UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C.  20549

                                   FORM 10-QSB

(Mark  One)

[X]     QUARTERLY  REPORT  UNDER  SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
        ACT  OF 1934
                     For the quarterly period ended March 31, 2002

[  ]     TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
         ACT OF  1934
                     For  the  transition  period  from  ________  to  _______

                         Commission file number 0-28443
                                                -------

                                 Cytomedix, Inc.
                                 ---------------
        (Exact name of small business issuer as specified in its charter)

                                    Delaware
                                    --------
         (State or other jurisdiction of incorporation or organization)

                                   23-3011702
                                   ----------
                     (I.R.S. Employer Identification Number)

             1523 South Bowman Rd., Suite A, Little Rock, AR  72211
             ------------------------------------------------------
                    (Address of principal executive offices)

                                 (501) 219-2111
                                 --------------
                           (Issuer's telephone number)


Check  whether  the issuer (1) filed all reports required to be filed by Section
13  or  15(d) of the Exchange Act during the past 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 [ ]  No [X]

APPLICABLE  ONLY  TO  ISSUERS  INVOLVED  IN  BANKRUPTCY  PROCEEDINGS  DURING THE
PRECEDING  FIVE  YEARS

Check  whether  the  registrant  filed  all documents and reports required to be
filed  by  Section 12, 13 or 15(d) of the Exchange Act after the distribution of
securities  under  a  plan  confirmed  by  a  court.  Yes  [  ]  No  [X]

APPLICABLE  ONLY  TO  CORPORATE  ISSUERS

State the number of shares outstanding of each of the issuer's classes of common
equity,  as  of  the  latest  practicable  date.  Cytomedix,  Inc. had 9,671,211
outstanding  shares  of common stock, par value $.0001, as of November 19, 2002.

Transitional  Small  Business  Disclosure  Format  (Check one):  Yes [  ] No [X]



                                 CYTOMEDIX, INC.

                                TABLE OF CONTENTS

                                                                          Page
                                                                          ----
PART  I.  FINANCIAL  INFORMATION

Item 1.   Financial Statements                                               3

          Condensed  Balance Sheets as of March 31, 2002 (unaudited)
          and December 31, 2001                                              3

          Condensed  Statements  of  Operations for the three months
          ended March 31,  2002  and  2001  (unaudited) and for the
          period December 11, 1998 (date  of  inception)  through
          March  31,  2002  (unaudited)                                      4

          Condensed  Statements  of  Cash Flows for the three months
          ended March 31,  2002  and  2001  (unaudited) and for the
          period December 11, 1998 (date  of  inception)  through
          March  31,  2002  (unaudited)                                      5

          Notes to Condensed Financial Statements (unaudited)                6

Item  2.  Management's Discussion and Analysis of Financial
          Condition and Results of Operations                               16

          Nature of Business                                                16

          Results of Operations for Period Ending March 31, 2002            18

          Liquidity and Capital Resources                                   20

          Subsequent Events                                                 20

          Cautionary Statement Regarding Forward-Looking Information
          And Risk Factors                                                  22

          Forward Looking Information                                       25

PART  II. OTHER  INFORMATION

Item 1.   Legal Proceedings                                                 26

Item 2.   Changes in Securities and Use of Proceeds                         26

Item 3.   Defaults Upon Senior Securities                                   27

Item 4.   Submission of Matters to a Vote of Security Holders               27

Item 5.   Other Information                                                 27

Item 6.   Exhibits and Reports on Form 8-K                                  28



                                        2



                                     PART I
                              FINANCIAL INFORMATION
ITEM  1.  FINANCIAL  STATEMENTS
                                 CYTOMEDIX, INC.
                          (A DEVELOPMENT STAGE ENTITY)
                             (DEBTOR-IN-POSSESSION)
                            Condensed Balance Sheets




                                                 ASSETS
                                                 ------

                                                                             March 31,    December 31,
2001
                                                                           -------------  -------------
                                                                                    
Current assets
   Cash                                                                    $    250,867   $    184,395
    Receivables, prepaid expenses and other current assets                      258,008        286,182
Note receivable - related party                                                   8,500          8,500
                                                                           -------------  -------------
    Total current assets                                                        517,375        479,077
Property and equipment, net                                                       6,295              -
Intangibles                                                                     622,646        641,805
Prepaid expenses, deposits and other assets                                      63,000         63,000
                                                                           -------------  -------------
                                                                           $  1,209,316   $  1,183,882
                                                                           =============  =============


                 LIABILITIES AND STOCKHOLDERS' (DEFICIT) EQUITY
                 ----------------------------------------------

Current liabilities
   Short-term borrowings and current portion of long-term debt             $    437,500   $    212,500
   Accounts payable and accrued expenses                                        849,868        480,931
   Accrued reorganization bonus - related party                                 125,053              -
   Accrued royalty - related party                                               28,542              -
Deferred revenue                                                                 88,948         92,697
                                                                           -------------  -------------
      Total current liabilities                                               1,529,911        786,128
                                                                           -------------  -------------
Long-term liabilities
Liabilities not subject to compromise                                           173,920        173,920
Liabilities subject to compromise                                             7,732,376      7,571,761
Deferred revenue                                                                580,317        600,679
                                                                           -------------  -------------
      Total long-term liabilities                                             8,486,613      8,346,360
                                                                           -------------  -------------
      Total liabilities                                                      10,016,524      9,132,488
                                                                           -------------  -------------
Commitment and contingencies

Mandatorily redeemable Series A 5% cumulative preferred stock
(subject to compromise); $.0001 par value; $1 liquidation value;
   authorized, issued and outstanding - 1,625,000 shares                      1,625,000      1,625,000
                                                                           -------------  -------------
Stockholders' (deficit) equity
   Series B preferred stock; $.0001 par value; $.0001 liquidation value;
authorized 7,500,000 shares; at 2001 and 2000 issued and outstanding -
5,115,000 shares                                                                    512            512

   Common stock; $.0001 par value; authorized - 40,000,000 shares; at
March 31, 2002 and December 31, 2001 issued and outstanding -
12,800,598 shares;                                                                1,281          1,281

   Additional paid-in capital                                                51,258,906     51,258,906
   Deferred compensation                                                              -
   Deficit accumulated in the development stage                             (61,692,907)   (60,834,305)
                                                                           -------------  -------------
      Total stockholders' (deficit) equity                                  (10,432,208)    (9,573,606)
                                                                           -------------  -------------
                                                                           $  1,209,316   $  1,183,882
                                                                           =============  =============




                  See notes to condensed financial statements.
                                        3

                                 CYTOMEDIX, INC.
                          (A DEVELOPMENT STAGE ENTITY)
                             (DEBTOR-IN-POSSESSION)
                       Condensed Statements of Operations






                                                                            December 11, 1998
                                                       Three Months Ended   (Date of  Incep-
                                                             March 31,       tion) through
                                                  --------------------------    March 31,
                                                      2002          2001          2002
                                                  ------------  ------------  ------------
                                                   (Unaudited)   (Unaudited)   (Unaudited)
                                                                     
Revenues                                          $    27,250   $    10,537   $    397,356

Cost of sales                                               -             -         87,822
                                                  ------------  ------------  ------------
Gross profit                                           27,250        10,537        309,534
                                                  ------------  ------------  -------------

Operating expenses
   Salaries and wages                                 135,587       452,367     24,361,005
   Consulting expense                                  14,000       486,693     11,605,159
   Professional fees                                  110,439       632,623      3,201,941
   Merger costs                                             -             -      2,678,700
   Royalty expense - related party                     18,750             -              -
   General and administrative expenses and rent       188,543       603,656      3,999,980
                                                  ------------  ------------  ------------
Total operating expenses                              467,319     2,175,339     45,846,785
                                                  ------------  ------------  -------------
Loss from operations                                 (440,069)   (2,164,802)   (45,537,251)
                                                  ------------  ------------  -------------

Other (income) expense
   Interest expense                                   165,639     4,293,616      5,822,788
   Interest and other income                          (32,446)      (18,964)      (413,156)
                                                  ------------  ------------  ------------
Total other (income) expense, net                     133,193     4,274,652      5,409,632
                                                  ------------  ------------  -------------
Net loss from continuing operations before
reorganization items                                 (573,262)   (6,439,454)   (50,946,883)

Discontinued operations:
Loss from discontinued Procuren
operations (less applicable income
taxes of $0)                                                -      (218,286)    (8,248,244)
Loss on disposal of Procuren
operations (less income taxes of $0)                        -             -     (1,145,544)

Reorganization items:
   Debt discount and issue cost                             -             -       (815,372)
Professional fees                                    (211,287)            -       (321,031)
Consulting - related party                            (74,053)            -        (74,053)
                                                  ------------  ------------  ------------
Net loss from operations                             (858,602)   (6,657,740)   (61,551,127)
                                                  ------------  ------------  -------------

Preferred dividend on Series A
preferred stock                                             -        20,312        141,780
                                                  ------------  ------------  ------------
Net loss to common stockholders                   $  (858,602)  $(6,678,052)  $(61,692,907)
                                                  ============  ============  ============

Basic and diluted loss per common
share                                             $     (0.07)  $     (0.63)
                                                  ============  ============
Weighted average shares outstanding                12,800,598    10,671,875
                                                  ============  ============
See notes to condensed financial statements.

                                        4



                                 CYTOMEDIX, INC.
                          (A DEVELOPMENT STAGE ENTITY)
                             (DEBTOR-IN-POSSESSION)
                       Condensed Statements of Cash Flows


                                                                                          December 11, 1998
                                                                                          (Date  of  Incep-
                                                                     Three Months Ended     tion) through
                                                                            March 31,          March 31,
                                                                 --------------------------
                                                                      2002          2001          2002
                                                                 ------------  ------------  ------------
                                                                                          
Cash flows from operating activities
                   Net cash used in operating activities         $  (151,928)  $(1,184,021)  $(8,118,403)
                                                                 ------------  ------------  ------------
Cash flows from investing activities
Purchase of equipment                                                 (6,600)      (38,883)     (628,326)
Purchase of business                                                       -    (2,441,651)   (2,441,650)
Cash acquired in merger                                                    -             -       398,934
Acquisition costs, pre-closing                                             -             -      (721,939)
Repayment from employees and related parties                               -        (3,090)       86,890
                                                                 ------------  ------------  ------------
                   Net cash used in investing activities              (6,600)   (2,483,624)   (3,306,091)
                                                                 ------------  ------------  ------------

Cash flows from financing activities
Proceeds from line of credit                                               -             -       100,000
Proceeds from short-term borrowings                                  225,000     2,100,000     3,408,201
Repayments of line of credit and short-term debt                           -             -      (119,000)
Proceeds from notes payable - related parties                              -             -       193,324
Repayment on long-term debt and lease obligations                          -        (4,364)      (34,390)
Repayment of notes payable - stockholders                                  -             -      (252,469)
Proceeds from sale of common stock, net of offering costs paid             -            30     8,475,086
Loans to related party                                                     -             -       (95,391)
                                                                 ------------  ------------  ------------
                   Net cash provided by financing activities         225,000     2,095,666    11,675,361
                                                                 ------------  ------------  ------------

Net increase (decrease) in cash                                       66,472    (1,571,979)      250,867

Cash, beginning of period                                            184,395     2,116,232             -
                                                                 ------------  ------------  ------------
Cash, end of period                                              $   250,867   $   544,253   $   250,867
                                                                 ============  ============  ============
Cash paid for interest                                           $         -   $    96,769   $   157,494
                                                                 ============  ============  ============
Cash paid for income taxes                                       $         -   $         -   $         -
                                                                 ============  ============  ============




                  See notes to condensed financial statements.
                                        5




                                 CYTOMEDIX, INC.
                          (A DEVELOPMENT STAGE ENTITY)
                             (DEBTOR-IN-POSSESSION)
                     Notes to Condensed Financial Statements
                                   (Unaudited)






NOTE  1  -  BASIS  OF  PRESENTATION

Cytomedix,  Inc.  (the  "Company,"  "our"  and  "we") has prepared the financial
statements  included herein without audit, pursuant to the rules and regulations
of  the  Securities  and  Exchange  Commission  ("SEC"). Certain information and
footnote  disclosures  normally  included  in  financial  statements prepared in
accordance  with  accounting  principles generally accepted in the United States
have  been  condensed  or  omitted pursuant to such rules and regulations. These
financial statements should be read in conjunction with the financial statements
and notes thereto included in the Cytomedix Annual Report on Form 10-KSB for the
fiscal  year  ended  December  31,  2001.

In  the  opinion of Cytomedix's management, the accompanying unaudited condensed
financial  statements  contain  all  adjustments,  consisting  solely  of  those
adjustments  which  are of a normal recurring nature necessary to present fairly
its  financial  position  as of March 31, 2002 and the results of its operations
and  its  cash  flows  for  the  interim  periods  presented and the period from
December  11,  1998  (inception)  through  March  31,  2002.   These  financial
statements  do  not  purport  to  present the current financial condition of the
Company.  Therefore,  this  report  must be read in conjunction with all reports
filed  with  the  SEC  after  March  31,  2002  and other subsequent information
included  in  this  report.

The  results  of  operations  for  the  interim periods presented herein are not
necessarily  indicative of the results to be expected for any period after March
31,  2002.

Cytomedix is a development stage enterprise, and accordingly, certain additional
financial  information  is  required  to  be included in the condensed financial
statements  from  the  inception of Cytomedix to the date of this balance sheet.

Basic  and  diluted  net  loss  per share was calculated based upon the net loss
available  to  common  shareholders  divided  by  the weighted average number of
shares  of  common  stock outstanding during the period. Options and warrants of
6,065,835,  in  total,  to  purchase  common  stock  are  not  included  in  the
computation  of  diluted  loss per share because the effect of these instruments
would  be  anti-dilutive  for  loss  periods  presented.

