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 Period From __________ to __________.


                         Commission File Number: 0-27120


                             KENSEY NASH CORPORATION
             (Exact name of registrant as specified in its charter)


              DELAWARE                                   36-3316412
    (State or other jurisdiction              (IRS Employer Identification No.)
  of incorporation or organization)


 MARSH CREEK CORPORATE CENTER, 55 EAST UWCHLAN AVENUE, EXTON, PENNSYLVANIA 19341
              (Address of principal executive offices and zip code)


       Registrant's telephone number, including area code: (610) 524-0188


     Indicate  by check mark  whether the  registrant  (1) has filed all reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934  during  the  preceding  12 months  (or for such  shorter  period  that the
registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days. 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 October 31, 2004, there were 11,342,122  outstanding shares of Common
Stock, par value $.001, of the registrant.






                             KENSEY NASH CORPORATION
                        QUARTER ENDED SEPTEMBER 30, 2004




                                      INDEX

                                                                                              PAGE
                                                                                              ----
                                                                                         
PART I - FINANCIAL INFORMATION

     ITEM 1.   FINANCIAL STATEMENTS
                       Condensed Consolidated Balance Sheets
                         as of September 30, 2004 (Unaudited) and June 30, 2004...............  3

                       Condensed Consolidated Statements of Operations
                         for the three months ended September 30, 2004
                         and 2003 (Unaudited).................................................  4

                       Condensed Consolidated Statements of Stockholders' Equity for the
                        three months ended September 30, 2004 (Unaudited) and
                        for the year ended June 30, 2004......................................  5

                       Condensed Consolidated Statements of Cash Flows
                         for the three months ended September 30, 2004 and 2003 (Unaudited)...  6

                       Notes to Condensed Consolidated Financial Statements (Unaudited).......  7

     ITEM 2.   MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                       FINANCIAL CONDITION AND RESULTS OF OPERATIONS.......................... 16

     ITEM 3.   QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK..................... 35

     ITEM 4.   CONTROLS AND PROCEDURES........................................................ 35


PART II - OTHER INFORMATION

     ITEM 2.   UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS...................  36

     ITEM 6.   EXHIBITS......................................................................  36


SIGNATURES...................................................................................  37

EXHIBITS.....................................................................................  38




                                       2



PART I - FINANCIAL INFORMATION



ITEM 1.    FINANCIAL STATEMENTS [OBJECT OMITTED]
KENSEY NASH CORPORATION
CONDENSED CONSOLIDATED BALANCE SHEETS
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                    September 30,
ASSETS                                                                                                  2004             June 30,
CURRENT ASSETS:                                                                                      (Unaudited)           2004
                                                                                                  ----------------  ---------------
                                                                                                              
  Cash and cash equivalents ................................................................      $   6,541,161       $  14,615,633
  Investments ..............................................................................         50,630,683          46,480,854
  Trade receivables, net of allowance for doubtful accounts of $127,152
     and $13,590 at September 30, 2004 and June 30, 2004, respectively .....................          5,358,199           6,005,702
  Royalties receivable .....................................................................          4,557,818           4,432,692
  Other receivables (including approximately $20,000 and $14,000 at
     September 30, 2004 and June 30, 2004, respectively, due from employees ................            648,670             511,186
  Inventory ................................................................................          3,821,815           3,481,599
  Deferred tax asset, current portion ......................................................          2,611,094           2,607,669
  Prepaid expenses and other ...............................................................          1,463,880           1,418,528
                                                                                                  -------------       -------------
         Total current assets ..............................................................         75,633,320          79,553,863
                                                                                                  -------------       -------------
PROPERTY, PLANT AND EQUIPMENT, AT COST:
  Land .....................................................................................          3,245,972                --
  Leasehold improvements ...................................................................          9,699,370           9,599,237
  Machinery, furniture and equipment .......................................................         19,703,964          18,598,090
  Construction in progress - new facility ..................................................          1,581,458             918,442
  Construction in progress .................................................................            970,107           1,142,349
                                                                                                  -------------       -------------
         Total property, plant and equipment ...............................................         35,200,871          30,258,118
  Accumulated depreciation .................................................................        (15,147,073)        (14,273,218)
                                                                                                  -------------       -------------
         Net property, plant and equipment .................................................         20,053,798          15,984,900
                                                                                                  -------------       -------------
OTHER ASSETS:
  Deferred tax asset, non-current portion ..................................................              2,825               2,825
  Acquired patents and proprietary rights, net of accumulated amortization of
   $1,930,810 and $1,685,743 at September 30, 2004 and June 30, 2004, resectively ..........          4,765,556           2,410,623
  Goodwill .................................................................................          3,284,303           3,284,303
                                                                                                  -------------       -------------
         Total other assets ................................................................          8,052,684           5,697,751
                                                                                                  -------------       -------------
TOTAL ......................................................................................      $ 103,739,802       $ 101,236,514
                                                                                                  =============       =============
LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES:
  Accounts payable .........................................................................      $   2,280,862       $   1,847,127
  Accrued expenses .........................................................................          3,441,437           4,636,239
  Current portion of debt ..................................................................                  -             219,147
  Deferred revenue .........................................................................             18,534             109,773
                                                                                                  -------------       -------------
         Total current liabilities .........................................................          5,740,833           6,812,286
                                                                                                  -------------       -------------
         Total liabilities .................................................................          5,740,833           6,812,286
                                                                                                  -------------       -------------
COMMITMENTS AND CONTINGENCIES

STOCKHOLDERS' EQUITY:
  Preferred stock, $.001 par value, 100,000 shares authorized,
     no shares issued or outstanding at September 30, 2004 and June 30, 2004 ...............               --                  --
  Common stock, $.001 par value, 25,000,000 shares authorized,
     11,514,808 and 11,511,806 shares issued and outstanding at
     September 30, 2004 and June 30, 2004,  respectively ...................................             11,515              11,512
  Capital in excess of par value ...........................................................         78,571,692          78,497,472
  Retained earnings ........................................................................         19,306,920          16,151,233
  Accumulated other comprehensive income (loss) ............................................            108,842            (235,989)
                                                                                                  -------------       -------------
         Total stockholders' equity ........................................................         97,998,969          94,424,228
                                                                                                  -------------       -------------
TOTAL ......................................................................................      $ 103,739,802       $ 101,236,514
                                                                                                  =============       =============


See notes to condensed consolidated financial statements.


                                       3






KENSEY NASH CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited)
- ------------------------------------------------------------------------------------------


                                                                 Three Months Ended
                                                                   September 30,
                                                            ------------------------------
                                                                 2004           2003
                                                                      
REVENUES:
  Net sales .............................................   $ 10,106,632    $  7,311,950
  Research and development ..............................        253,292         235,301
  Royalty income ........................................      4,717,470       4,839,595
                                                            ------------    ------------
           Total revenues ...............................     15,077,394      12,386,846
                                                            ------------    ------------

OPERATING COSTS AND EXPENSES:
  Cost of products sold .................................      4,046,504       3,342,131
  Research and development ..............................      4,383,524       4,077,981
  Selling, general and administrative ...................      2,474,189       1,960,090
                                                            ------------    ------------
           Total operating costs and expenses ...........     10,904,217       9,380,202
                                                            ------------    ------------
INCOME FROM OPERATIONS ..................................      4,173,177       3,006,644
                                                            ------------    ------------
OTHER INCOME:
  Interest income .......................................        309,818         290,200
  Interest expense ......................................         (4,559)        (20,170)
  Other income ..........................................         29,688           2,323
                                                            ------------    ------------
           Total other income - net .....................        334,947         272,353
                                                            ------------    ------------
INCOME BEFORE INCOME TAX ................................      4,508,124       3,278,997
Income tax expense ......................................     (1,352,437)       (771,755)
                                                            ------------    ------------
NET INCOME ..............................................   $  3,155,687    $  2,507,242
                                                            ============    ============
BASIC EARNINGS PER SHARE ................................   $       0.27    $       0.22
                                                            ============    ============
DILUTED EARNINGS PER SHARE ..............................   $       0.26    $       0.20
                                                            ============    ============
WEIGHTED AVERAGE COMMON
  SHARES OUTSTANDING ....................................     11,514,246      11,430,624
                                                            ============    ============
DILUTED WEIGHTED AVERAGE COMMON
  SHARES OUTSTANDING ....................................     12,281,315      12,312,776
                                                            ============    ============

See notes to condensed consolidated financial statements






                                       4


KENSEY NASH CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
- --------------------------------------------------------------------------------



                                                                                                

                                                                    Capital                 Accumulated
                                                 Common Stock      in Excess                   Other
                                           --------------------      of Par    Retained    Comprehensive Comprehensive
                                             Shares      Amount      Value     Earnings    Income/(Loss)     Income        Total
                                                                ------------- ------------ ------------- ------------- -------------

BALANCE, JUNE 30, 2003                     11,366,975  $ 11,367 $ 76,356,345  $  3,200,450    $ (18,374)               $ 79,549,788
 Exercise of stock options                    285,331       286    3,386,148                                              3,386,434
 Stock repurchase (See Note 6)               (140,500)     (141)  (2,998,133)                                            (2,998,274)
 Tax benefit from exercise of stock options                        1,708,479                                              1,708,479
 Stock options granted to non-employee                                11,378                                                 11,378
 Employee stock-based compensation                                    33,255                                                 33,255
 Net income                                                                     12,950,783               $ 12,950,783    12,950,783
 Foreign currency translation adjustment                                                         68,569        68,569        68,569
 Change in unrealized loss on investments
     (net of tax)                                                                              (286,184)     (286,184)     (286,184)
                                                                                                         ------------
Comprehensive income                                                                                     $ 12,733,168
                                           ----------  -------- ------------  ------------    ---------  ============   -----------

BALANCE, JUNE 30, 2004                     11,511,806  $ 11,512 $ 78,497,472  $ 16,151,233    $(235,989)               $ 94,424,228
                                           ----------  -------- ------------  ------------    ---------                ------------
 Exercise of stock options                     28,002        28      323,837                                                323,865
 Stock repurchase (See Note 6)                (25,000)      (25)    (604,437)                                             (604,462)
 Tax benefit from exercise of stock options                          177,688                                                177,688
 Employee stock-based compensation                                   177,132                                                177,132
 Net income                                                                      3,155,687               $  3,155,687     3,155,687
 Foreign currency translation adjustment                                                          6,556         6,556         6,556
 Change in unrealized gain on investments
    (net of tax)                                                                                338,275       338,275       338,275
                                                                                                         ------------
 Comprehensive income                                                                                    $  3,500,518
                                           ----------  -------- ------------  ------------    ---------  ============  ------------
BALANCE, SEPTEMBER 30, 2004  (Unaudited)   11,514,808  $ 11,515 $ 78,571,692  $ 19,306,920    $ 108,842                $ 97,998,969
                                           ==========  ======== ============  ============    =========                ============

See notes to condensed consolidated financial statements.





                                       5




KENSEY NASH CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)
- -------------------------------------------------------------------------------------------------

                                                                           Three Months Ended
                                                                              September 30,
                                                                         ------------------------
                                                                              
OPERATING ACTIVITIES:
  Net income .....................................................   $  3,155,687    $  2,507,242
  Adjustments to reconcile net income to net cash provided by
       operating activities:
       Depreciation and amortization .............................      1,265,795         983,402
       Employee stock-based compensation .........................        177,132               -
       Tax benefit from exercise of stock options ................        177,688         410,319
  Changes in assets and liabilities which provided (used) cash:
       Accounts receivable .......................................        384,893       1,399,056
       Deferred tax asset ........................................         (3,425)       (427,305)
       Prepaid expenses and other current assets .................        (65,552)        684,981
       Inventory .................................................       (340,216)       (313,647)
       Accounts payable and accrued expenses .....................       (761,067)        660,642
       Deferred revenue ..........................................        (91,239)         31,007
                                                                     ------------    ------------
               Net cash provided by operating activities .........      3,899,696       5,935,697
                                                                     ------------    ------------
INVESTING ACTIVITIES:
  Purchase of land for new facility ..............................     (3,245,972)              -
  Additions to property, plant and equipment .....................     (1,033,765)     (1,433,265)
  Additions to new facility construction in progress .............       (663,016)              -
  Purchase of proprietary rights .................................     (2,600,000)              -
  Sale of investments ............................................        250,000               -
  Purchase of investments ........................................     (4,188,227)     (2,516,083)
                                                                     ------------    ------------
               Net cash used in investing activities .............    (11,480,980)     (3,949,348)
                                                                     ------------    ------------
FINANCING ACTIVITIES:
  Repayments of long term debt ...................................       (219,147)       (203,453)
  Stock repurchase ...............................................       (604,462)              -
  Proceeds from exercise of stock options ........................        323,865       1,196,098
                                                                     ------------    ------------
              Net cash (used in) provided by financing activities       (499,744)        992,645
                                                                     ------------    ------------
EFFECT OF EXHANGE RATE ON CASH ...................................          6,556          11,513
(DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS .................     (8,074,472)      2,990,507
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD ...................     14,615,633      15,040,857
                                                                     ------------    ------------
CASH AND CASH EQUIVALENTS, END OF PERIOD .........................   $  6,541,161    $ 18,031,364
                                                                     ============    ============

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
  Cash paid for interest .........................................   $      4,559    $     20,171
                                                                     ============    ============
  Cash paid for income taxes .....................................   $  1,935,000    $          -
                                                                     ============    ============
SUPPLEMENTAL DISCLOSURE OF NONCASH FINANCING ACTIVITY:
  Increase in prepaid expense related to
        non-employee stock options  (See Note 5) .................   $         -     $     11,378
                                                                     ============    ============
See notes to condensed consolidated financial statements.






                                       6












                             KENSEY NASH CORPORATION
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)

NOTE 1  -- CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

    PRINCIPLES OF CONSOLIDATION AND BASIS OF PRESENTATION

    The condensed consolidated balance sheet as of September 30, 2004, condensed
    consolidated  statements of operations for the three months ended  September
    30, 2004 and 2003, condensed  consolidated statement of stockholders' equity
    for the three months ended  September  30, 2004 and  condensed  consolidated
    statements  of cash flows for the three months ended  September 30, 2004 and
    2003 of Kensey Nash  Corporation  (the Company) have not been audited by the
    Company's  independent   auditors.   In  the  opinion  of  management,   all
    adjustments (which include only normal recurring  adjustments)  necessary to
    present  fairly the  financial  position at September  30, 2004 and June 30,
    2004,  results of operations  for the three months ended  September 30, 2004
    and 2003, stockholders' equity for the three months ended September 30, 2004
    and for the year  ended June 30,  2004 and cash  flows for the three  months
    ended September 30, 2004 and 2003 have been made.

