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, 2004.

                                       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 offices, 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 [X] No [ ]

The  number  of shares of the  registrant's  common  stock,  $0.001  par  value,
outstanding on October 29, 2004 was 44,989,057.


                         _______________________________





                               THERMOGENESIS CORP.


                                      INDEX

                                                                     Page Number
                                                                     -----------
Part I     Financial Information

Item 1.    Financial Statements (Unaudited):

           Balance Sheets at September 30, 2004 and June 30, 2004.........3

           Statements of Operations for the
           Three Months ended September 30, 2004 and 2003.................5

           Statements of Cash Flows for
           the Three Months ended September 30, 2004 and 2003.............6

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

Item 2.    Management's Discussion and Analysis of
           Financial Condition & Results of Operations...................10

Item 3.    Quantitative and Qualitative Disclosures about Market Risk....15

Item 4.    Controls and Procedures.......................................15

Part II    Other Information

Item 1.    Legal Proceedings.............................................16
Item 2.    Changes in Securities.........................................16
Item 3.    Default Upon Senior Securities................................16
Item 4.    Submission of Matters to a Vote of Security Holders...........16
Item 5.    Other Information.............................................16
Item 6.    Exhibits and Reports on Form 8-K..............................16

Signatures ..............................................................17





PART I -  FINANCIAL INFORMATION

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

                               THERMOGENESIS CORP.
                                 Balance Sheets
                                   (Unaudited)


                                                                                            

                                                                   September 30,               June 30,
                                                                        2004                     2004
                                                                ---------------------    ---------------------
ASSETS

Current Assets:

  Cash and cash equivalents                                              $14,961,000              $16,612,000

  Accounts receivable, net of allowance for
    doubtful accounts of $50,000
    ($61,000 at June 30, 2004)                                             2,257,000                3,107,000

  Inventory                                                                2,890,000                2,470,000

  Other current assets                                                       557,000                  582,000
                                                                ---------------------    ---------------------

     Total current assets                                                 20,665,000               22,771,000

Equipment, at cost less accumulated depreciation
   of $2,461,000 ($2,383,000 at June 30, 2004)                             1,244,000                1,146,000

Other assets                                                                 198,000                  197,000
                                                                ---------------------    ---------------------

                                                                         $22,107,000              $24,114,000
                                                                =====================    =====================


                 See accompanying notes to financial statements.

                                       3



                               THERMOGENESIS CORP.
                           Balance Sheets (Continued)
                                   (Unaudited)


                                                                                            

                                                                     September 30,             June 30,
                                                                         2004                    2004
                                                                  --------------------    -------------------
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:

     Accounts payable                                                     $1,408,000            $1,709,000

     Accrued payroll and related expenses                                    218,000               287,000

     Deferred revenue                                                        171,000               142,000

     Accrued liabilities                                                     552,000               835,000
                                                                  --------------------    -------------------

            Total current liabilities                                      2,349,000             2,973,000

Long-term portion of capital lease obligations and note
   payable                                                                    18,000                21,000

Deferred revenue                                                             107,000               152,000

Commitments and contingencies                                                     --                    --

Stockholders' equity:

     Preferred stock, $0.001 par value; 2,000,000
      shares authorized; Series A convertible
      preferred stock, 1,077,540 shares issued,
      110,000 outstanding (126,000 outstanding at
      June 30, 2004) ($1,071,000 aggregate
      involuntary liquidation value at
      September 30, 2004)                                                         --                    --

     Common stock, $0.001 par value; 50,000,000
      shares authorized; 44,986,723 issued and
      outstanding (44,711,871 at June 30, 2004)                               45,000                45,000

       Paid in capital in excess of par                                   81,069,000            80,413,000

       Deferred stock compensation                                          (112,000)                   --

       Accumulated deficit                                               (61,369,000)          (59,490,000)
                                                                  --------------------    -------------------

            Total stockholders' equity                                    19,633,000            20,968,000
                                                                  --------------------    -------------------

                                                                         $22,107,000           $24,114,000
                                                                  ====================    ===================


                 See accompanying notes to financial statements.

