 1991, the Company adopted the Cardiopulmonary Corp. 1991 Stock
Option Plan (the "1991 Plan") which provided for the granting of both incentive
stock options and nonqualified stock options to employees, officers and
directors of the Company. The 1991 Plan allowed for a maximum of 48,000 options
to purchase shares of common stock to be issued prior to April 18, 2001. Options
granted to directors of the Company could not exceed 12,000 in the aggregate and
options granted to officers who were not members of the Board of Directors could
not exceed 36,000 in the aggregate. All options allowed under this plan were
granted and exercised prior to December 31, 1993.

     On February 15, 1995, the Company adopted the 1994 Stock Option Plan (the
"1994 Plan") which provides for the granting of both incentive stock options and
nonqualified stock options to employees, directors and consultants of the
Company. The 1994 Plan originally allowed for a maximum of 260,000 options to
purchase shares of common 


                                      F-16


                              CARDIOPULMONARY CORP.
                        (a development stage enterprise)

                    NOTES TO FINANCIAL STATEMENTS--(Continued)


stock to be issued prior to December 20, 2004. Options granted to any employee
originally could not exceed 40,000 shares in any calendar year. In March 1996,
the 1994 Plan was amended to increase the maximum number of options which may be
granted under the plan to 400,000 (unaudited), and to increase the number of
options which may be granted to any employee in any calendar year to 60,000
(unaudited). In April 1996, the 1994 Plan was further amended to increase the
maximum number of options which may be granted to 600,000 (unaudited).

     The exercise price of any incentive stock option granted under the 1991
Plan or 1994 Plan shall not be less than the fair value of the stock on the date
of grant or less than 110% of the fair value in the case of optionees holding
more than 10% of the total combined voting power of all classes of stock of the
Company. Options under both Plans are exercisable for ten years from the date of
grant, except for incentive stock options granted to optionees holding more than
10% of the total combined voting power of all classes of stock, which must be
exercised within five years.

   
     On August 31, 1995, the Company adopted the Cardiopulmonary Corp. Stock
Option Plan for Non-Employee Directors (the "Non-Employee Director Plan") which
provides for the granting of non-qualified stock options to non-employee members
of the Company's Board of Directors. The Non-Employee Director Plan originally
allowed for a maximum of 50,000 options to purchase shares of common stock to be
issued prior to August 31, 2005. In June 1996 this Plan was amended to increase
the maximum number of options which may be granted to 100,000 (unaudited). The
exercise price of options granted under the Non-Employee Director Plan shall not
be less than the fair value of the stock on the date of grant, and the options
are exercisable for ten years from the date of grant.
    
     Activity under the 1991 Plan, 1994 Plan and Non-Employee Director Plan
since adoption is as follows:

                                                   NUMBER           EXERCISE
                                                  OF SHARES           PRICE
                                                  ---------         ---------

  Granted ....................................     18,000         $0.025
                                                  -------
 Balance at December 31, 1991 ................     18,000         $0.025

  Granted ....................................     30,000         $0.025

  Exercised ..................................     (4,500)        $0.025
                                                  -------
 Balance at December 31, 1992 ................     43,500         $0.025

  Exercised ..................................    (43,500)        $0.025
                                                  -------
 Balance at December 31, 1993 and 1994 .......        --

  Granted ....................................    198,400         $0.23 to $.625
                                                  -------
 Balance at December 31, 1995 ................    198,400         $0.23 to $.625

  Granted (unaudited) ........................    112,000         $2.50 to $3.75
                                                  -------
 Balance at March 31, 1996 (unaudited) .......    310,400         $0.23 to $3.75
                                                  =======

     Of the total options outstanding, 54,300 were exercisable at December 31,
1995 and March 31, 1996 (unaudited). If not exercised, these options will expire
at various dates through 2006. Options to purchase 101,600 and 129,600
(unaudited) shares of common stock were available for future grant under the
1994 Plan at December 31, 1995 and March 31, 1996, respectively. Under the
Non-Employee Directors Plan, options to purchase 10,000 shares of common stock
were available for future grant at December 31, 1995 and March 31, 1996
(unaudited), respectively. On May 20, 1996, the Company granted options under
the 1994 Plan to purchase an additional 128,000 (unaudited) shares of Common
Stock at an exercise price of $4.375 (unaudited) per share.

