UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                                   FORM 10-Q/A

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

                  For the Quarterly Period Ended June 30, 2003
                         Commission File Number 1-13165

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

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

                   Florida                          59-2417093
         (State or other jurisdiction             (I.R.S. Employer
      of incorporation or organization)         Identification No.)

                           1655 Roberts Boulevard, NW
                             Kennesaw, Georgia 30144
                    (Address of principal executive offices)
                                   (zip code)

                                 (770) 419-3355
              (Registrant's telephone number, including area code)

                                 Not Applicable
              (Former name, former address and former fiscal year,
                         if changed since last report)

Indicate  by check  mark  whether  the  registrant:  (1) has filed  all  reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934  during  the  preceding  12 months  (or for such  shorter  period  that the
registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days.

YES   X    NO ____

Indicate  by check mark  whether  the  registrant  is an  accelerated  filer (as
defined in Rule 12b-2 of the Exchange Act).

YES   X    NO ____

The number of shares of common stock, par value $0.01 per share,  outstanding on
July 31, 2003 was 19,699,510.



EXPLANATORY NOTE
The Company is filing this  amendment  to Form 10-Q to  amend Items 1  and 2  of
Part I to restate its  consolidated  financial  statements for the three and six
months ended June 30, 2003 to correct the income tax expense in those periods in
accordance with Accounting  Principles  Board Opinion No. 28, Interim  Financial
Reporting. As a result, the financial statements as of and for the three and six
months  ended  June 30,  2003 have been  restated  from the  amounts  previously
reported. The effect of the restatement on the consolidated financial statements
is detailed in Note 15 to the consolidated financial statements. In addition, we
are supplementing Part I, Item 4.


All of the  information  in this Form 10-Q/A is as of August 5, 2003, the filing
date of the original Form 10-Q,  and has not been updated for events  subsequent
to that date other than the restatement of the financial statements discussed in
Note 15 to the  consolidated  financial  statements and the  reassessment of its
disclosure  controls  pursuant to Part I, Item 4.  Although we have  amended the
forward-looking  statements to reflect the amendments referred to above, none of
the  forward-looking  information  contained herein has been updated beyond that
date.  This  Form  10-Q/A  does  not  contain  Part I  Item 3 or Part II Items 1
through 5 as those portions of the previously filed Form 10-Q have not changed.


                                       2


Part I - FINANCIAL INFORMATION

Item 1. Financial statements


                         CRYOLIFE, INC. AND SUBSIDIARIES
                  SUMMARY CONSOLIDATED STATEMENTS OF OPERATIONS
                      (IN THOUSANDS, EXCEPT PER SHARE DATA)



                                                                                          

                                                     Three Months Ended                    Six Months Ended
                                                           June 30,                             June 30,
                                                --------------------------------     -----------------------------
                                                     2003               2002               2003              2002
                                                  As Restated                          As Restated
                                                  See Note 15                          See Note 15
                                                --------------------------------     --------------------------------
                                                         (Unaudited)                          (Unaudited)

Revenues:
   Human tissue preservation services, net       $   8,615        $  17,536            $   17,745       $   37,774
   Products                                          6,932            5,473                13,531           10,538
   Distribution and grant                              166              255                   357              423
                                                --------------------------------     --------------------------------
                                                    15,713           23,264                31,633           48,735
Costs and expenses:
   Human tissue preservation services
     (including write-down of  $10,023
     for the three and six months ended
     June 30, 2002 and $1,131 for the three
     months and $1,428 for the six months
     ended June 30, 2003)                            5,160           17,203                 7,603           25,266
   Products                                          2,006            1,843                 3,647            4,078
   General, administrative, and marketing           23,539           11,447                35,131           20,925
   Research and development                          1,088            1,196                 2,005            2,349
   Interest expense                                    147              196                   279              388
   Interest income                                    (116)            (239)                 (247)            (537)
   Other expense (income), net                         166              (16)                  140              (72)
                                                --------------------------------     --------------------------------
                                                    31,990           31,630                48,558           52,397
                                                --------------------------------     --------------------------------
Loss before income taxes                           (16,277)          (8,366)              (16,925)          (3,662)
Income tax expense (benefit)                         3,644           (2,844)                3,430           (1,244)
                                                --------------------------------     --------------------------------
Net loss                                         $ (19,921)       $  (5,522)           $  (20,355)      $   (2,418)
                                                ================================     ================================
Net loss per share:
         Basic                                   $   (1.01)       $   (0.28)           $    (1.04)      $    (0.13)
                                                ================================     ================================
         Diluted                                 $   (1.01)       $   (0.28)           $    (1.04)      $    (0.13)
                                                ================================     ================================
Weighted average shares outstanding:
         Basic                                      19,675           19,538                19,654           19,318
                                                ================================     ================================
         Diluted                                    19,675           19,538                19,654           19,318
                                                ================================     ================================


See accompanying notes to summary consolidated financial statements.



                                       3


Item 1. Financial Statements

                                 CRYOLIFE, INC.
                       SUMMARY CONSOLIDATED BALANCE SHEETS
                                 (IN THOUSANDS)


                                                                  
                                                       June 30,          December 31,
                                                         2003               2002
                                                      As Restated
                                                      See Note 15
                                                  -------------------------------------
ASSETS                                               (Unaudited)
Current Assets:
   Cash and cash equivalents                        $     16,147         $    10,277
   Marketable securities, at market                        9,761              14,583
   Trade receivables, net                                  8,260               6,930
   Other receivables, net                                  1,766              11,824
   Deferred preservation costs, net                        9,559               4,332
   Inventories                                             4,535               4,585
   Prepaid expenses and other assets                       3,769               2,182
   Deferred income taxes                                   1,275               6,734
                                                  -------------------------------------
     Total current assets                                 55,072              61,447
                                                  -------------------------------------
Property and equipment, net                               35,852              38,130
Patents, net                                               5,313               5,324
Other, net                                                 1,194               1,513
                                                  -------------------------------------
     TOTAL ASSETS                                   $     97,431         $   106,414
                                                  =====================================

LIABILITIES AND SHAREHOLDERS' EQUITY
Current Liabilities:
   Accounts payable                                 $      3,174         $     3,874
   Accrued expenses and other current
     liabilities                                          15,071               6,823
   Accrued compensation                                    1,695               1,627
   Accrued procurement fees                                3,499               3,769
   Note payable                                            1,616                  --
   Current maturities of capital lease                     1,957               2,169
   obligations
   Current maturities of long-term debt                    4,800               5,600
                                                  -------------------------------------
     Total current liabilities                            31,812              23,862
                                                  -------------------------------------

Capital lease obligations, less current
  maturities                                                 863                 971
Deferred income taxes                                         --                 986
Other long-term liabilities                                4,881                 795
     Total liabilities                                    37,556              26,614
Shareholders' equity:
     Preferred stock                                          --                  --
     Common stock (issued 21,045 shares in 2003
       and 20,864 shares in 2002)                            210                 209
     Additional paid-in capital                           74,063              73,630
     Retained (deficit) earnings                          (7,569)             12,786
     Deferred compensation                                   (15)                (21)
     Accumulated other comprehensive income                  362                 282
     Less:  Treasury stock at cost (1,370
       shares in 2003 and 1,361 shares in 2002)           (7,176)             (7,086)
                                                  -------------------------------------
          Total shareholder' equity                       59,875              79,800
                                                  -------------------------------------
     TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY      $    97,431        $    106,414
                                                  =====================================


See accompanying notes to summary consolidated financial statements.


                                       4



Item 1. Financial Statements



                                                            CRYOLIFE, INC.
                                             SUMMARY CONSOLIDATED STATEMENTS OF CASH FLOWS
                                                            (IN THOUSANDS)
                                                                                       

                                                                                    Six Months Ended
                                                                                         June 30,
                                                                             -------------------------------
                                                                                 2003              2002
                                                                              As Restated
                                                                              See Note 15
                                                                              -------------------------------
                                                                                       (Unaudited)

Net cash from operating activities:
     Net loss                                                                  $  (20,355)     $    (2,418)
     Adjustments to reconcile net loss to net cash
      provided by operating activities:
       (Gain) loss on sale of marketable equity securities                            (19)             228
       Depreciation and amortization                                                2,774            2,526
       Provision for doubtful accounts                                                 48               48
       Write-down of deferred preservation costs                                    1,428           10,023
       Other non-cash adjustments to income                                           307               --
       Deferred income taxes                                                        4,410           (3,048)
       Tax effect of nonqualified option exercises                                     19              481
       Changes in operating assets and liabilities
          Receivables                                                               9,250           (1,450)
          Deferred preservation costs and inventories                              (6,605)          (7,956)
          Prepaid expenses and other assets                                           856             (635)
          Accounts payable, accrued expenses, and other liabilities                10,862            2,951
                                                                             -------------------------------
       Net cash flows provided by operating activities                              2,975              750
                                                                             -------------------------------
Net cash flows from investing activities:
     Capital expenditures                                                            (333)          (2,735)
     Other assets                                                                     173           (1,980)
     Purchases of marketable securities                                                --          (11,725)
     Sales and maturities of marketable securities                                  4,708           19,391
     Proceeds from note receivable                                                     --            1,169
                                                                             -------------------------------
       Net cash flows provided by investing activities                              4,548            4,120
                                                                             -------------------------------

Net cash flows from financing activities:
     Principal payments of debt                                                      (800)            (800)
     Payment of obligations under capital leases                                     (320)            (300)
     Principal payments on short-term note payable                                   (827)              --
     Proceeds from exercise of stock options and
         issuance of common stock                                                     325            1,099
       Net cash used in financing activities                                       (1,622)              (1)
Increase in cash                                                                    5,901            4,869
Effect of exchange rate changes on cash                                               (31)             217
Cash and cash equivalents, beginning of period                                     10,277            7,204
                                                                             -------------------------------
Cash and cash equivalents, end of period                                       $   16,147      $    12,290
                                                                             ===============================



See accompanying notes to summary consolidated financial statements.

                                       5




                         CRYOLIFE, INC. AND SUBSIDIARIES
               NOTES TO SUMMARY CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)


NOTE 1 - BASIS OF PRESENTATION

The accompanying  unaudited summary consolidated  financial statements have been
prepared in accordance with (i) accounting  principles generally accepted in the
United States for interim  financial  information  and (ii) the  instructions to
Form 10-Q and Rule 10-01 of Regulation  S-X of the United States  Securities and
Exchange Commission ("SEC").  Accordingly,  the statements do not include all of
the  information  and disclosures  required by accounting  principles  generally
accepted  in  the  United  States  for  a  complete  presentation  of  financial
statements. In the opinion of management,  all adjustments (consisting of normal
recurring  accruals)  considered  necessary  for a fair  presentation  have been
included.  Certain prior year balances have been  reclassified to conform to the
2003 presentation. Operating results for the three and six months ended June 30,
2003 are not necessarily  indicative of the results that may be expected for the
year  ending  December  31,  2003.  For  further   information,   refer  to  the
consolidated  financial  statements  and notes thereto  included in the CryoLife
Form 10-K for the year ended December 31, 2002, as amended.

The Company expects its liquidity to continue to decrease significantly over the
next twelve months due to 1) the anticipated  decrease in preservation  revenues
as  compared  to  preservation  revenues  prior to the FDA  Order as a result of
reported tissue infections,  the FDA Order, and associated adverse publicity, 2)
the  increase  in cost of human  tissue  preservation  services  as a percent of
revenue as a result of lower tissue processing volumes and changes in processing
methods,  which have  increased  the cost of  processing  human tissue and 3) an
expected  use of cash due to the  increased  costs  relating  to the defense and
resolution of lawsuits  (discussed in Note 13) and legal and professional  costs
relating to the ongoing FDA  compliance and the  anticipated  required Term Loan
pay off during 2003 (discussed in Note 6). The Company believes that anticipated
revenue  generation,  expense  management,  tax  refunds of  approximately  $2.4
million resulting from tax loss carrybacks, savings resulting from the reduction
in the number of employees in September  2002  necessitated  by the reduction in
revenues,  and the Company's existing cash and marketable securities will enable
the Company to meet its liquidity needs through at least June 30, 2004.

The  Company's  long term  liquidity and capital  requirements  will depend upon
numerous  factors,  including  the  Company's  ability to return to the level of
demand and gross  margins for its tissue  services that existed prior to the FDA
Order, the outcome of litigation against the Company (discussed in Note 13), the
timing and amount of  settlements  or other  outcomes of the  product  liability
claims  (discussed  in Note 13),  the  resolution  of the dispute with its upper
layer excess product  liability  insurance  carrier  (discussed in Note 13), the
ability to arrange and fund a global  settlement  of  outstanding  claims for an
amount  substantially  below the amount accrued  (discussed in Note 13), and the
Company's  ability to find  suitable  funding  sources to replace  the Term Loan
(discussed in Note 6). The Company may require  additional  financing or seek to
raise  additional funds through bank facilities,  debt or equity  offerings,  or
other sources of capital to meet liquidity and capital  requirements beyond June
30,  2004.  Additional  funds  may not be  available  when  needed  or on  terms
acceptable  to the Company,  which could have a material  adverse  effect on the
Company's business,  financial condition, results of operations, and cash flows.
In  addition,  if one or more of the  product  liability  lawsuits  in which the
Company is a defendant  should be tried with a substantial  verdict  rendered in
favor of the plaintiff(s),  there can be no assurance that such verdict(s) would
not exceed the Company's  available  insurance  coverage and liquid assets.  The
items  described  above are factors that indicate that the Company may be unable
to continue operations beyond June 30, 2004.


NOTE 2 - FDA ORDER ON HUMAN TISSUE PRESERVATION AND OTHER FDA CORRESPONDENCE

FDA ORDER
On August 13,  2002 the  Company  received  an order from the  Atlanta  district
office of the U.S. Food and Drug Administration ("FDA") regarding the non-valved
cardiac, vascular, and orthopaedic tissue processed by the Company since October
3, 2001 (the "FDA  Order").  The FDA Order  followed  an April 2002 FDA Form 483
Notice of  Observations  ("April 2002 483") and an FDA Warning Letter dated June
17, 2002,  ("Warning Letter").  Revenue from human tissue preservation  services



                                       6


accounted  for 78% of the  Company's  revenues for the six months ended June 30,
2002,  (the last  period  ended  prior to the  issuance of the FDA Order) and of
those revenues 67%, or $26.9 million,  were derived from preservation of tissues
subject  to the FDA  Order.  The FDA Order  contained  the  following  principal
provisions:

     o    The  FDA  alleged  that,  based  on its  inspection  of the  Company's
          facility on March 25 through  April 12,  2002,  certain  human  tissue
          processed  and  distributed  by the Company may be in  violation of 21
          Code of Federal  Regulations  ("CFR") Part 1270.  (Part 1270  requires
          persons or  entities  engaged  in the  recovery,  screening,  testing,
          processing,  storage,  or  distribution  of human  tissue  to  perform
          certain  medical  screening  and testing on human tissue  intended for
          transplantation.   The  rule  also  imposes   requirements   regarding
          procedures for the prevention of contamination or  cross-contamination
          of tissues during  processing and the  maintenance of certain  records
          related to these activities.)

     o    The FDA alleged that the Company had not validated  procedures for the
          prevention of infectious disease contamination or  cross-contamination
          of tissue during processing at least since October 3, 2001.

     o    Non-valved cardiac,  vascular, and orthopaedic tissue processed by the
          Company  from  October 3, 2001 to  September  5, 2002 must be retained
          until it is  recalled,  destroyed,  the  safety  is  confirmed,  or an
          agreement is reached with the FDA for its proper disposition under the
          supervision of an authorized official of the FDA.

     o    The FDA strongly  recommended that the Company perform a retrospective
          review of all tissue in  inventory  (i.e.  currently in storage at the
          Company)  that was not  referenced  in the FDA Order to assure that it
          was recovered,  processed, stored, and distributed in conformance with
          21 CFR 1270.

     o    The Center for Devices and Radiological Health ("CDRH"), a division of
          the FDA,  would  evaluate  whether there are similar risks that may be
          posed by the Company's  allograft heart valves, and would take further
          regulatory action if appropriate.


Pursuant to the FDA Order, the Company placed non-valved cardiac,  vascular, and
orthopaedic tissue subject to the FDA Order on quality assurance  quarantine and
recalled the non-valved  cardiac,  vascular,  and orthopaedic tissues subject to
the FDA Order (i.e.  processed since October 3, 2001) that had been  distributed
but not  implanted.  In  addition,  the  Company  ceased  processing  non-valved
cardiac,  vascular,  and orthopaedic  tissues.  On September 5, 2002 the Company
reached an agreement with the FDA (the  "Agreement")  that  supplements  the FDA
Order and allows  non-valved  cardiac  and  vascular  tissues  subject to recall
(processed  between  October 3, 2001 and  September  5, 2002) to be released for
distribution after the Company completes steps to assure that the tissue is used
for approved  purposes and that patients are notified of risks  associated  with
tissue use. Specifically,  the Company must obtain physician prescriptions,  and
tissue packaging must contain specified warning labels.  The Agreement calls for
the Company to undertake to identify third-party records of donor tissue testing
and to destroy  tissue from  donors in whom  microorganisms  associated  with an
infection are found. The Agreement had a 45-business day term and was renewed on
November 8, 2002,  January 8, 2003, March 17, 2003, and June 13, 2003. This most
recent  renewal  expires on September 5, 2003.  The Company is unable to predict
whether  or not the  FDA  will  grant  further  renewals  of the  Agreement.  In
addition,  pursuant to the Agreement,  the Company agreed to perform  additional
procedures  in the  processing of  non-valved  cardiac and vascular  tissues and
subsequently  resumed  processing  these  tissues.  The Agreement  contained the
requirement  that  tissues  subject to the FDA Order be  replaced  with  tissues
processed  under  validated  methods.  The Company  also  agreed to  establish a
corrective  action  plan  within 30 days from  September  5, 2002 with  steps to
validate  processing  procedures.  The  corrective  action plan was submitted on
October 5, 2002.

