UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                              Washington D.C. 20549

                                    FORM 10-Q


   [X]    Quarterly  Report  Pursuant  to Section 13 or 15(d) of the  Securities
          Exchange  Act of 1934 for the  quarterly  period ended  September  30,
          2003.

                                       or

          Transition  Report  Pursuant to Section 13 or 15(d) of the  Securities
          Exchange  Act  of  1934  for  the  transition  from  _____________  to
          _________________________.

                         Commission File Number: 0-16375


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

           Delaware                                          94-3018487
   (State of Incorporation)                               (I.R.S. Employer
                                                         Identification No.)

                                 2711 Citrus Rd.
                            Rancho Cordova, CA 95742
                                 (916) 858-5100
        (Address of principal executive officer, including zip code, and
                     telephone number, including area code)

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section13 or 15(d) of the Securities  Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days.   Yes [X]   No [ ]

Indicate  by check mark  whether  the  registrant  is an  accelerated  filer (as
defined in Rule 12b-2 of the Exchange Act) Yes [ ]   No [X]

The  number  of shares of the  registrant's  common  stock,  $0.001  par  value,
outstanding on October 29, 2003 was 39,549,103.



                      -----------------------------------





                               THERMOGENESIS CORP.


                                      INDEX

                                                                     Page Number
PART I  FINANCIAL INFORMATION

Item 1. Financial Statements (Unaudited):

        Balance Sheets at September 30, 2003 and June 30, 2003..............   3

        Statements of Operations for the
        Three Months ended September 30, 2003 and 2002......................   5

        Statements of Cash Flows for
        the Three Months ended September 30, 2003 and 2002..................   6

        Notes to Financial Statements.......................................   7

Item 2. Management's Discussion and Analysis of
        Financial Condition & Results of Operations.........................  11

Item 3. Quantitative and Qualitative Disclosures About Market Risk..........  14

Item 4. Controls and Procedures.............................................  14

PART II OTHER INFORMATION

Item 1. Legal Proceedings...................................................  15
Item 2. Changes in Securities...............................................  15
Item 3. Default Upon Senior Securities......................................  15
Item 4. Submission of Matters to a Vote of Security Holders.................  15
Item 5. Other Information...................................................  15
Item 6. Exhibits and Reports on Form 8-K....................................  15

SIGNATURES .................................................................  16




PART I -  FINANCIAL INFORMATION

Item 1. Financial Statements (Unaudited)
- ----------------------------------------


                                                                                               

                                                THERMOGENESIS CORP.
                                                 Balance Sheets
                                                   (Unaudited)

                                                                       September 30,               June 30,
                                                                          2003                      2003
                                                                ----------------------    ---------------------
ASSETS

Current Assets:

  Cash and cash equivalents                                               $5,250,000               $6,815,000

  Accounts receivable, net of allowance for
    doubtful accounts of $80,000
    ($80,000 at June 30, 2003)                                             2,121,000                2,014,000

  Inventory                                                                2,873,000                2,650,000

  Other current assets                                                       641,000                  820,000
                                                                ---------------------    ---------------------

     Total current assets                                                 10,885,000               12,299,000

Equipment, at cost less accumulated depreciation
   of $2,255,000 ($2,599,000 at June 30, 2003)                               833,000                  442,000

Other assets                                                                  46,000                   50,000
                                                                ---------------------    ---------------------

                                                                         $11,764,000              $12,791,000
                                                                =====================    =====================

                                            See accompanying notes to financial statements.




                                       3



                                                                                           


                                          THERMOGENESIS CORP.
                                         Balance Sheets (Con't)
                                               (Unaudited)

LIABILITIES AND STOCKHOLDERS' EQUITY                                   September 30,             June 30,
                                                                            2003                   2003
                                                                  --------------------    -------------------

Current liabilities:

     Accounts payable                                                     $1,238,000            $1,165,000

     Accrued payroll and related expenses                                    297,000               235,000

     Deferred revenue                                                        356,000               384,000

     Accrued liabilities                                                     368,000               389,000
                                                                  --------------------    -------------------

        Total current liabilities                                          2,259,000             2,173,000