     In October 1995, the Financial Accounting Standards Board issued Statement
of Financial Accounting Standards No. 123, "Accounting for Stock-Based
Compensation," (FAS 123). The Company has elected to adopt FAS 123 in 1996
through disclosure only.


                                      F-17


                              CARDIOPULMONARY CORP.
                        (a development stage enterprise)

                    NOTES TO FINANCIAL STATEMENTS--(Continued)


11. INCOME TAXES

     The components of deferred income tax benefit follow:
    


                                                                 YEAR ENDED DECEMBER 31,
                                                            ---------------------------------
                                                            1993          1994           1995
                                                            ----          ----           ----
                                                                                     
      Income tax benefit:
       Federal .......................................   $   234,000    $  430,000     $  724,000
       State .........................................        41,000       138,000        243,000
                                                         -----------    ----------     ----------
                                                             275,000       568,000        967,000
      Deferred tax asset valuation allowance .........      (275,000)     (568,000)      (967,000)
                                                         -----------    ----------     ----------
                                                         $     --       $    --        $    --
                                                         ===========    ==========     ==========


     No federal or state income taxes were payable in any years as a result of
losses incurred.

     The components of deferred tax assets and valuation allowance follow:



                                                                         YEAR ENDED DECEMBER 31,
                                                                         -----------------------
                                                                           1994           1995
                                                                           ----           ----
                                                                                        
      Deferred tax assets:
       Capitalized research and development
        costs, net ..................................................   $1,063,000     $1,254,000
       Nondeductible accrued expenses ...............................       28,000        143,000
       Research and development credit
        carryforwards ...............................................      206,000        238,000
       Net operating loss carryforwards .............................      685,000      1,312,000
       Depreciation .................................................       19,000         21,000
                                                                        ----------     ----------
       Gross deferred tax assets ....................................    2,001,000      2,968,000
       Deferred tax asset valuation allowance .......................   (2,001,000)    (2,968,000)
                                                                        ----------     ----------
                                                                        $      --      $      --
                                                                        ==========     ==========


     A reconciliation between the amount of reported income tax benefit and the
amount determined by applying the U.S. federal statutory rate of 34% to the
pre-tax loss follows:



                                                                  YEAR ENDED DECEMBER 31,
                                                             ---------------------------------
                                                             1993          1994           1995
                                                             ----          ----           ----
                                                                                      
      Loss at statutory rate ..........................  $  (236,000)  $  (415,000)   $  (792,000)
      Federal research and development credit .........      (25,000)      (69,000)       (31,000)
      Other, net ......................................       26,000         7,000         16,000
      State tax benefit, net of federal tax liability .      (40,000)      (91,000)      (160,000)
                                                         -----------   -----------    ----------- 
                                                            (275,000)     (568,000)      (967,000)
      Benefit of loss not recognized, increase in
        valuation allowance ...........................      275,000       568,000        967,000
                                                         -----------   -----------    ----------- 
                                                             $   --       $    --        $    --
                                                         ===========   ===========    =========== 


     The Company has provided a full valuation allowance for net deferred tax
assets, since the realization of these future benefits is not sufficiently
assured as of the end of each fiscal year due to the history of recurring losses
and the uncertainty surrounding future profitability. If the Company achieves
profitability, these deferred tax assets would be available to offset future
income tax liabilities and expense.

     At December 31, 1995, the Company had net operating loss carryforwards of
approximately $3,274,000 and $2,674,000 for federal and state income tax
reporting purposes, respectively. In addition, at December 31, 1995, the Company
had federal research and development credit carryforwards of approximately
$238,000. These carryforwards will expire in the years 2000 through 2010 if not
utilized.