                                       4



                               THERMOGENESIS CORP.
                            Statements of Operations
                                   (Unaudited)


                                                                                                

                                                                                 Three Months Ended
                                                                                    September 30,
                                                                           2004                      2003
                                                                   ----------------------    ----------------------

Net revenues                                                                $2,397,000                $2,143,000

Cost of revenues                                                             1,617,000                 1,554,000
                                                                   ----------------------    ----------------------

    Gross profit                                                               780,000                   589,000
                                                                   ----------------------    ----------------------

Expenses:

    Selling, general and administrative                                      1,434,000                 1,136,000

    Research and development                                                 1,269,000                   699,000
                                                                   ----------------------    ----------------------

       Total operating expenses                                              2,703,000                 1,835,000

Interest and other expense                                                       2,000                     9,000

Interest and other income                                                       46,000                    16,000
                                                                   ----------------------    ----------------------

Net loss                                                                   ($1,879,000)              ($1,239,000)
                                                                   ======================    ======================

Per share data:

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

Shares used in computing per share data                                     44,923,844                39,460,449
                                                                   ======================    ======================


                 See accompanying notes to financial statements.

                                       5



                               THERMOGENESIS CORP.
                            Statements of Cash Flows
                 Three Months ended September 30, 2004 and 2003


                                                                                            

                                                                          2004                   2003
                                                                   -------------------    -------------------
Cash flows from operating activities:
    Net loss                                                             ($1,879,000)          ($1,239,000)

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

       Stock compensation expense                                             80,000                20,000
       Depreciation and amortization                                          78,000                58,000
       Loss on retirement of equipment                                            --                10,000
       Net change in operating assets and liabilities:
          Accounts receivable                                                850,000              (107,000)
          Inventory                                                         (543,000)             (223,000)
          Other current assets                                                25,000               179,000
          Other assets                                                        (1,000)                5,000
          Accounts payable                                                  (301,000)               73,000
          Accrued payroll and related expenses                               (69,000)               62,000
          Deferred revenue                                                   (16,000)              (28,000)
          Accrued liabilities                                               (283,000)              (21,000)
                                                                   -------------------    -------------------

       Net cash used in operating activities                              (2,059,000)           (1,211,000)
                                                                   -------------------    -------------------

Cash flows from investing activities:
    Capital expenditures                                                     (53,000)             (459,000)
                                                                   -------------------    -------------------

       Net cash used in investing activities                                 (53,000)             (459,000)
                                                                   -------------------    -------------------

Cash flows from financing activities:
    Payments on capital lease obligations                                     (3,000)               (7,000)
    Exercise of stock options and warrants                                   464,000               112,000
                                                                   -------------------    -------------------

       Net cash provided by financing activities                             461,000               105,000
                                                                   -------------------    -------------------

Net decrease in cash and cash equivalents                                 (1,651,000)           (1,565,000)

Cash and cash equivalents at beginning of period                          16,612,000             6,815,000
                                                                   -------------------    -------------------
Cash and cash equivalents at end of period                               $14,961,000            $5,250,000
                                                                   ===================    ===================

Supplemental non-cash flow information:
    Transfer of inventory to equipment                                      $123,000                    --
                                                                   ===================    ===================


                 See accompanying notes to financial statements

                                       6



                               THERMOGENESIS CORP.
                          Notes to Financial Statements
                               September 30, 2004
                                   (Unaudited)

Interim Reporting
- -----------------
The accompanying unaudited financial statements have been prepared in accordance
with  U.S.  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, 2004 are not necessarily  indicative of the results that may
be expected for the year ended June 30, 2005.

The balance sheet at June 30, 2004, has been derived from the audited  financial
statements at that date but does not include all the  information  and footnotes
required by accounting  principles  generally  accepted in the United States for
complete financial statements.

Summary of Significant Accounting Policies
- ------------------------------------------
The Company  recognizes  revenue  including  multiple element  arrangements,  in
accordance  with  the  provisions  of  SAB  No.  104  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 (Continued)
                               September 30, 2004
                                   (Unaudited)

Summary of Significant Accounting Policies (Continued)
- ------------------------------------------------------
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.  The  Company
currently  recognizes  revenue  on the  sell-in  method  with its  distributors.
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.

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

                                 September 30, 2004        June 30, 2004
                                 ------------------        -------------
  Raw materials                          $1,713,000           $1,448,000
  Work in process                           615,000              769,000
  Finished goods                          1,123,000              755,000
  Reserve                                  (561,000)            (502,000)
                                 ------------------        -------------
                                         $2,890,000           $2,470,000
                                 ==================        =============

Included in the Company's  inventory  reserve at September 30, 2004 and June 30,
2004 was $310,000 and $320,000,  respectively,  related to CryoSeal(R) FS System
inventory  products  which is based on  inventory  levels in  excess of  current
demand  for  the  product.   The  remainder  of  the  reserve   relates  to  the
BioArchive(R) System and ThermoLine(TM)  inventory which have been identified as
slow-moving or potentially obsolete.

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.