Certain  amounts from December 31, 2001 have been reclassified to conform to the
March  31,  2002  presentation.

Although  the  Company  does  have  securities  registered  under the Securities
Exchange  Act  of  1934 (the "Act") and is a reporting company under the Act, it
has been unable to file the required periodic reports with the SEC.  The Company
filed  its  last  periodic report with the SEC on Form 10-KSB for the year ended
December  31, 2001.  The Company, however, has reported current events and filed
its monthly operating reports (required by the Court as defined in Note 2) under
the  cover  of  Form  8-K.  The Company plans to file all of its missed periodic
reports  for  past  periods  and  resume  filing  all periodic reports and other
reports  which  become  due.

Upon  entering Chapter 11 bankruptcy protection, the Company began preparing its
financial  statements  in  conformity  with  the American Institute of Certified
Public  Accountants Statement of Position 90-7, "Financial Reporting by Entities
in  Reorganization  Under  the Bankruptcy Code"  ("SOP 90-7") on a going concern
basis,  which  assumes  continuity  of  operations and realization of assets and
settlement  of  liabilities  and  commitments  in the normal course of business.

                                        6


                                 CYTOMEDIX, INC.
                          (A DEVELOPMENT STAGE ENTITY)
                             (DEBTOR-IN-POSSESSION)
                     Notes to Condensed Financial Statements
                                   (Unaudited)




NOTE  1  -  BASIS  OF  PRESENTATION  (CONTINUED)

"Liabilities  Subject to Compromise" refers to liabilities incurred prior to the
commencement of the Chapter 11 filings.  These liabilities, consisting primarily
of  short-term  and  long-term  debt,  accounts payable and accrued liabilities,
represent  the  Company's  estimate  of the allowed amount of known or potential
pre-petition  claims  to  be  resolved in connection with the Chapter 11 filing.
Such  claims  remain subject to future adjustments based on negotiation, actions
of  the  Court  (defined  below),  further developments with respect to disputed
claims,  future  rejection  of  executory  contracts  or  unexpired  leases,
determination as to the value of any collateral securing claims, treatment under
the  First  Amended  Plan  of  Reorganization with All Technical Amendments (the
"Plan")  and  other  events.  Payment terms for these amounts are established in
connection  with  the  Plan.

Debt discounts have been expensed as necessary to report the debt at the allowed
amount.  This  expense  has  been  recorded  as  a  reorganization  item  in the
statement  of  operations.

Likewise,  the  redeemable  Series  A  preferred stock whose disposition is also
dependent  upon  the  outcome  of  the  Chapter  11  case has been segregated as
"Mandatorily  Redeemable  Series  A  5%  Cumulative  Preferred  Stock Subject to
Compromise,"  and  we  ceased  accruing  dividends  as  of  August  7,  2001.


NOTE  2  -  PROCEEDINGS  UNDER  CHAPTER  11  OF  THE  BANKRUPTCY  CODE

The  Company  filed  a voluntary petition for bankruptcy under Chapter 11 of the
U.S.  Bankruptcy  Code  in the U.S. Bankruptcy Court of the Northern District of
Illinois,  Eastern Division (the "Court") (Case No. 01- 27610) on August 7, 2001
(the  "Petition Date").   After the Petition Date, the Company was authorized to
continue  to  conduct  its  business  as  debtor and debtor-in-possession.  As a
debtor-in-possession,  the  Company  was  authorized to operate its business but
could not engage in transactions outside its ordinary course of business without
the  approval  of  the Court.  While the Chapter 11 filing constituted a default
under  the  Company's  various  financing  arrangements,  Section  362  of  the
Bankruptcy Code imposes an automatic stay that generally precludes creditors and
other interested parties under such arrangements from taking any remedial action
in  response  to  any  such  resulting default without prior Court approval.  In
addition, under the Bankruptcy Code the Company could assume or reject executory
contracts,  including  lease  obligations.  Parties affected by these rejections
could  file claims with the Court in accordance with the reorganization process.
The  Company  actively  engaged  in  this  process  and  reviewed all claims and
executory  contracts,  reaching  final  decisions  with  respect  to assuming or
rejecting  the  contracts.  These decisions were included in the Company's Plan.

No trustee or creditors' committee was appointed in this case. The management at
the  time  of  the  Petition  Date  moved to retain a business broker that would
market  the Company's assets, including its intellectual property assets, with a
view  towards  conducting  an  auction  of  the  Company's  assets.  A  group of
shareholders  objected  to this contemplated disposition of the Company's assets
and  sought  to  remove  the  Company's  then-existing  board  of  directors  by
soliciting  support  from  other  shareholders.

Shareholders  representing  a  majority of the Company's voting shares submitted
written consents for the removal of the then-existing board of directors and the
election  of  the following three new directors: Messrs. Robert Burkett, Charles
Worden  and  David  Crews.  Initially, former management objected to the consent
solicitation,  but later withdrew that objection and tendered their resignations
as officers; the new directors were recognized by the Court on October 16, 2001.
This  event  was  reported on a Form 8-K filed with the SEC on October 17, 2001.

                                        7

                                 CYTOMEDIX, INC.
                          (A DEVELOPMENT STAGE ENTITY)
                             (DEBTOR-IN-POSSESSION)
                     Notes to Condensed Financial Statements
                                   (Unaudited)



NOTE  2  -  PROCEEDINGS  UNDER  CHAPTER  11  OF  THE BANKRUPTCY CODE (CONTINUED)

The  newly  constituted  board of directors appointed Mr. Kent T. Smith as Chief
Executive  Officer.  Mr.  Smith  had  served  as the Company's Vice President of
Sales and Marketing from April 2000 until being laid off in late June 2001.  The
new  board  also  approved  the hiring of Jimmy D. Swink, Jr., as Reorganization
Manager  for  the  Company.  Mr.  Swink  has been a contract consultant with the
Company  since  its  inception,  the  collateral  agent  for  the holders of the
outstanding 10% convertible secured promissory notes of the Company and a holder
of  a substantial amount of the Company's equity.  The Court allowed the Company
to  obtain  approximately  $800,000  in  debtor-in-possession  financing  ("DIP
Financing"),  which  was  used  during  the  bankruptcy  for  operations.

The  Company began developing a new business model that would enable the Company
to  provide  a simpler, lower cost method of providing platelet rich plasma gel.
This  new  sales and distribution plan includes the sale of single use, licensed
disposable  packs  to qualifying health care providers. The Company has directly
and  indirectly entered into license agreements that have enabled the Company to
introduce  its  treatment  capabilities  in  wound  care  treatment  centers and
long-term  nursing  home  facilities.

The  Company  emerged from bankruptcy on July 11, 2002, pursuant to the terms of
the  Plan as approved by the Court.  The Plan was filed with the SEC under cover
of  Form  8-K  on  June  28,  2002.  In  connection  with  the Plan, the Company
completed  the  initial  phase  of  its  financing  plan by raising $2.8 million
through  a  private offering of common stock with warrants, pursuant to Rule 506
of  Regulation  D, promulgated under  4(2) of the Securities Act of 1933.  Since
that  time,  an  additional  $414,252  has  been raised in the private offering.

SUMMARY  OF  CLASSIFICATION AND TREATMENT OF ALLOWED CLAIMS AND EQUITY INTERESTS
UNDER  THE  PLAN

     Under  the Plan, allowed claims against and equity interests in the Company
are  divided  into  classes  according  to  their  relative  seniority and other
criteria.  A  "Claim"  is any claim against the Debtor, whether or not asserted,
as  defined  in  section 101(5) of the Bankruptcy Code.  An "Equity Interest" in
the  Company  is  defined  as  any  ownership  interest  evidenced  by any share
certificate  or  other  instrument,  whether  or not transferable or denominated
"stock" (including, without limitation, interests denominated as common stock or
preferred  stock),  or  similar security, and any warrant or right (other than a
right  to  convert) to purchase or subscribe to any such ownership interest. The
term  "Allowed"  as  used in this report means that the Claim or Equity Interest
has  been  approved  by  final  order  of  the  Court or authorized by the Plan.

     Section  1122 of the Bankruptcy Code requires that a plan of reorganization
classify  Claims  and  Equity  Interests.  The  classes  of  Claims  and  Equity
Interests, the treatment of those classes under the Plan, and the securities and
other  property  to  be  distributed  under  the  Plan are described below.  The
Bankruptcy  Code  also  provides  that, except for certain Claims classified for
administrative convenience, a plan of reorganization may place a Claim or Equity
Interest  in  a  particular  class  only  if  such  Claim  or Equity Interest is
substantially  similar  to  the other Claims of such class.   The Plan separates
the  classified  Claims  and  Equity  Interests  into  the  following  classes:

   "Class  1A  Claims"  Secured  Claims  under  the  12%  Convertible  Secured
    Promissory  Notes  ("12%  Notes")

   "Class  1B Claims"   Secured Claims under the 10% Convertible Secured
    Promissory  Notes  ("10%  Notes")

   "Class  1C  Claims"  Secured  Claims  of  Charles  Worden,  Sr.

   "Class  1D  Claims"  Secured  Claims  Under  the Curative Royalty Agreement

                                        8

                                 CYTOMEDIX, INC.
                          (A DEVELOPMENT STAGE ENTITY)
                             (DEBTOR-IN-POSSESSION)
                     Notes to Condensed Financial Statements
                                   (Unaudited)




NOTE  2  -  PROCEEDINGS  UNDER  CHAPTER  11  OF  THE BANKRUPTCY CODE (CONTINUED)

   "Class  2  Claims"    Priority  Employee  Claims

   "Class  3  Claims"    General  Unsecured  Claims

   "Class  4A  Claims"   Existing  Series  A  Preferred  Stock

   "Class  4B  Claims"   Existing  Series  B  Preferred  Stock

   "Class  5  Claims"    Existing  Common  Stock

   "Class  6  Claims"    Existing  Stock  Options

   "Class  7  Claims"    Other  Equity  Interests

Securities  outstanding  prior to the effective date of the Plan (the "Effective
Date")  are  identified  as  "Existing."  Securities  issued  upon  or after the
Effective  Date are identified as "New."  The Plan provides that upon receipt of
shares of New Common Stock under the Plan, the recipient shall be deemed to have
affirmatively  covenanted  to  the  "Short-Selling  Bar  Representation,"  which
requires the recipient of the New Common stock to refrain from engaging in short
sales  for  a  period  of  five  years  following  the  Effective  Date.

The  Plan also provides treatment for certain unclassified Claims represented by
Administrative  Claims,  Postpetition Senior Secured Notes, and certain Priority
Tax  Claims.

Administrative Claims, Priority Tax Claims, and Secured Tax Claims have not been
classified  and  are  excluded from classification in accordance with Bankruptcy
Code  section  1123(a)(1).  The  treatment  under the Plan of these unclassified
Claims  is  set  forth  below.

*    Administrative  Claims  represent  Claims  for payment of an administrative
     expense  of  a  kind specified in section 503(b) of the Bankruptcy Code and
     entitled  to priority pursuant to section 507(a)(1) of the Bankruptcy Code,
     including,  but  not  limited  to,  Postpetition  Senior  Secured  Notes
     (representing the Debtor-In-Possession Financing), the actual and necessary
     costs  and  expenses  incurred  after  the  Petition Date of preserving the
     estate  and  operating  the  business  of  the  Cytomedix (including wages,
     salaries,  or  commissions  for services rendered after the Petition Date),
     Professional  Claims,  and all fees and charges assessed against the estate
     under  chapter  123 of title 28, United States Code. These are collectively
     referred  to  as  Allowed  Administrative  Claims.


     The  Plan provides that each holder of an Allowed Administrative Claim that
     has  not  been  satisfied  during  the reorganization case will receive, on
     account  of  and in full satisfaction of such Allowed Administrative Claim,
     cash  equal  to  the  Allowed amount of such Claim on the latest of (i) the
     Effective  Date,  (ii)  if disputed (or in the case of a Professional Claim
     not  yet  Allowed),  upon entry of a final order of the Court allowing such
     Claim, and (iii) the date on which the Allowed Administrative Claim becomes
     due  and  payable  in  the  ordinary  course.

     In  lieu  of receiving cash on account of its Allowed Administrative Claim,
     if  agreed  to  by  the  Company  in its sole and absolute discretion, each
     holder of an Allowed Administrative Claim may elect to exchange its Allowed
     Administrative  Claim  for shares of New Common Stock at the administrative
     rate  of  $1.00  per  share (a Claimholder receives one share of New Common
     Stock  in  exchange  for  each  $1.00 of Allowed Claim, the "Administrative
     Rate").

                                        9

                                 CYTOMEDIX, INC.
                          (A DEVELOPMENT STAGE ENTITY)
                             (DEBTOR-IN-POSSESSION)
                     Notes to Condensed Financial Statements
                                   (Unaudited)



NOTE  2  -  PROCEEDINGS  UNDER  CHAPTER  11  OF  THE BANKRUPTCY CODE (CONTINUED)

*    Allowed  Tax  Claims  are  unclassified  if  they are "Allowed Priority Tax
     Claims"  (defined  as  a  Claim  entitled to priority under Bankruptcy Code
     section  507(a)(8))  or "Allowed Secured Tax Claims" (defined as a Claim of
     any  taxing  authority  that  is  a  Secured Claim). Based on the Company's
     review  of  filed  proofs  of  claim,  the  Company estimates total Allowed
     Priority  Tax Claims at $58,931 as of March 31, 2002. This figure primarily
     represents  Claims  for  unpaid  withholding  or  sales  taxes.