    The consolidated  financial  statements  include the accounts of Kensey Nash
    Corporation,  Kensey Nash Holding  Company and Kensey Nash Europe GmbH.  All
    intercompany transactions and balances have been eliminated. The Company was
    incorporated  in Delaware on August 6, 1984.  Kensey Nash  Holding  Company,
    incorporated  in  Delaware  in  January  1992,  was  formed to hold title to
    certain  Company  patents and has no  operations.  Kensey Nash Europe  GmbH,
    incorporated  in  Germany  in January  2002,  was formed for the  purpose of
    European  sales and marketing of the  TriActiv(R)  Balloon  Protected  Flush
    Extraction  System (the TriActiv) which was commercially  launched in Europe
    in May 2002.

    Certain  information  and  footnote  disclosures  normally  included  in the
    Company's   annual  financial   statements,   prepared  in  accordance  with
    accounting  principles  generally  accepted in the United States of America,
    have been  condensed  or omitted.  These  condensed  consolidated  financial
    statements  should be read in conjunction with the financial  statements and
    notes thereto included in the Company's  consolidated  financial  statements
    filed with the  Securities  and Exchange  Commission  (SEC) in the Company's
    Annual  Report on Form 10-K for the fiscal  year ended  June 30,  2004.  The
    results of  operations  for the three month period ended  September 30, 2004
    are not necessarily indicative of operating results for the full year.

    The preparation of the consolidated  financial statements in conformity with
    accounting  principles  generally  accepted in the United  States of America
    necessarily  requires  management to make estimates and  assumptions.  These
    estimates and assumptions, which may differ from actual results, will affect
    the reported  amounts of assets and liabilities and disclosure of contingent
    assets and liabilities at the dates of the financial statements,  as well as
    the reported amounts of revenue and expense during the periods presented.

    CASH, CASH EQUIVALENTS AND INVESTMENTS
    Cash and cash equivalents represent cash in banks and short-term investments
    having an  original  maturity  of less than  three  months.  Investments  at
    September 30, 2004  consisted  primarily of high quality  municipal and U.S.
    government  and  corporate  obligations.  In  accordance  with  Statement of
    Financial  Accounting  Standards  (SFAS) No.  115,  Accounting  for  Certain
    Investments  in Debt and Equity  Securities  (SFAS  115),  the  Company  has
    classified its entire investment portfolio as available-for-sale  marketable
    securities with secondary or resale markets. The Company's entire investment
    portfolio  is  reported  at fair  value  with  unrealized  gains and  losses
    included in stockholders' equity (see Comprehensive Income).


                                       7


In March 2004,  the FASB  ratified the  Emerging  Issues Task Force (EITF) Issue
03-1,  The Meaning of  Other-Than-Temporary  Impairment  and Its  Application to
Certain  Investments  (EITF 03-1).  EITF 03-1 requires certain  quantitative and
qualitative  disclosures  for  securities  accounted  for  under  SFAS No.  115,
Accounting  for  Certain  Investments  in Debt and Equity  Securities,  that are
impaired  at the  balance  sheet  date  but for  which  an  other-than-temporary
impairment has not been recognized.  The disclosure requirements under EITF 03-1
were  effective  for  fiscal  years  ending  after  December  15,  2003  and the
recognition and  measurement  requirements  are effective for periods  beginning
after June 15, 2004. The Company has included the required  disclosures in these
financial  statements.  On September  30,  2004,  the FASB issued FSP EITF Issue
03-1-1,  which delayed the effective dates of paragraphs 10-20 of EITF Issue No.
03-1. The Company's adoption of the recognition and measurement  requirements of
EITF 03-1 is not expected to have a material  impact on the Company's  financial
position or results of operations.

The  following is a summary of  available-for-sale  securities  at September 30,
2004 and June 30, 2004:



                                                                                     

                                                            Quarter Ended September 30, 2004
                                          ---------------------------------------------------------------------
                                              Amortized             Gross Unrealized             Estimated
                                                            ------------------------------
               Description                      Cost              Gain           Loss            Fair Value
- ----------------------------------------- -----------------  -------------- ---------------  ------------------

 Municipal Obligations                        $ 46,108,645       $ 230,944      $ (117,792)       $ 46,221,797
 U.S. Government Agency Obligations              2,339,681               -        (139,553)          2,200,128
 U.S. Corporate Obligations                      2,186,000          23,565            (807)          2,208,758
                                          -----------------  -------------- ---------------  ------------------
      Total Investments                       $ 50,634,326       $ 254,509      $ (258,152)       $ 50,630,683
                                          =================  ============== ===============  ==================

                                                                Year Ended June 30, 2004
                                          ---------------------------------------------------------------------
                                              Amortized             Gross Unrealized             Estimated
                                                             ------------------------------
               Description                      Cost              Gain           Loss            Fair Value
- ----------------------------------------- -----------------  -------------- ---------------  ------------------

 Municipal Obligations                        $ 42,249,426        $ 21,641      $ (391,248)       $ 41,879,819
 U.S. Government Agency Obligations              2,326,608               -        (145,210)          2,181,398
 U.S. Corporate Obligations                      2,421,000           8,190          (9,553)          2,419,637
                                          -----------------  -------------- ---------------  ------------------
      Total Investments                       $ 46,997,034        $ 29,831      $ (546,011)       $ 46,480,854
                                          =================  ============== ===============  ==================



The  majority of the above  investments  have  maturities  ranging  from 2 to 13
years. Also, there are certain municipal  variable-rate  demand obligations that
have maturities ranging from 6 to 31 years. These municipal variable-rate demand
obligations  are putable weekly and callable on a monthly  basis.  There were no
realized gains or losses on investments in the quarter ended  September 30, 2004
and year ended June 30, 2004.

The  investment  securities  shown  below  currently  have fair values less than
amortized  cost  and  therefore  contain  unrealized  losses.  The  Company  has
evaluated  these  securities and has determined that the decline in value is not
related to any company or industry  specific event. At September 30, 2004, there
were  approximately  eleven  out  of  fifty-four   investment   securities  with
unrealized losses. The Company anticipates full recovery of amortized costs with
respect  to these  securities  at  maturity  or  sooner  in the  event of a more
favorable market interest rate  environment.  The lengths of time the securities
have been in a continuous unrealized loss position,  aggregated by investment by
category, at September 30, 2004 were as follows:

                                       8




                Description                Loss < 12 months               Loss > 12 months                       Total
- ------------------------------------  -----------------------------  -------------------------------  ------------------------------
                                                                                                     

                                                        Gross                           Gross                             Gross
                                         Estimated    unrealized      Estimated       unrealized       Estimated        unrealized
                                        Fair Value      losses       Fair Value         losses        Fair Value          losses
                                      -------------- ------------  ---------------  --------------  ---------------  ---------------
 Municipal Obligations                 $  4,577,521   $ (46,340)    $  1,684,300     $   (71,452)    $   6,261,821     $   (117,792)
 U.S. Government Agency Obligations               -          -         2,339,681        (139,553)        2,339,681         (139,553)
 U.S. Corporate Obligations                 186,000        (807)               -               -           186,000             (807)
                                      -------------- ------------  ---------------  --------------  ---------------  ---------------
      Total Investments                $  4,763,521  $  (47,147)    $  4,023,981     $  (211,005)    $   8,787,502     $   (258,152)
                                      ============== ============  ===============  ==============  ===============  ===============






    EXPORT SALES
    There were  $125,750 and $157,194 in export  sales from the  Company's  U.S.
    operations to unaffiliated  customers in Europe and Asia in the three months
    ended September 30, 2004 and 2003, respectively.

    REVENUE RECOGNITION

         SALES REVENUE
         The Company recognizes revenue under the provisions of Staff Accounting
         Bulletin (SAB) No. 101,  Revenue  Recognition  in Financial  Statements
         (SAB 101).  Accordingly,  sales revenue is recognized  when the related
         product is  shipped.  All  product is  shipped  free-on-board  shipping
         point.  Advance payments received for products or services are recorded
         as deferred  revenue and are recognized  when the product is shipped or
         services are performed. The Company reduces sales revenue for estimated
         customer returns and other allowances, including discounts. The Company
         manufactures  custom  medical  products  for its  customers  which  are
         subject to return only for failure to meet customer specifications. The
         Company  had sales  returns  allowances  and  discounts  of $30,669 and
         $93,640 at September 30, 2004 and 2003, respectively.

         RESEARCH AND DEVELOPMENT REVENUE
         Revenue under research and  development  contracts is recognized as the
         related expenses are incurred.  All revenues recorded on this line item
         are  government  programs  under  which the U.S.  government  funds the
         research of high risk, enabling technologies. The programs reflected in
         the  statement of operations  for the quarter ended  September 30, 2004
         and  fiscal  year  2004 are  awards  for the  research  of a  synthetic
         vascular  graft which  concluded  in September of 2004 and a NIH breast
         cancer drug delivery grant which concluded in October 2003.

         ROYALTY INCOME
         Royalty  revenue is  recognized  as the  related  product is sold.  The
         Company recognizes  substantially all of its royalty revenue at the end
         of each month,  in  accordance  with its St. Jude Medical and Orthovita
         agreements,  when the Company is advised by the respective party of the
         total end-user  product sales dollars for the month.  Royalty  payments
         are received within 45 days of the end of each calendar quarter.

         The Company  receives a 6% royalty on every Angio-Seal unit sold by St.
         Jude  Medical,  its  licensee.  The final  contracted  decrease  in the
         royalty rate,  from 9% to 6%,  occurred in April 2004 when four million
         cumulative units had been sold. As of September 30, 2004  approximately
         4.7 million Angio-Seal units had been sold.

         The Company receives a royalty on all co-developed  VITOSS FOAM product
         sales by  Orthovita.  The royalty is pursuant to an  agreement  entered
         into  between  the Company and  Orthovita  in March of 2003.  The first
         royalty  was  earned in  February  of 2004 when the first  co-developed
         product was  commercially  launched by  Orthovita.  In  addition,  in a
         separate  transaction,  the Company  acquired  proprietary  rights of a
         third party to the VITOSS  technology.  This  acquisition  entitled the
         Company to certain rights,  including the economic rights, of the third
         party.  These  economic  rights  included  a  royalty  on all  products

                                       9


         containing  the  VITOSS  technology.   The  first  royalty  under  this
         transaction  was earned for the quarter ended  September 30, 2004, when
         the transaction was completed.


    EARNINGS PER SHARE
    Earnings per share are calculated in accordance with SFAS No. 128,  Earnings
    per Share,  which  requires  the  Company to report  both basic and  diluted
    earnings  per share  (EPS).  Basic and  diluted EPS are  computed  using the
    weighted average number of shares of common stock  outstanding,  with common
    equivalent  shares from  options  included in the diluted  computation  when
    their  effect is  dilutive.  As of  September  30, 2004  options to purchase
    204,293  shares of our Common Stock at prices  ranging from $28.56 to $34.36
    per share were  outstanding,  but were not  included in the  computation  of
    diluted earnings per share because the exercise price of the options exceeds
    the average market price and would have been  antidilutive.  As of September
    30, 2003, options to purchase 1,467 shares of our Common Stock at a price of
    $25.55 per share were outstanding,  but were not included in the computation
    of diluted  earnings  per share  because the  exercise  price of the options
    exceeds the average market price and would have been antidilutive.

    STOCK-BASED COMPENSATION
    Stock-based   compensation  cost  is  accounted  for  under  SFAS  No.  123,
    Accounting  for  Stock-Based  Compensation  (SFAS  123),  which  permits (i)
    recognition of the fair value of stock-based  awards as an expense,  or (ii)
    continued application of the intrinsic value method of Accounting Principles
    Board Opinion No. 25, Accounting for Stock Issued to Employees (APB 25). The
    Company  accounts for its  stock-based  employee  and director  compensation
    plans under the recognition and measurement principles of APB 25. Under this
    intrinsic value method,  compensation cost represents the excess, if any, of
    the quoted market price of the Company's Common Stock at the grant date over
    the amount the grantee must pay for the stock.  The  Company's  policy is to
    grant stock options with an exercise price equal to the fair market value of
    the  Company's  Common  Stock  at the  date of  grant.  Options  granted  to
    non-employees,  as defined  under SFAS 123,  are  recorded  as  compensation
    expense.  See Note 5 for options granted to non-employee outside consultants
    in July 2003 and October 2002.

    In December 2002, the FASB issued SFAS No. 148,  Accounting for  Stock-Based
    Compensation  - Transition  and  Disclosure - an amendment to FASB Statement
    No. 123,  Accounting for  Stock-Based  Compensation  (SFAS 148). The Company
    implemented the "disclosure  only"  provisions of SFAS No. 148 in the period
    ended  December  31,  2002.  Accordingly,  no  compensation  cost  has  been
    recognized for the Company's two stock option plans. Had  compensation  cost
    for the plans been determined  based on the fair market value of the options
    at the grant  date,  consistent  with the  provisions  of SFAS No.  123,  as
    amended by SFAS No. 148, the Company's  fully-taxed  net income and earnings
    per share for the three months ended  September 30, 2004 and 2003 would have
    been reduced to the pro forma amounts below:



                                       10





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

Net income, as reported .................................................   $ 3,155,687   $   2,507,242

   Deduct: Total stock-based employee compensation expense determined
   under fair value based method for all awards, net of related tax effects    (557,766)       (350,666)
                                                                            -----------   -------------
Pro forma net income ....................................................   $ 2,597,921   $   2,156,576
                                                                            ===========   =============
Earnings per share:
   Basic - as reported ..................................................   $      0.27   $        0.22
                                                                            ===========   =============
   Basic - pro forma ....................................................   $      0.23   $        0.19
                                                                            ===========   =============
   Diluted - as reported ................................................   $      0.26   $        0.20
                                                                            ===========   =============
   Diluted - pro forma ..................................................   $      0.21   $        0.18
                                                                            ===========   =============



    COMPREHENSIVE INCOME
    The Company accounts for  comprehensive  income under the provisions of SFAS
    No. 130, Reporting Comprehensive Income (SFAS 130). Accordingly, accumulated
    other comprehensive income (loss) is shown in the consolidated statements of
    stockholders'  equity  at  September  30,  2004 and June  30,  2004,  and is
    comprised   of  net   unrealized   gains  and   losses   on  the   Company's
    available-for-sale  securities and foreign currency translation adjustments.
    The tax (expense) benefit of other comprehensive income for the three months
    ended  September  30,  2004 and for the fiscal  year ended June 30, 2004 was
    $(174,263) and $147,428, respectively.

    GOODWILL
    Goodwill  represents  the  excess  of  cost  over  the  fair  value  of  the
    identifiable net assets of THM Biomedical, Inc. (THM), a company acquired in
    September  2000.  Effective July 1, 2001, the Company  adopted SFAS No. 141,
    Business  Combinations  (SFAS  141) and SFAS No.  142,  Goodwill  and  Other
    Intangible  Assets (SFAS 142). SFAS 141 requires that the purchase method of
    accounting be used for all business combinations subsequent to June 30, 2001
    and  specifies  criteria for  recognizing  intangible  assets  acquired in a
    business  combination.  Under SFAS 142,  goodwill and intangible assets with
    indefinite useful lives are no longer  amortized,  but are subject to annual
    impairment  tests.  Intangible assets with definite useful lives continue to
    be amortized over their respective useful lives.