Long-term portion of capital lease obligations and note
   payable                                                                    37,000                44,000

Stockholders' equity:

     Preferred stock, $0.001 par value; 2,000,000
       shares authorized; Series A convertible
       preferred stock, 1,077,540 shares issued,
       158,000 outstanding ($1,363,000
       aggregate involuntary liquidation value at
       September 30, 2003)                                                        --                    --

     Common stock, $0.001 par value; 50,000,000
       shares authorized; 39,462,060 issued and
       outstanding (39,396,594 at June 30, 2003)                              39,000                39,000

     Paid in capital in excess of par                                     65,381,000            65,248,000

     Accumulated deficit                                                 (55,952,000)           (54,713,000)
                                                                  --------------------    -------------------

        Total stockholders' equity                                         9,468,000            10,574,000
                                                                  --------------------    -------------------

                                                                         $11,764,000           $12,791,000
                                                                  ====================    ===================

                                            See accompanying notes to financial statements.


                                       4



                                                                                                


                                               THERMOGENESIS CORP.
                                            Statements of Operations
                                                   (Unaudited)

                                                                                 Three Months Ended
                                                                                    September 30,
                                                                           2003                      2002
                                                                   ----------------------    ----------------------

Net revenues                                                                $2,143,000                $2,053,000

Cost of revenues                                                             1,554,000                 1,697,000
                                                                   ----------------------    ----------------------

    Gross profit                                                               589,000                   356,000
                                                                   ----------------------    ----------------------

Expenses:

    Selling, general and administrative                                      1,136,000                 1,184,000

    Research and development                                                   699,000                   562,000
                                                                   ----------------------    ----------------------

       Total expenses                                                        1,835,000                 1,746,000

Interest expense                                                                 9,000                     3,000

Interest income                                                                 16,000                    31,000
                                                                   ----------------------    ----------------------

Net loss                                                                   ($1,239,000)              ($1,362,000)
                                                                   ======================    ======================

Per share data:

Basic and diluted net loss per common share                                     ($0.03)                   ($0.04)
                                                                   ======================    ======================

Shares used in computing per share data                                     39,460,449                35,265,271
                                                                   ======================    ======================

                                            See accompanying notes to financial statements.




                                       5



                                                                                          


                                               THERMOGENESIS CORP.
                                             Statements of Cash Flows
                                Three Months ended September 30, 2003 and 2002

                                                                            2003                   2002
                                                                   -------------------    -------------------
Cash flows from operating activities:
    Net loss                                                            ($1,239,000)           ($1,362,000)

    Adjustments to reconcile net loss to net cash used
     in operating activities:

       Stock compensation expense                                            20,000                     --
       Depreciation and amortization                                         58,000                 73,000
       Loss on retirement of equipment                                       10,000                  8,000
       Net change in operating assets and liabilities:
          Accounts receivable                                              (107,000)               401,000
          Inventory                                                        (223,000)              (755,000)
          Other current assets                                              179,000               (294,000)
          Other assets                                                        5,000                  5,000
          Accounts payable                                                   73,000                307,000
          Accrued payroll and related expenses                               62,000                102,000
          Deferred revenue                                                  (28,000)                (9,000)
          Accrued liabilities                                               (21,000)               (15,000)
                                                                   -------------------    -------------------

       Net cash (used in) operating activities                           (1,211,000)            (1,539,000)
                                                                   -------------------    -------------------

Cash flows from investing activities:
    Capital expenditures                                                   (459,000)               (10,000)
    Maturities of short-term investments                                         --              1,000,000
                                                                   -------------------    -------------------

       Net cash (used in) provided by investing activities                 (459,000)               990,000
                                                                   -------------------    -------------------

Cash flows from financing activities:
    Payments on capital lease obligations                                    (7,000)                (4,000)
    Exercise of stock options and warrants                                  112,000                 40,000
                                                                   -------------------    -------------------

       Net cash provided by financing activities                            105,000                 36,000
                                                                   -------------------    -------------------
Net decrease in cash and cash equivalents                                (1,565,000)              (513,000)

