UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM 10-Q

(Mark One)

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

For the quarterly period ended March 31, 2004

                                                        OR

|_|   TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
      EXCHANGE ACT OF 1934

For the transition period from ________________ to ________________

Commission file number 1-9341

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


           Delaware                                     02-0377419
- -------------------------------------      -------------------------------------
  (State or other jurisdiction              (I.R.S. Employer Identification No.)
  of incorporation or organization)

4 Townsend West, Suite 17, Nashua, NH                     03063
- ---------------------------------------                 --------
(Address of principal executive offices)               (Zip Code)

                                 (603) 882-5200

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

                                 Not Applicable

              ----------------------------------------------------
              (Former name, former address and former fiscal year,
                         if changed since last report)

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

      As of the close of business on May 10, 2004 there were  33,791,933  shares
outstanding of the issuer's Common Stock, $.01 par value.



                                   ICAD, INC.

                                      INDEX

                                                                            PAGE

PART I   FINANCIAL INFORMATION

  Item 1 Financial Statements

         Consolidated Balance Sheets as of March 31, 2004
          (unaudited) and December 31, 2003                                3

         Consolidated Statements of Operations for the
          three month periods ended March 31, 2004
          and 2003 (unaudited)                                             4

         Consolidated Statements of Cash Flows for the three
         month periods ended March 31, 2004 and 2003 (unaudited)           5

         Notes to Consolidated Financial Statements (unaudited)           6-7

  Item 2 Management's Discussion and Analysis of

         Financial Condition and Results of Operations                    8-11

  Item 3 Quantitative and Qualitative Disclosures about Market Risk       12

  Item 4 Controls and Procedures                                          12


PART II  OTHER INFORMATION

  Item 2 Changes in Securities and Use of Proceeds                        12

  Item 6 Exhibits and Reports on Form 8-K                                 13

 Signatures                                                               14


                                       2



                                   ICAD, INC.

                           CONSOLIDATED BALANCE SHEETS



                                                                                   March 31,       December 31,
                                                                                     2004              2003
                                                                               --------------    --------------
                                                                                           
                             Assets                                             (unaudited)
Current assets:

  Cash and equivalents                                                         $    3,940,120    $    5,101,051
  Trade accounts receivable, net of allowance for doubtful
    accounts of $320,000 in 2004 and $105,000 in 2003                               2,774,817         3,343,296
  Inventory                                                                         1,180,922         2,123,642
  Prepaid and other current assets                                                    736,079           547,014
                                                                               --------------    --------------
      Total current assets                                                          8,631,938        11,115,003
                                                                               --------------    --------------

Property and equipment:

  Equipment                                                                         1,914,199         1,825,147
  Leasehold improvements                                                               37,904            26,489
  Furniture and fixtures                                                              135,544           133,562
                                                                               --------------    --------------
                                                                                    2,087,647         1,985,198
  Less accumulated depreciation and amortization                                      768,699           717,635
                                                                               --------------    --------------
      Net property and equipment                                                    1,318,948         1,267,563
                                                                               --------------    --------------

Other assets:

  Patents, net of accumulated amortization                                            366,949           379,178
  Technology intangibles, net of accumulated amortization                           5,426,151         5,580,172
  Tradename, Distribution agreements and other,
net of accumulated amortization                                                     1,025,467         1,115,000
  Goodwill                                                                         43,261,952        43,205,220
                                                                               --------------    --------------
      Total other assets                                                           50,080,519        50,279,570
                                                                               --------------    --------------

      Total assets                                                             $   60,031,405    $   62,662,136
                                                                               ==============    ==============

              Liabilities and Stockholders' Equity

Current liabilities:

  Accounts payable                                                             $    2,351,248    $    3,979,488
  Accrued interest                                                                    476,581           333,652
  Accrued expenses                                                                  2,207,081         1,988,476
  Deferred revenue                                                                    319,986           216,500
  Convertible subordinated debentures                                                  10,000            10,000
  Current maturities of notes payable                                               1,535,126         1,233,390
                                                                               --------------    --------------
      Total current liabilities                                                     6,900,022         7,761,506

Loans payable to related party                                                      3,630,000         3,630,000
Notes payable, less current maturities                                              3,056,155         3,375,000
                                                                               --------------    --------------
      Total liabilities                                                            13,586,177        14,766,506
                                                                               --------------    --------------