On December 31, 2002 the FDA  clarified  the  Agreement  noting that  non-valved
cardiac and vascular  tissues  processed since September 5, 2002 are not subject
to the FDA Order.  Specifically,  for  non-valved  cardiac and  vascular  tissue
processed  since  September  5,  2002,  the  Company is not  required  to obtain
physician  prescriptions,  label the tissue as  subject to a recall,  or require
special  steps  regarding  procurement  agency  records of donor  screening  and
testing  beyond  those  required  for all  processors  of  human  tissue.  These
restrictions  also do not apply to orthopaedic  tissue  processed by the Company
since September 5, 2002. A renewal of the Agreement that expires on September 5,
2003 is therefore  not needed in order for the Company to continue to distribute
non-valved  cardiovascular,  vascular,  and orthopaedic  tissues processed since
September 5, 2002.



                                       7


A new FDA 483  Notice  of  Observations  ("February  2003  483")  was  issued in
connection  with the FDA inspection in February 2003, but corrective  action was
implemented  on most of its  observations  during the  inspection.  The  Company
believes  the  observations,  most of which focus on the  Company's  systems for
handling complaints,  will not materially affect the Company's  operations.  The
Company  responded to the February  2003 483 in March 2003.  The Company has met
with the FDA to review its  response to the  February  2003 483.  No  additional
comments  regarding the adequacy of its response  were issued at that time.  The
Company continues to work with the FDA to review process improvements.

After receiving the FDA Order, the Company met with representatives of the FDA's
CDRH division regarding CDRH's review of the Company's processed allograft heart
valves,  which are not  subject  to the FDA Order.  On August  21,  2002 the FDA
publicly  stated that  allograft  heart valves have not been included in the FDA
Order as these devices are essential  for the  correction of congenital  cardiac
lesions in neonate and pediatric patients and no satisfactory alternative device
exists. However, the FDA published a public health web notification stating that
it had serious  concerns  regarding  the  Company's  processing  and handling of
allograft  heart valves.  On June 27, 2003 the FDA modified the  notification by
labeling  it  "archived  document  - no  longer  current  information  - not for
official  use."  There  have been no further  conversations  with the FDA's CDRH
division on this matter.

PROCUREMENT
As a result of the  adverse  publicity  surrounding  the FDA Order,  FDA Warning
Letter,  and reported tissue  infections,  the Company's  procurement of cardiac
tissues  during the three and six months ended June 30,  2003,  from which heart
valves and  non-valved  cardiac  tissues are  processed,  decreased 20% and 24%,
respectively,  as compared to the three and six months ended June 30, 2002.  The
Company's second quarter 2003 procurement of cardiac tissues  increased 12% from
the first quarter of 2003.  The Company has continued to process and  distribute
heart  valves  since the  receipt of the FDA  Order,  as these  tissues  are not
subject to the FDA Order.

During the first  quarter of 2003 the Company  limited its vascular  procurement
until it  addressed  the  observations  detailed in the April 2002 483,  most of
which  were  addressed  in the  first  quarter  of  2003,  and  due to  resource
constraints  as a result of the September  2002 employee  force  reduction.  The
Company  continued to limit its vascular  procurement  in the second  quarter of
2003 and will  continue  to limit its  vascular  procurement  until it can fully
evaluate the demand for its  vascular  tissues.  The  Company's  procurement  of
vascular  tissue for the three and six months ended June 30, 2003  decreased 50%
and 57%,  respectively,  as compared to the three and six months  ended June 30,
2002.  The  Company's  second  quarter  2003  procurement  of  vascular  tissues
increased  53% from first  quarter of 2003.  The Company  expects that  vascular
procurement will continue to increase during 2003.

The Company resumed limited  processing of orthopaedic  tissues in late February
2003 following the FDA inspection of the Company's  processing  operations.  The
Company's procurement of whole and partial knees during the three and six months
ended June 30, 2003 was  approximately 43% and 26%,  respectively,  of whole and
partial  knee  procurement  levels for the three and six  months  ended June 30,
2002. The Company's  procurement of orthopaedic tendons during the three and six
months  ended  June 30,  2003 was  approximately  14% and 8%,  respectively,  of
orthopaedic  tendon  procurement  levels for the three and six months ended June
30,  2002.  The Company  resumed  limited  distribution  of  recently  processed
orthopaedic tissues in the second quarter of 2003.

ACCOUNTING TREATMENT
As a result of the FDA Order the Company  recorded a reduction to pretax  income
of $12.6 million in the quarter ended June 30, 2002. The reduction was comprised
of a net $8.9 million increase to cost of human tissue preservation  services, a
$2.4 million  reduction to revenues (and accounts  receivable) for the estimated
return of the  tissues  subject to recall by the FDA Order,  and a $1.3  million
accrual  recorded  in  general,  administrative,   and  marketing  expenses  for
retention  levels under the  Company's  product  liability  and  directors'  and
officers'  insurance  policies of $1.2 million (see Note 13), and for  estimated
expenses  of $75,000  for  packaging  and  handling  for the return of  affected
tissues  under  the FDA  Order.  The net  increase  of $8.9  million  to cost of
preservation  services was comprised of a $10.0  million  write-down of deferred
preservation  costs  for  tissues  subject  to the FDA  Order,  offset by a $1.1
million  decrease in cost of preservation  services due to the estimated  tissue
returns  resulting  from the FDA Order  (the costs of such  recalled  tissue are
included in the $10.0 million write-down). The Company evaluated many factors in
determining  the magnitude of impairment  to deferred  preservation  costs as of
June 30,  2002,  including  the  impact of the FDA  Order,  the  possibility  of
continuing  action by the FDA or other  United  States  and  foreign  government
agencies,  and the possibility of unfavorable actions by physicians,  customers,
procurement  organizations,   and  others.  As  a  result  of  this  evaluation,


                                       8


management believed that since all non-valved cardiac, vascular, and orthopaedic
allograft  tissues processed since October 3, 2001 were under recall pursuant to
the FDA Order, and since the Company did not know if it would obtain a favorable
resolution  of its appeal and request  for  modification  of the FDA Order,  the
deferred  preservation  costs  for  tissues  subject  to the FDA  Order had been
significantly  impaired. The Company estimated that this impairment approximated
the full balance of the deferred  preservation  costs of the tissues  subject to
the FDA Order,  which included the tissues stored by the Company and the tissues
to be returned to the Company,  and  therefore  recorded a  write-down  of $10.0
million for these assets.

In the quarter  ended  September  30, 2002 the Company  recorded a reduction  to
pretax income of $24.6  million as a result of the FDA Order.  The reduction was
comprised of a net $22.2 million  increase to cost of human tissue  preservation
services, a $1.4 million write-down of goodwill, and a $1.0 million reduction to
revenues  (and  accounts  receivable)  for the  estimated  return of the tissues
shipped  during the third  quarter  subject to recall by the FDA Order.  The net
$22.2 million increase to cost of preservation services was comprised of a $22.7
million  write-down  of deferred  preservation  costs,  offset by a $0.5 million
decrease in cost of preservation services due to the estimated and actual tissue
returns  resulting  from the FDA Order  (the costs of such  recalled  tissue are
included in the $22.7 million write-down).

The  Company  evaluated   multiple  factors  in  determining  the  magnitude  of
impairment to deferred  preservation costs at September 30, 2002,  including the
impact of the FDA Order,  the  possibility  of  continuing  action by the FDA or
other  United  States  and  foreign  government  agencies,  the  possibility  of
unfavorable actions by physicians,  customers,  procurement  organizations,  and
others,  the  progress  made to  date on the  corrective  action  plan,  and the
requirement in the Agreement  that tissues  subject to the FDA Order be replaced
with tissues processed under validated methods.  As a result of this evaluation,
management  believed that all tissues  subject to the FDA Order,  as well as the
majority of tissues processed prior to October 3, 2001,  including heart valves,
which  were not  subject  to the FDA  Order,  were  fully  impaired.  Management
believed that most of the Company's customers would only order tissues processed
after  the  September  5, 2002  Agreement  or  tissues  processed  under  future
procedures  approved by the FDA once those tissues were  available.  The Company
anticipated  that the tissues  processed  under the Agreement would be available
early to  mid-November.  Thus,  the Company  recorded a  write-down  of deferred
preservation  costs for  processed  tissues in excess of the supply  required to
meet demand prior to the release of these interim processed tissues.

As a result of the  write-down  of  deferred  preservation  costs,  the  Company
recorded $6.3 million in income tax receivables and $4.5 million in deferred tax
assets as of December 31, 2002.  Upon  destruction  or shipment of the remaining
tissues associated with the deferred preservation costs write-down, the deferred
tax asset will become  deductible in the Company's  related tax return  assuming
there is future income to offset the tax asset. A refund of  approximately  $8.9
million related to 2002 federal income taxes was generated  through a carry back
of operating losses and write-downs of deferred  preservation costs. The Company
filed its 2002 federal  income tax returns in April of 2003 and received its tax
refund during the second quarter of 2003. In addition, the Company recorded $2.5
million in income tax  receivables  as of December 31, 2002 related to estimated
tax  payments  for 2002.  The Company  received  payment of the $2.5  million in
January of 2003.

On  September  3, 2002 the Company  announced a reduction  in employee  force of
approximately  105 employees.  In the third quarter of 2002 the Company recorded
accrued restructuring costs of approximately $690,000, for severance and related
costs of the  employee  force  reduction.  The expense was  recorded in general,
administrative,  and  marketing  expenses  and was  included as a  component  of
accrued  expenses  and other  current  liabilities  on the Summary  Consolidated
Balance  Sheet.  During the year ended  December  31, 2002 the Company  utilized
$580,000 of the accrued  restructuring costs,  including $505,000 for salary and
severance payments,  $64,000 for placement services for affected employees,  and
$11,000 in other  related  costs.  During the  quarter  ended March 31, 2003 the
Company utilized $64,000 of the accrued  restructuring costs,  including $57,000
for salary and severance  payments and $7,000 in other related  costs.  In March
2003  the  Company   reversed  the  remaining   accrual  of  $46,000  in  unused
restructuring  costs, which was primarily due to lower than anticipated  medical
claims costs for affected  employees.  The Company has not incurred and does not
expect to incur any additional  restructuring costs associated with the employee
force reduction subsequent to March 31, 2003.

In the quarter ended March 31, 2003 the Company recorded a favorable  adjustment
of $848,000 to the estimated  tissue  recall  returns due to lower actual tissue
returns  under the FDA Order than were  originally  estimated  in the second and


                                       9


third  quarters of 2002.  The adjustment  increased  cardiac tissue  revenues by
$92,000,  vascular tissue revenues by $711,000,  and orthopaedic tissue revenues
by  $45,000  in the first  quarter of 2003.  As of June 30,  2003  approximately
$60,000 remains in the accrual for estimated return of tissues subject to recall
by the FDA Order.

During the three and six months  ended June 30, 2003 the Company  recorded  $1.1
million and $1.4 million,  respectively,  as an increase to cost of preservation
services to write-down the value of certain deferred tissue  preservation  costs
from  tissues  processed  in the three and six months  ended June 30,  2003 that
exceeded market value. As of June 30, 2003 the balance of deferred  preservation
costs  was  $4.3  million  for  allograft  heart  valve  tissues,  $452,000  for
non-valved cardiac tissues,  $4.0 million for vascular tissues, and $738,000 for
orthopaedic tissues.

OTHER FDA CORRESPONDENCE
On February  20, 2003 the Company  received a letter from the FDA stating that a
510(k) premarket  notification should be filed for the Company's CryoValve(R) SG
and that premarket approval marketing  authorization  should be obtained for the
Company's  CryoVein(R) SG when marketed or labeled as an  arteriovenous  ("A-V")
access graft. The agency's position is that use of the SynerGraft(R)  technology
in the processing of allograft  heart valves  represents a  modification  to the
Company's legally marketed  CryoValve  allograft,  and that vascular  allografts
labeled for use as A-V access grafts are medical devices that require  premarket
approval.

The  Company  is in  discussions  with the FDA  about  the  type of  submissions
necessary  for  these  products.  The  Company  advised  the  FDA  that  it  has
voluntarily  suspended use of the  SynerGraft  technology  in the  processing of
allograft  heart valves and vascular  tissue until the regulatory  status of the
CryoValve  SG  and  CryoVein  SG is  resolved.  Additionally,  the  Company  has
discontinued  labeling its vascular grafts for use as A-V access grafts. The FDA
has not suggested that these tissues be recalled.  Until such time as the issues
surrounding  the  SynerGraft  tissue are  resolved,  the Company will employ its
traditional processing methods on these tissues. Distribution of allograft heart
valves and vascular tissue processed using the Company's traditional  processing
protocols will continue.  The outcome of the discussions  with the FDA regarding
the use of the  SynerGraft  process on human tissue could result in an inability
to process tissues with the SynerGraft  technology until further submissions and
FDA  approvals  are  granted.  The  Company  currently  has  nominal  amounts of
SynerGraft processed cardiovascular and vascular tissue.


NOTE 3 - CASH EQUIVALENTS AND MARKETABLE SECURITIES

The Company maintains cash equivalents, which consist primarily of highly liquid
investments  with maturity dates of 90 days or less at the time of  acquisition,
and  marketable   securities  in  several  large,   well-capitalized   financial
institutions,  and the Company's policy  disallows  investment in any securities
rated less than "investment-grade" by national rating services.

Management  determines the appropriate  classification of debt securities at the
time of purchase and  reevaluates  such  designations  as of each balance  sheet
date.  Debt securities are classified as  held-to-maturity  when the Company has
the  positive   intent  and  ability  to  hold  the   securities   to  maturity.
Held-to-maturity  securities are stated at amortized  cost.  Debt securities not
classified as  held-to-maturity  or trading and marketable equity securities not
classified as trading are classified as available-for-sale. At June 30, 2003 and
December 31, 2002 all  marketable  equity  securities and debt  securities  were
designated as available-for-sale.

Available-for-sale  securities  are  stated  at  their  fair  values,  with  the
unrealized  gains and losses,  net of tax,  reported in a separate  component of
shareholders' equity. Interest income, dividends, realized gains and losses, and
declines in value judged to be other than  temporary  are included in investment
income.  The cost of  securities  sold is based on the  specific  identification
method.



                                       10


The following is a summary of cash  equivalents  and  marketable  securities (in
thousands):

                                                Unrealized         Estimated
                                                 Holding             Market
June 30, 2003                  Cost Basis      Gains/(Losses)         Value
                             ------------------------------------------------
Cash equivalents:
   Money market funds        $       9,601     $          --    $       9,601
   Municipal obligations             5,000                --            5,000
                             ------------------------------------------------
                             $      14,601     $          --    $      14,601
                             ================================================
Marketable securities:
   Municipal obligations     $       9,549     $         212    $       9,761
                             ================================================

                                                Unrealized         Estimated
                                                 Holding            Market
December 31, 2002              Cost Basis      Gains/(Losses)        Value
                             ------------------------------------------------
Cash equivalents:
   Money market funds        $          52     $          --    $          52
   Municipal obligations             7,175                --            7,175
                             ------------------------------------------------
                             $       7,227     $          --    $       7,227
                             ================================================
Marketable securities:
   Municipal obligations     $      14,276     $         307    $      14,583
                             ================================================

Differences between cost and market listed above, consisting of a net unrealized
holding gain less deferred  taxes of $70,000 at June 30, 2003 and $104,000 as of
December 31, 2002, are included in the accumulated  other  comprehensive  income
account of shareholders' equity.

The marketable  securities of $9.8 million on June 30, 2003 and $14.6 million on
December 31, 2002 had  maturity  dates as follows:  approximately  zero and $1.2
million, respectively, of marketable securities had a maturity date of less than
90 days,  approximately  $6.5  million  and $8.0  million,  respectively,  had a
maturity  date between 90 days and 1 year,  and  approximately  $3.3 million and
$5.4 million, respectively, had a maturity date between 1 and 5 years.


NOTE 4 - INVENTORIES

Inventories are comprised of the following (in thousands):

                                   June 30,        December 31,
                                     2003              2002
                               -------------------------------
                                (Unaudited)

Raw materials                    $     2,621      $      2,341
Work-in-process                          286               306
Finished goods                         1,628             1,938
                               -------------------------------
                                 $     4,535      $      4,585
                               ===============================


NOTE 5 -INCOME TAXES

Deferred  income  taxes  reflect  the net tax  effect of  temporary  differences
between the carrying  amounts of assets and liabilities for financial  reporting
purposes  and tax return  purposes.  The Company  generated  deferred tax assets
primarily as a result of net operating losses in 2002 and 2003, primarily due to
reductions in revenues,  write-downs of deferred preservation costs,  additional
professional fees, and accruals for product liability claims, as a result of the
FDA Order,  FDA Warning  Letter,  and reported  tissue  infections.  The Company
periodically  assesses the  recoverability of deferred tax assets and provides a

                                       11


valuation allowance when management believes it is more likely than not that its
deferred tax assets will not be realized.

During the first quarter of 2003 the Company  recorded a valuation  allowance of
$658,000  for deferred tax assets  generated by capital  losses when  management
determined that it was more likely than not that these deferred tax assets would
not be  realized  in future  periods.  During  the second  quarter of 2003,  the
Company evaluated several factors to determine if a valuation allowance relative
to its  deferred  tax assets was  necessary.  The Company  reviewed its historic
operating  results,  including the reasons for its operating  losses in 2002 and
2003,  uncertainties  regarding  projected future  operating  results due to the
effects of the  adverse  publicity  resulting  from the FDA Order,  FDA  Warning
Letter,  and reported  tissue  infections and the changes in processing  methods
resulting  from the FDA Order,  and the  uncertainty  of the  outcome of product
liability  claims  (see Note 13).  Based on the  results of this  analysis,  the
Company has determined  that it is more likely than not that $9.7 million of the
Company's $11.0 million in deferred tax assets will not be realized.  Therefore,
the Company recorded an additional  valuation  allowance of $9.0 million against
its net deferred tax assets  during the second  quarter of 2003.  As of June 30,
2003 the Company had a total of $9.7  million in  valuation  allowances  against
deferred tax assets and a net deferred tax asset balance of $1.3  million.  This
remaining $1.3 million of deferred tax assets was not subject to valuation as it
is expected to become recoverable by the end of the year. This amount along with
$1.1  million  in income  tax  receivable,  totaling  $2.4  million,  represents
expected tax refunds resulting from 2003 tax losses which can be carried back to
offset taxes paid in prior years.

As a result of  recording a  valuation  allowance,  the Company has  reported an
income tax expense of $3.6 million and $3.4 million for the three and six months
ended June 30, 2003, respectively.