Cash and cash equivalents at beginning of period                          6,815,000              4,713,000
                                                                   -------------------    -------------------
Cash and cash equivalents at end of period                               $5,250,000             $4,200,000
                                                                   ===================    ===================


                                    See accompanying notes to financial statements



                                       6



                               THERMOGENESIS CORP.
                          Notes to Financial Statements
                               September 30, 2003
                                   (Unaudited)

INTERIM REPORTING
- -----------------
The accompanying unaudited financial statements have been prepared in accordance
with generally accepted accounting  principles for interim financial information
and  with the  instructions  to Form  10-Q and  Article  10 of  Regulation  S-X.
Accordingly,  they do not include all of the information and footnotes  required
by accounting  principles  generally  accepted in the United States for complete
financial statements.  All sales, domestic and foreign, are made in U.S. dollars
and  therefore  currency  fluctuations  are  believed  to have no  impact on the
Company's  net  revenues.   In  the  opinion  of  management,   all  adjustments
(consisting  of  normal  recurring  accruals)  considered  necessary  for a fair
presentation have been included.  Operating  results for the three-month  period
ended September 30, 2003 are not necessarily  indicative of the results that may
be expected for the year ended June 30, 2004.


SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
- ------------------------------------------
The Company  recognizes  revenue  including  multiple element  arrangements,  in
accordance  with  the  provisions  of  SAB  No.  101  and  EITF  00-21.  Revenue
arrangements   with  multiple  elements  are  divided  into  separate  units  of
accounting if certain criteria are met, including whether the delivered item has
value to the customer on a stand-alone  basis and whether there is objective and
reliable  evidence  of the  fair  value of the  undelivered  items.  Revenue  is
recognized as specific elements indicated in sales contracts are executed. If an
element  is  essential  to  the  functionality  of an  arrangement,  the  entire
arrangement's revenue is deferred until that essential element is delivered. The
fair  value  of  each   undelivered   element  that  is  not  essential  to  the
functionality  of the system is deferred until  performance or delivery  occurs.
The fair value of an undelivered  element is based on vendor specific  objective
evidence or third party evidence of fair value as appropriate. If an undelivered
element  exists,  the Company will  determine the fair value of the  undelivered
element and  subtract the fair value of the  undelivered  element from the total
consideration  under the  arrangement.  The  residual  amount  is the  Company's
estimate  of the fair value of the  delivered  element.  Costs  associated  with
inconsequential  or perfunctory  elements in multiple  element  arrangements are
accrued at the time of revenue  recognition.  The Company  accounts for training
and installation as a separate element of a multiple  element  arrangement.  The
Company  therefore  recognizes  the fair  value  of  training  and  installation
services  upon their  completion  when the Company is  obligated to perform such
services.  For  licensing  agreements  pursuant  to which the  Company  receives
up-front  licensing fees for products or  technologies  that will be provided by
the Company over the term of the  arrangements,  the Company defers the up-front
fees and recognizes the fees as revenue on a straight-line  method over the term
of the respective contracts.


                                       7



                               THERMOGENESIS CORP.
                     Notes to Financial Statements (Cont'd)
                               September 30, 2003
                                   (Unaudited)

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONT'D)
- ---------------------------------------------------

Revenues from the sale of the Company's products are recognized upon transfer of
title. The Company generally ships products F.O.B. shipping point at its office.
There  is no  conditional  evaluation  on any  product  sold and  recognized  as
revenue.  All foreign  sales are  denominated  in U.S.  dollars.  The  Company's
foreign sales are generally  through  distributors.  There is no right of return
provided  for  distributors.  For sales of products  made to  distributors,  the
Company  considers  a number  of  factors  in  determining  whether  revenue  is
recognized  upon transfer of title to the  distributor,  or when the distributor
places the product with an end-user.  These factors include, but are not limited
to,  whether the payment terms offered to the  distributor  are considered to be
non-standard,   the  distributor  history  of  adhering  to  the  terms  of  its
contractual  arrangements with the Company, the level of inventory maintained by
the distributor,  whether the Company has a pattern of granting  concessions for
the benefit of the  distributor,  or whether there are other conditions that may
indicate  that the sale to the  distributor  is not  substantive.  Shipping  and
handling  fees billed to customers  are included in product and other  revenues,
while the related  costs are  included  in cost of product  and other  revenues.
Service revenue which is included in net revenues,  generated from contracts for
providing  maintenance of equipment is amortized over the life of the agreement.
All other  service  revenue is  recognized at the time the service is completed.
Amounts billed in excess of revenue  recognized are recorded as deferred revenue
on the balance sheet.

