##### Table of Contents

---

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549



---



FORM 10-K



---



|x | Annual report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
|- | ------------------------------------------------------------------------------------



For the fiscal year ended December 31, 2004



or



| ̈ | Transition report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
|- | ----------------------------------------------------------------------------------------



Commission file number 0-24517



---



ORTHOVITA, INC.

(Exact name of registrant as specified in its charter)



---



Pennsylvania

(State or other jurisdiction of

incorporation or organization)



23-2694857

(I.R.S. Employer
Identification No.)



45 Great Valley Parkway

Malvern, Pennsylvania

(Address of principal executive offices)



19355

(Zip Code)



Registrants telephone number, including area code: (610) 640-1775



---



Securities registered pursuant to Section 12(b) of the Act: None



Securities registered pursuant to Section 12(g) of the Act:

Common Stock, par value $.01 per share
(Title of class)



---



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 if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K is not contained herein, and will not be
contained, to the best of registrants knowledge, in the definitive proxy statement incorporated by reference in Part III of this annual report on Form 10-K or any amendment to this annual report on Form 10-K.



Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule
12b-2 of the Act).    Yes  x    No ̈



The approximate aggregate market value of Common Stock held by non-affiliates of the
registrant was $177,409,984 as of June 30, 2004 (For purposes of determining this amount only, the registrant has defined affiliates as including (a) the executive officers of the registrant as of June 30, 2004, (b) all directors of the registrant
as of June 30, 2004 and (c) each stockholder that informed the registrant that as of June 30, 2004 it was the beneficial owner of 10% or more of the outstanding common stock of the registrant).



As of March 11, 2005, there were 47,165,380 shares of the registrants Common Stock
outstanding.



DOCUMENTS INCORPORATED BY REFERENCE:



Portions of Orthovita, Inc.s Proxy Statement relating to the 2005
Annual Meeting of Shareholders (to be filed within 120 days after the end of the fiscal year covered by this annual report on Form 10-K) are incorporated into Part III of this annual report on Form 10-K by reference.



---



---

##### Table of Contents

TABLE OF CONTENTS



|           |  |                                                                                      |  |   
|---------- |  | ------------------------------------------------------------------------------------ |  | --
|PART I     |  |                                                                                      |  |   
|           |  |                                                                                     
|ITEM 1.    |  | Business                                                                             |  | 3 
|           |  |                                                                                     
|ITEM 2.    |  | Properties                                                                           |  | 10
|           |  |                                                                                     
|ITEM 3.    |  | Legal Proceedings                                                                    |  | 10
|           |  |                                                                                     
|ITEM 4.    |  | Submission of Matters to a Vote of Security Holders                                  |  | 10
|           |  |                                                                                     
|PART II    |  |                                                                                      |  |   
|           |  |                                                                                     
|ITEM 5.    |  | Market for Registrants Common Equity and Related Stockholder Matters                |  | 11
|           |  |                                                                                     
|ITEM 6.    |  | Selected Consolidated Financial Data                                                 |  | 12
|           |  |                                                                                     
|ITEM 7.    |  | Managements Discussion and Analysis of Financial Condition and Results of Operation |  | 12
|           |  |                                                                                     
|ITEM 7A.   |  | Quantitative and Qualitative Disclosures About Market Risk                           |  | 24
|           |  |                                                                                     
|ITEM 8.    |  | Financial Statements and Supplementary Data                                          |  | 25
|           |  |                                                                                     
|ITEM 9.    |  | Changes In and Disagreements with Accountants on Accounting and Financial Disclosure |  | 25
|           |  |                                                                                     
|ITEM 9A.   |  | Controls and Procedures                                                              |  | 26
|           |  |                                                                                     
|PART III   |  |                                                                                      |  |   
|           |  |                                                                                     
|ITEM 10.   |  | Directors and Executive Officers of the Registrant                                   |  | 26
|           |  |                                                                                     
|ITEM 11.   |  | Executive Compensation                                                               |  | 26
|           |  |                                                                                     
|ITEM 12.   |  | Security Ownership of Certain Beneficial Owners and Management                       |  | 26
|           |  |                                                                                     
|ITEM 13.   |  | Certain Relationships and Related Transactions                                       |  | 26
|           |  |                                                                                     
|ITEM 14.   |  | Principal Accounting Fees and Services                                               |  | 26
|           |  |                                                                                     
|PART IV    |  |                                                                                      |  |   
|           |  |                                                                                     
|ITEM 15.   |  | Exhibits and Financial Statement Schedules                                           |  | 27
|           | 
|SIGNATURES |  | 28                                                                                  



2



---

##### Table of Contents

PART I



ITEM 1. BUSINESS



FORWARD LOOKING INFORMATION



In addition to historical facts or statements of current conditions, our
disclosure and analysis in this Form 10-K contain some forward-looking statements. Forward-looking statements provide our current expectations, forecasts of future events or goals. You can identify these statements by the fact that they do not
relate strictly to historical or current facts. These statements may include words such as may, will, anticipate, estimate, expect, project, intend,
plan, believe, seek and other words and terms of similar meaning in connection with any discussion of future operating or financial performance. In particular, these include statements relating to present or
anticipated products and markets, future revenues, capital expenditures, future financing and liquidity, adding direct sales representatives, the adequacy of available resources, sales growth, uses of cash, adequacy and valuation of inventory, and
other statements regarding matters that are not historical facts or statements of current condition.



Any or all of our forward-looking statements in this Form 10-K may turn out to be incorrect. They can be affected by inaccurate assumptions we might make, or by known or unknown risks and uncertainties. Consequently,
no forward-looking statement can be guaranteed. Actual future results may vary materially. There are important factors that could cause actual events or results to differ materially from those expressed or implied by forward-looking statements
including, without limitation, demand and market acceptance of our products, and the other risk factors addressed in ITEM 7. Managements Discussion and Analysis of Financial Condition and Results of Operations  Certain Risks
Related to Our Business. In addition, our performance and financial results could differ materially from those reflected in the forward-looking statements due to general financial, economic, regulatory and political conditions affecting the
biotechnology, orthopedic and medical device industries.



We undertake no
obligation to publicly update any forward-looking statements, whether as a result of new information, future events or otherwise. You are advised, however, to consult any further disclosures we make on related subjects in our filings with the
Securities and Exchange Commission (SEC). This discussion is provided as permitted by the Private Securities Litigation Reform Act of 1995.



Unless the context indicates otherwise, the terms Orthovita, Company, we, us or our herein refers to
Orthovita, Inc. and, where appropriate, one or more of our subsidiaries.



GENERAL DEVELOPMENT OF OUR BUSINESS



We are a biomaterials
company with proprietary technologies for the development and commercialization of synthetic, biologically active, tissue engineering products for orthopedic and neurosurgical applications. We develop and market synthetic-based biomaterial products
for use in spine surgery, the repair of osteoporotic fractures, and a broad range of clinical needs in the trauma, joint reconstruction, revision and extremities markets. Our products are used in the regeneration of bone and soft-tissue. We also
distribute products, which compliment our biomaterial platforms. We incorporated in Pennsylvania in 1992 and maintain a branch operation in Belgium, as well as several wholly-owned subsidiaries incorporated in Delaware to hold our intangible
properties and surplus cash.



Over the past five-years, we have focused our
efforts on our near-term commercial business based on our VITOSS® Bone Graft Substitute technology platforms, which are designed to address the non-structural bone graft market. More recently, we have also focused on VITAGEL Surgical Hemostat, which is a matrix for soft-tissue healing. Our longer-term U.S.
clinical program is developing our CORTOSS®
Synthetic Cortical Bone technology platform, which is designed for injection into osteoporotic spines to treat vertebral compression fractures. We work jointly with Kensey Nash Corporation (Kensey) and Angiotech Pharmaceuticals, Inc.
(Angiotech) (a shareholder of the company) to develop and/or market novel synthetic-based biomaterial products and continue to pursue similar relationships with other leaders in biomaterials.



In June 2003, we began to assemble a U.S. field sales network of direct sales representatives
and independent sales agencies in order to market VITOSS Bone Graft Substitute and IMBIBE® Bone Marrow Aspirate and Delivery Device. We may further strengthen our field sales network through the addition of direct sales representatives in those U.S. sales territories where either we do not have
independent sales agency coverage or the territories are under served. We also utilize our current field sales network to market VITAGEL in the U.S. Outside of the U.S., we primarily utilize a network of independent, stocking distributors to market
VITOSS Bone Graft Substitute, CORTOSS Synthetic Cortical Bone, and ALIQUOT® Micro Delivery System.



In June 2004, we entered
into an agreement with Cohesion Technologies, Inc., a wholly-owned subsidiary of Angiotech, to distribute, market and sell CoStasis® (re-branded as VITAGEL Surgical Hemostat), a composite liquid hemostat, and the CELLPAKER® plasma collection system, used together with VITAGEL, to surgical customers throughout
North America. We have an option to expand the VITAGEL territory to include the European Union and the rest of the world. Under the agreement, we have obligations to purchase the products and make royalty payments to Angiotech based on the net sales
of such products. Angiotech will cease to manufacture VITAGEL on September 30, 2005; therefore, we have begun the process to assume full responsibility for oversight and management for the manufacture of such products by early 2006.



Additionally, to enhance our near term product development efforts, in March 2003, we entered
into an agreement with Kensey to jointly develop and commercialize new biomaterials-based products. The new products to be developed under this agreement will be based on our proprietary VITOSS Bone Graft Substitute material in combination with
proprietary resorbable Kensey biomaterials. If the regulatory clearance for a new product is obtained, we are obligated to pay Kensey for manufacturing the product, achieve minimum sales levels in the first two years following commercialization of
the approved product under this agreement, and make royalty payments to Kensey based on the net sales of such product. In December 2003, we received 510(k) clearance from the U.S. Food and Drug Administration (FDA) for the first jointly
developed product platform, VITOSS FOAM, and we commenced sales on the first of several product configurations under the VITOSS FOAM product platform during February 2004. Approximately 42% of our product sales during 2004 were from products
co-developed with Kensey, and we anticipate this percentage to increase during 2005.



In August 2002, we entered into a supply agreement with BioMimetic Pharmaceutical Inc. (BioMimetic) that enables BioMimetic to use its recombinant human platelet derived growth factor (rhPDGF) in combination with our
proprietary VITOMATRIX particulate synthetic
scaffold biomaterial, which we produce in the same process used to manufacture VITOSS Bone Graft Substitute. Under the agreement, we will supply our proprietary calcium phosphate biomaterial to BioMimetic for its clinical and commercial use in
conjunction with its rhPDGF. The agreement provides that, upon obtaining the requisite regulatory approvals, BioMimetic will market and sell the combined product, which is currently distributed for investigational use, in the dental, periodontal,
oral and cranio-maxillofacial bone grafting markets.



Information regarding our
product sales by geographic markets for the years ended December 31, 2004, 2003 and 2002 are included in Note 11 (Product Sales) to the consolidated financial statements, which is included elsewhere in this report on Form 10-K.



We market and sell our products for only the indication(s) or use(s) that have received
regulatory approval.



We maintain a web site at www.orthovita.com and make
available free of charge on this web site our annual reports on Form 10-K, quarterly reports on Form 10-Q, current reports on Form 8-K and amendments to those reports filed or furnished pursuant to Section 13(a) or 15(d) of the Securities Exchange
Act of 1934, as amended, as soon as reasonably practicable after we electronically file these materials with, or furnish them to, the SEC. The reference to our website is intended to be an inactive textual reference only.



3



---

##### Table of Contents

OUR PRODUCTS AND PRODUCT CANDIDATES



As further discussed below under the caption Government Regulation, our products and product candidates are subject to extensive
regulation as medical devices by the FDA, regulatory authorities in Europe and regulatory authorities in other jurisdictions. In the European Union, we have selected TNO, or The Netherlands Organization for Applied Scientific Research, as our
notified body (our Notified Body) under the Medical Devices Directive. Product approval applications for our products must be supported by valid scientific evidence, and may require clinical trial data, to demonstrate the safety and
effectiveness of the products.



VITOSS Bone Graft Substitute



|                                         |  |                                                                          
|---------------------------------------- |  | -------------------------------------------------------------------------
|VITOSS Blocks and Morsels                |  | Approved in European Union in July 2000  FDA 510(k) cleared December 2000
|                                         | 
|VITOSS Micro and Macro Morsels           |  | FDA 510(k) cleared December 2000                                         
|                                         | 
|VITOSS Standard and Micro Canisters      |  | FDA 510(k) cleared November 2003                                         
|                                         | 
|VITOSS FOAM Product Platform, including: |  |                                                                          
|                                         | 
|VITOSS FOAM Strips and Cylinders         |  | FDA 510(k) cleared December 2003                                         
|                                         | 
|VITOSS FOAM Flow                         |  | FDA 510(k) cleared December 2003                                         
|                                         | 
|VITOSS FOAM Shapes                       |  | FDA 510(k) cleared December 2003                                         



VITOSS Bone Graft Substitute is an
ultra-porous resorbable beta-tricalcium phosphate bone void filler used to help the body guide the three-dimensional regeneration of the patients own bone. We launched VITOSS Bone Graft Substitute in the U.S. and the European Union in 2001 and
have sold over 70,000 units to date. VITOSS Bone Graft Substitutes ultra-porosity allows it to soak and hold 90% of its own volume in blood and bone marrow aspirate and has been shown to perform well in an array of applications in the spine,
extremities and pelvis, such as spinal grafting and the treatment of bone defects due to trauma, degenerative disease and tumors. VITOSS Bone Graft Substitute integrates well into existing bone and promotes new bone in-growth and maturation. Since
the initial U.S. regulatory clearance and subsequent product launch in mid-2001, we have developed and are developing a number of new VITOSS-based products and related delivery devices that are designed to expand the market for our VITOSS Bone Graft
Substitute products by broadening the range of surgical indications and by addressing additional surgeon preferences and needs.



In 2003, we entered into a development, manufacturing and supply agreement with Kensey, which has led to the development and initial launch of a new product platform
branded under the name VITOSS FOAM. The VITOSS FOAM products combine our base VITOSS Bone Graft Substitute technology with Kenseys proprietary resorbable biomaterials to produce a wide array of pliant, flexible, flowable and compression
resistant bone graft materials. The VITOSS FOAM products have the ability to soak and hold 90% of its own volume in blood and bone marrow aspirate while retaining these biological fluids in pliable and compression resistant forms. These forms can be
designed into specific shapes and material characteristics to meet surgeon needs for handling and delivery in a variety of surgical approaches and applications.



Bone Defect Grafting. Injury or trauma to the bone, as well as degenerative conditions, disease and aging, affect the health and viability of the human
skeleton. These conditions often result in the need for the repair of bone defects through a bone grafting procedure. We estimate that approximately 700,000 bone grafting procedures on a worldwide basis are performed each year in the spine,
extremities and pelvis. Bone grafting material is either (i) autograft material, which is often obtained or harvested from the iliac crest region of the patients own hip, or (ii) allograft material, which is obtained from a cadaver, or (iii)
synthetically derived materials that provide one or more components of either bone-like scaffold (such as VITOSS Bone Graft Substitute), cells or signals (such as bone morphogenic proteins). VITOSS Bone Graft Substitute has been used in bone
grafting procedures as a bone graft substitute to provide a synthetic scaffold in a variety of applications, including those of the long bone, extremity, spine and pelvic areas.



A harvest of autograft material involves an additional procedure that extends surgical time, adding to costs and increasing blood loss and
patient risk of infection or adverse reaction from the additional time under anesthesia. In addition, harvesting bone for autograft sometimes causes protracted pain that may necessitate additional medical care after the surgical procedure. Using
VITOSS Bone Graft Substitute instead of autograft material may avoid these potential complications .



Spinal Grafting. Many patients affected by severe back pain due to degeneration of one or more discs are treated with a spinal surgical procedure. We estimate that each year approximately 500,000 spinal
surgical procedures are done on a worldwide basis. In cases where the patient has advanced disc degeneration or spinal instability, a spinal surgical procedure may involve a surgical incision in the patients back or abdomen and frequently
requires the removal of the affected disc material and the surgical attachment of a metal implant, spinal fusion cage, or machined bone derived from a cadaver to provide the initial support and intrinsic stability of the bony structure for the two
surrounding vertebrae. Such spinal surgical procedures may require the use of a bone grafting material to help treat any surgically created bony defects. We believe the use of VITOSS Bone Graft Substitute, rather than allograft or autograft
materials, in spinal grafting procedures is preferable for both the patient and the surgeon.



Iliac Crest Repair. The bone grafting material used to pack certain implants and cages used in spinal fusion procedure is often autograft material, obtained or harvested from the iliac crest region
of the patients own hip through an operating procedure. This procedure leaves an open space in the iliac crest, which is often painful and slow healing. We estimate that each year, autograft material is used in approximately 200,000 spinal
fusion procedures worldwide and that harvested material is used in another 100,000 non-spinal fusion related procedures worldwide. VITOSS Bone Graft Substitute can be used to repair the bone void left by the harvest procedure at the time of surgery
and may reduce the incidence of post-operative bleeding and post-operative pain at the harvest site and speed healing time. In post-marketing studies of VITOSS Bone Graft Substitute for iliac crest repair, initial results indicated the use of VITOSS
Bone Graft Substitute performs well in the formation of new bone.



Trauma. Physical trauma such as falls and accidents can result in bone fracture or damage. Fractures of broken bones are often realigned with hardware, such as plates, rods and screws. Once the hardware has been used to recreate the
skeletal anatomy and to provide the stability of the bony structure, there are often defects or voids in the bone which remain. Those voids may require the use of bone graft material. The goal of bone grafting in trauma applications is to rapidly
heal the damaged bone. Approximately 100,000 trauma related bone graft repairs are performed annually on a worldwide basis. Autograft, cadaver allograft, as well as synthetic scaffolds, like VITOSS Bone Graft Substitute, are used for trauma related
bone graft repairs. VITOSS Bone Graft Substitute has been used as a bone graft substitute in a variety of trauma applications, including those of the long bone, extremity, and pelvis, as well as to fill bone void defects due to trauma in fractures
of the wrist, ankle, tibia and femur.



4



---

##### Table of Contents

Dental, Periodontal, Oral and Cranio-Maxillofacial. In August 2002, we entered into a supply agreement with
BioMimetic that allows BioMimetic to use its rhPDGF in combination with our proprietary VITOMATRIX particulate synthetic scaffold biomaterial, which we produce in the same process used to manufacture VITOSS Bone Graft Substitute. Under the
agreement, we will supply our proprietary calcium phosphate biomaterial to BioMimetic for its clinical and commercial use in conjunction with rhPDGF, which is currently distributed for investigational use. The agreement provides that, upon obtaining
the requisite regulatory approvals, BioMimetic will market and sell the combined product in the dental, periodontal, oral and cranio-maxillofacial bone grafting markets.



IMBIBE Bone Marrow Aspirate and Delivery Devices, used with VITOSS Bone Graft Substitute



|                             |  |                                                 
|---------------------------- |  | ------------------------------------------------
|Bone Marrow Aspirate Syringe |  | FDA 510(k) cleared September 2001               
|Disposable Delivery Funnel   |  | Class I device (see Government Regulation below)
|Disposable Delivery Tube     |  | Class I device (see Government Regulation below)



The disposable IMBIBE devices provide
spine and orthopedic surgeons with a simple method for harvesting a patients own bone marrow, mixing it with VITOSS Bone Graft Substitute, and delivering the mixture to the bone graft site. We believe IMBIBE, when used together with VITOSS
Bone Graft Substitute, will provide greater flexibility and options for surgeons. IMBIBE is covered by a U.S. issued patent.



VITAGEL Surgical Hemostat



|                                     |  |                                                                                            
|------------------------------------ |  | -------------------------------------------------------------------------------------------
|VITAGEL Surgical Hemostat, includes: |  |                                                                                            
|                                     | 
|VITAGEL (previously named CoStasis)  |  | PMA approved, U.S. distribution rights obtained June 2004 (See Government Regulation below)
|CELLPAKER                            |  | PMA approved, U.S. distribution rights obtained June 2004 (See Government Regulation below)
|MEA                                  |  | PMA approved, U.S. distribution rights obtained June 2004 (See Government Regulation below)
|LEA                                  |  | PMA approved, U.S. distribution rights obtained June 2004 (See Government Regulation below)



VITAGEL is an FDA-approved, composite
liquid hemostat that combines the biomaterials thrombin and collagen with the patients autologous plasma. When applied to the surgical site, VITAGEL creates a safe adherent matrix and an impermeable barrier to blood flow. VITAGEL has been
marketed to general surgeons and is applicable in the spine, hip and knee replacement surgery markets, where bleeding is a significant complication for many routine surgeries. Our agreement with Angiotech also includes options for us to distribute
VITAGEL at a future date in Europe and the rest of the world. In January 2005, we rebranded CoStasis as VITAGEL Surgical Hemostat with CELLPAKER accessories, and relaunched the product within our existing orthopedics and spine-based distribution
channel, utilizing the same marketing strategy that we use for all of our VITOSS-related products. We believe this strategy will provide our sales network additional functional biomaterial products to offer to their customers.



Near-Term Product Development



We have developed and are continuing to develop new products under our approved VITOSS Bone
Graft Substitute and VITAGEL Surgical Hemostat product platforms. We will further expand our VITOSS Bone Graft Substitute product portfolio during the second half of 2005, including the anticipated launch of VITOSS FOAM Pack for impaction grafting
used in hip and knee revision procedures. We are seeking to bring any product line extensions to market in the U.S. through the 510(k) regulatory process (see Government Regulation below). These product line extensions will be in addition to our
long-term U.S. CORTOSS investigational device exemption (IDE) clinical program, which is described below.





ENDOSKELETON TA Devices



We are developing our ENDOSKELETON technology platform. In the first quarter of 2004, we received 510(k) regulatory clearance for ENDOSKELETON TA Vertebral Body
Replacement structural device, which provides physiological support to, or replaces damaged vertebral bodies and commenced limited sales during the second quarter of 2004. We plan to further develop our ENDOSKELETON technology platform to be used in
conjunction with our bone graft substitute materials, such as our VITOSS FOAM products. We intend to evolve our ENDOSKELETON product program over the next several years into an array of products with regenerative scaffolds for the extremities, long
bones and spine. We believe this configuration of the ENDOSKELETON product platform will expand our reach into new markets and new clinical indications.



CORTOSS Synthetic Cortical Bone



CORTOSS Synthetic Cortical Bone is a high-strength, self-setting composite engineered specifically to mimic the characteristics of human cortical bone. Laboratory tests
demonstrate that CORTOSS exhibits compressive strength similar to human cortical bone and is bioactive such that it promotes bone growth. For patients with poor bone healing, as seen in osteoporotic patients, CORTOSS may be used in a variety of
surgical procedures to quickly provide structural stability and reinforcement of the bones after surgery. The surgeons goal is to repair the patients bone and provide mobility to the patient as quickly as possible since prolonged bed
rest or inactivity often results in decreased overall health for osteoporotic patients.



CORTOSS Synthetic Cortical Bones simple mix-on-demand delivery system design allows for minimum waste and maximum ease of use and flexibility for the surgeon. CORTOSS is an injectable material that is delivered aseptically through a
pre-filled, unit dose, disposable cartridge. Delivery of CORTOSS to the surgical site may be started and stopped for a prolonged period of time throughout the surgical procedure as polymerization is initiated when CORTOSS is expressed through its
static mix-tip. The polymerization is a self-setting reaction that causes CORTOSS to harden within minutes. CORTOSS provides two stages of fixation: immediate mechanical interlock into porous bone, followed by intimate bone growth over time along
the contours of its surface. CORTOSS is covered by several U.S. issued patents and other U.S. and foreign patent applications are pending.



We received the CE Certification for CORTOSS Synthetic Cortical Bone for use in screw augmentation procedures in October 2001 in the European Union and regulatory
approval in March 2001 in Australia, which enables us to sell CORTOSS in these territories as well as in other countries that have adopted the European Unions regulatory standards. Screw augmentation is a procedure for securing the fixation of
bone screws used in patients with weak bone caused by osteoporosis. We initiated a limited launch of CORTOSS in Europe in December 2001. We successfully completed post-marketing human clinical studies in Europe for the use of CORTOSS in hip
compression screw augmentation. In addition, during January 2003, we received CE Certification in the European Union to market CORTOSS for vertebral augmentation of vertebral compression fractures (VCFs) of the spine. Vertebral
augmentation of VCFs is a procedure for repairing fractured vertebrae that can be performed on an outpatient or short-stay basis. During 2003 and 2004, we completed patient enrollment of two FDA-approved IDE pilot clinical studies in the U.S. for
the use of CORTOSS in vertebral augmentation of VCFs using the vertebroplasty and kyphoplasty surgical techniques, respectively. Both surgical techniques involve the injection of a self-setting material into the vertebral body to provide internal
fixation of the VCF. Upon FDA review of the vertebroplasty pilot clinical data, we received approval from FDA to begin patient enrollment of the pivotal phase of that clinical study. The study design was subsequently amended and approved by FDA in
August 2004. The amended study design now compares CORTOSS to a treatment arm using polymethylmethacrylate (PMMA) bone cement instead of a non-treatment



5



---

##### Table of Contents

arm consisting of conservative care and pain management. In October 2004, we commenced the amended study and we expect costs associated with patient
enrollment for this pivotal study to increase in 2005. We do not expect to receive FDA approval for the sale of CORTOSS in the U.S. for the next several years, if at all.



Vertebral Augmentation of VCFs. We estimate there are approximately 700,000 patients worldwide with VCFs caused by osteoporotic bone
or bone cancer resulting in severe pain and immobility. Of these, we believe approximately 260,000 fractures are diagnosed. The traditional treatments, e.g., bed rest, bracing, narcotics or anesthetic injections, do not address the underlying
fracture. Vertebral augmentation of VCFs has been reported to provide early pain relief in over 90% of osteoporotic patients. Early relief of pain provided by vertebral augmentation of VCFs enables patients to maintain better functional capacity.
Functional capacity, in turn, is believed to be directly related to the ability to live independently and unassisted. We are not aware of any product that has received FDA approval or CE Certification for use in this procedure on the basis of
prospective, controlled clinical data. However, during 2004 several versions of PMMA bone cement have been 510(k) cleared by the FDA. We believe CORTOSS may have several advantages over PMMA in vertebral augmentation of VCFs, such as its lower
temperature setting that reduces the risk of tissue necrosis associated with PMMA, its higher compression strength and more natural elasticity and its ability to be mixed on demand. In addition, CORTOSS does not release free unreacted monomers,
which are very volatile, into the patients body like PMMA. Published data reports that monomer release have been shown to cause a variety of cardiopulmonary complications such as hypotension and emboli in the lungs and brain.