Commitments and contingencies

Stockholders' equity:

  Convertible preferred stock, $ .01 par value:  authorized
    1,000,000 shares; issued and outstanding
     7,435 in 2004 and 7,435 in 2003, with the aggregate
     liquidation value of $1,257,500 in 2004 and 2003, plus
 7% annual dividend                                                                        74                74
  Common stock, $ .01 par value:  authorized
    50,000,000 shares; issued 33,844,809 in 2004
    and 33,704,809 shares in 2003; outstanding
    33,776,933 in 2004  and 33,636,933 shares in 2003                                 338,448           337,048
  Additional paid-in capital                                                      120,842,989       120,395,390
  Accumulated deficit                                                             (73,786,019)      (71,886,618)
  Treasury stock at cost (67,876 shares)                                             (950,264)         (950,264)
                                                                               --------------    --------------
      Total Stockholders' equity                                                   46,445,228        47,895,630
                                                                               --------------    --------------

      Total liabilities and stockholders' equity                               $   60,031,405    $   62,662,136
                                                                               ==============    ==============



See accompanying notes to consolidated financial statements.


                                       3


                                   ICAD, INC.

                      CONSOLIDATED STATEMENTS OF OPERATIONS



                                                                                THREE MONTHS      THREE MONTHS
                                                                               March 31, 2004    March 31, 2003
                                                                               --------------    --------------
                                                                                 (unaudited)       (unaudited)
                                                                                           
Sales                                                                          $    5,426,881    $    2,214,012
Cost of sales                                                                       1,829,246           909,585
                                                                               --------------    --------------
Gross margin                                                                        3,597,635         1,304,427
                                                                               --------------    --------------

Operating expenses:

  Engineering and product development                                               1,712,041           584,253
  General and administrative                                                        1,379,506           396,232
  Marketing and sales                                                               2,239,687           239,712
                                                                               --------------    --------------
      Total operating expenses                                                      5,331,234         1,220,197
                                                                               --------------    --------------
Income (loss) from operations                                                      (1,733,599)           84,230

Interest expense - net                                                                165,802             7,672
                                                                               --------------    --------------
Net income (loss)                                                                  (1,899,401)           76,558

Preferred dividend                                                                     33,250            36,505
                                                                               --------------    --------------
Net income (loss) available to common stockholders                             $   (1,932,651)   $       40,053
                                                                               ==============    ==============

Net income (loss) per share
     Basic and diluted                                                         $        (0.06)   $         0.00

Weighted average number of shares used in
  computing earnings per share
     Basic and diluted                                                             33,708,252        26,350,248


See accompanying notes to financial statements

                                       4


                                   ICAD, INC.

                      Consolidated Statements of Cash Flows




                                                                                THREE MONTHS      THREE MONTHS
                                                                               March 31, 2004    March 31, 2003
                                                                               --------------    --------------
                                                                                 (unaudited)       (unaudited)
                                                                                           
Cash flows from operating activities:

  Net income (loss)                                                            $   (1,899,401)   $       76,558
                                                                               --------------    --------------
  Adjustments  to  reconcile  net income
    (loss) to net cash used for  operating activities:

   Depreciation                                                                        66,497            27,354
   Amortization                                                                       255,783            90,616
Loss on disposal of assets                                                             21,110                --
 Changes in operating assets and liabilities:
    Accounts receivable                                                               568,479           (72,072)
    Inventory                                                                         942,720           102,623
    Other current assets                                                             (226,319)           (4,992)
    Accounts payable                                                               (1,628,240)          (94,468)
    Accrued expenses                                                                  328,284          (418,681)
    Deferred revenue                                                                  103,486                --
                                                                               --------------    --------------
      Total adjustments                                                               431,800          (369,620)
                                                                               --------------    --------------

      Net cash used for operating activities                                       (1,467,601)         (293,062)
                                                                               --------------    --------------

Cash flows from investing activities:

  Additions to property and equipment                                                (138,992)          (69,943)
  Additional acquisition costs of CADx                                                (19,478)               --
                                                                               --------------    --------------
      Net cash used for investing activities                                         (158,470)          (69,943)
                                                                               --------------    --------------

Cash flows from financing activities:

  Issuance of common stock for cash                                                   482,249                --
  Payment of note payable                                                             (17,109)          (15,955)
                                                                               --------------    --------------
      Net cash provided by (used for) financing activities                            465,140           (15,955)
                                                                               --------------    --------------

    Decrease in cash and equivalents                                               (1,160,931)         (378,960)
    Cash and equivalents, beginning of period                                       5,101,051         1,091,029
                                                                               --------------    --------------
    Cash and equivalents, end of period                                        $    3,940,120    $      712,069
                                                                               ==============    ==============

Non-cash items from investing and financing activities:

  Accrued dividends on convertible preferred stock                             $       33,250    $       36,505
                                                                               ==============    ==============



See accompanying notes to financial statements.


                                       5


                                   ICAD, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)
                                 MARCH 31, 2004


(1)   ACCOUNTING POLICIES

      In the opinion of management all adjustments and accruals (consisting only
      of  normal  recurring  adjustments),   which  are  necessary  for  a  fair
      presentation  of  operating  results  are  reflected  in the  accompanying
      consolidated  financial  statements.  Reference  should  be made to  iCAD,
      Inc.'s ("iCAD" or "Company") Annual Report on Form 10-K for the year ended
      December  31,  2003 for a  summary  of  significant  accounting  policies.
      Interim  period amounts are not  necessarily  indicative of the results of
      operations for the full fiscal year.

(2)   LOAN PAYABLE TO RELATED PARTY

      The  Company  has a  Revolving  Loan and  Security  Agreement  (the  "Loan
      Agreement") with Mr. Robert Howard,  Chairman of the Board of Directors of
      the Company,  under which Mr.  Howard has agreed to advance  funds,  or to
      provide  guarantees  of advances  made by third parties in an amount up to
      $4,000,000.  Outstanding  advances are collateralized by substantially all
      of the assets of the Company and bear interest at prime interest rate plus
      2% with a minimum of 8%. Mr.  Howard is  entitled  to convert  outstanding
      advances made by him under the Loan Agreement into shares of the Company's
      common  stock  at any  time  based  on the  closing  market  price  of the
      Company's  common stock at the lesser of the market price at the time each
      advance  is  made  or at the  time  of  conversion.  At  March  31,  2004,
      $3,630,000  was  outstanding  under the Loan  Agreement  and  $370,000 was
      available for future borrowings.

(3)   ACQUISITION OF QUALIA COMPUTING, INC.

      On December 31, 2003,  the Company  completed  the  acquisition  of Qualia
      Computing,  Inc., a privately held company based in Beavercreek  Ohio, and
      its subsidiaries, including CADx Systems, Inc. (together "CADx"), bringing
      together  two of the  three  companies  approved  by the US Food  and Drug
      Administration  (FDA) to market  computer aided detection of breast cancer
      solutions in the United States.  To complete the acquisition,  iCAD issued
      4,300,000 shares of its common stock,  representing  approximately  13% of
      the   outstanding   shares  of  iCAD   common   stock  after  the  merger.
      Additionally, iCAD paid $1,550,000 in cash and executed a 36-month secured
      promissory note in the amount of $4,500,000 to purchase Qualia shares that
      were  owned  by  two  institutional   investors.  The  purchase  price  of
      approximately  $31,000,000 has been allocated to net assets acquired based
      upon an appraisal of their fair values,  but the  allocation is subject to
      further adjustment.


                                       6


                                   ICAD, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)
                                 MARCH 31, 2004

(4)   STOCK-BASED COMPENSATION

      The Company accounts for its stock based  compensation plans in accordance
      with the provisions of APB Opinion No 25,  "Accounting for Stock Issued to
      Employees,"  and complies with the disclosure  provisions of SFAS No. 123,
      "Accounting for Stock-Based  Compensation," and SFAS No. 148,  "Accounting
      for  Stock-Based  Compensation  - Transition  and  Disclosure".  Under APB
      Opinion No. 25, when the exercise  price of the Company's  employee  stock
      options  equals the market price of the exercise  price of the  underlying
      stock on the date of grant, no compensation cost is recognized.

      The Company  estimates  the fair value of each  granting of options at the
      grant date using the Black-Scholes option-pricing model with the following
      weighted-average  assumptions  used for grants in 2004: no dividends paid;
      expected  volatility  of  80.2%;  risk-free  interest  rate of  3.03%  and
      expected life of 4 years. The weighted-average assumptions used for grants
      in 2003 were: no dividends paid; expected  volatility of 79.4%;  risk-free
      interest rate of 2.91%, 2.34% and 2.63% and expected life of 5 years.