                                      F-18


                              CARDIOPULMONARY CORP.
                        (a development stage enterprise)

                    NOTES TO FINANCIAL STATEMENTS--(Continued)


     In accordance with certain provisions of the Tax Reform Act of 1986, a
change in ownership of greater than 50% of a Company within a three-year period
will place an annual limitation on the Company's ability to utilize its existing
federal net operating loss and research and development tax credit
carryforwards. Such a change in ownership occurred in connection with the
Company's new equity financing during 1989. In connection with such transaction,
the annual limitation on the utilization of the Company's federal net operating
loss and tax credit carryforwards may be substantial and the Company may not
obtain material benefit from pre-change net operating losses beforethey expire.

   
12. OTHER RELATED PARTY TRANSACTIONS
    

     In March 1995, the Company entered into an agreement which granted Kontron
Instruments Ltd. (the "Distributor") exclusive rights to distribute the
Company's Venturi Product in Europe and certain other countries. Inconnection
with the Company's Series C preferred stock offering (see Note 9), the
Distributor purchased 869,565 shares of the Company's Series C preferred stock.
The Company also issued $300,000 of the $1,371,500 private placement offering of
convertible debt notes to the Distributor, with a warrant to purchase 60,000
shares of the Company's Common Stock (see Note 8). Interest incurred on this
note during 1995 was $14,314 which includes amortization of debt discount
attributable to the detachable warrants of $12,581.

     Also in conjunction with the private placement debt offering, the Company
issued a convertible debt note of $40,000 and a warrant to purchase 8,000 shares
of the Company's Common Stock to an entity under the control of an employee of
the Distributor. Interest expense on this note during 1995 was not significant.
In March 1996, the Company issued additional convertible debt notes in the
aggregate principal amount of $40,000 (unaudited) to two employees of the
Distributor and warrants to purchase a total of 8,000 shares of the Company's
Common Stock.

   
     During the year ended December 31, 1995 and the three month period ended
March 31, 1996, the Company shipped testing and demonstration products to the
Distributor totaling $182,908 and $82,560 (unaudited), respectively. Because the
Distributor has the right to return these products at a stipulated depreciated
value in the event that the distribution agreement is terminated, the related
revenue has been deferred. Products shipped to the Distributor were charged to
research and development expense since it was determined that these products
have insignficant net realizable value. Accounts receivable totaling $66,658
and $86,560 (unaudited) were due from the Distributor as of December 31, 1995
and March 31, 1996, respectively.
    

13. COMMITMENTS

     The Company leases its facilities under an operating lease agreement. The
Company leases certain equipment and software under noncancelable capital and
operating lease agreements. Total rent expense under noncancelable operating
leases was approximately $36,000, $63,000 and $85,000 for the years ended
December 31, 1993, 1994 and 1995, respectively, and $16,000 (unaudited) and
$21,000 (unaudited) for the three months ended March 31, 1995 and 1996,
respectively. The approximate future minimum lease commitments under all
noncancelable leases at December 31, 1995 are as follows:

                                                     OPERATING       CAPITAL
                                                      LEASES         LEASES
                                                      ------         ------

      1996 ........................................   $ 75,377       $ 7,230
      1997 ........................................     48,377         7,230
      1998 ........................................        308           606
                                                      --------       -------
      Total future payments .......................   $124,062        15,066
                                                      ========        
      Less--Amount representing interest ..........                    1,139
                                                                     -------
      Present value of minimum lease payments .....                  $13,927
                                                                     =======


                                      F-19


                              CARDIOPULMONARY CORP.
                        (a development stage enterprise)

                    NOTES TO FINANCIAL STATEMENTS--(Continued)


14. GOING CONCERN BASIS--FINANCIAL STATEMENTS FOR THE YEAR ENDED DECEMBER 31,
1993 AND FOR THE PERIOD FROM JANUARY 1, 1991 THROUGH DECEMBER 31, 1993

     The accompanying statements of operations, of common stock and other
stockholders' deficit and cash flows for the year ended December 31, 1993 and
for the period from January 1, 1991 through December 31, 1993 have been prepared
on a going concern basis, which contemplates the realization of assets and the
satisfaction of liabilities in the normal course of business. At the time of the
issuance of the independent auditors' report dated March 19, 1994 on these
financial statements, the Company had incurred substantial net losses during the
years ended December 31, 1993 and for the period from January 1, 1991 through
December 31, 1993, and the Company's continued existence was dependent upon its
ability to obtain regulatory approval, generate revenue, and pay its debts as
they become due. Accordingly, the independent auditors' report included a
reference to the uncertainty of the Company continuing as a going concern for a
reasonable period of time. Subsequent to December 31, 1993, the Company obtained
additional financing and obtained regulatory approval.