Screw Augmentation. Worldwide each year, we estimate approximately 1,500,000
orthopedic procedures are performed using internal fixation devices that involve screws. We believe about 1,000,000 of these involve long bone fractures that are treated with metal plates and screws and the remainder of these procedures involve hip
fractures treated with compression screws and spinal fractures treated with pedicle screws. CORTOSS may be used in those procedures where the screws strip or fail to hold the integrity of the internal fixation construct due to poor bone
quality, as is often the case with osteoporotic bone.



Long Bone Screw
Augmentation. In long bone fractures, screws are placed into the plate and serve to compress the fracture, permitting faster healing. We estimate these screws strip or fail to hold in approximately 150,000 osteoporotic patients each
year due to poor bone quality, as is often the case in osteoporotic bone. Where screws fail to hold, current treatment options include: (i) replacement of the screw with a screw of larger diameter, which may further weaken the bone and is not always
possible because of the size of the screw holes and/or the bone, (ii) replacing the plate with a longer plate with more screw holes to span the failed screw holes, which adds considerable time to the procedure, creates a larger wound area, increases
the risk of other screws failing due to their removal and reimplantation, and in certain situations is anatomically not possible, (iii) leaving the plate with the failed screws as it is and giving the patient a non-load bearing cast for a prolonged
period of time, which increases the risk of post-operative complications related to immobilization, such as deep venous thrombosis, or (iv) augmenting the screws with PMMA bone cement, which is cumbersome and time consuming because it needs to be
manually mixed and transferred into a syringe for application and, after mixing there only is a small time window in which it can be used before it sets, making it difficult to augment more than one screw at a time. Additionally, PMMA bone cement is
not approved in either Europe or the U.S. for this indication. The use of CORTOSS Synthetic Cortical Bone to anchor the screw in a quick and efficient way will enable the full function of the screw to be restored. We are not aware of any cement
products that have received FDA approval or CE Certification that would be in competition with CORTOSS for this indication.



A 37-patient multi-center clinical study in Europe of patients undergoing surgery to repair bone fractures demonstrated that CORTOSS Synthetic Cortical Bone enabled the
successful use of metal screws in the repair procedures despite patients poor bone quality. The three-month study showed CORTOSS restored the holding power of 98 percent of previously failed bone screws, permitting the use of a plate to
stabilize the fracture and healing in all 37 patients with no adverse events related to CORTOSS reported.



Pedicle Screw Augmentation. Many spinal surgeries today have become possible only due to the availability of instrumentation systems that allow manipulation and fixation of the individual elements of the spine.
These instrumentation systems are attached to the spine by means of screws placed in the pedicle region of the vertebrae. In patients with sub-optimal bone quality, such as osteoporotic patients, the purchase or bite of these screws may
be insufficient to maintain the integrity of the construction. We estimate there are approximately 280,000 patients who have pedicle screws implanted each year on a worldwide basis. We believe approximately 35,000 may require the augmentation of
screws due to osteoporosis. We believe CORTOSS Synthetic Cortical Bone has the potential to ensure secure fixation of the screws, enabling the instrumentation systems to restore maximum possible fixation and stabilization of the spine. Additionally,
we believe CORTOSSs mix-on-demand delivery system makes its use here convenient and practical. We are not aware of any products approved for this indication that would be in competition with CORTOSS.



Compression Screw Augmentation. We estimate approximately 750,000 hip fractures occur
annually worldwide of which an estimated 250,000 are repaired using compression screw augmentation. Many osteoporotic patients, particularly elderly women, suffer a fracture of the hip whereby the ball of the hip-and-socket, or the head
of the femur leg bone, is separated from the rest of the bone. These fractures are often treated through the use of compression hip screws, which are placed through the femur bone and into the femoral head to stabilize and compress the fracture to
permit healing. The healing of a fracture is directly proportional to the degree of stabilization. The failure of screws to hold is common, especially in osteoporotic bone. Additionally in many cases, even after the screw gains initial hold, once
the patient becomes mobile, the screws sharp thread edges may cause the screw to cut through the bone and walk-out through the femoral head. Such a failure during or after the surgical procedure will result in the need for an
artificial hip implant. We believe the use of CORTOSS Synthetic Cortical Bone to anchor the screw in a quick and efficient way will enable the full function of the screw to be restored. We are not aware of any products approved for this indication
that would be in competition with CORTOSS.



In two separate clinical studies in
Europe, CORTOSS Synthetic Cortical Bone was used to increase the holding power of screws in the bone and to protect the bone from the screws sharp threads. The first study included 25 patients with subtrochanteric fractures, which had been
treated with dynamic hip screws, and was completed during early 2002. None of the augmented screws showed movement and the holding power of the screw was shown to increase significantly in all patients. This holding power was evidenced by an
increase in torque resistance. A second clinical study was completed, which included 21 patients with intra-capsular fractures of the hip, and evaluated the effect of CORTOSS for the augmentation of two parallel screws used to reduce and fix the hip
fracture. We believe the use of CORTOSS for this indication has the potential to reduce the need for a second corrective surgery.



ALIQUOT Micro Delivery System



Our ALIQUOT Micro Delivery System facilitates effective delivery of our CORTOSS Synthetic Cortical Bone product directly to the surgical site. A two-part system of
catheter and syringe dispenser is designed to assure effective delivery of CORTOSS in vertebral augmentation of VCFs and screw augmentation procedures. During the second quarter of 2002, we received CE Certification from our Notified Body for
ALIQUOT. The ALIQUOT system was used as part of our European multi-center prospective clinical study for CORTOSS in vertebral augmentation of VCFs and is being used in the U.S. clinical studies for CORTOSS in vertebral augmentation of VCFs. ALIQUOT
is covered by U.S. issued patents.



SIGNIFICANT CONTRACTUAL OBLIGATIONS



See ITEM 7.Managements Discussion and Analysis of Financial
Condition and Results of Operations, included in this report for a discussion of significant contractual arrangements relating to (i) our joint product development and commercialization, (ii) our distribution arrangement and (iii) our revenue
sharing arrangement.



6



---

##### Table of Contents

OUR RESEARCH & DEVELOPMENT



We employ composite engineering, polymer science, solution chemistry and nanoparticulate ceramic glass science to create our biomaterials
technology platforms. We then utilize biomaterials, those developed on our own and jointly with Kensey, to develop, synthetic, biologically-active products engineered to restore the human skeleton. Patents have been issued and additional patent
applications have been filed to protect our key biomaterial developments. See Patents and Proprietary Intellectual Property below for additional information. We incurred approximately $5,657,000, $4,831,000 and $5,665,000 in research and
development expenses in 2004, 2003 and 2002, respectively.



PATENTS AND
PROPRIETARY INTELLECTUAL PROPERTY



Our strategy is to seek protection for
our product technologies and manufacturing methods through the use of U.S. and foreign patents. We have filed or intend to file applications as appropriate for patents covering our technologies, products and processes. As of the date of this filing,
the products we have developed and marketed are covered by one or more of our thirteen issued U.S. patents, fifteen pending U.S. patent applications and numerous counterparts of certain of these patents and pending patent applications outside the
U.S., including Canada, Europe, Mexico and Japan.VITOSS Bone Graft Substitute and VITOSS FOAM family products may be covered by one or more of the following: U.S. Patent No.s 5,939,039; 6,325,987; 6,383,519; 6,521,246. CORTOSS
Synthetic Cortical Bone and ALIQUOT may be covered by one or more of the following: U.S. Patent No.s 5,681,872; 5,914,356; 6,375,659; 6,613,018; 6,800,245. IMBIBE may be covered by U.S. Patent No. 6,736,799. Additional patents include U.S.
Patent No.s 6,458,162 and 6,709,744. These patents are set to expire between 2015 and 2021; however, certain of these patents may be extendable under 35 United States Code 156, which pertains to the extension of the patent term.



MANUFACTURING AND PRODUCT SUPPLY



The manufacture of our products is subject to regulation and periodic inspection by various
regulatory bodies for compliance with current Good Manufacturing Practice (GMP) regulations, Quality System Regulation (QSR), requirements, International Organization for Standardization (ISO) 9000 Series
standards and equivalent requirements.



Our 24,800 square foot VITOSS Bone
Graft Substitute and CORTOSS manufacturing facilities which produce our commercial products, are leased through July 2012 and are certified as meeting the requirements of ISO 9000: 2000 for the period March 22, 2004 through March 22, 2007, and
European Norm (EN) 13485 for the period July 1, 2003 through July 1, 2006. These facilities are subject to inspection by the FDA for compliance with FDA device manufacture requirements. The most recent FDA inspection resulted with no
corrective actions being required. In addition to the need for CORTOSS U.S. regulatory approval, in order to commercialize CORTOSS in the U.S., the CORTOSS manufacturing facility and quality assurance system must pass inspection by the FDA. We
believe our manufacturing facility has the capacity to meet our commercial needs for the next several years. We are manufacturing VITAGEL, IMBIBE, ENDOSKELETON TA, and ALIQUOT through outside third-party contract manufacturers. Our VITOSS Bone Graft
Substitute is converted to VITOSS FOAM by Kensey, our development partner. Our third-party manufacturers are ISO 9001 certified or otherwise meet our quality system requirements (See GOVERNMENT REGULATION below). Angiotech will cease to manufacture
VITAGEL on September 30, 2005; therefore, we have begun the process to assume full responsibility for oversight and management for the manufacture of such products by early 2006. We believe Angiotech will manufacture enough VITAGEL to supply our
customers until our facility is operational in 2006.



Our ability to
manufacture our products is dependent on a limited number of specialty suppliers of certain raw materials. We do not have any long-term supply agreements for raw materials. The failure of a supplier to continue to provide us with these materials at
a price or quality acceptable to us, or at all, would have a material adverse effect on our ability to manufacture these products. Moreover, our failure to maintain strategic reserve supplies of each significant single-sourced material used to
manufacture VITOSS Bone Graft Substitute, CORTOSS and certain products that we may develop in the future may result in a breach of our material financing agreement with Paul Capital Royalty Acquisition Fund, L.P., which is described below in ITEM 7
 Managements Discussion and Analysis of Financial Condition and Results of Operations  Revenue Interests.



SALES AND MARKETING



In June 2003, we began to assemble a U.S. field sales network of direct sales representatives and independent sales agencies in order to market VITOSS Bone Graft Substitute and IMBIBE Bone Marrow Aspirate and Delivery
Device. We may further strengthen our field sales network through the addition of direct sales representatives in those U.S. sales territories where either we do not have independent sales agency coverage or the territories are under served. We also
utilize our current field sales network to market VITAGEL in the U.S. Outside of the U.S., we primarily utilize a network of independent, stocking distributors to market VITOSS Bone Graft Substitute, CORTOSS, and ALIQUOT Micro Delivery System.



COMPETITION



Extensive research efforts and rapid technological change characterize the market for
products in the orthopedic market. We face intense competition from medical device, biomedical technology, and medical products companies. Our products could be rendered noncompetitive or obsolete by competitors technological advances. We may
be unable to respond to technological advances through the development and introduction of new products. Moreover, many of our existing and potential competitors have substantially greater financial, marketing, sales, distribution, manufacturing and
technological resources than us. These competitors may also be in the process of seeking FDA or other regulatory approvals, or patent protection, for new products. Our competitors could, therefore, commercialize new competing products in advance of
our products. There can be no assurance that we will be able to compete successfully against current or future competitors or that competition will not have a material adverse effect on our business, financial condition and results of operations. We
believe VITOSS Bone Graft Substitute faces competition from numerous synthetic and cadaver-based products currently on the market as well as other products and technologies that may enter the market in the future.



During 2002, synthetic recombinant signaling growth factors, also known as bone morphogenic
proteins (BMPs), were introduced into the synthetic bone graft marketplace. BMPs are growth factors that are believed to significantly accelerate the healing mechanism of bone. We believe the healing mechanism of bone is dependent upon
the presence of all three of the following components: (i) signaling molecules, either provided by the patient or commercially provided such as with BMPs, (ii) the patients own stem cells or osteoprogenitor cells, and (iii) scaffold or bone
graft material, either provided by the patient or commercially provided, such as by VITOSS Bone Graft Substitute. We expect the introduction of BMPs to expand the overall bone graft market and in particular the synthetic segment of the bone graft
market. We believe that several factors mitigate against the broad use of BMPs, including (i) concern over BMPs causing excess bone growth in unwanted areas, and (ii) the current high cost of BMPs in comparison to commercial bone graft materials and
to VITOSS Bone Graft Substitute in particular. Moreover, due to the high cost of BMPs and the potential to cause excessive bone growth, surgeons may prefer using only a small volume of BMPs in relation to the anatomic site where new bone growth is
sought. Additionally, now that BMPs have been on the market for almost two years, it is generally believed that better carriers or scaffolds must be developed to expand clinical usage and utility of BMPs.



In 2004, total disk replacement devices (TDRs) were introduced in the spinal bone
grafting market as a treatment alternative for degenerative disk disease designed to preserve the motion of the vertebrae of the spine. We believe that several factors mitigate against the broad use of TDRs, including the need for surgeon
training, the high level of surgeon technical skills required, surgeon concern regarding the challenges of TDR revision surgery should that become necessary due to loosening or subsidence of the device over time, and procedure reimbursement. It is
too early to estimate the rate at which the market will adopt this technology as a treatment alternative or its resulting impact on our products .



VITAGEL is approved by the FDA as a surgical hemostat where bleeding may be a significant complication for many routine surgeries. As such, VITAGEL can be



7



---

##### Table of Contents

marketed broadly to general surgeons and is applicable in the spine, hip and knee replacement surgery markets. VITAGEL will face competition from several
more established surgical hemostat products marketed by other companies with substantially greater resources than us. However, we believe VITAGEL offers unique advantages in comparison to these other products in terms of VITAGELs quick and
easy preparation for use, as well as its use of the patients autologous plasma, instead of pooled donated human plasma as is the case with the leading products in the market.



CORTOSS is under clinical development in the U.S. for use in the vertebral augmentation of VCFs and has received a CE certification for use
in the vertebral augmentation of VCFs and in screw augmentation. If CORTOSS is approved by the FDA for use in the vertebral augmentation of VCFs, it will face competition from the several PMMA bone cement products that have been 510(k) cleared by
the FDA for this indication. Outside the U.S., CORTOSS is facing competition from several other PMMA bone cement products that have received CE Certification in 2004 for this indication. We do not know of any products that have received FDA approval
or a CE Certification for use in screw augmentation or for which such approval is being sought.



GOVERNMENT REGULATION



In order to
market our products, we must apply for, be granted and maintain all necessary regulatory approvals and comply with all regulatory requirements in each applicable jurisdiction. To date, we have received 510(k) regulatory clearance, as described
below, for VITOSS Bone Graft Substitute in the U.S. from the FDA in December 2000 and the CE Certification in the European Union from our Notified Body in July 2000. In March 2001, we also received regulatory approval to sell VITOSS Bone Graft
Substitute in Australia, and in June 2004, we received regulatory approval to sell VITOSS Bone Graft Substitute in Canada. The CE Certification permits us to sell our approved products in all of the countries of the European Union as well as in
other countries, such as Switzerland and Israel, that have adopted the European Unions regulatory standards. We received 510(k) regulatory clearance for VITOSS Canisters and VITOSS FOAM in November and December 2003, respectively, in the U.S.
from the FDA. In September 2001, we received 510(k) regulatory clearance in the U.S. from the FDA to market our IMBIBE product for use as a bone marrow aspiration syringe.



We received CE Certification for CORTOSS in October 2001 in the European Union and regulatory approval in March 2001 in Australia, which
enables us to sell CORTOSS in these territories for use in securing the fixation of bone screws in patients with weak bone caused by osteoporosis. In addition, during January 2003 our CE Certification was extended to enable us to market CORTOSS in
the European Union for vertebral augmentation of VCFs, including compression fractures of the spine caused by osteoporosis and invasive tumors. During the second quarter of 2002, we received CE Certification from our Notified Body for ALIQUOT.



During 2003 and 2004, we completed patient enrollment of two investigational
device exemption (IDE) pilot clinical studies in the U.S. for the use of CORTOSS Synthetic Cortical Bone in vertebral augmentation of VCFs using the vertebroplasty and kyphoplasty surgical techniques, respectively. Upon FDA review of the
vertebroplasty pilot clinical data, we received approval from FDA to begin patient enrollment of the pivotal phase of that clinical study. The study design was subsequently amended in August 2004. The amended study design now compares CORTOSS to a
treatment arm using polymethylmethacrylate bone cement instead of a non-operative arm consisting of conservative care and pain management under the previous design. In October 2004, we commenced the amended study and we expect costs associated with
patient enrollment for this pivotal study to increase in 2005. We do not expect to receive premarket clearance for the sale of CORTOSS in the U.S. for the next several years, if at all (see MANUFACTURING AND PRODUCT SUPPLY above).



In December 2003, we received 510(k) regulatory clearance for our ENDOSKELETON TA product
platform in the U.S. from the FDA.



The following discussion summarizes the
regulatory requirements applicable to our products.



United States



The medical devices that we manufacture and market, or intend to market, are subject to
extensive regulation by the FDA. Pursuant to the Federal Food, Drug and Cosmetic Act (FFD&C Act) and the regulations promulgated thereunder, the FDA regulates the clinical testing, manufacture, labeling, distribution and promotion of
medical devices. Noncompliance with applicable requirements can result in, among other things, fines, injunctions, civil penalties, recall or seizure of products, total or partial suspension of production, failure of the government to grant
premarket clearance or premarket approval for devices, withdrawal of marketing approvals/clearances and criminal prosecution.



In the U.S., medical devices are classified into one of three classes (Class I, II or III) on the basis of the controls deemed necessary by the FDA to reasonably assure
their safety and effectiveness. Under FDA regulations, Class I devices, the least regulated category, are subject to general controls and Class II devices are subject to general and special controls. Generally, Class III devices are those that must
receive premarket approval by the FDA to ensure their safety and effectiveness.



Before we can introduce a new device into the market, we must generally obtain market clearance through a 510(k) notification or premarket approval through a premarket approval application (PMA). A 510(k) clearance will be
granted if the submitted information establishes that the proposed device is substantially equivalent to a legally marketed Class I or II medical device, or to a Class III medical device for which the FDA has not required a PMA. The FDA
may determine that a proposed device is not substantially equivalent to a legally marketed device, or that additional information or data are needed before a substantial equivalence determination can be made. A request for additional data may
require that clinical studies be performed to establish the devices substantial equivalence.



Commercial distribution of a device for which a 510(k) notification is required can begin only after the FDA issues a letter finding the device to be substantially equivalent to a predicate device.
Pursuant to the FFD&C Act, the FDA must make a determination with respect to a 510(k) submission within 90 days of its receipt. The FDA may, and often does, extend this time frame by requesting additional data or information.



A not substantially equivalent determination, or a request for additional
information, could delay or prevent the market introduction of new products for which we file such notifications. For any of our products that are cleared through the 510(k) process, modifications or enhancements that could significantly affect the
safety or efficacy of the device or that constitute a major change to the intended use of the device will require new 510(k) submissions. The FDA has implemented a policy under which certain device modifications may be submitted as a Special
510(k), which will require only a 30-day review. Special 510(k)s are limited to those device modifications that do not affect the intended use or alter the fundamental scientific technology of the device and for which substantial equivalence
can be demonstrated through design controls.



We must file a PMA if our
proposed device is not substantially equivalent to a legally marketed Class I or Class II device, or if it is a Class III preamendment device (on the market since prior to May 28, 1976) for which FDA has called for PMAs. A PMA must be supported by
valid scientific evidence that typically includes extensive data, including pre-clinical and clinical trial data, to demonstrate the safety and effectiveness of the device, as well as extensive manufacturing information.



FDA review of a PMA generally takes one to two years from the date the PMA is accepted for
filing, but may take significantly longer. The review time is often significantly extended should the FDA ask for more information or clarification of information already provided in the submission.



During the PMA review period, an advisory committee, typically a panel of clinicians, will
likely be convened to review and evaluate the application and provide recommendations to the FDA as to whether the device should be approved. The FDA is not bound by the recommendations of the advisory panel. Toward the end of the PMA review
process, the FDA generally will conduct an inspection of the manufacturers facilities to ensure that they are in compliance with Quality System Regulation (QSR) requirements.



If the FDAs evaluations of both the PMA and the manufacturing facilities are favorable,
the FDA will either issue an approval letter or an approvable letter, which



8



---

##### Table of Contents

usually contains a number of conditions that must be met in order to secure final approval of the PMA. When, and if, those conditions have been fulfilled to
the satisfaction of the FDA, the agency will issue an approval letter, authorizing commercial marketing of the device for certain indications. If the FDAs evaluation of the PMA or manufacturing facilities is not favorable, the FDA will deny
approval of the PMA or issue a not approvable letter. The FDA may also determine that additional clinical trials are necessary, in which case PMA approval may be delayed up to several years while we conduct additional clinical trials and
submit an amendment to the PMA. The PMA process can be expensive, uncertain and lengthy, and a number of devices for which other companies have sought FDA approval have never been approved for marketing.



Modifications to a device that is the subject of an approved PMA (including modifications to
its labeling or manufacturing process) may require approval by the FDA of PMA supplements or new PMAs. Supplements to a PMA often require the submission of the same type of information required for an initial PMA, except that the supplement is
generally limited to that information needed to support the proposed change from the product covered by the original PMA.



If clinical trials of a device are required in connection with either a 510(k) notification or a PMA and the device presents a significant risk, we will be
required to file an IDE application prior to commencing clinical trials. The IDE application must be supported by data, typically including the results of animal and laboratory testing. If the IDE application is reviewed and approved by the FDA and
one or more appropriate Institutional Review Boards (IRBs), clinical trials may begin at a specific number of investigational sites with a specific number of patients, as approved by the FDA. If the device presents a
non-significant risk to the patient, we may begin the clinical trials after obtaining approval for the study by one or more appropriate IRBs, but not the FDA. For significant risk devices, we must submit an IDE supplement to
the FDA and receive approval from the FDA before we, or our investigator, may make a change to the investigational plan that may affect its scientific soundness or the rights, safety or welfare of human subjects. IRB approval may be required for
changes in the investigational plan for both non-significant risk and significant risk devices.



Any products manufactured or distributed by us pursuant to FDA clearances or approvals are subject to extensive regulation by the FDA, including reporting and record keeping requirements. Device manufacturers are
required to register their establishments and list their devices with the FDA and certain state agencies, and are subject to periodic inspections by the FDA and certain state agencies. The most recent FDA inspection resulted with no corrective
actions being required. The FFD&C Act requires devices to be manufactured in accordance with Quality System Regulation requirements that impose certain procedural and documentation requirements upon us with respect to manufacturing and quality
assurance activities. Medical devices are also subject to post-market reporting requirements for deaths or serious injuries when the device may have caused or contributed to the death or serious injury, and for certain device malfunctions that would
be likely to cause or contribute to a death or serious injury if the malfunction were to recur. If safety or efficacy problems occur after the product reaches the market, the FDA may impose severe limitations on the use of any approved or cleared
product.



Our labeling and promotion activities are subject to scrutiny by the
FDA and, in certain instances, by the Federal Trade Commission. The FDA actively enforces regulations prohibiting marketing of products for unapproved or uncleared uses. We, as well as our products, are also subject to a variety of state laws and
regulations in those states or localities where our products are or will be marketed. Any applicable state or local regulations may hinder our ability to market our products in those states or localities. We are also subject to numerous federal,
state and local laws relating to such matters as safe working conditions, manufacturing practices, environmental protection, fire hazard control and disposal of hazardous or potentially hazardous substances. There can be no assurance that we will
not be required to incur significant costs to comply with such laws and regulations now or in the future or that such laws or regulations will not have a material adverse effect upon our ability to do business. Noncompliance with applicable
requirements can result in, among other things, fines, injunctions, civil penalties, recall or seizure of products, total or partial suspension of production, failure of the government to grant the pre-market clearance or premarket approval for
devices, withdrawal of marketing approvals, clearances and criminal prosecution.



Europe



In order to sell our products within the European Union, we
are required to achieve compliance with the requirements of the European Union Medical Devices Directive (the MDD) and affix a CE Mark on our products to attest such compliance. To achieve this, our products must meet the essential
requirements defined under the MDD relating to safety and performance and we must successfully undergo a verification of our regulatory compliance (conformity assessment) by an independent Notified Body. We have selected TNO, The
Netherlands Organization for Applied Science Research, as our Notified Body. The nature of the conformity assessment will depend on the regulatory class of our products. Under European law, our products, other than IMBIBE and ALIQUOT
(which are Class I  sterile and Class II-A, respectively), are likely to be in Class III. In the case of Class III products, we must (as a result of the regulatory structure which we have elected to follow) establish and maintain a complete
quality system for design and manufacture as described in Annex II of the MDD and demonstrated by compliance with the ISO 9001: 2000 and EN 13485 standards for 2003). We are certified as meeting the requirements of ISO 9001: 2000 for the period
March 23, 2004 through March 22, 2007, and EN 13485 for the period July 1, 2003 through July 1, 2006. Our Notified Body has audited our quality system and determined that it meets the requirements of the MDD. In addition, the Notified Body must
approve the specific design of each device in Class III and IIa. As part of the design approval process, the Notified Body must also verify that the products comply with the essential requirements of the MDD. In order to comply with these
requirements, we must, among other things, complete a risk analysis and may be required to present clinical data. The clinical data presented by us must provide evidence that the products meet the performance specifications claimed by us, provide
sufficient evidence of adequate assessment of unwanted side effects and demonstrate that the benefits to the patient outweigh the risks associated with the device. We are subject to continued surveillance by the Notified Body and will be required to
report any serious adverse incidents to the appropriate authorities. We also will be required to comply with additional national requirements that are beyond the scope of the MDD. There can be no assurance that we will not be required to incur
significant costs to comply with such laws and regulations now or in the future or that such laws or regulations will not have a material adverse effect upon our ability to do business.



THIRD-PARTY REIMBURSEMENT



Successful sales of our products in the U.S. and other markets will depend on the availability of adequate coverage and reimbursement from third-party payers relative to
our products. In the U.S., health care providers, such as hospitals and physicians that purchase or utilize our products for treatment of their patients, generally rely on independent third-party payers, such as private insurance companies or HMOs,
and governmental payers, such as Medicare and Medicaid to reimburse all or part of the costs and fees associated with the provision of items and services using our products. Physicians, hospitals, and other health care providers may not purchase our
products if they do not receive satisfactory reimbursement from these payers for the cost of procedures using our products.