     The  Plan  provides  that  each holder of an Allowed Tax Claim will receive
     deferred  cash payments over a period not exceeding six years from the date
     of  assessment  of  such Allowed Tax Claim, in an aggregate amount equal to
     the  amount  of such Allowed Tax Claim, plus interest from the beginning of
     the  month  following  entry  of  the  order  confirming  the  Plan  (the
     "Confirmation Order") on the unpaid portion thereof, without penalty of any
     kind,  at  a  rate of four percent (4%) per annum. The payment of each such
     Allowed Tax Claim shall be made in equal semi-annual installments, with the
     first installment due on the latest of (i) the first business day following
     the end of the first full fiscal quarter following the Effective Date, (ii)
     the  first  business day following the end of the first full fiscal quarter
     following  the  date  on  which  an  order  allowing such Allowed Tax Claim
     becomes  a final order, and (iii) such other time or times as may be agreed
     with  the  holder of such Allowed Tax Claim. Each installment shall include
     simple  interest  on  the  unpaid balance of the Allowed Tax Claim, without
     penalty  of  any  kind.  In exchange for the treatment provided herein, all
     liens  securing an Allowed Secured Tax Claim shall be deemed discharged and
     released  as  of  the  Effective  Date.

CLASS  1A  -  HOLDERS  OF  12%  NOTES:
Class  1A  is  comprised of the Allowed Secured Claims of the holders of the 12%
Notes.  Allowed  Class  1A  Claims  as  of  March  31,  2002  are  approximately
$2,359,415.  The  treatment  of  Class  1A  Claims  is  as  follows:
*    On  the  Effective Date, a minimum of 25% of each holder's Allowed Class 1A
     Claim  (and, at the election of such holder, up to 50% of its Allowed Class
     1A  Claim)  is  converted  into  shares  of  New  Common  Stock  at  the
     Administrative  Rate.
*    Partial  Conversion  into New  Series A Convertible Preferred Stock. On the
     Effective  Date,  all  remaining  Allowed  Class 1A Claims not converted to
     shares  of New Common Stock at the Administrative Rate are converted to New
     Series  A  Convertible  Preferred  Stock  at a rate of one (1) share of New
     Series  A  Convertible  Preferred Stock for each one dollar ($1.00) of said
     remaining  Allowed  Class  1A  Claim.
*    The  Amended  and  Restated  Certificate  of  Designation provides that the
     Company  is  prohibited,  so long as any shares of New Series A Convertible
     Preferred Stock are outstanding, from granting any security interest, lien,
     or  encumbrance  on  any  of  the  Company's  intellectual property assets.

CLASS  1B  -  HOLDERS  OF  10%  NOTES:
Class  1B  is  comprised of the Allowed Secured Claims of the holders of the 10%
Notes.  Allowed  Class  1B  Claims  as  of  March  31,  2002  are  approximately
$2,705,167.  The  treatment  of  Class  1B  Claims  is  as  follows:
*    On  the  Effective Date, a minimum of 25% of each holder's Allowed Class 1B
     Claim  (and, at the election of such holder, up to 50% of its Allowed Class
     1B  Claim)  is  converted  into  shares  of  New  Common  Stock  at  the
     Administrative  Rate
*    Partial  Conversion into New  Series  B Convertible Preferred Stock. On the
     Effective  Date,  all  remaining  Allowed  Class 1B Claims not converted to
     shares  of  New  Common  Stock  at  the Administrative are converted to New
     Series  B  Convertible  Preferred  Stock  at a rate of one (1) share of New
     Series  B  Convertible  Preferred Stock for each one dollar ($1.00) of said
     remaining  Allowed  Class  1B  Claim.

                                       10

                                 CYTOMEDIX, INC.
                          (A DEVELOPMENT STAGE ENTITY)
                             (DEBTOR-IN-POSSESSION)
                     Notes to Condensed Financial Statements
                                   (Unaudited)


NOTE  2  -  PROCEEDINGS  UNDER  CHAPTER  11  OF  THE BANKRUPTCY CODE (CONTINUED)


*    The  Amended  and  Restated  Certificate  of  Designation provides that the
     Company  is,  so  long  as any New Series B Convertible Preferred Stock are
     outstanding,  from  granting any security interest, lien, or encumbrance on
     any  of  the  Company's  intellectual  property  assets.

CLASS  1C  -  SECURED  CLAIMS  OF  WORDEN:
Class  1C is comprised of the Allowed Secured Claims of Charles Worden Sr. which
total  approximately  $106,124  as  of  March  31, 2002.  This estimate includes
projected accrued interest on the principal balance of $72,100 notes payable and
reimbursement  claims  of  $22,125.  Each  holder  of  an Allowed Class 1C Claim
receives  New  Common  Stock  at  the  Administrative  Rate in full and complete
satisfaction  of  such  holder's  Allowed  Class  1C  Claim.

CLASS  1D  -  SECURED  CLAIMS  UNDER  THE  CURATIVE  ROYALTY  AGREEMENT:
Class  1D is comprised of the Allowed Secured Claims under the royalty agreement
entered  into  as  of  December  26,  2000, between Curative and the Company, as
amended  by  a first amendment thereto dated as of April 20, 2001 (collectively,
the  "Curative  Royalty  Agreement").  The total Allowed Class 1D Secured Claims
are  $55,745  based on payments on the DePuy Royalty received through the period
ending March 31, 2002, that have not been distributed to the holders of Class 1D
Secured  Claims.


The  Plan  provides  that,  to  the  extent  not already paid, each holder of an
Allowed  Class  1D  Secured  Claim will receive cash on the Effective Date in an
amount equal to the Allowed amount of its Class 1D Secured Claim.  The Plan also
provides  that, from and after the Effective Date, all rights under the Curative
Royalty  Agreement  shall  continue  in  full  force  and effect, and the legal,
equitable,  and  contractual  rights  arising  thereunder  shall  be  unaltered
(including  the  retention  of  all prepetition liens granted under the Curative
Royalty  Agreement);  provided,  however,  that  following  the  Effective Date,
distributions  to  Waverly  Holdings, LLC, an Arkansas Limited Liability Company
("Waverly")  of  its proportionate share of royalties payable under the Curative
Royalty  Agreement  may  be  made  directly  to  Waverly instead of to Curative.

CLASS  2  - ALLOWED PRIORITY UNSECURED CLAIMS OF EMPLOYEES:

Class  2  is comprised of the Allowed Claims of employees against Cytomedix that
are  specified  as  having  priority  in  Bankruptcy  Code sections 507(a)(3) or
507(a)(4),  not  to  exceed  $4,650  per  employee.  Such Claims include certain
Claims  against  the  Company  by  its  employees  for unpaid prepetition wages,
salaries,  or commissions.  We estimate total Allowed Class 2 Claims as of March
31,  2002  are  approximately  $114,989.

Claims  in Class 2 are unimpaired under the Plan ("Unimpaired" and "Impaired" as
defined  by  1124  of  the  Bankruptcy Code).  Each holder of an Allowed Class 2
Claim  will  receive  cash  on  the  Effective  Date equal to the amount of said
holder's Allowed Class 2 Claim.  In lieu of receiving cash for its Allowed Class
2  Claim,  if agreed to by the Company in its sole and absolute discretion, each
holder  of  an Allowed Class 2 Claim (or its successors or assigns) may elect in
writing before or after the Effective Date to exchange each $1.00 of its Allowed
Class  2  Claim  into shares of New Common Stock at such rate as is agreed to by
the  Company  in  its  sole  and  absolute  discretion.
Upon  receipt  of  shares  of  New  Common Stock pursuant to said election, said
recipient  shall be deemed to have affirmatively covenanted to the Short-Selling
Bar  Representation  which  requires  the  recipient  of the New Common Stock to
refrain  from  engaging  in short sales for a period of five years following the
Effective  Date.

                                       11

                                 CYTOMEDIX, INC.
                          (A DEVELOPMENT STAGE ENTITY)
                             (DEBTOR-IN-POSSESSION)
                     Notes to Condensed Financial Statements
                                   (Unaudited)




NOTE  2  -  PROCEEDINGS  UNDER  CHAPTER  11  OF  THE BANKRUPTCY CODE (CONTINUED)

CLASS  3  -  ALLOWED  GENERAL  UNSECURED  CLAIMS:

Class  3  is comprised of the Allowed General Unsecured Claims of Cytomedix that
are  not  cured,  paid, released, or waived pursuant to the Plan, assumed by the
Company  pursuant  to  the  Plan  or  agreements  incorporated  in  the Plan, or
classified  in  any  other  class  of  Claims.  Class  3 Claims include, without
limitation,  (i)  Claims  for  goods sold and services rendered, (ii) Claims for
monies lent, (iii) Claims based upon guarantees of performance or payment of the
obligations  or  duties  of  any  person,  (iv)  Claims  for  contribution,
reimbursement,  or  indemnity (excluding Claims for indemnification rights), (v)
Claims  for  fines,  penalties,  or assessments, (vi) Claims for tort liability,
(vii)  Claims  arising  from  the rejection of executory contracts and unexpired
leases, and (viii) Claims arising for environmental or bio-hazardous remediation
at  locations  that are not included in the assets vesting in the Company on the
Effective  Date.

Option 3A (Distribution of Cash Only).
The  Company  pays to holders of Allowed Class 3 Claims under Option 3A a sum of
cash  equal  to  twelve percent (12%) of such Allowed Class 3 Claim according to
the  following  distribution  schedule:  one-third  shall be paid on the Initial
Distribution  Date;  one-third  on  the  sixth  month anniversary of the Initial
Distribution  Date;  and  one-third  on  the  first  anniversary  of the Initial
Distribution  Date.  The  Company  is contemplating accelerating these remaining
distributions  for  administrative  convenience  reasons.


Option 3B (Distribution of New Common Stock Only).
The holders of Allowed Class 3 Claims under Option 3B will receive one share for
each  $5.00 of Allowed Class 3 Claims under Option 3B, with the New Common Stock
to  be  distributed  in twelve (12) equal monthly installments commencing on the
Initial  Distribution  Date and continuing on each of the succeeding eleven (11)
monthly  anniversaries.  Upon  receipt of shares of New Common Stock as provided
hereunder,  said  recipient  shall be deemed to have affirmatively covenanted to
the  Short-Selling  Bar  Representation  and  to  be  bound  by  its  terms.

Holders  of  Allowed  Class 3 Claims aggregating less than $1,000.00 are treated
under  Option  3A  in respect of such Claims and may not elect treatment of such
Claims  under  Option  3B.

CLASS  4  -  ALLOWED  PREFERRED  STOCK  INTERESTS:

Class  4A  is  comprised  of  all  Allowed  Equity  Interests represented by the
1,625,000  shares  of  Existing  Series A Preferred Stock issued and outstanding
prior  to  the  Effective  Date.  The  Existing  Series  A Preferred Stock had a
liquidation preference in the event of the Cytomedix's liquidation, dissolution,
or  winding  up  of  $1.00  per  share  in all assets remaining after payment of
liabilities.  Additionally, Cytomedix was required to redeem the Existing Series
A  Preferred  Stock  on  the  earlier  of the seventh anniversary of the date of
issuance of the securities or the end of the fiscal quarter at which the Company
had  gross  revenues  for  four consecutive fiscal quarters of not less than $50
million.


At  such  time, if at all, that the Company attains aggregate gross revenues for
four  consecutive  fiscal  quarters  of not less than $10 million (the "Series A
Precondition"),  holders  of  Allowed Class 4A Equity Interests will receive one
(1)  share  of  New  Common Stock for every five (5) shares of Existing Series A
Preferred  Stock  held  as  of  the  Effective  Date.

Class  4B  is  comprised  of  all  Allowed  Equity  Interests represented by the
Existing  Series B Preferred Stock issued and outstanding prior to the Effective
Date.  There  are  approximately 5,115,000 shares of Existing Series B Preferred
Stock  issued  and  outstanding.  The  Existing  Series  B Preferred Stock had a
liquidation  preference  in the event of the Company's liquidation, dissolution,
or  winding  up  of  $0.0001  per share in all assets remaining after payment of
liabilities  and  the  liquidation preference of the Existing Series A Preferred
Stock.

                                       12

                                 CYTOMEDIX, INC.
                          (A DEVELOPMENT STAGE ENTITY)
                             (DEBTOR-IN-POSSESSION)
                     Notes to Condensed Financial Statements
                                   (Unaudited)


NOTE  2  -  PROCEEDINGS  UNDER  CHAPTER  11  OF  THE BANKRUPTCY CODE (CONTINUED)

Allowed Class 4B Equity Interests will be redeemed in cash by the Company on the
Effective Date at the stipulated liquidation preference of $0.0001 per share, or
$511.50  in  the  aggregate.

CLASS  5  -  EXISTING  COMMON  STOCK:
Class 5 is comprised of all Allowed Equity Interests represented by the Existing
Common  Stock  of  Cytomedix  that is issued and outstanding as of the Effective
Date.

Holders of Allowed Class 5 Existing Common Stock receive one share of New Common
Stock  for  every five (5) shares of Existing Common Stock.  As a result of this
exchange,  holders  of  Allowed  Class  5 Equity Interests receive approximately
2,560,120  shares  of  New Common Stock in exchange for the estimated 12,800,598
shares  of Existing Common Stock outstanding on the Petition Date.  Upon receipt
of  shares  of  New  Common Stock as provided hereunder, said recipient shall be
deemed  to have affirmatively covenanted to the Short-Selling Bar Representation
and  to  be  bound  by  its  terms.

CLASS  6  -  EXISTING  STOCK  OPTIONS:
Class 6 is comprised of all Allowed Equity Interests represented by the Existing
Stock  Options.  Cytomedix had over six million options or warrants representing
contractual rights of persons prior to the Effective Date to purchase or acquire
Existing Common Stock.  Holders of Allowed Class 6 Existing Stock Options do not
receive  or  retain  any  property  or  distributions for such Allowed Claims or
Allowed  Equity  Interests.