                                      F-20




================================================================================

     NO DEALER, SALESPERSON OR OTHER PERSON HAS BEEN AUTHORIZED TO GIVE ANY
INFORMATION OR TO MAKE ANY REPRESENTATIONS OTHER THAN THOSE CONTAINED IN THIS
PROSPECTUS AND, IF GIVEN OR MADE, SUCH INFORMATION AND REPRESENTATIONS MUST NOT
BE RELIED UPON AS HAVING BEEN AUTHORIZED BY THE COMPANY OR THE UNDERWRITERS.
THIS PROSPECTUS DOES NOT CONSTITUTE AN OFFER TO SELL OR A SOLICITATION OF AN
OFFER TO BUY THE SHARES BY ANYONE IN ANY JURISDICTION IN WHICH SUCH OFFER OR
SOLICITATION IS NOT AUTHORIZED, OR IN WHICH THE PERSON MAKING THE OFFER IS NOT
QUALIFIED TO DO SO, OR TO ANY PERSON TO WHOM IT IS UNLAWFUL TO MAKE SUCH OFFER
OR SOLICITATION. UNDER NO CIRCUMSTANCES SHALL THE DELIVERY OF THIS PROSPECTUS OR
ANY SALE PURSUANT TO THIS PROSPECTUS CREATE ANY IMPLICATION THAT THE INFORMATION
CONTAINED IN THIS PROSPECTUS IS CORRECT AS OF ANY TIME SUBSEQUENT TO THE DATE OF
THIS PROSPECTUS.


                                   ----------


                                TABLE OF CONTENTS

                                                                PAGE
                                                                ----
               Prospectus Summary ...........................      3
               Risk Factors .................................      6
               Use of Proceeds ..............................     13
               Dividend Policy ..............................     13
               Dilution .....................................     14
               Capitalization ...............................     15
               Selected Financial Data ......................     16
               Management's Discussion and Analysis
                of Financial Condition and Results
                of Operations ...............................     17
               Business .....................................     20
               Management ...................................     32
               Certain Transactions .........................     37
               Principal Stockholders .......................     38
               Description of Capital Stock .................     40
               Shares Eligible for Future Sale ..............     42
               Underwriting .................................     44
               Legal Matters ................................     45
               Experts ......................................     45
               Additional Information .......................     46
               Index to Financial Statements ................    F-1

                                   ----------

     UNTIL _________ __, 1996 (25 DAYS AFTER THE COMMENCEMENT OF THE OFFERING),
ALL DEALERS EFFECTING TRANSACTIONS IN THE REGISTERED SECURITIES, WHETHER OR NOT
PARTICIPATING IN THIS DISTRIBUTION, MAY BE REQUIRED TO DELIVER A PROSPECTUS.
THIS IS IN ADDITION TO THE OBLIGATION OF DEALERS TO DELIVER A PROSPECTUS WHEN
ACTING AS UNDERWRITER AND WITH RESPECT TO THEIR UNSOLD ALLOTMENTS OR
SUBSCRIPTIONS.

================================================================================



================================================================================


                                2,000,000 SHARES



                                 CARDIOPULMONARY
                                      CORP.



                                  COMMON STOCK


                                   ----------

                                   PROSPECTUS

                                   ----------





                                  ADVEST, INC.

                                 CRUTTENDEN ROTH
                                  INCORPORATED


                                   ----------


                                        , 1996

================================================================================


                                     PART II


ITEM 13. Other Expenses of Issuance and Distribution.