Each payer has its own process and standards for determining whether it will cover and reimburse a procedure or particular product. Private payers often rely on the lead
of the governmental payers in rendering coverage and reimbursement determinations. Therefore, achieving favorable Medicare coverage and reimbursement is usually a significant gating issue for successful introduction of a new product. Medicare is a
federally funded program managed by the Centers for Medicare and Medicaid Services (CMS), through local fiscal intermediaries and carriers, that administers coverage and reimbursement for certain health care items and services furnished
to the elderly and disabled. Medicaid is an insurance program for the poor that is both federally and state funded and managed by each state. The federal government sets general guidelines for Medicaid and each state creates specific regulations
that govern their individual program.



Medicare provides, among other things,
health care benefits that cover, within prescribed limits, the major costs of most medically necessary care for such individuals, subject to certain deductibles and co-payments. The Medicare program has established, and continues to establish,
standards and guidelines for the coverage and reimbursement of certain procedures, equipment, supplies and other items and services. Generally, in order to be covered and reimbursed by Medicare, a health care item or service furnished to a Medicare
beneficiary must be reasonable and necessary for the diagnosis or treatment of an illness or injury or to improve the functioning of a malformed body part.



The methodology for determining (1) the coverage status of our products; and (2) the amount of Medicare reimbursement for our products, varies based upon, among other
factors, the setting in which a Medicare beneficiary received health care items and services. Acute care hospitals are generally reimbursed by Medicare for



9



---

##### Table of Contents

inpatient operating costs based upon prospectively determined rates. Under the Prospective Payment System (PPS), acute care hospitals receive a
predetermined payment rate based upon the Diagnosis-Related Group, or DRG, into which each Medicare beneficiary stay is assigned, regardless of the actual cost of the services provided. Certain additional or outlier payments may be made
to a hospital for cases involving unusually high costs. Accordingly, acute care hospitals generally do not receive direct Medicare reimbursement under PPS for the distinct costs incurred in purchasing the Companys products. Rather,
reimbursement for these costs is deemed to be included within the DRG-based payments made to hospitals for the services furnished to Medicare-eligible inpatients in which our products are utilized. Because PPS payments are based on predetermined
rates and are often less than a hospitals actual costs in furnishing care, acute care hospitals have incentives to lower their inpatient operating costs by utilizing equipment, devices and supplies, including those sold by us, that will reduce
the length of inpatient stays, decrease labor or otherwise lower their costs. Our product revenue could be affected negatively if acute care hospitals discontinue product use due to insufficient reimbursement, or if other treatment options are
perceived to be more cost-effective. Medicare also reimburses most outpatient services based on a prospective or predetermined fee schedule basis, subject to certain exceptions and limitations. Similarly, some states reimburse certain health care
providers for inpatient services under their Medicaid programs by using prospective rates for diagnosis-related groups of illnesses. Therefore, health care providers may refuse to use our products if coverage or reimbursement is inadequate. Also,
any changes in federal legislation, regulations and policy affecting Medicare coverage and reimbursement relative to our products could have a material effect on our results of operations.



Inadequate coverage or reimbursement by private insurance companies and government programs
could significantly reduce usage of our products. In addition, an increasing emphasis on managed care in the U.S. has placed, and we believe will continue to place, greater pressure on medical device pricing. Such pressures could have a material
adverse effect on our ability to sell our products profitably. Failure by hospitals and other users of our products to obtain favorable coverage or reimbursement from third-party payers or changes in governmental and private third-party payers
policies toward coverage or reimbursement for procedures employing our products could reduce demand for our products.



Member countries of the European Union operate various combinations of centrally financed health care systems and private health insurance systems. The relative
importance of government and private systems varies from country to country. The choice of devices is subject to constraints imposed by the availability of funds within the purchasing institution. Medical devices are most commonly sold to hospitals
or health care facilities at a price set by negotiation between the buyer and the seller. A contract to purchase products may result from an individual initiative or as a result of a competitive bidding process. In either case, the purchaser pays
the supplier, and payment terms vary widely throughout the European Union. Failure to obtain favorable negotiated prices with hospitals or health care facilities could adversely affect sales of our products.



PRODUCT LIABILITY AND INSURANCE



We manufacture medical devices used on patients in surgery, and we may be subject to product
liability lawsuits. We have experienced one product liability claim to date, which we believe is without merit and intend to defend vigorously. However, there can be no assurance that other product liability claims will not be asserted against us.
Under certain of our agreements with our independent sales agencies and stocking distributors, we provide indemnification from product liability claims. Any product liability claim brought against us, with or without merit, could result in the
increase of our product liability insurance rates or the inability to secure coverage in the future. In addition, we would have to pay any amount awarded by a court in excess of policy limits. We maintain product liability insurance in the annual
aggregate amount of up to $10,000,000, although our insurance policies have various exclusions. Thus, we may be subject to a product liability claim for which we have no insurance coverage, in which case we may have to pay the entire amount of any
award.



EMPLOYEES



As of December 31, 2004, we had 114 full-time employees, with 64 employees at our Malvern,
Pennsylvania headquarters, 45 employees throughout the U.S. and 5 employees in Europe. We consider our relations with our employees to be good.



ITEM 2. PROPERTIES



Our headquarters are located
at the Great Valley Corporate Center in Malvern, Pennsylvania, which is a suburb of Philadelphia. Our manufacturing, research and development and administrative offices utilize approximately 24,800 square feet, which is leased through July 2012. In
addition, approximately 6,610 square feet of warehouse space are leased through September 2007. We believe our manufacturing facility has the capacity to meet our commercial needs for at least the next several years. We also have our international
sales and marketing activities based in leased administrative office space in Leuven, Belgium through May 2009.



ITEM 3. LEGAL PROCEEDINGS



The Company is not
party to any material legal proceedings; however, we have experienced one product liability claim to date, which we believe is without merit and intend to defend vigorously.



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



Not applicable.



10



---

##### Table of Contents

PART II



ITEM 5. MARKET FOR REGISTRANTS COMMON EQUITY AND RELATED STOCKHOLDER MATTERS



Our Common Stock is quoted on the Nasdaq National Market (Nasdaq) under the symbol VITA. The following table reflects the ranges of high and low
sale prices for our Common Stock as reported on Nasdaq and Nasdaq Europe for the stated periods.



|               |  |        |      |               |   |      |  |     |                                        |  |   |     
|-------------- |  | ------ | ---- | ------------- | - | ---- |  | --- | -------------------------------------- |  | - | ----
|               |  | Nasdaq |      | Nasdaq Europe
|               |  | High   |      | Low           |   | High |  | Low
|2004:          |  |        |      |               |   |      |  |     |                                        |  |   |     
|First Quarter  |  | $      | 4.00 |               | $ | 2.90 |  |     | Not Applicable                        
|Second Quarter |  |        | 5.19 |               |   | 3.64 |  |     |                                        |  |   |     
|Third Quarter  |  |        | 5.30 |               |   | 3.84 |  |     |                                        |  |   |     
|Fourth Quarter |  |        | 4.57 |               |   | 3.56 |  |     |                                        |  |   |     
|               |  |        |      |              
|2003:          |  |        |      |               |   |      |  |     |                                        |  |   |     
|First Quarter  |  | $      | 4.05 |               | $ | 2.60 |  | $   | 3.85                                   |  | $ | 2.50
|Second Quarter |  |        | 3.75 |               |   | 2.73 |  |     | 3.75                                   |  |   | 3.00
|Third Quarter  |  |        | 4.02 |               |   | 3.03 |  |     | 3.75                                   |  |   | 3.25
|Fourth Quarter |  |        | 3.99 |               |   | 3.01 |  |     | Voluntarily de-listed September 8,2003



As of March 11, 2005 there were
160 holders of record for shares of our Common Stock. Since a portion of our Common Stock is held in street or nominee name, we are unable to determine the exact number of beneficial holders. On March 11, 2005, the last reported
sale price of the Common Stock as reported by Nasdaq was $3.18 per share.



We have never declared or paid cash dividends on shares of our Common Stock and do not anticipate paying any cash dividends in the foreseeable future on shares of our Common Stock. Dividends declared in 2003 of $268,521 were paid by
issuance of 84,281 shares of Common Stock to our holders of Series A 6% Adjustable Cumulative Convertible Voting Preferred Stock (Series A Preferred Stock) prior to their automatic conversion into shares of Common Stock during the second
quarter of 2003. As of December 31, 2004 and 2003, the remaining 117 and 307 shares, respectively, of Series A Preferred Stock (the Blocked Series A Preferred Shares) have not yet converted as a result of provisions in the Series A
Preferred Stock Designations, which limit the number of shares of Series A Preferred Stock that automatically convert by virtue of beneficial ownership limitations applicable to certain shareholders. However, the Blocked Series A Preferred Shares as
of December 31, 2004 and 2003 are not entitled to, and have not received, any further dividends since March 31, 2003 and shall automatically convert into an aggregate of 685,817 and 1,799,531 shares, respectively, of Common Stock as soon as the
beneficial ownership limitation would not prevent such conversion.



11



---

##### Table of Contents

ITEM 6. SELECTED CONSOLIDATED FINANCIAL DATA



The
following table presents selected historical consolidated financial data derived from the consolidated financial statements of Orthovita, Inc. and subsidiaries as of and for each of the five years in the period ended December 31, 2004. This data
should be read in conjunction with our consolidated financial statements, including notes thereto, and Managements Discussion and Analysis of Financial Condition and Results of Operations, included in this report.



|                                                                        |  |                        |             |   |      |   |             |      |  |   |             |   |  |      |             |   |  |   |             |  
|----------------------------------------------------------------------- |  | ---------------------- | ----------- | - | ---- | - | ----------- | ---- |  | - | ----------- | - |  | ---- | ----------- | - |  | - | ----------- | -
|                                                                        |  | Year ended December 31 |            
|                                                                        |  | 2004                   |             |   | 2003 |   |             | 2002 |  |   | 2001        |   |  | 2000 |            
|Statement of Operations Data:                                           |  |                        |             |   |      |   |             |      |  |   |             |   |  |      |             |   |  |   |             |  
|Product sales (1)                                                       |  | $                      | 24,661,382  |   |      | $ | 15,468,621  |      |  | $ | 10,379,205  |   |  | $    | 3,940,395   |   |  | $ | 740,660     |  
|Cost of sales (2)                                                       |  |                        | 7,758,892   |   |      |   | 2,637,472   |      |  |   | 1,578,765   |   |  |      | 719,373     |   |  |   | 170,041     |  
|Operating expense                                                       |  |                        | 29,439,511  |   |      |   | 21,252,581  |      |  |   | 20,176,085  |   |  |      | 17,474,630  |   |  |   | 15,191,162  |  
|Interest (expense) income, net                                          |  |                        | (661,003    | ) |      |   | (580,024    | )    |  |   | (294,299    | ) |  |      | 88,189      |   |  |   | 214,273     |  
|Net gain on sale of product line (1)                                    |  |                        |            |   |      |   |            |      |  |   |            |   |  |      | (375,000    | ) |  |   | (3,070,921  | )
|Dividends paid on Preferred Stock (3)                                   |  |                        |            |   |      |   | (268,521    | )    |  |   | (423,618    | ) |  |      |            |   |  |   |            |  
|Deemed dividends on Preferred Stock (3)                                 |  |                        |            |   |      |   | (850,869    | )    |  |   | (8,198,840  | ) |  |      |            |   |  |   |            |  
|                                                                        |  |                        |             |   |     
|Net loss applicable to common shareholders                              |  | $                      | (13,198,024 | ) |      | $ | (10,120,846 | )    |  | $ | (20,292,402 | ) |  | $    | (13,790,419 | ) |  | $ | (11,335,349 | )
|                                                                        |  |                        |             |   |     
|Net loss per share applicable to common shareholders, basic and diluted |  | $                      | (0.29       | ) |      | $ | (0.33       | )    |  | $ | (1.00       | ) |  | $    | (0.82       | ) |  | $ | (0.92       | )
|                                                                        |  |                        |             |   |     
|Shares used in computing basic and diluted net loss per share           |  |                        | 44,752,353  |   |      |   | 30,942,390  |      |  |   | 20,223,182  |   |  |      | 16,841,970  |   |  |   | 12,281,117  |  



|                                                  |  |                   |            |      |   |            |  |      |            |      |   |            |  |   |           
|------------------------------------------------- |  | ----------------- | ---------- | ---- | - | ---------- |  | ---- | ---------- | ---- | - | ---------- |  | - | ----------
|                                                  |  | As of December 31
|                                                  |  | 2004              |            | 2003 |   | 2002       |  | 2001 |            | 2000
|Condensed Balance Sheet Data:                     |  |                   |            |      |   |            |  |      |            |      |   |            |  |   |           
|Cash, cash equivalents and short-term investments |  | $                 | 25,665,096 |      | $ | 22,462,350 |  | $    | 19,167,268 |      | $ | 12,906,557 |  | $ | 3,814,992 
|Accounts receivable, net                          |  |                   | 4,498,049  |      |   | 2,658,353  |  |      | 1,621,238  |      |   | 983,467    |  |   | 80,050    
|Inventories                                       |  |                   | 8,998,361  |      |   | 3,603,134  |  |      | 2,870,342  |      |   | 1,606,333  |  |   | 182,399   
|Property and equipment, net                       |  |                   | 4,606,287  |      |   | 4,361,729  |  |      | 4,896,472  |      |   | 5,433,353  |  |   | 5,321,228 
|Long-term investments                             |  |                   | 3,039,485  |      |   |           |  |      |           |      |   |           |  |   |          
|Total assets                                      |  |                   | 48,011,961 |      |   | 33,550,563 |  |      | 28,704,107 |      |   | 21,212,843 |  |   | 10,188,367
|Current liabilities                               |  |                   | 5,662,799  |      |   | 4,032,045  |  |      | 3,795,403  |      |   | 2,907,776  |  |   | 3,751,327 
|Long-term liabilities (4)                         |  |                   | 7,825,280  |      |   | 7,725,256  |  |      | 7,850,891  |      |   | 5,634,626  |  |   | 1,307,425 
|Total shareholders equity                        |  |                   | 34,523,882 |      |   | 21,793,262 |  |      | 17,057,813 |      |   | 12,670,441 |  |   | 5,129,615 

---

|(1) | For the years 2001 through 2004, product sales primarily represent VITOSS Bone Graft Substitute sales in the U.S., Europe and Australia. For 2000, product sales represent VITOSS
Bone Graft Substitute sales in Europe and BIOGRAN product sales prior to the sale of the BIOGRAN product line. On March 22, 2000, we sold the BIOGRAN dental grafting product line to Implant Innovations, Inc. (3i) for $3,900,000.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | Cost of Sales for the year ended December 31, 2000 primarily reflects cost of sales of BIOGRAN, since prior to European approval of VITOSS Bone Graft Substitute in July 2000, costs
of producing VITOSS Bone Graft Substitute were charged to Research & Development expenses.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(3) | See Note 10 of Notes to the Consolidated Financial Statements for further discussion regarding the dividends paid and the deemed dividends on Preferred Stock.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------

|(4) | Included in long-term liabilities is a revenue interest obligation of $7,167,000 as of December 31, 2004, 2003 and 2002. As of December 31, 2001, long-term liabilities includes a
revenue interest obligation of $5,222,107. See Note 6 of Notes to the Consolidated Financial Statements.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



ITEM 7. MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS



FORWARD-LOOKING STATEMENTS



Forward-looking statements give our current expectations, forecasts of future events or goals. You can identify these statements by the fact that they do not relate
strictly to historical or current facts. These statements may include words such as may, will, anticipate, estimate, expect, project, intend, plan,
believe, seek and other words and terms of similar meaning in connection with any discussion of future operating or financial performance. In particular, these include statements relating to present or anticipated products
and markets, future revenues, capital expenditures, future financing and liquidity, adding direct sales representatives, the adequacy of available resources, sales growth, uses of cash, adequacy and valuation of inventory, and other statements
regarding matters that are not historical facts or statements of current condition. Any or all of our forward-looking statements in this Form 10-K may turn out to be wrong. They can be affected by inaccurate assumptions we might make, or by known or
unknown risks and uncertainties. Consequently, no forward-looking statement can be guaranteed. Actual future results may vary materially. There are important factors that could cause actual events or results to differ materially from those expressed
or implied by forward-looking statements. In addition, our performance and financial results could differ materially from those reflected in the forward-looking statements due to general financial, economic, regulatory and political conditions
affecting the biotechnology, orthopedic and medical device industries. We undertake no obligation to publicly update any forward-looking statements, whether as a result of new information, future events or otherwise. You are advised, however, to
consult any further disclosures we make on related subjects in our filings with the SEC. This discussion is provided as permitted by the Private Securities Litigation Reform Act of 1995.



CRITICAL ACCOUNTING POLICIES



The preparation of financial statements requires us to make assumptions, estimates and judgments that affect the reported amounts of assets and liabilities, revenues and
expenses and disclosures of contingent assets and liabilities as of the date of the financial statements. On an on-going basis, we evaluate our estimates, including, but not limited to, those related to accounts receivable and inventories. We use
authoritative pronouncements, historical experience and other assumptions as the basis for making estimates. Actual results could differ from those estimates. We believe the following critical accounting policies, which have been reviewed with the
Audit Committee, affect our more significant judgments and estimates used in the preparation of our consolidated financial statements.



12



---

##### Table of Contents

Revenue Recognition



Revenue is not recognized until persuasive evidence of an arrangement exists, performance has occurred, the sales price is fixed or determinable and collection is
probable. In the U.S., product sales revenue is recognized upon either receipt of documentation from the customer indicating their consumption of product from consigned inventory or shipment of purchased product to the customer. Outside the U.S.,
revenue from product sales is primarily recognized upon receipt of our product by our independent stocking distributors. We do not allow product returns or exchanges. We have no post-shipment obligations to our customers. Both our U.S. customers and
our independent stocking distributor customers outside of the U.S. are generally required to pay on a net 30-day basis and sales discounts are not offered.



Allowance for Doubtful Accounts



We maintain an accounts receivable allowance for an estimated amount of losses that may result from a customers failure to pay for product purchased. We analyze
accounts receivable and historical bad debts, customer concentrations and changes in customer payment patterns when evaluating the adequacy of the allowance for doubtful accounts. If the financial condition of our customers was to deteriorate and
result in an impairment of their ability to make payments, additional allowances may be required.



Inventory



Inventory is stated at the lower of
cost or market value using the first-in first-out basis, or FIFO. A provision is recorded to reduce the cost of inventories to the estimated net realizable values, if required. For the years ended December 31, 2004 and 2003, inventories include a
provision of $1,590,856 and $300,233, respectively, to write down inventory to its net realizable value prior to the expiry date of such inventory. In accordance with Statement of Financial Accounting Standards (SFAS) No. 2,
Accounting for Research and Development Costs, the costs of producing inventory in the reporting periods prior to the receipt of regulatory approval or clearance are recorded as research and development expense.



Revenue Interest Obligation



During October 2001, we completed a $10,000,000 product development and equity financing with Paul Capital Royalty Acquisition Fund, L.P.
(Paul Royalty). The net proceeds from the financing were first allocated to the fair value of the Common Stock on the date of the transaction (which was $4,777,893), and the $5,222,107 remainder of the net proceeds was allocated to the
revenue interest obligation in accordance with Emerging Issues Task Force Issues No. 88-18, Sales of Future Revenues (EITF 88-18). On March 22, 2002, we amended the original financing, which resulted in a one-time increase to
the revenue interest obligation of $1,945,593, increasing the balance of the revenue interest obligation to $7,167,700 as of December 31, 2004 and 2003.



The majority of products that are subject to the revenue interest have been approved and marketed for less than three years or are still
under development. For these reasons, as of December 31, 2004 and for the foreseeable future, we cannot currently make a reasonable estimate of future revenues and payments that may become due to Paul Royalty under this financing. Therefore, it is
premature to estimate the expected impact of this financing on our results of operations, liquidity and financial position. Accordingly, given these uncertainties, we have charged and, for the foreseeable future, we will continue to charge revenue
interest expense for the revenue interest due to Paul Royalty as revenues subject to the revenue interest obligation are recognized. Revenue interest expense of $837,844, $642,850 and $386,893 has been recorded for the years ended December 31, 2004,
2003 and 2002, respectively. The revenue interest under this agreement is treated as interest expense in accordance with EITF 88-18, Sales of Future Revenues.



Income Taxes



We account for income taxes in accordance with an asset and liability approach requiring the recognition of deferred tax assets and liabilities for the expected tax
consequences of events that have been recognized in the financial statements or tax returns. Deferred tax assets and liabilities are recorded without consideration as to their ability to be realized. The deferred tax asset includes net operating
loss carryforwards, and the cumulative temporary differences related to certain research and patent costs, which have been charged to expense in our consolidated statements of operations but have been recorded as assets for tax return purposes.
These tax assets are amortized over periods generally ranging from 10 to 17 years for tax purposes. The portion of any deferred tax asset, for which it is more likely than not that a tax benefit will not be realized, must then be offset by recording
a valuation allowance against the asset. A valuation allowance has been established against all of our deferred tax assets since, given our history of operating losses, the realization of the deferred tax asset is not assured.



Accounting for Stock Options Issued to Employees and Non-employees



We apply the intrinsic-value-based method of accounting prescribed by Accounting Principles
Board Opinion No. 25, Accounting for Stock Issued to Employees, (APB No. 25) and related interpretations to account for our stock option plans. Under this method, compensation expense is computed and recorded on the date of
grant for the intrinsic value related to stock options granted, reflected by the difference between the option exercise price and the fair market value of the underlying shares of Common Stock on the date of grant. SFAS No. 123, Accounting for
Stock-Based Compensation, (SFAS No. 123) established accounting and disclosure requirements using a fair-value based method of accounting for stock-based employee compensation plans. Under SFAS No. 123, compensation cost for the
fair-value related to stock options is computed based on the value of the stock options at the date of grant using an option valuation methodology, typically the Black-Scholes model. As required by SFAS No. 123, as amended by SFAS No. 148,
Accounting for Stock-Based Compensation, we apply the SFAS No. 123 fair-value method of accounting to non-employee stock option grants. For the years ended December 31, 2004, 2003 and 2002, we recorded $439,068, $689,762, and $326,093,
respectively, of expense related to SFAS No. 123 for our non-employee stock option grants. For options granted to employees, SFAS No. 123 allows a company either to record the Black-Scholes model value of the stock options in its statement of
operations or continue to record the APB No. 25 intrinsic value in its statement of operations and disclose the SFAS No. 123 fair value. For options granted to employees, we apply the intrinsic value based method of accounting under APB No. 25, and
disclose the SFAS No. 123 fair value.



In December 2004, the FASB issued SFAS
No. 123R, Share-Based Payment. This statement revises SFAS No. 123, and requires companies to expense the value of employee stock options and similar awards. The effective date of this standard is interim and annual periods beginning
after June 15, 2005. Upon the adoption of SFAS No. 123R, we will be required to expense stock options in our Consolidated Statements of Operations when they are granted. We estimate that the effect on net loss and loss per share in the periods
following adoption of SFAS No. 123R will be consistent with our proforma disclosure under SFAS No. 123, except that estimated forfeitures will be considered in the calculation of compensation expense under SFAS No. 123R. However, the actual effect
on net loss and loss per share will vary depending upon the number of grants of options in 2005 compared to prior years. Further, we have not yet determined the actual model we will use to calculate fair value.



13



---

##### Table of Contents

LIQUIDITY AND CAPITAL RESOURCES



We have experienced negative operating cash flows since our inception, and we have funded our operations primarily from the proceeds
received from sales of our stock. Our cash, cash equivalents and short-term investments of $22,462,350 as of December 31, 2003, was supplemented, during 2004, by the receipt in July 2004 of $24, 024,375 in net proceeds realized from the sale of
5,681,818 shares of our common stock to Angiotech, as well as to $1,293,355 realized from the exercise of stock options and warrants and the purchase of common stock under our Employee Stock Purchase Plan. From these amounts, $17, 846,441 of cash
was used in operations, which included $8,825,779 in working capital for the increase in accounts receivable and inventory, and $1,424,513 was used to purchase property and equipment.



We invest excess cash in highly liquid investment-grade marketable securities including corporate commercial paper and U.S. government
agency bonds. As of December 31, 2004 and 2003, cash, cash equivalents, short-term and long-term investments consisted of the following:



|                                                |  |                  |            |       |   |        |  |   |                   |   |  |   |            |  
|----------------------------------------------- |  | ---------------- | ---------- | ----- | - | ------ |  | - | ----------------- | - |  | - | ---------- | -
|                                                |  | Gross Unrealized |           
|                                                |  | Book Value       |            | Gains |   | Losses |  |   | Fair Market Value |  
|December 31, 2004:                              |  |                  |            |       |   |        |  |   |                   |   |  |   |            |  
|Cash and cash equivalents                       |  | $                | 9,831,544  |       | $ |       |  | $ |                  |   |  | $ | 9,831,544  |  
|Short-term investments                          |  |                  | 15,857,774 |       |   | 834    |  |   | (25,056           | ) |  |   | 15,833,552 |  
|Long-term investments                           |  |                  | 3,045,763  |       |   | 27     |  |   | (6,305            | ) |  |   | 3,039,485  |  
|                                                |  |                  |            |      
|                                                |  | $                | 28,735,081 |       | $ | 861    |  | $ | (31,361           | ) |  | $ | 28,704,581 |  
|                                                |  |                  |            |      
|Percentage of total assets                      |  |                  |            |       |   |        |  |   |                   |   |  |   | 59.8       | %
|                                                |  |                  |            |      
|December 31, 2003:                              |  |                  |            |       |   |        |  |   |                   |   |  |   |            |  
|Cash and cash equivalents                       |  | $                | 20,464,350 |       | $ |       |  | $ |                  |   |  | $ | 20,464,350 |  
|Short-term investments: certificates of deposit |  |                  | 1,998,000  |       |   |       |  |   |                  |   |  |   | 1,998,000  |  
|                                                |  |                  |            |      
|                                                |  | $                | 22,462,350 |       |   |       |  |   |                  |   |  | $ | 22,462,350 |  
|                                                |  |                  |            |      
|Percentage of total assets                      |  |                  |            |       |   |        |  |   |                   |   |  |   | 67.0       | %



The following is a summary of selected
cash flow information:



|                                                             |  |                        |             |   |      |   |            |      |  |   |             |  
|------------------------------------------------------------ |  | ---------------------- | ----------- | - | ---- | - | ---------- | ---- |  | - | ----------- | -
|                                                             |  | Year Ended December 31 |            
|                                                             |  | 2004                   |             |   | 2003 |   |            | 2002 | 
|Net cash used in operating activities                        |  | $                      | (17,846,441 | ) |      | $ | (8,413,547 | )    |  | $ | (11,143,286 | )
|Net cash (used in) provided by investing activities          |  |                        | (18,340,052 | ) |      |   | 1,358,973  |      |  |   | (4,506,031  | )
|Net cash provided by financing activities                    |  |                        | 25,404,849  |   |      |   | 12,277,642 |      |  |   | 17,631,695  |  
|Effect of exchange rate changes on cash and cash equivalents |  |                        | 148,838     |   |      |   | 66,014     |      |  |   | 286,333     |  
|                                                             |  |                        |            
|Net (decrease) increase in cash and cash equivalents         |  | $                      | (10,632,806 | ) |      | $ | 5,289,082  |      |  | $ | 2,268,711   |  



NET CASH USED IN OPERATING
ACTIVITIES



OPERATING CASH INFLOWS-



Operating cash inflows for the years ended December 31, 2004 and 2003 have been derived
primarily from VITOSS Bone Graft Substitute and IMBIBE Bone Marrow Aspirate and Delivery Device product sales in the U.S. and from VITOSS Bone Graft Substitute, CORTOSS Synthetic Cortical Bone and ALIQUOT Micro Delivery System product sales outside
the U.S. We have also received cash inflows from interest income on cash equivalents and investments.