CLASS  7  -  OTHER  EQUITY  INTERESTS,  INCLUDING  SECTION  510(B)  CLAIMS:
Class  7  is  comprised  of  all  other  Allowed  Claims  or Equity Interests in
Cytomedix,  including  Allowed Section 510(b) Claims, any Allowed Claims arising
from the rejection of agreements granting Existing Stock Options (to the extent,
if  any,  that  they  constitute executory contracts), and any Claims based upon
indemnification  rights.  The  Company  is  not  aware of any filed or scheduled
Class  7  Claims  and  estimates  these  Claims  at  zero.

Class  7  is  Impaired  under  the  Plan.  Holders  of Class 7 Claims and Equity
Interests,  if  any,  do  not receive or retain any property or distributions on
account  of  such  Allowed  Claims  or  Allowed  Equity  Interests.


NOTE  3  -  DISCONTINUED  OPERATIONS  -  IMPAIRMENT  CHARGE

During  the  second  quarter  of  2001,  it  became  evident  that all Cytomedix
operations  had  to  be closed and all employees other than essential management
had to be terminated, resulting in discontinued operations accounting treatment.

As  a result of the adoption of the plan to discontinue the Procuren operations,
the  Company's financial statement presentation has changed.  In accordance with
APB  30, the results of the Procuren operations have been reported separately as
discontinued operations for all periods presented.  In accordance with Paragraph
18  of  APB  30,  the net assets and liabilities (current and noncurrent) of the
discontinued  segment  have  also  been  segregated  for  all periods presented.
Included  in  the  loss  from  discontinued operations was the impairment charge
noted  below  plus  the  charge  for  abandonment  of  various  assets.

                                       13

                                 CYTOMEDIX, INC.
                          (A DEVELOPMENT STAGE ENTITY)
                             (DEBTOR-IN-POSSESSION)
                     Notes to Condensed Financial Statements
                                   (Unaudited)



NOTE  3  -  DISCONTINUED  OPERATIONS  -  IMPAIRMENT  CHARGE  (CONTINUED)

Net sales, loss before taxes, and net loss applicable to the Procuren operations
were  as  follows:




                                            Three Months
                                                Ended
                                               March 31,
                                                 2001
                                             ------------
                                          
Net sales                                    $ 1,881,706
                                             ============
Loss before taxes                            $(9,400,979)
Tax benefit                                            -
                                             ------------
Loss on discontinued operations, net of tax  $(9,400,979)
                                             ============






NOTE  4  -  LOSS  PER  SHARE

As  of  March  31, 2002 and 2001, Cytomedix had issued and issuable warrants and
options  to acquire 6,065,835 and 6,302,392 shares of common stock of Cytomedix,
respectively,  with exercise prices ranging from $.02 to $10.00 per share. These
options  and  warrants  were not included in the calculation of weighted average
common  stock outstanding as of March 31, 2002 and 2001 because the effect would
have  been  anti-dilutive  (i.e.,  reduce  the  net  loss  per  share).


NOTE  5  -  LIABILITIES  SUBJECT  TO  COMPROMISE

A  summary of the two categories of claims not subject to compromise as of March
31,  2002  is  as  follows:




                              
Employee claims                  $    114,989

Tax claims                             58,931
                                 ------------
                                 $    173,920
                                 ============




A  summary  of  the  principal  categories  of  claims classified as liabilities
subject  to  compromise  at  March  31,  2002  are  as  follows:





                                                
12% secured debt                                   $   2,359,415
10% secured debt                                       2,705,167
Note payable and accrued interest - related party        106,124
Accrued expenses - related party                          99,825
Accounts payable and accrued expenses                  1,640,699
Accrued employee claims                                  679,367
Series A Preferred Stock and accrued dividends         1,766,780
                                                   -------------
Total Liabilities Subject to Compromise            $   9,357,377
                                                   =============


                                       14

                                 CYTOMEDIX, INC.
                          (A DEVELOPMENT STAGE ENTITY)
                             (DEBTOR-IN-POSSESSION)
                     Notes to Condensed Financial Statements
                                   (Unaudited)

NOTE  5  -  LIABILITIES  SUBJECT  TO  COMPROMISE  (CONTINUED)

All but approximately $2,359,415 of liabilities subject to compromise would have
been  classified  as current liabilities if the Company had not filed bankruptcy
under  Chapter  11  of  the  U.S.  Bankruptcy  Code.


NOTE  6  -  NEW  ACCOUNTING  STANDARDS

In June 2001, the Financial Accounting Standards Board ("FASB") issued Statement
of  Financial Accounting Standard ("SFAS") No. 141, "Business Combinations," and
SFAS  No.  142,  "Accounting for Goodwill and Other Intangible Assets." SFAS No.
141  eliminated  the  use  of  the pooling-of-interests method of accounting for
business  combinations  initiated  after  June 30, 2001 and is effective for any
business  combination  accounted for by the purchase method completed after June
30,  2001.  Under  the  new rules, goodwill and intangible assets deemed to have
indefinite  lives  will  no  longer  be  amortized but will be subject to annual
impairment  tests  in  accordance  with SFAS No. 142. Effective for fiscal years
beginning  after  December 15, 2001, other intangible assets will continue to be
amortized  over their useful lives. The provisions of SFAS 141 and 142 have been
adopted by the Company effective for accounting periods subsequent to January 1,
2002. The adoption of SFAS 141 and 142 is not expected to have any impact on the
results  of  operations  or  financial  position  of  the  Company.

The  FASB  issued SFAS No. 143, "Accounting for Asset Retirement Obligations" in
August  2001.  This  statement  is  effective  for  fiscal years beginning after
December 15, 2003.  This new statement is not expected to have any impact on the
results  of  operations  or  financial  position  of  the  Company.

In  December  2001, the FASB issued SFAS No. 144, "Accounting for the Impairment
or  Disposal  of  Long-Lived  Assets" that is applicable to the Company's fiscal
2002  financial  statements.  The FASB's new rules on asset impairment supersede
FASB  Statement No. 121, "Accounting for the Impairment of Long-Lived Assets and
for  Long-Lived Assets to Be Disposed Of," and provide a single accounting model
for the disposition of long-lived assets. The Company has adopted the provisions
of  SFAS No. 144 effective for accounting periods subsequent to January 1, 2002.
This  new  statement  is  not  expected  to  have  any  impact on the results of
operations  or  financial  position  of  the  Company.

FASB  Statement  146,  "Accounting  for  Costs  Associated with Exit or Disposal
Activities,"  addresses  financial accounting and reporting for costs associated
with  exit  or disposal activities and nullifies EITF Issue No. 94-3, "Liability
Recognition for Certain Employee Termination Benefits and Other Costs to Exit an
Activity  (including  Certain Costs Incurred in a Restructuring)." The principal
difference  between  Statement  146  and  Issue  94-3 relates to Statement 146's
requirements  for  recognition of a liability for a cost associated with an exit
or  disposal  activity.  Statement  146  requires  that  a  liability for a cost
associated with an exit or disposal activity be recognized when the liability is
incurred. Under Issue 94-3, a liability for an exit cost as generally defined in
Issue 94-3 was recognized at the date of an entity's commitment to an exit plan.
A  fundamental  conclusion  reached  by  the  FASB  in this Statement is that an
entity's  commitment  to  a  plan, by itself, does not create an obligation that
meets  the  definition  of a liability. Therefore, this Statement eliminates the
definition  and  requirements  for recognition of exit costs in Issue 94-3. This
Statement  also  establishes  that  fair  value  is  the  objective  for initial
measurement of the liability. The provisions of this statement are effective for
exit  or  disposal activities that are initiated after December 31, 2002, and is
not expected to have a material impact on the results of operations or financial
position  of  the  Company.
                                      15


                                 CYTOMEDIX, INC.
                          (A DEVELOPMENT STAGE ENTITY)
                             (DEBTOR-IN-POSSESSION)
                     Notes to Condensed Financial Statements
                                   (Unaudited)



NOTE 7 - SUBSEQUENT EVENTS

Upon  confirmation of the Plan on July 11, 2002, all of the Company's securities
were  canceled  on  the Company's books and of no further force or effect. Under
the  Plan,  new common stock is issued to creditors and existing stockholders in
amounts  approved  by  the  Court,  as is explained in further detail in Note 2.
Under the Plan, the Company's Existing common stock was exchanged for New common
stock  at a rate of one New share for every five Existing shares. The New common
stock succeeded to the registered status of the Existing common stock under Rule
12g-3  as  explained  in  3S  and  5S  Rule 12g-3 in the Division of Corporation
Finance:  Manual  of  Publicly  Available Telephone Interpretations - March 1999
Supplement. The Company will adopt Fresh Start Accounting in accordance with SOP
90-7,  upon  its emergence from bankruptcy in the third quarter of 2002. Because
the  share  exchange was part of the Plan and is required to be reflected in the
Fresh Start Accounting, it has not been reflected in these financial statements.

In the third quarter of 2002 the Company adopted a new Long-Term Incentive Plan.
The  new  incentive  plan  permits incentive awards of options, SARs, restricted
stock awards, phantom stock awards, performance unit awards, dividend equivalent
awards  or  other stock-based awards. It provides that the Company is authorized
to  make  awards  of  up to 15% of the fully diluted stock of the Company on the
Effective  Date. On October 16, 2002, the Board reserved and allocated 2,336,523
shares  of  common  stock  to  the  new  plan.

The  Company  amended  its  consulting  agreement  with  BDR  on  July  11, 2002
continuing  until  June  30,  2005.  Under  this  agreement  BDR  is  to receive
compensation  of  $108,000  per  annum  for services rendered to the Company. In
addition,  the  Company  granted  BDR  stock  options  representing the right to
purchase  300,000  shares  of the Company's common stock at $1.50 per share (the
fair  market  value  on  the date of grant). An option representing the right to
purchase  100,000  shares  vested  immediately  on  the  date  of grant with the
remaining  200,000  shares  vesting  over  the  next  two  years.






                                       15a


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

     The  following  discussion should be read in conjunction with our condensed
financial  statements  and related notes thereto included in Item 1 above and in
conjunction  with our audited financial statements and related notes thereto and
management's  discussion  and  analysis  for  the  year ended December 31, 2001,
included  in  our  annual  report  filed  on  Form 10-KSB for such period.  This
discussion  and  analysis  pertains to the Company's financial position on March
31,  2002.  You  must consider this report in conjunction with all reports filed
with  the  Securities  and Exchange Commission ("SEC") after March 31, 2002, and
with  the Subsequent Events section at the end of our discussion.  We are in the
process  of  filing  all  missed  periodic  reports  with  the  SEC.

     The  terms  "Cytomedix,"  the  "Company,"  "our"  and "we," as used in this
quarterly  report,  refer  to  Cytomedix,  Inc.

     When  used  in  this Form 10-QSB and in other filings by Cytomedix with the
SEC,  the  words "believes," "plans," "anticipates", "will likely result," "will
continue,"  "projects,"  "expects,"  and  similar  expressions  are  intended to
identify  "forward-looking  statements"  within  the  meaning  of  the  Private
Securities Litigation Reform Act of 1995. Such statements are subject to certain
risks  and  uncertainties, which could cause actual results to differ materially
from  those  projected.

     Cytomedix  cautions  the  readers  not  to  place  undue  reliance  on  any
forward-looking  statements,  which  are  based  on  certain  assumptions  and
expectations  which may or may not be valid or actually occur, and which involve
certain  risks,  including  these risks defined below.  Sales and other revenues
may not commence and/or continue as anticipated due to delays or otherwise. As a
result, our actual results for future periods could differ materially from those
anticipated  or  projected.

     These  forward-looking  statements speak only as of the date this report is
filed.  We  do  not intend to update the forward-looking statements contained in
this  report,  so as to reflect events or circumstances after the date hereof or
to  reflect  the occurrence of unanticipated events, except as may occur as part
of  our  ongoing  periodic  reports  filed  with  the  SEC.

NATURE  OF  BUSINESS

     Cytomedix  is a biotechnology company whose business model is premised upon
the  research,  development,  licensing  and distribution of autologous cellular
therapies  (i.e.,  therapies  using  the  patient's  own  body products) for the
treatment of chronic non-healing wounds using our propriety platelet rich plasma
gel  and  related  product  therapies.  To  create the proprietary platelet rich
plasma  gel  product,  the  patient's  own plasma, platelets and other essential
blood  components  are  separated  through centrifugation and formed into a gel,
AutoloGel  TM  (the  "AutoloGel") that is topically applied to a wound under the
direction  of  a  physician.

     Our  proprietary autologous platelet rich plasma gel, branded AutoloGel, is
being  used  by  healthcare  providers for treating chronic wounds. This product
contains  autologous  multiple growth factors, platelet membranes, fibrin matrix
scaffold,  and  provides  a  moist  covering.

     By  definition,  a  chronic  cutaneous ulcer is defined as a wound that has
failed  to  proceed  through an orderly and timely series of events to produce a
durable  structural, functional, and cosmetic closure. Many patients have wounds
often  lasting  for months or even years. The three most common types of chronic
wounds  are  diabetic  foot  ulcers,  venous  stasis ulcers and pressure ulcers,
formerly  known  as  decubitus  ulcers.  AutoloGel  is being used to treat these
recalcitrant  wounds. While our intellectual property covers the use of platelet
rich  plasma  gel  across both the acute and chronic wound areas, our management
team believes the chronic wound market affords the most opportunity for success.

     The  AutoloGel  process  begins by drawing a small volume of blood from the
patient  using  a  standard  blood  draw medical procedure. After separating the
plasma and platelets from the red blood cells through an activation process, the
liquid  platelet  rich  plasma (PRP) forms a gel. The physician or care provider
applies  the gel onto the wound. AutoloGel mimics the natural healing process by

                                       16


maintaining  a  moist  wound  environment and delivering multiple growth factors
into  the  wound bed with the gel while also providing a cellular matrix. Growth
factors are cellular proteins that act as signals for cells to regulate both the
growth  and  movement  of  cells.