    There were no changes to the net  carrying  amount of goodwill for the three
    month  period  ended  September  30,  2004 from June 30,  2004.  The Company
    completed its initial  required  goodwill  impairment test under SFAS 142 in
    the first quarter of fiscal 2002. The most recent tests in fiscal 2004, 2003
    and 2002 indicated that goodwill was not impaired.

    PATENTS AND PROPRIETARY RIGHTS
    The costs of internally  developed patents are expensed when incurred due to
    the long  development  cycle for  patents  and the  Company's  inability  to
    measure the recoverability of these costs when incurred.  The entire cost of
    acquired  patents is being  amortized over the remaining  period of economic
    benefit,  ranging  from 5 to 10 years  at  September  30,  2004.  The  gross
    carrying  amount of such patents at September 30, 2004 was  $4,096,366  with
    accumulated  amortization  of  $1,751,500.  Amortization  expense  on  these
    patents was $65,757 for the three month  period  ended  September  30, 2004.
    Amortization  expense on the  Company's  acquired  patents is  estimated  at
    $263,026 for each of the years ending June 30, 2005,  2006,  2007,  2008 and
    2009.


                                       11



    In August 2004, the Company acquired the  intellectual  property rights of a
    third  party,  an  inventor of the VITOSS  technology  (the  Inventor),  for
    $2,600,000  under an assignment  agreement with the Inventor (the Assignment
    Agreement).  Under  the  Assignment  Agreement,  the  Company  receives  all
    intellectual  property  rights of the Inventor that had not previously  been
    assigned to  Orthovita.  Also under the  Assignment  Agreement,  the Company
    receives a royalty  from  Orthovita  on the sale of all  Orthovita  products
    containing  the VITOSS  technology,  up to a total royalty to be received of
    $4,035,782.  The entire cost of these proprietary  rights is being amortized
    over the sixty month period the Company  anticipates  to receive the royalty
    in  relation  to the  proprietary  rights.  Amortization  expense  on  these
    proprietary  rights was $179,310 for the three  months ended  September  30,
    2004.  Amortization  expense on these  proprietary  rights is  estimated  at
    $476,667  for the year  ending June 30,  2005 and  $520,000  for each of the
    years ending June 30, 2006 through 2009.

    NEW ACCOUNTING PRONOUNCEMENTS
    In December  2003, the FASB issued SFAS No. 132 (revised  2003),  Employers'
    Disclosures about Pensions and Other Postretirement  Benefits - an amendment
    of FASB  Statements  No. 87, 88, and 106 (SFAS 132 revised),  which improves
    financial  statement  disclosures  for  defined  benefit  plans.  The change
    replaces  existing FASB  disclosure  requirements  for pensions and requires
    additional  disclosures about the assets,  obligations,  cash flows, and net
    periodic  benefit cost of defined  benefit  pension  plans and other defined
    benefit  postretirement  plans.  The  project was  initiated  by the FASB in
    response  to  concerns  raised by  investors  and other  users of  financial
    statements about the need for greater  transparency of pension  information.
    The guidance is effective  for fiscal years ending after  December 15, 2003,
    and for the first fiscal quarter of the year following  initial  application
    of the annual disclosure  requirements.  The Company's  adoption of SFAS 132
    revised provides enhanced  disclosures of 401(k) matching  contributions but
    has no impact on the Company's financial position or results of operations.

NOTE 2  -- INVENTORY
    Inventory  is stated at the lower of cost  (determined  by the average  cost
    method,  which  approximates  first-in,   first-out)  or  market.  Inventory
    primarily  includes the cost of material  utilized in the  processing of the
    Company's products and is as follows:

                                              September 30,     June 30,
                                                  2004            2004
                                              -------------  -----------
       Raw materials ......................   $ 3,128,419    $ 2,449,180
       Work in process ....................       493,074        603,069
       Finished goods .....................       367,887        472,565
                                              -----------    -----------
       Gross inventory ....................     3,989,380      3,524,814
       Provision for inventory obsolescence      (167,565)       (43,215)
                                              -----------    -----------
       Net inventory ......................   $ 3,821,815    $ 3,481,599
                                              ===========    ===========


    Adjustments to inventory are made at the individual part level for estimated
    excess, obsolescence or impaired balances, to reflect inventory at the lower
    of cost or market. Factors influencing these adjustments include: changes in
    demand,  rapid  technological  changes,  product life cycle and  development
    plans,  component cost trends,  product pricing,  physical deterioration and
    quality concerns. Revisions to these adjustments would be required if any of
    these factors differ from our estimates.




                                       12



NOTE 3 -- ACCRUED EXPENSES

     As of September 30, 2004 and June 30, 2004,  accrued expenses  consisted of
the following:

                                                        September 30,   June 30,
                                                             2004        2004
                                                         -----------  ----------
              Accrued payroll and related compensation   $1,283,313   $1,852,078
              Current tax liability ..................    1,290,632    1,873,195
              Other ..................................      867,492      910,966
                                                         ----------   ----------
              Total ..................................   $3,441,437   $4,636,239
                                                         ==========   ==========



NOTE 4 -- DEBT

    On September 1, 2000, in conjunction with the acquisition of THM Biomedical,
    the  Company  incurred a note  payable in the  amount of $4.5  million  (the
    Acquisition  Obligation).  The  Acquisition  Obligation  was  due  in  equal
    quarterly installments. As of September 30, 2004, the Company had repaid the
    entire Acquisition Obligation and had no remaining debt.

NOTE 5 -- CONSULTING CONTRACTS

    In October 2002, the Company  granted  options to purchase  50,000 shares of
    common  stock to a physician  pursuant to a five-year  consulting  agreement
    related to the development of a carotid artery  application for the TriActiv
    System.

    In July 2003, the Company granted options to purchase 1,500 shares of common
    stock to a physician pursuant to a two-year consulting  agreement related to
    the  development of orthopaedic  applications  for the Company's  porous and
    non-porous  tissue  fixation  and  regeneration  devices  and drug  delivery
    devices.

    The  Company  calculated  the fair  value of these  non-employee  options in
    accordance  with SFAS  No.123,  as $375,550 and $11,378 for the October 2002
    and July 2003 grants,  respectively,  using the Black-Scholes option-pricing
    model.  These  amounts  were  recorded  as prepaid  consulting  expense  and
    increases to additional  paid in capital in the quarters  ended December 31,
    2002 and  September  30, 2003,  respectively.  The prepaid  expense is being
    amortized  to  research  and  development  expense  over  the  terms  of the
    agreements. Accordingly, $20,200 was recorded as a component of research and
    development  expense for each of the three month periods ended September 30,
    2004 and 2003.

NOTE 6 -- STOCK REPURCHASE PROGRAM

    On August 17, 2004,  the Company  announced  that its board of directors had
    reinstated a program to repurchase  issued and outstanding  shares of Common
    Stock over a six month period from the date of the board reinstatement.  The
    reinstated  plan  calls for the  repurchase  of up to  259,500  shares,  the
    balance  under the original  plan  approved in October 2003. As of September
    30,  2004,  the Company had  repurchased  and retired  25,000  shares of its
    Common Stock under the reinstated plan at a cost of  approximately  $600,000
    (an average market price of $24.14 per share).  In October 2004, the Company
    repurchased  and  retired  an  additional   174,867  shares  at  a  cost  of
    approximately  $4.5  million (an average  market price of $25.94 per share),
    leaving  approximately  59,633 shares  authorized for  repurchase  under the
    current  authorized plan. The Company is financing the repurchases using its
    available cash.

    The Company plans to continue to repurchase  its shares for cash,  from time
    to  time  in the  open  market,  through  block  trades  or  otherwise.  The
    repurchase  program  does not require the Company to purchase  any  specific

                                       13


    dollar  value or number of shares.  Any  purchases  under the  program  will
    depend on market conditions and may be commenced or suspended at any time or
    from time to time without prior notice.

    The following table contains  information  about our purchases of our equity
    securities during July,  August,  and September 2004:



                                                                           Total number of           Maximum Number
                                                     Average Price        Shares Purchased        of Shares that May
                             Total Number of            Paid per       as Part of a Publicly       Yet Be Purchased
Period                       Shares Purchased            Share           Announced Program        Under the Program
- ------------------------------------------------------------------------------------------------------------------------
                                                                                               

July 1-31, 2004                             -                  -                        -                        -
August 1-31, 2004                           -                  -                        -                        -
September 1-30, 2004                   25,000            $ 24.14                   25,000                  234,500

                             -------------------------------------------------------------------------------------------
Total                                  25,000            $ 24.14                   25,000                  234,500
                             ===========================================================================================






 NOTE 7 --INCOME TAXES

    As of June 30, 2004, the Company had net operating loss (NOL)  carryforwards
    for state tax purposes  totaling  $20.0  million,  which will expire through
    2024.  In  addition,  the  Company had a foreign NOL of $300,000 at June 30,
    2004, which will not expire.

    During the fourth  quarter of fiscal  year 2003,  the  Company  performed  a
    retrospective  research  and  development  tax credit study for fiscal years
    1993  through  2003.  The Company  recorded  the  majority of the tax credit
    resulting  from this study ($1.5  million)  in the fourth  quarter of fiscal
    2003.  During the first  quarter of fiscal  2004,  the  Company  recorded an
    additional portion of the research and development tax credit ($310,000) and
    professional   service  fees  as  a  component   of  selling,   general  and
    administrative  expenses  ($50,500) related to this research and development
    tax credit study.

NOTE 8 -- RETIREMENT PLAN

    The Company has a 401(k) Salary  Reduction  Plan and Trust (the 401(k) Plan)
    in which all  employees  that are at least 21 years of age are  eligible  to
    participate.  Contributions to the 401(k) Plan are made by employees through
    an  employee  salary  reduction  election.  Effective  October 1, 1999,  the
    Company implemented a 25% discretionary matching  contribution,  on up to 6%
    of  an  employee's  total  compensation,  for  all  employee  contributions.
    Effective  July 1, 2004,  the  Company  revised its  discretionary  matching
    contribution to 50%, on up to 6% of an employee's  total  compensation,  for
    all employee  contributions.  Employer  contributions to the 401(k) plan for
    the three months ended September 30, 2004 and 2003 were $91,914 and $31,354,
    respectively.

NOTE 9 -- RESTRICTED STOCK

     The Company may provide  restricted  stock grants  under the Employee  Plan
     approved by the  Company's  stockholders.  During fiscal 2004 and the first
     quarter of fiscal  2005,  the Company  granted  shares to the  independent,
     non-employee members of the Board of Directors and to executive officers of
     the Company.  Shares awarded under the plan vest in  installments  of up to
     three  years  and  unvested  shares  are  forfeited  upon   termination  of
     employment.  The  Board of  Directors  shares  vest in three  equal  annual
     installments  contingent upon the Company's achievement of certain earnings
     per share targets, Company Common Stock price targets and continued service
     of the board member on each anniversary of the date of grant. The executive

                                       14


     officer  shares vest in three equal  annual  installments  based  solely on
     continued  employment  with the  Company.  The Company  made the  following
     grants to non-employee, independent directors and executive officers during
     the period ended September 30, 2004 and fiscal year ended June 30, 2004:


                                                September 30     June 30,
                                                     2004         2004
                                                 ----------   ----------
         Shares granted:
           Independent, non-employee directors            -       11,580
           Executive officers ................       55,500            -
                                                 ----------   ----------
         Total shares granted ................       55,500       11,580
                                                 ==========   ==========
         Fair value on the date of grant .....   $1,531,060   $  253,950
                                                 ==========   ==========



     The fair  value  disclosed  above is based  upon the  closing  price of the
     Company's common stock on the date of grant.

     Compensation  expense  related  to all  restricted  stock  grants  is being
     recorded over the three-year  vesting period of these grants. For the three
     months ended September 30, 2004 the Company  recognized expense of $177,132
     related to restricted share awards.



                                       15



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

The following  discussion and analysis  should be read in  conjunction  with our
consolidated  financial statements and the related notes included in this report
and  our  audited  consolidated  financial  statements  and  the  related  notes
contained  in our Annual  Report on Form 10-K for the fiscal year ended June 30,
2004, as filed with the Securities and Exchange Commission.

OVERVIEW

Kensey  Nash  Corporation  is a leading  medical  technology  company  providing
innovative  solutions,  via  novel  technologies,  for a wide  range of  medical
procedures.  We have expanded our business model  extensively  over the last ten
years from vascular  puncture  closure and today  provide an extensive  range of
products  into  multiple  medical  markets,  primarily  cardiovascular,   sports
medicine  and spine,  amongst  others.  As the  inventor  of the  Angio-Seal(TM)
Vascular  Closure  Device  (Angio-Seal),  a device  designed  to seal and  close
femoral artery punctures made during  diagnostic and therapeutic  cardiovascular
catheterizations,  we were the first company to place an absorbable  biomaterial
component into the human vascular system. As pioneers in the field of absorbable
biomaterials,   we  have  developed   significant   experience,   expertise  and
competitive advantage in the design, development,  manufacture and processing of
absorbable  biomaterials for medical applications.  Our most recent advance into
the cardiovascular  market is the TriActiv(R) Balloon Protected Flush Extraction
System (the TriActiv),  a device designed to provide embolic  protection  during
the treatment of diseased vessels. Again, we are on the forefront of an emerging
medical  market as the  adoption  of embolic  protection  is  projected  to grow
rapidly due to its proven clinical benefits.

Our original success is rooted in the Angio-Seal,  of which we were the original
designer, developer and manufacturer.  St. Jude Medical, Inc. (St. Jude Medical)
acquired the worldwide  license to the  Angio-Seal  device in March of 1999. The
Angio-Seal was commercialized in the U.S. in 1996 and is currently the worldwide
leader in the vascular  closure  device  market.  St. Jude Medical  develops and
manufactures  the  product  as well  as  markets  and  distributes  the  product
worldwide.  We currently receive a 6% royalty on every Angio-Seal device sold to
the end-user and also sell to St. Jude  Medical the collagen  plug  component of
the Angio-Seal. In addition, we are a secondary source for the anchor component,
which is  primarily  manufactured  by St.  Jude  Medical.  As  specified  in our
contract with St. Jude Medical, in April 2004 when the four millionth Angio-Seal
unit had been sold,  the royalty rate was reduced to 6% from 9%. No further rate
reductions will occur.