OPERATING CASH OUTFLOWS-



Our operating
cash outflows for the twelve months ended December 31, 2004 have primarily been used for (i) the production of inventory, including $6,986,083 used for the inventory build to support the multiple commercial launches of new product configurations
under our VITOSS FOAM product platform, (ii) headcount additions, as we expand our field sales network and strengthen our sales management team, (iii) payment of sales commissions on growing product sales and (iv) operating expenses including
Sarbanes-Oxley compliance-related activities. Additionally, operating cash outflows have continued to be utilized for development and pre-clinical and clinical activities in preparation for regulatory filings of our products in our development
pipeline.



In January 2004, the revenue interest assignment agreement with Paul
Royalty was amended by mutual agreement to reduce the advance payment for 2004 from $2,000,000 to $1,100,000, which was paid to Paul Royalty during February 2004 net of the $357,150 balance in prepaid revenue interest expense outstanding as of
December 31, 2003. During the year ended December 31, 2004, we paid Kensey $5,285,408 for product inventory manufactured on our behalf. In accordance with the Angiotech agreement, during 2004, we purchased from Angiotech approximately $400,000 of
centrifuge assets, which are used along with VITAGEL. Additionally, during the year ended December 31, 2004, we paid Angiotech $164,565 for product inventory manufactured on our behalf.



Our operating cash outflows for 2003 have primarily been used for the production of inventory, additional investments made in strengthening
our field sales network through the addition of direct sales representatives in those U.S. sales territories where either we did not have independent sales agency coverage or the territory is under served in order to support the growth of U.S.
product sales and the increased commissions paid to the independent sales agencies and direct sales representatives in the U.S. as a result of higher product sales. In addition, funds have been used for development and pre-clinical and clinical
activities in preparation for regulatory filings of our products in development. Additionally for the year ended December 31, 2003, we paid a contractually required advance payment of $1,000,000 to Paul Royalty. Of the $1,000,000 paid to Paul
Royalty, $642,850 was earned during 2003 and the balance of $357,150 was included in prepaid revenue interest expense on the accompanying consolidated balance sheet as of December 31, 2003.



OPERATING CASH FLOW REQUIREMENTS OUTLOOK



We expect to focus our efforts on sales growth under our VITOSS Bone Graft Substitute
product line for 2005 through additional extensions of our VITOSS FOAM product line configurations and the launch of VITAGEL Surgical Hemostat, on the collection and publication of VITOSS Bone Graft Substitute post-clinical data for marketing and
sales purposes, and on continual improvements to our distribution channels. We expect to continue to use cash to build inventories for new product launches and to support the launch of VITAGEL. As a result, there may be future quarterly fluctuations
in spending. Prior to the launch of each new product line configuration, significant inventory levels must be manufactured. The inventory may be manufactured in anticipation of the receipt of regulatory clearance and may be initially built with
one-year shelf life, so as to accelerate the commercial launch of the product, once cleared, to our field sales network of independent sales agencies and direct sales representatives. If the inventory is built in the reporting periods prior to the
receipt of the required regulatory clearance, the cost of the inventory manufactured will be expensed in accordance with SFAS No. 2 Accounting for Research and Development Costs.



14



---

##### Table of Contents

In an effort to further increase sales of our new VITOSS Bone Graft Substitute product line configurations in future
quarters, we intend to add direct sales representatives to our organization for those territories in the U.S. where we either do not currently have independent sales agency coverage or the territory is under served.



Additionally, we expect to continue to use cash and cash equivalents during 2005 in operating
activities associated with clinical trials in the U.S. for CORTOSS, research and development, product development for our VITOSS Bone Graft Substitute product line configurations and the ENDOSKELETON TA platform, and the associated marketing and
sales activities with VITOSS Bone Graft Substitute, IMBIBE and VITAGEL in the U.S. and VITOSS Bone Graft Substitute, CORTOSS and ALIQUOT outside the U.S. We expect to incur approximately $4.5 million in external costs over the next two to three
years in the execution of the CORTOSS pivotal clinical study in the U.S. The timing of such expense is largely dependent upon the rate of patient enrollment in the study.



Our operating cash flow requirements are heavily dependent upon the timing of receipt of FDA 510(k) clearance for new product line
configurations, the timing of inventory builds to support product launches and related inventory valuations, the timing of subsequent launches and acceptance of our new product line configurations, such as VITAGEL and VITOSS FOAM Pack, the rate at
which we add new direct sales representatives and the rate at which our field sales network generates sales in their respective territories. Accordingly, for 2005, our operating cash flow requirements may still be subjected to quarterly volatility,
up or down. If the FDA does not clear additional new product line configurations under the 510(k) regulatory process, we do not expect sales to generate cash flow in excess of operating expenses for the foreseeable future, if at all. Until such
sales levels are achieved, if ever, we expect to continue to use cash, cash equivalents and short-term investments to fund operating activities.



Agreement with Kensey Nash Corporation In March 2003, we entered into an agreement with Kensey to jointly develop and commercialize new biomaterials-based
products. Kensey has the exclusive right to manufacture any jointly developed approved product for seven years from first commercial sale of the first jointly developed product and we will market and sell the product worldwide. In March 2005, the
initial term of this agreement was extended by amendment for an additional three years. Following the regulatory clearance of a new product under the agreement, we have obligations to pay Kensey for manufacturing the product, to achieve minimum
sales levels in the first two years following commercialization of the first approved product under this agreement and make royalty payments to Kensey based on the net sales of such product. In December 2003, we received FDA 510(k) clearance for the
first jointly developed product platform, VITOSS FOAM, and we commenced sales of the first of several product configurations under the VITOSS FOAM product platform during February 2004. Approximately 42% of our product sales during 2004 were from
products co-developed with Kensey and we anticipate this percentage to increase during 2005. As of December 31, 2004, we owed Kensey $1,329,050 for manufactured product inventory, which is included in accounts payable on the consolidated balance
sheet. Amounts due to Kensey as of December 31, 2004 are expected to be paid by us during the first quarter of 2005. We expect the amount of product inventory to be manufactured by Kensey on our behalf in 2005 to be approximately $5,000,000, which
reflects a greater portion of inventory replenishment rather than launch quantity production.



Agreement with Cohesion Technologies, Inc. In June 2004, we entered into an agreement with Cohesion Technologies, Inc., a wholly-owned subsidiary of Angiotech Pharmaceuticals, Inc., to distribute, market and
sell CoStasis® (to be re-branded as VITAGEL), a composite liquid hemostat, and the CELLPAKER® collection system to surgical customers throughout
North America, with an option to expand the territory to include the European Union and the rest of the world. Under the agreement, we have obligations to purchase the products and make royalty payments to Angiotech based on the net sales of such
products and we have begun the process to allow us to assume the full responsibility for the oversight and management for the manufacturing of such products by early 2006. We expect to spend approximately $2,000,000 during 2005 to complete the
transfer of manufacturing responsibilities, most of which is expected to be capitalized. The gross margin percentage for VITAGEL and CELLPAKER is expected to be lower than that for our current VITOSS Bone Graft Substitute product line.



Revenue Interest The revenue interest provides for Paul Royalty to receive 3.5% on
the first $100,000,000 of annual sales, reducing to 1.75% of annual sales in excess of $100,000,000 of certain of our products, including VITOSS Bone Graft Substitute, CORTOSS and RHAKOSS, in North America and Europe through 2016, subject to certain
adjustments. This revenue interest percentage is subject to increase to a maximum rate of 4.375% on that portion of product sales that specifically relates to VITOSS Bone Graft Substitute and CORTOSS, if we fail to meet contractually specified
levels of annual net sales of products for which Paul Royalty is entitled to receive its revenue interest.



During the remaining term of the Paul Royalty revenue interest agreement, we are required to make advance payments on the revenue interest obligation at the beginning of each year. In January 2005, Paul Royalty paid
to us $262,154 which represents the balance of the prepaid revenue interest expense outstanding as of December 31, 2004. In January 2005, the revenue interest assignment agreement with Paul Royalty was amended by mutual agreement to reduce the
advance payment for 2005 from $3,000,000 to $1,600,000, which was paid to Paul Royalty during January 2005. The amount of the advance payment shall be $3,000,000 in each of the years 2006 through 2016. While we believe that we will have sufficient
cash at the end of 2005 and 2006 to make the required $3,000,000 advance payment to Paul Royalty during 2006 and 2007, we cannot be certain that we will have sufficient cash to meet our advance payment obligations for the years 2007 through 2016.
Advance payments affect cash flow when made, but they affect reported earnings only as the advance payments are credited within each period against the revenue interest actually earned by Paul Royalty during that period, with any excess advance
payments to be refunded to us shortly after the end of the year.



As of
December 31, 2004, we were in compliance with all financial covenants. However, if we fail to maintain certain specified balances and shareholders equity, Paul Royalty can demand that we repurchase its revenue interest. We may not have
sufficient cash funds to repurchase the revenue interest upon a repurchase event. The exact amount of the repurchase price is dependent upon certain factors, including when the repurchase event occurs. If a repurchase event had been triggered and
Paul Royalty exercised its right to require us to repurchase its revenue interest as of December 31, 2004, we would have owed Paul Royalty $20,993,264. As of December 31, 2004, we do not expect to fall out of compliance in the foreseeable future
with the financial covenants of the revenue interest obligation.



NET CASH
PROVIDED BY (USED IN) INVESTING ACTIVITIES



INVESTING CASH
INFLOWS



During 2004 and 2003, we received $1,998,000 and
$1,994,000, respectively, from the sale of investment grade marketable securities.



During the year ended December 31, 2004, we received $14,480 from the sale of used laboratory equipment.



15



---

##### Table of Contents

INVESTING CASH OUTFLOWS



During the year ended December 31, 2004, $18,928,019 was used for the purchase of investment grade short-term and long-term marketable
securities, with a weighted average maturity of less than six months and a weighted average interest rate of approximately 2.5%.



We have invested $1,424,513 and $635,027 for the year ended December 31, 2004 and 2003, respectively, primarily for the purchase of manufacturing equipment, computer
equipment and leasehold improvements.



INVESTING CASH OUTLOOK



We expect the rate at which we invest funds in 2005 related to the
purchase of leasehold improvements and capital equipment to increase by approximately $1,000,000 as compared to 2003 and 2004. The anticipated investments in additional manufacturing equipment primarily relate to our assumption in 2005 of full
manufacturing responsibilities related to VITAGEL by early 2006 and to our VITOSS Bone Graft Substitute product line extensions. We will seek to finance new capital investments through notes payable or capital leases under an equipment line of
credit.



NET CASH PROVIDED BY FINANCING ACTIVITIES



FINANCING CASH INFLOWS



During the year ended December 31, 2004, we sold 5,681,818 shares of Common Stock for net
proceeds of $24,024,375. During the year ended December 31, 2003, we sold 4,892,856 shares of Common Stock and warrants to purchase 978,573 shares of Common Stock at a price of $2.80 per share for net proceeds of $12,392,785 (see Note 10 to the
consolidated financial statements).



During the year ended December 31, 2004,
we received $514,288, $696,932 and $82,135 from warrant exercises, stock option exercises and purchases of Common Stock under our Employee Stock Purchase Plan, respectively. During the year ended December 31, 2003, we received $175,000, $81,486 and
$45,762 from warrant exercises, stock option exercises and purchases of Common Stock under our Employee Stock Purchase Plan, respectively.



For the years ended December 31, 2004 and 2003, we issued notes payable of $537,974 and $292,293, respectively, in connection with the purchase of property and equipment.



FINANCING CASH OUTFLOWS



During 2004 and 2003, $440,088 and $585,280, respectively, were used to repay notes payable
and capital lease obligations.



During the year ended December 31, 2004 and
2003, we incurred additional costs of $10,767 and $124,404, respectively, associated with the prior year sale of our stock.



FINANCING REQUIREMENTS OUTLOOK



The extent and timing of proceeds from future stock option and warrant exercises, if any, are primarily dependent upon our Common Stocks market price, as it relates
to the exercise prices and expiration dates of the stock options and warrants.



We do not expect sales to generate cash flow in excess of operating expenses for at least the next two years, if ever. Until such sales levels are achieved, we expect to continue to use cash, cash equivalents, short-term and long-term
investments to fund operating and investing activities. We believe our existing cash, cash equivalents, short-term and long-term investments of $28,704,581 as of December 31, 2004, will be sufficient to meet our currently estimated operating and
investing requirements into 2006. We will seek to finance a portion of our capital equipment needs through indebtedness secured by notes payable.



CONTRACTUAL OBLIGATIONS



|                    |  |        |           |                                          |   |         |  |   |          
|------------------- |  | ------ | --------- | ---------------------------------------- | - | ------- |  | - | ---------
|                    |  | Leases |           | NotesPayable andCapital LeaseObligations |   | Total  
|2005                |  | $      | 422,695   |                                          | $ | 484,672 |  | $ | 907,367  
|2006                |  |        | 436,907   |                                          |   | 310,198 |  |   | 747,105  
|2007                |  |        | 425,328   |                                          |   | 181,678 |  |   | 607,006  
|2008                |  |        | 374,254   |                                          |   |        |  |   | 374,254  
|2009                |  |        | 381,694   |                                          |   |        |  |   | 381,694  
|2010 and thereafter |  |        | 1,014,890 |                                          |   |        |  |   | 1,014,890
|                    |  |        |          
|                    |  | $      | 3,055,768 |                                          | $ | 976,548 |  | $ | 4,032,316



Leases. We lease office space
and equipment under non-cancelable operating leases.



Notes Payable and
Capital Lease Obligations. During July 2002, we entered into a financing arrangement with a lending institution. The arrangement provided individual notes payable with a term of 35 months from the date of issuance for each note. The notes
payable are secured by certain capital assets. During 2004, we closed on two individual notes totaling an aggregate principal amount of $537,974 with annual interest rates of approximately 11.43%. During 2003, we closed on two individual notes
totaling an aggregate principal amount of $292,293 with annual interest rates of approximately 10.42%, and during 2002, we closed on three individual notes totaling an aggregate principal amount of $788,381 with annual interest rates of
approximately 11.29%. During January 2002, we entered into a $125,000 capital lease financing arrangement with a different lending institution. The term of this lease is 60 months with an annual interest rate of 11.45%.



Revenue Interest. See above discussion under Item 7. Managements Discussion And
Analysis Of Financial Condition And Results Of Operations - Critical Accounting Policies and Liquidity and Capital Resources.



Agreement with Kensey Nash Corporation. See above discussion under Item 7. Managements Discussion And Analysis Of Financial Condition And Results Of
Operations - Liquidity and Capital Resources.



Agreement with Cohesion
Technologies, Inc. See above discussion under Item 7. Managements Discussion And Analysis Of Financial Condition And Results Of Operations - Liquidity and Capital Resources.



16



---

##### Table of Contents

RESULTS OF OPERATIONS



This section should be read in conjunction with the detailed discussion under Liquidity and Capital Resources. As noted above, we expect to continue to incur
operating losses in the future as we continue our product development efforts.



Comparison of the Year Ended December 31, 2004 to the Year Ended December 31, 2003



Product Sales. Product sales for 2004 increased 59% to $24,661,382 from $15,468,621 in 2003. Sales growth was primarily attributable to the expansion of our existing product portfolio and improved market
penetration in the U.S., reflecting the increased size of the U.S. field sales network, which resulted in improved market coverage.



For the year ended December 31, 2004 and 2003, 93% and 92% of product sales, respectively, were in the U.S., primarily from sales of VITOSS Bone Graft Substitute and
IMBIBE. The remaining sales, during 2004 and 2003, were a result of VITOSS Bone Graft Substitute, CORTOSS and ALIQUOT sales outside the U.S., primarily in Europe.



Gross Profit. Gross profit for the full year 2004 and 2003 was $16,902,490 and $12,831,149, respectively. As a percentage of sales,
gross profit was 69% for 2004, as compared to 83% for 2003. The gross profit percentage for 2004 was negatively impacted by a $1,590,856 adjustment to write down inventory to its net realizable value. The write down of inventory arose from the shift
in product mix toward certain VITOSS FOAM products introduced in 2004 and one-year shelf-life packaging on other VITOSS FOAM products. The $1,590,856 adjustment to write down inventory during the year ended December 31, 2004 lowered the gross profit
percentage by 6% for the period. The lower gross profit percentage for 2004 was further affected by the shift in product mix toward the VITOSS FOAM product platform, which has a lower gross profit percentage on a higher average selling price per
unit as compared to our other products.



Operating Expenses. Operating
expenses for the years ended December 31, 2004 and 2003 were $29,439,511 and $21,252,581, respectively, which represents a 39% increase as compared to a 59% increase in product sales for year.



General & administrative expenses for 2004 increased to $5,595,049 from $4,243,108 for
2003 primarily due to consulting costs associated with Sarbanes-Oxley compliance initiatives, patent-related legal expenses in connection with additional filings associated with our new products, and additional headcount. General &
administrative expenses decreased to 23% of product sales for 2004 as compared to 27% of product sales for 2003.



Selling & marketing expenses were $18,187,113 for the year ended December 31, 2004, a 49% increase from $12,178,503 for the year ended December 31, 2003. Selling and
marketing expenses increased for the twelve months ended December 31, 2004 primarily due to higher salary and benefit costs incurred by increasing the size of our sales management team and expanding our field sales team of direct sales
representatives to support the growth of U.S product sales. The remainder of the increase in selling and marketing expenses was due to higher commissions paid in the U.S. as a result of increased product sales in 2004. Selling & marketing
expenses decreased to 74% of product sales for 2004 as compared to 79% of product sales for 2003.



Research & development expenses increased to $5,657,349 for 2004 from $4,830,970 for 2003. The 17% increase is primarily due to development work associated with additional product configurations to be sold under
our VITOSS FOAM platform and costs associated with restarting and revalidating our CORTOSS manufacturing facility. Research & development expenses decreased to 23% of product sales for 2004 as compared to 31% of product sales during 2003. We
expect research and development expenses to increase in 2005 as a result of our CORTOSS clinical trial in the U.S.



Net other expense. Net other expense includes interest income, interest expense and revenue interest expense. We recorded $661,003 and $580,024 of net other
expense for the years ended December 31, 2004 and 2003, respectively. The increase in net other expense is primarily attributed to higher revenue interest expense incurred under the arrangement with Paul Royalty due to higher product sales. This
increase in net other expense was partially offset by higher interest income as a result of higher average cash, cash equivalent, short-term and long-term investment balances.



Dividends on Preferred Stock. For the year ended December 31, 2003, dividends declared of $268,521 were paid in 84,281 shares of our
Common Stock to holders of our Series A 6% Adjustable Cumulative Convertible Voting Preferred Stock (the Series A Preferred Stock). In addition, for the year ended December 31, 2003, we recorded $850,869 to recognize the deemed dividend
as it relates to the increasing dividend rate, which was applicable to the Series A Preferred Stock in accordance with Staff Accounting Bulletin No. 68, Increasing Rate Preferred Stock (SAB 68). There were no dividends or deemed
dividends recorded during 2004 as a result of conversion of the majority of the Series A Preferred Stock to Common Stock on June 27, 2003.



Comparison of the Year Ended December 31, 2003 to the Year Ended December 31, 2002



Product Sales. Product sales for 2003 increased 49% to $15,468,621 as compared to $10,379,205 for 2002. The product sales increase
from 2002 to 2003 is primarily attributable to market penetration of our VITOSS Micro Morsels and Macro Morsels product configurations, which are sold under our VITOSS Bone Graft Substitute product platform in the U.S. Additionally, the improved
penetration resulted from the addition during the second half of 2003 of our first direct sales representatives in our U.S. field sales network to improve our distribution and market coverage. Approximately 92% of product sales for 2003 were from
VITOSS Bone Graft Substitute and IMBIBE sales in the U.S., as compared to approximately 93% of product sales from the U.S. during 2002. The remaining sales during both 2003 and 2002 were primarily a result of VITOSS Bone Graft Substitute and CORTOSS
sales in Europe.



Gross Profit. Our gross profit for the year ended
December 31, 2003 was $12,831,149 or 83% of product sales. In comparison, our gross profit for the year ended December 31, 2002 was $8,800,400 or 85% of product sales. The decrease in gross profit margins for 2003 in comparison to 2002 is due to the
slightly lower margins on the new product configurations sold under our VITOSS Bone Graft Substitute platform in the U.S. as well as slightly higher proportion of sales from outside of the U.S. during 2003, where the average selling price is lower
in comparison to the U.S.



Operating Expenses. Operating expenses for
year ended December 31, 2003 were $21,252,581 compared to $20,176,085 for the same period in 2002.



General & administrative expenses for the year ended December 31, 2003 were $4,243,108, a 25% decrease from $5,640,465 in 2002. The lower general & administrative expenses were principally due to lower
administrative headcount related costs.



For the year ended December 31, 2003,
selling & marketing expenses increased 37% to $12,178,503 from $8,870,748 in the comparable period last year. The increase in selling and marketing expenses was principally due to the expansion of our field sales network through the addition of
direct sales representatives in those U.S. sales territories where either we do not have independent sales agency coverage or the territory is under served in order to support the growth of U.S. product sales and the increased commissions paid to
the independent sales agencies and direct sales representatives in the U.S. as a result of higher product sales.



For the year ended December 31, 2003, research and development expenses decreased to $4,830,970 from $5,664,872 during the same period in 2002, due to the completion in
2002 of certain process development work relative to CORTOSS.



Net Other
Expense. Net other expense includes interest income, interest expense and revenue interest expense. We recorded $580,024 and $294,299 of net other expense for the years ended December 31, 2003 and 2002, respectively. The increase in net other
expense between 2003 and 2002 is primarily attributable to higher revenue interest expense under the arrangement with Paul Royalty incurred as a result of higher product sales.



17



---

##### Table of Contents

Dividends on Preferred Stock During the years ended December 31, 2003 and 2002, we declared and paid dividends of
$268,521 and $423,618, respectively, on the Series A Preferred Stock. These dividends were paid in-kind by issuing an aggregate of 84,281 and 146,311 shares of our Common Stock, respectively. Due to the automatic conversion during the second quarter
of 2003 of the Series A Preferred Stock described above, no dividends were required to be paid for periods after March 31, 2003.



During the third and fourth quarters of the year ended December 31, 2002, we recorded a charge of $7,980,672 that represented a deemed dividend relating to the intrinsic
value of the beneficial conversion feature of the Series A Preferred Stock.



The original terms of the Series A Preferred Stock stated that beginning after June 30, 2004, for any shares of Series A Preferred Stock still outstanding and not converted to Common Stock, the dividend rate will increase each quarter by an
additional two percentage points per year, up to a maximum dividend rate of 14% per year. Accordingly, for the years ended December 31, 2003 and 2002, we recorded $850,869 and $218,168, respectively, of dividend accretion related to the higher
dividend rates applicable to the Series A Preferred Stock for periods beginning after June 30, 2004 in accordance with SAB 68. It was determined that the Series A Preferred Stock has a beneficial conversion feature (BCF) in accordance
with EITF Issue No. 98-5, Accounting for Convertible Securities with Beneficial Conversion Features or Contingently Adjustable Conversion Ratios and EITF Issue No. 00-27. We consider the quarterly reporting period in which the BCF was
recognized to be appropriately excludable from the period of dividend attribution as described in SAB 68, since the third quarter of 2002 already included a disproportionate dividend attribution. Due to the BCF on the July 2002 closing, we commenced
recognition of the implied discount addressed in SAB 68 in the fourth quarter of 2002. Similarly, for the October 2002 closing, no additional dividend was recorded pursuant to SAB 68 as the fourth quarter of 2002 included the BCF for the October
2002 closing. The SAB 68 discount relating to the October 2002 closing began to be recorded in the first quarter of 2003.



CERTAIN RISKS RELATED TO OUR BUSINESS



If losses continue in the long term, it could limit our growth in the orthopedic industry and jeopardize our viability.



We have experienced negative operating cash flows since our inception and have funded our
operations primarily from proceeds received from sales of our stock. In July 2004, we raised approximately $24.0 million in net proceeds from the sale of 5,681,818 shares of our common stock to Angiotech Pharmaceuticals, Inc. We believe our existing
cash, cash equivalents, short-term and long-term investments of $28,704,581 as of December 31, 2004, will be sufficient to meet our currently estimated operating and investing requirements into 2006. To date, we have not been profitable. We have
incurred substantial operating losses since our inception and, at December 31, 2004, had an accumulated deficit of approximately $105.2 million. These losses have resulted principally from:



| |  | the development and patenting of our technologies;
|- |  | --------------------------------------------------



| |  | pre-clinical and clinical studies;
|- |  | ----------------------------------



| |  | preparation of submissions to the FDA and foreign regulatory bodies;
|- |  | --------------------------------------------------------------------



| |  | the development of manufacturing, sales and marketing capabilities; and
|- |  | -----------------------------------------------------------------------



| |  | unforeseen competitor developments which adversely affect our distribution channels.
|- |  | ------------------------------------------------------------------------------------



We expect to continue to incur significant operating losses in the future as we continue our product development efforts, expand our
marketing and sales activities and further develop our manufacturing capabilities. We may not ever successfully commercialize our products in development. We may never be able to achieve or maintain profitability in the future and our products may
never be commercially accepted or generate sufficient product sales to fund operations.