     The  entire  process to produce the gel, including the platelet harvesting,
takes  approximately five to fifteen minutes and is done at the point of care by
nurses,  nurse practitioners, physician assistants, or physical therapists under
the  direction  of a physician. The patient's own blood is used as the source of
the  platelets, eliminating the risk of infection that would be present if donor
blood products were used. Because the blood can be collected at any time and the
resulting gel is applied immediately after preparation, there are no issues with
shelf  life  or  transportation  of  the  product.

     AutoloGel  is  physician  directed  and  does  not  require training of the
patient  to  apply  the  gel  or  to  change  dressings.  In addition, since the
healthcare  provider  applies  it,  the  use  of  AutoloGel aids in assuring the
continued  assessment  of  the  wound  by  the  healthcare  provider.

     CUSTOMERS  AND  MARKETING

     We  are  currently  marketing  AutoloGel into the chronic wound care market
through  the  sale of disposable kits (the "Kits") that provide single treatment
of  the  platelet  rich  plasma gel. We provide the disposable Kits to customers
desiring  to  use  the AutoloGel process for the treatment of their patients. In
addition,  we  provide  each  customer  with  a  specially-calibrated  table-top
centrifuge  which  the  customer  uses  solely for the purpose of performing the
AutoloGel  process  using  the  purchased  Kits.  We also provide the customer's
personnel  with  an  initial  training  program  of  the  AutoloGel process. The
end-user  purchases  the  Kits  (each Kit representing the right to a single-use
license of the AutoloGel process) at a fixed price, which will vary depending on
the  customer's  size,  supply  needs,  term  of  contract, and related factors.

     Since  the  beginning  of  2002,  we  have  entered into license and supply
agreements  with  nationally-recognized  long  term  care  providers,  including
National  Healthcare  Corporation,  Extendicare  Health  Services,  Total  Blood
Services, Provident Home Care and other long term care, long term acute care and
wound  care  providers.

     COMPETITION

     In  the  market  for  biotechnology  products,  we  face  competition  from
pharmaceutical  companies,  biopharmaceutical  companies  and  other competitors
whose products are marketed into the long term care space.  Other companies have
developed or are developing products which may be in direct competition with the
AutoloGel  process.  Biotechnology  development  projects  are  characterized by
intense competition.  Many of these companies have substantially greater capital
resources,  larger  marketing  staffs  and  more  experience  in commercializing
products.  Recently  developed  technologies,  or  technologies  that  may  be
developed  in  the  future, may be the basis for developments which will compete
with  the  Company's  products.

     It  has become generally accepted that growth factors can aid significantly
in  wound healing.  The current market leader is Regranex marketed by a division
of  Johnson  &  Johnson, Inc.  The Regranex product has had great success in the
marketplace,  and  the  Company  cannot guarantee that its AutoloGel product can
successfully  compete  with  Regranex.

     In  2001,  Apligraf,  a  cultured skin graft product which was developed by
Organogenesis,  an  American  Stock Exchange company and marketed by Novartis, a
large  U.S.  based  pharmaceutical  company was available. The product was being
widely  used and was reimbursed under Medicare but in the third quarter of 2002,
it  was  withdrawn  from  the  market  due  to  voluntary  manufacturing recall.
Organogenesis subsequently filed  for Chapter 11 protection and ended its sales

                                       17


and marketing agreement with Novartis. Recently approved for sale in the U.S. is
a  product  called  Dermagraft, which is produced by Advanced Tissue Sciences, a
NASDAQ  company.  Dermagraft is a dermal fibroblast skin substitute used to help
in  the wound closure of diabetic foot ulcers. It is being marketed by Smith and
Nephew,  a  large healthcare company with an established wound care presence. It
is  easier to apply than its predecessor, Apligraf, in that it can be applied in
a  physician's  office.  However, it requires storage in a -70 degree Centigrade
freezer  which  most physicians' office do not own. It is covered under Medicare
reimbursement  as  well.

     It  also is generally accepted that the V.A.C. as marketed by KCI, Inc., is
the  market  leader  in  treating  chronic wounds in the long term care and home
healthcare  markets.  "V.A.C." stands for vacuum assisted closure which consists
of  a  sponge  that  is  placed  in  the  wound  connected by tubing to a vacuum
canister.  This  provides  negative  pressure wound therapy. The V.A.C. has been
very  well  received since its introduction two years ago and the company cannot
guarantee  its  AutoloGel  can  successfully  compete  with  the  V.A.C.

RESULTS  OF  OPERATIONS  FOR  PERIOD  ENDING  MARCH  31,  2002

     These  results  of  operations  and  the  notes to the financial statements
pertain  solely  to  the  period  ending  March  31, 2002. These results must be
considered  in  conjunction  with  the  Subsequent  Events  section  of  Item 2.

     We  are  a  development  stage company as defined in Statement of Financial
Accounting  Standards  No.  7  and had only limited operations through March 31,
2002.  Our  main  activities  during  this  start-up  phase  have  consisted  of
recruiting and hiring a new management team and corresponding personnel, as well
as  the  development  of  the  licensing  strategy for, and market expansion of,
AutoloGel  and  related  disposable  treatment packs and proprietary system.  We
generated  minimal  revenues  from  inception  through  March  31,  2002.

     OVERVIEW  OF  EVENTS

     In  January  2001,  we  acquired  certain  technology  and  other assets of
Curative  Health  Services,  Inc.  and  CHS  Services,  Inc.,  (collectively,
"Curative")  including  the  intellectual  property  rights  related  to  the
development  and  production  of  platelet-derived growth factors (the "Procuren
Acquisition").  The  Procuren  Acquisition  included  assets  relating  to  the
production  of  Curative's proprietary wound treatment agent, Procuren. With the
technology  and  other  assets  we  have  acquired from Curative, we intended to
develop, or  license  others  to  develop,  other  products associated with this
intellectual  property. However, we sustained recurring losses from the Procuren
Acquisition  and,  in  2001,  shut  down  the  entire  Procuren  operation.

     Because  management  had focused its resources on the Procuren Acquisition,
the  AutoloGel  operations  had  diminished. By the end of the second quarter of
2001,  we  had  curtailed  our  operations  substantially and had terminated the
majority  of  our  workforce, other than a skeleton staff of three employees. On
August 7, 2001 (the "Petition Date"), the Company filed bankruptcy under Chapter
11 of the United States Bankruptcy Code in the United States Bankruptcy Court of
the  Northern  District  of  Illinois,  Eastern Division (the "Court") (Case No.
01-27610).  After  the  Petition Date, we were authorized to continue to conduct
our  business  as debtor and debtor-in-possession. As a debtor-in-possession, we
were  authorized  to  operate  our business but could not engage in transactions
outside  the  ordinary  course  of  business  without the approval of the Court.

     While  the  Chapter  11  filing  constituted  a  default  under our various
financing  arrangements, Section 362 of the Bankruptcy Code imposes an automatic
stay that generally precludes creditors and other interested parties from taking
any  remedial  action  in  response  to  such  resulting  default  without prior
Bankruptcy  Court  approval.  In addition, under the Bankruptcy Code, we had the
power  to  assume  or  reject  executory contracts, including lease obligations.
Parties  affected by these rejections were able to file claims with the Court in
accordance  with the reorganization process. We actively engaged in this process
and  reviewed  all claims and executory contracts, reaching final decisions with
respect  to  assuming  or  rejecting  the  contracts  and  paying  claims.

     No  trustee  or  creditors'  committee  was  appointed  in  this case.  The
management  at  the  time of the Petition Date moved to retain a business broker
that would market our assets, including our intellectual property assets, with a
view  towards  conducting  an  auction  of  our assets.  A group of shareholders
objected to this contemplated disposition of our assets and sought to remove our
                                       18


then-existing board of directors by soliciting support from other shareholders.

     The  Court  allowed  us  to obtain approximately $800,000 in DIP Financing.
This  money  provided  us  with working capital and funding to pay post-petition
bills.  We  continue  to  pay  post-petition  bills  in  the  ordinary course of
business.

     Pursuant to this consent solicitation, shareholders representing a majority
of the Company's voting shares submitted written consents for the removal of the
then-existing  board  of  directors  and the election of the following three new
directors: Messrs. Robert Burkett, Charles Worden and David Crews (the "Board").
Initially,  former  management  objected  to the consent solicitation, but later
withdrew  that  objection  and  tendered their resignations as officers; the new
directors  were  recognized  by the Court on October 16, 2001. These events were
reported  on  a  Form  8-K  filed  with  the  SEC  on October 17, 2001, which is
incorporated  herein  by  reference.

     Upon  former  management's  withdrawal  of  its  objections,  the  Company
delivered  prompt  notice  of  those  actions authorized pursuant to the consent
solicitation to the shareholders who did not consent in writing but who, if such
action  had  been  taken at a shareholders' meeting, would have been entitled to
notice  of the meeting. These notices were mailed to shareholders on October 17,
2001. The Notice was attached as an exhibit to the Form 10-QSB filed on November
12, 2002  and  is  incorporated  herein  by  reference.

     The Board then appointed Mr. Kent T. Smith as Chief Executive Officer.  Mr.
Smith  had  served  as our Vice President of Sales and Marketing from April 2000
until  being  laid off in late June 2001.  The Board also approved the hiring of
Jimmy  D.  Swink,  Jr.,  as Reorganization Manager for us.  Mr. Swink has been a
contract consultant with us since our inception, is the collateral agent for the
holders  of outstanding 10% Notes and is a holder of a substantial amount of our
equity.

     The  Court  allowed  us  to  obtain  approximately  $800,000  in debtor-in-
possession  financing  ("DIP  Financing").  This  money provided us with working
capital and funding to pay post-petition bills. We continue to pay post-petition
bills  in  the  ordinary  course  of  business.

     THREE  MONTHS ENDED MARCH 31, 2002 COMPARED TO THREE MONTHS ENDED MARCH 31,
2001

     As  noted above, we filed for bankruptcy on August 7, 2001.  This event had
a  direct  impact  on  all  of  our  revenues  and  expenses  described  below.

     Our  revenues,  cost  of  sales and gross profit for the three months ended
March  31,  2002  decreased as compared to the same period in 2001.  During 2001
our management focused resources on the Procuren acquisition described above and
the  AutoloGel  operations diminished.  Therefore, we entered bankruptcy and had
minimal  operations  during  the  first  quarter  of  2002.

     Our losses of $858,602 from operations during 2002 decreased as compared to
losses  of  $6,657,740 in the first quarter 2001.  The decrease in losses is due
to  termination  of all Procuren operations and commencing implementation of the
new  AutoloGel  distribution  model  while  operating within the guidelines of a
business  in  Chapter  11  bankruptcy.

     Our  compensation  expense  for  the  three months ended March 31, 2002 was
approximately $135,587 as compared to $452,367 for the same period in 2001.  The
decrease  in the compensation expense in 2002 compared to 2001 was primarily due
to  the  minimal  number  of employees utilized during the first quarter 2002 to
operate  the  Company  while  in  bankruptcy.

     Our  consulting  and  professional  services  expenses for the three months
ended  March 31, 2002 were approximately $124,439, as compared to $1,119,316 for
the  same  period  in  2001.  The  decrease  in  the consulting expenses in 2002
compared  to  2001  was  primarily  due  to  our  decision  to retain only those
consultants necessary to effect the reorganization of the Company and to operate
the  Company  during  bankruptcy.

     Our  general  and  administrative expenses for the three months ended March
31,  2002,  were  $207,293, as compared to $603,656 for the same period in 2001.
The  decrease  was  due  to  reduced  expenses  to  operate the business and the
relocation  to  a  much  smaller  corporate  office.

     Our  interest  expense,  net  of  interest  income, for the 2002 period was
$133,193,  as  compared to $4,274,652 for the 2001 period.  The material portion
of  our  interest  expense in the first quarter of 2001 was primarily due to our
recording  of  $4,196,847  in  non  cash  interest  charges related to financing
obtained  in  connection  with  our  purchase  of  the  Procuren  operations.

                                       19


     During  the  three  months  period  ended  March  31,  2002,  we  incurred
reorganization  expenses of $285,340 for professional fees and consulting
expense  related  to  the  bankruptcy and the Company's reorganization.

LIQUIDITY  AND  CAPITAL  RESOURCES  AS  OF  MARCH  31,  2002

     On  August  7,  2001,  we  filed  bankruptcy  under  Chapter 11 of the U.S.
Bankruptcy  Code  because of our lack of liquidity and demanding cash needs.  We
were  authorized  by  the Court to conduct our business as debtor-in-possession,
but  we could not engage in transactions outside the ordinary course of business
without  prior  court  approval.

     As  of  the  quarter  ended  March  31, 2002, the Company had not generated
positive  cash  flow  from  operations.  At March 31, 2002, we had cash and cash
equivalents  of approximately $250,867.  Working capital at March 31, 2002 was a
deficit  of  approximately  ($1,012,536)  after  reclassifying  approximately
$7,906,296  to  long-term  liabilities  as  a  result  of the Chapter 11 filing.
Furthermore,  filing  for  bankruptcy  constituted  a  default under our various
financing  arrangements.

     The Court did authorize the Company to obtain $800,000 in DIP financing and
to  initiate  a  private  offering  in  conjunction with the Plan to provide the
Company  with  working capital. We believe that funds from the private offering,
the  DIP  Financing  and  generated revenues will be sufficient to meet our cash
needs  through  the  end  of  2002.

SUBSEQUENT  EVENTS

     Because this report is filed late and subsequent events have occurred since
the  end  of the time period covered by this report, this report must be read in
light  of  the following material events occurring subsequent to March 31, 2002.
These events are discussed below and many have been previously reported in Forms
8-K  filed  with  the  SEC.


     Shortly  after  removal  of prior management, new management focused on the
formulation  of  a plan of reorganization that would enable us to reorganize and
emerge  quickly  from  Chapter  11  in  order  to  preserve our value as a going
concern.  Our  limited  available  funds  mandated  that  we  move  swiftly  to
reorganize.