     The following table sets forth the Company's estimates (other than the SEC
registration fee and the NASD filing fee) of the expenses in connection with the
issuance and distribution of the shares of Common Stock being registered, other
than underwriting discounts and commissions:

     Securities and Exchange Commission registration fees .........   $  8,724
     NASD filing fee ..............................................      3,030
     Nasdaq listing fee ...........................................     32,230
     Printing and engraving expenses ..............................     85,000
     Legal fees and expenses ......................................    225,000
     Accounting fees and expenses .................................    140,000
     Blue sky fees and expenses ...................................     15,000
     Transfer agent and registrar fees ............................      3,000
     Directors and officers insurance fees ........................    100,000
     Miscellaneous expenses .......................................     88,016
                                                                      --------
       Total ......................................................   $700,000
                                                                      ========


ITEM 14. Indemnification of Directors and Officers.

     The Company's Amended and Restated Certificate of Incorporation provides
that the Company shall indemnify certain persons, including officers, directors,
employees and agents, to the fullest extent permitted by Section 145 of the
General Corporation Law of the State of Delaware. The Company has also entered
into indemnification agreements with its current directors and executive
officers. Reference is made to the Certificate of Incorporation and Form of
Indemnification Agreement filed as Exhibits 3.1 and 10.15, respectively. The
Company's directors and officers are insured against losses arising from any
claim against them as such for wrongful acts or omissions, subject to certain
limitations.

     Section 145(a) of the General Corporation Law of the State of Delaware
provides that a Delaware corporation may indemnify any person who was or is a
party or is threatened to be made a party to any threatened, pending or
completed action, suit or proceeding, whether civil, criminal, administrative or
investigative (other than an action by or in the right of the corporation), by
reason of the fact that he is or was a director, officer, employee or agent of
the corporation or is or was serving at the request of the corporation as a
director, officer, employee or agent of another corporation or enterprise,
against expenses, judgments, fines and amounts paid in settlement actually and
reasonably incurred by him in connection with such action, suit or proceeding if
he acted in good faith and in a manner he reasonably believed to be in or not
opposed to the best interests of the corporation, and, with respect to any
criminal action or proceeding, had no cause to believe his conduct was unlawful.

     Section 145(b) provides that a Delaware corporation may indemnify any
person who was or is a party or is threatened to be made a party to any
threatened, pending or completed action or suit by or in the right of the
corporation to procure a judgment in its favor by reason of the fact that such
person acted in any of the capacities set forth above, against expenses actually
and reasonably incurred by him in connection with the defense or settlement of
such action or suit if he acted under similar standards, except that no
indemnification may be made in respect of any claim, issue or matter as to which
such person shall have been adjudged to be liable to the corporation unless and
only to the extent that the court in which such action or suit was brought shall
determine that despite the adjudication of liability, such person is fairly and
reasonably entitled to be indemnified for such expenses which the court
shall deem proper.

     Section 145 further provides that to the extent a director or officer of a
corporation has been successful in the defense of any action, suit or proceeding
referred to in subsections (a) and (b) or in the defense of any claim, issue or
matter therein, he shall be indemnified against expenses actually and reasonably
incurred by him in connection therewith; that indemnification provided for by
Section 145 shall not be deemed exclusive of any other rights to which the
indemnified party may be entitled; and that the corporation may purchase and
maintain insurance on behalf of a director or officer of the corporation against
any liability asserted against him or incurred by him in any such capacity
or arising out of his status as such whether or not the corporation would have
the power to indemnify him against such liabilities under such Section 145.


                                      II-1



     The Underwriting Agreement provides for reciprocal indemnification between
the Company and its officers and directors on the one hand and the Underwriters
and their respective controlling persons on the other hand against certain
liabilities in connection with this offering, including liabilities under the
Securities Act of 1933, as amended.

ITEM 15. Recent Sales of Unregistered Securities.

     On July 30, 1993, the Company issued and sold 2,196,183 shares of Series B
Preferred Stock to certain institutional investors for a purchase price of $0.91
per share. These shares will be converted automatically into 878,471 shares of
Common Stock upon the consummation of this offering for an effective price of
$2.28 per share of Common Stock.