      Had compensation cost for the Company's option plans been determined using
      the fair value method at the grant dates,  the effect on the Company's net
      income  (loss) and net income (loss) per share for the three month periods
      ended March 31, 2004 and 2003 would have been as follows:


                                                     Three Months Ended
                                                           March 31,
                                                  --------------------------
                                                      2004          2003
                                                  -----------    -----------
            Net income (loss) available to
             common stockholders as reported      $(1,932,651)   $    40,053


            Add: Stock-based employee
            compensation expense
            included in reported net
            income                                         --             --

            Deduct: Total stock-based
            employee compensation
            determined under fair value
            method for all awards                     (92,386)       (69,623)
                                                  -----------    -----------
                     Pro forma net loss           $(2,025,037)   $   (29,570)
                                                  ===========    ===========

            Basic and diluted loss per share
                     As reported                  $      (.06)   $      (.00)

                     Pro forma                    $      (.06)   $      (.00)


                                       7



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

"Safe Harbor"  Statement under the Private  Securities  Litigation Reform Act of
1995:  Certain  information  included in this Item 2 and  elsewhere in this Form
10-Q that are not  historical  facts contain  forward  looking  statements  that
involve a number of known and unknown  risks,  uncertainties  and other  factors
that could cause the actual results,  performance or achievements of the Company
to be materially  different from any future results,  performance or achievement
expressed  or  implied  by such  forward  looking  statements.  These  risks and
uncertainties  include,  but are not limited  to,  uncertainty  of future  sales
levels, protection of patents and other proprietary rights, the impact of supply
and  manufacturing  constraints  or  difficulties,  product  market  acceptance,
possible   technological   obsolescence  of  products,   increased  competition,
litigation  and/or  government  regulation,  changes in  Medicare  reimbursement
policies,  competitive  factors,  the  effects  of a decline  in the  economy in
markets  served by the Company and other risks  detailed in the Company's  other
filings  with the  Securities  and  Exchange  Commission.  The words  "believe",
"demonstrate",  "intend", "expect", "estimate",  "anticipate", "likely", "seek",
"should" and similar expressions identify  forward-looking  statements.  Readers
are cautioned not to place undue reliance on those  forward-looking  statements,
which speak only as of the date the statement was made.

RESULTS OF OPERATIONS

OVERVIEW

iCAD develops,  engineers,  manufactures  and markets  computer aided  detection
(CAD)  products for the early  detection of breast cancer and other  health-care
related applications.  Early detection of breast cancer can save lives and often
permits less costly, less invasive and less disfiguring cancer treatment options
than when the cancer is detected at a later stage.

On December 31, 2003,  iCAD merged with and acquired  CADx.  This merger brought
together  two of the three  companies  with  approval  from the US Food and Drug
Administration  to market  computer  aided systems for the earlier  detection of
breast cancer. This acquisition gives iCAD, what it believes to be, the broadest
line of CAD systems in the industry,  including the leading CAD solution for the
growing digital  mammography market. In addition,  the acquisition  expanded the
Company's distribution channels, which contributed to immediate growth in sales,
and expanded the  Company's  new product  development  group,  which the Company
believes will accelerate its entry into additional markets. The Company believes
that  the   acquisition   improves  its  potential  for  achieving   growth  and
profitability.

As planned,  during the first quarter of 2004 the Company  reduced its workforce
by  approximately  36%;  closed  offices  in  Tampa,  Florida  and  San  Rafael,
California;  and reduced or eliminated duplication in marketing,  administrative
and other activities.  The Company has also redirected a portion of its research
and engineering resources to accelerate the delivery of new iCAD products,  such
as applying  iCAD's  core CAD and  clinical  decision  support  technologies  to
additional medical applications.


                                       8



iCAD is the only  independent,  integrated  digitizer  hardware and CAD software
company offering computer aided detection  solutions for the detection of breast
cancer and other health-care related applications.  As such, the Company is able
to reduce costs at each step in the CAD product design,  production and assembly
process. The Company believes that it's vertical integration of CAD and hardware
development  results  in  better  integration  of  software  and film  digitizer
components,  lower production costs and reduced administrative  overhead.  These
factors have allowed iCAD to enhance its CAD product  line,  while  reducing the
costs of the Company's CAD products to many customers and allowing more women to
realize the benefits inherent in the early detection of breast cancer.