We have utilized the  knowledge  gained  during the  development  process of the
absorbable  biomaterials  components  of the  Angio-Seal,  the  anchor  and  the
collagen plug, as a springboard into the application of absorbable  biomaterials
into multiple medical markets.  Our history with these  biomaterials has made us
experts in the design,  development,  manufacture  and processing of proprietary
biomaterials  products  which  we  now  apply  to  the  fields  of  orthopaedics
(including  sports  medicine and spine),  cardiology,  drug/biologics  delivery,
periodontal,   general  surgery  and  wound  care.  We  have  several  strategic
partnerships and alliances through which our biomaterials products are developed
and marketed.  We intend to continue to leverage our  proprietary  knowledge and
expertise in each of these markets to develop new products and  technologies and
to explore additional applications for our existing products.

The TriActiv System is a device designed to provide  embolic  protection  during
the  treatment  of diseased  vessels,  with an initial  application  in diseased
saphenous  vein grafts.  The  TriActiv  system is a balloon  embolic  protection
device in a market  populated  or pursued by both  balloon  and filter  devices.
While both approaches have advantages and  disadvantages,  we believe the unique
design of the TriActiv device as a system offers three key features:  an embolic
protection  balloon,  a flush  catheter  and an  active,  controlled  extraction
system,   may  offer  the  most  complete  and  effective  solution  to  embolic
protection.  On July 28, 2004, we submitted a 510(k)  application to the FDA for


                                       16

commercial  approval  of the  TriActiv  System  in the  United  States.  In late
October,  we  received  a comment  letter  from the FDA  related  to our  510(k)
application.  We completed  and filed our  response  with the FDA on November 8,
2004. We continue to  anticipate  approval from the FDA by the end of our second
quarter of fiscal 2005 and are  planning a U.S.  commercial  launch in the third
quarter of fiscal 2005.  In August 2004,  we announced  that we would be selling
and marketing the TriActiv System via a direct sales force.  Future  generations
of the TriActiv device,  currently in development and in clinical  trials,  will
address additional  markets.  These future applications will potentially include
the treatment of diseased  carotid,  peripheral and native coronary  arteries as
well as acute  myocardial  infarction  (AMI) (a heart attack) and the removal of
thrombus during such treatment.

Revenues.  Our revenues  consist of three  components:  net sales,  research and
development revenue and royalty income.

Net Sales. Net sales is comprised of sales of absorbable  biomaterials  products
and the TriActiv device.

          Biomaterials. The biomaterials component of net sales, which comprises
          99% of  total  net  sales,  represents  the  sale of our  biomaterials
          products to customers for use in the following  markets:  orthopaedics
          (sports  medicine  and spine),  cardiology,  drug/biologics  delivery,
          periodontal,  general surgery and wound care. The two most significant
          components of our biomaterials sales are the absorbable  components of
          the  Angio-Seal,  supplied to St. Jude  Medical,  and our  orthopaedic
          product sales.  Our  orthopaedic  product sales to date have consisted
          primarily of sales to Arthrex,  Inc.  (Arthrex)  and  Orthovita,  Inc.
          (Orthovita).  Arthrex is a  privately-held  orthopaedics  company  for
          which  we  manufacture  a wide  array  of  sports  medicine  products.
          Orthovita  is a publicly  held  orthopaedic  biomaterials  company for
          which we manufacture bone graft subsititute products used primarily in
          the spine.  Below is a table showing the trends in our  Angio-Seal and
          orthopaedic sales as a percentage of total biomaterial sales:

                  ----------------------- -----------------------------------
                                                 THREE MONTHS ENDED
                                          -----------------------------------
                   SALES OF:                 SEPTEMBER 30,    SEPTEMBER 30,
                                                2004             2003
                  ----------------------- ---------------- ------------------
                  Angio-Seal Components          37%              42%
                  ----------------------- ---------------- ------------------
                  Orthopaedic Products           57%              53%
                  ----------------------- ---------------- ------------------

          The decline in the Angio-Seal  components as a percentage of our total
          biomaterials  sales from the first quarter of fiscal 2004 to the first
          quarter of fiscal 2005 is related to the transition of the manufacture
          of the  absorbable  polymer  anchor  to St.  Jude  Medical.  Based  on
          discussions with St. Jude Medical,  we believe their current plans are
          for us to remain a supplier of  approximately  15 to 20% of the future
          anchor  requirements  for the  Angio-Seal.  We  continue  to  supply a
          minimum  of 50% of the  collagen  component  for  the  device  under a
          three-year contract with St. Jude Medical,  which currently expires in
          December 2005. The future of this portion of our biomaterials sales is
          dependent upon the continued success of the Angio-Seal in the vascular
          closure  market.  Today,  it is  estimated  that  the  Angio-Seal  has
          approximately  60% of this market based on sales of 360,000 devices to
          the  end-user  during  the  quarter  ended  September  30,  2004.  The
          Angio-Seal  market  share could be impacted by future  competition  in
          this market or new  technologies to address  diagnostic or therapeutic
          treatment of diseased coronary arteries.

          Our  orthopaedic  sales increased $1.9 million in the first quarter of
          fiscal 2005 to $5.7 million from $3.8 million in the first  quarter of
          fiscal 2004. The increase in our  orthopaedic  products sales from the
          first  quarter  fiscal  2004 to the  first  quarter  fiscal  2005 as a
          percentage of total  biomaterials sales was primarily related to sales
          of bone graft  subsititute  products to  Orthovita  which began in the
          third  quarter of fiscal 2004 and totaled $2.3 million  dollars in the

                                       17

          first  quarter of fiscal  2005.  We expect  the growth in our  overall
          biomaterials  sales, which was 38% in the three months ended September
          30, 2004 over the comparable prior year period,  will continue because
          of greater  acceptance by the medical  community of  biomaterials  and
          technological  advances which have expanded the  applications  for our
          biomaterials  products.  Due to this greater acceptance,  we have been
          able  to  expand  our  biomaterials   customer  and  product  base  by
          initiating new partnerships within the medical device industry as well
          as expanding the product lines for our current  customers.  The growth
          of the  orthopaedic  protion of our  business is  dependent on several
          factors,  including  the  success of our  current  partners  in sports
          medicine and spine,  the continued  acceptance  of  biomaterials-based
          products in these two markets as well as expanded  future  acceptance,
          and our ability to offer new products or technologies  and attract new
          partners in these  markets.  We are regularly  evaluating  our current
          technologies  and  potential  new  technologies  on  which to base new
          avenues of growth into the sports medicine and spine markets.

         TriActiv.  The TriActiv device was  commercially  launched in Europe in
         the fourth  quarter of fiscal  2002.  We are  selling  directly  to the
         market in  Germany  and  through  distributors  throughout  the rest of
         Europe. We currently have distribution agreements for sales in Ireland,
         Switzerland, Austria, Italy, Netherlands and the United Kingdom. We are
         in the process of identifying  distributors  for additional  markets in
         Europe  and Asia.  The  TriActiv  sales  were less than 1% of our total
         sales  for the three  months  ended  September  30,  2004 and 2003.  We
         anticipate  sales of the TriActiv device will become a more significant
         component  of net sales during the second half of our fiscal year ended
         June 30,  2005 and  beyond  as we gain new  customers  in the  European
         markets,  introduce  new versions and  applications  of the product and
         launch the product in the U.S.  market.  We currently  anticipate  U.S.
         commercial launch of the TriActiv device in the third quarter of fiscal
         2005,  through  a small  direct  sales  force,  subject  to  regulatory
         approval from the FDA.

         The  TriActiv  System is a platform  technology,  offering not only our
         initial   application  for  the  protection  from  embolization  during
         treatment of diseased  saphenous vein grafts,  but future  applications
         for  the  treatment  of  carotid  artery  disease  and the  removal  of
         thrombus,  amongst  others.  Embolic  protection  is a  relatively  new
         technology and is still subject to acceptance by the medical community,
         particularly for future applications. In addition, because we intend to
         commercially   launch  the  device  ourselves,   against  other  large,
         experienced  medical  device sales teams,  we are  challenged  with the
         development of a successful  launch  strategy which will  differentiate
         the TriActiv device from other competing products.

         We  received  European  Community  approval  (CE  Mark) to  market  the
         second-generation  of the TriActiv  device,  the TriActiv(R) FX Embolic
         Protection  System  (the  TriActiv  FX),  in fiscal  2004.  This second
         generation device  incorporates  several important  ease-of-use  design
         enhancements  including  an  integrated,  fully  disposable  flush  and
         extraction  system,  a new balloon  inflator that  simplifies  catheter
         exchanges  during the  procedure,  and a  monorail  flush  catheter  to
         enhance  device  usage and reduce  procedure  time.  We have since made
         additional  changes  to the FX  System  which  required  a new  dossier
         submission  to the  European  Union.  This  submission  is  expected in
         November  2004 and a European  product  launch is expected in our third
         fiscal quarter of fiscal 2005.

Research and Development  Revenue.  Research and development revenue was derived
from a National  Institute of Standards and Technology (NIST) grant in the three
months  ended  September  30,  2004 and from both the NIST  grant and a National
Institute of Health (NIH) grant in the three months ended September 30, 2003. In
October 2001 we received the NIST grant,  a $1.9 million grant over a three-year
period, under which we are researching a synthetic vascular graft, utilizing our
porous tissue matrix (PTM)  technology.  We continue to develop this technology,
however this grant  funding  concluded in September  2004 and we will receive no
additional  funding  for this  grant.  In January  2003,  we  received  from NIH
$100,000 over a one-year period,  under which we were  researching  sustained or
controlled release of chemotherapeutic  drugs for the treatment of breast cancer
utilizing our PTM technology. This grant was completed in early fiscal 2004, but


                                       18


we are  continuing to  independently  develop this drug delivery  technology for
commercial use and expectations of future grant applications.

Royalty Income. Our royalty income primarily consists of royalties received from
St. Jude Medical and Orthovita.  Royalties from St. Jude Medical are received on
every Angio-Seal unit sold worldwide. We anticipate sales of the Angio-Seal will
continue  to grow  with  continued  procedure  growth  and as St.  Jude  Medical
continues to expand its sales and  marketing  efforts,  including  its continued
introduction of the Angio-Seal product line in the Japanese market, and releases
future  generations of the Angio-Seal  system.  Our royalty rate as of September
30, 2003 was 9%. Under our License Agreeement with St. Jude Medical, there was a
final contracted decrease in the royalty rate, to 6%, upon reaching four million
cumulative  units sold.  This final rate  reduction  occurred in April 2004.  We
currently  believe  continued  Angio-Seal unit growth will partially offset this
33% decline in royalty rate for a net reduction in royalty income in fiscal 2005
from fiscal 2004 of  approximately  10-15%.  We  therefore  expect that  royalty
income from the Angio-Seal will continue to be a significant  source of revenue.
As of September  30, 2004,  approximately  4,700,000  Angio-Seal  units had been
sold.

In March 2003, we entered into an agreement with  Orthovita  under which we will
develop and  commercialize  products  based on  Orthovita's  proprietary,  ultra
porous  VITOSS(TM) bone void filler material in combination with our proprietary
biomaterials.  The  products  will have  applications  in the bone  grafting and
spinal surgery markets. Under the agreement,  the products will be co-developed,
we will manufacture the products and Orthovita will market and sell the products
worldwide.  In addition,  we receive a royalty on Orthovita's  end-user sales of
all co-developed products.

In August  2004,  in order to enhance the  overall  business  relationship  with
Orthovita,  we acquired the proprietary  rights of a third party, an inventor of
the VITOSS  technology  (the  Inventor),  for $2.6 million  under an  assignment
agreement  with the Inventor (the  Assignment  Agreement).  Under the Assignment
Agreement,  the Company  receives an  additional  royalty from  Orthovita on the
end-user sales of all Orthovita products containing the VITOSS technology, up to
a total royalty to be received of $4,035,782.

Orthovita  launched its initial bone grafting and spinal  product  line,  VITOSS
scaffold FOAM strips and cylinders,  in the third quarter of fiscal 2004 and the
second  family of products,  VITOSS  scaffold FOAM flow in June 2004. We believe
the unique technology  associated with the VITOSS FOAM products and the size and
strength  of the spine  market  will result in the  Orthovita  component  of our
royalty  income  becoming more  significant  over the next several  quarters and
beyond.

Cost of Products Sold.  The gross margin on sales  increased to 60% in the three
months  ended  September  30,  2004  compared to 54% in the three  months  ended
September  30,  2003.  We  have  experienced  higher  volume  of  our  sales  of
biomaterials products and greater manufacturing efficiencies,  which has lowered
our unit costs in many of our product  lines.  We anticipate the gross margin on
our  biomaterials  products will remain at or close to this level with increases
in sales volume and efficiencies gained in new product lines. These improvements
could  potentially be offset by initial margins on the TriActiv  product line in
the second half of fiscal 2005, our first year of commercial  production for the
U.S. We anticipate a 58% to 60% gross margin on sales for fiscal 2005,  which is
heavily  reliant on the  product  mix of our sales,  specifically  the  TriActiv
device  sales which will  slightly  offset the  biomaterials  margins  until the
manufacturing process matures and volumes increase.

Research and Development Expenses.  Research and development expense consists of
expenses incurred for the development of our proprietary  technologies,  such as
the TriActiv  System,  absorbable and  nonabsorbable  biomaterials  products and
technologies and other development  programs,  including expenses under the NIST
program.  In December 2001, we began our TriActiv U.S.  pivotal  clinical study,
the PRIDE  study,  a  randomized  trial with a potential 80 sites in the U.S and
Europe.  We  completed  enrollment  in the PRIDE study  during  March  2004.  We
enrolled a total of 894 patients in the study, including roll-in patients, at 68
sites in the U.S. and 10 sites in Europe.  Submission  of data from the trial to
the FDA for 510(k) approval occurred in July 2004. In late October, we announced


                                       19


that we had received a comment letter,  a letter in which the FDA asks questions
or requests additional  information related to our submission,  from the FDA. We
have  prepared  and  submitted  our  response to the FDA and  continue to expect
approval for the TriActiv  system by the end of our second fiscal quarter ending
December  31,  2005.  We plan to initiate a U.S.  registry on a next  generation
TriActiv  device,  the TriActiv FX, in our second half of fiscal 2005. The study
is a planned 100 to 120 patient study at 20 sites in the U.S. We cannot make any
assurances  as to the  successful  completion  of  these  trials  or  subsequent
regulatory  approval for the TriActiv  System or for future  applications in the
U.S. or in Europe.

Clinical  efforts in pursuit of FDA approval and  continuing  development of the
TriActiv   System,   as  well  as  our  continued   development  of  proprietary
biomaterials  products  and  technologies,   require  significant  research  and
development  expenditures.  We anticipate  research and development expense will
continue to increase as we pursue  commercialization  of the TriActiv  System in
the U.S.,  and  explore  opportunities  for  other  indications  related  to the
TriActiv  System  as well as our other  technologies,  including  the  continued
development of proprietary biomaterials technologies.  While we believe research
and development expenditures will increase in dollars, we believe that they will
decrease as a  percentage  of total  revenue as our revenue  continues  to grow.
Research and development  expense was 29% of total revenues for the three months
ended  September  30, 2004 compared to 33% of total revenue for the three months
ended September 30, 2003.