     On July 30, 1993, the Company issued an aggregate of 43,500 shares of
Common Stock to certain of its employees upon the exercise of options granted
under the 1991 Stock Option Plan at an exercise price of $0.03 per share.

     Since February 1995, the Company has granted options to purchase an
aggregate of 438,400 shares of Common Stock under the Company's 1994 Stock
Option Plan at exercise prices ranging from $0.23 to $4.38 per share. To date,
no options have been exercised under the 1994 Stock Option Plan.

     On March 17, 1995, the Company issued and sold 1,304,348 shares of Series C
Convertible Preferred Stock to certain institutional investors for a purchase
price of $1.15 per share. These shares will be converted automatically into
521,739 shares of Common Stock upon the consummation of this offering for an
effective price of $2.88 per share of Common Stock.

     In December 1995, the Company issued 8% convertible debt notes to five
principal stockholders, including Kontron, and to a company controlled by an
employee of Kontron. Principal on these notes totaled $1,371,500. In March 1996,
two additional notes in the aggregate principal amount of $40,000 were issued to
employees of Kontron. In April 1996, an additional note in the principal amount
of $80,000 was issued to an officer of the Company. These notes were converted
into 298,300 shares of the Common Stock on May 20, 1996.

     In connection with the issuance of the 8% convertible debt notes in
December 1995, March 1996 and April 1996, the Company granted warrants to
purchase 274,300, 8,000 and 16,000 shares of Common Stock, respectively, at an
exercise price per share of $5.00. The number of shares issuable upon exercise
of these warrants and the exercise price are to be adjusted for certain dilutive
and anti-dilutive events. The warrants are exercisable for a period of five
years from the issuance date.

     On May 20, 1996, the Company issued and sold 177,000 shares of Common Stock
and common stock purchase warrants to purchase 177,000 shares of Common Stock at
an exercise price of $5.00 per share for aggregate consideration of $5.00 for
each unit of one share and a warrant to purchase one share.

   
     On June 5, 1996, in connection with the establishment of a bank revolving
bridge line of credit, the Company granted warrants to purchase 4,000 shares of
Common Stock at an exercise price per share equal to the low end of the range of
the initial public offering price in the Prospectus included in this
Registration Statement, subject to adjustment.
    

     The Securities issued by the Company in the foregoing transactions were not
registered under the Securities Act of 1933 in reliance upon exemptions
contained in Section 4(2) thereof.

ITEM 16. Exhibits.
   
1         Form of Underwriting Agreement.*

3.1       Form of and Restated Certificate of Incorporation.*

3.2       By-laws.*

4         Specimen Common Stock Certificate.

5         Opinion of Fulbright & Jaworski L.L.P.

10.1      1994 Stock Option Plan.*

10.2      Stock Option Plan for Non-Employee Directors.

10.3      Agreement of Lease, dated October 5, 1994, between SC Properties, LLC
          and Cardiopulmonary Corp.*

10.4      Employment Agreement, dated May 20, 1996, between James W. Biondi and
          Cardiopulmonary Corp.*

10.5      Employment Agreement, dated May 20, 1996, between N. Nicoll Snow and
          Cardiopulmonary Corp.*

10.6      Employment Agreement, dated May 20, 1996, between Douglas M. Johnston
          and Cardiopulmonary Corp.*

10.7      Employment Agreement, dated May 20, 1996, between Gerhardt P.
          Schroeder and Cardiopulmonary Corp.*

    
                                      II-2


   
10.8      Employment Agreement, dated May 20, 1996, between Robert Glinski and
          Cardiopulmonary Corp.*

10.9      Employment Agreement, dated May 20, 1996, between Donald D. Gilmore
          and Cardiopulmonary Corp.*

10.10     Employment Agreement, dated May 20, 1996, between Elliot Blank and
          Cardiopulmonary Corp.*

10.11     Distribution Agreement, dated as of March 17, 1995, between Kontron
          Instruments, Ltd. and Cardiopulmonary Corp.+

10.12     Stock and Warrant Put Agreement, dated as of May 20, 1996, between
          Cardiopulmonary Corp. and Connecticut Innovations, Incorporated.*

10.13     Form of Common Stock Purchase Warrants.*

10.14     Registration Rights Agreement, dated as of May 20, 1996.*

10.15     Form of Directors Indemnification Agreement.*

10.16     Form of Representatives' Warrant.*

10.17     Revolving Bridge Loan Agreement, dated June 5, 1996, between
          Cardiopulmonary Corp. and Silicon Valley Bank.