                                       8



                               THERMOGENESIS CORP.
                    Notes to Financial Statements (Continued)
                               September 30, 2004
                                   (Unaudited)

Warranty (Continued)
- --------------------
Changes in the Company's product liability during the period are as follows:

       July 1, 2004 balance                                     $281,000
       Warranties issued during the period                        30,000
       Settlements made during the period                        (39,000)
       Changes in liability for pre-existing
         warranties during the period                            (18,000)
                                                                ---------
       September 30, 2004 balance                               $254,000
                                                                =========

Stock-Based Compensation
- ------------------------
The Company has adopted the disclosure provision for stock-based compensation of
SFAS No.  123,  "Accounting  for  Stock-Based  Compensation"  and SFAS No.  148,
"Accounting for Stock-Based Compensation -Transition and Disclosure",  which was
released in December  2002 as an  amendment  of SFAS No. 123,  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 Company uses the  Black-Scholes  option  pricing model to determine the fair
value  of the  equity  instruments  issued  (which  were  determined  to be more
reliably  measurable  than the fair value of  consideration  received) using the
stock price and other  measurement  assumptions  as of the date a commitment for
performance by the counterparty to earn the equity  instrument was reached.  The
fair value of the equity  instruments issued is recognized in the same period as
if the Company had paid cash for the services.

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,
                                                               2004                   2003
                                                         ------------------    -------------------
Net loss, as reported                                         ($1,879,000)           ($1,239,000)
Add:  stock-based employee
   compensation expense included in
   reported net loss, net of related
   tax effects                                                     70,000                     --
Deduct:  total stock-based employee
   compensation expense determined
   under fair value method for all awards,
   net of related tax effects                                    (387,000)              (113,000)
                                                         ------------------    -------------------
Pro forma net loss                                            ($2,196,000)           ($1,352,000)
                                                         ==================    ===================

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



                                       9



                               THERMOGENESIS CORP.
                     Management's Discussion and Analysis of
                  Financial Condition and Results of Operations
             for the Three Months Ended September 30, 2004 and 2003

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 2005, 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 and  manufactures  medical devices and disposables  used for
the distributed  manufacturing  of biologic  products such as concentrated  stem
cells from umbilical cord blood, fibrin sealant and thrombin from placental/cord
blood,  peripheral  blood,  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  System and the CryoSeal System) have evolved products
which  provide  specific  blood  components  to patients in need. We believe our
future  continued  growth  will depend on our  success in  developing  increased
awareness  of the  therapeutic  benefits of our  existing  and future  products.
Consequently,  our research and  development  efforts are critical to the future
growth and profitability of our Company.

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,  pursue regulatory  clearance
for the developed  products and add experienced  executive  talent to launch the
products required the consumption of considerable capital resources.

Prior to the  development of our BioArchive and CryoSeal  products,  our revenue
was derived  principally from the sale of our blood plasma freezers and thawers.
With the launch of our BioArchive System, we have realized  significant  revenue
increases  due to  the  sale  of  that  equipment  and  the  recurring  sale  of
disposables  used in the BioArchive  Systems  worldwide.  We anticipate  similar
revenue  increases from  disposable  sales related to the CryoSeal System as the
installed base of units  increase,  however there is no assurance that this will
occur.

                                       10


                               THERMOGENESIS CORP.
                     Management's Discussion and Analysis of
                  Financial Condition and Results of Operations
       for the Three Months Ended September 30, 2004 and 2003 (Continued)

Introduction (Continued)
- ------------------------
Our  BioArchive  Systems and related  products are  purchased  predominantly  by
specialized  cord blood stem cell banks. The sales in prior years were dependent
on the very significant costs associated with starting up new stem cell banks as
the  science  evolved.  In more  recent  periods  governmental  funding and more
clinical and public  awareness of the  therapeutic  benefits from this stem cell
treatment, have shortened the sales cycle and increased demand for our products.
Consistent  with the  perception  that  governmental  backing and  funding  will
accelerate  the demand for the  products,  the Company has incurred  expenses to
promote  federal  financing to increase the inventory of high quality cord blood
units  manufactured  by a network of  FDA-approved  cord blood  banks.  Although
legislation  appropriating  $10 million  passed in January  2004 and  additional
authorizing  legislation is pending,  there is no certainty that the authorizing
legislation  will  ultimately  pass or that if it  passes,  it will  result in a
corresponding  increase in our  revenues due to cord blood banks who receive the
funds deciding to purchase our BioArchive System.