NOTE 6 - DEBT

On April 25, 2000 the  Company  entered  into a loan  agreement  permitting  the
Company to borrow up to $8 million  under a line of credit  during the expansion
of the Company's corporate headquarters and manufacturing facilities. Borrowings
under  the line of credit  accrued  interest  equal to  Adjusted  LIBOR  plus 2%
adjusted  monthly.  On June 1, 2001 the line of credit was  converted  to a term
loan (the "Term Loan") to be paid in 60 equal monthly  installments of principal
plus interest  computed at Adjusted LIBOR plus 1.5% (2.82% at June 30, 2003). At
June 30, 2003 the principal balance of the Term Loan was $4.8 million.  The Term
Loan is secured by  substantially  all of the  Company's  assets.  The Term Loan
contains  certain  restrictive   covenants   including,   but  not  limited  to,
maintenance  of  certain   financial   ratios,  a  minimum  tangible  net  worth
requirement,  and the requirement that no materially adverse event has occurred.
The lender has notified the Company that the FDA Order,  as described in Note 2,
and the  inquiries  of the SEC,  as  described  in Note 13,  have had a material
adverse   effect  on  the  Company  that   constitutes   an  event  of  default.
Additionally,  as of June 30,  2003,  the  Company is in  violation  of the debt
coverage ratio and net worth  financial  covenants.  Therefore,  all amounts due
under the Term Loan as of June 30, 2003 are reflected as a current  liability on
the  Summary  Consolidated  Balance  Sheets.  The  Company  and the  lender  are
currently  in  the  process  of  negotiating  specific  terms  of a  forbearance
agreement, which if entered into would increase the interest rate charged on the
Term Loan effective  August 1, 2003 to Adjusted LIBOR plus 4% (5.32% at June 30,
2003), accelerate the principal payments on the Term Loan by requiring a balloon
payment to pay off the  outstanding  balance by October 31, 2003,  and cause the
Company to pay a $12,000  modification  fee and the  lender's  attorneys  costs,
which have yet to be determined. As of August 4, 2003 the Company has sufficient
cash and cash equivalents to pay the remaining  outstanding  balance of the Term
Loan.

In the quarter  ended June 30, 2003 the Company  entered into two  agreements to
finance $2.9 million in insurance premiums associated with the yearly renewal of
certain  of the  Company's  insurance  policies.  The  amount  financed  accrues
interest  at a 3.75%  rate and is  payable  in equal  monthly  payments  through
January 2004. As of June 30, 2003 the outstanding  balance of the agreements was
$1.6 million.


NOTE 7 - DERIVATIVES

The Company's Term Loan, which accrues interest  computed at Adjusted LIBOR plus
1.5%,  exposes the Company to changes in interest rates going forward.  On March
16,  2000  the   Company   entered   into  a  $4.0   million   notional   amount


                                       12


forward-starting interest swap agreement,  which took effect on June 1, 2001 and
expires in 2006.  This swap  agreement  was  designated  as a cash flow hedge to
effectively  convert a portion of the Term Loan  balance to a fixed rate  basis,
thus  reducing  the  impact of  interest  rate  changes on future  income.  This
agreement  involves  the receipt of floating  rate amounts in exchange for fixed
rate interest  payments over the life of the  agreement,  without an exchange of
the underlying  principal  amounts.  The  differential to be paid or received is
recognized  in the  period in which it  accrues  as an  adjustment  to  interest
expense on the Term Loan.

On January 1, 2001 the Company adopted SFAS No. 133,  "Accounting for Derivative
Instruments and Hedging  Activities" ("SFAS 133") as amended.  SFAS 133 requires
the Company to recognize all derivative instruments on the balance sheet at fair
value, and changes in the derivative's  fair value must be recognized  currently
in earnings or other comprehensive  income, as applicable.  The adoption of SFAS
133 impacts the accounting for the Company's forward-starting interest rate swap
agreement. Upon adoption of SFAS 133, the Company recorded an unrealized loss of
approximately  $175,000 related to the interest rate swap, which was recorded as
part of long-term  liabilities and accumulated other comprehensive income as the
cumulative  effect of adopting  SFAS 133 within the  Statement of  Shareholders'
Equity.

In August 2002 the Company  determined  that  changes in the  derivative's  fair
value could no longer be recorded in other comprehensive  income, as a result of
the  uncertainty of future cash payments on the Term Loan caused by the lender's
ability to declare an event of default  as  discussed  in Note 6.  Beginning  in
August 2002 the Company  started  recording all changes in the fair value of the
derivative  currently  in  other  expense/income  on  the  Summary  Consolidated
Statements of  Operations,  and amortizing  the amounts  previously  recorded in
other comprehensive  income into other expense/income over the remaining life of
the agreement.

During the quarter ended June 30, 2003 the Company  became aware of the lender's
intention  to  accelerate  the payment of the Term Loan,  as discussed in Note 6
above.  Therefore,  the Company recorded an expense of $222,000,  to reclass the
unamortized portion of the other  comprehensive loss to other  expense/income on
the Summary  Consolidated  Statements of Operations.  The Company and the lender
are currently in the process of negotiating  the specific terms of a forbearance
agreement, which, if entered into, is expected to require the Company to pay the
lender by October 31, 2003 an amount equal the fair value of the swap agreement.
For the three and six months  ended June 30, 2003 the  Company  recorded a total
expense of $216,000 and $207,000, respectively, on the interest rate swap.

As of June 30, 2003 the notional amount of this swap agreement was $2.4 million,
and the fair value of the interest rate swap agreement, as estimated by the bank
based on its internal  valuation models,  was a liability of $227,000.  The fair
value of the swap agreement is recorded as part of short-term  liabilities.  The
unamortized  value of the swap  agreement,  recorded  in the  accumulated  other
comprehensive income account of shareholders' equity, was zero at June 30, 2003.


NOTE 8 - COMPREHENSIVE LOSS

Components  of  comprehensive  loss  consist  of the  following,  net of tax (in
thousands):



                                                                                         

                                                    Three Months Ended                  Six Months Ended
                                                          June 30,                             June 30,
                                                 ------------------------------    ------------------------------
                                                    2003              2002               2003              2002
                                                 ------------------------------    ------------------------------
                                                          (Unaudited)                          (Unaudited)

Net loss                                          $   (19,921)     $   (5,522)      $   (20,355)      $  (2,418)
   Unrealized (loss)/gain on investments                  (27)            128               (61)             42
   Change in fair value of interest rate swap
   (including cumulative effect of adopting
     SFAS 133 in 2001)                                    159              15               172              23
   Translation adjustment                                 127             250               (31)            217
                                                 ------------------------------    ------------------------------
Comprehensive loss                                $   (19,662)     $   (5,129)      $   (20,275)      $  (2,136)
                                                 ==============================    ==============================



                                       13


The tax effect on the change in unrealized gain/loss on investments is a benefit
of $17,000  and an expense of $66,000 for the three  months  ended June 30, 2003
and 2002, respectively.  The tax effect on the change in unrealized gain/loss on
investments is a benefit of $34,000 and an expense of $27,000 for the six months
ended June 30, 2003 and 2002, respectively. The tax effect on the change in fair
value of the interest rate swap is $82,000 and $7,000 for the three months ended
June 30, 2003 and 2002, respectively. The tax effect on the change in fair value
of the  interest  rate swap is $88,000 and $2,000 for the six months  ended June
30, 2003 and 2002, respectively. The tax effect on the translation adjustment is
zero for the three  months ended June 30, 2003 and 2002,  respectively.  The tax
effect on the  translation  adjustment  is $110,000  and zero for the six months
ended June 30, 2003 and 2002, respectively.


NOTE 9 - LOSS PER SHARE

The following table sets forth the computation of basic and diluted earnings per
share (in thousands, except per share data):


                                                                                               

                                                        Three Months Ended                    Six Months Ended
                                                            June 30,                             June 30,
                                                 ---------------------------------      ------------------------------
                                                      2003              2002               2003              2002
                                                 ---------------------------------      ------------------------------
                                                            (Unaudited)                           (Unaudited)

Numerator for basic and diluted earnings
   per share - loss  available to common
   shareholders                                    $   (19,921)      $    (5,522)         $  (20,355)      $  (2,418)
                                                 =================================      ==============================

Denominator for basic earnings per share -
   weighted-average basis                                19,675           19,538              19,654          19,318
Effect of dilutive stock options                             --               --                  --              --
                                                 ---------------------------------      ------------------------------
Denominator for diluted earnings per share -
   adjusted weighted-average shares                      19,675           19,538              19,654          19,318
                                                 =================================      ==============================

Net loss per share:
   Basic                                           $     (1.01)      $     (0.28)         $    (1.04)      $   (0.13)
                                                 =================================      ===============================
   Diluted                                         $     (1.01)      $     (0.28)         $    (1.04)      $   (0.13)
                                                 =================================      ===============================


The effect of stock  options of 529,000 and 674,000  shares for the three months
ended June 30, 2003 and 2002,  respectively,  was excluded from the  calculation
because these amounts are antidilutive for the periods presented.  The effect of
stock  options of 446,000 and 692,000  shares for the six months  ended June 30,
2003 and 2002,  respectively,  was excluded from the  calculation  because these
amounts are antidilutive for the periods presented.

On July 23, 2002 the Company's Board of Directors  authorized the purchase of up
to $10  million  of its common  stock.  As of August 13,  2002 the  Company  had
repurchased 68,000 shares of its common stock for $663,000. No further purchases
are anticipated in the near term.


NOTE 10 - STOCK-BASED COMPENSATION

On December 31, 2002 the Company was required to adopt SFAS No. 148, "Accounting
for Stock-Based Compensation - Transition and Disclosure" ("SFAS 148"). SFAS 148
amends  SFAS No.  123,  "Accounting  for  Stock-Based  Compensation"  to provide
alternative  methods of transition for companies that voluntarily elect to adopt
the fair value recognition and measurement  methodology  prescribed by SFAS 123.
In  addition,  regardless  of  the  method  a  company  elects  to  account  for
stock-based compensation arrangements,  SFAS 148 requires additional disclosures
in the footnotes of both interim and annual financial  statements  regarding the
method the Company uses to account for stock-based  compensation  and the effect
of such method on the Company's  reported results.  The adoption of SFAS 148 did
not have a material effect on the financial position, results of operations, and
cash flows of the Company.



                                       14


The Company has elected to follow  Accounting  Principles  Board Opinion No. 25,
"Accounting  for Stock Issued to Employees"  and related  interpretations  ("APB
25") in accounting for its employee stock options  because,  as discussed below,
the alternative fair value  accounting  provided for under SFAS 123 requires use
of option  valuation  models that were not developed for use in valuing employee
stock  options.  Under  APB 25,  because  the  exercise  price of the  Company's
employee stock options  equals the market price of the  underlying  stock on the
date of the grant, no compensation expense is recognized.

Pro forma information regarding net income and earnings per share is required by
SFAS 123,  which  requires that the  information be determined as if the Company
has accounted for its employee stock options granted under the fair value method
of that statement. The fair values for these options were estimated at the dates
of  grant  using  a  Black-Scholes  option  pricing  model  with  the  following
weighted-average assumptions:


                                                                            
                                                   Three Months Ended                    Six Months Ended
                                                        June 30,                             June 30,
                                            -------------------------------       ------------------------------
                                                 2003              2002               2003              2002
                                            -------------------------------       ------------------------------
                                                      (Unaudited)                           (Unaudited)

Expected dividend yield                                 0%               0%                  0%               0%
Expected stock price volatility                       .605             .630                .615             .630
Risk-free interest rate                              2.13%            3.67%               2.41%            3.67%
Expected life of options                         3.3 Years        5.3 Years           3.9 Years        5.3 Years


The Black-Scholes option valuation model was developed for use in estimating the
fair value of traded  options which have no vesting  restrictions  and are fully
transferable.  In addition option  valuation  models require the input of highly
subjective assumptions,  including the expected stock price volatility.  Because
the  Company's  employee  stock  options  have   characteristics   significantly
different  from those of traded  options and because  changes in the  subjective
input assumptions can materially affect the fair value estimate, in management's
opinion,  the  existing  models do not  necessarily  provide a  reliable  single
measure of the fair value of its employee stock options.

For purposes of pro forma disclosures,  the estimated fair values of the options
are amortized to expense over the options'  vesting  periods.  The Company's pro
forma information follows (in thousands, except per share data):




                                                                                          

                                                   Three Months Ended                    Six Months Ended
                                                        June 30,                             June 30,
                                           ---------------------------------      --------------------------------
                                                 2003              2002               2003              2002
                                           ---------------------------------      --------------------------------
                                                       (Unaudited)                            (Unaudited)

Net loss--as reported                        $   (19,921)       $   (5,522)          $  (20,355)      $  (2,418)
Deduct:  Total stock-based employee
   compensation expense determined
   under the fair value based method
   for all awards, net of tax                        544               572                  672             732
                                           ---------------------------------      --------------------------------
Net loss--pro forma                          $   (20,465)       $   (6,094)          $  (21,027)      $  (3,150)
                                           =================================      ================================
Net loss per share--as reported:
   Basic                                     $     (1.01)       $    (0.28)          $    (1.04)      $   (0.13)
                                           =================================      ================================
   Diluted                                   $     (1.01)       $    (0.28)          $    (1.04)      $   (0.13)
                                           =================================      ================================
Net loss per share--proforma:
   Basic                                     $     (1.04)       $    (0.31)          $    (1.07)      $   (0.16)
                                           =================================      ================================
   Diluted                                   $     (1.04)       $    (0.31)          $    (1.07)      $   (0.16)
                                           =================================      ================================





                                       15


NOTE 11 - ACCOUNTING PRONOUNCEMENTS

The Company was required to adopt SFAS No. 143, "Accounting for Asset Retirement
Obligations" ("SFAS 143") on January 1, 2003. SFAS 143 addresses  accounting and
reporting  for  retirement  costs of  long-lived  assets  resulting  from  legal
obligations   associated   with   acquisition,   construction,   or  development
transactions.  The  adoption  of SFAS 143 did not have a material  effect on the
results of operations or financial position of the Company.

The Company was required to adopt SFAS No. 145,  "Rescission of FASB  Statements
4, 44 and 64, Amendment to FASB Statement 13, and Technical  Corrections" ("SFAS
145"),  on January  1, 2003.  SFAS 145  rescinds  SFAS No.s 4, 44 and 64,  which
required  gains and losses  from  extinguishments  of debt to be  classified  as
extraordinary   items.   SFAS  145  also   amends   SFAS  No.   13   eliminating
inconsistencies in certain sale-leaseback  transactions.  The provisions of SFAS
145 are effective for fiscal years beginning after May 15, 2002. The adoption of
SFAS  145 did not  have a  material  effect  on the  results  of  operations  or
financial position of the Company.

The Company was required to adopt SFAS No. 146, "Accounting for Costs Associated
with Exit or  Disposal  Activities"  ("SFAS  146") on January 1, 2003.  SFAS 146
requires that costs  associated with exit or disposal  activities be recorded at
their fair values when a liability has been incurred.  Under previous  guidance,
certain exit costs were accrued upon  management's  commitment  to an exit plan,
which is generally before an actual liability has been incurred. The adoption of
SFAS  146 did not  have a  material  effect  on the  results  of  operations  or
financial position of the Company.


NOTE 12 - SEGMENT INFORMATION

The Company has two reportable segments:  Human Tissue Preservation Services and
Implantable  Medical Devices.  The Company's segments are organized according to
services and products.

The Human Tissue  Preservation  Services segment includes  external revenue from
cryopreservation  services  of  cardiac,  vascular,  and  orthopaedic  allograft
tissues.  The Implantable Medical Devices segment includes external revenue from
product sales of BioGlue(R) Surgical Adhesive,  bioprosthetic devices, including
stentless  porcine heart valves,  SynerGraft  treated porcine heart valves,  and
SynerGraft  treated bovine vascular  grafts,  and  Cerasorb(R)  Ortho bone graft
substitute. There are no intersegment revenues.

The  primary  measure  of  segment  performance,  as  viewed  by  the  Company's
management,  is segment  gross  margin,  or net external  revenues  less cost of
preservation  services and products.  The Company does not  segregate  assets by
segment,  therefore,  asset information is excluded from the segment disclosures
below.



                                       16


The following  table  summarizes  revenues,  cost of  preservation  services and
products, and gross margins for the Company's operating segments (in thousands):



                                                                                     
                                                   Three Months Ended                    Six Months Ended
                                                        June 30,                             June 30,
                                            -------------------------------       ------------------------------
                                                 2003              2002               2003              2002
                                            -------------------------------       ------------------------------
                                                      (Unaudited)                             (Unaudited)

Revenue:
   Human tissue preservation services, net           8,615           17,536              17,745            37,774
   Implantable medical devices                       6,932            5,473              13,531            10,538
   All other a                                         166              255                 357               423
                                            -------------------------------       -------------------------------
                                            $       15,713    $      23,264       $      31,633    $       48,735
                                            -------------------------------       -------------------------------
Cost of Preservation Services and Products:
   Human tissue preservation services                5,160           17,203               7,603            25,266
   Implantable medical devices                       2,006            1,843               3,647             4,078
   All other a                                          --               --                  --                --
                                            -------------------------------       -------------------------------
                                                     7,166           19,046              11,250            29,344
                                            -------------------------------       -------------------------------
Gross Margin (Loss):
   Human tissue preservation services                3,455              333              10,142            12,508
   Implantable medical devices                       4,926            3,630               9,884             6,460
   All other a                                         166              255                 357               423
                                            -------------------------------       -------------------------------
                                            $        8,547    $       4,218       $      20,383    $       19,391
                                            -------------------------------       -------------------------------


(a)  The "All other"  designation  includes 1) grant revenue and 2) distribution
     revenue.