RECENT ACCOUNTING PRONOUNCEMENTS
- --------------------------------
In  November  2002,  the EITF  reached  a  consensus  on Issue  00-21,  "Revenue
Arrangements with Multiple  Deliverables"  ("EITF 00-21").  EITF 00-21 addresses
how to account for arrangements  that may involve the delivery or performance of
multiple products, services, and/or rights to use assets. The consensus mandates
how to  identify  whether  goods or  services  or both that are to be  delivered
separately in a bundled  sales  arrangement  should be accounted for  separately
because they are  "separate  units of  accounting."  The guidance can affect the
timing of revenue  recognition  for such  arrangements,  even though it does not
change  rules  governing  the  timing  or  pattern  of  revenue  recognition  of
individual  items  accounted for  separately.  EITF 00-21 was adopted on July 1,
2003 and had no impact on our financial statements.

In May 2003, the FASB issued Statement of Financial Accounting Standards No. 150
(SFAS 150),  "Accounting for Certain Financial  Instruments with Characteristics
of Both Liabilities and Equity". SFAS 150 requires certain financial instruments
that  embody  obligations  of  the  issuer  and  have  characteristics  of  both
liabilities  and  equity  to  be  classified  as  liabilities.   Many  of  these
instruments  previously  were  classified  as equity or temporary  equity and as
such, SFAS 150 represents a significant change in practice in the accounting for
a number  of  mandatorily  redeemable  equity  instruments  and  certain  equity
derivatives  that  frequently  are  used in  connection  with  share  repurchase
programs.  SFAS 150 was  adopted  as of July 1,  2003 and had no  impact  on our
financial statements.


                                       8



                               THERMOGENESIS CORP.
                     Notes to Financial Statements (Cont'd)
                               September 30, 2003
                                   (Unaudited)

INVENTORY
- ---------
Inventory consisted of the following at:


                                                                                     

                                                     September 30, 2003              June 30, 2003
                                            ----------------------------    -----------------------
  Raw Materials                                              $1,430,000                 $1,612,000
  Work in process                                               499,000                    382,000
  Finished goods                                                944,000                    656,000
                                            ----------------------------    -----------------------
                                                             $2,873,000                 $2,650,000
                                            ============================    =======================


WARRANTY
- --------

The Company  offers a one-year  warranty for parts only on all of its  products.
The Company  estimates  the costs that may be incurred  under its basic  limited
warranty and records a liability in the amount of such costs at the time product
revenue is  recognized.  Factors that affect the  Company's  warranty  liability
include the number of  installed  units,  historical  and  anticipated  rates of
warranty  claims,  and cost per claim.  The Company  periodically  assesses  the
adequacy  of its  recorded  warranty  liabilities  and  adjusts  the  amounts as
necessary.

Changes in the Company's product liability during the period are as follows:

         July 1, 2003 balance                                   $193,000
         Warranties issued during the period                      37,000
         Settlements made during the period                      (54,000)
         Changes in liability for pre-existing
            warranties during the period                              --
                                                         ------------------
         September 30, 2003 balance                             $176,000
                                                         ==================


STOCK-BASED COMPENSATION
- ------------------------

The Company has adopted the disclosure provision for stock-based compensation of
SFAS No. 123,  "Accounting  for  Stock-Based  Compensation",  but  continues  to
account  for such items  using the  intrinsic  value  method as  outlined  under
accounting  Principles  Board  Opinion No. 25,  "Accounting  for Stock Issued to
Employees".