The  Company's  CryoSeal FS System  produces  autologous  fibrin  sealant from a
single  unit of human  plasma.  Our  CryoSeal  System is still in U.S.  clinical
trials,  and there are no sales in the U.S. pending  completion of the trial and
the required FDA approval following  pre-market  application ("PMA") submission.
The Company has received CE approval for the system enabling its sale and use in
Europe,  although  sales into  individual  countries  under  cost  reimbursement
structures often requires some supporting  clinical usage. We have,  through our
distribution  partner in Europe,  undertaken many of those clinical studies and,
upon  completion,  will pursue a more aggressive  marketing plan. In Japan,  our
distributor,  Asahi Medical Co. Ltd., has recently completed enrollment in their
pivotal clinical trials and is expected to file their PMA soon. In Canada, field
trials are underway to provide a cost justification for federal reimbursement to
hospitals that use the product. In Brazil,  field trials have begun to establish
training and demonstration with selected customers. Several similar field trials
are at various stages throughout Europe.

The Company's new product  development  efforts are focused on two products this
year, the DAC (TM) System for semi-automated separation of blood into components
and the Thrombin Processing Device ("TPD"). The TPD is a stand-alone  disposable
which  produces  autologous  thrombin from  approximately  11ml of the patient's
plasma.  Thrombin is used for topical  hemostatis  and releasing  growth factors
from platelets. The Company anticipates releasing the TPD in Europe in the third
quarter of fiscal 2005. In order to sell in the U.S.,  the Company  requires FDA
clearance which is being pursued.

The DAC System is an innovative  product which  semi-automates the separation of
whole  blood.  The  System  includes  a compact  battery  powered  device  and a
proprietary  disposable bag set. We expect the DAC System disposable  processing
bag set to generate recurring revenues to the Company.  Included in the set is a
25 ml freezing bag which can be archived in the BioArchive  System.  The Company
has submitted an  application  for FDA  clearance to market the DAC System.  The
Company anticipates beta site market launch in the third quarter of fiscal 2005.

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, 2004 and 2003 (Continued)

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.

Revenue Recognition:
The Company  recognizes revenue in accordance with the provisions of SAB No. 104
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 inventories
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 currently recognizes revenue on the sell-in method with
its distributors.

Allowance for Doubtful Accounts:
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, which would be charged against earnings.

Warranty:
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.

                                       12



                               THERMOGENESIS CORP.
                     Management's Discussion and Analysis of
                  Financial Condition and Results of Operations
       for the Three Months Ended September 30, 2004 and 2003 (Continued)

Critical Accounting Policies (Continued)
- ----------------------------------------
Inventory Reserve:
The Company plans inventory procurement and production based on orders received,
forecasted  demand  and  supplier  requirements.  The  Company  writes  down its
inventories for estimated obsolescence or unmarketable  inventories equal to the
difference  between the cost of inventories  and its net realizable  value based
upon  estimates  about future  demand from our customers  and  distributors  and
market  conditions.  Because some of the Company's products are highly dependent
on government and third-party funding, current customer use and validation,  and
completion of regulatory and field trials, there is a risk that we will forecast
incorrectly and purchase or produce excess inventory. As a result, actual demand
may differ from  forecasts,  and such a difference  may have a material  adverse
effect on future results of operations  due to required  write-offs of excess or
obsolete  inventory.  This  inventory  risk may be  further  compounded  for the
CryoSeal family of products because they are at initial market  introduction and
market  acceptance  will  depend upon the  customer  accepting  the  products as
clinically  useful,  reliable,  accurate and cost effective compared to existing
and future  products and  completion  of required  clinical or field  acceptance
trials.

Results of Operations
- ---------------------
Results of Operations for the Three Months Ended  September 30, 2004 as Compared
to the Three Months Ended September 30, 2003

Net Revenues:
Net  revenues  for the three months  ended  September  30, 2004 were  $2,397,000
compared to $2,143,000 for the three months ended September 30, 2003 an increase
of $254,000 or 12%.  BioArchive  product line revenues were  $1,621,000  for the
three months ended  September  30, 2004,  compared to  $1,402,000  for the three
months ended September 30, 2003, an increase of $219,000 or 16%. There were five
BioArchives  shipped in the first quarter fiscal 2005.  Four were  recognized in
revenue upon  shipment  and one is being  accounted  for as an operating  lease.
There were four BioArchives recognized in revenue in the first quarter of fiscal
2004.  Included in the BioArchive product line revenues noted above was $713,000
generated from the sales of disposables for the first quarter of fiscal 2005, an
increase  of  $150,000  or 27% over  the  prior  year  first  quarter.  Revenues
generated by the CryoSeal  product line for the three months ended September 30,
2004 were $106,000  compared to $43,000 for the three months ended September 30,
2003. Three CryoSeal devices were sold in the first quarter of fiscal 2005; none
were sold in the first  quarter of fiscal 2004.  The three  devices were sold to
our  distributor  in Europe.  ThermoLine  revenues  were  $562,000 for the first
quarter of fiscal 2005,  a decrease of $66,000  from the first  quarter of 2004.
The  decrease is due to a reduction  in freezer  units  covered  under a service
contract with ZLB, formerly Aventis.  Additionally,  the Company was notified by
ZLB that the last  month of the  service  contract  would be October  2004.  The
monthly revenue associated with this service contract is currently $30,000.