If we fail to meet our obligations under a revenue sharing agreement, we may be required to repurchase from an investor its right to receive revenues on certain of our product sales, and the investor could foreclose on certain assets
that are essential to our operations.



During October 2001, we completed a
$10,000,000 product development and equity financing with Paul Royalty. In this financing, we sold Paul Royalty a revenue interest and shares of our common stock. The revenue interest provides for Paul Royalty to receive 3.5% on the first
$100,000,000 of annual sales, reducing to 1.75% of annual sales in excess of $100,000,000 of certain of our products, including VITOSS Bone Graft Substitute, CORTOSS and RHAKOSS, in North America and Europe through 2016, subject to certain
adjustments. This revenue interest percentage is subject to increase to a maximum rate of 4.375% on that portion of product sales specifically related to VITOSS Bone Graft Substitute and CORTOSS Synthetic Cortical Bone if we fail to meet
contractually specified levels of annual net sales of products for which Paul Royalty is entitled to receive its revenue interest. We do not currently expect that changes in the revenue interest percentage resulting from fluctuations in sales of
products subject to the revenue interest will have a material effect on operating results for a period when considered relative to sales of the products for that period.



Throughout the term of the Paul Royalty revenue interest agreement, we are required to make advance payments on the revenue interest
obligation at the beginning of each year. In January 2003, we paid to Paul Royalty the contractually required advance payment of $1,000,000. Of the $1,000,000 paid to Paul Royalty, $642,850 was earned in 2003 and the balance of $357,150 was included
in prepaid revenue interest expense on the consolidated balance sheet as of December 31, 2003. In January 2004, the revenue interest assignment agreement with Paul Royalty was amended by mutual agreement to reduce the advance payment for 2004 from
$2,000,000 to $1,100,000, which was paid to Paul Royalty during February 2004, net of the $357,150 balance in prepaid revenue interest expense outstanding as of December 31, 2003. During the year ended December 31, 2004, $837,844 of revenue interest
expense was earned by Paul Royalty. The prepaid balance of $262,154 was included in prepaid revenue interest expense on the consolidated balance sheet as of December 31, 2004. In January 2005, the revenue interest assignment agreement with Paul
Royalty was amended by mutual agreement to reduce the advance payment for 2005 from $3,000,000 to $1,600,000, which was paid to Paul Royalty during January 2005. Paul Royalty paid to us the $262,154 balance in prepaid revenue interest expense
outstanding as of December 31, 2004. The amount of the advance payment remains $3,000,000 in each of the years 2006 through 2016. While we believe that we will have sufficient cash at the end of 2005 to make the required $3,000,000 advance payments
to Paul Royalty during 2006, we cannot be certain that we will have sufficient cash to meet our advance payment obligations for the years 2007 through 2016. Advance payments impact cash flow when made, and they affect earnings only as the advance
payments are credited within each period against the revenue interest actually earned by Paul Royalty during that year, with any excess advance payments refunded to us shortly after the end of the year.



Our obligation to pay the revenue interest is secured by our licenses, patents and trademarks
relating to certain of our products, including VITOSS Bone Graft Substitute, CORTOSS and RHAKOSS, in North America and Europe, and the 12% revenue interest we pay to one of our wholly-owned subsidiaries, on the sales of our products (collectively,
the Pledged Assets). We are also required to maintain:



| |  | cash and cash equivalent balances equal to or greater than the product of (i) 1.5 times (ii) total operating losses, net of non-cash charges, for the preceding fiscal quarter; and
|- |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | total shareholders equity of at least $8,664,374; provided, however, that under the provisions of the agreement with Paul Royalty, when calculating shareholders equity
for the purposes of the financial covenants, the revenue interest obligation is included in shareholders equity at its carrying value.
|- |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



As of December 31, 2004, we were in compliance with all financial covenants. However, if we fail to maintain such balances and shareholders equity, Paul Royalty can
demand that we repurchase its revenue interest.



18



---

##### Table of Contents

In addition to the failure to comply with the financial covenants described above, the occurrence of certain events,
including those set forth below, triggers Paul Royaltys right to require us to repurchase its revenue interest:



| |  | a judicial decision that has a material adverse effect on our business, operations, assets or financial condition;
|- |  | ------------------------------------------------------------------------------------------------------------------



| |  | the acceleration of our obligations or the exercise of default remedies by a secured lender under certain debt instruments;
|- |  | ---------------------------------------------------------------------------------------------------------------------------



| |  | a voluntary or involuntary bankruptcy that involves us or one of our wholly owned subsidiaries;
|- |  | -----------------------------------------------------------------------------------------------



| |  | our insolvency;
|- |  | ---------------



| |  | a change in control of our company; and
|- |  | ---------------------------------------



| |  | the breach of a representation, warranty or certification made by us in the agreements with Paul Royalty that, individually or in the aggregate, would reasonably be expected to have
a material adverse effect on our business, operations, assets or financial condition, and such breach is not cured within 30 days after notice of the breach from Paul Royalty.
|- |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



In addition, our failure to maintain strategic reserve supplies of each significant
single-source material used to manufacture VITOSS Bone Graft Substitute, CORTOSS and certain products that we may develop in the future may result in a breach of our material financing agreement with Paul Royalty. We may not have sufficient cash
funds to repurchase the revenue interest upon a repurchase event. The exact amount of the repurchase price is dependent upon certain factors, including when the repurchase event occurs. If a repurchase event had been triggered and Paul Royalty
exercised its right to require us to repurchase its revenue interest as of December 31, 2004, we would have owed Paul Royalty $20,993,264.



The repurchase price for Paul Royaltys revenue interest as of a given date is calculated in three steps. First, a specified annual rate of return (not to exceed
45%) is applied to Paul Royaltys $10,000,000 original purchase price from October 16, 2001 to the date of determination of the repurchase price. Second, the result obtained from the first step of the calculation is added to the original
$10,000,000 purchase price. Third, the sum obtained from the second step of the calculation is reduced by the sum of $3,333,333 and the actual amount of revenue interest paid during the specified period.



If we were unable to repurchase the revenue interest upon a repurchase event, Paul Royalty
could foreclose on the Pledged Assets, and we could be forced into bankruptcy. Paul Royalty could also foreclose on the Pledged Assets if we became insolvent or involved in a voluntary or involuntary bankruptcy proceeding. No repurchase events or
foreclosures have occurred as of the date of this filing. In the event that we repurchased Paul Royaltys revenue interest, Paul Royalty would have no obligation to surrender the shares of our common stock that it had purchased as part of the
revenue interests assignment transaction.



If we are unable to increase
sales of our approved products, our operating results will be affected adversely.



Because several of our products have only been recently approved and launched, and the markets for our products are evolving, we cannot accurately predict either the future growth rate of product sales, if any, or the ultimate size of these
markets. Certain factors that may limit our ability to increase sales include:



| |  | our dependence on the efforts of independent agents and distributors to promote the use of our products, over which we have limited control;
|- |  | --------------------------------------------------------------------------------------------------------------------------------------------



| |  | the introduction of new products into the market by other orthopedic companies based upon competing technologies;
|- |  | -----------------------------------------------------------------------------------------------------------------



| |  | our dependence on the continued publication of independent pre-clinical and clinical data to support the use of our products;
|- |  | -----------------------------------------------------------------------------------------------------------------------------



| |  | our need to train a sufficient number of surgeons to create demand for our products; and
|- |  | ----------------------------------------------------------------------------------------



| |  | the need for payors to authorize insurance reimbursement for procedures using our products.
|- |  | -------------------------------------------------------------------------------------------



Market acceptance of our products will largely depend on our ability to demonstrate their relative safety, efficacy, cost-effectiveness and
ease of use. Surgeons will not use our products unless they determine, based on experience, clinical data and recommendations from other surgeons and mentors, that our products are safe and effective. Our products are based on new technologies that
have not previously been used and compete with more established treatments currently accepted as the standards of care. The attributes of some of our products may require some changes in surgical techniques that have become standard within the
medical community, and there may be resistance to change. Therefore, for these products, we must be able to convince surgeons who currently favor existing techniques to switch to new procedures that would facilitate use of our products. Many
surgeons will not purchase our products until there is sufficient, long-term clinical evidence to convince them to alter their existing treatment methods. In addition, surgeons may be slow to change their medical treatment practices because of
perceived liability risks arising from the use of new products and the uncertainty of third-party reimbursement for our products. We believe our product sales to date have been made to a relatively small group of early adopting surgeons. Any failure
to gain market acceptance of our products could result in lower sales and our inability to become profitable.



If we are unable to operate an effective sales and distribution network, our ability to generate sales and become profitable will be impaired.



We have assembled a field sales network of independent sales agencies and direct sales representatives in the U.S. in order to market VITOSS
Bone Graft Substitute, VITAGEL and IMBIBE. Outside of the U.S., we utilize a network of independent stocking distributors to market VITOSS Bone Graft Substitute, CORTOSS and ALIQUOT. We seek to strengthen our field sales network through the addition
of direct sales representatives in those U.S. territories where we either do not have independent sales agency coverage or the territories are underserved. We are dependent upon our distributors, sales agencies and direct sales representatives for
the sale of our products. Any failure to maintain and effectively manage our distribution network will impair our ability to generate additional sales and become profitable.



There can be no assurance that the distributors and agencies will perform their obligations in their respective territories as expected, or
that we will continue to derive any revenue from these arrangements. We cannot assure that our interests will continue to coincide with those of our distributors and agencies. In addition, we cannot assure that our distributors and agencies will not
develop independently, or with other companies, other competitive products.



The independent U.S. agencies selling VITOSS Bone Graft Substitute generally sell products from other orthopedic companies. A single agency may sell VITOSS Bone Graft Substitute, as well as hardware manufactured by other orthopedic
companies consisting of metal plates, screws and titanium spinal cages, to end user hospitals. Our sales could be adversely affected if, for any reason, one or more of our successful agencies lost their hardware product line provided by other
orthopedic companies. Additionally, our independent agencies may be unable or unwilling to carry or effectively sell VITOSS Bone Graft Substitute as a result of the introduction of new products into the market based upon other technologies that
could compete with VITOSS Bone Graft Substitute. Our sales could be adversely affected if one or more of our successful agencies eliminated VITOSS Bone Graft Substitute from their product line for any other reason and terminated their agency
arrangement with us. The complete product line represented by the distributors and agencies, including our products, is an important factor in the distributors or agencies ability to penetrate the market. Accordingly, our ability to
penetrate the markets that we intend to serve is highly dependent upon the quality and breadth of the other product lines carried by our distribution network, the components of which may change from time to time, and over which we have little or no
control.



Although we believe that we have fully built our sales management
team, in an effort to further accelerate the growth of sales, we continue to add direct sales representatives to our organization for certain open or underserved territories in the U.S. The addition of direct sales representatives will increase our
operating



19



---

##### Table of Contents

expenses. Furthermore, there is no assurance that adding direct sales representatives will improve sales or that our
direct sales representatives will be successful in generating sufficient sales to cover the cost of supporting their sales activities. There is no assurance that we will be able to attract and retain qualified personnel to market or sell our
products or that we will successfully implement this type of sales and distribution method.



The unapproved or off-label use of our products could adversely affect the reputation of our products.



The medical devices that we manufacture and market, or intend to market, are subject to extensive regulation by the FDA, the European Union Medical Devices Directive and
other worldwide regulatory agencies. In order to market our products, we must apply for, receive and maintain all necessary regulatory approvals in each applicable jurisdiction for specified uses of the products. Under FDA regulations, we are only
permitted to commercially distribute our products for approved indication(s) or use(s); failure to comply with these regulations may subject us to FDA enforcement.



We believe that there has been an unmet medical need for an injectable material for use in procedures done to repair vertebral compression
fractures. In an attempt to address this need, we pursued clinical studies in Europe to demonstrate the safety of using our injectable product CORTOSS in this type of procedure. CORTOSS subsequently received CE Certification in January 2003 for use
in repairing vertebral compression fractures. However, surgeons may have attempted to use CORTOSS off-label in procedures to repair vertebral compression fractures performed prior to the European Unions approval of CORTOSS for this
type of procedure. Furthermore, all surgeons have not been trained in the proper use of CORTOSS to repair vertical compression fractures since the European Union only recently approved the use of CORTOSS for that type of procedure. A surgeon who has
not been properly trained to use CORTOSS in a procedure to repair vertebral compression fractures could pose a risk to the reputation of our CORTOSS product. The occurrence of an adverse event while using our product off-label could
negatively affect the reputation of CORTOSS or any of our other products as well as us.



Our plan to assume manufacturing of VITAGEL may not be successful.



Angiotech intends to close their VITAGEL manufacturing facility during September 2005 and we will assume full manufacturing for the VITAGEL product in early 2006. In order to bridge the VITAGEL supply of product until our Orthovita facility
is fully operational in early 2006, Angiotech must produce enough VITAGEL at their facility through September of 2005 to fulfill our sales forecast through the first half of 2006. We believe Angiotech will manufacture enough VITAGEL to supply our
customers until our facility is operational in 2006.



If we do not
successfully train a sufficient number of surgeons in the use of our products, demand for our products could be adversely affected.



It is critical to the commercial success of our products that our independent distributors, agents and direct sales representatives succeed in training a sufficient
number of surgeons in the use of our products. This training requires a commitment of time and money by surgeons that they may be unwilling to give. Even if surgeons are willing, if they are not properly trained, they may misuse or ineffectively use
our products. This may result in unsatisfactory patient outcomes, patient injury, negative publicity or lawsuits against us, any of which could damage our business and reduce product sales.



If health care providers cannot obtain third-party reimbursement for procedures using our
products, or if such reimbursement is inadequate, we may never become profitable.



Successful sales of our products in the U.S. and other markets will depend on the availability of adequate reimbursement from third-party payors. Healthcare providers, such as hospitals and surgeons that purchase medical devices for
treatment of their patients, generally rely on third-party payors to reimburse all or part of the costs and fees associated with the procedures performed with these devices. Both public and private insurance reimbursement plans are important factors
in determining whether new products will be accepted. Healthcare providers may refuse to use our products if reimbursement is inadequate. We do not yet know how reimbursement will be handled for all of our products because some procedures that use
our products are new and reimbursement policies regarding these procedures have not been finalized. Inadequate reimbursement by private insurance companies and government programs could prevent growth in, and even significantly reduce usage of, our
products. Moreover, failure by hospitals and other users of our products to obtain coverage or reimbursement from third-party payors or changes in governmental and private third-party payors policies toward reimbursement for procedures
employing our products would reduce demand for our products.



In addition, an
increasing emphasis on managed care in the U.S. has placed, and we believe will continue to place, greater pressure on medical device pricing. Such pressures could have a material adverse effect on our ability to sell our products profitably.



We may need to raise additional capital. If we are unable to raise
additional capital in the future, our product development could be limited and our long term viability may be threatened; however, if we raise additional capital, your percentage ownership as a shareholder of Orthovita will decrease and constraints
could be placed on the operation of our business.



However, there are
factors that may cause our future capital requirements to be greater than anticipated or could accelerate our need for funds including, without imitation:



| |  | unforeseen developments during our pre-clinical and clinical trials;
|- |  | --------------------------------------------------------------------



| |  | delays in the timing of receipt of required regulatory approvals;
|- |  | -----------------------------------------------------------------



| |  | unforeseen difficulties in operating an effective direct sales and distribution network;
|- |  | ----------------------------------------------------------------------------------------



| |  | unanticipated expenditures in research and product development or manufacturing activities;
|- |  | -------------------------------------------------------------------------------------------



| |  | delayed or lack of market acceptance of our products;
|- |  | -----------------------------------------------------



| |  | unanticipated expenditures in the acquisition and defense of intellectual property rights;
|- |  | ------------------------------------------------------------------------------------------



| |  | the failure to develop strategic alliances for the marketing of some of our products;
|- |  | -------------------------------------------------------------------------------------



| |  | unforeseen changes in healthcare reimbursement for procedures using our products;
|- |  | ---------------------------------------------------------------------------------



| |  | inability to increase sales of our approved products;
|- |  | -----------------------------------------------------



| |  | inability to train a sufficient number of surgeons in the use of our products to create demand for our products;
|- |  | ----------------------------------------------------------------------------------------------------------------



| |  | difficulties in maintaining commercial scale manufacturing capacity and capability;
|- |  | -----------------------------------------------------------------------------------



| |  | unforeseen problems with our third-party manufacturers and service providers or with our specialty suppliers of certain raw materials;
|- |  | --------------------------------------------------------------------------------------------------------------------------------------



| |  | unanticipated difficulties in operating in international markets;
|- |  | -----------------------------------------------------------------



| |  | inability to meet our obligations under a revenue sharing agreement;
|- |  | --------------------------------------------------------------------



| |  | the need to respond to technological changes and increased competition;
|- |  | -----------------------------------------------------------------------



| |  | unforeseen problems in attracting and retaining qualified personnel to market our products;
|- |  | -------------------------------------------------------------------------------------------



| |  | enactment of new legislation or administrative regulation;
|- |  | ----------------------------------------------------------



| |  | the application to our business of new court decisions and regulatory interpretations;
|- |  | --------------------------------------------------------------------------------------



20



---

##### Table of Contents

| |  | claims that might be brought in excess of our insurance coverage; any imposition of penalties for failure to comply with regulatory guidelines; or
|- |  | --------------------------------------------------------------------------------------------------------------------------------------------------



| |  | managements perception that uncertainties relating to these factors may be increasing.
|- |  | ---------------------------------------------------------------------------------------



In addition, although we have no present commitments or understandings to do so, we may seek to expand our operations and product line
through acquisitions or joint ventures. Any such acquisitions or joint ventures may increase our capital requirements.



While we have no immediate plans to do so, we may seek to obtain additional funds in the future through subsequent equity or debt financings, or strategic alliances with
third parties, either alone or in conjunction with equity. These financings could result in substantial dilution to our shareholders or require debt service and/or revenue sharing arrangements. Any such financing may not be available or, if
available, may only be available on unfavorable terms.



If adequate financing
is not available, we may be required to delay, scale back or eliminate certain operations. In the worst case, our long-term viability would be threatened.



If we fail to obtain and maintain the regulatory approvals necessary to sell our products, sales could be delayed or never realized.



The jurisdictions in which we will seek to market our products will regulate these products
as medical devices. In most circumstances, we and our distributors and agents must obtain regulatory approvals and otherwise comply with extensive regulations regarding safety, quality and efficacy standards. These regulations vary from country to
country, and the regulatory review can be lengthy, expensive and uncertain. We may not obtain or maintain the regulatory approvals necessary to market our products in our targeted markets. Moreover, regulatory approvals that are obtained may involve
significant restrictions on the anatomic sites and types of procedures for which our products can be used. In addition, we may be required to incur significant costs in obtaining or maintaining our regulatory approvals. If we do not obtain or
maintain regulatory approvals to enable us to market our products in the U.S. or elsewhere, or if the approvals are subject to significant restrictions, we may never generate significant revenues. The regulatory requirements in some of the
jurisdictions where we currently market or intend to market our products are summarized below.



United States



Regulation by FDA.The FDA regulates the clinical testing, manufacturing, labeling, distribution and promotion of medical devices. To date, we have received 510(k) clearance from the FDA to market our VITOSS Bone Graft Substitute and IMBIBE labels. During 2002 and
2003, we received approval from the FDA to conduct two pilot clinical studies in the United States for the use of CORTOSS in vertebral augmentation. There can be no assurance that the data from these clinical trials will support FDA clearance or
approval to market this product for the designated use.



We are currently
manufacturing VITOSS Bone Graft Substitute and CORTOSS in the U.S., distributing VITOSS Bone Graft Substitute, VITAGEL and IMBIBE in the U.S., and distributing VITOSS Bone Graft Substitute, CORTOSS and ALIQUOT outside the U.S. We are manufacturing
IMBIBE and ALIQUOT in the U.S. through outside third-party contract manufacturers. In addition, during March 2003, we entered into an agreement with Kensey whereby, for a period of seven years, Kensey will have the exclusive right to manufacture any
approved jointly developed products under the agreement, including the VITOSS FOAM product platform. In March 2005, the initial term of the agreement was extended by amendment for an additional three years. VITAGEL and CELLPAKER will be manufactured
by Angiotech under a June 2004 agreement until such time as we have completed the assumption of oversight and management for the manufacturing of such products.



VITOSS Bone Graft Substitute, as well as any other products that we manufacture or distribute following their approval by the FDA, will be subject to extensive
regulation by the FDA. If safety or efficacy problems occur after the product reaches the market, the FDA may impose severe limitations on the use of the product. Moreover, modifications to the approved or cleared product may require the submission
of a new 510(k) notification or premarket approval application or premarket application supplement. We may not be successful in obtaining approval to market the modified product in a timely manner, if at all. Noncompliance with applicable
requirements can result in, among other things, fines, injunctions, civil penalties, recall or seizure of products, total or partial suspension of production, failure of the government to grant premarket clearance or premarket approval for devices,
withdrawal of marketing approvals and criminal prosecution.



European Union
and Other International Markets



General.International sales of
medical devices are subject to the regulatory requirements of each country in which the products are sold. Accordingly, the introduction of our products in markets outside the United States will be subject to regulatory clearances in those
jurisdictions. The regulatory review process varies from country to country. Many countries also impose product standards, packaging and labeling requirements and import restrictions on medical devices. In addition, each country has its own tariff
regulations, duties and tax requirements. The approval by foreign government authorities is uncertain and can be expensive. Our ability to market our products could be substantially limited due to delays in receipt of, or failure to receive, the
necessary approvals or clearances.



Requirement of CE Certification in the
European Union.To market a product in the European Union, we must be entitled to affix a CE Certification, an international symbol of adherence to quality assurance standards and compliance with applicable European medical device directives. A
CE Certification enables us to market a product in all of the countries of the European Union, as well as in other countries, such as Switzerland and Israel, that have adopted the European Unions regulatory standards. To date, we have received
a CE Certification for the use of VITOSS Bone Graft Substitute as a bone void filler and for the use of CORTOSS in screw augmentation and vertebral augmentation procedures. There can be no assurance that we will receive CE Certifications for CORTOSS
for any other indications for use or that we will receive CE Certifications for other products.



If we do not manage commercial scale manufacturing capability and capacity for our products in compliance with regulatory requirements and in a cost-effective manner, our product sales may suffer.



Our VITOSS Bone Graft Substitute and CORTOSS Synthetic Cortical Bone manufacturing
facilities produce commercial products and are currently certified as meeting the requirements of ISO 9001: 2000 for the period March 23, 2004 through March 22, 2007 and European Norm 13485 for the period July 1, 2003 through July 1, 2006, and are
subject to inspection by the FDA for compliance with FDA device manufacture requirements. In addition to the need for regulatory approval in the U.S. for CORTOSS, in order to commercialize CORTOSS in the U.S., its manufacturing facility and quality
assurance system must first pass inspection by the FDA.



Our product sales
depend upon, among other things, our ability to manufacture our products in commercial quantities, in compliance with regulatory requirements and in a cost-effective manner. The manufacture of our products is subject to regulation and periodic
inspection by the FDA and other regulatory bodies for compliance with quality standards. There can be no assurance that the regulatory authorities will not, during the course of an inspection of existing or new facilities, identify what they
consider to be deficiencies in meeting the applicable standards and request or seek remedial action.



21



---

##### Table of Contents

Failure to comply with such regulations or a delay in attaining compliance may result in:



| |  | warning letters;
|- |  | ----------------



| |  | injunctions suspending our manufacture of products;
|- |  | ---------------------------------------------------



| |  | civil and criminal penalties;
|- |  | -----------------------------



| |  | refusal to grant premarket approvals, CE Certifications or clearances to products that are subject to future or pending submissions;
|- |  | ------------------------------------------------------------------------------------------------------------------------------------



| |  | product recalls or seizures of products; and
|- |  | --------------------------------------------



| |  | total or partial suspensions of production.
|- |  | -------------------------------------------



We are dependent on a limited number of specialty suppliers of certain raw materials.



Our ability to manufacture VITOSS Bone Graft Substitute and CORTOSS and to have VITOSS FOAM and VITAGEL manufactured for us is dependent on
a limited number of specialty suppliers of certain raw materials. The failure of a supplier to continue to provide us with these materials at a price or quality acceptable to us, or at all, would have a material adverse effect on our ability to
manufacture these products. Moreover, our failure to maintain strategic reserve supplies of each significant single-sourced material used to manufacture VITOSS Bone Graft Substitute, CORTOSS and certain products that we may develop in the future may
result in a breach of our material financing agreement with Paul Capital Royalty Acquisition Fund, L.P. Although we believe that we maintain good relationships with our suppliers, there can be no guarantee that such supplies and services will
continue to be available with respect to our current and future commercialized products.



We are dependent on Kensey and other third-party manufacturers for the supply of products that we may sell.



We are manufacturing IMBIBE and ALIQUOT through outside third-party contract manufacturers. Our third-party manufacturers are either ISO 9001 certified or meet our
quality system requirements. In addition, during March 2003, we entered into an agreement with Kensey to jointly develop and commercialize new biomaterials-based spine products. The new products that may be developed under this agreement will be
based on our proprietary VITOSS Bone Graft Substitute in combination with biomaterials proprietary to Kensey. Kensey will have the exclusive right to manufacture any such approved jointly developed products under the agreement for a period of seven
years. In March 2005, the initial term of the agreement was extended by amendment for an additional three years. Such jointly developed products comprised 42% of our total product sales for 2004 and we anticipate this percentage to increase for
2005. There can be no guarantee these third-party manufacturers will continue to provide such supplies and services with respect to our current and future commercialized products.



The difficulties of operating in international markets may harm sales of our products.



The international nature of our business subjects us and our representatives, agents and
distributors to the laws and regulations of the jurisdictions in which they operate, and in which our products are sold. The types of risks that we face in international operations include:



| |  | the imposition of governmental controls;
|- |  | ----------------------------------------



| |  | logistical difficulties in managing international operations; and
|- |  | -----------------------------------------------------------------



| |  | fluctuations in foreign currency exchange rates.
|- |  | ------------------------------------------------



Our international sales and operations may be limited or disrupted if we cannot successfully meet the challenges of operating internationally.



Our results of operations may fluctuate due to factors out of our control, which could
cause volatility in our stock price.