Selling,  General  and  Administrative.   Selling,  general  and  administrative
expenses include general and administrative  costs,  including activities of our
finance, human resource and business development  departments,  as well as costs
related  to  the  sales  and  marketing  of  our   products.   The  general  and
administrative  component of selling,  general and  administrative  expenses has
increased over the same period in 2004. This increase is a result of the overall
growth of our business,  specifically in personnel expenses, as well as expenses
incurred   related  to  compliance   with  new  SEC  and  corporate   governance
regulations.

The sales  and  marketing  component  of  selling,  general  and  administrative
expenses  consists of marketing  expenses in the U.S.,  related primarily to the
U.S.  commercialization  efforts of the TriActiv device, and sales and marketing
efforts at our German subsidiary.  We have a subsidiary in Germany,  Kensey Nash
Europe GmbH, where we have established a European sales and marketing team. This
team  consisted  of three  clinical  specialists  and four  sales  people  as of
September 30, 2004. We will continue to add personnel to this team as we believe
is  required  to meet our  clinical  and sales  goals.  This team is selling the
product direct in the German market and supports our  distributor  relationships
in the rest of Europe.

Our sales and  marketing  expenses  have only  increased  slightly  in the first
quarter  of fiscal  2005 over the same  period in  fiscal  2004.  This  increase
related to increased  marketing efforts as we move toward  commercialization  of
the  TriActiv in the U.S.  offset in large part by a decrease in clinical  study
expenses in support of third  party  reimbursement  of  TriActiv  in Europe.  We
anticipate  sales  and  marketing  expenses  will  increase  as  we  await  U.S.
regulatory approval of the TriActiv,  prepare for U.S. launch of the product and
ultimately  launch the product in the third  quarter of fiscal  2005.  If we are
granted approval from the FDA, we plan to market and sell the device in the U.S.
using a small direct sales team with an  anticipated  market launch in the third
quarter of fiscal 2005. Our initial estimates of the cost of a direct sales plan
would increase  selling  expense in fiscal 2005 by $2.5 million to $3.0 million,
including personnel and marketing  expenses,  over fiscal 2004. We also continue
to expand our marketing efforts for our biomaterials business.

Income Tax Expense.  We estimate that our effective tax rate for the fiscal 2005
will be approximately 30%, which includes estimates of our current year research
and development tax credit as well as non-taxable interest income.


                                       20



CRITICAL ACCOUNTING POLICIES

Our  "critical  accounting  policies"  are those  that  require  application  of
management's most difficult,  subjective or complex judgments, often as a result
of the need to make estimates  about matters that are  inherently  uncertain and
may change in future periods.  It is not intended to be a comprehensive  list of
all of our  significant  accounting  policies.  In many  cases,  the  accounting
treatment  of a particular  transaction  is  specifically  dictated by generally
accepted accounting principles,  with no need for management's judgment in their
application.  There  are also  areas  in which  the  selection  of an  available
alternative  policy would not produce a  materially  different  result.  We have
identified  the  following  as  our  critical   accounting   policies:   revenue
recognition,  accounting for  stock-based  compensation,  allowance for doubtful
accounts, inventory valuation and income taxes.

Revenue  Recognition.  We  recognize  revenue  under  the  provisions  of  Staff
Accounting Bulletin (SAB) No. 101, Revenue  Recognition in Financial  Statements
(SAB 101).

        Sales Revenue. Accordingly, sales revenue is recognized when the related
        product is shipped.  Advance payments  received for products or services
        are recorded as deferred  revenue and are recognized when the product is
        shipped or services  are  performed.  All of our  shipments  are Free on
        Board (F.O.B.)  shipping point.  We reduce sales for estimated  customer
        returns, discounts and other allowances, if applicable. Our products are
        custom manufactured for our customers and are subject to return only for
        failure to meet customer specification.

        Research and Development Revenue. Revenue under research and development
        contracts  is  recognized  as the related  expenses  are  incurred.  All
        revenues recorded on this line item are government  programs under which
        the  U.S.   government  funds  the  research  of  high  risk,   enabling
        technologies.

        Royalty Revenue. Royalty revenue is recognized as the related product is
        sold. We recognize  substantially  all of our royalty revenue at the end
        of each month, in accordance with our customer  agreements.  (See Note 1
        to  the   Condensed   Consolidated   Financial   Statements   -  Revenue
        Recognition).

Accounting for Stock-Based Compensation. We account for stock-based compensation
costs under SFAS No. 123, Accounting for Stock-Based Compensation, as amended by
SFAS No. 148,  which permits (i)  recognition  of the fair value of  stock-based
awards as an expense,  or (ii)  continued  application  of the  intrinsic  value
method of  Accounting  Principles  Board  Opinion No. 25,  Accounting  for Stock
Issued to  Employees  (APB 25).  We account  for our  stock-based  employee  and
director compensation plans under the recognition and measurement  principles of
APB 25. Under this  intrinsic  value method,  compensation  cost  represents the
excess, if any, of the quoted market price of our common stock at the grant date
over the amount the grantee must pay for the stock. Our policy is to grant stock
options at the fair market  value at the date of grant.  Therefore,  we have not
recognized any compensation expense for options granted to employees. We account
for  stock-based  awards  to  non-employees  using  the  fair  value  method  in
accordance   with  SFAS  No.  123,  which   requires  using  the   Black-Scholes
option-pricing  model to determine  the fair value of the option at the original
grant date. Options granted to non-employees, as defined under SFAS No. 123, (as
amended by SFAS No. 148) and Emerging Issues Task Force (EITF) 96-18  Accounting
for Equity  Instruments that are Issued to Other Than Employees for Acquiring or
in Conjunction with Selling,  Goods or Services, are recorded as an expense over
the contractual  service period.  We granted  options to  non-employee,  outside
consultants during fiscal 2003 and 2004. See Note 5 to the financial  statements
for  information  regarding  options granted to  non-employees  in July 2003 and
October 2002.

Allowance  for  Doubtful  Accounts.  Our  allowance  for  doubtful  accounts  is
determined  using a combination of factors to ensure that our trade  receivables
balances  are not  overstated  due to  uncollectibility.  We maintain a bad debt
reserve for all customers based on a variety of factors, including the length of


                                       21


time receivables are past due, trends in overall weighted average risk rating of
the total portfolio,  significant one-time events and historical experience with
each customer.  Also, we record additional reserves for individual accounts when
we become aware of a customer's  inability to meet its financial  obligations to
us, such as in the case of bankruptcy filings or deterioration in the customer's
operating results or financial  position.  If circumstances  related to specific
customers  change,  our estimates of the  recoverability of receivables would be
adjusted. We believe our allowance at September 30, 2004 was sufficient to cover
all existing accounts receivable.

Inventory  Valuation.  Our  inventory  is stated at the lower of cost or market.
Adjustments  to inventory  are made at the  individual  part level for estimated
excess,  obsolescence or impaired balances, to reflect inventory at the lower of
cost or market. Factors influencing these adjustments include changes in demand,
rapid technological changes, product life cycle and development plans, component
cost trends,  product  pricing,  physical  deterioration  and quality  concerns.
Revisions to these  adjustments would be required if any of these factors differ
from our estimates.

Income Taxes.  Our  estimated  effective tax rate includes the impact of certain
estimated research and development tax credits and non-taxable  interest income.
Material  changes  in, or  differences  from,  our  estimates  could  impact our
estimate of our effective tax rate.

RESULTS OF OPERATIONS

COMPARISON OF THREE MONTHS ENDED SEPTEMBER 30, 2004 AND 2003

The following table summarizes our operating  results for the three months ended
September 30, 2004 compared to the three months ended September 30, 2003.



- ----------------------------- ---------------------------------------------------------------- ---------------------
                                                    THREE MONTHS ENDED                         PERCENT CHANGE FROM
                              ----------------------------------------------------------------
                                                                               
($ MILLIONS)                    SEPTEMBER 30,    % OF TOTAL    SEPTEMBER 30,     % OF TOTAL      PRIOR PERIOD TO
                                    2004          REVENUES          2003          REVENUES        CURRENT PERIOD
============================= ================== ============ ================= ============== =====================
REVENUES:
============================= ================== ============ ================= ============== =====================
Total Revenues                      $15.1           100%           $12.4            100%               22%
============================= ================== ============ ================= ============== =====================
Net Sales                           $10.1            67%            $7.3             59%               38%
- ----------------------------- ------------------ ------------ ----------------- -------------- ---------------------
Research & Development              $0.3             2%             $0.2             2%                 8%
Revenue
- ----------------------------- ------------------ ------------ ----------------- -------------- ---------------------
Royalty Income                      $4.7             31%            $4.8             39%               (3%)
============================= ================== ============ ================= ============== =====================
EXPENSES:
============================= ================== ============ ================= ============== =====================
Cost of Products Sold               $4.0             27%            $3.3             27%               21%
- ----------------------------- ------------------ ------------ ----------------- -------------- ---------------------
Research & Development              $4.4             29%            $4.1             33%                7%
Expense
- ----------------------------- ------------------ ------------ ----------------- -------------- ---------------------
Selling, General &
Administrative Expense              $2.5             16%            $2.0             16%               26%
- ----------------------------- ------------------ ------------ ----------------- -------------- ---------------------
Interest Income                     $0.3             2%             $0.3             2%                 7%
- ----------------------------- ------------------ ------------ ----------------- -------------- ---------------------


Total  Revenues.  Total  revenues  increased  22% to $15.1  million in the three
months  ended  September  30, 2004 from $12.4  million in the three months ended
September 30, 2003.

      Net Sales.  Net sales of products  increased  38% to $10.1 million for the
      three  months  ended  September  30, 2004 from $7.3  million for the three
      months  ended  September  30, 2003,  as we continued to increase  sales to
      existing  customers and expand sales to new  customers.  This increase was

                                       22


      primarily  attributable to increased  sales of our cardiology  biomaterial
      products  and  our  orthopaedic  products,  specifically  our  bone  graft
      subsititute  products.  Orthopaedic sales increased 49% to $5.7 million in
      the three months ended  September 30, 2004 from $3.8 million for the three
      months ended September 30, 2003. Cardiology biomaterial sales increased by
      22% to $3.8 million from $3.1 million for the three months ended September
      30, 2004 and 2003.  This  increase  related to sales of the collagen  plug
      component of the Angio-Seal product,  which increased $1.2 million, or 51%
      over the prior year  comparable  period,  offset the expected  decrease in
      sales of the polymer  anchor  component  of the  Angio-Seal.  Sales of the
      anchor  component  declined to $229,000 from $736,000 for the three months
      ended September 30, 2004 and 2003, respectively. As evidenced in our first
      quarter of fiscal 2005, we anticipate  several factors will compensate for
      the decline in sales of this one  component.  We expect these factors will
      include the growth in our spine products,  growth in sales of the collagen
      plug  component of the  Angio-Seal,  growth in sales to our other existing
      biomaterials customers and the addition of new customers.  Sales levels of
      our sports medicine  products  throughout the remainder of fiscal 2005 are
      estimated to remain relatively  consistent with the levels  experienced in
      the first  quarter of fiscal  2005.  Net sales for the three  months ended
      September  30, 2004 and September 30, 2003  consisted  almost  entirely of
      biomaterials sales, as the TriActiv sales were less than 1% of total sales
      in both periods.

      Research  and  Development  Revenues.  Research and  development  revenues
      increased  8% to  $253,000  from  $235,000  for  the  three  months  ended
      September  30, 2004 and 2003,  respectively.  The  revenues  for the three
      months ended  September 30, 2004 consisted of amounts  generated under our
      NIST synthetic  vascular graft grant.  The slight  increase from the prior
      year primarily reflected an increase in reimbursements under the synthetic
      vascular graft grant,  which  generated  $253,000 in revenue for the three
      months ended  September 30, 2004 compared to $183,000 for the three months
      ended  September  30, 2003.  This  increase was  attributable  to expenses
      associated with pre-clinical studies, which are a significant component of
      the  total  reimbursement  under  the  grant.  Specifically,  in our first
      quarter fiscal 2005,  revenues  generated from such study  activities were
      $148,000  compared to $94,000 in the first quarter of fiscal 2004. The NIH
      breast  cancer drug  delivery  grant,  which was received in January 2003,
      contributed  $52,000 in revenue in the three  months ended  September  30,
      2003 and $0 in revenue for the three months ended  September  30, 2004, as
      the project concluded in October 2003.

      The following table summarizes the research and development  revenue as of
      September 30, 2004 compared to September 30, 2003:




                                                                            

- -------------------------------------- ------------------- ------------------ -------------------------
                                          SEPTEMBER 30,       SEPTEMBER 30,    PERCENTAGE CHANGE FROM
            GRANT                             2004               2003             FY 04 TO FY 05
- -------------------------------------- ------------------- ------------------ -------------------------
NIST Vascular Graft                         $253,000           $183,000                 38%
- -------------------------------------- ------------------- ------------------ -------------------------
NIH Breast Cancer Drug Delivery                $ 0             $ 52,000                (100%)
- -------------------------------------- ------------------- ------------------ -------------------------
TOTAL R&D REVENUE                           $253,000           $235,000                  8%
====================================== =================== ================== =========================


      Royalty  Income.  Royalty  income  decreased  3% to $4.7 million from $4.8
      million  in  the  three  months  ended   September   30,  2004  and  2003,
      respectively.

      This decrease was due to the decrease in the Angio-Seal contracted royalty
      rate from 9% to 6% in April 2004. Angio Seal royalties decreased from $4.8
      million to $4.1  million in the first  quarters  of fiscal  2004 and 2005,
      respectively.  The  decrease in the  royalty  rate was offset by a greater
      number of units sold as well as an increase in the average  selling  price
      for the  Angio-Seal.  This  increase  in the  average  selling  price  was
      partially due to favorable exchange rates.  Royalty units increased 25% as
      approximately  360,000  Angio-Seal units were sold to end-users during the
      three months ended  September 30, 2004 compared to  approximately  288,000
      units sold during the three months ended  September  30, 2003.  We believe
      that the increase in units were due to St. Jude Medical's  continued sales
      and marketing  efforts,  which have  resulted in greater  market share and
      overall increased adoption of vascular closure devices in the market.