     We  engaged  in  negotiations  with several interested parties in the case,
including  holders  of  the  12%  convertible secured promissory notes (the "12%
Notes")  and 10% convertible secured promissory notes (the "10% Notes"), Charles
Worden,  Curative  Health  Services,  Inc.,  and  others.  Concurrently,  we had
discussions  with  prospective new investors about the terms of an investment in
the  Company  to fund our reorganization.  Among the numerous factors considered
in  these  various  discussions  and  negotiations  were  our  business plan and
projected  financial  results,  the  amounts  and nature of claims asserted, the
time,  expense,  and  risks involved in failing to obtain consensus on a plan of
reorganization,  the adverse impact of a prolonged case, and the alternatives to
reorganization.

     The  Plan  reflects  understandings  reached  with  certain  noteholders,
prospective  new  investors,  and  Charles  Worden  regarding  the  terms  to be
incorporated  in  a  plan  of reorganization.  We developed the Plan in a manner
that  we  believe  most fairly treats all classes, taking into consideration the
relative rights and negotiating positions of new investors and various competing
claimants  and  equity  interest  holders.

     On  March  21,  2002,  we filed our initial plan of reorganization with the
accompanying  disclosure statement and filed a motion to approve the adequacy of
the  disclosure  statement. On April 23, 2002, the Court approved the disclosure
statement  and  related  notices,  established  voting  procedures  and  set the
confirmation  hearing  date  for  June  6,  2002.  We  then  amended the plan of
reorganization,  and  on  April  24,  2002,  we  filed our First Amended Plan of
Reorganization  with  the accompanying disclosure statement. After such date, we
made  certain  technical amendments to the Plan.  On June 14, 2002, finding that
the  required  debt  holders  had  voted  to  accept  the  First Amended Plan of
Reorganization,  the  Court  confirmed  the  Company's  First  Amended  Plan  of
Reorganization  with Technical Amendments.  On June 27, 2002, the Court approved
other technical amendments to the Plan and confirmed the Company's First Amended
Plan  of  Reorganization with All Technical Amendments (the "Plan"). The Court's
confirmation  of  the Plan was reported on an 8-K filed with the SEC on June 28,
2002.  Both  the  confirmation  order  and the Plan were attached as exhibits to
that  report, and are incorporated herein by reference.

                                       20


     Although the Court entered the initial confirmation order on June 14, 2002,
the  Plan  did not become effective until we raised the minimum aggregate amount
($2.8  million)  through  a  private  offering  of  shares  of common stock with
warrants.  During  bankruptcy,  we initiated this private offering to accredited
investors only (as said term is defined by Rule 501(a) of Regulation D) pursuant
to  Section  4(2)  of  the  Securities  Act of 1933 and Rule 506 of Regulation D
promulgated  thereunder.   For  each  $1.00  invested  in  the private offering,
investors  received  one  share  of  common  stock,  1/4th  of a Class A Warrant
(exercisable  for  2  years at $1.00 per share) and 3/20ths of a Class B Warrant
(exercisable  for  3  years  at  $1.50  per  share).

     On  July 11, 2002, the Company had raised the minimum aggregate amount from
private  accredited  investors  and  the  proceeds were released from the escrow
account  to  the  Company; said date serves as the "Effective Date" of the Plan.
We  raised  aggregate  proceeds  totaling  $3,214,252  in  the private offering.

     Under  the  Plan,  all  of the Company's securities or other instruments or
documentation  representing a claim against or an equity interest in the Company
were  canceled  and  of no further force or effect. Holders of certain claims or
securities  were entitled to receive new securities from the Company in exchange
for  their  claims or equity interests in the Company prior to bankruptcy. Under
the Plan, holders of existing common stock receive one share of new common stock
for  every  five  shares  of existing common stock. Holders of existing Series A
Preferred  stock  receive one share of new common stock for every five shares of
existing  Series  A  Preferred Stock (subject to certain conditions). Holders of
existing  Series  B  Preferred  stock  receive  $.0001  for  each  share  owned.

     Under  the  Plan, the Company no longer has any outstanding 12% convertible
secured  promissory  notes  ("12%  Notes") or 10% convertible secured promissory
notes  (the  "10%  Notes").  Holders  of  the 12% Notes receive a combination of
shares  of  common  stock  (up to 50% of their claim) and shares of new Series A
Convertible  Preferred Stock.  Holders of the 10% Notes receive a combination of
shares  of  common  stock  (up to 50% of their claim) and shares of new Series B
Convertible  Preferred  Stock.  Noteholders are entitled to one share (of either
common  or  preferred stock) for every $1.00 owed to them under their respective
notes.

     In  addition, under the Bankruptcy Code we could assume or reject executory
contracts,  including  lease  obligations.  Parties affected by these rejections
could  file claims with the Court in accordance with the reorganization process.
We  actively  engaged  in  this  process  and  reviewed all claims and executory
contracts,  reaching  final  decisions with respect to assuming or rejecting the
contracts.  These  decisions  were  included in the Plan. See the 10-KSB for the
year ended December 31, 2001, and the Notes to the Financial Statements included
in  this  report  for  a  more  detailed  analysis  of  the  Plan.

     Under  the  Plan, holders of existing common stock receive one share of new
common  stock  for  every  five (5) shares of existing common stock. On July 26,
2002, this exchange was recognized by the markets and our new common stock began
trading  under  a  new  symbol  -  CYME. The exchange of five shares of existing
common  stock  for  one  share  of  new  common  stock  is  not reflected in the
accompanying  financial  statements.

     The  new  common  stock  succeeded to the registered status of the existing
common  stock  under  Rule  12g-3  as  explained  in 3S and 5S Rule 12g-3 in the
Division  of  Corporation  Finance:  Manual  of  Publicly  Available  Telephone
Interpretations  -  March  1999  Supplement.

     In conjunction with the Plan, we executed new corporate documents and filed
them  with  the  Delaware  Secretary  of State as required.  These new corporate
documents  include  the  Restated  Certificate of Incorporation, the Amended and
Restated  Certificate of Designation and the Restated By-Laws.  We also approved
and  implemented  a  new  Long-Term  Incentive  Plan.

     Under the Plan, the only remaining members of the Board as of July 11, 2002
(the  Effective Date) were Messrs. Robert Burkett and David Crews. On August 19,
2002,  our  Board  appointed  Mr. Steve Holden as the third member of the Board.

     In  October 2001, our principal executive offices were relocated from Three
Parkway  North,  Suite  200, Deerfield, Illinois 60015 to Eden Tower Plaza, 790
Frontage  Road,  Northfield, Illinois 60093.  During the first quarter 2002, the
Company's  records  were  kept  in  Northfield  and our corporate address was in
Northfield;  however,  existing  employees  conducted business from their remote
offices.  In  August  2002, we moved our corporate headquarters from Northfield,

                                       21


Illinois to 1523 S. Bowman, Suite A, Little Rock, Arkansas 72211.  Our telephone
number  at  the  Arkansas  location  is  (501)  219-2111.

CAUTIONARY  STATEMENT  REGARDING  FORWARD-LOOKING  INFORMATION  AND RISK FACTORS

     Cytomedix  cautions  the  readers  not  to  place  undue  reliance  on  any
forward-looking  statements,  which  are  based  on  certain  assumptions  and
expectations  which may or may not be valid or actually occur.  The risk factors
which  follow may cause actual results to differ materially from those expressed
or  implied by any forward-looking statement included in this report.  The risks
described  below are not to be deemed an exhaustive list of all potential risks.

WE  ARE  A  COMPANY  WHICH  FILED  FOR  BANKRUPTCY WITH LIMITED WORKING CAPITAL.

     Because  the  Company has been in bankruptcy, the Company cannot anticipate
how  the  market  will receive it or its products. Furthermore, the Company will
not  be  obtaining  extensive  debt  financing.  All working capital required to
implement  the  Company's  business  plan after confirmation of the Plan will be
provided  by  funds obtained through its private offering and revenues generated
by  the  Company.

     If  we  do  not  have sufficient working capital and are unable to generate
revenues  or  raise  additional  funds,  the  following  may occur: delaying the
implementation  of  our new business plan or significantly reducing the scope of
the  business  plan;  delaying  some  of  our  development and clinical testing;
delaying  our plans to initiate government regulatory and reimbursement approval
processes for our wound treatment technologies; and postponing the hiring of new
personnel.  The  occurrence  of any or all of these events could have a material
adverse  effect  on  the  Company.

     WE  HAVE  HAD  A  HISTORY  OF  LOSSES.

     The Company has a history of losses and expects to incur substantial losses
and  negative  operating cash flows for the foreseeable future.  The Company may
never  achieve  or  maintain  profitability.  The  Company  is  not  currently
profitable  and  expects  to  continue  to  incur  net losses in the foreseeable
future.  The  Company  also  expects  to  experience  negative cash flow for the
foreseeable  future.  The  Company will need to generate significant revenues to
achieve  and  maintain profitability.  The Company cannot guarantee that it will
be able to generate these revenues and it may never achieve profitability in the
future.

     WE  HAVE  A  SHORT  OPERATING  HISTORY  AND  LIMITED  OPERATING EXPERIENCE.

     The  Company  must  be  evaluated  in  light  of  the  uncertainties  and
complexities  affecting  an early stage biotechnology company.  The Company is a
development  stage  company and has only recently begun to implement its current
business  plan  since the change in management occurring in October 2001.  Thus,
the  Company  has  a  very  limited  operating history and limited experience in
conducting  these  operations.  Continued  operating  losses,  together with the
risks associated with the Company's ability to gain new customers in the sale of
disposable products for the AutoloGel process may have a material adverse effect
on  the  Company's  liquidity.  The  Company  may  also  be forced to respond to
unforeseen  difficulties,  such  as  decreasing  demand  for  its  products  and
services,  regulatory  requirements  and  unanticipated  market  pressures.

     During bankruptcy, we began developing a new business model. Our failure to
successfully  implement  our  new  business  plan  would  adversely  affect  our
business,  prospects,  operating  results  and financial condition. If we do not
have  sufficient  working  capital  and are unable to generate revenues or raise
additional  funds,  the  following may occur: delaying the implementation of our
new  business  plan  or  significantly  reducing the scope of the business plan;
delaying  some  of  our  development and clinical testing; delaying our plans to


                                       22


initiate  government  regulatory  and  reimbursement  approval processes for our
wound  treatment  technologies;  and postponing the hiring of new personnel. The
occurrence of any or all of these events could have a material adverse effect on
the  Company.

     AUTOLOGEL  IS  SUBJECT  TO  GOVERNMENTAL  REGULATION.

     The  Company's success is also impacted by factors outside of the Company's
control.  Our  therapies  are  subject  to  governmental  regulation by numerous
governmental  authorities,  including  the  United  States  Food  and  Drug
Administration  (the "FDA"). Changes in regulation or failure to obtain required
approvals  would  have  a  material  adverse  impact  on  the  Company.

     The  Company's current therapies will be subject to extensive regulation by
numerous  governmental authorities in the United States, both federal and state,
and  in  foreign  countries  by regulatory agencies. Specifically, the Company's
therapies  will  be  subject  to  regulation  by  the  FDA  and state regulatory
agencies.  The  regulations of government health ministries in foreign countries
are  analogous  to  those of the FDA in both application and scope. In addition,
any  change  in  current  regulatory  interpretations by, or positions of, state
regulatory  officials where the AutoloGel process is practiced, could materially
and  adversely  affect  the  Company's ability to sell products in those states.

     Further,  as  the  Company  expands  and  offers additional products in the
United  States  and  in foreign countries, the Company may require approval from
the  FDA  and comparable foreign regulatory authorities prior to introduction of
any such products into the market.  The Company has no assurance that it will be
able  to  obtain  all  necessary approvals from the FDA or comparable regulatory
authorities  in  foreign  countries  for  these products.  Failure to obtain the
required  approvals  would  have  a  material  adverse  impact  on the Company's
business  and  financial  condition.

     OUR  SUCCESS  COULD  BE  ADVERSELY  AFFECTED IF OUR CUSTOMERS CANNOT OBTAIN
REIMBURSEMENT.

     AutoloGel  is provided to healthcare providers. Some of these providers, in
turn, seek reimbursement from third party payors such as Medicare, Medicaid, and
other  private  insurers.  The  Company  has  not  submitted  an application for
Medicare  reimbursement  for  the  AutoloGel process.  At present, the AutoloGel
process  does  not qualify for Medicare or Medicaid reimbursement.  Many foreign
countries  also  have  comprehensive government managed healthcare programs that
provide  reimbursement  for healthcare products.  Under such healthcare systems,
reimbursement  is  often a determining factor in predicting a product's success,
with  some  physicians  and  patients  strongly favoring only those products for
which  they  will  be  reimbursed.

     In  order to achieve a national reimbursement procedure code for AutoloGel,
the Company will have to undertake a prospective, randomized, controlled, clinic
trial so as to provide the necessary data as required by the Center for Medicare
and  Medicaid  Services,  formerly  known  as  the  Healthcare  Financing Agency
("HCFA").  In  addition,  a  1992  HCFA  ruling prohibiting the reimbursement of
growth  factor  products  for  chronic  wounds  will  have  to be dismissed. The
Company's  ability  to  obtain reimbursement approval from governmental agencies
and private insurers may be a significant factor in determining its abilities to
increase its revenues. The Company cannot guarantee that third-party payors will
elect  to  reimburse treatments using the Company's products or processes or, if
such  reimbursement is approved, that the level of reimbursement granted will be
sufficient  to  cover  the cost of the product or process to the physician or to
the  patient.

     Healthcare providers' inability to obtain third-party reimbursement for the
treatment  could  have  an  adverse  effect  on  the  Company's  success.