VITOSS Bone Graft Substitute,
IMBIBE, CORTOSS and ALIQUOT are currently our only products for which we have received regulatory approvals for sale. VITOSS Bone Graft Substitute is cleared for sale in the U.S. and the European Union. IMBIBE is cleared for sale in the U.S. CORTOSS
and ALIQUOT are cleared for sale in the European Union. In addition, we obtained distribution rights to VITAGEL and CELLPAKER in June 2004 and launched that product in the U.S. in January 2005. Future levels of VITOSS Bone Graft Substitute, VITAGEL,
CORTOSS, ALIQUOT, CELLPAKER and IMBIBE product sales are difficult to predict. VITOSS Bone Graft Substitute product sales to date may not be indicative of future sales levels. VITOSS Bone Graft Substitute, CORTOSS and ALIQUOT sales levels in Europe
may fluctuate due to the timing of any distributor stocking orders and VITOSS Bone Graft Substitute, VITAGEL, IMBIBE and CELLPAKER sales levels may fluctuate in the U.S. due to the timing of orders from hospitals. Our results of operations may
fluctuate significantly in the future as a result of a number of additional factors, many of which are outside of our control. These factors include, but are not limited to:



| |  | the timing of governmental approvals for our products and our competitors products;
|- |  | ------------------------------------------------------------------------------------



| |  | unanticipated events associated with clinical and pre-clinical trials of our products;
|- |  | --------------------------------------------------------------------------------------



| |  | the medical communitys acceptance of our products;
|- |  | ---------------------------------------------------



| |  | the timing in obtaining adequate third-party reimbursement of our products;
|- |  | ---------------------------------------------------------------------------



| |  | the success of competitive products;
|- |  | ------------------------------------



| |  | our ability to enter into strategic alliances with other companies;
|- |  | -------------------------------------------------------------------



| |  | expenses associated with development and protection of intellectual property matters;
|- |  | -------------------------------------------------------------------------------------



| |  | establishment of commercial scale manufacturing capabilities;
|- |  | -------------------------------------------------------------



| |  | events affecting logistics and elective surgery trends;
|- |  | -------------------------------------------------------



| |  | the timing of expenses related to commercialization of new products;
|- |  | --------------------------------------------------------------------



| |  | competitive disruptions to our distribution channels; and
|- |  | ---------------------------------------------------------



| |  | the adequate training of a sufficient number of surgeons in the use of our products.
|- |  | ------------------------------------------------------------------------------------



The results of our operations may fluctuate significantly from quarter to quarter and may not meet expectations of securities analysts and
investors. This may cause our stock price to be volatile.



Our business will
be damaged if we are unable to protect our proprietary rights to our products, and we may be subject to intellectual property infringement claims by others.



We rely on patent protection, as well as a combination of copyright, trade secret and trademark laws, nondisclosure and confidentiality
agreements and other contractual restrictions to protect our proprietary technology. However, these measures afford only limited protection and may not adequately protect our rights. For example, our patents may be challenged, invalidated or
circumvented by third parties. As of December 31, 2004, we own or control twelve issued U.S. patents and sixteen pending patent applications in the U.S., and several counterparts of certain of these patents and pending patent applications worldwide,
including Canada, Europe, Mexico and



22



---

##### Table of Contents

Japan. There can be no assurance that patents will issue from any of the pending patent applications. Moreover, we cannot
be certain that we were the first creator of inventions covered by pending patent applications or we were the first to file patent applications for the relevant inventions for the following reasons:



| |  | patent applications filed prior to December 2000 in the U.S. are maintained in secrecy until issued;
|- |  | ----------------------------------------------------------------------------------------------------



| |  | patent applications filed after November 2000 in the U.S. are maintained in secrecy until eighteen months from the date of filing; and
|- |  | --------------------------------------------------------------------------------------------------------------------------------------



| |  | the publication of discoveries in the scientific or patent literature tends to lag behind actual discoveries.
|- |  | -------------------------------------------------------------------------------------------------------------



If we do receive a patent, it may not be broad enough to protect our proprietary position in
the technology or to be commercially useful to us. In addition, if we lose any key personnel, we may not be able to prevent the unauthorized disclosure or use of our technical knowledge or other trade secrets by those former employees. Furthermore,
the laws of foreign countries may not protect our intellectual property rights to the same extent as the laws of the U.S. Finally, even if our intellectual property rights are adequately protected, litigation or other proceedings may be necessary to
enforce our intellectual property rights, which could result in substantial costs to us and result in a diversion of management attention. If our intellectual property is not adequately protected, our competitors could use the intellectual property
that we have developed to enhance their products and compete more directly with us, which could damage our business.



In addition to the risk of failing to adequately protect our proprietary rights, there is a risk that we may become subject to a claim that we infringe upon the
proprietary rights of others. Although we do not believe that we are infringing the rights of others, third parties may claim that we are doing so.



There is a substantial amount of litigation over patent and other intellectual property rights in the medical device industry generally, and in the spinal market segments
particularly. If the holder of patents brought an infringement action against us, the cost of litigating the claim could be substantial and divert management attention. In addition, if a court determined that one of our products infringed a patent,
we could be prevented from selling that product unless we could obtain a license from the owner of the patent. A license may not be available on terms acceptable to us, if at all. Modification of our products or development of new products to avoid
infringement may require us to conduct additional clinical trials for these new or modified products and to revise our filings with the FDA, which is time consuming and expensive. If we were not successful in obtaining a license or redesigning our
product, our business could suffer.



If we cannot keep up with technological
changes and marketing initiatives of competitors, sales of our products may be harmed.



Extensive research efforts and rapid technological change characterize the market for products in the orthopedic market. We anticipate that we will face intense competition from medical device, medical products and
pharmaceutical companies. For instance, several PMMA bone cement received 510(k) clearance in 2004 for vertebral augmentation of VCFs. Further, in 2004, the spinal bone grafting market saw the introduction of total disk replacement devices (TDRs) as
treatment alternative for degenerative disk disease designed to preserve the motion of the vertebrae of the spine. Our products could be rendered noncompetitive or obsolete by these and other competitors technological advances. We may be
unable to respond to technological advances through the development and introduction of new products. Moreover, many of our existing and potential competitors have substantially greater financial, marketing, sales, distribution, manufacturing and
technological resources than us. These competitors may be in the process of seeking FDA or other regulatory approvals, or patent protection, for competitive products. Our competitors could, therefore, commercialize competing products in advance of
our products. They may also enjoy substantial advantages over us in terms of:



| |  | research and development expertise;
|- |  | -----------------------------------



| |  | experience in conducting clinical trials;
|- |  | -----------------------------------------



| |  | experience in regulatory matters;
|- |  | ---------------------------------



| |  | manufacturing efficiency;
|- |  | -------------------------



| |  | name recognition;
|- |  | -----------------



| |  | sales and marketing expertise;
|- |  | ------------------------------



| |  | established distribution channels; and
|- |  | --------------------------------------



| |  | established relationships with health care providers and payors.
|- |  | ----------------------------------------------------------------



These advantages may adversely affect our plans for market acceptance of our products.



We may acquire technologies or companies in the future, and these acquisitions could result in dilution to our shareholders and
disruption of our business.



Entering into an acquisition could divert
management attention. We also could fail to assimilate the acquired company, which could lead to higher operating expenses. Finally, our shareholders could be diluted if we issue shares of our stock to acquire another company or technology.



Provisions of Pennsylvania law or our Articles of Incorporation may deter a
third-party from seeking to obtain control of us or may affect your rights as a shareholder.



Certain provisions of Pennsylvania law could make it more difficult for a third-party to acquire us, or could discourage a third-party from attempting to acquire us. These provisions could limit the price that certain
investors might be willing to pay in the future for shares of our common stock. In addition, our Articles of Incorporation enable our board of directors to issue up to 20,000,000 shares of preferred stock having rights, privileges and preferences as
are determined by the board of directors. Accordingly, our board is empowered, without shareholder approval, to issue preferred stock with dividend, liquidation, conversion, voting or other rights superior to those of our common shareholders. For
example, an issuance of preferred stock could:



| |  | adversely affect the voting power of the common shareholders;
|- |  | -------------------------------------------------------------



| |  | make it more difficult for a third-party to gain control of us;
|- |  | ---------------------------------------------------------------



| |  | discourage bids for our common stock at a premium; or
|- |  | -----------------------------------------------------



| |  | otherwise adversely affect the market price of the common stock.
|- |  | ----------------------------------------------------------------



Our board previously designated 1,900 shares of preferred stock as Series A 6% Adjustable Cumulative Convertible Voting Preferred Stock, of which 117 shares are issued
and outstanding as of December 31, 2004. However, holders of the outstanding shares of our Series A Stock are not currently entitled to vote these shares and will not be able to vote them until automatically converted into 685,817 shares of common
stock in accordance with the terms of the Series A Preferred Stock, and they have no rights superior to those of holders of our common stock. The rights of the Series A Preferred Stock are described in our Current Report on Form 8-K filed with the
Commission on July 8, 2003.



We may issue additional shares of our authorized
preferred stock at any time.



23



---

##### Table of Contents

We do not intend to pay any cash dividends to our common shareholders.



We have never declared nor paid dividends on our common stock. We currently intend to retain
any future earnings for funding growth and, therefore, do not intend to pay any cash dividends on our common stock in the foreseeable future.



Our stock price may be volatile.



Our stock price, like that of many small cap medical technology companies, may be volatile. In general, equity markets, including Nasdaq, have from time to time
experienced significant price and volume fluctuations that are unrelated to the operating performance of particular companies. These broad market fluctuations may adversely affect the market price of our common stock. The following factors could
also cause our stock price to be volatile or decrease:



| |  | fluctuations in our results of operations;
|- |  | ------------------------------------------



| |  | under-performance in relation to analysts estimates or financial guidance provided by us;
|- |  | ------------------------------------------------------------------------------------------



| |  | changes in the financial guidance we provide to the investment community;
|- |  | -------------------------------------------------------------------------



| |  | changes in stock market analyst recommendations regarding our stock;
|- |  | --------------------------------------------------------------------



| |  | announcements of technological innovations or new products by us or our competitors;
|- |  | ------------------------------------------------------------------------------------



| |  | issues in establishing commercial scale manufacturing capabilities;
|- |  | -------------------------------------------------------------------



| |  | disruptions with our third-party manufacturers for the supply of certain products that we may sell;
|- |  | ---------------------------------------------------------------------------------------------------



| |  | unanticipated events associated with clinical and pre-clinical trials;
|- |  | ----------------------------------------------------------------------



| |  | FDA and international regulatory actions regarding us or our competitors;
|- |  | -------------------------------------------------------------------------



| |  | determinations by governments and insurance companies regarding reimbursement for medical procedures using our or our competitors products;
|- |  | --------------------------------------------------------------------------------------------------------------------------------------------



| |  | the medical communitys acceptance of our products;
|- |  | ---------------------------------------------------



| |  | product sales growth rates;
|- |  | ---------------------------



| |  | difficulties in establishing and expanding our distribution channels;
|- |  | ---------------------------------------------------------------------



| |  | disruptions to our distribution channels as a result of competitive market changes;
|- |  | -----------------------------------------------------------------------------------



| |  | product recalls;
|- |  | ----------------



| |  | developments with respect to patents or proprietary rights;
|- |  | -----------------------------------------------------------



| |  | public concern as to the safety of products developed by us or by others;
|- |  | -------------------------------------------------------------------------



| |  | changes in health care policy in the United States and internationally;
|- |  | -----------------------------------------------------------------------



| |  | acquisitions or strategic alliances by us or our competitors;
|- |  | -------------------------------------------------------------



| |  | business conditions affecting other medical device companies or the medical device industry generally; and
|- |  | ----------------------------------------------------------------------------------------------------------



| |  | general market conditions, particularly for companies with small market capitalizations.
|- |  | ----------------------------------------------------------------------------------------



If we are sued in a product liability action, we could be forced to pay substantial damages and the attention of our management team may
be diverted from operating our business.



We manufacture medical devices
that are used on patients in surgery, and we may be subject to a product liability lawsuit. In particular, the market for spine products has a history of product liability litigation. Under certain of our agreements with our distributors and sales
agencies, we indemnify the distributor or sales agency from product liability claims. Any product liability claim brought against us, whether meritorious or not, could result in the increase of our product liability insurance rates or the inability
to secure coverage in the future. In addition, we would have to pay any amount awarded by a court in excess of policy limits. We maintain product liability insurance in the annual aggregate amount of up to $10 million, although our insurance
policies have various exclusions. Thus, we may be subject to a product liability claim for which we have no insurance coverage, in which case we may have to pay the entire amount of any award. Even in the absence of a claim, our insurance rates may
rise in the future to a point where we may decide not to carry this insurance. Even a meritless or unsuccessful product liability claim would be time-consuming and expensive to defend and could result in the diversion of managements attention
from our core business. A successful product liability claim or series of claims brought against us in excess of our coverage could have a material adverse effect on our business, financial condition and results of operations.



Our business could suffer if we cannot attract and retain the services of key employees.



We depend substantially upon the continued service and performance of our
existing executive officers. We rely on key personnel in formulating and implementing our product research, development and commercialization strategies. Our success will depend in large part on our ability to attract and retain highly skilled
employees. We compete for such personnel with other companies, academic institutions, government entities and other organizations. We may not be successful in hiring or retaining qualified personnel. If one or more of our key employees resigns, the
loss of that employee could harm our business. If we lose any key personnel, we may not be able to prevent the unauthorized disclosure or use of our technical knowledge or other trade secrets by those former employees, despite our use of
confidentiality agreements.



ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK



Foreign Currency Risk



The functional currency
for our European branch operation is the Euro. Accordingly, in accordance with SFAS No. 52 Foreign Currency Translation, all assets and liabilities related to this operation are translated at the current exchange rates at the end of each
period. The resulting translation adjustments are accumulated in a separate component of shareholders equity. Revenues and expenses are translated at average exchange rates in effect during the period with foreign currency transaction gains
and losses, if any, included in results of operations.



As of December 31,
2004, our total exposure to foreign currency risk in U.S. dollar terms was approximately $1,907,000, or 4.0%, of our total assets. The potential impact of a hypothetical 10% decline in the Euro foreign exchange rate would result in a total decline
in the fair value of our assets of approximately $191,000 at December 31, 2004.



24



---

##### Table of Contents

Market Risk



We may be exposed to market risk through changes in market interest rates that could affect the value of our short-term and long-term investments; however, we do not
believe the fair value of our investment portfolio or related income would be significantly affected by changes in interest rates due mainly to the relatively short-term nature of the majority of our investment portfolio.



As of December 31, 2004, our investments consisted of highly liquid investment-grade
marketable securities including corporate commercial paper and U.S. government agency bonds. As of December 31, 2003, our investments consisted primarily of fully insured bank certificates of deposit. The impact on our future interest income and
future changes in investment yields will depend on the gross amount of our investments and various external economic factors.



ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA



The consolidated financial statements of the Company and its subsidiaries and supplementary data required by this item are attached to this annual report on Form 10-K beginning on page F-1.



ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE



None.





25



---

##### Table of Contents

ITEM 9A. CONTROLS AND PROCEDURES



(a) Evaluation
of Disclosure Controls and Procedures



Our management, with the participation
of our Chief Executive Officer and Chief Financial Officer, evaluated the effectiveness of our disclosure controls and procedures as of December 31, 2004. Based on that evaluation, the Chief Executive Officer and Chief Financial Officer concluded
that our disclosure controls and procedures as of the end of the period covered by this report are functioning effectively to provide reasonable assurance that the information required to be disclosed by us in reports filed under the Securities
Exchange Act of 1934 is (i) recorded, processed, summarized and reported within the time periods specified in the SECs rules and forms and (ii) accumulated and communicated to our management, including the Chief Executive Officer and Chief
Financial Officer, as appropriate to allow timely decisions regarding disclosure. A controls system cannot provide absolute assurance, however, that the objectives of the controls system are met, and no evaluation of controls can provide absolute
assurance that all control issues and instances of fraud, if any, within a company have been detected.



(b) Managements Report on Internal Control Over Financial Reporting



MANAGEMENTS RESPONSIBILITY FOR FINANCIAL REPORTING



Management is responsible for the integrity and objectivity of the financial information included in this report. The consolidated financial statements have been prepared in accordance with U.S. generally accepted
accounting principles. Where necessary, the consolidated financial statements reflect estimates based on management judgment.



Management has established and maintains a system of internal accounting and other controls for the Company. This system and its established accounting procedures and
related controls are designed to provide reasonable assurance that assets are safeguarded, that the books and records properly reflect all transactions, that policies and procedures are implemented by qualified personnel, and that published
financial statements are properly prepared and fairly presented.



|                        |  |                        
|----------------------- |  | -----------------------
|Antony Koblish          |  | Joseph M. Paiva        
|Chief Executive Officer |  | Chief Financial Officer



March 15, 2005



MANAGEMENTS REPORT ON INTERNAL CONTROL OVER FINANCIAL REPORTING



Management of Orthovita, Inc. (the Company) is responsible for establishing and
maintaining adequate internal control over financial reporting as defined in Exchange Act Rule 13a-15(f). Orthovita, Inc.s internal control over financial reporting is a process designed to provide reasonable assurance regarding the
reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. Orthovita, Inc.s internal control over financial reporting includes those
policies and procedures that pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the Company; provide reasonable assurance that transactions are recorded
as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, provide reasonable assurance that receipts and expenditures of the Company are being made only in accordance with authorizations
of management and directors of the Company; and provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the Companys assets that could have a material effect on the financial
statements.



Because of its inherent limitations, internal control over
financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of
compliance with the policies or procedures may deteriorate.



Management
evaluated the Companys internal control over financial reporting as of December 31, 2004. In making this assessment, management used the framework established in Internal Control-Integrated Framework issued by the Committee of
Sponsoring Organizations of the Treadway Commission (COSO). Managements assessment included an evaluation of the design of our internal control over financial reporting and testing of the operational effectiveness of our internal control over
financial reporting. We reviewed the results of our assessment with the Audit Committee and the Board of Directors. As a result of this assessment and based on the criteria in the COSO framework, management has concluded that, as of December 31,
2004, the Companys internal control over financial reporting was effective.



The Companys independent registered public accounting firm, KPMG LLP, have audited managements assessment of the Companys internal control over financial reporting. Their report on managements assessment and on the
effectiveness of the Companys internal control over financial reporting appears below.



|                        |  |                        
|----------------------- |  | -----------------------
|Antony Koblish          |  | Joseph M. Paiva        
|Chief Executive Officer |  | Chief Financial Officer



March 15, 2005



(c) Change in Internal Control over Financial Reporting



No change in our internal control over financial reporting occurred during the
Companys most recent fiscal quarter that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.



(d) Report of Independent Registered Public Accounting Firm



The Board of Directors and Shareholders

Orthovita, Inc.:



We have audited managements assessment,
included in the accompanying Managements Report on Internal Control over Financial Reporting, that Orthovita, Inc. maintained effective internal control over financial reporting as of December 31, 2004, based on criteria established in
Internal ControlIntegrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO). Orthovita, Inc.s management is responsible for maintaining effective internal control over financial
reporting and for its assessment of the effectiveness of internal control over financial reporting. Our responsibility is to express an opinion on managements assessment and an opinion on the effectiveness of the Companys internal
control over financial reporting based on our audit.



We conducted our audit in
accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether effective internal control over financial
reporting was maintained in all material respects. Our audit included obtaining an understanding of internal control over financial reporting, evaluating managements assessment, testing and evaluating the design and operating effectiveness of
internal control, and performing such other procedures as we considered necessary in the circumstances. We believe that our audit provides a reasonable basis for our opinion.



A companys internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability
of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A companys internal control over financial reporting includes those policies and procedures
that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to
permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the
company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the companys assets that could have a material effect on the financial statements.



Because of its inherent limitations, internal control over financial reporting may not
prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies
or procedures may deteriorate.



In our opinion, managements assessment
that Orthovita, Inc. maintained effective internal control over financial reporting as of December 31, 2004, is fairly stated, in all material respects, based on criteria established in Internal ControlIntegrated Framework issued by the
Committee of Sponsoring Organizations of the Treadway Commission (COSO). Also, in our opinion, Orthovita, Inc. maintained, in all material respects, effective internal control over financial reporting as of December 31, 2004, based on criteria
established in Internal ControlIntegrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO).



We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), the consolidated balance sheets of Orthovita,
Inc. and subsidiaries as of December 31, 2004 and 2003, and the related consolidated statements of operations, shareholders equity and comprehensive income (loss), and cash flows for each of the years in the three-year period ended December
31, 2004, and our report dated March 15, 2005 expressed an unqualified opinion on those consolidated financial statements.



/s/ KPMG LLP



Philadelphia, Pennsylvania

March 15, 2005



PART III



ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT



(a) Identification of Directors



Information
with respect to the members of the Board of Directors of the Company is set forth under the captions Nominee for the Board of Directors in the Companys definitive proxy statement to be filed pursuant to Regulation 14A, which
information is incorporated herein by reference.



(b) Identification of
Executive Officers



Information with respect to the executive officers of the
Company is set forth under the caption Executive Officers and Significant Employees of Orthovita in the Companys definitive proxy statement to be filed pursuant to Regulation 14A, which information is incorporated herein by
reference.



(c) Section 16(a) Beneficial Ownership Reporting Compliance



Information with respect to the Section 16(a) compliance of the directors and
executive officers of the Company is set forth under the caption Section 16(a) Beneficial Ownership Reporting Compliance in the Companys definitive proxy statement to be filed pursuant to Regulation 14A, which information is
incorporated herein by reference.



(d) Code of Conduct and Ethics



Information with respect to the Companys Code of Conduct and Ethics is set forth
under the caption Code of Conduct and Ethics in the Companys definitive proxy statement to be filed pursuant to Regulation 14A, which information is incorporated herein by reference.



(e) Audit Committee Financial Expert



Information with respect to the Companys Audit Committee Financial Expert is set forth
under the caption Audit Committee Report in the Companys definitive proxy statement to be filed pursuant to Regulation 14A, which information is incorporated herein by reference.



ITEM 11. EXECUTIVE COMPENSATION



See Item 12.



ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT



The information called for by Items 11 and 12 of Form 10-K not contained in this annual report on Form 10-K will be set forth under the captions Executive Compensation: Report of the Compensation
Committee, Summary Compensation Table, and Equity Compensation Plan Information and Holders of 5% or More of Orthovitas Stock and Directors and Officers Ownership of Orthovitas Stock,
respectively, in our definitive proxy statement, to be filed within 120 days after the end of the fiscal year covered by this annual report on Form 10-K, and is incorporated herein by reference.



|ITEM | 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS
|---- | --------------------------------------------------



The information called for by Item 13 of Form 10-K not contained in this annual report on Form 10-K will be set forth under the caption Certain Relationships and
Related Transactions in our definitive proxy statement, to be filed within 120 days after the end of the fiscal year covered by this annual report on Form 10-K, and is incorporated herein by reference.



ITEM 14. PRINCIPAL ACCOUNTING FEES AND SERVICES



The information called for by Item 14 of Form 10-K not contained in this annual report on Form 10-K will be set forth under the caption Independent Registered Public Accounting Firm in our definitive proxy statement, to be filed
within 120 days after the end of the fiscal year covered by this annual report on Form 10-K, and is incorporated herein by reference.





26



---

##### Table of Contents

PART IV



ITEM 15. EXHIBITS AND FINANCIAL STATEMENT SCHEDULES



(a) Documents filed as part of this Report



1. Financial Statements.
The following consolidated financial statements and notes thereto which are attached hereto beginning on page F-1 have been included by reference into Item 8 of this part of the annual report on Form 10-K:



|                                                                                                                                     |  |            
|------------------------------------------------------------------------------------------------------------------------------------ |  | -----------
|                                                                                                                                     |  | Page       
|Report of Independent Registered Public Accounting Firm                                                                              |  | F-1        
|                                                                                                                                     | 
|Consolidated Balance Sheets as of December 31, 2004 and 2003                                                                         |  | F-2        
|                                                                                                                                     | 
|Consolidated Statements of Operations for the years ended December 31, 2004, 2003 and 2002                                           |  | F-3        
|                                                                                                                                     | 
|Consolidated Statements of Shareholders Equity and Comprehensive Income (Loss) for the years ended December 31, 2004, 2003 and 2002 |  | F-4        
|                                                                                                                                     | 
|Consolidated Statements of Cash Flows for the years ended December 31, 2004, 2003 and 2002                                           |  | F-5        
|                                                                                                                                     | 
|Notes to Consolidated Financial Statements                                                                                           |  | F-6 to F-17



2. Financial Statement Schedules. All
schedules are omitted because they are inapplicable, or not required, or the information is shown in the Financial Statements or notes thereto.