The following table summarizes net revenues by product (in thousands):



                                                                                       
                                                   Three Months Ended                    Six Months Ended
                                                        June 30,                             June 30,
                                            -------------------------------       ------------------------------
                                                 2003              2002               2003              2002
                                            -------------------------------       ------------------------------
                                                       (Unaudited)                             (Unaudited)

Revenue:
Human tissue preservation services, net
   Cardiovascular tissue                    $        5,036    $       7,336       $       9,761    $      14,644
   Vascular tissue                                   3,299            4,641               7,554           11,658
   Orthopaedic tissue                                  280            5,559                 430           11,472
                                            -------------------------------       ------------------------------
Total preservation services                          8,615           17,536              17,745           37,774
                                            -------------------------------       ------------------------------

BioGlue surgical adhesive                            6,839            5,251              13,333           10,124
Other implantable medical devices                       93              222                 198              414
Distribution and grant                                 166              255                 357              423
                                            -------------------------------       ------------------------------
                                            $       15,713    $      23,264       $      31,633    $      48,735
                                            ===============================       ==============================



NOTE 13 - COMMITMENTS AND CONTINGENCIES

In the normal course of business as a medical device and services  company,  the
Company has product  liability  complaints  filed against it.  Following the FDA
Order,  a greater  number of lawsuits than has  historically  been the case have
been filed. As of August 1, 2003  approximately  21 lawsuits were open that were
filed  against the Company  between May 18, 2000 and May 23, 2003.  The lawsuits
are currently in the pre-discovery or discovery  stages.  Of these lawsuits,  15
allege product liability claims arising out of the Company's  orthopaedic tissue
services,  five allege  product  liability  claims  arising out of the Company's
allograft heart valve tissue services,  and one alleges product liability claims
arising out of the non-tissue products made by Ideas for Medicine, when it was a
subsidiary of the Company.



                                       17


Of the 21 open  lawsuits,  two lawsuits  were filed in the  2000/2001  insurance
policy year,  four were filed in the  2001/2002  insurance  policy year, 14 were
filed in the 2002/2003  insurance policy year and one was filed in the 2003/2004
policy year. For the 2000/2001 and 2001/2002 insurance policy years, the Company
maintained  claims-made  insurance  policies,  which the Company  believes to be
adequate to defend against the suits filed during this period. For the 2002/2003
insurance policy year, the Company  maintained  claims-made  insurance  policies
with three carriers.  Two of the three  insurance  companies who issued policies
for the  2002/2003  year have  confirmed  coverage  for the first two  layers of
coverage totaling $15 million;  however,  most of this coverage has already been
used in the settlement of other lawsuits.  A third insurance  company,  covering
the $10 million of remaining insurance, has indicated that it intends to exclude
eleven  matters  under  its  policy,  which is  expected  to have the  effect of
substantially  decreasing the total coverage available. The Company is currently
evaluating all of its alternatives in connection with resolving the dispute with
its upper layer excess carrier concerning the restrictions on the matters it has
excluded from coverage.  Additionally, the Company has called a meeting with the
plaintiffs'  attorneys  to  determine  the  feasibility  of  obtaining  a global
settlement  of the  outstanding  claims.  However,  based on the analysis of the
product  liability   lawsuits  now  pending  against  the  Company,   settlement
negotiations  to date,  the position taken by the upper layer excess carrier and
advice from counsel,  during the second quarter of 2003 the Company has recorded
a  liability  of  $9.0  million  in  the  accrued  expenses  and  other  current
liabilities line of the Summary Consolidated Balance Sheet and a related expense
of $9.0  million in general,  administrative,  and  marketing  expenses  for the
potential  expense of resolving  these  lawsuits and  reflecting  the  uninsured
portion of the  estimated  liability.  The amounts  recorded are  reflective  of
potential legal fees and settlement costs related to these lawsuits,  and do not
reflect actual settlement  arrangements or final judgments,  which could include
punitive  damages.  The Company's product  liability  insurance  policies do not
include  coverage for any punitive  damages,  which may be assessed at trial. If
the Company is unsuccessful in arranging settlements of product liability claims
for  an  amount  substantially  below  the  amount  accrued,  there  may  not be
sufficient insurance coverage and liquid assets to meet these obligations,  even
if the  Company  satisfactorily  resolves  the  restrictions  on the upper layer
excess insurance coverage.  Additionally, if the Company is unable to settle the
outstanding  claims for amounts within its ability to pay and one or more of the
product  liability  lawsuits in which the Company is a defendant should be tried
and a substantial  verdict rendered in favor of the plaintiffs(s),  there can be
no  assurance  that such  verdict(s)  would not exceed the  Company's  available
insurance  coverage and liquid assets. If the Company is unable to meet required
future cash payments to resolve the outstanding  product  liability  claims,  it
will have a  material  adverse  effect on the  financial  position,  results  of
operations, and cash flows of the Company.

Claims-made  insurance  policies  generally cover only those asserted claims and
incidents  that are  reported to the  insurance  carrier  while the policy is in
effect.  Thus, a claims-made  policy does not generally  represent a transfer of
risk for claims and  incidents  that have been  incurred but not reported to the
insurance carrier during the policy period. The Company  periodically  evaluates
its exposure to unreported  product  liability  claims,  and records accruals as
necessary  for the  estimated  cost of  unreported  claims  related to  services
performed  and  products  sold.  As of December 31, 2002 the Company had accrued
$3.6 million for estimated costs for unreported  product claims.  On May 2, 2003
the insurance  carrier for the  2003/2004  policy  altered the policy  effective
April 1, 2003 to be a first year claims made policy,  i.e. only claims  incurred
and reported  during the policy  period April 1, 2003 through March 31, 2004 are
covered by this policy. During the second quarter of 2003 the Company engaged an
independent  actuarial  firm to update the  analysis of the  unreported  product
claims as of June 30, 2003. As a result the Company  accrued an additional  $3.9
million  during the second quarter of 2003 to increase the total accrual to $7.5
million for estimated costs for unreported  product  liability claims related to
services  performed and products  sold prior to June 30, 2003.  The $3.9 million
expense was recorded in the second  quarter of 2003 in general,  administrative,
and marketing  expenses.  The $7.5 million balance is included as a component of
accrued  expenses  and  other  current  liabilities  of $3.5  million  and other
long-term  liabilities  of $4.0  million  on the  Summary  Consolidated  Balance
Sheets.

At June 30, 2003 there was  $150,000  accrued for required  insurance  retention
payments for the Company's product liability  insurance  policies claims related
to the 2000/2001 and 2001/2002  policy year.  There were no amounts  accrued for
required  insurance  retention  payments for the Company's product liability and
directors'  and officers'  insurance  policies  claims  related to the 2002/2003
policy year as the Company had met its  retention  levels under these  insurance
policies.



                                       18


Several putative class action lawsuits were filed in July through September 2002
against the Company and certain officers of the Company,  alleging violations of
Sections  10(b)  and 20(a) of the  Securities  Exchange  Act of 1934  based on a
series of purportedly  materially false and misleading statements to the market.
The suits were consolidated,  and a consolidated  amended complaint filed, which
principally  alleges  that the Company  failed to disclose  its alleged  lack of
compliance with certain FDA regulations regarding the handling and processing of
certain tissues and other product safety  matters.  The  consolidated  complaint
seeks  certification  of a class of purchasers  between April 2, 2001 and August
14, 2002,  compensatory  damages, and other expenses of litigation.  The Company
and the other defendants filed a motion to dismiss the consolidated complaint on
February  28,  2003,  which  motion the  United  States  District  Court for the
Northern District of Georgia denied in part and granted in part on May 27, 2003.
The discovery  phase of the case commenced on July 16, 2003. The Company carries
directors'  and  officers'  liability  insurance  policies,  which  the  Company
presently believes to be adequate to defend against this action. Nonetheless, an
adverse  judgment in excess of the  Company's  insurance  coverage  could have a
material  adverse  effect  on  the  Company's  financial  position,  results  of
operations, and cash flows.

On August  30,  2002 a  purported  shareholder  derivative  action  was filed by
Rosemary  Lichtenberger  against Steven G. Anderson,  Albert E. Heacox,  John W.
Cook,  Ronald C.  Elkins,  Virginia  C. Lacy,  Ronald D.  McCall,  Alexander  C.
Schwartz,  and  Bruce J.  Van Dyne in the  Superior  Court of  Gwinnett  County,
Georgia. The suit, which names the Company as a nominal defendant,  alleges that
the  individual  defendants  breached their  fiduciary  duties to the Company by
causing or  allowing  the Company to engage in certain  inappropriate  practices
that caused the Company to suffer damages. The complaint was preceded by one day
by a letter written on behalf of Ms. Lichtenberger  demanding that the Company's
Board of  Directors  take  certain  actions in response to her  allegations.  On
January 16, 2003 another  purported  derivative  suit alleging claims similar to
those of the Lichtenberger suit was filed in the Superior Court of Fulton County
by complainant  Robert F. Frailey.  As in the Lichtenberger  suit, the filing of
the  complaint in the Frailey  action was preceded by a purported  demand letter
sent on Frailey's  behalf to the Company's  Board of Directors.  Both complaints
seek undisclosed  damages,  costs and attorney's  fees,  punitive  damages,  and
prejudgment interest against the individual defendants derivatively on behalf of
the Company.  The Company's  Board of Directors has  established  an independent
committee to investigate the allegations of Ms.  Lichtenberger  and Mr. Frailey.
The independent  committee  engaged  independent  legal counsel to assist in the
investigation  and has  concluded  its  investigation.  The  committee's  report
concludes that no officer or director breached any fiduciary duty and recommends
that the Board of  Directors  seek to have the lawsuits  dismissed.  The Company
anticipates responding to the complaint in August of 2003.

On August 19, 2002 the Company issued a press release  announcing that on August
17, 2002, the Company  received a letter from the Atlanta District Office of the
SEC inquiring  into certain  matters  relating to the Company's  August 14, 2002
announcement of the recall order issued by the FDA. Since that time, the Company
has been cooperating with the SEC in its inquiry,  which as the SEC notified the
Company in July 2003,  became a formal  investigation  in June 2003. The Company
plans to continue to cooperate with the SEC in its investigation.


NOTE 14 - SUBSEQUENT EVENTS

On August 4, 2003 the Company  approved a buyback of employee stock options with
an exercise  price of $23 or greater.  The option  buyback was  approved  for an
aggregate of up to $350,000 using a Black Scholes  valuation  model. The Company
anticipates making the offer to employees in third quarter of 2003.

NEITHER THE ABOVE  STATEMENT NOR THIS QUARTERLY  REPORT ON FORM 10-Q IS AN OFFER
TO PURCHASE,  OR A SOLICITATION OF AN OFFER TO SELL,  OPTIONS TO PURCHASE SHARES
OF COMMON STOCK OF CRYOLIFE,  INC.  SUCH AN OFFER WILL BE MADE ONLY BY AN "OFFER
TO PURCHASE  OPTIONS" AND RELATED  "LETTER OF TRANSMITTAL" TO BE DISSEMINATED TO
OPTIONHOLDERS  AT A LATER  DATE.  OPTIONHOLDERS  INVITED TO  PARTICIPATE  IN THE
BUYBACK DESCRIBED IN THE ABOVE STATEMENT SHOULD READ THESE DOCUMENTS, AS WELL AS
CRYOLIFE'S  TENDER  OFFER  STATEMENT  ON SCHEDULE  TO,  WHEN THEY ARE  AVAILABLE
BECAUSE THEY CONTAIN IMPORTANT INFORMATION. THESE AND OTHER FILED DOCUMENTS WILL
BE AVAILABLE FOR FREE FROM THE SEC'S WEBSITE AT  WWW.SEC.GOV  AND CRYOLIFE.  THE
OFFER WILL NOT BE MADE TO, NOR WILL  TENDERS BE  ACCEPTED  FROM OR ON BEHALF OF,
OPTIONHOLDERS  IN ANY  JURISDICTION IN WHICH MAKING OR ACCEPTING THE OFFER WOULD
VIOLATE THAT JURISDICTION'S LAWS.




                                       19


NOTE 15 - RESTATEMENT

Subsequent to the issuance of the Company's  consolidated  financial  statements
for the three and six month periods ended June 30, 2003, the Company  determined
that there were $2.4 million in tax loss carrybacks  available to the Company at
June 30, 2003. Therefore,  the entire deferred tax asset balance need not have a
valuation  allowance.  As a result, the consolidated  financial statements as of
and for the three and six months ended June 30, 2003 have been restated from the
amounts previously reported as follows (in thousands, except per share data):



                                                                              

                                           Three Months Ended                    Six Months Ended
                                              June 30, 2003                        June 30, 2003
                                  -----------------------------------   ----------------------------------
                                    As Previously           As            As Previously          As
                                     Reported          Restated             Reported           Restated
                                  -----------------------------------   ----------------------------------
                                             (Unaudited)                            (Unaudited)

Income tax expense                  $        6,069    $       3,644       $       5,855    $       3,430
                                  -----------------------------------   ----------------------------------
Net loss                            $      (22,346)   $     (19,921)      $     (22,780)   $     (20,355)
                                  ===================================   ==================================

Net loss per share:
         Basic                      $       (1.14)    $      (1.01)       $      (1.16)    $      (1.04)
                                  ===================================   ==================================
         Diluted                    $       (1.14)    $      (1.01)       $      (1.16)    $      (1.04)
                                  ===================================   ==================================





                                                                          

                                                                      June 30, 2003
                                                            -----------------------------------
                                                               As Previously            As
                                                                 Reported            Restated
                                                            -----------------------------------
                                                                          (Unaudited)

Other receivables, net                                     $        616         $     1,766
Deferred income taxes                                                --               1,275
Total current assets                                             52,647              55,072
TOTAL ASSETS                                                     95,006              97,431

Retained deficit                                                 (9,994)             (7,569)
Total shareholders' equity                                       57,450              59,875
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY                 $     95,006         $     97,431





                                       20




PART I - FINANCIAL INFORMATION

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

RECENT EVENTS

A new FDA 483  Notice  of  Observations  ("February  2003  483")  was  issued in
connection  with the FDA inspection in February 2003, but corrective  action was
implemented  on most of its  observations  during the  inspection.  The  Company
believes  the  observations,  most of which focus on the  Company's  systems for
handling complaints,  will not materially affect the Company's  operations.  The
Company  responded to the February  2003 483 in March 2003.  The Company has met
with the FDA to review its  response to the  February  2003 483.  No  additional
comments  regarding the adequacy of its response  were issued at that time.  The
Company continues to work with the FDA to review process improvements.

On February  20, 2003 the Company  received a letter from the FDA stating that a
510(k) premarket notification should be filed for the Company's CryoValve SG and
that  premarket  approval  marketing  authorization  should be obtained  for the
Company's  CryoVein SG when used for arteriovenous  ("A-V") access. The agency's
position is that use of the SynerGraft technology in the processing of allograft
heart  valves  represents  a  modification  to the  Company's  legally  marketed
CryoValve allograft,  and that vascular allografts labeled for use as A-V access
grafts are medical devices that require premarket approval.

The  Company  is in  discussions  with the FDA  about  the  type of  submissions
necessary  for  these  products.  The  Company  advised  the  FDA  that  it  has
voluntarily  suspended use of the  SynerGraft  technology  in the  processing of
allograft  heart valves and vascular  tissue until the regulatory  status of the
CryoValve  SG  and  CryoVein  SG is  resolved.  Additionally,  the  Company  has
discontinued  labeling its vascular grafts for use as A-V access grafts. The FDA
has not suggested that these tissues be recalled.  Until such time as the issues
surrounding  the  SynerGraft  tissue are  resolved,  the Company will employ its
traditional processing methods on these tissues. Distribution of allograft heart
valves and vascular tissue processed using the Company's traditional  processing
protocols will continue.  The outcome of the discussions  with the FDA regarding
the use of the  SynerGraft  process on human tissue could result in an inability
to process tissues with the SynerGraft  technology until further submissions and
FDA  approvals  are  granted.  The  Company  currently  has  nominal  amounts of
SynerGraft  processed  cardiovascular and vascular tissue, and as such, revenues
and gross margins will be adversely affected in the third and fourth quarters of
2003.

During the second  quarter of 2003,  the  Company's  upper layer excess  product
liability  insurance carrier,  which covers $10 million of insurance,  indicated
that it intends to exclude eleven matters under its policy, which is expected to
have the effect of substantially  decreasing the total coverage  available.  The
Company is currently  evaluating  all of its  alternatives  in  connection  with
resolving  the  dispute  with its upper  layer  excess  carrier  concerning  the
restrictions  on  the  matters  it  has  excluded  from  coverage.  See  further
discussion  regarding  product  liability  claims  in Part  II.  Item  1.  Legal
Proceedings.

The Company and the lender are currently in the process of negotiating  specific
terms of a forbearance  agreement,  which,  if entered into,  would increase the
interest  rate  charged on the Term Loan  effective  August 1, 2003 to  Adjusted
LIBOR plus 4% (5.32% at June 30, 2003), accelerate the principal payments on the
Term Loan by requiring a balloon payment to pay off the  outstanding  balance by
October 31, 2003,  and cause the Company to pay a $12,000  modification  fee and
the lender's attorneys costs,  which have yet to be determined.  As of August 4,
2003 the Company has sufficient  cash and cash  equivalents to pay the remaining
outstanding balance of the Term Loan.

CRITICAL ACCOUNTING POLICIES

A summary of the Company's significant accounting policies is included in Note 1
to the  consolidated  financial  statements,  as filed in the Form  10-K for the
fiscal year ended  December 31, 2002, as amended.  Management  believes that the
consistent application of these policies enables the Company to provide users of
the  financial  statements  with  useful  and  reliable  information  about  the
Company's operating results and financial condition.  The consolidated financial
statements  are prepared in  accordance  with  accounting  principles  generally
accepted in the United  States,  which require the Company to make estimates and
assumptions.  The following are accounting policies that management believes are


                                       21


most important to the portrayal of the Company's financial condition and results
and may involve a higher degree of judgment and complexity.

DEFERRED  PRESERVATION  COSTS:  Tissue is procured from deceased human donors by
organ and tissue procurement  agencies,  which consign the tissue to the Company
for processing and  preservation.  Preservation  costs related to tissue held by
the Company are deferred until revenue is recognized upon shipment of the tissue
to the implanting  facilities.  Deferred preservation costs consist primarily of
laboratory and personnel  expenses,  tissue  procurement  fees, fringe benefits,
facility  allocations,  and freight-in  charges,  and are stated at the lower of
cost or market, net of reserve, on a first-in, first-out basis.