10.18     Warrant to Purchase Common Stock, dated June 5, 1996, together with
          Antidilution Agreement and Registration Rights Agreement, each dated
          June 5, 1996, between Cardiopulmonary Corp. and Silicon Valley Bank.

11        Statement re computation of per share earnings.

16        Letter from Deloitte & Touche LLP respecting change in certifying
          accountant.*

23.1      Consent of Price Waterhouse LLP.

23.2      Consent of Deloitte & Touche LLP.

23.3      Consent of King & Spalding.*

23.4      Consent of Fulbright & Jaworski L.L.P. (contained in Exhibit 5).

24        Power of Attorney*

27        Financial Data Schedule.*


- ----------
+  Confidential treatment requested for certain portions of this agreement.

*  Previously filed.
    
ITEM 17. Undertakings.

     The undersigned registrant hereby undertakes that:

          (1) For purposes of determining any liability under the Securities Act
     of 1933, the information omitted from the form of prospectus filed as part
     of this registration statement in reliance upon Rule 430A and contained in
     a form of prospectus filed by the registrant pursuant to Rule 424(b)(1) or
     (4) or 497(h) under the Securities Act shall be deemed to be part of this
     registration statement as of the time it was declared effective.

          (2) For the purpose of determining any liability under the Securities
     Act of 1933, each post-effective amendment that contains a form of
     prospectus shall be deemed to be a new registration statement relating to
     the securities offered therein, and the offering of such securities at that
     time shall be deemed to be the initial bona fide offering thereof.

          (3) The undersigned registrant hereby undertakes to provide to the
     underwriter at the closing specified in the underwriting agreements,
     certificates in such denominations and registered in such names as required
     by the underwriter to permit prompt delivery to each purchaser.

          (4) Insofar as indemnification for liabilities arising under the
     Securities Act of 1933 may be permitted to directors, officers and
     controlling persons of the registrant pursuant to the foregoing provisions,
     or otherwise, the registrant has been advised that in the opinion of the
     Securities and Exchange Commission such indemnification is against public
     policy as expressed in the Act and is, therefore, unenforceable. In the
     event that a claim for indemnification against such liabilities (other than
     the payment by the registrant of expenses incurred or paid by a director,
     officer or controlling person of the registrant in the successful defense
     of any action, suit or proceeding) is asserted by such director, officer or
     controlling person in connection with the securities being registered, the
     registrant will, unless in the opinion of its counsel the matter has been
     settled by controlling precedent, submit to a court of appropriate
     jurisdiction the question whether such indemnification by it is against
     public policy as expressed in the Act and will be governed by the final
     adjudication of such issue.


                                      II-3


                                   SIGNATURES

   
     PURSUANT TO THE REQUIREMENTS OF THE SECURITIES ACT OF 1933, THE REGISTRANT
HAS DULY CAUSED THIS REGISTRATION STATEMENT TO BE SIGNED ON ITS BEHALF BY THE
UNDERSIGNED, THEREUNTO DULY AUTHORIZED, IN THE CITY OF MILFORD AND STATE OF
CONNECTICUT ON THE 28TH DAY OF JUNE, 1996.
    


                                        CARDIOPULMONARY CORP.