                                       23


      Partially  offsetting the  Angio-Seal  royalty  income  decrease,  royalty
      income  also  included  royalties  from  Orthovita  under the  March  2003
      manufacturing, development and supply agreement between our two companies.
      This  royalty is received on all  end-user  sales of  co-developed  VITOSS
      products by  Orthovita.  The first royalty was earned in the third quarter
      of fiscal 2004 when Orthovita commercially launched the first co-developed
      products.  Additionally, we acquired proprietary rights from a third party
      inventor  of the VITOSS  technology.  Under  this  agreement  the  Company
      receives an additional royalty from Orthovita on the end-user sales of all
      Orthovita products containing the VITOSS technology. The first payment was
      earned  in the  quarter  ended  September  30,  2004.  (See  Note 1 to the
      Condensed  Consolidated  Financial  Statements  - Patents and  Proprietary
      Rights).  Total royalty income from Orthovita was  approximately  $571,000
      for the first quarter of fiscal 2005.

Cost of Products  Sold.  Cost of products sold  increased 21% to $4.0 million in
the three months ended  September 30, 2004 from $3.3 million in the three months
ended  September 30, 2003.  Gross margin on sales  increased 600 basis points in
the three  months ended  September  30, 2004 to 60% compared to 54% in the three
months  ended  September  30, 2003.  The  increase in gross margin  reflects the
higher  margins  on our  biomaterials  products  attributable  in part to higher
volumes,  which  resulted in  manufacturing  efficiencies,  as well as continued
allocation of overhead across greater sales volumes,  resulting in a decrease in
per unit costs.  We expect that over the 2005 fiscal year these  margins will be
offset by the TriActiv device and new products, which should have slightly lower
margins until the manufacturing processes mature and volumes grow.

Research and Development  Expenses.  Research and development expenses increased
7% to $4.4 million in the three months ended September 30, 2004 compared to $4.1
million in the three  months  ended  September  30,  2003.  While  research  and
development  expenditures  continued  to  increase  in  absolute  dollars,  they
decreased  as a  percentage  of total  revenue  to 33%  from  29% for the  first
quarters of fiscal years 2004 and 2005,  respectively.  Expense  increases  were
primarily due to our development efforts on our biomaterials products, including
our work under the NIST grant.  Biomaterials and other proprietary  technologies
spending  increased  $212,000,  or 14%, to $1.8 million as of September 30, 2004
from $1.6  million as of September  30, 2003  related  primarily to increases in
personnel costs of $150,000,  legal and consulting costs of $36,000 and facility
costs,  including  rent,  electric  and  depreciation,  of $29,000  all of which
supported  our  continued  development  of new  products and  processes  for our
current and prospective customers.  Research and development expenses related to
the  TriActiv  system  increased  $93,000,  or 4%, to $2.6  million in the three
months  ended  September  30, 2004 from $2.5  million in the three  months ended
September 30, 2003.  Expense  increases  occurred in personnel costs ($428,000),
product design costs related to the TriActiv system  ($242,000),  patent counsel
fees and other consulting costs ($106,000),  and facility costs, including rent,
electric and depreciation  ($143,000),  all of which supported the growth in the
development  efforts on future  generations of the TriActiv  system.  These cost
increases  were largely  offset by an $865,000  decrease in clinical trial costs
due to the  conclusion  of the PRIDE  clinical  trial in March  2004.  We expect
research and development  expenses to increase as we investigate and develop new
products,  conduct  clinical  trials  and  seek  regulatory  approvals  for  our
proprietary products.

Selling, General and Administrative Expense. Selling, general and administrative
expense  increased  26% to $2.5 million in the three months ended  September 30,
2004 from $2.0 million in the three months ended  September  30, 2003.  This was
primarily the result of general and  administrative  expenses,  which  increased
$514,000 to $1.5 million in the three months ended  September 30, 2004 from $1.0
million in the three months ended September 30, 2003, primarily  attributable to
a  $332,000  increase  in  personnel  expense.  In  addition,  we had a $140,000
increase in bad debt expense,  primarily the result of a $110,000  reserve for a
potential bad debt write off.

Sales and marketing expenses remained consistent at $950,000 in the three months
ended  September 30, 2004 and 2003.  The TriActiv  European  sales and marketing
costs decreased slightly, by $21,600, due to a decrease in expenses related to a
marketing clinical study in support of third party reimbursement of the TriActiv
device in Europe.  These clinical study expenses decreased $86,000 to $61,000 in

                                       24


the three  months  ended  September  30, 2004 from  $148,000 in the three months
ended  September 30, 2003.  The study is expected to conclude by December  2004.
This  decrease  was  partially  offset by an increase in  personnel  expenses of
$49,000.  Offsetting the slight  decline in European sales and marketing  costs,
U.S. marketing expenses increased slightly, by $22,100. This increase related to
exhibition   expenses  as  well  as  marketing   efforts   associated  with  the
commercialization of the TriActiv system in the U.S.

Net  Interest  Income.  Interest  expense  decreased  77% to $5,000 in the three
months ended September 30, 2004 from $20,000 in the three months ended September
30,  2003.  This  decrease  was the  result of a lower  average  debt  principal
balance.  Interest income  increased by 7% to $310,000 in the three months ended
September 30, 2004 from  $290,000 in the three months ended  September 30, 2003.
This  increase  was  consistent  with the  increase  in our cash and  investment
balances, which increased by 6% from the comparable period.

LIQUIDITY AND CAPITAL RESOURCES

Our cash, cash  equivalents and investments  were $57.2 million at September 30,
2004, a decrease of $3.9  million from our balance of $61.1  million at June 30,
2004,  the end of our prior fiscal year.  In addition,  our working  capital was
$69.9 million at September 30, 2004, a decrease of $2.8 million from our working
capital of $72.7 million at June 30, 2004.

OPERATING ACTIVITIES
Net cash  provided by our  operating  activities  was $3.9  million in the three
months ended  September 30, 2004. For the three months ended September 30, 2004,
we had net income of $3.2  million,  a tax  benefit  from the  exercise of stock
options of $178,000, non-cash employee stock-based compensation of $177,000, and
non-cash depreciation and amortization of $1.3 million. Cash used as a result of
changes in asset and  liability  balances  was  $877,000.  The  decrease in cash
related to the change in assets and liabilities was primarily due to an increase
in  inventory  ($340,000)  and  decrease  in our  accounts  payable  and accrued
expenses ($761,000) as well as in deferred revenue ($91,000). This was partially
offset by a decrease in accounts  receivable,  which  provided cash of $385,000.
The  inventory  increase was primarily due to stocking of one of our primary raw
materials  to take  advantage  of a quantity  price  reduction.  The decrease in
accounts  payable and accrued expenses related to our bonus payment to employees
in September and a federal tax payment made in September  2004.  These  payments
were  offset by  increases  to our accrued tax  liability  for future  estimated
federal  tax  payments  and an increase in our trade  accounts  payable  balance
related to our continued growth. Decreases in accounts receivable related to the
timing of customer  payments in addition to the recording of a $110,000  reserve
for a potential bad debt write off.

INVESTING ACTIVITIES
Cash used in investing  activities  was $11.5 million for the three month period
ended  September  30,  2004.  This was the  result of  purchase  and  redemption
activity  within  our  investment  portfolio  in  addition  to the $2.6  million
acquisition  of  proprietary  rights (See Note 1 to the  Condensed  Consolidated
Financial Statements - Patents and Proprietary Rights). In addition,  during the
period we had  investments  of  $250,000  mature or be called.  We  subsequently
purchased new investments  with these proceeds as well as invested an additional
$4.0 million of our cash and/or cash equivalents, for total investment purchases
of $4.2 million. See Note 1 to the condensed  consolidated  financial statements
included in this quarterly  report for a description of our  available-for  sale
securities.  See the discussion below of cash used in purchasing property, plant
and equipment.

We have a $25.0  million  capital  spending  plan  for  fiscal  2005,  of  which
approximately  $20 million will be expended on our new facility (see  discussion
below),  and the  remainder  will be expended to continue to expand our research
and development and  manufacturing  capabilities  and upgrade our MIS technology
infrastructure.

In the first quarter of fiscal 2005, we purchased land and started  construction
of our new facility. The new facility will be located in the general vicinity of
our existing facility. Long term, the proposed building site could accommodate a

                                       25


220,000  square  foot  facility  and thus  provide  for our  future  growth  and
continued  expansion.  Our construction plan has three phases.  Phase one is the
construction  of a 160,000  square foot building shell and the fit-out of 90,000
square feet of space for our  manufacturing  and quality  assurance  operations.
Phase one began in our first  fiscal  quarter of 2005,  and will  continue for a
period of eighteen to twenty four months and have a total  estimated cost of $25
million,  including  the land  purchase.  Phase  two  would  increase  the total
building size to 175,000  square feet and is  anticipated  to be complete by the
end of five years.  The second phase would allow the complete  transition of all
our personnel and operations to the new facility. Phase three would complete the
building to the maximum of 220,000  square feet,  when  necessary.  We intend to
finance the construction of this building from current available cash on hand or
liquid investments.

FINANCING ACTIVITIES
The  exercise of stock  options  provided  cash of $324,000 for the three months
ended September 30, 2004. We believe that option exercises will continue through
fiscal 2005 due to the current  market price of our common stock compared to the
average exercise price of outstanding options.

DEBT
On September 1, 2000, we incurred an obligation in the amount of $4.5 million in
conjunction with the acquisition of THM Biomedical,  Inc. The obligation was due
in equal quarterly installments.  As of September 30, 2004 the entire obligation
was paid in full. No debt remains on our balance sheet.

STOCK REPURCHASE PROGRAM
On August 17, 2004, we announced  that our board of directors  had  reinstated a
program to  repurchase  issued and  outstanding  shares of Common Stock over six
months from the date of the board  reinstatement.  The reinstated plan calls for
the  repurchase  of up to 259,500  shares,  the balance  under the original plan
approved in October  2003.  As of September  30, 2004,  we had  repurchased  and
retired  25,000  shares of common  stock under the current  program at a cost of
approximately  $600,000,  or an average  market  price of $24.14  per share.  In
October 2004, we repurchased an additional  174,867 shares of common stock under
the program at a cost of  approximately  $4.5 million or an average market price
of $25.94 per share.  We financed all of these  repurchases  using our available
cash.

We plan to continue to repurchase our shares for cash,  from time to time in the
open market, through block trades or otherwise.  The repurchase program does not
require us to  purchase  any  specific  dollar  value or number of  shares.  Any
purchases  under  the  program  will  depend  on  market  conditions  and may be
commenced or suspended at any time or from time to time without prior notice.

RESEARCH AND DEVELOPMENT TAX CREDIT
During the fourth  quarter of fiscal year 2003,  we  performed  a  retrospective
research and development tax credit study for fiscal years 1993 through 2003. We
recorded the majority of this tax credit ($1.5 million) in the fourth quarter of
fiscal  2003.  During the first  quarter  of our fiscal  2004,  we  recorded  an
additional  portion of the research and  development  tax credit  ($310,000) and
professional service fees as a component of selling,  general and administrative
expenses ($50,500) related to this research and development tax credit study.

GENERAL
We plan to continue to spend  substantial  amounts to fund clinical  trials,  to
gain  regulatory  approvals and to continue to expand  research and  development
activities,  particularly for the TriActiv System and our biomaterials products.
In addition to the potential  cash  requirements  associated  with our announced
reinstatement  of the stock  repurchase  plan (see above),  we will continue the
construction  of our  new  facility  to  support  the  continued  growth  of our
biomaterials  business and expected commercial launch of the TriActiv System, as
discussed above. If approved by the FDA, we plan to market and sell the TriActiv
System in the U.S.  through a small,  dedicated  direct  sales  force  initially
comprised of approximately ten salespeople. Our initial estimates of the cost of
a direct sales plan would  increase  selling  expense in fiscal 2005 over fiscal
2004  by $2.5  million  to  $3.0  million,  including  personnel  and  marketing

                                       26


expenses.  We believe our current cash and investment  balances,  in addition to
cash  generated  from  operations,  will be  sufficient  to meet our  operating,
financing and capital  requirements through at least the next 12 months. We also
believe our cash and  investment  balances  will be  sufficient on a longer term
basis, however, it will depend on numerous factors,  including market acceptance
of our  existing  and  future  products;  the  successful  commercialization  of
products  in  development  and costs  associated  with  that  commercialization;
progress in our product  development  efforts;  the  magnitude and scope of such
efforts;  progress  with  pre-clinical  studies,  clinical  trials  and  product
clearance by the FDA and other  agencies;  the cost and timing of our efforts to
expand our manufacturing, sales, and marketing capabilities; the cost of filing,
prosecuting,  defending  and  enforcing  patent  claims  and other  intellectual
property  rights;  competing  technological  and  market  developments;  and the
development of strategic alliances for the marketing of certain of our products.

The terms of any future  equity  financing we  undertake  may be dilutive to our
stockholders  and the  terms  of any  debt  financing  may  contain  restrictive
covenants  that limit our  ability  to pursue  certain  courses  of action.  Our
ability to obtain  financing is  dependent on the status of our future  business
prospects,  as well as conditions prevailing in the relevant capital markets. No
assurance can be given that any additional financing will be available to us, or
will be available to us on acceptable terms' should such a need arise.

Our estimate of the time periods for which our cash and cash equivalents will be
adequate to fund operations is a forward looking statement within the meaning of
Private  Securities  Litigation  Reform  Act of 1995 and is subject to risks and
uncertainties.  Actual results may differ materially from those  contemplated in
such forward-looking  statements.  In addition to those described above, factors
which may cause such a difference  are set forth below under the caption  "Risks
Factors" below.

                                  RISK FACTORS
You  should  carefully  consider  the  risks,  uncertainties  and other  factors
described below, in addition to the other  information set forth in this report,
because they could  materially  and  adversely  affect our  business,  operating
results,  financial  condition,  cash flows and  prospects  as well as adversely
affect the value of an investment in our common stock.

RISKS RELATED TO OUR BUSINESS

WE MAY NOT BE ABLE TO OBTAIN THE NECESSARY REGULATORY APPROVALS FOR THE TRIACTIV
SYSTEM IN THE UNITED STATES.

The FDA has not approved the TriActiv  System for  marketing.  Prior to granting
approval,  the FDA may  require  clarification  of  information  provided in our
regulatory  submissions,  more information or more clinical studies. If granted,
FDA  approval  may impose  limitations  on the uses for which our product may be
marketed or how our product may be marketed.  Should we experience  delays or be
unable  to  receive  approval  from  the  FDA,  our  growth  prospects  will  be
diminished.

ALTHOUGH WE HAVE  RECEIVED CE MARK APPROVAL AND EVEN IF WE RECEIVE FDA APPROVAL,
WE MAY NOT BE SUCCESSFUL  COMMERCIALIZING  THE TRIACTIV  SYSTEM THROUGH A DIRECT
SALES FORCE.