The Company's CAD systems include proprietary  software technology together with
standard  computer  and  display  equipment.  CAD  systems  for  the  film-based
mammography  market also include a radiographic  film digitizer  manufactured by
the Company.  iCAD also  manufactures  medical film  digitizers for a variety of
medical  imaging  and other  applications.  The  Company  believes  that  iCAD's
experience  in  providing  film  digitizers  and  software  for medical  picture
archiving and communications (PACS) and telemedicine applications contributes to
the  successful  integration  of the Company's  CAD products into  networked and
digital mammography environments.  The Company's headquarters and its production
and assembly facilities are located in southern New Hampshire.

QUARTER ENDED MARCH 31, 2004 COMPARED TO QUARTER ENDED MARCH 31, 2003

Sales.  Sales of the  Company's CAD and medical  imaging  products for the three
months ended March 31, 2004 increased 145% to $5,426,881, compared with sales of
CAD and  medical  imaging  products  for the  quarter  ended  March 31,  2003 of
$2,214,012.  The sales  increase  during the first quarter of 2004 was primarily
due to contributions  from acquired CADx products and sales channels,  which are
not included in 2003 results. During the first quarter of 2004 iCAD concentrated
its  distribution  development  efforts on  SourceOne  Healthcare,  Inc.  (CADx'
distributor  prior  to  merger),   and  on  a  limited  and  growing  number  of
complementary   independent   resellers.  A  previously  announced  distribution
relationship  with Merry  X-Ray  Company  was  terminated,  as iCAD  revised its
product plan and schedule,  delaying release of new, lower priced  products,  to
focus during the early part of 2004 on existing  iCAD and CADx  product  models,
all  organized  under  the  Second  Look(TM)  product  brand.  Based on  limited
introduction in the second quarter of 2004, iCAD plans to commence  promotion of
its new lower-price Second Look 200 system early in the third quarter of 2004.

iCAD has  identified  the  following  factors  as  potentially  contributing  to
increased  sales  in  future  periods:  (1)  sales  by  and  through  additional
resellers;  (2) sales of additional  products,  especially  the Company's  lower
price Second Look 200 CAD breast cancer system;  and (3) contribution from a fee
per service  program,  which the Company calls  ClickCAD(TM),  which the Company
expects to begin promoting in the third quarter of 2004.

Gross Margins.  Gross margin  increased in the three months ended March 31, 2004
to 66% compared to 59% in the  comparable  period in 2003. The increase in gross
margin is due  primarily to increases in sales of higher  margin CADx  products.
Although  there can be no assurance of its future gross margin rate, the Company
expects that future  increases in gross margin as a percentage  of sales will be
achieved as a result of  increasing  sales of its higher margin CAD products and


                                       9



as production and other  economies of scale  resulting from the merger with CADx
are  realized.  By applying  its  manufacturing  experience  and using  existing
supplier   relationships,   the  Company   expects  to  reduce   component   and
manufacturing  costs associated with the acquired CADx product line during 2004,
with some associated cost savings expected in the manufacturing of previous iCAD
products.

Engineering and Product  Development.  Engineering and product development costs
for the three months  ended March 31, 2004  increased  from  $584,253 in 2003 to
$1,712,041 in 2004. The increase in engineering  and product  development  costs
results primarily from the Company's addition, as a result of its acquisition of
CADx, of a software technology development group to support its CAD products and
new product  development.  Additionally,  the Company took action  following the
merger to reduce its  workforce  and close its office and  software  development
group located in Tampa, Florida. In connection with these measures,  the Company
incurred approximately $280,000 in non-recurring  engineering severance benefits
and office  closure  expenses in the quarter  ended March 31, 2004.  The Company
expects that the per quarter  engineering and product development costs for each
of the remaining  quarters in 2004 will be less than the engineering and product
development  cost  for  the  three  months  ended  March  31,  2004,  due to the
reductions  in staffing and office  related  costs made in the first  quarter of
2004.