During 2002 the Company recorded a write-down of deferred  preservation costs of
$8.7 million for valved cardiac  tissues,  $2.9 million for  non-valved  cardiac
tissues,  $11.9 million for vascular  tissues,  and $9.2 million for orthopaedic
tissue,  totaling $32.7 million.  These write-downs were recorded as a result of
the adverse  publicity  surrounding  the FDA Order as discussed at Note 2 to the
Summary Consolidated Financial Statements in this Form 10-Q. The amount of these
write-downs reflected  managements'  estimates based on information available to
it at the time the estimates were made. These estimates may prove inaccurate, as
the  ultimate  impact of the FDA Order is  determined.  Management  continues to
evaluate the  recoverability of these deferred  preservation  costs based on the
factors  discussed in Note 2 to Summary  Consolidated  Financial  Statements and
will  record  additional   write-downs  if  it  becomes  clear  that  additional
impairments have occurred. The write-down created a new cost basis, which cannot
be written back up if these tissues become  shippable.  The cost of human tissue
preservation services may be favorably affected depending on the future level of
tissue shipments related to previously written-down deferred preservation costs.
The shipment levels of these written-down tissues will be affected by the amount
and timing of the release of tissues  processed  after  September 5, 2002,  as a
result of the Agreement with the FDA, since,  under the Agreement,  written-down
tissues  may be shipped if tissues  processed  after  September  5, 2002 are not
available for shipment.

The Company regularly evaluates its deferred  preservation costs to determine if
the  carrying  value is  appropriately  recorded  at the lower of cost or market
value.  During the three and six months ended June 30, 2003 the Company recorded
$1.1  million  and  $1.4  million,  respectively,  as an  increase  to  cost  of
preservation  services  to  write-down  the  value of  certain  deferred  tissue
preservation costs from tissues processed in the three and six months ended June
30, 2003 that exceeded market value.  The amount of these  write-downs  reflects
managements'  estimates of market value based on information  available to it at
the time the  estimates  were made and  actual  results  may  differ  from these
estimates.

As of June 30, 2003 the balance of deferred  preservation costs was $4.3 million
for allograft heart valve tissues, $452,000 for non-valved cardiac tissues, $4.0
million for vascular tissues, and $738,000 for orthopaedic tissues.

DEFERRED  INCOME  TAXES:  Deferred  income  taxes  reflect the net tax effect of
temporary differences between the carrying amounts of assets and liabilities for
financial  reporting  purposes and tax return  purposes.  The Company  generated
deferred tax assets  primarily as a result of net  operating  losses in 2002 and
2003,  primarily  due  to  reductions  in  revenues,   write-downs  of  deferred
preservation  costs,  additional  professional  fees,  and  accruals for product
liability claims, as a result of the FDA Order, FDA Warning Letter, and reported
tissue  infections.  The Company  periodically  assesses the  recoverability  of
deferred tax assets and provides a valuation  allowance when management believes
it is more likely than not that its deferred tax assets will not be realized.

During the first quarter of 2003 the Company  recorded a valuation  allowance of
$658,000  for deferred tax assets  generated by capital  losses when  management
determined that it was more likely than not that these deferred tax assets would
not be  realized  in future  periods.  During  the second  quarter of 2003,  the
Company evaluated several factors to determine if a valuation allowance relative
to its  deferred  tax assets was  necessary.  The Company  reviewed its historic
operating  results,  including the reasons for its operating  losses in 2002 and
2003,  uncertainties  regarding  projected future  operating  results due to the
effects of the  adverse  publicity  resulting  from the FDA Order,  FDA  Warning
Letter,  and reported  tissue  infections and the changes in processing  methods
resulting  from the FDA Order,  and the  uncertainty  of the  outcome of product
liability  claims  (see Note 13).  Based on the  results of this  analysis,  the
Company has determined  that it is more likely than not that $9.7 million of the
Company's $11.0 million in deferred tax assets will not be realized.  Therefore,
the Company recorded an additional  valuation  allowance of $9.0 million against
its net deferred tax assets  during the second  quarter of 2003.  As of June 30,
2003 the Company had a total of $9.7  million in  valuation  allowances  against


                                       22


deferred tax assets and a net deferred tax asset balance of $1.3  million.  This
remaining $1.3 million of deferred tax assets was not subject to valuation as it
is expected to become recoverable by the end of the year. This amount along with
$1.1  million  in income  tax  receivable,  totaling  $2.4  million,  represents
expected tax refunds resulting from 2003 tax losses which can be carried back to
offset taxes paid in prior years.

Management  will  continue to evaluate  the  recoverability  of the deferred tax
assets and may remove the valuation  allowance if it determines  that it is more
likely than not that the deferred tax assets will be realized in future periods.

VALUATION OF LONG-LIVED AND INTANGIBLE ASSETS AND GOODWILL: The Company assesses
the impairment of its  long-lived,  identifiable  intangible  assets and related
goodwill annually and whenever events or changes in circumstances  indicate that
the carrying value may not be  recoverable.  Factors that  management  considers
important that could trigger an impairment review include the following:

     o    Significant   underperformance  relative  to  expected  historical  or
          projected future operating results;

     o    Significant negative industry or economic trends;

     o    Significant  decline  in the  Company's  stock  price for a  sustained
          period; and

     o    Significant decline in the Company's market capitalization relative to
          net book value.

Statement  of  Financial  Accounting  Standards  No.  144,  "Accounting  for the
Impairment  or  Disposal  of  Long-Lived  Assets"  ("SFAS  144"),  requires  the
write-down  of a long-lived  asset to be held and used if the carrying  value of
the asset or the asset group to which the asset belongs is not recoverable.  The
carrying value of the asset or asset group is not  recoverable if it exceeds the
sum of the  undiscounted  future cash flows  expected to result from the use and
eventual  disposition  of the asset or asset  group.  In applying  SFAS 144, the
Company  defined  the  specific  asset  groups  used to  perform  the cash  flow
analysis.  The Company defined the asset groups at the lowest level possible, by
identifying  the cash flows from groups of assets that could be segregated  from
the cash flows of other  assets and  liabilities.  Using this  methodology,  the
Company  determined  that its asset groups  consisted of the  long-lived  assets
related  to the  Company's  two  reporting  segments.  As the  Company  does not
segregate assets by segment,  the Company  allocated assets to the two reporting
segments based on factors  including  facility  space and revenues.  The Company
used a fourteen-year  period for the undiscounted future cash flows. This period
of time was selected  based upon the remaining life of the primary assets of the
asset groups,  which are leasehold  improvements.  The undiscounted  future cash
flows related to these asset groups  exceeded their  carrying  values as of June
30,  2003  and,  therefore,  management  has  concluded  that  there  is  not an
impairment of the Company's  long-lived  intangible  assets and tangible  assets
related to the tissue preservation business or medical device business. However,
depending on the Company's ability to rebuild demand for its tissue preservation
services,  the outcome of  discussions  with the FDA  regarding  the shipping of
orthopaedic tissues, and the future effects of adverse publicity surrounding the
FDA Order and reported  infections on  preservation  revenues,  these assets may
become  impaired.  Management  will continue to evaluate the  recoverability  of
these assets in accordance with SFAS 144.

Beginning  with the  Company's  adoption of Statement  of  Financial  Accounting
Standards  ("SFAS") No. 142, "Goodwill and Other Intangible Assets" ("SFAS 142")
on January 1, 2002 the goodwill  resulting  from  business  acquisitions  is not
amortized,  but is instead subject to periodic  impairment testing in accordance
with SFAS 142.  Patent costs are amortized over the expected useful lives of the
patents (primarily 17 years) using the straight-line  method. Other intangibles,
which consist  primarily of manufacturing  rights and agreements,  are amortized
over the expected useful lives of the related assets  (primarily five years). As
a result of the FDA Order,  the Company  determined  that an  evaluation  of the
possible  impairment  of  intangible  assets under SFAS 142 was  necessary.  The
Company engaged an independent valuation expert to perform the valuation using a
discounted cash flow methodology,  and as a result of this analysis, the Company
determined  that goodwill  related to its tissue  processing  reporting unit was
fully  impaired as of September  30,  2002.  Therefore,  the Company  recorded a
write-down of $1.4 million in goodwill  during the quarter  ended  September 30,
2002.  Management  does not believe an  impairment  exists  related to the other
intangible   assets  that  were  assessed  in  accordance  with  SFAS  No.  144,
"Accounting for the Impairment or Disposal of Long-Lived Assets" ("SFAS 144").



                                       23


PRODUCT  LIABILITY  CLAIMS: In the normal course of business as a medical device
and services company, the Company has product liability complaints filed against
it.  Following the FDA Order, a greater number of lawsuits than has historically
been the case have been  filed.  The  Company  maintains  claims-made  insurance
policies  to  mitigate  its  financial  exposure  to product  liability  claims.
Claims-made  insurance  policies  generally cover only those asserted claims and
incidents  that are  reported to the  insurance  carrier  while the policy is in
effect.  Thus, a claims-made  policy does not generally  represent a transfer of
risk for claims and  incidents  that have been  incurred but not reported to the
insurance carrier during the policy period. The Company  periodically  evaluates
its exposure to unreported  product  liability  claims,  and records accruals as
necessary  for the  estimated  cost of  unreported  claims  related to  services
performed  and  products  sold.  As of December 31, 2002 the Company had accrued
$3.6 million in estimated costs for unreported  product liability claims related
to services  performed and products sold prior to December 31, 2002. The Company
retained an independent actuarial firm to estimate the unreported claims. During
the second quarter of 2003 the  independent  actuarial firm updated the analysis
of the  unreported  product  claims as of June 30, 2003.  The  independent  firm
estimated  the  unreported  product loss  liability  using a  frequency-severity
approach, whereby, projected losses were calculated by multiplying the estimated
number of claims by the estimated  average cost per claim.  The estimated claims
were  calculated  based  on  the  reported  claim  development  method  and  the
Bornhuetter-Ferguson  method  using a blend of the  Company's  historical  claim
experience and industry data. The estimated cost per claim was calculated  using
a lognormal  claims model  blending the  Company's  historical  average cost per
claim with  industry  claims data.  As a result of the  actuarial  valuation the
Company accrued an additional $3.9 million to increase the total accrual to $7.5
million for unreported  product  liability claims related to services  performed
and products sold prior to June 30, 2003. The $3.9 million  expense was recorded
in the  second  quarter  of  2003  in  general,  administrative,  and  marketing
expenses.  The $7.5  million  balance  is  included  as a  component  of accrued
expenses  and other  current  liabilities  of $3.5  million and other  long-term
liabilities of $4.0 million on the Summary Consolidated Balance Sheets.

For the 2000/2001 and 2001/2002  insurance policy years, the Company  maintained
claims-made  insurance  policies,  which the Company  believes to be adequate to
defend against the suits filed during this period.  For the 2002/2003  insurance
policy year, the Company  maintained  claims-made  insurance policies with three
carriers.  Two of the three  insurance  companies  who issued  policies  for the
2002/2003  year have  confirmed  coverage  for the first two layers of  coverage
totaling $15 million;  however,  most of this  coverage has already been used in
the settlement of other lawsuits.  A third insurance company,  covering the last
$10 million of the remaining insurance, has indicated that it intends to exclude
eleven  matters  under  its  policy,  which is  expected  to have the  effect of
substantially  decreasing the total coverage available. The Company is currently
evaluating all of its alternatives in connection with resolving the dispute with
its upper layer excess carrier concerning the restrictions on the matters it has
excluded from coverage.  Additionally, the Company has called a meeting with the
plaintiffs'  attorneys  to  determine  the  feasibility  of  obtaining  a global
settlement  of the  outstanding  claims.  However,  based on the analysis of the
product  liability   lawsuits  now  pending  against  the  Company,   settlement
negotiations  to date,  the position taken by the upper layer excess carrier and
advice from counsel,  during the second quarter of 2003 the Company has recorded
a  liability  of  $9.0  million  in  the  accrued  expenses  and  other  current
liabilities line of the Summary  Consolidated  Balance Sheet and a corresponding
expense in general,  administrative,  and  marketing  expenses for the estimated
expense of resolving these lawsuits and reflecting the uninsured  portion of the
estimated liability. The amounts recorded are reflective of potential legal fees
and  settlement  costs  related to these  lawsuits,  and do not  reflect  actual
settlement  arrangements  or  final  judgments,  which  could  include  punitive
damages.  The  Company's  product  liability  insurance  policies do not include
coverage  for any  punitive  damages,  which may be  assessed  at trial.  If the
Company is unsuccessful in arranging settlements of product liability claims for
an amount  substantially  below the amount accrued,  there may not be sufficient
insurance  coverage  and liquid  assets to meet these  obligations,  even if the
Company  satisfactorily  resolves  the  restrictions  on the upper layer  excess
insurance  coverage.  Additionally,  if the  Company  is unable  to  settle  the
outstanding  claims for amounts within its ability to pay and one or more of the
product  liability  lawsuits in which the Company is a defendant should be tried
with a substantial verdict rendered in favor of the plaintiffs(s),  there can be
no  assurance  that such  verdict(s)  would not exceed the  Company's  available
insurance  coverage and liquid assets. If the Company is unable to meet required
future cash payments to resolve the outstanding  product  liability  claims,  it
will have a  material  adverse  effect on the  financial  position,  results  of
operations, and cash flows of the Company.



                                       24


NEW ACCOUNTING PRONOUNCEMENTS

The Company was required to adopt SFAS No. 143, "Accounting for Asset Retirement
Obligations" ("SFAS 143") on January 1, 2003. SFAS 143 addresses  accounting and
reporting  for  retirement  costs of  long-lived  assets  resulting  from  legal
obligations   associated   with   acquisition,   construction,   or  development
transactions.  The  adoption  of SFAS 143 did not have a material  effect on the
results of operations or financial position of the Company.

The Company was required to adopt SFAS No. 145,  "Rescission of FASB  Statements
4, 44 and 64, Amendment to FASB Statement 13, and Technical  Corrections" ("SFAS
145"),  on January  1, 2003.  SFAS 145  rescinds  SFAS No.s 4, 44 and 64,  which
required  gains and losses  from  extinguishments  of debt to be  classified  as
extraordinary   items.   SFAS  145  also   amends   SFAS  No.  13,   eliminating
inconsistencies in certain sale-leaseback  transactions.  The provisions of SFAS
145 are effective for fiscal years beginning after May 15, 2002. The adoption of
SFAS  145 did not  have a  material  effect  on the  results  of  operations  or
financial position of the Company.

The Company was required to adopt SFAS No. 146, "Accounting for Costs Associated
with Exit or  Disposal  Activities"  ("SFAS  146") on January 1, 2003.  SFAS 146
requires that costs  associated with exit or disposal  activities be recorded at
their fair values when a liability has been incurred.  Under previous  guidance,
certain exit costs were accrued upon  management's  commitment  to an exit plan,
which is generally before an actual liability has been incurred. The adoption of
SFAS  146 did not  have a  material  effect  on the  results  of  operations  or
financial position of the Company.


RESULTS OF OPERATIONS
(IN THOUSANDS)

REVENUES


                                                                                      

                                                   Three Months Ended                    Six Months Ended
                                                        June 30,                             June 30,
                                            -------------------------------       ------------------------------
                                                 2003              2002               2003              2002
                                            -------------------------------       ------------------------------

Revenues as reported                        $       15,713    $      23,264       $      31,633    $      48,735
Estimated tissue recall returns                         --            2,433                  --            2,433
Adjustment to estimated tissue
   recall returns                                       --               --                (848)              --
                                            -------------------------------       ------------------------------
Adjusted revenues (a)                       $       15,713    $      25,697       $      30,785    $      51,168
                                            ===============================       ==============================


Revenues as reported  decreased  32% and 35% for the three and six months  ended
June 30, 2003, respectively,  as compared to the three and six months ended June
30,  2002.  Revenues as reported  for the six months ended June 30, 2003 include

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

(a) The  measurement  "adjusted  revenues"  is  defined  as  revenues  prior  to
estimated  tissue  recall  returns and  adjustment  to estimated  tissue  recall
returns.  This measurement may be deemed to be a "non-GAAP" financial measure as
that term is defined in  Regulation  G and Item 10(e) of  Regulation  S-K and is
included for  informational  purposes to provide  comparable  disclosure  in the
current and prior  periods of  revenues  derived  from  services  provided  with
respect to tissues and products  shipped in the normal  course of business.  The
estimated  tissue  recall  returns have been excluded from revenues in the prior
year  periods to  exclude  the  effect of an  estimated  amount of tissues to be
returned  subsequent to the period  presented  due to the FDA recall.  Excluding
this  unfavorable  item from the prior  periods was  necessary to show a clearer
comparison  to current  year  periods and to  illustrate  the  magnitude  of the
decrease in current year  revenues.  The  adjustment to estimated  tissue recall
returns has been  excluded from revenues in the 2003 six month period to exclude
the effect of an adjustment  to the  estimated  amount of tissues to be returned
due to the FDA recall.  Excluding  this  favorable  item from the  current  year
periods was necessary to show a clearer  comparison to prior year periods and to
illustrate  the  magnitude  of  the  decrease  in  current  year  revenues.  The
presentation  of  revenue as  reported  without  the  presentation  of  adjusted
revenues  might mislead  investors with respect to the magnitude of the decrease
in the Company's current year revenues relative to the prior year.



                                       25


$848,000 in favorable  adjustments to the estimated tissue recall returns due to
lower actual tissue returns under the FDA Order than were originally  estimated.
Revenues  as  reported  for the three and six months  ended  June 30,  2002 were
adversely  affected by the estimated  effect of the return of tissues subject to
recall by the FDA Order, which resulted in an estimated decrease of $2.4 million
in preservation  service  revenues.  As of June 30, 2003  approximately  $60,000
remains in the accrual for estimated  return of tissues subject to recall by the
FDA Order.

Adjusted revenues  decreased 39% and 40% for the three and six months ended June
30, 2003,  respectively,  as compared to the three and six months ended June 30,
2002. This decrease in adjusted revenues for the three and six months ended June
30, 2003 was  primarily due to a 57% and 58%  decrease,  respectively,  of human
tissue preservation  service revenues as a result of the FDA Order's restriction
on  shipments  of  certain  tissues,  the  Company's  cessation  of  orthopaedic
processing  until late  February  2003,  a decrease  in 2003  processing  levels
relative to  processing  levels prior to the issuance of the FDA Order in August
of 2002, and decreased demand as a result of the adverse  publicity  surrounding
the FDA Order,  FDA  Warning  Letter,  and  reported  tissue  infections.  These
decreases  were  partially  offset by an increase in BioGlue  Surgical  Adhesive
revenues  for the  three  and six  months  ended  June 30,  2003 of 30% and 32%,
respectively, due to increased demand.