     THE  SUCCESS  OF  AUTOLOGEL  IS  DEPENDENT  ON  ACCEPTANCE  BY  THE MEDICAL
COMMUNITY.

     The  commercial success of the Company's products and processes will depend
upon  the  medical  community  and  patients accepting the therapies as safe and
effective.  If  the  medical community and patients do not ultimately accept the
therapies  as safe and effective, the Company's ability to sell the products and
processes  will  be  materially  and  adversely  affected.

                                       23


     WE  MAY  BE  UNABLE  TO  ATTRACT  AND  RETAIN  KEY  PERSONNEL.

     The future success of the Company depends on the ability to attract, retain
and  motivate  highly-skilled  management,  including sales representatives. The
Company  has  retained  a team of highly-qualified officers and consultants, but
the  Company  cannot  assure  you that it will be able to successfully integrate
these  officers  and  consultants  into its operations, retain all of them or be
successful  in  recruiting  additional  personnel  as  needed.  The  Company's
inability  to do so will materially and adversely affect the business prospects,
operating  results  and  financial  condition.

     The  Company's  ability  to maintain and provide additional services to its
existing  customers  depends  upon  its  ability  to  hire  and  retain business
development  and scientific and technical personnel with the skills necessary to
keep pace with continuing changes in cellular therapy technologies.  Competition
for  such  personnel  is  intense,  the  Company  competes  with pharmaceutical,
biotechnology  and  healthcare  companies.  The  Company's  inability  to  hire
additional  qualified  personnel  may  lead to higher recruiting, relocation and
compensation  costs  for  such  personnel.  These increased costs may reduce the
Company's  profit  margins  or  make  hiring  new  personnel  impracticable.

     LEGISLATIVE  AND  ADMINISTRATIVE  ACTION  MAY HAVE AN ADVERSE EFFECT ON THE
COMPANY.

     Political,  economic  and  regulatory  influences are subjecting the health
care  industry  in  the  United States to fundamental change. The Company cannot
predict  what  other  legislation relating to its business or to the health care
industry  may  be  enacted,  including  legislation  relating  to  third-party
reimbursement,  or  what  effect  such  legislation  may  have  on the Company's
business,  prospects,  operating  results  and  financial condition. The Company
expects  federal  and  state  legislators  to  continue  to  review  and  assess
alternative  health  care  delivery  and  payment  systems,  and  possibly adopt
legislation  affecting  fundamental  changes in the health care delivery system.
Such laws may contain provisions, which may change the operating environment for
our  targeted  customers,  including  hospitals  and managed care organizations.

     Health  care  industry  participants  may  react  to  such  legislation  by
curtailing  or  deferring expenditures and initiatives, including those relating
to  our  products.  Future  legislation  could  result  in  modifications to the
existing  public  and  private  health  care insurance systems that would have a
material  adverse  effect  on  the  reimbursement  policies  discussed  above.

     THE  COMPANY  COULD  BE  AFFECTED  BY  MALPRACTICE  CLAIMS.

     Providing medical care entails an inherent risk of professional malpractice
and  other  claims.  The  Company  does  not  control  or direct the practice of
medicine  by  physicians  or health care providers who use the products and does
not  assume responsibility for compliance with regulatory and other requirements
directly  applicable  to  physicians.  The Company cannot guarantee that claims,
suits or complaints relating to the use of the AutoloGel process administered by
physicians  will  not  be  asserted  against  the  Company  in  the  future.

     The  marketing,  sale,  and  use of the AutoloGel process entail risks that
product  liability  claims  will  be  asserted  against the company. These risks
cannot  be  eliminated and the Company could be held liable for any damages that
result from adverse reactions or infectious disease transmission. Such liability
could  materially  and  adversely  affect  the  Company's  business,  prospects,
operating  results  and  financial  condition.

     The  Company  currently  maintains  professional  and  product  liability
insurance  coverage,  but the Company cannot assure you that the coverage limits
of  this insurance would be adequate to protect us against all potential claims.
The  Company  cannot  guarantee  that  it  will  be  able  to obtain or maintain
professional  and  product liability insurance in the future on acceptable terms
or  with  adequate  coverage  against  potential  liabilities.

     AUTOLOGEL  HAS  EXISTING  COMPETITION  IN  THE  MARKETPLACE.

     In  the  market  for  biotechnology products, the Company faces competition
from pharmaceutical companies, biopharmaceutical companies and other competitors
whose  products  are  marketed  into the long-term care market.  Other companies
have  developed  or  are  developing products which may be in direct competition
with  the  AutoloGel  process.  Biotechnology  development  projects  are

                                       24


characterized  by  intense  competition.  Thus,  the  Company  cannot assure any
investor  that  it  will  be  the  first  to the market with any newly developed
products  or  that it will successfully be able to market these product.  If the
Company  is  not able to participate and compete in the cellular therapy market,
the  Company's  financial  condition  will be materially and adversely affected.
The Company cannot guarantee that it will be able to compete effectively against
such  companies  in  the  future.  Many  of  these  companies have substantially
greater  capital  resources,  larger  marketing  staffs  and  more experience in
commercializing products.  Recently developed technologies, or technologies that
may  be  developed  in  the future, may be the basis for developments which will
compete  with  the  Company's  products.

     OUR COMMON STOCK IS QUOTED ON THE PINK SHEETS AND WE MAY NEVER BE LISTED ON
A  NATIONAL  EXCHANGE.

     Our  common  stock  is  currently traded in the over-the-counter market and
quoted  on  the  Pink  Sheets LLC  (the "Pink Sheets") (Until July 26, 2002, our
common  stock  was  quoted  under the symbol "CYDX" and since said date has been
quoted  under  the  symbol  "CYME").  Although Cytomedix is currently a publicly
held  company,  there can be no assurance as to whether an active trading market
for  our  common  stock will be developed or maintained or that our common stock
will  ever  be listed on a national securities exchange.  This means that it may
be  hard or impossible to find a willing buyer for the company's common stock in
the  future.

     PURCHASES  OF  OUR  SHARES  ARE  SUBJECT  TO  THE  SEC'S PENNY STOCK RULES.

     If  a  trading  market  for  our  common  stock develops in the future, the
Company  is  uncertain  as  to whether the market price would be above $5.00 per
share.  Securities  which  trade  below  $5.00  per  share  are  subject  to the
requirements  of  certain rules promulgated under the Securities Exchange Act of
1934.  These rules require additional disclosure by broker-dealers in connection
with  any trades involving the stock defined as a "Penny Stock."  Generally, any
non-Nasdaq  equity security that has a market price of less than $5.00 per share
is  a  Penny  Stock.  As  a  result of our common stock being characterized as a
Penny Stock, the market liquidity for the common stock may be adversely affected
by the regulations. This could restrict an investor's ability to sell the common
stock  in  a  secondary  market.

     The  rules  governing  Penny Stock require the delivery, prior to any Penny
Stock  transaction,  of  a disclosure schedule explaining the Penny Stock market
and  the  risks  associated  therewith,  and  impose  various  sales  practice
requirements  on  broker-dealers  who  sell  Penny  Stocks to persons other than
established customers and accredited investors (generally defined as an investor
with  a  net  worth in excess of $1,000,000 or annual income exceeding $200,000,
$300,000  together  with  a  spouse).  For  these  types  of  transactions,  the
broker-dealer  must  make  a special suitability determination for the purchaser
and  have  received  the purchaser's written consent to the transaction prior to
sale.  The  broker-dealer  also  must  disclose  the  commissions payable to the
broker-dealer,  current bid and offer quotations for the Penny Stock and, if the
broker-dealer  is  the  sole  market-maker, the broker-dealer must disclose this
fact and the broker-dealer's presumed control over the market.  Such information
must  be  provided  to  the customer orally or in writing prior to effecting the
transaction  and  in  writing before or with the customer confirmation.  Monthly
statements  must be sent disclosing recent price information for the Penny Stock
held  in  the  account  and  information  on  the limited market in Penny Stock.

     The  additional  burdens imposed on broker-dealers may discourage them from
effecting  transactions  in  our  common  stock,  which could severely limit the
liquidity of the common stock and the ability of shareholders to sell our common
stock  in  the  secondary  market.

FORWARD-LOOKING INFORMATION

     Initial  reports  from  healthcare  providers treating hard-to-heal chronic
wounds  with  AutoloGel  have stated that they have found increased healing in a
shorter  period of time than they have experienced with other products. There is
an  existing  long  term  care  market  where  we believe AutoloGel is perfectly
positioned  for success. With what we believe to be a strong patent position and
an  easy-to-use  system  to  treat  wounds,  we  believe  we  are  positioned to
successfully  introduce  AutoloGel  into  the  long-term  care  market.

                                       25



                                     PART II
                                OTHER INFORMATION

ITEM  1.  LEGAL  PROCEEDINGS

     On  August 7, 2001, the Company filed a voluntary petition for relief under
Chapter 11 of the U.S. Bankruptcy Code.  We were not involved in any other legal
proceeding  in  the  first  quarter of 2002, other than those actions and claims
brought  in  connection  with  the  bankruptcy.

     UPDATING  INFORMATION

     However,  after  July  11,  2002,  the  Company  commenced  the  following
litigation  in the District Court for the Northern District of Illinois, Eastern
Division:  (i)  Cytomedix,  Inc.  v. LB Hyperbarics, Inc., et al., Case No. 02 C
4774; (ii) Cytomedix, Inc. v. Perfusion Partners & Associates, Inc., Case No. 02
C  4776;  (iii) Cytomedix, Inc. v. James Gandy, et al., Case No. 02 C 4779; (iv)
Cytomedix,  Inc.  v.  Little Rock Foot Clinic, P.A., et al., Case No. 02 C 4782;
(v) Cytomedix, Inc. v. Autologous Blood Technology, L.L.C., et al., Case No. 02
C  4863;  and (vi) Cytomedix, Inc. v. Safeblood Technologies, Inc., et al., Case
No.  02  C  4773.  In  each  of  these  cases, the Company has asserted that the
Defendants  have  infringed  the  Company's  patents  and  engaged  in  unfair
competition.  In the Gandy and Little Rock proceedings, breaches of contract are
also  asserted.  In  all these actions the Company seeks unspecified damages and
injunctive  relief.  The  cases  are  generally  in  the  early stages involving
motions to dismiss by the defendants in each case, and responses by the Company.
Thus  far,  the Company has successfully defended against a motion to dismiss in
the  LB  Hyperbarics  case.  Briefing on the motions to dismiss in all the other
pending  cases  (except the Gandy adversary, where a responsive pleading has not
yet  been filed) is proceeding and rulings on these pending motions are expected
by  year  end  2002.

     In  September  2002,  the  Company  filed with the Bankruptcy Court for the
Northern  District  of  Illinois,  Eastern  Division,  an  adversary  proceeding
captioned  Cytomedix,  Inc.  v.  Keith Bennett, et al., Adv. No. 02 A 01292.  In
this  action,  the Company objects to Bennett's $1.1 million claim asserted as a
Class  3  general  unsecured  claim  under  Option 3A (under which Bennett would
receive  a  12%  cash  recovery  on  his Allowed Claim, if any) in the Company's
bankruptcy  case.  In addition, the Company asserts affirmative claims of patent
infringement, breach of contract, and unfair competition.  Management intends to
vigorously pursue the litigation.  The Company has successfully defended against
Bennett's  motions  to  dismiss  or,  alternatively,  to  compel  arbitration or
transfer  venue  of  the  case  to  a  federal  court  in  Arkansas.

     Although  the  Company  has  not yet been served with the complaint, it has
come  to  our  attention  that  on  October 23, 2002, Harvest Technologies Corp.
initiated  an  action  against the Company in the Federal District Court for the
District  of  Massachusetts,  Case  No. 02-12077.  Plaintiff seeks a declaratory
judgment  that  its  activities do not constitute the infringement of any patent
rights  claimed  by  the  Company,  and  it  seeks  damages  for  alleged  false
advertising,  unfair  competition,  intentional  interference  with  contractual
rights  or  a  prospective  business relationship and unfair and deceptive trade
acts  or  practices  as defined by Massachusetts' law.  The claim for damages is
unliquidated.  The  Company  vigorously disputes the allegations, and intends to
bring  counterclaims  against  Harvest  for  patent  infringement  and  unfair
competition.  However,  an  unfavorable  resolution  of,  settlement, or defense
costs  related  to  this  lawsuit  could  have  a material adverse effect on our
business,  results  of  operations  or  financial  condition.

ITEM  2.  CHANGES  IN  SECURITIES  AND  USE  OF  PROCEEDS.

     Between January 1, 2002 and March 31, 2002, we did not issue any additional
securities.

     As  of  March  31,  2002,  we  had  issued and issuable warrants to acquire
4,425,046  shares  of  common  stock  and issued and issuable options to acquire
1,640,789  shares  of  common  stock  (but  see Updating Information below). The
exercise  prices  on  these  warrants and options ranged from $.02 to $10.00 per
share.


                                       26

     UPDATING  INFORMATION:

     Under  the  Plan,  all outstanding options and warrants are canceled on our
books and are of no further force or effect.  Holders of options and warrants do
not  receive  any  exchange  consideration  under  the  Plan.

     In  connection  with  the  Plan,  we initiated a private offering of Common
Stock  of  Cytomedix,  Inc.  and Warrants to Purchase Common Stock of Cytomedix,
Inc.  to  accredited  investors  only (as said term is defined by Rule 501(a) of
Regulation  D).  The  private  offering  was  exempt from registration under the
Securities  Act  of  1933 pursuant to Section 4(2) of the Securities Act of 1933
and Rule 506 of Regulation D promulgated thereunder.  For each $1.00 invested in
the  private  offering, investors received one share of common stock, 1/4th of a
Class  A  Warrant  (exercisable for 2 years at $1.00 per share) and 3/20ths of a
Class  B  Warrant  (exercisable for 3 years at $1.50 per share).  Commissions of
10% of the sale price were paid to the selling agents with 50% of the commission
amount  paid in cash and 50% paid in shares of common stock (one share of common
stock  for  each  $1.00  of  commission earned payable in stock for an aggregate
amount  of  128,463 shares of restricted common stock issued to selling agents).
R.M.  Duncan  Securities  of  Little Rock, Arkansas, Founder's Equity of Dallas,
Texas,  and  Crews & Associates of Little Rock, Arkansas served as the principal
selling  agents.  The  Company  used  the  $3,085,789  in net aggregate proceeds
($3,214,252  less  $128,463  in  commissions  paid)  for  working  capital.