The Black-Scholes option valuation model was developed for use in estimating the
fair  value of  traded  options.  The  Company's  employee  stock  options  have
characteristics  significantly  different  from those of traded  options such as
vesting  restrictions and extremely limited  transferability.  In addition,  the
assumptions used in option  valuation models (see below) are highly  subjective,
particularly  the  expected  stock price  volatility  of the  underlying  stock.
Because changes in these subjective input  assumptions can materially affect the
fair value  estimates,  in  management's  opinion,  the  existing  models do not
provide a  reliable  single  measure  of the fair  value of its  employee  stock
options.


                                       9



                               THERMOGENESIS CORP.
                     Notes to Financial Statements (Cont'd)
                               September 30, 2003
                                   (Unaudited)


STOCK-BASED COMPENSATION (CONT'D)
- ---------------------------------
For purposes of pro forma  disclosures,  the estimated fair value of the options
is  amortized  over the  options'  vesting  periods.  The  Company's  pro  forma
information is as follows:


                                                                                 

                                                                    Three Months Ended
                                                                      September 30,
                                                               2003                   2002
                                                         ------------------    -------------------
Net loss, as reported                                         ($1,239,000)           ($1,362,000)
Add:  stock-based employee
   compensation expense included in
   reported net loss                                                   --                     --
Deduct:  total stock-based employee
   compensation expense determined
   under fair value method for all awards                        (113,000)              (259,000)
                                                         ------------------    -------------------
Pro forma net loss                                            ($1,352,000)           ($1,621,000)
                                                         ==================    ===================

Basic and diluted net loss per share
     As reported                                                   ($0.03)                ($0.04)
     Pro Forma                                                     ($0.03)                ($0.05)



There were no  stock-based  awards to  employees  during the three  months ended
September  30, 2003.  For the three months ended  September  30, 2002,  the fair
value of the Company's  stock-based  awards to employees was estimated using the
following weighted-average assumptions:

                                             September 30,
                                                  2002
                                           -----------------
Average expected life                                3.8
   (years)
Risk-free interest rate                              3.10%
Volatility                                             98%
Dividend yield                                          0%






                                       10


                               THERMOGENESIS CORP.
                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS
             FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2003 AND 2002


ITEM 2. MANAGEMENT'S  DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
        OF OPERATIONS

FORWARD-LOOKING STATEMENTS
- --------------------------
This report contains  forward-looking  statements which are made pursuant to the
safe harbor provisions of the Private Securities  Litigation Reform Act of 1995.
The forward-looking  statements involve risks and uncertainties that could cause
actual results to differ materially from the  forward-looking  statements.  When
used in this report, the words "anticipate," "believe," "estimate," "expect" and
similar expressions as they relate to the Company or its management are intended
to identify  such  forward-looking  statements.  The Company's  actual  results,
performance or achievements  could differ  materially from the results expressed
in, or  implied  by these  forward-looking  statements.  The  Company  wishes to
caution readers of the important factors,  among others, that in some cases have
affected,  and in the future could affect the Company's actual results and could
cause actual results for fiscal year 2003, and beyond, to differ materially from
those expressed in any forward-looking  statements made by, or on behalf of, the
Company. These factors include without limitation, the ability to obtain capital
and other financing in the amounts and at the times needed to complete  clinical
trials  and  product  marketing  for  new  products,  market  acceptance  of new
products,  regulatory approval and time frames for such approval of new products
and new claims for  existing  products,  realization  of  forecasted  income and
expenses,  initiatives by  competitors,  price  pressures,  and the risk factors
listed from time to time in the Company's SEC reports, including, in particular,
the factors and discussion in the Company's Form 10-K for its last fiscal year.


INTRODUCTION
- ------------
The Company designs,  markets and  manufactures  medical devices and disposables
used  for the  distributed  manufacturing  of  biotherapeutic  products  such as
concentrated  mononuclear  cells from umbilical  cord blood,  fibrin sealant and
thrombin  from blood plasma and other  related  blood  products.  Initially  the
Company  developed its ThermoLine  products for ultra rapid freezing and thawing
of blood components, which the Company distributes to blood banks and hospitals.
After  extensive  research and  development,  two new technology  platforms (the
BioArchive(R)  System and the  CryoSeal  System)  have  evolved  products  which
provide new biotherapeutic products to patients in need.