Management  believes  that revenues will exceed third quarter 2002 levels in the
third quarter of 2003,  but will still show a significant  decrease for the full
year 2003 compared to 2002. The ongoing  corrective actions taken by the Company
regarding the FDA issues and the anticipated resolution of the FDA issues should
assist the Company in rebuilding  demand for its preservation  services.  In the
event the Company is not  successful in rebuilding  demand for its  preservation
services,  future  revenues  can  be  expected  to  remain  significantly  below
historical levels prior to the issuance of the FDA Order. As discussed in Note 2
to the Summary Consolidated Financial Statements, the outcome of the discussions
with the FDA regarding the use of the  SynerGraft  process on human tissue could
result in a reduction in SynerGraft processed cardiovascular and vascular tissue
which would reduce revenue and the gross margins with respect to  cardiovascular
and vascular tissues.

BIOGLUE SURGICAL ADHESIVE



                                                                                        

                                                   Three Months Ended                    Six Months Ended
                                                        June 30,                             June 30,
                                            -------------------------------       ------------------------------
                                                 2003              2002               2003              2002
                                            -------------------------------       ------------------------------

Revenues as reported                          $      6,839      $     5,251         $    13,333      $    10,124
BioGlue revenues as reported as a
   percentage of total revenue as reported             44%              23%                 42%              21%
BioGlue revenues as reported as a
   percentage of total adjusted revenues(a)            44%              20%                 43%              20%



Revenues as reported from the sale of BioGlue  Surgical  Adhesive  increased 30%
and 32%,  respectively,  for the three and six  months  ended  June 30,  2003 as
compared to the three and six months  ended June 30,  2002.  The 30% increase in
revenues as reported for the three months ended June 30, 2003 was  primarily due
to an  increase  in BioGlue  sales  volume due to an  increase in demand in both
foreign and domestic markets which increased revenues by 28%, and by an increase
in average  selling prices which  increased  revenues by 2%. The 32% increase in
revenues  as  reported  for the six  months  ended  June 30,  2003 was due to an
increase in BioGlue  sales  volume due to an increase in demand in both  foreign
and  domestic  markets  which  increased  revenues by 26%, and by an increase in
average selling prices which increased  revenues by 6%. Volume increases in both
the three and six  months  ended  June 30,  2003 were lead by  increases  in the
BioGlue 2ml and 5ml product sizes.  Domestic revenues  accounted for 77% and 78%
of total  BioGlue  revenues  for the three and six months  ended June 30,  2003,
respectively,  and 77% and 79% of total  BioGlue  revenues for the three and six
months ended June 30, 2002, respectively.

There is a possibility that the Company's BioGlue manufacturing operations could
come under  increased  scrutiny  from the FDA as a result of their review of the
Company's tissue processing laboratories.



                                       26


CARDIOVASCULAR PRESERVATION SERVICES



                                                                                      

                                                   Three Months Ended                    Six Months Ended
                                                        June 30,                             June 30,
                                            -------------------------------       ------------------------------
                                                 2003              2002               2003              2002
                                            -------------------------------       ------------------------------

Revenues as reported                        $        5,036    $       7,336       $       9,761    $      14,644
Estimated tissue recall returns                         --              340                  --              340
Adjustment to estimated tissue recall
   returns                                              --               --                 (92)              --
                                            -------------------------------       ------------------------------
Adjusted revenues(a)                        $        5,036    $       7,676       $       9,669    $      14,984
                                            ===============================       ==============================

Cardiovascular revenues as reported as a
   percentage of total revenue as reported             32%              32%                 31%              30%
Cardiovascular adjusted revenues as a
   percentage of  total adjusted revenues(a)           32%              30%                 31%              29%



Revenues as reported from cardiovascular preservation services decreased 31% and
33%, respectively,  for the three and six months ended June 30, 2003 as compared
to the three and six months  ended June 30,  2002.  Cardiovascular  revenues  as
reported  for the six months  ended June 30, 2003  include  $92,000 in favorable
adjustments  to the estimated  tissue recall  returns due to lower actual tissue
returns  under the FDA  Order  than were  originally  estimated.  Cardiovascular
revenues  as  reported  for the three and six months  ended  June 30,  2002 were
adversely  affected by the estimated  effect of the tissues  returned subject to
the FDA Order on service revenues for non-valved cardiac tissues, which resulted
in an estimated  decrease of $340,000 in service  revenues  during the three and
six months ended June 30, 2002.

Adjusted revenues from  cardiovascular  preservation  services decreased 34% and
35%, respectively,  for the three and six months ended June 30, 2003 as compared
to the three and six months  ended June 30,  2002.  The 34% decrease in adjusted
revenues  for the three  months  ended June 30,  2003 was due to a  decrease  in
cardiovascular  volume  primarily  due to a  decline  in demand  related  to the
adverse publicity  surrounding the FDA Order, FDA Warning Letter, the FDA public
health web notification, and reported tissue infections, and the restrictions on
shipments of certain  non-valved  cardiac tissues subject to the FDA Order which
reduced revenues by 42%, partially offset by an increase in average service fees
which  increased  revenues by 8%. The 35% decrease in adjusted  revenues for the
six months  ended June 30, 2003 was due to a decrease in  cardiovascular  volume
primarily  due  to  a  decline  in  demand  related  to  the  adverse  publicity
surrounding  the FDA  Order,  FDA  Warning  Letter,  the FDA  public  health web
notification,  and reported tissue infections, and the restrictions on shipments
of certain  non-valved  cardiac  tissues  subject to the FDA Order which reduced
revenues by 42%,  partially  offset by an increase in average service fees which
increased revenues by 7%. The increase in average service fees for the three and
six months  ended June 30,  2003 was due to a higher  percentage  of heart valve
shipments,  which were not  subject to the FDA Order,  than  non-valved  cardiac
tissue  shipments and due to a higher  percentage of tissue  shipments of valves
treated with the SynerGraft process than traditional processing when compared to
the corresponding prior year periods.

As a result of the  adverse  publicity  surrounding  the FDA Order,  FDA Warning
Letter,  and reported tissue  infections,  the Company's  procurement of cardiac
tissues  during the three and six months ended June 30,  2003,  from which heart
valves and  non-valved  cardiac  tissues are  processed,  decreased 20% and 24%,
respectively,  as compared to the three and six months ended June 30, 2002.  The
Company's second quarter 2003 procurement of cardiac tissues  increased 12% from
the first quarter of 2003.

The Company believes that  cardiovascular  revenues in the third quarter of 2003
will approach third quarter 2002 levels,  but will still show a decrease for the
full  year  2003  compared  to  2002,  as a  result  of  the  adverse  publicity
surrounding  the FDA  Order,  FDA  Warning  Letter,  the FDA  public  health web
notification,  and certain reported tissue infections.  On June 27, 2003 the FDA
modified  its public  health web  notification  on the  Company by  labeling  it
"archived document - no longer current information - not for official use." This
action may  assist  the  Company  in  rebuilding  demand for its  cardiovascular
tissues.  If the  Company  is  unable to  rebuild  demand  for its  preservation
services for these tissues,  future cardiac  preservation revenue could continue
to decrease.  The Company currently has nominal amounts of SynerGraft  processed
cardiovascular and vascular tissue, and as such, revenues and gross margins will
be  adversely  affected  in the  third and  fourth  quarters  of 2003  until FDA
approval can be obtained to begin using the SynerGraft process again.



                                       27


VASCULAR PRESERVATION SERVICES


                                                                                      

                                                   Three Months Ended                    Six Months Ended
                                                        June 30,                             June 30,
                                            -------------------------------       ------------------------------
                                                 2003              2002               2003              2002
                                            -------------------------------       ------------------------------

Revenues as reported                        $        3,299    $       4,641       $       7,554    $      11,658
Estimated tissue recall returns                         --            1,713                  --            1,713
Adjustment to estimated tissue recall
   returns                                              --               --                (711)              --
                                            -------------------------------       ------------------------------
Adjusted revenues(a)                        $        3,299    $       6,354       $       6,843    $      13,371
                                            ===============================       ==============================

Vascular revenues as reported as a
   percentage of total revenue as reported             21%              20%                 24%              24%
Vascular adjusted revenues as a
   percentage of  total adjusted revenues(a)           21%              25%                 22%              26%



Revenues as reported from vascular  preservation services decreased 29% and 35%,
respectively,  for the three and six months  ended June 30,  2003 as compared to
the three and six months ended June 30, 2002.  Vascular revenues as reported for
the six months ended June 30, 2003 include $711,000 in favorable  adjustments to
the estimated tissue recall returns due to lower actual tissue returns under the
FDA Order than were originally estimated.  Vascular revenues as reported for the
three  and six  months  ended  June 30,  2002  were  adversely  affected  by the
estimated  effect of the return of  tissues  subject to recall by the FDA Order,
which resulted in an estimated decrease of $1.7 million in service revenues.

Adjusted  revenues from vascular  preservation  services  decreased 48% and 49%,
respectively,  for the three and six months  ended June 30,  2003 as compared to
the three and six months  ended June 30,  2002.  The 48%  decrease  in  adjusted
revenues  for the three  months  ended June 30,  2003 was due to a  decrease  in
vascular  volume  primarily  due to a decline in demand  related to the  adverse
publicity  surrounding the FDA Order,  FDA Warning  Letter,  and reported tissue
infections,  and the  restrictions  on  shipments  of certain  vascular  tissues
subject to the FDA Order which reduced  revenues by 49%,  partially offset by an
increase  in average  service  fees,  which  increased  revenues  by 1%. The 49%
decrease in adjusted  revenues for the six months ended June 30, 2003 was due to
a decrease in vascular  volume  primarily due to a decline in demand  related to
the  adverse  publicity  surrounding  the FDA Order,  FDA  Warning  Letter,  and
reported  tissue  infections,  and the  restrictions  on  shipments  of  certain
vascular tissues subject to the FDA Order which reduced revenues by 46% and by a
decrease in average service fees which reduced revenues by 3%.

During the first  quarter of 2003 the Company  limited its vascular  procurement
until it  addressed  the  observations  detailed in the April 2002 483,  most of
which  were  addressed  in the  first  quarter  of  2003,  and  due to  resource
constraints  as a result of the September  2002 employee  force  reduction.  The
Company  continued to limit its vascular  procurement  in the second  quarter of
2003 and will  continue  to limit its  vascular  procurement  until it can fully
evaluate the demand for its  vascular  tissues.  The  Company's  procurement  of
vascular  tissue for the three and six months ended June 30, 2003  decreased 50%
and 57%,  respectively,  as compared to the three and six months  ended June 30,
2002.  The  Company's  second  quarter  2003  procurement  of  vascular  tissues
increased  53% from first  quarter of 2003.  The Company  expects that  vascular
procurement will continue to increase during 2003.

The Company  believes that  vascular  revenues in the third quarter of 2003 will
exceed third  quarter  2002 levels,  but will still show a decrease for the full
year 2003 compared to 2002, as a result of the adverse publicity surrounding the
FDA Order, FDA Warning Letter,  and certain reported tissue  infections.  If the
Company is unable to  rebuild  demand for its  preservation  services  for these
tissues, future vascular preservation revenue could continue to decrease.



                                       28


ORTHOPAEDIC PRESERVATION SERVICES




                                                                                     

                                                   Three Months Ended                    Six Months Ended
                                                        June 30,                             June 30,
                                            -------------------------------       ------------------------------
                                                 2003              2002               2003              2002
                                            -------------------------------       ------------------------------

Revenues as reported                        $          280    $       5,559       $         430    $      11,472
Estimated tissue recall returns                         --              380                  --              380
Adjustment to estimated tissue recall
   returns                                              --               --                 (45)              --
                                            -------------------------------       ------------------------------
Adjusted revenues(a)                        $          280    $       5,939       $         385    $      11,852
                                            ===============================       ==============================

Orthopaedic revenues as reported as a
   percentage of total revenue as reported              2%              24%                  1%              24%
Orthopaedic adjusted revenues as a percentage
   of  total adjusted revenues(a)                       2%              23%                  1%              23%



Revenues as reported from orthopaedic  preservation  services  decreased 95% and
96%, respectively,  for the three and six months ended June 30, 2003 as compared
to the three  and six  months  ended  June 30,  2002.  Orthopaedic  revenues  as
reported  for the six months  ended June 30, 2003  include  $45,000 in favorable
adjustments  to the estimated  tissue recall  returns due to lower actual tissue
returns under the FDA Order than were originally estimated. Orthopaedic revenues
as  reported  for the three and six months  ended June 30,  2002 were  adversely
affected by the estimated  effect of the return of tissues  subject to recall by
the FDA Order,  which  resulted in an estimated  decrease of $380,000 in service
revenues.

Adjusted revenues from orthopaedic  preservation services decreased 95% and 97%,
respectively,  for the three and six months  ended June 30,  2003 as compared to
the three and six months  ended June 30,  2002.  The 95%  decrease  in  adjusted
revenues  for the three  months  ended June 30,  2003 was due to a  decrease  in
orthopaedic  volume  primarily  resulting from the  restrictions on shipments of
certain orthopaedic tissues subject to the FDA Order, cessation of processing of
orthopaedic  tissue until late February 2003, and a decline in demand related to
the  adverse  publicity  surrounding  the FDA Order,  FDA  Warning  Letter,  and
reported  tissue  infections,  which  reduced  revenues by 94% and a decrease in
orthopaedic  average service fees which reduced revenues by 1%. The 97% decrease
in  adjusted  revenues  for the six  months  ended  June  30,  2003 was due to a
decrease in orthopaedic volume primarily due to the restrictions on shipments of
certain orthopaedic tissues subject to the FDA Order, cessation of processing of
orthopaedic  tissue until late February 2003, and a decline in demand related to
the  adverse  publicity  surrounding  the FDA Order,  FDA  Warning  Letter,  and
reported  tissue  infections,  which  reduced  revenues by 96% and a decrease in
orthopaedic average service fees which reduced revenues by 1%.

The Company resumed limited  processing of orthopaedic  tissues in late February
2003  following the FDA  inspection of the Company's  operations as discussed in
Note 2 to the Summary Consolidated Financial Statements,  and during the quarter
ended June 30, 2003 the Company  began  shipments of the  non-boned  orthopaedic
tissues  processed.  The Company resumed shipment of boned  orthopaedic  tissues
processed  since February 2003 in early August 2003. The majority of orthopaedic
revenues for the three  months  ended June 30, 2003 have been from  shipments of
orthopaedic  tissues that were  processed  since  February  2003.  The Company's
procurement  of whole and partial  knees  during the three and six months  ended
June 30, 2003 was approximately 43% and 26%, respectively,  of whole and partial
knee  procurement  levels for the three and six months ended June 30, 2002.  The
Company's  procurement  of  orthopaedic  tendons during the three and six months
ended June 30, 2003 was approximately 14% and 8%,  respectively,  of orthopaedic
tendon  procurement levels for the three and six months ended June 30, 2002. The
Company resumed limited  distribution of recently processed  orthopaedic tissues
in the first quarter of 2003.

The Company believes that orthopaedic  revenues will continue to increase slowly
during the third and fourth  quarters of 2003, but will still show a significant
decrease for the third  quarter of 2003 as compared to the third quarter of 2002
as well as for the  full  year  2003  compared  to  2002,  due to the  Company's
inability  to ship  orthopaedic  grafts  processed  between  October 3, 2001 and
September 5, 2002  pursuant to the FDA Order,  the adverse  publicity  resulting


                                       29


from the FDA Order,  FDA Warning  Letter,  and the reported  infections  in some
orthopaedic allograft recipients. If the Company is unable to rebuild demand for
its  preservation   services  for  orthopaedic   tissues,   future   orthopaedic
preservation revenue may be minimal.

IMPLANTABLE MEDICAL DEVICES

Revenues from implantable medical devices decreased 58% to $93,000 for the three
months  ended June 30, 2003 from  $222,000  for the three  months ended June 30,
2002,  representing  1% of total  revenues  as  reported  during  such  periods.
Revenues from implantable  medical devices decreased 52% to $198,000 for the six
months ended June 30, 2003 from $414,000 for the six months ended June 30, 2002,
representing 1% of total revenues as reported during such periods.

DISTRIBUTION AND GRANT REVENUES

Grant revenues increased to $166,000 and $357,000,  respectively,  for the three
and six months ended June 30, 2003 from  $104,000 and $131,000 for the three and
six  months  ended  June  30,  2002.  Grant  revenues  in  2003  and  2002  were
attributable  to  the  Activation   Control   Technology  ("ACT")  research  and
development programs through AuraZyme Pharmaceuticals, Inc. ("AuraZyme") and the
SynerGraft  research  and  development  programs.  In February  2001 the Company
formed the wholly owned subsidiary AuraZyme to foster the commercial development
of ACT, a reversible  linker  technology that has potential uses in the areas of
cancer therapy,  fibrinolysis  (blood clot dissolving),  and other drug delivery
applications.

Distribution  revenues decreased to zero for the three and six months ended June
30, 2003 from $151,000 and $292,000,  respectively, for the three and six months
ended June 30, 2002. Distribution revenues consisted of commissions received for
the distribution of orthopaedic tissues for another processor.  The Company does
not currently  anticipate receiving  distribution  revenues from any third party
processors in 2003.

COST OF HUMAN TISSUE PRESERVATION SERVICES

Cost of human tissue  preservation  services  decreased to $5.2 million and $7.6
million,  respectively,  for the three and six  months  ended  June 30,  2003 as
compared to $17.2 million and $25.3 million, respectively, for the three and six
months ended June 30,  2002.  Cost of human  tissue  preservation  services as a
percentage of revenues as reported is 60% and 43%,  respectively,  for the three
and six months ended June 30, 2003 as compared to 98% and 67%, respectively, for
the three and six months ended June 30, 2002. Cost of human tissue  preservation
services for the three and six months  ended June 30, 2003  includes an increase
to cost of preservation  services to adjust the value of certain deferred tissue
preservation  costs that exceeded market value of $1.1 million and $1.4 million,
respectively,  and the favorable  effect of shipments of tissue with a zero cost
basis due to write-downs of deferred  preservation costs in the second and third
quarter of 2002 of $1.0 million and $3.4  million,  respectively.  Cost of human
tissue  preservation  services  for the three and six months ended June 30, 2002
includes a $10.0 million  write-down of deferred  preservation costs for tissues
subject  to the  FDA  Order,  offset  by a $1.1  million  decrease  in  cost  of
preservation services due to the estimated tissue returns resulting from the FDA
Order  (the costs of such  recalled  tissue are  included  in the $10.0  million
write-down).  Factors that negatively impacted cost of human tissue preservation
services were higher  overhead cost  allocations  associated  with the decreased
volume of tissues processed and changes in processing methods resulting from the
FDA Order.