If the TriActiv  System obtains the necessary  governmental  approvals,  we will
need to commercialize  the product.  We may not be able to successfully  develop
and  train  our own sales  force to sell and  market  the  TriActiv  System.  We
recently began to build a sales and marketing force, but had no prior experience
hiring or training a sales and marketing force. We may not be able to expand and
maintain an internal  sales and  marketing  force with  technical  expertise and
supporting  distribution   capabilities.   If  we  are  unable  to  successfully
commercialize the TriActiv device, our growth prospects will be diminished.

                                       27



WE DERIVE A SUBSTANTIAL MAJORITY OF OUR REVENUES FROM ONLY TWO CUSTOMERS.


A  substantial  majority  of our  total  revenues  are  derived  from  only  two
customers.  Royalty income from, and sales of biomaterials  to, St. Jude Medical
associated  with  the  Angio-Seal  represented  approximately  58% of our  total
revenue  for fiscal  2004 while sales of  biomaterials  products  to Arthrex,  a
distributor  of orthopaedic  products,  represented  approximately  30% of total
revenues.  It is not  possible  for us to predict the future level of demand for
our products that will be generated by these  customers or the future demand for
the Angio-Seal  from customers of St. Jude Medical.  Our customer  concentration
exposes us to the risk of changes in the business  condition of either our major
customers  and to the risk  that the loss of a major  customer  would  adversely
affect our results of  operations.  Our  relationship  with these  customers  is
subject to change at any time.

WE ANTICIPATE  THAT A SUBSTANTIAL  PORTION OF OUR REVENUES WILL CONTINUE TO COME
FROM THE ANGIO-SEAL, WHICH IS MANUFACTURED, MARKETED AND DISTRIBUTED BY ST. JUDE
MEDICAL.

Under  our  license  agreements  with  St.  Jude  Medical,   the  Angio-Seal  is
manufactured, marketed and sold on a worldwide basis by St. Jude Medical. Two of
our  significant  sources of revenue for the future are  expected to be sales of
collagen to St. Jude Medical for use in the  Angio-Seal  and royalty income from
the sale of the Angio-Seal product line. Our success with the Angio-Seal depends
in part on the time,  effort and attention that St. Jude Medical  devotes to the
Angio-Seal  product line and on their  success in  manufacturing,  marketing and
selling the Angio-Seal  product line. Under the terms of our agreements with St.
Jude Medical, we have no control over the pricing and marketing strategy for the
Angio-Seal  product  line.  In  addition,  we  depend  on St.  Jude  Medical  to
successfully  maintain levels of  manufacturing  sufficient to meet  anticipated
demand,  abide by applicable  manufacturing  regulations and seek  reimbursement
approvals.  St. Jude Medical can terminate our  arrangement  at any time for any
reason  upon  12  months  notice.   At  such  time,  all  sales  and  marketing,
manufacturing and distribution rights to the Angio-Seal would be returned to us.
St.  Jude  Medical  may  not  successfully   pass  future   inspections  of  its
manufacturing  facility or adequately perform its  manufacturing,  marketing and
selling  duties.  Any such  failure by St. Jude  Medical may  negatively  impact
Angio-Seal unit sales and therefore reduce our royalties.

IF OUR  BIOMATERIALS  PRODUCTS ARE NOT  SUCCESSFUL,  OUR  OPERATING  RESULTS AND
BUSINESS MAY BE SUBSTANTIALLY IMPAIRED.

The success of our existing biomaterials  products, as well as any we develop in
the future,  depends on a variety of factors,  including our ability to continue
to manufacture,  sell and competitively  price these products and the acceptance
of these products by the medical profession.  In addition, we may be required to
obtain regulatory approval for any future biomaterials products. We will require
substantial additional funds to develop and market our biomaterials products. We
expect to fund the  growth of our  biomaterials  business  out of our  operating
income,  but  this  operating  income  may  not be  sufficient  to  develop  new
biomaterials  products.  To  date,  we have  relied  on  strategic  partners  or
customers to market and sell our  biomaterials  products.  We cannot  assure you
that we  will  commercialize  our  products  successfully  through  our  planned
development of a sales force.

WE DEPEND ON OUR CUSTOMERS TO MARKET AND OBTAIN  REGULATORY  APPROVALS FOR THEIR
BIOMATERIALS PRODUCTS.

We depend on the  efforts  of our  biomaterials  customers  in  marketing  their
products  that include our  biomaterials  components.  There can be no assurance
that our customers'  end-use products that include our  biomaterials  components
will be commercialized  successfully by our customers or that our customers will
otherwise be able to compete effectively in their markets.

THE MARKETS FOR OUR  PRODUCTS  ARE HIGHLY  COMPETITIVE  AND ARE LIKELY TO BECOME
MORE COMPETITIVE, AND OUR COMPETITORS MAY BE ABLE TO RESPOND MORE QUICKLY TO NEW
OR EMERGING TECHNOLOGIES AND CHANGES IN CUSTOMER REQUIREMENTS.

The markets for our current and  proposed  products  are  fragmented,  intensely
competitive,  subject to rapid change and sensitive to new product introductions
and  enhancements.  We expect that the competitive  environment for our products
will become more intense as  additional  companies  enter our markets and as new
techniques and  technologies  are adopted.  Our biomaterials and medical devices
compete  directly  and  indirectly  for  customers  with a range of products and
technologies produced by a wide variety of companies, as well as other processes
and  procedures  which do not  require  the use of our  products or those of our


                                       28


competitors.  Many of our existing competitors, as well as a number of potential
new competitors,  have longer operating histories in these markets, greater name
recognition,   larger  customer  bases  and  greater  financial,  technical  and
marketing resources.

Our  biomaterials  products  compete  with the  products  of many of the  larger
companies in the industry.  In the vascular sealing device market,  our products
compete  with  products  sold  by  Datascope  Corporation,   Perclose,  Inc.  (a
subsidiary of Abbott  Laboratories) and Vascular Solutions,  Inc., amongst other
smaller  competitors.  The  majority of vascular  sealing is  performed  through
manual  compression,  which  represents  our primary  competition.  The TriActiv
System is currently only commercially  available in Europe where our competitors
include Boston Scientific  Corporation,  Johnson and Johnson,  Inc.,  Medtronic,
Inc. (which owns Percu-Surge, Inc.) and Guidant Corporation, among others. If we
are successful in commercializing the TriActiv System in the U.S., we anticipate
the  competitors  will be the same  companies  against which we are competing in
Europe, as well as others.

Our competitors  may have broader  product lines,  which allow them to negotiate
exclusive,  long-term supply contracts and offer comprehensive pricing for their
products.  Broader  product  lines  may  also  provide  our  competitors  with a
significant  advantage  in  marketing  competing  products  to group  purchasing
organizations and other managed care organizations that are increasingly seeking
to reduce costs through centralized purchasing.  Greater financial resources and
product  development  capabilities  may allow our  competitors  to respond  more
quickly to new or emerging  technologies  and  changes in customer  requirements
that may render our products obsolete.

Because a significant portion of our revenue depends on sales of medical devices
by our customers to the end-user  market,  we are also  affected by  competition
within the  markets for these  devices.  Competition  within the medical  device
market  could  also have an  adverse  effect on our  business  for a variety  of
reasons, including that our customers may compete directly with larger, dominant
manufacturers  with  extensive  product lines and greater  sales,  marketing and
distribution capabilities.  We are also unable to control other factors that may
impact the  commercialization  of our components  for end use products,  such as
marketing and sales efforts and competitive  pricing pressures within particular
markets.

IF OUR PRODUCTS ARE NOT ACCEPTED BY THE MEDICAL COMMUNITY OR IF OUR PRODUCTS ARE
REPLACED BY NEW TECHNOLOGIES, OUR BUSINESS MAY SUFFER.

The success of our existing  products  depends on continued  acceptance of these
products by the medical community. We cannot predict whether or not our products
will  continue to be accepted and if that  acceptance  will be sustained to over
the long term.  The success of any products we develop in the future will depend
on the adoption of these products by our targeted markets. We cannot predict how
quickly, if at all, the medical community will accept our future products or the
extent to which our future  products will be used. If we encounter  difficulties
introducing future products into our targeted markets, our operating results and
business may be  substantially  impaired.  In  addition,  new  technologies  and
techniques may be developed  which may render our current  products,  along with
those under development, obsolete.

THE LOSS OF, OR INTERRUPTION OF SUPPLY FROM, KEY VENDORS COULD LIMIT OUR ABILITY
TO MANUFACTURE OUR PRODUCTS.

We purchase  certain  materials  and  components  for our products  from various
suppliers.  Some of these  components are custom made for us,  including many of
our  absorbable  polymer and suture raw  materials  which are used in our custom
polymer  products  across all markets.  Any loss of, or  interruption  of supply
from,  key  vendors  may  require us to find new  vendors.  We could  experience
production or development delays while we seek new vendors.

WE MAY HAVE PROBLEMS  MANUFACTURING AND DELIVERING OUR BIOMATERIALS  PRODUCTS IN
THE FUTURE.

The  biomaterials  industry is an emerging area,  using many materials which are
untested or whose  properties  are still not known.  Consequently,  from time to
time  we  may  experience   unanticipated   difficulties  in  manufacturing  and
delivering our biomaterials  products to our customers.  These  difficulties may
include an inability to meet customer demand,  delays in delivering  products or
quality control problems with certain biomaterials products.


                                       29



OUR USE OF HAZARDOUS MATERIALS EXPOSES US TO THE RISK OF MATERIAL  ENVIRONMENTAL
LIABILITIES.

Because  we  use  hazardous  substances  in our  research  and  development  and
manufacturing  operations,  we are potentially  subject to material  liabilities
related to personal injuries or property damages that may be caused by hazardous
substance releases or exposures at or from our facility.  Decontamination costs,
other clean-up  costs and related  damages or  liabilities  could  substantially
impair our  business  and  operating  results.  We are  required  to comply with
increasingly stringent laws and regulations governing  environmental  protection
and workplace safety, including requirements governing the handling, storage and
disposal of hazardous substances.

ST. JUDE MEDICAL'S AND OUR INTERNATIONAL  SALES ARE SUBJECT TO A NUMBER OF RISKS
THAT COULD HARM  FUTURE  INTERNATIONAL  SALES OF  ANGIO-SEAL  AND OUR ABILITY TO
SUCCESSFULLY COMMERCIALIZE NEW PRODUCTS IN INTERNATIONAL MARKETS.

St. Jude Medical sells the Angio-Seal product line internationally and pays us a
royalty on each unit sold. We also sell the TriActiv device,  as well as some of
our  other  products,   in  the  international   markets.   Our  royalties  from
international  sales of the Angio-Seal  product line by St. Jude Medical and our
revenues  from our other  international  sales are  subject  to  several  risks,
including:

    o    the impact of recessions in economies both within and outside the
         United States;

    o    unexpected changes in regulatory requirements, tariffs or other trade
         barriers;

    o    weaker intellectual property rights protection in some countries;

    o    fluctuations in exchange rates;

    o    potentially adverse tax consequences; and

    o    political and economic instability.

The occurrence of any of these events could seriously harm St. Jude Medical's or
our future international sales.

OUR  SUCCESS  DEPENDS  ON KEY  PERSONNEL,  THE  LOSS OF WHOM  COULD  IMPAIR  OUR
OPERATING RESULTS AND BUSINESS.

Our success depends,  to a significant extent, upon the efforts and abilities of
Joseph W.  Kaufmann,  Douglas G. Evans,  Wendy F.  DiCicco and other  members of
senior  management.  The  loss  of the  services  of one or more  of  these  key
employees could harm our operating  results and business.  In addition,  we will
not  be  successful  unless  we  can  attract  and  retain  skilled   personnel,
particularly in the areas of research and product development.

OUR FAILURE TO EXPAND OUR MANAGEMENT SYSTEMS AND CONTROLS TO SUPPORT ANTICIPATED
GROWTH OR INTEGRATE  FUTURE  ACQUISITIONS  COULD  SERIOUSLY  HARM OUR  OPERATING
RESULTS AND BUSINESS.

Our  operations  continue to grow and we expect this expansion to continue as we
execute our  business  strategy.  Sustaining  our growth has placed  significant
demands  on  management  and  our   administrative,   operational,   information
technology,  manufacturing,  financial and personnel resources. Accordingly, our
future  operating  results  will depend on the ability of our officers and other
key  employees  to continue to  implement  and improve our  operational,  client
support and financial control systems,  and effectively expand, train and manage
our employee base. We may not be able to manage our growth successfully.

ANY ACQUISITIONS THAT WE UNDERTAKE COULD BE DIFFICULT TO INTEGRATE,  DISRUPT OUR
BUSINESS, DILUTE STOCKHOLDER VALUE AND HARM OUR OPERATING RESULTS.

We may acquire or make  investments in complementary  businesses,  technologies,
services  or  products  if  appropriate  opportunities  arise.  The  process  of
integrating  any  acquired  business,  technology,  service or product  into our
business and  operations  may result in unforeseen  operating  difficulties  and
expenditures.  Integration of any acquired  company also may consume much of our
management's  time and attention  that could  otherwise be available for ongoing

                                       30



development  of  our  business.   Moreover,  the  anticipated  benefits  of  any
acquisition  may not be  realized.  Furthermore,  we may be unable to  identify,
negotiate or finance future acquisitions successfully. Future acquisitions could
result in potentially  dilutive issuances of equity securities or the incurrence
of debt, contingent liabilities or amortization expenses related to goodwill and
other intangible assets.

WE ARE BUILDING A NEW  MANUFACTURING  FACILITY AND WILL  TRANSITION  100% OF OUR
MANUFACTURING CAPABILITIES TO THIS NEW FACILITY. IF WE ENCOUNTER DIFFICULTIES IN
THE TRANSITION PHASE, WE MAY LOSE REVENUE,  AND WE MAY BE UNABLE TO MAINTAIN OUR
CUSTOMER RELATIONSHIPS.

We  manufacture  all of the products we sell at our existing  location in Exton,
Pennsylvania.  We have  purchased  land  and are  currently  constructing  a new
manufacturing facility near of our existing facility. We plan to transfer all of
our manufacturing processes to this new facility in our second quarter of fiscal
2006.  If the  transition  is  delayed,  we may  have  inadequate  manufacturing
capabilities  to meet all of our  customers'  requirements.  If we are unable to
manufacture  our  customers'  products,  or are unable to meet their  production
requirements,  in our  existing  or new  facility  for any  reason,  we may lose
revenue and/or may not be able to maintain our relationships with our customers.
Although we carry  business  interruption  insurance  to cover lost  revenue and
profits,  this  insurance  would only cover losses  experienced  in the existing
facility or new facitliy,  once completed but does not cover transition  delays
or complications.  In addition,  our business  interruption  insurance would not
compensate  us for the loss of  opportunity  and  potential  adverse  impact  on
relations  with our existing  customers  resulting from our inability to produce
products for them.

OUR FUTURE OPERATING RESULTS ARE DIFFICULT TO PREDICT AND MAY VARY SIGNIFICANTLY
FROM QUARTER TO QUARTER.