3. Exhibits.



The following is a list of exhibits filed as part of this annual report on Form 10-K. Where so indicated, exhibits which were previously filed are incorporated by reference. For exhibits incorporated by reference, the
location of the exhibit in the previous filing is indicated in parentheses.



|       |  |                                                                                                                                                                                                                                                                                                          
|------ |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|3.1    |  | Amended and Restated Articles of Incorporation of the Company (3)                                                                                                                                                                                                                                        
|       | 
|3.2    |  | Amended and Restated Bylaws of the Company, as amended (15)                                                                                                                                                                                                                                              
|       | 
|4.1    |  | Specimen of Common Stock Certificate of the Company (6)                                                                                                                                                                                                                                                  
|       | 
|4.2    |  | Statement of Designation of Series A 6% Adjustable Cumulative Convertible Voting Preferred Stock (11)                                                                                                                                                                                                    
|       | 
|4.3    |  | Registration Rights Agreement dated August 22, 2000 among the Company, Brown Simpson Partners I, Ltd., Janney Montgomery Scott LLC, Emerging Growth Equities, Ltd. and VFT Special Ventures
Ltd. (4)                                                                                                     
|       | 
|4.7    |  | Investor Rights Agreement dated as of July 19, 2002 between the Company and the other parties named therein. (11)                                                                                                                                                                                        
|       | 
|4.8    |  | Warrant to Purchase Shares of Common Stock dated as of November 3, 1999 in favor of Progress Capital, Inc. (6)                                                                                                                                                                                           
|       | 
|4.9    |  | Warrant to Purchase 31,779 Shares of Common Stock dated August 22, 2000 in favor of Janney Montgomery Scott LLC (4)                                                                                                                                                                                      
|       | 
|4.10   |  | Warrant to Purchase 31,780 Shares of Common Stock dated August 22, 2000 in favor of VFT Special Ventures Ltd. (4)                                                                                                                                                                                        
|       | 
|4.15   |  | Warrant to Purchase 50,000 Shares of Common Stock dated October 23, 2001 in favor of Tucker Anthony Incorporated (7)                                                                                                                                                                                     
|       | 
|4.17   |  | Form of Warrant issued to the Designees of Placement Agent SmallCaps Online Group, LLC (11)                                                                                                                                                                                                              
|       | 
|*10.1  |  | Employment Letter dated as of March 12, 1999 by and between the Company and Dr. Maarten Persenaire (14)                                                                                                                                                                                                  
|       | 
|*10.2  |  | Employment Agreement dated as of December 31, 1999 by and between the Company and David Joseph (6)                                                                                                                                                                                                       
|       | 
|*10.3  |  | Addendum to Employment Agreement dated as of January 1, 2002 between the Company and David S. Joseph (7)                                                                                                                                                                                                 
|       | 
|*10.4  |  | Employment Agreement dated as of January 1, 2002 by and between the Company and Erik M. Erbe (7)                                                                                                                                                                                                         
|       | 
|*10.5  |  | Employment Agreement, dated as of May 10, 2002 by and between the Company and Erik M. Erbe (10)                                                                                                                                                                                                          
|       | 
|*10.6  |  | Employment Agreement, dated as of May 10, 2002 by and between the Company and Antony Koblish (10)                                                                                                                                                                                                        
|       | 
|*10.7  |  | Employment Agreement, dated as of May 10, 2002 by and between the Company and Joseph M. Paiva (10)                                                                                                                                                                                                       
|       | 
|10.8   |  | Change of Control Agreement, dated as of April 23, 2001 between the Company and David McIlhenny (14)                                                                                                                                                                                                     
|       | 
|*10.9  |  | 1993 Stock Option Plan (3)                                                                                                                                                                                                                                                                               
|       | 
|*10.10 |  | Amended and Restated 1997 Equity Compensation Plan (13)                                                                                                                                                                                                                                                  
|       | 
|10.11  |  | Amended and Restated Employee Stock Purchase Plan (3)                                                                                                                                                                                                                                                    
|       | 
|10.12  |  | Master Equipment Lease Agreement dated as of July 11, 1997 between the Company and Finova Technology Finance, Inc. (2)                                                                                                                                                                                   
|       | 
|10.13  |  | Amendment to the Master Equipment Lease Agreement dated as of April 15, 1999 between the Company and Finova Technology Finance, Inc. (5)                                                                                                                                                                 
|       | 
|10.14  |  | Revenue Interests Assignment Agreement dated as of October 16, 2001 among Vita Special Purpose Corp., the Company and Paul Capital Royalty Acquisition Fund, L.P. (portions of this document
have been omitted pursuant to the Companys confidential treatment request under Exchange Act Rule 24b-2)(9)
|       | 
|10.15  |  | Amendment to Revenue Interests Assignment Agreement and Stock Purchase Agreement dated March 22, 2002 among the Company, Paul Capital Royalty Acquisition Fund, L.P. and Vita Special Purpose
Corp. (7)                                                                                                  
|       | 
|10.16  |  | Assignment dated as of October 16, 2001 between Vita Special Purpose Corp. and Paul Capital Royalty Acquisition Fund, L.P. (8)                                                                                                                                                                           
|       | 
|10.17  |  | Security Agreement dated as of October 16, 2001 between Vita Special Purpose Corp. and Paul Capital Royalty Acquisition Fund, L.P. (8)                                                                                                                                                                   
|       | 
|10.18  |  | Pledge Agreement dated as of October 16, 2001 between Vita Licensing, Inc. and Paul Capital Royalty Acquisition Fund, L.P. (8)                                                                                                                                                                           
|       | 
|10.19  |  | Stock Purchase Agreement dated as of October 16, 2001 between the Company and Paul Capital Royalty Acquisition Fund, L.P. (8)                                                                                                                                                                            
|       | 
|10.20  |  | Third Amendment to Line of Credit, Term Loan and Security Agreement dated October 25, 2000 between the Company and Progress Bank (6)                                                                                                                                                                     
|       | 
|10.21  |  | Capital Expenditure Loan Note dated October 25, 2000 between the Company and Progress Bank (6)                                                                                                                                                                                                           
|       | 
|10.32  |  | Preferred Stock and Warrant Purchase Agreement dated as of July 19, 2002 between the Company and the Purchasers named therein. (12)                                                                                                                                                                      
|       | 
|10.33  |  | Master Security Agreement dated as of October 4, 2001 between the Company and General Electric Capital Corporation (14)                                                                                                                                                                                  
|       | 
|10.34  |  | Form of Promissory Note relating to Master Security Agreement dated as of October 4, 2001 between the Company and General Electric Capital Corporation (14)                                                                                                                                              
|       | 
|21.1   |  | Subsidiaries (14)                                                                                                                                                                                                                                                                                        
|       | 
|23.1   |  | Consent of KPMG LLP (1)                                                                                                                                                                                                                                                                                  
|       | 
|31.1   |  | Certification of Chief Executive Officer pursuant to Rule 13a-14(a) and Rule 15d-14(a) of the Securities Exchange Act, as amended (1)                                                                                                                                                                    
|       | 
|31.2   |  | Certification of Chief Financial Officer pursuant to Rule 13a-14(a) and Rule 15d-14(a) of the Securities Exchange Act, as amended (1)                                                                                                                                                                    
|       | 
|32.1   |  | Certification of Chief Executive Officer pursuant to 18 U.S.C. 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (1)                                                                                                                                                            
|       | 
|32.2   |  | Certification of Chief Financial Officer pursuant to 18 U.S.C. 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (1)                                                                                                                                                            



27



---

##### Table of Contents

|     |  |                                                                                                                                                                             
|---- |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|     | 
|*    |  | Constitutes management contract or compensatory plan or arrangement required to be filed as an exhibit to this form.                                                        
|(1)  |  | Filed herewith.                                                                                                                                                             
|(2)  |  | Filed as an Exhibit to the Companys Registration Statement on Form S-1 (File No. 333-51689) filed on May 1, 1998 and incorporated herein by reference.                     
|(3)  |  | Filed as an Exhibit to Amendment No. 3 to the Companys Registration Statement on Form S-1 (File No. 333-51689) filed on June 15, 1998 and incorporated herein by
reference.
|(4)  |  | Filed as an Exhibit to the Companys Registration Statement on Form S-3 (File No. 333-47386) filed on October 5, 2000 and incorporated herein by reference.                 
|(5)  |  | Filed as an Exhibit to the Companys Annual Report on Form 10-K for the year ended December 31, 1999 and incorporated herein by reference.                                  
|(6)  |  | Filed as an Exhibit to the Companys Annual Report on Form 10-K for the year ended December 31, 2000 and incorporated herein by reference.                                  
|(7)  |  | Filed as an Exhibit to the Companys Annual Report on Form 10-K for the year ended December 31, 2001 and incorporated herein by reference.                                  
|(8)  |  | Filed as an Exhibit to the Companys Current Report on Form 8-K filed on November 13, 2001 and incorporated herein by reference.                                            
|(9)  |  | Filed as an Exhibit to the Companys Current Report on Form 8-K/A filed on November 27, 2001 and incorporated herein by reference.                                          
|(10) |  | Filed as an Exhibit to the Companys Current Report on Form 8-K filed on June 13, 2002 and incorporated herein by reference.                                                
|(11) |  | Filed as an Exhibit to the Companys Current Report on Form 8-K filed on July 23, 2002 and incorporated herein by reference.                                                
|(12) |  | Filed as an Exhibit to the Amendment to the Companys Current Report on Form 8-K filed on July 31, 2002 and incorporated herein by reference.                               
|(13) |  | Filed as an Exhibit to the Companys Quarterly Report on Form 10-Q for the quarter ended September 30, 2002 and incorporated herein by reference.                           
|(14) |  | Filed as an Exhibit to the Companys Annual Report on Form 10-K for the year ended December 31, 2002 and incorporated herein by reference.                                  
|(15) |  | Filed as an Exhibit to the Companys Current Report on Form 8-K filed on July 21, 2003 and incorporated herein by reference.                                                



Copies of the exhibits are available
to shareholders (upon payment of a $.20 per page fee to cover the Companys expenses in furnishing the exhibits) from Investor Relations, Orthovita, Inc., 45 Great Valley Parkway, Malvern, Pennsylvania 19355. Additionally, we maintain a web
site at www.orthovita.com and make available free of charge on this web site our annual reports on Form 10-K, quarterly reports on Form 10-Q, current reports on Form 8-K and amendments to those reports filed or furnished pursuant to Section 13(a) or
15(d) of the Securities Exchange Act of 1934, as amended, as soon as reasonably practicable after we electronically file these materials with, or furnish them to, the SEC.



SIGNATURES



Pursuant to the requirements of
Section 13 or 15(d) 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.



|                     |  |                 |  |                                      
|-------------------- |  | --------------- |  | -------------------------------------
|                     |  | ORTHOVITA, INC.
|Date: March 15, 2005 |  |                 |  |                                      
|                     |  | By:             |  | ANTONY KOBLISH                       
|                     |  |                 |  | Antony Koblish                       
|                     |  |                 |  | Chief Executive Officer and President



Pursuant to the requirements of the
Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the Registrant and in the capacities and on the dates indicated.



|                                       |  |                                                                               |  |               
|-------------------------------------- |  | ----------------------------------------------------------------------------- |  | --------------
|Signature                              |  | Capacity                                                                      |  | Date          
|ANTONY KOBLISHAntony Koblish           |  | Chief Executive Officer, President and Director (principal executive officer) |  | March 15, 2005
|                                       |  |                                                                              
|DAVID FITZGERALDDavid Fitzgerald       |  | Chairman                                                                      |  | March 15, 2005
|                                       |  |                                                                              
|JOSEPH M. PAIVAJoseph M. Paiva         |  | Chief Financial Officer (principal financial and
accounting officer)          |  | March 15, 2005
|                                       |  |                                                                              
|MORRIS CHESTON, JR.Morris Cheston, Jr. |  | Director                                                                      |  | March 15, 2005
|                                       |  |                                                                              
|ROBERT M. LEVANDERobert M. Levande     |  | Director                                                                      |  | March 15, 2005
|                                       |  |                                                                              
|MARY E. PAETZOLDMary E. Paetzold       |  | Director                                                                      |  | March 15, 2005
|                                       |  |                                                                              
|RUSSELL B. WHITMANRussell B. Whitman   |  | Director                                                                      |  | March 15, 2005





28



---

##### Table of Contents

Report of Independent Registered Public Accounting Firm



The Board of Directors and Shareholders

Orthovita, Inc.:



We have audited the accompanying consolidated balance sheets of Orthovita, Inc. (a Pennsylvania corporation) and subsidiaries as of December 31, 2004 and 2003, and the related consolidated statements of operations,
shareholders equity and comprehensive income (loss) and cash flows for each of the years in the three-year period ended December 31, 2004. These consolidated financial statements are the responsibility of the Companys management. Our
responsibility is to express an opinion on these consolidated financial statements based on our audits.



We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance
about whether the financial statements are free of material misstatement. An audit includes examining on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting
principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.



In our opinion, the consolidated financial statements referred to above present fairly, in
all material respects, the financial position of Orthovita, Inc. and subsidiaries as of December 31, 2004 and 2003, and the results of their operations and their cash flows for each of the years in the three-year period ended December 31, 2004, in
conformity with U.S. generally accepted accounting principles.



We also have
audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), the effectiveness of Orthovita, Inc.s internal control over financial reporting as of December 31, 2004, based on criteria established
in Internal Control-Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO), and our report dated March 15, 2005 expressed an unqualified opinion on managements assessment of, and the
effective operation of, internal control over financial reporting.



/s/ KPMG
LLP



Philadelphia, Pennsylvania

March 15, 2005



F-1



---

##### Table of Contents

ORTHOVITA, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS



|                                                                                                                                                                                                                                      |  |             |              |   |      |   |             |  
|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ----------- | ------------ | - | ---- | - | ----------- | -
|                                                                                                                                                                                                                                      |  | December 31 |             
|                                                                                                                                                                                                                                      |  | 2004        |              |   | 2003 |  
|ASSETS                                                                                                                                                                                                                                |  |             |              |   |      |   |             |  
|CURRENT ASSETS:                                                                                                                                                                                                                       |  |             |              |   |      |   |             |  
|Cash and cash equivalents                                                                                                                                                                                                             |  | $           | 9,831,544    |   |      | $ | 20,464,350  |  
|Short-term investments                                                                                                                                                                                                                |  |             | 15,833,552   |   |      |   | 1,998,000   |  
|Accounts receivable, net of allowance for doubtful accounts of $75,681 and $150,000, respectively                                                                                                                                     |  |             | 4,498,049    |   |      |   | 2,658,353   |  
|Inventories                                                                                                                                                                                                                           |  |             | 8,998,361    |   |      |   | 3,603,134   |  
|Prepaid revenue interest expense                                                                                                                                                                                                      |  |             | 262,154      |   |      |   | 357,150     |  
|Other current assets                                                                                                                                                                                                                  |  |             | 535,348      |   |      |   | 57,495      |  
|                                                                                                                                                                                                                                      |  |            
|Total current assets                                                                                                                                                                                                                  |  |             | 39,959,008   |   |      |   | 29,138,482  |  
|                                                                                                                                                                                                                                      |  |            
|Property And Equipment, Net                                                                                                                                                                                                           |  |             | 4,606,287    |   |      |   | 4,361,729   |  
|Long-Term Investments                                                                                                                                                                                                                 |  |             | 3,039,485    |   |      |   |            |  
|Other Assets                                                                                                                                                                                                                          |  |             | 407,181      |   |      |   | 50,352      |  
|                                                                                                                                                                                                                                      |  |            
|TOTAL ASSETS                                                                                                                                                                                                                          |  | $           | 48,011,961   |   |      | $ | 33,550,563  |  
|                                                                                                                                                                                                                                      |  |            
|LIABILITIES AND SHAREHOLDERS EQUITY                                                                                                                                                                                                  |  |             |              |   |      |   |             |  
|CURRENT LIABILITIES:                                                                                                                                                                                                                  |  |             |              |   |      |   |             |  
|Current portion of notes payable                                                                                                                                                                                                      |  | $           | 456,024      |   |      | $ | 352,487     |  
|Current portion of capital lease obligations                                                                                                                                                                                          |  |             | 28,648       |   |      |   | 73,499      |  
|Accounts payable                                                                                                                                                                                                                      |  |             | 1,939,459    |   |      |   | 1,331,431   |  
|Accrued compensation and related expenses                                                                                                                                                                                             |  |             | 1,240,825    |   |      |   | 1,053,111   |  
|Other accrued expenses                                                                                                                                                                                                                |  |             | 1,997,843    |   |      |   | 1,221,517   |  
|                                                                                                                                                                                                                                      |  |            
|Total current liabilities                                                                                                                                                                                                             |  |             | 5,662,799    |   |      |   | 4,032,045   |  
|                                                                                                                                                                                                                                      |  |            
|LONG-TERM LIABILITIES:                                                                                                                                                                                                                |  |             |              |   |      |   |             |  
|Other long-term liabilities                                                                                                                                                                                                           |  |             | 165,704      |   |      |   | 104,880     |  
|Notes payable                                                                                                                                                                                                                         |  |             | 459,783      |   |      |   | 394,188     |  
|Capital lease obligations                                                                                                                                                                                                             |  |             | 32,093       |   |      |   | 58,488      |  
|Revenue interest obligation                                                                                                                                                                                                           |  |             | 7,167,700    |   |      |   | 7,167,700   |  
|                                                                                                                                                                                                                                      |  |            
|Total long-term liabilities                                                                                                                                                                                                           |  |             | 7,825,280    |   |      |   | 7,725,256   |  
|                                                                                                                                                                                                                                      |  |            
|COMMITMENTS AND CONTINGENCIES (Note 13)                                                                                                                                                                                               |  |             |              |   |      |   |             |  
|                                                                                                                                                                                                                                      |  |            
|SHAREHOLDERS EQUITY:                                                                                                                                                                                                                 |  |             |              |   |      |   |             |  
|Preferred Stock, $.01 par value, 20,000,000 shares authorized designated as: Series A 6% Adjustable Cumulative Convertible Voting Preferred
Stock, $.01 par value, 2,000 shares authorized, 117 and 307 shares issued and outstanding |  |             | 1            |   |      |   | 3           |  
|Common Stock, $.01 par value, 100,000,000 shares authorized, 47,146,232 and 39,921,712 shares issued and outstanding                                                                                                                  |  |             | 471,462      |   |      |   | 399,217     |  
|Additional paid-in capital                                                                                                                                                                                                            |  |             | 138,797,392  |   |      |   | 113,059,329 |  
|Accumulated deficit                                                                                                                                                                                                                   |  |             | (105,210,794 | ) |      |   | (92,012,770 | )
|Accumulated other comprehensive income                                                                                                                                                                                                |  |             | 465,821      |   |      |   | 347,483     |  
|                                                                                                                                                                                                                                      |  |            
|Total shareholders equity                                                                                                                                                                                                            |  |             | 34,523,882   |   |      |   | 21,793,262  |  
|                                                                                                                                                                                                                                      |  |            
|TOTAL LIABILITIES AND SHAREHOLDERS EQUITY                                                                                                                                                                                            |  | $           | 48,011,961   |   |      | $ | 33,550,563  |  



The accompanying notes
are an integral part of these statements.





F-2



---

##### Table of Contents

ORTHOVITA, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS



|                                                                        |  |                        |             |   |      |   |             |      |  |   |             |  
|----------------------------------------------------------------------- |  | ---------------------- | ----------- | - | ---- | - | ----------- | ---- |  | - | ----------- | -
|                                                                        |  | Year Ended December 31 |            
|                                                                        |  | 2004                   |             |   | 2003 |   |             | 2002 | 
|PRODUCT SALES                                                           |  | $                      | 24,661,382  |   |      | $ | 15,468,621  |      |  | $ | 10,379,205  |  
|COST OF SALES                                                           |  |                        | 7,758,892   |   |      |   | 2,637,472   |      |  |   | 1,578,765   |  
|                                                                        |  |                        |            
|Gross profit                                                            |  |                        | 16,902,490  |   |      |   | 12,831,149  |      |  |   | 8,800,440   |  
|                                                                        |  |                        |            
|OPERATING EXPENSES:                                                     |  |                        |             |   |      |   |             |      |  |   |             |  
|General and administrative                                              |  |                        | 5,595,049   |   |      |   | 4,243,108   |      |  |   | 5,640,465   |  
|Selling and marketing                                                   |  |                        | 18,187,113  |   |      |   | 12,178,503  |      |  |   | 8,870,748   |  
|Research and development                                                |  |                        | 5,657,349   |   |      |   | 4,830,970   |      |  |   | 5,664,872   |  
|                                                                        |  |                        |            
|Total operating expenses                                                |  |                        | 29,439,511  |   |      |   | 21,252,581  |      |  |   | 20,176,085  |  
|                                                                        |  |                        |            
|Operating loss                                                          |  |                        | (12,537,021 | ) |      |   | (8,421,432  | )    |  |   | (11,375,645 | )
|                                                                        |  |                        |            
|INTEREST EXPENSE                                                        |  |                        | (120,230    | ) |      |   | (89,685     | )    |  |   | (79,490     | )
|REVENUE INTEREST EXPENSE                                                |  |                        | (837,844    | ) |      |   | (642,850    | )    |  |   | (386,893    | )
|INTEREST INCOME                                                         |  |                        | 297,071     |   |      |   | 152,511     |      |  |   | 172,084     |  
|                                                                        |  |                        |            
|NET LOSS                                                                |  | $                      | (13,198,024 | ) |      | $ | (9,001,456  | )    |  | $ | (11,669,944 | )
|                                                                        |  |                        |            
|DIVIDENDS PAID ON PREFERRED STOCK                                       |  |                        |            |   |      |   | 268,521     |      |  |   | 423,618     |  
|DEEMED DIVIDENDS ON PREFERRED STOCK                                     |  |                        |            |   |      |   | 850,869     |      |  |   | 8,198,840   |  
|                                                                        |  |                        |            
|NET LOSS APPLICABLE TO COMMON SHAREHOLDERS                              |  | $                      | (13,198,024 | ) |      | $ | (10,120,846 | )    |  | $ | (20,292,402 | )
|                                                                        |  |                        |            
|NET LOSS PER SHARE APPLICABLE TO COMMON SHAREHOLDERS, BASIC AND DILUTED |  | $                      | (0.29       | ) |      | $ | (0.33       | )    |  | $ | (1.00       | )
|                                                                        |  |                        |            
|SHARES USED IN COMPUTING BASIC AND DILUTED NET LOSS PER SHARE           |  |                        | 44,752,353  |   |      |   | 30,942,390  |      |  |   | 20,223,182  |  



The accompanying notes
are an integral part of these statements.





F-3



---

##### Table of Contents

ORTHOVITA, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF SHAREHOLDERS EQUITY AND COMPREHENSIVE
INCOME (LOSS)