Beginning in late 1993, and with  accelerated  research and development  efforts
from 1996 to 1999,  the Company  completed  development  of the  BioArchive  and
CryoSeal technology platforms,  each of which will give rise to multiple medical
products targeted at a number of different surgical and transplant  indications.
To achieve  completion of these research projects and add experienced  executive
talent to launch the  products  and move the Company to new levels of growth and
revenues, considerable capital resources were used.

The following is  Management's  discussion  and analysis of certain  significant
factors  which have affected the  Company's  financial  condition and results of
operations during the period included in the accompanying financial statements.

                                       11



                               THERMOGENESIS CORP.
                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS
         FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2003 AND 2002 (CONT'D)


CRITICAL ACCOUNTING POLICIES
- ----------------------------
The Company's  discussion and analysis of its financial condition and results of
operations are based upon the Company's  financial  statements,  which have been
prepared in accordance  with  accounting  principles  generally  accepted in the
United  States.  The  preparation  of these  financial  statements  requires the
Company to make  estimates  and  judgments  that affect the reported  amounts of
assets, liabilities,  revenues and expenses and related disclosure of contingent
assets  and  liabilities.  On an  on-going  basis,  the  Company  evaluates  its
estimates,  including  those  related  to bad  debts,  inventories,  warranties,
contingencies  and  litigation.  The Company  bases its  estimates on historical
experience and on various other  assumptions  that are believed to be reasonable
under  the  circumstances,  the  results  of which  form the  basis  for  making
judgments  about the  carrying  values of assets  and  liabilities  that are not
readily  apparent  from other  sources.  Actual  results  may differ  from these
estimates under different assumptions or conditions.

The Company believes the following critical  accounting policies affect its more
significant  judgments and estimates  used in the  preparation  of its financial
statements.  The Company recognizes revenue in accordance with the provisions of
SAB No. 101 and EITF 00-21.  For  licensing  arrangements  pursuant to which the
Company receives up-front  licensing fees for products or technologies that will
be provided by the Company over the term of the arrangements, the Company defers
the upfront fees and  recognizes the fees as revenue on a  straight-line  method
over  the term of the  respective  contracts.  For  sales  of  products  made to
distributors,  the Company considers a number of factors in determining  whether
revenue is  recognized  upon transfer of title to the  distributor,  or when the
distributor places the product with an end-user.  These factors include, but are
not  limited  to,  whether  the payment  terms  offered to the  distributor  are
considered  to be  non-standard,  the  distributor's  history of adhering to the
terms of its contractual  arrangements with the Company,  the level of inventory
maintained  by the  distributor,  whether  the Company has a pattern of granting
concessions  for the  benefit of the  distributor,  or  whether  there are other
conditions   that  may  indicate  that  the  sale  to  the  distributor  is  not
substantive.   The  Company  maintains  allowances  for  doubtful  accounts  for
estimated  losses resulting from the inability of its customers to make required
payments.  If  the  financial  condition  of the  Company's  customers  were  to
deteriorate,  resulting  in an  impairment  of their  ability to make  payments,
additional  allowances may be required.  The Company  provides for the estimated
cost of product warranties at the time revenue is recognized.  While the Company
engages in extensive product quality programs and processes,  including actively
monitoring and evaluating the quality of its component suppliers,  the Company's
warranty  obligation is affected by product  failure  rates,  material usage and
service delivery costs incurred in correcting a product  failure.  Should actual
product failure rates,  material usage or service delivery costs differ from the
Company's  estimates,  revisions to the estimated  warranty  liability  would be
required.  The Company writes down its inventory for estimated  obsolescence  or
unmarketable inventory equal to the difference between the cost of inventory and
the estimated market value based upon assumptions about future demand and market
conditions.  If actual market conditions are less favorable than those projected
by management, additional inventory write-downs may be required.