The Company anticipates cost of human tissue preservation services will increase
quarter over quarter during the third and fourth quarters of 2003 as compared to
2002, but will still show a significant decrease for the full year 2003 compared
to 2002,  due to the deferred  preservation  cost  write-downs in the second and
third  quarters  of 2002 as  discussed  in  Note 2 to the  Summary  Consolidated
Financial  Statements.  The  cost of human  tissue  preservation  services  as a
percent of revenue will  continue to be high compared to pre-FDA Order levels as
a result of lower tissue processing  volumes and changes in processing  methods,
which have  increased  the cost of processing  human  tissue.  The cost of human
tissue preservation  services may be minimally favorably affected,  depending on
the future level of tissue shipments related to previously written-down deferred
preservation  costs,  because the  write-down  creates a new cost  basis,  which
cannot be written back up if these  tissues are shipped or become  available for
shipment.  The shipment levels of these written-down tissues will be affected by
the amount and timing of the release of tissues  processed  after  September  5,
2002,  pursuant to the Agreement  with the FDA, since  written-down  tissues may


                                       30


only be shipped if tissues  processed  after the Agreement are not available for
shipment.  Additionally,  the Company believes that once the issues with the FDA
are resolved, cost of human tissue preservation as a percentage of revenues will
decrease as compared to current levels.

COST OF PRODUCTS

Cost of products  aggregated  $2.0  million for the three  months ended June 30,
2003  compared  to $1.8  million  for the  three  months  ended  June 30,  2002,
representing  29% and 34%,  respectively,  of total product revenues as reported
during such periods. The increase in cost of products for the three months ended
June 30, 2003 is primarily due to an increase in shipments of BioGlue, partially
offset by a decrease in the costs  related to  bioprosthetic  products.  Cost of
products aggregated $3.6 million for the six months ended June 30, 2003 compared
to $4.1  million for the six months ended June 30,  2002,  representing  27% and
39%,  respectively,  of total product  revenues as reported during such periods.
The  decrease  in cost of  products  for the six months  ended June 30,  2003 is
primarily due to a large decrease in the costs related to bioprosthetic products
in the  first  quarter  of 2003 as  compared  to 2002  due to  lower  sales  and
production levels for these products, partially offset by an increase in BioGlue
shipments.  The  decrease in cost of products as a percentage  of total  product
revenues  as  reported  for the  three and six  months  ended  June 30,  2003 is
primarily  due to a favorable  product mix that was  affected by the increase in
revenues from BioGlue Surgical Adhesive, which carries higher gross margins than
bioprosthetic devices.

GENERAL, ADMINISTRATIVE, AND MARKETING EXPENSES

General, administrative,  and marketing expenses increased 106% to $23.5 million
for the three  months  ended June 30,  2003,  compared to $11.4  million for the
three months ended June 30, 2002,  representing 150% and 49%,  respectively,  of
total  revenues  during such  periods.  General,  administrative,  and marketing
expenses  increased 68% to $35.1 million for the six months ended June 30, 2003,
compared to $20.9  million for the six months ended June 30, 2002,  representing
111% and 43%, respectively,  of total revenues during such periods. The increase
in  expenditures  for the three and six months ended June 30, 2003 was primarily
due to an accrual of $9.0 million for the estimated  expense to resolve  ongoing
product  liability  claims in excess of  insurance  coverage,  $3.9  million for
estimated  unreported product liability claims related to services performed and
products  sold prior to June 30,  2003,  and  $150,000  for  required  insurance
retention  payments  for the  Company's  product  liability  insurance  policies
related  to prior  policy  years,  partially  offset by a $575,000  reversal  of
previous  retention  accruals  for which the Company has already  fulfilled  its
payment  obligations.  (See  Legal  Proceedings  at Part  II Item 1 for  further
discussion of these items.) Additional  increases in costs for the three and six
month periods ending June 30, 2003 were due to an increase of approximately $1.3
million and $3.3 million, respectively, in professional fees (legal, consulting,
and accounting) due to increased  litigation,  litigation  settlement costs, and
issues surrounding the FDA Order, and an increase of approximately  $179,000 and
$488,000, respectively, in insurance premiums.

The  Company  expects  to  continue  to  incur   significant   legal  costs  and
professional  fees to defend and resolve the lawsuits  filed against the Company
and to address FDA compliance requirements.

RESEARCH AND DEVELOPMENT EXPENSES

Research  and  development  expenses  decreased 9% to $1.1 million for the three
months  ended June 30,  2003,  compared to $1.2 million for the six months ended
June 30, 2002,  representing 7% and 5%,  respectively,  of total revenues during
such periods.  Research and development  expenses  decreased 15% to $2.0 million
for the six months  ended June 30,  2003,  compared to $2.3  million for the six
months  ended June 30,  2002,  representing  6% and 5%,  respectively,  of total
revenues as reported during such periods.  Research and development  spending in
2003 was  primarily  focused  on the  Company's  core  tissue  cryopreservation,
SynerGraft, and Protein Hydrogel Technologies. Research and development spending
in 2002 was primarily  focused on the Company's  SynerGraft and Protein Hydrogel
Technologies.

OTHER COSTS AND EXPENSES

Interest expense,  net of interest income, was $31,000 and $32,000 for the three
and six months  ended June 30,  2003,  as  compared  to  $43,000  and  $149,000,
respectively, of interest income, net of interest expense, for the three and six
months  ended June 30, 2002.  The decrease in net interest  income for the three
and six  months  ended  June 30,  2003 was due to  reduced  investments  earning


                                       31


interest in 2003 as compared to 2002, lower  investment  interest rates in 2003,
and  additional  interest  payments  due  to the  financing  of  2003  insurance
premiums,  partially  offset  by  a  reduction  in  the  principal  debt  amount
outstanding due to scheduled  principal  payments.  Interest expense for the six
months  ended  June 30,  2002 was  unfavorably  affected  by  interest  from the
convertible  debenture  early in 2002 before its conversion into common stock in
March of 2002.

Other  expense was $166,000 and $140,000 for the three and six months ended June
30, 2003 as  compared  to other  income of $16,000 and $72,000 for the three and
six months ended June 30, 2002.  The increase in other expense was primarily due
to an  expense  of  $222,000  to reclass  the  unamortized  portion of the other
comprehensive loss on the Company's  interest rate swap to other  expense/income
(discussed in the Interest Rate Swap Agreements section below).

The Company's income tax expense of $3.6 million for the three months ended June
30, 2003 was  primarily  due to the  establishment  of an  additional  valuation
allowance against the Company's  deferred tax assets of $9.0 million,  partially
offset by the current quarter income tax benefit of $5.4 million, recorded at an
effective  income tax rate of 33%.  The  Company's  income  tax  expense of $3.4
million for the six months ended June 30, 2003 was  primarily due to the expense
related to the  establishment  of a valuation  allowance  against the  Company's
deferred tax assets of $9.0 million,  partially  offset by an income tax benefit
of $5.6 million,  recorded at an effective income tax rate of 33%. The effective
income tax rate was 34% for the three and six months ended June 30, 2002.

SEASONALITY

The demand for the  Company's  cardiovascular  tissue  preservation  services is
seasonal, with peak demand generally occurring in the second and third quarters.
Management believes this trend for cardiovascular  tissue preservation  services
is  primarily  due to the high number of surgeries  scheduled  during the summer
months.  However,  the demand for the Company's  human vascular and  orthopaedic
tissue  preservation  services,  BioGlue Surgical  Adhesive,  and  bioprosthetic
cardiovascular  and  vascular  devices  does not appear to  experience  seasonal
trends.


LIQUIDITY AND CAPITAL RESOURCES

OVERALL TREND IN LIQUIDITY AND CAPITAL RESOURCES

The Company expects its liquidity to continue to decrease significantly over the
next twelve months due to 1) the anticipated  decrease in preservation  revenues
as  compared  to  preservation  revenues  prior to the FDA  Order as a result of
reported tissue infections,  the FDA Order, and associated adverse publicity, 2)
the  increase  in cost of human  tissue  preservation  services  as a percent of
revenue as a result of lower tissue processing volumes and changes in processing
methods,  which have  increased  the cost of  processing  human tissue and 3) an
expected  use of cash due to the  increased  costs  relating  to the defense and
resolution  of  lawsuits  (discussed  in  Note  13 to the  Summary  Consolidated
Financial  Statements) and legal and professional  costs relating to the ongoing
FDA  compliance  and the  anticipated  required  Term Loan pay off  during  2003
(discussed  in Note 6 to the Summary  Consolidated  Financial  Statements).  The
Company believes that anticipated  revenue generation,  expense management,  tax
refunds  of  approximately  $2.4  million  resulting  from tax loss  carrybacks,
savings  resulting  from the  reduction  in the number of employees in September
2002 necessitated by the reduction in revenues,  and the Company's existing cash
and marketable  securities  will enable the Company to meet its liquidity  needs
through  at least June 30,  2004.  In  addition,  as  discussed  in Note 13, the
Company has recorded $9.0 million related to the potential  expense of resolving
current  product  liability  claims in excess of  insurance  coverage.  The $9.0
million  accrual is  reflective  of  settlement  costs  related  to  outstanding
lawsuits,  and does not reflect  actual  settlement  arrangements  or judgments,
including  punitive  damages,  which may be  assessed  by the  courts.  The $9.0
million accrual is not a cash reserve. Should expenses related to the accrual be
incurred,  the expenses would have to be paid from insurance proceeds and liquid
assets,  if  available.  The Company has called a meeting  with the  plaintiffs'
attorneys to determine  the  feasibility  of  obtaining a global  settlement  on
outstanding  claims in order to  substantially  reduce the potential cash payout
related to these accruals and is currently evaluating all of its alternatives in
connection  with  resolving  the  dispute  with its upper layer  excess  carrier
concerning the restrictions on the matters it has excluded from coverage. If the
Company is unsuccessful in arranging settlements of product liability claims for
an amount  substantially  below the amount accrued,  there may not be sufficient
insurance  coverage  and liquid  assets to meet these  obligations,  even if the


                                       32


Company  satisfactorily  resolves  the  restrictions  on the upper layer  excess
insurance coverage.  However, if the Company is unable to settle the outstanding
claims  for  amounts  within its  ability to pay and one or more of the  product
liability  lawsuits in which the Company is a defendant  should be tried  during
this period with a substantial  verdict  rendered in favor of the  plaintiff(s),
there can be no assurance  that such  verdict(s)  would not exceed the Company's
available  insurance coverage and liquid assets. The Company's product liability
insurance  policies do not include coverage for any punitive damages that may be
assessed at trial.  There is a possibility  that  significant  punitive  damages
could be assessed in one or more lawsuits which would have to be paid out of the
liquid assets of the Company, if available.

In addition,  as discussed in Note 13, the Company has recorded $7.5 million for
estimated  costs of  unreported  product  liability  claims  related to services
performed and products sold prior to June 30, 2003. The $7.5 million  accrual is
not a cash reserve.  The timing of the actual payment of the expense  related to
the accrual is dependent  on when and if claims are  asserted.  Should  expenses
related to the  accrual be  incurred,  the  expenses  would have to be paid from
insurance  proceeds and liquid assets, if available.  Since amounts expensed are
estimates, the actual amounts required could vary significantly.

The  Company's  long term  liquidity and capital  requirements  will depend upon
numerous  factors,  including  the  Company's  ability to return to the level of
demand for its tissue services that existed prior to the FDA Order,  the outcome
of  litigation  against the Company  (discussed  in Note 13),  the timing of and
amount required to resolve the product  liability claims (discussed in Note 13),
the resolution of the dispute with its upper excess product liability  insurance
carrier  (discussed  in Note  13),  the  ability  to  arrange  and fund a global
settlement of outstanding claims for an amount substantially below the amount of
the accrual  (discussed in Note 13), and the Company's  ability to find suitable
funding  sources to replace the Term Loan (discussed in Note 6). The Company may
require  additional  financing or seek to raise  additional  funds  through bank
facilities,  debt or equity  offerings,  or other  sources  of  capital  to meet
liquidity and capital  requirements  beyond June 30, 2004.  Additional funds may
not be available when needed or on terms acceptable to the Company,  which could
have a material adverse effect on the Company's business,  financial  condition,
results of operations,  and cash flows. These are factors that indicate that the
Company may be unable to continue operations.

On August 4, 2003 the Company  approved a buyback of employee stock options with
an exercise  price of $23 or greater.  The option  buyback was  approved  for an
aggregate of up to $350,000 using a Black Scholes  valuation  model. The Company
anticipates making the offer to employees in third quarter of 2003.

NEITHER THE ABOVE  STATEMENT NOR THIS QUARTERLY  REPORT ON FORM 10-Q IS AN OFFER
TO PURCHASE,  OR A SOLICITATION OF AN OFFER TO SELL,  OPTIONS TO PURCHASE SHARES
OF COMMON STOCK OF CRYOLIFE,  INC.  SUCH AN OFFER WILL BE MADE ONLY BY AN "OFFER
TO PURCHASE  OPTIONS" AND RELATED  "LETTER OF TRANSMITTAL" TO BE DISSEMINATED TO
OPTIONHOLDERS  AT A LATER  DATE.  OPTIONHOLDERS  INVITED TO  PARTICIPATE  IN THE
BUYBACK DESCRIBED IN THE ABOVE STATEMENT SHOULD READ THESE DOCUMENTS, AS WELL AS
CRYOLIFE'S  TENDER  OFFER  STATEMENT  ON SCHEDULE  TO,  WHEN THEY ARE  AVAILABLE
BECAUSE THEY CONTAIN IMPORTANT INFORMATION. THESE AND OTHER FILED DOCUMENTS WILL
BE AVAILABLE FOR FREE FROM THE SEC'S WEBSITE AT  WWW.SEC.GOV  AND CRYOLIFE.  THE
OFFER WILL NOT BE MADE TO, NOR WILL  TENDERS BE  ACCEPTED  FROM OR ON BEHALF OF,
OPTIONHOLDERS  IN ANY  JURISDICTION IN WHICH MAKING OR ACCEPTING THE OFFER WOULD
VIOLATE THAT JURISDICTION'S LAWS.

NET WORKING CAPITAL

At June 30, 2003 net  working  capital  (current  assets of $55.1  million  less
current  liabilities of $31.8  million) was $23.3 million,  with a current ratio
(current  assets  divided by current  liabilities)  of 2 to 1,  compared  to net
working capital of $37.6 million, with a current ratio of 3 to 1 at December 31,
2002. The Company's primary capital requirements historically arose from general
working capital needs,  capital  expenditures for facilities and equipment,  and
funding of research  and  development  projects.  The  Company has  historically
funded these  requirements  through bank credit  facilities,  cash  generated by
operations,  and equity offerings.  Based on the decrease in revenues  resulting
from the adverse  publicity  surrounding the FDA Order, FDA Warning Letter,  and
reported tissue infections,  and the anticipated costs to be paid by the Company
in  resolving  pending  litigation,  the Company  expects  that its cash used in
operating  activities  will  continue to be high and will increase to the extent


                                       33


funds are needed to defend and resolve litigation,  and that net working capital
will significantly decrease.

NET CASH FROM OPERATING ACTIVITIES

Net cash provided by operating  activities was $3.0 million and $750,000 for the
six months  ended June 30, 2003 and 2002,  respectively.  Current  year net cash
provided of $3.0  million is  primarily  due to the receipt of $11.4  million in
federal  income  tax  returns  through  a carry  back of  operating  losses  and
write-downs of deferred  preservation costs and estimated tax payments for 2002,
partially  offset by the year to date net loss  excluding the effect of non-cash
items. The non-cash items which favorably affect the net loss for the six months
ended June 30, 2003 include an increase in accounts  payable,  accrued expenses,
and current liabilities of $10.9 million,  largely due to accruals of legal fees
and  settlement  costs expected to be paid out in future periods as discussed in
the Results of Operations section above, valuation on deferred tax assets net of
current year deferred tax benefit of $4.4 million, depreciation and amortization
of $2.8 million,  write-down of deferred  preservation costs of $1.4 million and
provision for doubtful accounts of $48,000.  These favorable  non-cash items are
partially offset by a $6.6 million increase in deferred preservation costs.

NET CASH FROM INVESTING ACTIVITIES

Net cash provided by investing  activities  was $4.5 million and $4.1 million in
the six months ended June 30, 2003,  and June 30, 2002,  respectively.  The $4.5
million in current year net cash  provided was  primarily due to $4.7 million in
cash from sales and maturities of marketable debt  securities,  partially offset
by $333,000 in capital expenditures.

NET CASH FROM FINANCING ACTIVITIES

Net cash used in  financing  activities  was $1.6  million and $1,000 in the six
months ended June 30, 2003 and 2002,  respectively.  The $1.6 million in current
year net cash used was primarily due to $827,000 in principal  payments on short
term  notes  payable  for the  financing  of  insurance  premiums,  $800,000  in
principal  payments on the Term Loan and $320,000 in payments on capital leases,
partially  offset  by a  $325,000  increase  in cash  due to  proceeds  from the
issuance  of stock in  connection  with the  exercise  of stock  options and the
Company's employee stock purchase plan.