                                        By:          /s/ JAMES W. BIONDI
                                           -------------------------------------
                                                    JAMES W. BIONDI, M.D.
                                            CHAIRMAN AND CHIEF EXECUTIVE OFFICER

       

     Pursuant to the requirements of the Securities Act of 1933, this
registration statement has been signed by the following persons in the
capacities and on the dates indicated:



   
/s/    JAMES W. BIONDI       Chairman, Chief Executive            June 28, 1996
- --------------------------    Officer and Director (Principal
    JAMES W. BIONDI, M.D.      Executive Officer)


/s/    N. NICOLL SNOW        Vice President, Chief Financial      June 28, 1996
- --------------------------    Officer and Secretary (Principal
       N. NICOLL SNOW          Financial and Accounting Officer)


/s/  THOMAS J. ABBENANTE*    Director                             June 28, 1996
- --------------------------
     THOMAS J. ABBENANTE



/s/JOHN R. CULLINANE, JR.*   Director                             June 28, 1996
- --------------------------
   JOHN R. CULLINANE, JR.



/s/     ALAN KESSMAN*        Director                             June 28, 1996
- --------------------------
        ALAN KESSMAN



/s/   W. GORDON KRUBERG*     Director                             June 28, 1996
- --------------------------
   W. GORDON KRUBERG, M.D.

                                     *By /s/ N. NICOLL SNOW
                                         ------------------------
                                         N. Nicoll Snow
                                         Attorney-in-fact
    

                                      II-4


                                  EXHIBIT INDEX

EXHIBIT                  DESCRIPTION                                        PAGE
- -------                  -----------                                        ----
   
1         Form of Underwriting Agreement.*

3.1       Form of Restated Certificate of Incorporation.*

3.2       By-laws.*

4.1       Specimen Common Stock Certificate.

5         Opinion of Fulbright & Jaworski L.L.P.

10.1      1994 Stock Option Plan.*

10.2      Stock Option Plan for Non-Employee Directors.

10.3      Agreement of Lease, dated October 5, 1994, between SC Properties, LLC
          and Cardiopulmonary Corp.*

10.4      Employment Agreement, dated May 20, 1996, between James W. Biondi and
          Cardiopulmonary Corp.*

10.5      Employment Agreement, dated May 20, 1996, between N. Nicoll Snow and
          Cardiopulmonary Corp.*

10.6      Employment Agreement, dated May 20, 1996, between Douglas M. Johnston
          and Cardiopulmonary Corp.*

10.7      Employment Agreement, dated May 20, 1996, between Gerhardt P.
          Schroeder and Cardiopulmonary Corp.*

10.8      Employment Agreement, dated May 20, 1996, between Robert Glinski and
          Cardiopulmonary Corp.*

10.9      Employment Agreement, dated May 20, 1996, between Donald D. Gilmore
          and Cardiopulmonary Corp.*

10.10     Employment Agreement, dated May 20, 1996, between Elliot Blank and
          Cardiopulmonary Corp.*

10.11     Distribution Agreement, dated as of March 17, 1995, between Kontron
          Instruments, Ltd. and Cardiopulmonary Corp.+

10.12     Stock and Warrant Put Agreement, dated as of May 20, 1996, between
          Cardiopulmonary Corp. and Connecticut Innovations, Incorporated.*

10.13     Form of Common Stock Purchase Warrants.*

10.14     Registration Rights Agreement, dated as of May 20, 1996.*

10.15     Form of Directors Indemnification Agreement.*

10.16     Form of Representatives' Warrant.*

10.17     Revolving Bridge Loan Agreement, dated June 5, 1996, between
          Cardiopulmonary Corp. and Silicon Valley Bank.

10.18     Warrant to Purchase Common Stock, dated June 5, 1996, together with
          Antidilution Agreement and Registration Rights Agreement, each dated
          June 5, 1996, betweenm Cardiopulmonary Corp. and Silicon Valley Bank.

11        Statement re computation of per share earnings.


16        Letter from Deloitte & Touche LLP respecting change in certifying
          accountant.*

23.1      Consent of Price Waterhouse LLP.

23.2      Consent of Deloitte & Touche LLP.

23.3      Consent of King & Spalding.*

23.4      Consent of Fulbright & Jaworski L.L.P. (contained in Exhibit 5).

24        Power of Attorney.*

27        Financial Data Schedule.*


- ----------
+  Confidential treatment requested for certain portions of this agreement.

*  Previously filed.