                                       12


                               THERMOGENESIS CORP.
                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS
         FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2003 AND 2002 (CONT'D)

RESULTS OF OPERATIONS
- ---------------------
NET REVENUES:
Net  revenues  for the three months  ended  September  30, 2003 were  $2,143,000
compared to $2,053,000 for the three months ended September 30, 2002 an increase
of $90,000 or 4%. BioArchive product line revenues were $1,407,000 for the three
months ended September 30, 2003, compared to $993,000 for the three months ended
September 30, 2002, an increase of $414,000 or 42%. There were four  BioArchives
recognized  in  revenue  in the  first  quarter  of both  fiscal  2003 and 2004.
Included in the  BioArchive  product  line  revenues  noted  above was  $483,000
generated  from the sales of  disposables  for the first  quarter of fiscal 2004
compared to $180,000 for the first quarter of the prior year. Revenues generated
by the CryoSeal  product line for the three months ended September 30, 2003 were
$38,000  compared to $251,000  for the three months  ended  September  30, 2002.
CryoSeal  revenues  to  date  have  primarily  been  generated  to  satisfy  the
requirements for clinical trials outside of the United States for regulatory and
marketing purposes.

COST OF REVENUES:
Cost of revenues as a percent of revenues  was  approximately  73% for the three
months ended September 30, 2003, as compared to 83% for the corresponding fiscal
2003 period. The cost of revenues percentage  decreased due to the programs that
were  implemented in the fourth  quarter of fiscal 2003 which included  reducing
manufacturing  overhead  costs,  consolidating  operations into one facility and
discontinuing ThermoLine models with a low gross profit margin.

SELLING, GENERAL AND ADMINISTRATIVE EXPENSES:
Selling,  general  and  administrative  expenses  for  the  three  months  ended
September 30, 2003 decreased  $48,000 or 4% from the  corresponding  fiscal 2003
period.  Included in selling,  general and administrative  expenses at September
30,  2003 is  $110,000  of one time  expenses  related  to the move  from  three
facilities to one consolidated  facility.  This decrease is primarily the result
of  professional  fees paid in connection  with the  executive  search for a new
chief operating officer in the first quarter of fiscal 2003.

RESEARCH AND DEVELOPMENT EXPENSES:
Research and development  expenses for the three months ended September 30, 2003
increased  $137,000  or 24% from  the  corresponding  fiscal  2003  period.  The
increase is due to the costs  associated  with the  CryoSeal  FS human  clinical
trials which were $325,000 for the three months ended September 30, 2003.


LIQUIDITY AND CAPITAL RESOURCES
- -------------------------------
At September 30, 2003, the Company had a cash balance of $5,250,000, and working
capital of $8,626,000. This compares to a cash balance of $6,815,000 and working
capital of $10,126,000  at June 30, 2003.  The cash was used to fund  operations
and other cash needs of the Company.  In addition to product  revenues,  we have
primarily  financed  our  operations  through  the private  placement  of equity
securities.  Since its  inception,  the  Company  has raised  approximately  $57
million,  net of expenses,  through  common and preferred  stock  financings and
option and warrant  exercises.  As of  September  30,  2003,  the Company has no
off-balance sheet arrangements.


                                       13


                               THERMOGENESIS CORP.
                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS
         FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2003 AND 2002 (CONT'D)

Net cash used in operating  activities for the three months ended  September 30,
2003 was  $1,211,000,  primarily  due to the net loss of  $1,239,000.  Inventory
utilized $223,000 of cash as a result of purchasing materials for the BioArchive
System to  continue  our  revenue  growth  and  ensure  efficient  manufacturing
operations.  Expenditures  for capital  assets  utilized  $459,000 of cash.  The
majority of the capital assets consisted of leasehold  improvements,  furniture,
phone and security  systems as a result of moving to a consolidated  facility in
the first quarter of fiscal 2004.

The report of  independent  auditors on the  Company's  June 30, 2003  financial
statements  includes an explanatory  paragraph  indicating  there is substantial
doubt about the Company's  ability to continue as a going  concern.  The Company
believes  that it has  developed a viable plan to address  these issues and that
its plan will enable the Company to continue as a going concern  through the end
of fiscal year 2004.  The plan  includes the  realization  of revenues  from the
commercialization of new products, the consummation of debt or equity financings
and the  reduction  of certain  operating  expenses as required.  The  financial
statements do not include any adjustments to reflect the  uncertainties  related
to  the   recoverability  and  classification  of  assets  or  the  amounts  and
classification  of liabilities that may result from the inability of the Company
to continue as a going  concern.  There is no assurance that the Company will be
able to  achieve  additional  financing  or that  such  events  will be on terms
favorable to the Company.