SCHEDULED CONTRACTUAL OBLIGATIONS AND FUTURE PAYMENTS

Scheduled contractual  obligations and the related future payments subsequent to
June 30, 2003 are as follows (in thousands):



                                                                                     

                                                      Remainder of
                                           Total           2003           2004            2005        Thereafter
                                        -----------    -----------     -----------    -----------    -----------
Debt                                    $     4,800    $     4,800     $        --    $        --    $        --
Note Payable                                  1,634          1,362             272             --             --
Capital Lease Obligations                     3,215            421             843            843          1,108
Operating Leases                             26,096          1,111           2,115          2,091         20,779
Purchase Commitments                            635            235             400             --             --
                                        -----------    -----------     -----------    -----------    -----------
Total Contractual Obligations           $    36,380    $     7,929     $     3,630    $     2,934    $    21,887
                                        ===========    ===========     ===========    ===========    ===========


The Company's  Term Loan, of which the principal  balance was $4.5 million as of
August 4,  2003,  contains  certain  restrictive  covenants  including,  but not
limited to,  maintenance of certain  financial ratios and a minimum tangible net
worth  requirement,  and the  requirement  that no materially  adverse event has
occurred.  The lender has notified the Company that the FDA Order,  as described
in Note 2 to the  Summary  Consolidated  Financial  Statements,  and  the  SEC's
investigation  of the  Company,  as  described  in Note 13,  have had a material
adverse   effect  on  the  Company  that   constitutes   an  event  of  default.
Additionally,  as of June 30,  2003,  the  Company is in  violation  of the debt
coverage ratio and net worth  financial  covenants.  Therefore,  all amounts due
under the Term Loan as of June 30, 2003 are reflected as a current  liability on
the  Summary  Consolidated  Balance  Sheets.  The  Company  and the  lender  are
currently  in  the  process  of  negotiating  specific  terms  of a  forbearance
agreement,  which, if entered into,  would increase the interest rate charged on
the Term  Loan  effective  August  1,  2003 to LIBOR  plus 4% (5.32% at June 30,


                                       34


2003), accelerate the principal payments on the Term Loan by requiring a balloon
payment to pay off the  outstanding  balance by October 31, 2003,  and cause the
Company to pay a $12,000  modification  fee and the  lender's  attorneys  costs,
which have yet to be determined. As of August 4, 2003 the Company has sufficient
cash and cash equivalents to pay the remaining  outstanding  balance of the Term
Loan.  Since the lender is in the  process of  accelerating  the  payment of the
debt, the above chart shows payment of the outstanding  balance of the Term Loan
during 2003.

In the quarter  ended June 30, 2003 the Company  entered into two  agreements to
finance $2.9 million in insurance premiums associated with the yearly renewal of
certain  of the  Company's  insurance  policies.  The  amount  financed  accrues
interest  at a 3.75%  rate and is  payable  in equal  monthly  payments  through
January 2004. As of August 4, 2003 the outstanding balance of the agreements was
$1.3 million.

Due to cross default provisions included in the Company's debt agreements, as of
June 30,  2003 the Company was in default of certain  capital  lease  agreements
maintained  with the lender of the Term Loan.  Therefore,  all amounts due under
these  capital  leases  are  reflected  as a current  liability  on the  Summary
Consolidated Balance Sheets as of June 30, 2003.

INTEREST RATE SWAP AGREEMENT

The Company's Term Loan, which currently  accrues interest  computed at Adjusted
LIBOR plus 1.5%, exposes the Company to changes in interest rates going forward.
On March 16,  2000,  the  Company  entered  into a $4  million  notional  amount
forward-starting interest swap agreement,  which took effect on June 1, 2001 and
expires in 2006.  This swap  agreement  was  designated  as a cash flow hedge to
effectively  convert a portion of the Term Loan  balance to a fixed rate  basis,
thus  reducing  the  impact of  interest  rate  changes on future  income.  This
agreement  involves  the receipt of floating  rate amounts in exchange for fixed
rate interest  payments over the life of the  agreement,  without an exchange of
the underlying  principal  amounts.  The  differential to be paid or received is
recognized  in the  period in which it  accrues  as an  adjustment  to  interest
expense on the Term Loan.

On January 1, 2001 the Company adopted SFAS No. 133,  "Accounting for Derivative
Instruments and Hedging  Activities" ("SFAS 133") as amended.  SFAS 133 requires
the Company to recognize all derivative instruments on the balance sheet at fair
value, and changes in the derivative's  fair value must be recognized  currently
in earnings or other comprehensive  income, as applicable.  The adoption of SFAS
133 impacts the accounting for the Company's forward-starting interest rate swap
agreement. Upon adoption of SFAS 133, the Company recorded an unrealized loss of
approximately  $175,000 related to the interest rate swap, which was recorded as
part of long-term  liabilities and accumulated other comprehensive income as the
cumulative  effect of adopting  SFAS 133 within the  Statement of  Shareholders'
Equity.

In August 2002 the Company  determined  that  changes in the  derivative's  fair
value could no longer be recorded in other comprehensive  income, as a result of
the  uncertainty of future cash payments on the Term Loan caused by the lender's
ability to declare an event of  default as  discussed  in Note 6 to the  Summary
Consolidated Financial Statements.  Beginning in August 2002 the Company started
recording  all changes in the fair value of the  derivative  currently  in other
expense/income  on  the  Summary  Consolidated  Statements  of  Operations,  and
amortizing the amounts previously  recorded in other  comprehensive  income into
other expense/income over the remaining life of the agreement.

During the quarter ended June 30, 2003 the Company  became aware of the lender's
intention to  accelerate  the payment of the Term Loan,  as discussed in Note 6.
Therefore,  the  Company  recorded  an  expense  of  $222,000,  to  reclass  the
unamortized portion of the other  comprehensive loss to other  expense/income on
the Summary  Consolidated  Statements of Operations.  The Company and the lender
are currently in the process of negotiating  the specific terms of a forbearance
agreement, which, if entered into, is expected to require the Company to pay the
lender  by  October  31,  2003 an  amount  equal to the  fair  value of the swap
agreement. For the three and six months ended June 30, 2003 the Company recorded
a total  expense of $216,000 and  $207,000,  respectively,  on the interest rate
swap.

As of June 30, 2003 the notional amount of this swap agreement was $2.4 million,
and the fair value of the interest rate swap agreement, as estimated by the bank
based on its internal  valuation models,  was a liability of $227,000.  The fair


                                       35


value of the swap agreement is recorded as part of short-term  liabilities.  The
unamortized  value of the swap  agreement,  recorded  in the  accumulated  other
comprehensive income account of shareholders' equity, was zero at June 30, 2003.

STOCK REPURCHASE

On July 23, 2002 the Company's Board of Directors  authorized the purchase of up
to $10  million  of its common  stock.  As of August 13,  2002 the  Company  had
repurchased 68,000 shares of its common stock for $663,000. No further purchases
are anticipated in the near term.

CAPITAL EXPENDITURES

The Company expects that its full year capital  expenditures in 2003, which were
$333,000  through June 30,  2003,  will be less than its  expenditures  in 2002,
which  were  approximately  $4.1  million.  The  Company  expects  to  have  the
flexibility  to  increase  or  decrease  the  majority  of its  planned  capital
expenditures  depending on its ability to resume normal operating levels once it
has fully  evaluated  the demand for its  tissues and  resumed  distribution  of
orthopaedic  tissues.  The  Company  does not  currently  anticipate  any  major
purchase  of  equipment  as a result of the  April  2002 and  February  2003 FDA
inspections.



                                       36




                           FORWARD-LOOKING STATEMENTS

This Form 10-Q/A contains  forward-looking  statements and  information  made or
provided by the Company that are based on the beliefs of its  management as well
as estimates and  assumptions  made by and  information  currently  available to
management.  The  words  "could,"  "may,"  "might,"  "will,"  "would,"  "shall,"
"should," "pro forma,"  "potential,"  "pending,"  "intend," "believe," "expect,"
"anticipate,"   "estimate,"  "plan,"  "future"  and  other  similar  expressions
generally  identify  forward-looking   statements,   including,  in  particular,
statements regarding  anticipated  revenues,  cost savings,  insurance coverage,
regulatory  activity,   available  funds  and  capital  resources,  and  pending
litigation.  These  forward-looking  statements  are made  pursuant  to the safe
harbor  provisions  of the  Private  Securities  Litigation  Reform Act of 1995.
Readers  are  cautioned  not to place undue  reliance  on these  forward-looking
statements, which are as of their respective dates.

Some of the  forward-looking  statements  contained in this Form 10-Q/A  include
those regarding:

     o    Expected increases in tissue processing revenues;
     o    The impact of recent accounting pronouncements;
     o    The adequacy of insurance coverage;
     o    The outcome of lawsuits filed against the Company;
     o    The  impact of the FDA  Order,  related  Agreements,  reported  tissue
          infections,  and the related  adverse  publicity  on future  revenues,
          profits and business operations, future tissue procurement levels, and
          the estimates  underlying the related  charges  recorded in the second
          and third quarter;
     o    Future costs of human tissue preservation services;
     o    The  impact  of the  February  2003  FDA  483  and of the  FDA  letter
          regarding SynerGraft processed cardiovascular and vascular tissues;
     o    The estimates of the amounts  accrued for the  retention  levels under
          the Company's product liability and directors' and officers' insurance
          policies;
     o    The estimates of the amounts accrued for product liability claims;
     o    The amount and timing of tax refunds the Company expects to receive;
     o    The adequacy of current financing  arrangements through June 30, 2004,
          product demand, and market growth; and
     o    Expectations  regarding an offer to  repurchase  certain  options from
          employees.

These  statements  are based on certain  assumptions  and  analyses  made by the
Company in light of its  experience  and its  perception of  historical  trends,
current conditions, and expected future developments as well as other factors it
believes are appropriate in the circumstances.  However,  whether actual results
and developments will conform with the Company's expectations and predictions is
subject to a number of risks and uncertainties  which could cause actual results
to  differ  materially  from  the  Company's  expectations,   including  without
limitation,  in  addition  to  those  specified  in the  text  surrounding  such
statements,  the risk factors set forth  below,  the risks set forth under "Risk
Factors"  in Part I,  Item 1 of the  Company's  Form  10-K  for the  year  ended
December 31, 2002 and other factors, many of which are beyond the control of the
Company.  Consequently,  all of the forward-looking statements made in this Form
10-Q/A  are  qualified  by  these  cautionary  statements  and  there  can be no
assurance  that the actual  results or  developments  anticipated by the Company
will be realized  or, even if  substantially  realized,  that they will have the
expected  consequences  to  or  effects  on  the  Company  or  its  business  or
operations.  The  Company  assumes no  obligation  to update  publicly  any such
forward-looking  statements,  whether  as a result  of new  information,  future
events, or otherwise.




                                       37



                             RISKS AND UNCERTAINTIES

The risks and uncertainties  which might impact the  forward-looking  statements
and the Company include concerns that:

     o    The impact of the FDA Order,  the FDA Warning Letter,  reported tissue
          infections,   and  the  resulting   adverse  publicity  on  CryoLife's
          business,  liquidity,  and capital resources has been and may continue
          to be material;
     o    The  Company  may not  have  sufficient  borrowing  or  other  capital
          available to fund its business over the long-term;
     o    Present and future  litigation  is  expected  to be  resolved  only by
          substantial  payments by the Company in excess of available  insurance
          coverage;
     o    The  outcomes  of product  liability,  securities  class  action,  and
          derivative  cases are  inherently  uncertain,  which makes  predicting
          liability difficult;
     o    Pending  litigation  may not be  settled  on terms  acceptable  to the
          Company;
     o    The Company may not have sufficient  resources to pay damage awards in
          lawsuits  against it to the extent that they exceed or are not covered
          by insurance;
     o    Damage awards may include punitive  damages,  which are not covered by
          insurance;
     o    Due to the possibility of severe  decreases in the Company's  revenues
          and  working  capital,  and to the  extent the  Company  does not have
          sufficient resources to pay the existing and future claims against it,
          it may be forced to cease  operations  or to obtain  protection  under
          applicable bankruptcy or insolvency laws;
     o    The  Company  may  not be able to  obtain  sufficient  cardiovascular,
          vascular, and orthopaedic tissue to operate profitably;
     o    Shipments  of  orthopaedic  tissues are now minimal and demand may not
          return;
     o    Physicians  may  be  reluctant  to  implant  the  Company's  preserved
          tissues;
     o    Heart valves processed by the Company may also be recalled;
     o    Products  not  included  in the FDA  Order  may come  under  increased
          scrutiny;
     o    Demand for heart valves processed by the Company has decreased and may
          decrease further in the future;
     o    Adverse  publicity  may reduce demand for products not affected by the
          FDA Order;
     o    The Company may be unable to address the concerns raised by the FDA in
          its  February  2003 Form 483 Notice of  Observations,  or the February
          2003 letter  regarding  the use of  SynerGraft  technology  to process
          human tissue;
     o    Regulatory  action  outside of the U.S. may also affect the  Company's
          business;
     o    The Company may not  receive all or a portion of the  expected  income
          tax refunds when expected;
     o    The Company is the subject of a formal SEC investigation;
     o    As  a  result  of  the  FDA  Order  and  resulting  financial  impact,
          CryoLife's  lender  has  notified  it that it is in default of certain
          provisions  of the  Company's  credit  facility,  resulting  in  cross
          defaults under CryoLife's leases on various equipment;
     o    The Company's  insurance  coverage is expected to be  insufficient  to
          cover judgments under existing or future claims;
     o    Insurance  coverage may be difficult  or  impossible  to obtain in the
          future and if obtained, the cost of insurance coverage is likely to be
          much more expensive than in the past;
     o    Intense  competition may affect the Company's  ability to recover from
          the FDA Order and develop its surgical adhesive business;
     o    Extensive  government  regulation  may delay the Company's  ability to
          develop and sell products and services;
     o    Uncertainties  regarding future health care  reimbursement  may affect
          the amount and timing of the Company's revenues; and
     o    Depending upon market and other  conditions,  the Company may not make
          an offer to repurchase  employee  options  during the third quarter as
          currently anticipated, or ever.




                                       38




Item 4.  Controls and Procedures.

The Company's management,  including the Company's President and Chief Executive
Officer  ("CEO") along with the Company's Vice President of Finance,  Treasurer,
and  Chief  Financial  Officer  ("CFO"),  does not  expect  that its  Disclosure
Controls will prevent all error and all fraud. A control  system,  no matter how
well  conceived  and  operated,  can  provide  only  reasonable,  not  absolute,
assurance  that the  objectives of the control system are met. The design of any
system  of  controls  is  based  in part  upon  certain  assumptions  about  the
likelihood of future events,  and there can be no assurance that any design will
succeed in achieving  its stated goals under all  potential  future  conditions.
Further,  the design of a control  system  must  reflect the fact that there are
resource  constraints,  and the benefits of controls must be considered relative
to their costs.  Because of the inherent  limitations in all control systems, no
evaluation of controls can provide  absolute  assurance  that all control issues
and instances of fraud,  if any,  within the Company have been  detected.  These
inherent limitations include the realities that judgments in decision-making can
be faulty, and that breakdown can occur because of simple error or mistake.

In October of 2003 the Company in  consultation  with its audit firm  determined
that  there  were tax loss  carrybacks  available  to the  Company  that had not
previously  been  identified  that should have been accounted for in the quarter
ended June 30, 2003.  This  amendment to the  Company's  Form 10-Q corrects that
error. The Company's audit firm also provides tax return preparation, tax advice
and tax planning services.

Based upon the Company's most recent Disclosure Controls  evaluation,  including
an  analysis  of the  reasons  underlying  the error  regarding  the tax  refund
available to the Company in the second  quarter,  the CEO and CFO have concluded
that, as of June 30, 2003, the Company's  Disclosure  Controls were effective at
the  reasonable  assurance  level to satisfy their  objectives and to ensure the
information  required to be disclosed by the Company in its periodic  reports is
accumulated  and  communicated  to  management,  including  the CEO and CFO,  as
appropriate  to allow timely  decisions  regarding  disclosure  and is recorded,
processed,  summarized  and reported  within the time  periods  specified in the
United States Securities and Exchange  Commission's rules and forms. The CEO and
CFO have  determined  that no changes in the  Company's  Disclosure  Controls or
internal control over financial reporting were required as a result of the error
regarding the tax refund available to the Company in the second quarter.

During the quarter  ended June 30, 2003,  there were no changes in the Company's
internal control over financial  reporting that materially  affected or that are
reasonably  likely to  materially  affect the  Company's  internal  control over
financial reporting.


Part II - OTHER INFORMATION


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

          (a) The exhibit index can be found below.

Exhibit
Number                              Description
------                              -----------

3.1       Restated  Certificate  of  Incorporation  of the Company,  as amended.
          (Incorporated by reference to Exhibit 3.1 to Form 10-Q for the quarter
          ended March 31, 2003.)

3.2       ByLaws of the  Company,  as amended.  (Incorporated  by  reference  to
          Exhibit 3.2 to Form 10-Q for the quarter ended March 31, 2003.)

3.3       Articles of  Amendment  to the  Certificate  of  Incorporation  of the
          Company. (Incorporated by reference to Exhibit 3.3 to the Registrant's
          Annual  Report on Form 10-K for the  fiscal  year ended  December  31,
          2000.)

4.1       Form of Certificate for the Company's  Common Stock.  (Incorporated by
          reference to Exhibit 4.1 to the Registrant's Registration Statement on
          Form S-1 (No. 33-56388).



                                       39


12.1*     Letter Agreement between the Company and FDA, dated June 13, 2003.

31.1**    Certification  by Steven G.  Anderson  pursuant  to section 302 of the
          Sarbanes-Oxley Act of 2002.

31.2**    Certification  by D.  Ashley  Lee  pursuant  to  section  302  of  the
          Sarbanes-Oxley Act of 2002.

32**      Certification  pursuant to 18 U.S.C. Section 1350, as adopted pursuant
          to Section 906 of the Sarbanes-Oxley Act of 2002.

          (b)  Current Reports on Form 8-K.

               The  Registrant  filed a  Current  Report  on Form  8-K  with the
               Commission on May 1, 2003 with respect to the Press Release dated
               May 1, 2003 announcing the registrant's results of operations for
               the first quarter 2003.

               The  Registrant  filed a  Current  Report  on Form  8-K  with the
               Commission  on April 3, 2003 with  respect  to the Press  Release
               regarding the settlement of the Lykins lawsuit.


-----------------
* Previously filed.
** Filed herewith.


                                       40



SIGNATURES

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

                                             CRYOLIFE, INC.
                                             (Registrant)

/s/ STEVEN G. ANDERSON                       /s/ DAVID ASHLEY LEE
------------------------------------         -----------------------------------
STEVEN G. ANDERSON                           DAVID ASHLEY LEE
Chairman, President, and                     Vice President, Treasurer, and
Chief Executive Officer                      Chief Financial Officer
(Principal Executive Officer)                (Principal Financial and
                                              Accounting Officer)

November 13, 2003
------------------------
DATE





                                       41