General and  Administrative.  General and  administrative  expenses in the three
months ended March 31, 2004  increased  from  $396,232 in 2003 to  $1,379,506 in
2004. The increase in general and administrative expenses is due to increases in
salaries,  administrative costs and amortization of intangible assets, resulting
from the  Company's  acquisition  of CADx.  Additional  increases in general and
administrative   expenses  in  the  quarter  ended  March  31,  2004,   reflects
approximately  $50,000 in  non-recurring  severance  benefits and other expenses
associated with reductions of staff made possible by the combination of CADx and
iCAD and a write-off of fixed assets  relating to the closure of the iCAD office
in Tampa, Florida.

Marketing and Sales Expenses.  Marketing and sales expenses for the three months
ended March 31, 2004  increased from $239,712 in 2003 to $2,239,687 in 2004. The
increase in marketing and sales  expenses  results  primarily from the Company's
addition,  as a result  of its  acquisition  of CADx,  of sales,  marketing  and
service organizations to support its CAD products and distribution channels. The
Company  took action  following  the merger to reduce its  workforce,  close its
office in San Rafael,  California,  and eliminate  duplication  in marketing and
other activities.  The Company incurred  approximately $200,000 in non-recurring
marketing  and sales  severance  benefits  and office  closure  expenses  in the
quarter ended March 31, 2004. The Company expects that the per quarter marketing
and sales expenses for each of the remaining  quarters in 2004 will be less than
the marketing and sales  expenses for the three months ended March 31, 2004, due
to the reductions in staffing and office related costs made in the first quarter
of 2004.

Interest Expense. Net interest expense for the three months ended March 31, 2004
increased  from  $7,672  in 2003 to  $165,802  in  2004.  This  increase  is due
primarily  to the  addition,  as a result of iCAD's  acquisition  of CADx,  of a
36-month  secured  promissory  note in the amount of $4,500,000 to purchase CADx
shares that were owned by two institutional investors.


                                       10



Net Income (Loss). As a result of the foregoing, the Company recorded a net loss
of  ($1,899,401)  for the three  month  period  ended March 31, 2004 on sales of
$5,426,881  compared to net income of $76,558 for the comparable  period in 2003
on sales of $2,214,012.  The acquisition of CADx was accounted for as a purchase
on December 31, 2003, and  accordingly,  the operations of CADx are not included
in the consolidated financial statements for the first quarter of 2003.

LIQUIDITY AND CAPITAL RESOURCES

The Company's ability to generate cash adequate to meet its requirements depends
primarily on operating  cash flow and the  availability  of a $4,000,000  credit
line under the Loan  Agreement with its Chairman,  Mr. Robert  Howard,  of which
$370,000 was available at March 31, 2004.  The Company's  current  operating and
financial  projections  and plans  indicate  that current  liquidity and capital
resources  are  sufficient  to support and sustain  operations  through 2004. If
sales or cash collections are reduced from current expectations,  or if expenses
and  cash  requirements  are  increased,  the  Company  may  require  additional
financing.  Historically,  the  Company  has  secured  additional  cash  through
additional extensions of credit by its Chairman.

At March  31,  2004 the  Company  had  current  assets  of  $8,631,938,  current
liabilities  of  $6,900,022  and  working  capital of  $1,731,916.  The ratio of
current assets to current liabilities was 1.2:1

Net cash used for operating activities for the three months ended March 31, 2004
was  $1,467,601,  compared to $293,062 for the same period in 2003. The cash was
used primarily to fund the net loss of $1,899,401,  offset partially by non-cash
depreciation,  amortization and loss on disposal of assets totaling $343,390 and
changes in accounts  receivable  and  inventory.  The net cash used in investing
activities  for the three months  ended March 31, 2004 was $158,470  compared to
$69,943  for the same  period  in 2003.  The cash used in  investing  activities
included the addition of $138,992 for tooling, computer equipment, and leasehold
improvements.  Net cash  provided by  financing  activities  in the three months
ended March 31, 2004 was  $465,140  compared to net cash used of $15,955 for the
same period in 2003.  The increase in cash during the first quarter of 2004, was
primarily  due to the net  proceed of  approximately  $425,000  from the sale of
90,000  shares  of the  Company  common  stock  for $5.00 per share in a private
placement to institutional investors.