At September  30, 2003,  the Company has $1 million  outstanding  in  cancelable
orders to purchase  inventory,  supplies and services for use in normal business
operations and no significant outstanding capital commitments. Additionally, the
Company has a contract  with an OEM vendor to purchase $8.7 million of inventory
through fiscal 2009.

BACKLOG
- -------
The Company's cancelable backlog at September 30, 2003 was $1,218,000.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
- ------------------------------------------------------------------
All sales, domestic and foreign, are made in U.S. dollars and therefore currency
fluctuations  are believed to have no impact on the Company's net revenues.  The
Company has no significant  long-term  debt or investments  and therefore is not
subject to interest rate risk.

ITEM 4. CONTROLS AND PROCEDURES
- -------------------------------
The  Company  carried  out an  evaluation,  under the  supervision  and with the
participation  of  the  Company's  management,  including  the  Company's  Chief
Executive  Officer  along with the Company's  Chief  Financial  Officer,  of the
effectiveness of the design and operation of the Company's  disclosure  controls
and  procedures (as defined by Exchange Act Rule 13a-15(e)) as of the end of our
first fiscal  quarter  pursuant to Exchange Act Rule 13a-15(b).  Based upon that
evaluation, the Company's Chief Executive Officer along with the Company's Chief
Financial  Officer  concluded  that  the  Company's   disclosure   controls  and
procedures are effective in ensuring that  information  required to be disclosed
by us in reports  that we file or submit  under the  Exchange  Act is  recorded,
processed,  summarized  and reported  within the time  periods  specified in the
Securities and Exchange Commission's rules and forms.

                                       14



PART II -  OTHER INFORMATION

Item 1.   Legal proceedings.
          In the normal course of operations, the Company may have disagreements
          or disputes with vendors or employees.  These disputes are seen by the
          Company's  management  as a normal part of business,  and there are no
          pending  actions  currently or no threatened  actions that  management
          believes  would have a  significant  material  impact on the Company's
          financial position, results of operations or cash flows.

Item 2.   Changes in Securities and Use of Proceeds.
          None.

Item 3.   Default Upon Senior Securities.
          None.

Item 4.   Submission of Matters to a Vote of Security Holders.
          None.

Item 5.   Other Information.
          None.

Item 6.   Exhibits and Reports on Form 8-K.
          (a)  Exhibits

          31.1 Certification  by the  Principal  Executive  Officer  Pursuant to
               Section 302 of the Sarbanes-Oxley Act of 2002.
          31.2 Certification by the of Principal  Financial  Officer pursuant to
               Section 302 of the Sarbanes-Oxley Act of 2002.
          32   Certification  of  Principal   Executive  Officer  and  Principal
               Financial  Officer  pursuant to Section 906 of the Sarbanes Oxley
               Act of 2002.


          (b)  Reports on Form 8-K

               A report on Form 8-K for the event dated  September  24, 2003 was
               filed on  October  1, 2003  announcing  the  fourth  quarter  and
               year-end results for the fiscal year ending June 30, 2003.

               A report on Form 8-K for the event  dated  September  2, 2003 was
               filed on September 11, 2003  announcing  the  resignation  of Sam
               Acosta, Vice President of Manufacturing Operations.



                                       15



                               THERMOGENESIS CORP.

                                   Signatures

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

                                     THERMOGENESIS CORP.
                                       (Registrant)

Dated: November 11, 2003

                                    /s/Philip H. Coelho
                                    --------------------------------------------
                                    Philip H. Coelho
                                    Chief Executive Officer
                                    (Principal Executive Officer)



                                    /s/Renee M. Ruecker
                                    --------------------------------------------
                                    Renee M. Ruecker
                                    Chief Financial Officer
                                    (Principal Financial and Accounting Officer)






                                       16