                                       13




                               THERMOGENESIS CORP.
                     Management's Discussion and Analysis of
                  Financial Condition and Results of Operations
       for the Three Months Ended September 30, 2004 and 2003 (Continued)

Results of Operations (Continued)
- ---------------------------------
The following represents the Company's cumulative BioArchive devices placed into
the following geographies:

                                                      September 30,
                                                  2004           2003
                                               ----------    -----------
               United States                       19             17
               Asia                                40             30
               Europe                              24             16
               Rest of World                       14              7
                                               ----------    -----------
                                                   97             70
                                               ==========    ===========

Cost of Revenues:
Cost of revenues as a percent of revenues  was  approximately  67% for the three
months ended September 30, 2004, as compared to 73% for the corresponding fiscal
2004 period. The decrease in the cost of revenues percentage is primarily due to
the volume increase of BioArchive disposables. The volume increase in BioArchive
disposables, specifically canisters, increased the gross margin by approximately
$90,000.

Selling, General and Administrative Expenses:
Selling,  general  and  administrative  expenses  for  the  three  months  ended
September 30, 2004 increased $298,000 or 26% from the corresponding  fiscal 2004
period.  The increase is due to additional  positions in both accounting and the
European  sales  force,  salary  increases  from year to year and an increase in
professional  fees due to outside  accounting and consulting  fees in connection
with the Sarbanes-Oxley Act of 2002.

Research and Development Expenses:
Included in this line item are Engineering,  Regulatory Affairs,  Scientific and
Clinical Affairs.

Research and development  expenses for the three months ended September 30, 2004
increased  $570,000  or 82% from  the  corresponding  fiscal  2004  period.  The
increase is due to an  increase  in  personnel,  specifically,  engineering  and
clinical  affairs,  including the new Vice President of Research and Development
and design and  development  services  for new  product  development  of the DAC
System.  Personnel  were  added  to  our  electrical,  software  and  mechanical
engineering staff to assure that ongoing product  development efforts meet our 3
Year Business Plan  milestones.  The costs associated with the Cryoseal FS human
clinical trials were $283,000 for the quarter ended September 30, 2004.

                                       14



                               THERMOGENESIS CORP.
                     Management's Discussion and Analysis of
                  Financial Condition and Results of Operations
       for the Three Months Ended September 30, 2004 and 2003 (Continued)

Liquidity and Capital Resources
- -------------------------------
At  September  30,  2004,  the Company had a cash  balance of  $14,961,000,  and
working capital of  $18,316,000.  This compares to a cash balance of $16,612,000
and working  capital of  $19,798,000 at June 30, 2004. The cash was used to fund
operations and other cash needs of the Company.  This was offset by the exercise
of stock options and warrants of $464,000.  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  $72
million,  net of expenses,  through  common and preferred  stock  financings and
option and warrant  exercises.  As of  September  30,  2004,  the Company has no
off-balance sheet arrangements.

Net cash used in operating  activities for the three months ended  September 30,
2004 was  $2,059,000,  primarily  due to the net loss of  $1,879,000.  Inventory
utilized  $543,000 of cash as a result of  purchasing  materials and building up
inventory in order to ensure a more even manufacturing  workload  throughout the
year.  Accounts payable utilized $301,000 in cash due to payments to vendors for
the  CryoSeal  clinical  trials and the  Enterprise  Resource  Planning  ("ERP")
system.  Accrued  liabilities  utilized  $283,000 of cash  primarily  due to the
payment of commissions to distributors and a decrease in warranty reserves.

At September 30, 2004,  the Company has $1.9 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, 2004 was $264,000.

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.

                                       15




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   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 10,
                        2004 was filed on  September  10,  2004  announcing  the
                        fourth  quarter and year-end results for the fiscal year
                        ending June 30, 2004.

                                       16



                               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 8, 2004             /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)

                                       17