     Pursuant  to  the  Plan  and  section 1145 of the U.S. Bankruptcy Code, the
Company  is in the process of exchanging new securities for "Allowed Claims" and
"Allowed  Equity  Interests"  as  defined  in  the  Plan.  See  the Notes to the
Financial  Statements  in Item 1 for a more detailed explanation of the exchange
consideration  issued  under  the  Plan.

     Under  the  HMA Financial Services agreement entered into July 29, 2002, we
issued  to  HMA  a  warrant representing the right to purchase 600,000 shares of
common  stock  at  $1.00  per  share.

     Since  emerging  from  bankruptcy,  we have issued stock in lieu of cash to
certain  legal  professionals rendering their services after July 11, 2002. This
stock  is  being  issued pursuant to Section 4(2) of the Securities Act of 1933.

ITEM  3.  DEFAULTS  UPON  SENIOR  SECURITIES.

     Our  filing  for  bankruptcy constituted a default under both the 12% Notes
and  10%  Notes.  However,  under the Plan, both the 12% Notes and the 10% Notes
have  been cancelled and are of no further force or effect. See the Notes to the
Financial  Statements  in  Item  1  for  more  detailed  information.

ITEM  4.  SUBMISSION  OF  MATTERS  TO  A  VOTE  OF  SECURITY  HOLDERS.

     No  matter  was  submitted to a vote of security holders during the interim
period  covered  by  this  report.

     UPDATING  INFORMATION

     It  should be noted that the entry of the Court's order confirming the Plan
constituted  an  order  of  the  Court  authorizing  the Company to take certain
corporate actions without the need for any further action by the Court or any of
the  officers,  directors,  or  shareholders  of  the Company.  Pursuant to this
order,  the  Company  was  authorized  and  did  take  all actions necessary and
appropriate  to  execute  and  adopt  the following: the Restated Certificate of
Incorporation,  the  Restated  Bylaws,  the  Amended and Restated Certificate of
Designation,  and the Long-Term Incentive Plan.  The Court's confirmation of the
Plan  also  authorized  the  Company,  among other things, to select our initial
directors  and  officers and to remove any directors or officers of the Company.
The  Plan  included  the  removal  of  Mr.  Charles  Worden  from the Board.  As
authorized,  the  Board  subsequently  appointed  Mr.  Steve Holden as the third
member  of  the  Board.

ITEM  5.  OTHER  INFORMATION.

      Prior  to  the date this 10-QSB was due, the Company filed for bankruptcy.
The  Company  did  not  file  any  periodic  reports during bankruptcy.  We did,
however,  file  our  monthly  operating  reports required by the Court under the
cover  of  Forms  8-K  and  reported  other current events under Forms 8-K.  The
Company  plans to file all missed reports for past periods and all reports which
become  due.  Because  this  report  is  filed  late  and subsequent events have
occurred  since  the  end of the time period covered by this report, this report
must  be  read  in  conjunction with Management's Discussion and Analysis and in

                                       27


conjunction  with  the  Forms  8-K  filed  with  the  SEC  after March 31, 2002.

ITEM  6.  EXHIBITS  AND  REPORTS  ON  FORM  8-K.

     The  Exhibits listed in the accompanying Exhibit Index are filed as part of
this  report.

     On Form 8-K filed December 10, 2001, we reported our intentions to file our
monthly  operating  reports,  required  to be filed with the Court, with the SEC
under  the  cover  of  Forms  8-K.  On  February  22, 2002, we filed our monthly
operating reports with the SEC for the following months:  August 2001, September
2001  (an amended monthly operating report to replace the September report filed
December 10, 2001), October 2001, November 2001, December 2001 and January 2002.

Subsequent  to  March  31, 2002, we have reported other material events on Forms
8-K  filed  with  the  SEC  as  follows:


                      
April  8,  2002     Filing  of  Plan  of  Reorganization
April  12,  2002    February  2002  Monthly  Operating  Report
April  12,  2002    March  2002  Monthly  Operating  Report
May  21,  2002      Filing  of  First  Amended  Plan  of  Reorganization
June  7,  2002      April  2002  Monthly  Operating  Report
June  28,  2002     Filing  and  Confirmation  of  First  Amended  Plan  of
                    Reorganization  with  All  Technical  Amendments
July  16, 2002      Effective Date of Plan and Removal of Director under the Plan
July  25,  2002     Reverse  Split  of Common Stock and Trading under New Symbol
August  21,  2002   Engagement  of  New  Independent  Accountant
August  26,  2002   Dismissal  of  Independent  Accountant
October  3,  2002   May  2002  Monthly  Operating  Report


                                       28


                                   SIGNATURES

In  accordance  with the requirements of the Exchange Act, the registrant caused
this  report  to  be  signed  on  its  behalf by the undersigned, thereunto duly
authorized.

Cytomedix,  Inc.

/s/Kent  T.  Smith
- -----------------------------
Kent  T.  Smith
Chief  Executive  Officer

Date:  November  21,  2002



                            CERTIFICATION PURSUANT TO
                  SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002

I,  Kent  T.  Smith,  certify  that:

1.     I  have reviewed this quarterly report on Form 10-QSB of Cytomedix, Inc.;

2.     Based  on my knowledge, this quarterly report does not contain any untrue
statement  of a material fact or omit to state a material fact necessary to make
the  statements  made, in light of the circumstances under which such statements
were  made,  not misleading with respect to the period covered by this quarterly
report;

3.     Based  on  my  knowledge,  the  financial statements, and other financial
information  included  in  this quarterly report, fairly present in all material
respects  the  financial  condition, results of operations and cash flows of the
registrant  as  of,  and  for,  the  periods presented in this quarterly report.

Date:  November  21,  2002

/s/Kent  T.  Smith

Kent  T.  Smith
Chief  Executive  Officer

                                       29


                                  EXHIBIT LIST

2.1     Amended  and  Restated Asset Purchase Agreement, effective as of October
12, 2000 and executed as of December 26, 2000, by and among Cytomedix, Inc., CHS
Services,  Inc.  and Curative Health Services, Inc. (Previously filed on January
17,  2001,  on  Form  8-K,  File  No.  000-28443).

2.2     First  Amended  Plan  of  Reorganization  with  All Technical Amendments
(Previously  filed  on  June  28,  2002,  on  Form  8-K,  File  No.  000-28443).

3.1     Restated  Certificate  of  Incorporation  of Cytomedix, Inc. (Previously
filed  on November 7, 2002, on Form 10-QSB for quarter ended June 30, 2001, File
No.  000-28443).

3.2     Restated  Bylaws  of  Cytomedix,  Inc.  (Previously filed on November 7,
2002,  on  Form  10-QSB  for  quarter  ended June 30, 2001, File No. 000-28443).

4.1     Convertible  Secured Promissory Note issued to Curative Health Services,
Inc.,  dated  as  of December 26, 2000 (Previously filed on January 17, 2001, on
Form  8-K,  File  No.  000-28443).

4.2     Convertible  Secured  Promissory Note issued to TSENVI, LLC, dated as of
December  26,  2000 (Previously filed on January 17, 2001, on Form 8-K, File No.
000-28443).

4.3     Convertible  Secured  Promissory  Note  issued to Bel-Cap Delaware, LLC,
dated  as  of  December  26, 2000 (Previously filed on January 17, 2001, on Form
8-K,  File  No.  000-28443).

4.4     Convertible  Secured  Promissory Note issued to Bristol Investment Fund,
LLC,  dated  as  of  December 26, 2000 (Previously filed on January 17, 2001, on
Form  8-K,  File  No.  000-28443).

4.5     Warrant  issued  to Curative Health Services, Inc., dated as of December
26,  2000  (Previously  filed  on  January  17,  2001,  on  Form  8-K,  File No.
000-28443).

4.6     Warrant issued to TSENVI, LLC, dated as of December 26, 2000 (Previously
filed  on  January  17,  2001,  on  Form  8-K,  File  No.  000-28443).

4.7     Warrant  issued  to Bel-Cap Delaware, LLC, dated as of December 26, 2000
(Previously  filed on January 17, 2001 on Form 8-K, Registration No. 000-28443).

4.8     Warrant issued to Bristol Investment Fund, LLC, dated December 26, 2000.
(Previously filed on January 17, 2001, on Form 8-K, Registration No. 000-28443).

4.9     Warrant  issued  to FAC Enterprises, Inc., dated as of December 26, 2000
(Previously  filed  on  February  16,  2001,  on Form SB-2, File No. 333-55818).

4.10     Warrant  issued to Smoke Rise Investments, LLC dated as of February 13,
2001. (Previously filed on February 16, 2001, on Form SB-2, File No. 333-55818).

4.11     Warrant  issued  to  The Kriegsman Group, dated as of December 26, 2000
(Previously  filed  on  February  16,  2001,  on Form SB-2, File No. 333-55818).

4.12     Amended  and Restated Certificate of Designation of the Relative Rights
and  Preferences  of  Series A Preferred, Series B Preferred and Common Stock of
Cytomedix,  Inc.  (Previously  filed  on  November  7,  2002, on Form 10-QSB for
quarter  ended  June  30,  2001,  File  No.  000-28443).

10.1     Royalty  Agreement,  dated  as  of  December  26,  2000, by and between
Cytomedix,  Inc. and Curative Health Services, Inc. (Previously filed on January
17,  2001,  on  Form  8-K,  File  No.  000-28443).

                                       30


10.2     Supply  Agreement,  dated  as  of  December  26,  2000,  by and between
Cytomedix,  Inc. and Curative Health Services, Inc. (Previously filed on January
17,  2001,  on  Form  8-K,  File  No.  000-28443).

10.3     Securities  Purchase  Agreement,  dated as of December 26, 2000, by and
among  Cytomedix,  Inc.,  TSENVI, LLC, Bel-Cap Delaware, LLC, Bristol Investment
Fund,  Ltd.  and Curative Health Services, Inc. (Previously filed on January 17,
2001,  on  Form  8-K,  File  No.  000-28443).

10.4     Registration  Rights  Agreement,  dated as of December 26, 2000, by and
among  Cytomedix,  Inc.,  TSENVI,  LLC,  Bel-Cap  Investments,  Ltd.,  Bristol
Investment  Fund,  LLC  and  Curative Health Services, Inc. (Previously filed on
January  17,  2001,  on  Form  8-K,  File  No.  000-28443).  21

10.5     Security  Agreement,  dated  as  of  December  26,  2000,  by and among
Cytomedix,  Inc.,  TSENVI,  LLC,  Bel-Cap  Investments, Ltd., Bristol Investment
Fund,  LLC  and  Curative Health Services, Inc. (Previously filed on January 17,
2001,  on  Form  8-K,  File  No.  000-28443).

10.6     Assignment  and Assumption Agreement, dated as of December 26, 2000, by
and between Cytomedix, Inc. and Curative Health Services, Inc. (Previously filed
on  January  17,  2001,  on  Form  8-K,  File  No.  000-28443).

10.7     Form of Lease Assignment and Assumption Agreement, dated as of December
26,  2000,  by  and  between  Cytomedix, Inc. and Curative Health Services, Inc.
(Previously  filed  on  January  17,  2001,  on  Form  8-K, File No. 000-28443).

10.8     Assignment  of  Marks,  dated  as  of  December  26, 2000, by and among
Cytomedix,  Inc.,  Curative  Health  Services,  Inc. (formerly known as Curative
Technologies,  Inc. and Curatech, Inc.) and CHS Services, Inc. (Previously filed
on  January  17,  2001,  on  Form  8-K,  Registration  No.  000-28443).

10.9     Assignment  of  Patents,  dated  as  of December 26, 2000, by and among
Cytomedix,  Inc.,  Curative  Health  Services,  Inc. (formerly known as Curative
Technologies,  Inc. and Curatech, Inc.) and CHS Services, Inc. (Previously filed
on  January  17,  2001,  on  Form  8-K,  Registration  No.  000-28443).

10.10     Assignment  of Copyrights, dated as of December 26, 2000, by and among
Cytomedix,  Inc.,  Curative  Health  Services,  Inc.  and  CHS  Services,  Inc.
(Previously filed on January 17, 2001, on Form 8-K, Registration No. 000-28443).

10.11     License Agreement dated March 21, 2001, by and between Cytomedix, Inc.
and  DePuy  AcroMed,  Inc.  (Previously filed on April 16, 2001, on Form 10-KSB,
File  No.  000-28443).

10.12     Consent,  Waiver,  Payoff and Exchange Agreement dated April 20, 2001,
by  and among Cytomedix, Inc., Curative Health Services, Inc., Bel-Cap Delaware,
LLC,  Bristol  Investment  Fund, Ltd. and TSENVI, LLC (Previously filed on April
27,  2001,  on  Form  8-K,  File  No.  000-28443).

22.1     Notice  of  Shareholders  to  Cytomedix,  Inc.  dated  October 17, 2001
(Previously  filed  on  November 12, 2002, on Form 10-QSB, File No. 000-28443).

99.1     Certificate  of Chief Executive Officer of Cytomedix, Inc., pursuant to
18  U.S.C.   1350.

99.2     Cytomedix,  Inc. Long-Term Incentive Plan (Previously filed on November
7,  2002,  on  Form 10-QSB for quarter ended June 30, 2001, File No. 000-28443).

                                       31