On November 24, 2003, the Company sold 1,260,000  shares of its common stock for
$5.00 per share in a private placement to institutional  investors.  The Company
also issued to such investors' additional investment rights to purchase up to an
additional  315,000  shares  of its  common  stock at $5.00 per  share.  The net
proceeds  to the  Company  for the  1,260,000  shares  sold  were  approximately
$5,919,000.  A total of 90,000 shares of the Company's  common stock were issued
in connection with the exercise of certain  additional  investment rights in the
first quarter of 2004. The remaining investment rights expired unexercised.  The
net  proceeds  to the  Company  for the 90,000  shares  sold were  approximately
$425,000.  Ladenburg  Thalmann & Co. Inc.  served as  placement  agent for these
transactions  for which it received  compensation in the amount of approximately
$404,000  and a five year  warrant to purchase  67,200  shares of the  Company's
Common Stock at $5.00 per share.


                                       11



ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

        Not applicable.

ITEM 4. CONTROLS AND PROCEDURES

The Company, under the supervision and with the participation of its management,
including  its principal  executive  officer and  principal  financial  officer,
evaluated  the  effectiveness  of the design  and  operation  of its  disclosure
controls  and  procedures  as of the end of the period  covered by this  report.
Based  on  this  evaluation,  the  principal  executive  officer  and  principal
financial  officer  concluded  that  the  Company's   disclosure   controls  and
procedures  are  effective  in reaching a  reasonable  level of  assurance  that
information required to be disclosed by the Company in the reports that it files
or submits  under the  Securities  Exchange Act of 1934 is recorded,  processed,
summarized and reported  within the time period  specified in the Securities and
Exchange Commission's rules and forms.

The principal  executive officer and principal  financial officer also conducted
an evaluation of internal control over financial reporting  ("Internal Control")
to determine whether any changes in Internal Control occurred during the quarter
ended  March 31,  2004 that have  materially  affected  or which are  reasonably
likely to materially  affect Internal Control.  Based on that evaluation,  there
have been no such changes during the quarter ended March 31, 2004.

PART II OTHER INFORMATION

ITEM 2. CHANGES IN SECURITIES AND USE OF PROCEEDS

During  the  quarter  ended  March 31,  2004,  a total of  90,000  shares of the
Company's  common stock were issued in  connection  with the exercise of certain
additional  investment  rights  issued in a private  placement to  institutional
investors.  The  foregoing  sales of common stock were made  pursuant to Section
4(2) and Regulation D of the Securities Act of 1933.

The Company  issued  5-year stock  options to purchase an aggregate of 1,000,000
shares of its common  stock at $5.28 per  share,  to certain  new  employees  in
transactions  exempt from  registration  under  Section  2(a) (3) or 4(2) of the
Securities Act of 1933.



                                       12



ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

        (a)  Exhibits

Exhibit No.       Description

   31.1           Certification  of Chief Executive  Officer pursuant to Section
                  302 of the Sarbanes-Oxley Act of 2002.

   31.2           Certification  of Chief Financial  Officer pursuant to Section
                  302 of the Sarbanes-Oxley Act of 2002.

   32.1           Certification  of Chief Executive  Officer pursuant to Section
                  906 of the Sarbanes-Oxley Act of 2002.

   32.2           Certification  of Chief Financial  Officer pursuant to Section
                  906 of the Sarbanes-Oxley Act of 2002.

      (b) During the quarter ended March 31, 2004 a Form 8-K and an amendment to
the Form 8-K were filed under Item 2 and 7, to report the Company's  acquisition
of CADx in December  2003.  The Company also furnished an 8-K under Item 9, with
respect to the Company's Business plan, Strategy and Recent Combined Performance
that  it  distributed  to  organizations  making  purchases  of  computer  aided
detection of breast cancer  products,  prospective  investors and others,  dated
February 24, 2004.



                                       13



                                   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.

                                                           iCAD, Inc.
                                                     ----------------------
                                                          (Registrant)

Date:  May 14, 2004                      By: /s/ W. Scott Parr
     -----------------------------           -----------------------------------
                                             W. Scott Parr
                                             President, Chief Executive Officer,
                                             Director

Date:  May 14, 2004                      By: /s/ Annette L. Heroux
     -----------------------------           -----------------------------------
                                             Annette L. Heroux
                                             Vice President of Finance,
                                             Chief Financial Officer


                                       14