Our operating results have varied  significantly  from quarter to quarter in the
past and are likely to vary  substantially in the future as a result of a number
of factors, some of which are not in our control, including:


           o   market perception and acceptance of our customer's products;

           o   our efforts to increase sales of our biomaterials products;

           o   our efforts to gain FDA approval and commercialize the TriActiv
               device;

           o   our efforts to gain CE Mark and FDA approval for future
               generations of the TriActiv device;

           o   the loss of significant orders;

           o   changes in our relationship with St. Jude Medical;

           o   our establishment of strategic alliances or acquisitions;

           o   timely implementation of new and improved products;

           o   delays in obtaining regulatory approvals;

           o   increased competition; and

           o   litigation concerning intellectual property rights in the medical
               device industry.

You should not rely upon our results of operations for any particular quarter as
an indication of our results for a full year or any other quarter.



RISKS RELATED TO OUR INTELLECTUAL PROPERTY

IF WE ARE UNABLE TO PROTECT OUR PATENTS AND PROPRIETARY  RIGHTS,  OUR REPUTATION
AND COMPETITIVENESS IN THE MARKETPLACE MAY BE MATERIALLY DAMAGED.

                                       31


We regard  our  patents,  biomaterials  trade  secrets  and  other  intellectual
property as  important  to our  success.  We rely upon patent law,  trade secret
protection,  confidentiality  agreements  and license  agreements  with St. Jude
Medical to protect our proprietary  rights.  Although we have registered certain
of our  patents  with  applicable  governmental  authorities,  effective  patent
protection  may not be available in every country in which our products are made
available,  and we have not sought  protection for our intellectual  property in
every country  where our products may be sold.  The steps we take to protect our
proprietary  rights may not be adequate to ensure  that third  parties  will not
infringe or otherwise violate our patents or similar proprietary rights.

WE MAY BE ACCUSED OF INFRINGING  UPON THE  PROPRIETARY  RIGHTS OF OTHERS AND ANY
RELATED LITIGATION COULD MATERIALLY DAMAGE OUR OPERATING RESULTS AND BUSINESS.

Third  parties  may claim  that we have  violated  their  intellectual  property
rights.  An adverse  determination  in any intellectual  property  litigation or
interference  proceedings  brought against us could prohibit us from selling our
products,  subject us to significant  liabilities to third parties or require us
to seek licenses from third  parties.  The costs  associated  with these license
arrangements   may  be  substantial   and  could  include   ongoing   royalties.
Furthermore,  the necessary  licenses may not be available to us on satisfactory
terms,  if at  all.  Adverse  determinations  in a  judicial  or  administrative
proceeding  or  failure  to obtain  necessary  licenses  could  prevent  us from
manufacturing  and selling our products.  Any of these  claims,  with or without
merit,  could  subject us to costly  litigation  and divert the attention of key
personnel.

WE DO NOT OWN OR CONTROL THE USE OF THE ANGIO-SEAL DEVICE TRADEMARK.

The term Angio-Seal is a trademark of St. Jude Medical.  All goodwill  generated
by the marketing and sales of devices bearing the Angio-Seal  trademark  belongs
to St.  Jude  Medical  and  not to us.  Should  the  St.  Jude  Medical  license
agreements  terminate,  we would not have the right to call any of our  products
"Angio-Seal"  unless we purchase or license the trademark from St. Jude Medical.
Without rights to the Angio-Seal trademark, we would have to market our products
under a different  trademark.  Moreover,  upon the  termination  of the St. Jude
Medical  license  agreements,  St. Jude Medical  would have the right to compete
against us by selling collagen and puncture closure devices under the Angio-Seal
trademark.  Thus,  purchasers of puncture  closure devices may be more likely to
recognize and purchase products labeled  Angio-Seal  regardless of whether those
devices originate from us.

RISKS RELATED TO OUR INDUSTRY

WE MAY FACE PRODUCT  LIABILITY CLAIMS THAT COULD RESULT IN COSTLY LITIGATION AND
SIGNIFICANT LIABILITIES.

The  clinical  testing,  manufacture  and sale of  medical  products  involve an
inherent  risk that human  subjects  in  clinical  testing or  consumers  of the
products may suffer  serious bodily injury or death due to side effects or other
unintended  negative  reactions  to  our  products.  Accordingly,  the  clinical
testing, manufacture and sale of our products entail significant risk of product
liability  claims.  The medical  device  industry in general has been subject to
significant product liability litigation.  Any product liability claims, with or
without merit,  could result in costly  litigation,  reduced sales,  significant
liabilities and diversion of our management's time, attention and resources.  We
cannot be sure that our product liability insurance coverage is adequate or that
it will continue to be available to us on acceptable terms, if at all.

WE FACE UNCERTAINTY RELATING TO THIRD PARTY REIMBURSEMENT FOR OUR PRODUCTS.

We  could  be  seriously  harmed  by  changes  in   reimbursement   policies  of
governmental  or  private  healthcare  payers,  particularly  to the  extent any
changes  affect  reimbursement  for  catheterization  procedures  in  which  our
Angio-Seal  products  are used.  Physicians,  hospitals  and other  users of our
products may fail to obtain sufficient  reimbursement from healthcare payers for
procedures  in which  our  products  are used or  adverse  changes  may occur in
governmental and private third-party  payers' policies toward  reimbursement for
these procedures.

                                       32


OUR PRODUCTS AND MANUFACTURING  ACTIVITIES ARE SUBJECT TO EXTENSIVE GOVERNMENTAL
REGULATION  THAT  COULD  MAKE IT MORE  EXPENSIVE  AND TIME  CONSUMING  FOR US TO
INTRODUCE NEW AND IMPROVED PRODUCTS.

Our products and manufacturing activities are subject to extensive regulation by
a  number  of   governmental   agencies,   including  the  FDA  and   comparable
international agencies. We are required to:

      o    obtain the approval of the FDA and international agencies before we
           can market and sell new products;

      o    satisfy these agencies'  requirements for all of our labeling, sales
           and promotional materials in connection with our existing products;

      o    comply with all applicable manufacturing regulations; and

      o    undergo rigorous inspections by these agencies.

Compliance  with the  regulations of these agencies may delay or prevent us from
introducing  any  new or  improved  products,  including  the  TriActiv  System.
Furthermore,  we may be subject to sanctions,  including  temporary or permanent
suspension of operations,  product recalls and marketing restrictions if we fail
to comply with the laws and regulations pertaining to our business.

We are also required to  demonstrate  compliance  with the FDA's quality  system
regulations.   The  FDA  enforces  its  quality   system   regulations   through
pre-approval and periodic post-approval inspections. These regulations relate to
product testing, vendor qualification,  design control and quality assurance, as
well as the  maintenance  of  records  and  documentation.  If we are  unable to
conform  to  these  regulations,  we  will be  required  to  locate  alternative
manufacturers   that  do  conform.   Identifying   and  qualifying   alternative
manufacturers  may be a long,  costly and difficult  process and could seriously
harm our business.

The FDA and international regulatory agencies may also limit the indications for
which our  products  are  approved.  These  regulatory  agencies may restrict or
withdraw approvals we have received if additional  information becomes available
to support this action.

RISKS RELATED TO OUR SECURITIES

THE TRADING  PRICE OF OUR COMMON STOCK IS LIKELY TO FLUCTUATE  SUBSTANTIALLY  IN
THE FUTURE.

The  trading  price of our common  stock may  fluctuate  widely as a result of a
number of factors, some of which are not in our control, including:

      o    our ability to meet or exceed our own forecasts or expectations of
           analysts or investors;

      o    quarter to quarter variations in our operating results;

      o    announcements regarding clinical activities or new products by us or
           our competitors;

      o    general conditions in the medical device industry;

      o    changes in our own forecasts or earnings estimates by analysts;

      o    our partners ability to meet or exceed the forecasts or expectations
           of analysts or investors;

      o    price and volume  fluctuations  in the overall  stock  market,
           which have  particularly  affected  the market  prices of many
           medical device companies; and

      o    general economic conditions.

                                       33


In  addition,  the market for our stock has  experienced,  and may  continue  to
experience,  price and volume fluctuations  unrelated or disproportionate to our
operating  performance.  As a result,  you may not be able to sell shares of our
common  stock at or above  the price at which you  purchase  them.  In the past,
following  periods of volatility in the market price of a company's  securities,
securities  class  action  litigation  has often been  instituted  against  that
company.  If any securities  litigation is initiated against us, with or without
merit, we could incur  substantial  costs,  and our  management's  attention and
resources could be diverted from our business.

FUTURE SALES OF OUR COMMON STOCK IN THE PUBLIC  MARKET BY  MANAGEMENT  AND OTHER
STOCKHOLDERS WITH SIGNIFICANT HOLDINGS COULD CAUSE OUR STOCK PRICE TO FALL.

Sales of a substantial number of shares of our common stock in the public market
by management or other  significant  stockholders  or the  perception  that such
sales could  occur,  could cause the market price of our common stock to decline
or adversely  affect our future ability to raise capital  through an offering of
equity securities.

OUR SECOND AMENDED AND RESTATED  CERTIFICATE OF  INCORPORATION  AND DELAWARE LAW
MAY DISCOURAGE AN ACQUISITION OF OUR COMPANY.

Provisions of our second amended and restated  certificate of incorporation  and
Delaware law could make it more  difficult for a third party to acquire us, even
if doing so would be beneficial to our stockholders.

FORWARD-LOOKING STATEMENTS

This report includes  forward-looking  statements  within the meaning of Section
21E of the Securities Exchange Act of 1934. We have based these  forward-looking
statements  largely on our current  expectations  and  projections  about future
events and trends affecting our business.  In this report,  the words "believe,"
"may," "will," "estimate," "continue,"  "anticipate," "intend," "expect," "plan"
and similar  expressions,  as they relate to Kensey  Nash,  our  business or our
management,  are intended to identify forward-looking  statements,  but they are
not exclusive means of identifying them.

A number of  risks,  uncertainties  and other  factors  could  cause our  actual
results,   performance,   financial   condition,   cash  flows,   prospects  and
opportunities  to differ  materially from those expressed in, or implied by, the
forward-looking  statements.   These  risks,  uncertainties  and  other  factors
include, among other things:

      o    general economic and business conditions, both nationally and in our
           markets;

      o    the impact of competition;

      o    anticipated trends in our business;

      o    existing and future regulations affecting our business;

      o    strategic alliances and acquisition opportunities; and

      o    other risk factors set forth under "Risk Factors" above.

Except as expressly  required by the federal  securities  laws,  we undertake no
obligation to publicly update or revise any forward-looking statements,  whether
as a result of new  information,  future  events or otherwise  after the date of
this  report.  Our  results  of  operations  in any past  period  should  not be
considered  indicative  of  the  results  to be  expected  for  future  periods.
Fluctuations  in operating  results may also result in fluctuations in the price
of our common stock.




                                       34



ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Our interest income and expense are sensitive to changes in the general level of
interest  rates.  In this regard,  changes in interest rates affect the interest
earned on our cash, cash equivalents and investments.

Our investment  portfolio  consists  primarily of high quality U.S.  government,
municipal and corporate  securities with maturities  ranging from 2 to 13 years.
Also, the portfolio  includes certain municipal variable rate demand obligations
that have maturities ranging from 6 to 31 years.  These municipal  variable-rate
demand  obligations  are  putable  weekly and  callable on a monthly  basis.  We
mitigate  default  risk by investing in what we believe are safe and high credit
quality  securities and by monitoring  the credit rating of investment  issuers.
Our  portfolio  includes only  marketable  securities  with  secondary or resale
markets.  We have an audit committee approved investment strategy which provides
guidance on the duration and types of our investments.  These available-for-sale
securities  are subject to interest  rate risk and  decrease in market  value if
interest rates increase. At September 30, 2004, our total portfolio consisted of
approximately $50.6 million of investments. While our investments may be sold at
anytime because the portfolio includes available-for-sale  marketable securities
with secondary or resale markets, we generally hold securities until the earlier
of their call date or their maturity. Therefore, we do not expect our results of
operations  or cash flows to be  materially  impacted due to a sudden  change in
interest rates.

ITEM 4. CONTROLS AND PROCEDURES

We carried out an evaluation,  under the supervision and with the  participation
of our  management,  including our Chief  Executive  Officer and Chief Financial
Officer,  of the design and operation of our disclosure controls and procedures.
Based on this  evaluation,  our Chief  Executive  Officer  and  Chief  Financial
Officer  concluded  that, as of September 30, 2004, our disclosure  controls and
procedures were effective to provide  reasonable  assurance that the information
required to be  disclosed  by us in the  reports  filed or  submitted  under the
Securities Exchange Act of 1934 is recorded, processed,  summarized and reported
within the time periods specified in the SEC's rules and forms.

There was not any change in the our internal  control over  financial  reporting
during the quarter ended September 30, 2004 that has materially affected,  or is
reasonably  likely to materially  affect,  our internal  control over  financial
reporting.

Any control system,  no matter how well designed and operated,  can provide only
reasonable   (not  absolute)   assurance  that  its  objectives   will  be  met.
Furthermore,  no evaluation of controls can provide absolute  assurance that all
control issues and instances of fraud, if any, have been detected.




                                       35



PART II - OTHER INFORMATION

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS.

The  following  table  contains  information  about our  purchases of our equity
securities during July, August, and September 2004:



                                                                   Total number of           Maximum Number
                                              Average Price        Shares Purchased        of Shares that May
                      Total Number of            Paid per       as Part of a Publicly       Yet Be Purchased
Period                Shares Purchased            Share           Announced Program        Under the Program
- -------------------------------------------------------------------------------------------------------------
                                                                                             

July 1-31, 2004                      -                    -                         -                       -
August 1-31, 2004                    -                    -                         -                       -
September 1-30, 2004            25,000              $ 24.14                    25,000                 234,500
                      ---------------------------------------------------------------------------------------
Total                           25,000              $ 24.14                    25,000                 234,500
                      =======================================================================================



On  August 17, 2004,  we announced  publicly  that our board of
directors had reinstated a program to repurchase  issued and outstanding  shares
of our  Common  Stock  over a six  month  period  from  the  date  of the  board
reinstatement, which will expire in February 2005. The reinstated plan calls for
the repurchase of up to 259,500 shares.


ITEM 6. EXHIBITS.

         31.1  Certification of Chief Executive Officer pursuant to Exchange Act
               Rule 13a-14(a).

         31.2  Certification of Chief Financial Officer pursuant to Exchange Act
               Rule 13a-14(a).

         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.








                                       36



                                   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.

                                    KENSEY NASH CORPORATION

Date:    November 9, 2004       By: /s/ Wendy F. DiCicco, CPA
                                    --------------------------------------------

                                     Wendy F. DiCicco, CPA
                                     Chief Financial Officer
                                    (Principal Financial and Accounting Officer)





                                       37