|                                                                                                                                                                            |  |                          |     |   |             |   |         |                           |  |   |                    |   |  |                                       |              |   |                            |   |         |       |  |   |             |   |  |   |             |  
|--------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ------------------------ | --- | - | ----------- | - | ------- | ------------------------- |  | - | ------------------ | - |  | ------------------------------------- | ------------ | - | -------------------------- | - | ------- | ----- |  | - | ----------- | - |  | - | ----------- | -
|                                                                                                                                                                            |  | Series A Preferred Stock |     |   | CommonStock |   |         | AdditionalPaid-in Capital |  |   | AccumulatedDeficit |   |  | AccumulatedComprehensiveIncome (Loss) |              |   | ComprehensiveIncome (Loss) |   |         | Total | 
|BALANCE, DECEMBER 31, 2001                                                                                                                                                  |  | $                        |    |   |             | $ | 208,745 |                           |  | $ | 74,066,082         |   |  | $                                     | (61,599,522  | ) |                            | $ | (4,864  | )     |  |   |             |   |  | $ | 12,670,441  |  
|Exercise of Common Stock options to purchase 35,000 shares of Common Stock and 22,824 shares of Common Stock purchased under the Employee
Stock Purchase Plan               |  |                          |    |   |             |   | 578     |                           |  |   | 80,057             |   |  |                                       |             |   |                            |   |        |       |  |   |            |   |  |   | 80,635      |  
|Issuance of 37,835 shares of Common Stock for services                                                                                                                      |  |                          |    |   |             |   | 378     |                           |  |   | 69,620             |   |  |                                       |             |   |                            |   |        |       |  |   |            |   |  |   | 69,998      |  
|Issuance of Common Stock options and warrants for services                                                                                                                  |  |                          |    |   |             |   |        |                           |  |   | 326,093            |   |  |                                       |             |   |                            |   |        |       |  |   |            |   |  |   | 326,093     |  
|Sale of 1,900 shares of Series A Preferred Stock and warrants, net                                                                                                          |  |                          | 19  |   |             |   |        |                           |  |   | 17,337,331         |   |  |                                       |             |   |                            |   |        |       |  |   |            |   |  |   | 17,337,350  |  
|Adjustment to issuance of Common Stock under restricted stock award                                                                                                         |  |                          |    |   |             |   | (162    | )                         |  |   | (97,338            | ) |  |                                       |             |   |                            |   |        |       |  |   |            |   |  |   | (97,500     | )
|Retirement of 860,882 treasury shares                                                                                                                                       |  |                          |    |   |             |   | (8,608  | )                         |  |   | (1,936,985         | ) |  |                                       |             |   |                            |   |        |       |  |   |            |   |  |   | (1,945,593  | )
|                                                                                                                                                                            |  |                          |     |   |             |   |        
|Comprehensive loss:                                                                                                                                                         |  |                          |     |   |             |   |         |                           |  |   |                    |   |  |                                       |              |   |                            |   |         |       |  |   |             |   |  |   |             |  
|                                                                                                                                                                            |  |                          |     |   |             |   |        
|Net loss                                                                                                                                                                    |  |                          |    |   |             |   |        |                           |  |   |                   |   |  |                                       | (11,669,944  | ) |                            |   |        |       |  | $ | (11,669,944 | ) |  |   | (11,669,944 | )
|Dividends paid in Common Stock (146,311 shares)                                                                                                                             |  |                          |    |   |             |   | 1,463   |                           |  |   | 422,155            |   |  |                                       | (423,618     | ) |                            |   |        |       |  |   | (423,618    | ) |  |   |            |  
|Deemed dividends on Series A Preferred Stock                                                                                                                                |  |                          |    |   |             |   |        |                           |  |   | 8,198,840          |   |  |                                       | (8,198,840   | ) |                            |   |        |       |  |   | (8,198,840  | ) |  |   |            |  
|Other comprehensive loss:                                                                                                                                                   |  |                          |     |   |             |   |         |                           |  |   |                    |   |  |                                       |              |   |                            |   |         |       |  |   |             |   |  |   |             |  
|Currency translation adjustment                                                                                                                                             |  |                          |    |   |             |   |        |                           |  |   |                   |   |  |                                       |             |   |                            |   | 286,333 |       |  |   | 286,333     |   |  |   | 286,333     |  
|                                                                                                                                                                            |  |                          |     |   |             |   |        
|Comprehensive loss                                                                                                                                                          |  |                          |    |   |             |   |        |                           |  |   |                   |   |  |                                       |             |   |                            |   |        |       |  | $ | (20,006,069 | ) |  |   |            |  
|                                                                                                                                                                            |  |                          |     |   |             |   |        
|BALANCE, DECEMBER 31, 2002                                                                                                                                                  |  |                          | 19  |   |             |   | 202,394 |                           |  |   | 98,465,855         |   |  |                                       | (81,891,924  | ) |                            |   | 281,469 |       |  |   |             |   |  |   | 17,057,813  |  
|Exercise of Common Stock options and warrants to purchase 139,250 shares of Common Stock and 16,641 shares of Common Stock purchased under the
Employee Stock Purchase Plan |  |                          |    |   |             |   | 1,559   |                           |  |   | 300,689            |   |  |                                       |             |   |                            |   |        |       |  |   |            |   |  |   | 302,248     |  
|Issuance of 25,000 shares of Common Stock for services                                                                                                                      |  |                          |    |   |             |   | 250     |                           |  |   | 92,750             |   |  |                                       |             |   |                            |   |        |       |  |   |            |   |  |   | 93,000      |  
|Issuance of Common Stock options and warrants for services                                                                                                                  |  |                          |    |   |             |   |        |                           |  |   | 1,007,262          |   |  |                                       |             |   |                            |   |        |       |  |   |            |   |  |   | 1,007,262   |  
|Conversion of 1,593 shares of Series A Preferred Stock into 9,337,629 shares of Common Stock                                                                                |  |                          | (16 | ) |             |   | 93,376  |                           |  |   | (93,360            | ) |  |                                       |             |   |                            |   |        |       |  |   |            |   |  |   |            |  
|Redemption of warrants in exchange of issuance of 5,186,681 shares of Common Stock                                                                                          |  |                          |    |   |             |   | 51,867  |                           |  |   | (51,867            | ) |  |                                       |             |   |                            |   |        |       |  |   |            |   |  |   |            |  
|Series A Preferred Stock issuance costs                                                                                                                                     |  |                          |    |   |             |   |        |                           |  |   | (124,404           | ) |  |                                       |             |   |                            |   |        |       |  |   |            |   |  |   | (124,404    | )
|Sale of 4,892,856 shares of Common Stock and warrants, net                                                                                                                  |  |                          |    |   |             |   | 48,928  |                           |  |   | 12,343,857         |   |  |                                       |             |   |                            |   |        |       |  |   |            |   |  |   | 12,392,785  |  
|Comprehensive loss:                                                                                                                                                         |  |                          |     |   |             |   |         |                           |  |   |                    |   |  |                                       |              |   |                            |   |         |       |  |   |             |   |  |   |             |  
|Net loss                                                                                                                                                                    |  |                          |    |   |             |   |        |                           |  |   |                   |   |  |                                       | (9,001,456   | ) |                            |   |        |       |  | $ | (9,001,456  | ) |  |   | (9,001,456  | )
|Dividends paid in Common Stock (84,281 shares)                                                                                                                              |  |                          |    |   |             |   | 843     |                           |  |   | 267,678            |   |  |                                       | (268,521     | ) |                            |   |        |       |  |   | (268,521    | ) |  |   |            |  
|Deemed dividends on Series A Preferred Stock                                                                                                                                |  |                          |    |   |             |   |        |                           |  |   | 850,869            |   |  |                                       | (850,869     | ) |                            |   |        |       |  |   | (850,869    | ) |  |   |            |  
|Other comprehensive loss:                                                                                                                                                   |  |                          |     |   |             |   |         |                           |  |   |                    |   |  |                                       |              |   |                            |   |         |       |  |   |             |   |  |   |             |  
|Currency translation adjustment                                                                                                                                             |  |                          |    |   |             |   |        |                           |  |   |                   |   |  |                                       |             |   |                            |   | 66,014  |       |  |   | 66,014      |   |  |   | 66,014      |  
|                                                                                                                                                                            |  |                          |     |   |             |   |        
|Comprehensive loss                                                                                                                                                          |  |                          |    |   |             |   |        |                           |  |   |                   |   |  |                                       |             |   |                            |   |         |       |  | $ | (10,054,832 | ) |  |   |            |  
|                                                                                                                                                                            |  |                          |     |   |             |   |        
|BALANCE, DECEMBER 31, 2003                                                                                                                                                  |  |                          | 3   |   |             |   | 399,217 |                           |  |   | 113,059,329        |   |  |                                       | (92,012,770  | ) |                            |   | 347,483 |       |  |   |             |   |  |   | 21,793,262  |  
|Exercise of Common Stock options and warrants to purchase 393,167 shares of Common Stock and 25,387 shares of Common Stock purchased under the
Employee Stock Purchase Plan |  |                          |    |   |             |   | 4,186   |                           |  |   | 1,289,169          |   |  |                                       |             |   |                            |   |        |       |  |   |            |   |  |   | 1,293,355   |  
|Issuance of 10,434 shares of Common Stock for services                                                                                                                      |  |                          |    |   |             |   | 104     |                           |  |   | 47,694             |   |  |                                       |             |   |                            |   |        |       |  |   |            |   |  |   | 47,798      |  
|Issuance of Common Stock options and warrants for services                                                                                                                  |  |                          |    |   |             |   |        |                           |  |   | 439,068            |   |  |                                       |             |   |                            |   |        |       |  |   |            |   |  |   | 439,068     |  
|Modification to terms of incentive stock options for services                                                                                                               |  |                          |    |   |             |   |        |                           |  |   | 16,477             |   |  |                                       |             |   |                            |   |        |       |  |   |            |   |  |   | 16,477      |  
|Conversion of 190 shares of Series A Preferred Stock into 1,113,714 shares of Common Stock                                                                                  |  |                          | (2  | ) |             |   | 11,137  |                           |  |   | (11,135            | ) |  |                                       |             |   |                            |   |        |       |  |   |            |   |  |   |            |  
|Series A Preferred Stock issuance costs                                                                                                                                     |  |                          |    |   |             |   |        |                           |  |   | (10,767            | ) |  |                                       |             |   |                            |   |        |       |  |   |            |   |  |   | (10,767     | )
|Sale of 5,681,818 shares of Common Stock                                                                                                                                    |  |                          |    |   |             |   | 56,818  |                           |  |   | 23,967,557         |   |  |                                       |             |   |                            |   |        |       |  |   |            |   |  |   | 24,024,375  |  
|Comprehensive loss:                                                                                                                                                         |  |                          |     |   |             |   |         |                           |  |   |                    |   |  |                                       |              |   |                            |   |         |       |  |   |             |   |  |   |             |  
|Net loss                                                                                                                                                                    |  |                          |    |   |             |   |        |                           |  |   |                   |   |  |                                       | (13,198,024  | ) |                            |   |        |       |  | $ | (13,198,024 | ) |  |   | (13,198,024 | )
|Other comprehensive loss:                                                                                                                                                   |  |                          |     |   |             |   |         |                           |  |   |                    |   |  |                                       |              |   |                            |   |         |       |  |   |             |   |  |   |             |  
|Unrealized loss on investments                                                                                                                                              |  |                          |    |   |             |   |        |                           |  |   |                   |   |  |                                       |             |   |                            |   | (30,500 | )     |  |   | (30,500     | ) |  |   | (30,500     | )
|Currency translation adjustment                                                                                                                                             |  |                          |    |   |             |   |        |                           |  |   |                   |   |  |                                       |             |   |                            |   | 148,838 |       |  |   | 148,838     |   |  |   | 148,838     |  
|                                                                                                                                                                            |  |                          |     |   |             |   |        
|Comprehensive loss                                                                                                                                                          |  |                          |    |   |             |   |        |                           |  |   |                   |   |  |                                       |             |   |                            |   |        |       |  | $ | (13,079,686 | ) |  |   |            |  
|                                                                                                                                                                            |  |                          |     |   |             |   |        
|BALANCE, DECEMBER 31, 2004                                                                                                                                                  |  | $                        | 1   |   |             | $ | 471,462 |                           |  | $ | 138,797,392        |   |  | $                                     | (105,210,794 | ) |                            | $ | 465,821 |       |  |   |             |   |  | $ | 34,523,882  |  



The accompanying notes
are an integral part of these statements.





F-4



---

##### Table of Contents

ORTHOVITA, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS



|                                                                                                                              |  |                        |             |   |      |   |            |      |  |   |             |  
|----------------------------------------------------------------------------------------------------------------------------- |  | ---------------------- | ----------- | - | ---- | - | ---------- | ---- |  | - | ----------- | -
|                                                                                                                              |  | Year Ended December 31 |            
|                                                                                                                              |  | 2004                   |             |   | 2003 |   |            | 2002 | 
|OPERATING ACTIVITIES:                                                                                                         |  |                        |             |   |      |   |            |      |  |   |             |  
|Net loss                                                                                                                      |  | $                      | (13,198,024 | ) |      | $ | (9,001,456 | )    |  | $ | (11,669,944 | )
|Adjustments to reconcile net loss to net cash used in operating activities:                                                   |  |                        |             |   |      |   |            |      |  |   |             |  
|Depreciation and amortization                                                                                                 |  |                        | 1,189,957   |   |      |   | 1,146,178  |      |  |   | 1,171,439   |  
|Common stock issued for services rendered                                                                                     |  |                        | 47,798      |   |      |   | 93,000     |      |  |   | 69,998      |  
|Common stock options and warrants issued for services                                                                         |  |                        | 439,068     |   |      |   | 1,007,262  |      |  |   | 326,093     |  
|Modification to terms of incentive stock options for services                                                                 |  |                        | 16,477      |   |      |   |           |      |  |   |            |  
|Provision for doubtful accounts                                                                                               |  |                        |            |   |      |   | 110,000    |      |  |   | 20,000      |  
|Loss on disposal of property and equipment                                                                                    |  |                        |            |   |      |   | 23,592     |      |  |   | 4,473       |  
|(Increase) decrease in -                                                                                                      |  |                        |             |   |      |   |            |      |  |   |             |  
|Accounts receivable                                                                                                           |  |                        | (1,839,696  | ) |      |   | (1,147,115 | )    |  |   | (657,771    | )
|Inventories                                                                                                                   |  |                        | (5,395,227  | ) |      |   | (732,792   | )    |  |   | (1,264,009  | )
|Prepaid revenue interest expense                                                                                              |  |                        | 94,996      |   |      |   | (357,150   | )    |  |   |            |  
|Other current assets                                                                                                          |  |                        | (477,853    | ) |      |   | (3,591     | )    |  |   | 71,118      |  
|Other assets                                                                                                                  |  |                        | (356,829    | ) |      |   | 44,531     |      |  |   | 63,228      |  
|Increase (decrease) in -                                                                                                      |  |                        |             |   |      |   |            |      |  |   |             |  
|Accounts payable                                                                                                              |  |                        | 608,028     |   |      |   | 654,750    |      |  |   | (333,742    | )
|Other long-term liabilities                                                                                                   |  |                        | 60,824      |   |      |   | 31,989     |      |  |   | 10,891      |  
|Other accrued expenses                                                                                                        |  |                        | 964,040     |   |      |   | (282,745   | )    |  |   | 1,044,940   |  
|                                                                                                                              |  |                        |            
|Net cash used in operating activities                                                                                         |  |                        | (17,846,441 | ) |      |   | (8,413,547 | )    |  |   | (11,143,286 | )
|                                                                                                                              |  |                        |            
|INVESTING ACTIVITIES:                                                                                                         |  |                        |             |   |      |   |            |      |  |   |             |  
|Purchase of investments                                                                                                       |  |                        | (18,928,019 | ) |      |   |           |      |  |   | (3,992,000  | )
|Proceeds from sale of investments                                                                                             |  |                        | 1,998,000   |   |      |   | 1,994,000  |      |  |   |            |  
|Purchases of property and equipment                                                                                           |  |                        | (1,424,513  | ) |      |   | (635,027   | )    |  |   | (514,031    | )
|Proceeds from sale of property and equipment                                                                                  |  |                        | 14,480      |   |      |   |           |      |  |   |            |  
|                                                                                                                              |  |                        |            
|Net cash (used in) provided by investing activities                                                                           |  |                        | (18,340,052 | ) |      |   | 1,358,973  |      |  |   | (4,506,031  | )
|                                                                                                                              |  |                        |            
|FINANCING ACTIVITIES:                                                                                                         |  |                        |             |   |      |   |            |      |  |   |             |  
|Proceeds from notes payable                                                                                                   |  |                        | 537,974     |   |      |   | 292,293    |      |  |   | 788,380     |  
|Repayment of notes payable                                                                                                    |  |                        | (368,842    | ) |      |   | (250,801   | )    |  |   | (83,197     | )
|Repayments of capital lease obligations                                                                                       |  |                        | (71,246     | ) |      |   | (334,479   | )    |  |   | (491,473    | )
|Proceeds from exercise of common stock options and warrants and common stock purchased under the Employee Stock Purchase Plan |  |                        | 1,293,355   |   |      |   | 302,248    |      |  |   | 80,635      |  
|Proceeds from sale of Common Stock and warrants, net                                                                          |  |                        | 24,024,375  |   |      |   | 12,392,785 |      |  |   |            |  
|(Costs of) proceeds from sale of Common and Preferred Stock and warrants                                                      |  |                        | (10,767     | ) |      |   | (124,404   | )    |  |   | 17,337,350  |  
|                                                                                                                              |  |                        |            
|Net cash provided by financing activities                                                                                     |  |                        | 25,404,849  |   |      |   | 12,277,642 |      |  |   | 17,631,695  |  
|                                                                                                                              |  |                        |            
|EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS                                                                  |  |                        | 148,838     |   |      |   | 66,014     |      |  |   | 286,333     |  
|                                                                                                                              |  |                        |            
|NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS                                                                          |  |                        | (10,632,806 | ) |      |   | 5,289,082  |      |  |   | 2,268,711   |  
|                                                                                                                              |  |                        |            
|CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR                                                                                  |  |                        | 20,464,350  |   |      |   | 15,175,268 |      |  |   | 12,906,557  |  
|                                                                                                                              |  |                        |            
|CASH AND CASH EQUIVALENTS, END OF YEAR                                                                                        |  | $                      | 9,831,544   |   |      | $ | 20,464,350 |      |  | $ | 15,175,268  |  



The accompanying notes
are an integral part of these statements.





F-5



---

##### Table of Contents

ORTHOVITA, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



1. The Company:



Orthovita, Inc. and subsidiaries (the Company) is a biomaterials company with proprietary technologies for the development and
commercialization of synthetic, biologically active, tissue engineering products for orthopedic and neurosurgical applications. We develop and market synthetic-based biomaterial products for use in spine surgery, the repair of osteoporotic
fractures, and a broad range of clinical needs in the trauma, joint reconstruction, revision and extremities markets. Our products are used in the regeneration of bone and soft-tissues. We also distribute products, which compliment our biomaterial
platforms.



Our near-term commercial business is based on our
VITOSS®Bone Graft Substitute technology platforms, which are designed to address the
non-structural bone graft market, and VITAGELSurgical Hemostat, which is a matrix for
soft-tissue healing. Our longer-term U.S. clinical development program is focused on our CORTOSS®Synthetic Cortical Bone technology platform, which is designed for injection into osteoporotic spines to treat vertebral compression fractures. We work jointly with Kensey Nash Corporation (Kensey) and Angiotech
Pharmaceuticals, Inc. (Angiotech) (a shareholder of the Company) to develop and/or market novel synthetic-based biomaterial products and continue to pursue similar relationships with other leaders in biomaterials.



In the U.S., we have assembled a field sales network of direct sales representatives and
independent sales agencies in order to market VITOSS, VITAGEL and IMBIBE® Bone Marrow Aspirate Device. Outside of the U.S., we primarily utilize a network of independent, stocking distributors to market VITOSS, CORTOSS, and ALIQUOT® Micro Delivery System.



In June 2004, we entered into an agreement with Cohesion Technologies, Inc., a wholly-owned subsidiary of Angiotech, to distribute, market
and sell CoStasis® (re-branded as VITAGEL Surgical
Hemostat), a composite liquid hemostat, and the CELLPAKER® plasma collection system, used together with VITAGEL, to surgical customers throughout North America, with an option to expand the territory to include the European Union and the rest of the world. Under the agreement,
we have obligations to purchase the products and make royalty payments to Angiotech based on the net sales of such products.



In March 2003, we entered into an agreement with Kensey to jointly develop and commercialize new biomaterials-based products. The new products to be developed under this
agreement will be based on our proprietary VITOSS material in combination with proprietary resorbable Kensey biomaterials. Following the regulatory clearance of a new product under the agreement, we have obligations to pay Kensey for manufacturing
the product, achieve minimum sales levels in the first two years following commercialization of the first approved product under this agreement, and make royalty payments to Kensey based on the net sales of such product.



2. Summary of Significant Accounting Policies:



Preparation of Financial Statements and Use of Estimates



The preparation of the consolidated financial statements requires us to make assumptions,
estimates and judgments that affect the reported amounts of assets and liabilities, the disclosures of contingent assets and liabilities as of the date of the financial statements, and the reported amounts of revenues and expenses during the
reporting period. On an ongoing basis, we evaluate our estimates, including, but not limited to, those related to accounts receivable and inventories. We use authoritative pronouncements, historical experience and other assumptions as the basis for
making estimates. Actual results could differ from those estimates.



Basis of
Consolidation



The consolidated financial statements include the accounts of
Orthovita, Inc., our European branch operations, and our wholly owned subsidiaries. We have eliminated all intercompany balances in consolidation.



Net Loss Per Common Share



We have presented net loss per common share pursuant to Statement of Financial Accounting Standards (SFAS) No. 128, Earnings per Share. Basic net loss per share excludes potentially dilutive
securities and is computed by dividing net loss applicable to common shareholders by the weighted average number of shares of Common Stock outstanding for the period. Diluted net loss per common share data is computed assuming the conversion or
exercise of all dilutive securities such as Preferred Stock and Common Stock options and warrants. As of December 31, 2004 and 2003, 117 and 307 shares, respectively, of outstanding Preferred Stock were assumed converted into 685,817 and 1,799,531
shares of Common Stock, respectively, for the basic and diluted net loss per common share calculation as these shares will automatically convert to Common Stock when the beneficial ownership limitation lapses (see Note 10). However, Common Stock
options and warrants were excluded from our computation of diluted net loss per common share for the years ended December 31, 2004, 2003 and 2002 since they were anti-dilutive due to our losses.



Revenue Recognition



In the U.S., product sales revenue is recognized upon either receipt of documentation from the customer indicating their consumption of
product from consigned inventory or shipment of purchased product to the customer. Outside the U.S., revenue from product sales is primarily recognized upon receipt of our product by our independent, stocking distributors. We do not allow product
returns or exchanges. We have no post-shipment obligations to our customers. Both our U.S. customers and our independent stocking distributor customers outside of the U.S. are generally required to pay on a net 30-day basis and sales discounts are
not offered. Revenue is not recognized until persuasive evidence of an arrangement exists, performance has occurred, the sales price is fixed or determinable and collection is probable.



Allowance for Doubtful Accounts



We maintain an accounts receivable allowance for an estimated amount of losses that may result from a customers failure to pay for product purchased. We analyze
accounts receivable and historical bad debts, customer concentrations and changes in customer payment patterns when evaluating the adequacy of the allowance for doubtful accounts. If the financial condition of our customers were to deteriorate
resulting in an impairment of their ability to make payments, additional allowances may be required.



Inventory



Inventory is stated at the lower of
cost or market value using the first-in first-out basis, or FIFO. A provision is recorded to reduce the cost of inventories to the estimated net realizable values, if required. In accordance with SFAS No. 2, Accounting for Research and
Development Costs, the costs of producing inventory in the reporting periods prior to the receipt of regulatory approval or clearance are recorded as research and development expense.



Property and equipment



Property and equipment, including assets held under capitalized lease obligations, are recorded at cost. Depreciation is calculated on a
straight-line basis over the estimated useful life of each asset, generally three to five years. The useful life for leasehold improvements is generally the remaining term of the facility lease. Expenditures for major renewals and improvements are
capitalized and expenditures for maintenance and repairs are charged to operations as incurred.



Revenue Interest Obligation



During October
2001, we completed a $10,000,000 product development and equity financing with Paul Capital Royalty Acquisition Fund, L.P. (Paul Royalty). The net proceeds from the financing were first allocated to the fair value of the Common Stock on
the date of the transaction (which was $4,777,893), and the $5,222,107 remainder of the net proceeds was allocated to the revenue interest obligation in accordance with Emerging Issues Task Force Issues No. 88-18, Sales of Future
Revenues (EITF 88-18). On March 22, 2002, we amended the original financing, which resulted in a one-time increase to the revenue interest obligation of $1,945,593, which made the balance of the revenue interest
obligation $7,167,700 as of December 31, 2004 and 2003.



The products that are
subject to the revenue interest have been approved and marketed for less than three years or are still under development. For these reasons, as of December 31, 2004 and for the foreseeable future, we cannot currently make a reasonable estimate of
future revenues and payments that may become due to Paul Royalty under this financing. Therefore, it is premature to estimate the expected impact of this financing on our results of operations, liquidity and financial position. Given these
uncertainties, we have charged and, for the foreseeable future, we will continue to charge revenue interest expense for the revenue interest due to Paul



F-6



---

##### Table of Contents

Royalty as revenues subject to the revenue interest obligation are recognized (see Note 6). Revenue interest expense of
$837,844, $642,850 and $386,893 has been recorded for the years ended December 31, 2004, 2003 and 2002, respectively. The revenue interest under this agreement is treated as interest expense in accordance with EITF 88-18, Sales of Future
Revenues.



Income Taxes



We account for income taxes in accordance with an asset and liability approach requiring the
recognition of deferred tax assets and liabilities for the expected tax consequences of events that have been recognized in the financial statements or tax returns. Deferred tax assets and liabilities are recorded without consideration as to their
ability to be realized. The deferred tax asset includes net operating loss carryforwards, and the cumulative temporary differences related to certain research and patent costs, which have been charged to expense in our consolidated statements of
operations but have been recorded as assets for tax return purposes. These tax assets are amortized over periods generally ranging from 10 to 17 years for tax purposes. The portion of any deferred tax asset, for which it is more likely than not that
a tax benefit will not be realized, must then be offset by recording a valuation allowance against the asset. A valuation allowance has been established against all of our deferred tax assets since, given our history of operating losses, the
realization of the deferred tax asset is not assured.



Accounting for Stock
Options Issued to Employees and Non-employees



We apply the
intrinsic-value-based method of accounting prescribed by Accounting Principles Board Opinion No. 25, Accounting for Stock Issued to Employees, (APB No. 25) and related interpretations to account for our stock option plans.
Under this method, compensation expense is computed and recorded on the date of grant for the intrinsic value related to stock options granted, reflected by the difference between the option exercise price and the fair market value of the underlying
shares of Common Stock on the date of grant. SFAS No. 123, Accounting for Stock-Based Compensation, (SFAS No. 123) established accounting and disclosure requirements using a fair-value based method of accounting for
stock-based employee compensation plans. Under SFAS No. 123, compensation cost for the fair-value related to stock options is computed based on the value of the stock options at the date of grant using an option valuation methodology, typically the
Black-Scholes model. As required by SFAS No. 123, as amended by SFAS No. 148, Accounting for Stock-Based Compensation, we apply the SFAS No. 123 fair-value method of accounting to non-employee stock option grants. For the years ended
December 31, 2004, 2003 and 2002, we recorded $439,068, $689,762, and $326,093, respectively, of expense related to SFAS No. 123 for our non-employee stock option grants. For options granted to employees, SFAS No. 123 allows a company to either
record the Black-Scholes model value of the stock options in its statement of operations or continue to record the APB No. 25 intrinsic value in its statement of operations and disclose the SFAS No. 123 fair value in the financial statement
footnotes. For options granted to employees, we apply the intrinsic value based method of accounting under APB No. 25 and disclose the SFAS No. 123 fair value.



The following table illustrates the effect on net loss if the fair value method had been applied to all outstanding and unvested stock option grants in each period.



|                                                                                                                   |  |                        |             |   |      |   |             |      |  |   |             |  
|------------------------------------------------------------------------------------------------------------------ |  | ---------------------- | ----------- | - | ---- | - | ----------- | ---- |  | - | ----------- | -
|                                                                                                                   |  | Year ended December 31 |            
|                                                                                                                   |  | 2004                   |             |   | 2003 |   |             | 2002 | 
|Net loss applicable to common shareholders:                                                                        |  |                        |             |   |      |   |             |      |  |   |             |  
|As reported                                                                                                        |  | $                      | (13,198,024 | ) |      | $ | (10,120,846 | )    |  | $ | (20,292,402 | )
|Less: stock-based employee compensation expense included in reported net loss                                      |  |                        | 16,477      |   |      |   |            |      |  |   |            |  
|Total stock-based employee compensation expense determined under the fair value-based method for all stock options |  |                        | (3,540,632  | ) |      |   | (1,785,962  | )    |  |   | (1,356,561  | )
|                                                                                                                   |  |                        |            
|Pro forma                                                                                                          |  | $                      | (16,722,179 | ) |      | $ | (11,906,808 | )    |  | $ | (21,648,963 | )
|                                                                                                                   |  |                        |            
|Basic and diluted net loss per share:                                                                              |  |                        |             |   |      |   |             |      |  |   |             |  
|As reported                                                                                                        |  | $                      | (0.29       | ) |      | $ | (0.33       | )    |  | $ | (1.00       | )
|                                                                                                                   |  |                        |            
|Pro forma                                                                                                          |  | $                      | (0.37       | ) |      | $ | (0.38       | )    |  | $ | (1.07       | )



Pro forma financial information
required by SFAS No. 123 has been determined as if we had accounted for all outstanding and unvested stock option grants using the Black-Scholes fair value option pricing model with the following weighted average assumptions for the years ended
December 31, 2004, 2003 and 2002:



|                                               |  |      |         |   |      |   |         |      |  |   |         |  
|---------------------------------------------- |  | ---- | ------- | - | ---- | - | ------- | ---- |  | - | ------- | -
|                                               |  | 2004 |         |   | 2003 |   |         | 2002 | 
|Weighted average fair value of options granted |  | $    | 2.54    |   |      | $ | 2.58    |      |  | $ | 1.95    |  
|Risk-free interest rate                        |  |      | 2.90    | % |      |   | 2.84    | %    |  |   | 3.81    | %
|Volatility                                     |  |      | 86      | % |      |   | 94      | %    |  |   | 94      | %
|Dividend yield                                 |  |      | Zero    |   |      |   | Zero    |      |  |   | Zero    |  
|Expected life                                  |  |      | 6 years |   |      |   | 6 years |      |  |   | 6 years |  



The resulting pro forma compensation
charge presented may not be representative of that to be expected in the future years to the extent that additional stock options are granted and the fair value of the common stock increases or decreases (See  Recent Accounting
Pronouncements for information regarding SFAS No. 123R).



Research &
Development Costs



In accordance with SFAS No. 2 Accounting for Research
and Development Costs, we expense all research and development expenses as incurred.



Foreign Currency Translation



The functional
currency for the Companys branch operation in Europe is the Euro. In accordance with SFAS No. 52, Foreign Currency Translation, assets and liabilities related to this foreign operation are translated at the current exchange rates
at the end of each period. The resulting translation adjustments are accumulated as a separate component of shareholders equity (accumulated other comprehensive income). Revenues and expenses are translated at average exchange rates in effect
during the period with foreign currency transaction gains and losses, if any, included in results of operations.



Supplemental Cash Flow Information



During 2004, 2003 and 2002, respectively, we issued options and/or warrants for the purchase of 129,250, 354,100 and 273,850 shares of Common Stock with various exercise
prices to certain vendors in consideration for services valued at $439,068, $1,007,262 and $326,093, respectively.



During 2004, we modified the terms of certain incentive stock option agreements in consideration for services valued at $16,477.



In addition during 2003 and 2002, we issued an aggregate 84,281 and 146,311 shares,
respectively, of our Common Stock valued at $268,521 and $423,618, respectively, as payment of dividends to our Series A 6% Adjustable Cumulative Convertible Voting Preferred Stock (Series A Preferred Stock) shareholders (see Note 10).



F-7



---

##### Table of Contents

In 2004 and 2003, we issued 10,434 and 25,000 shares of Common Stock, respectively, valued at $47,798 and $93,000,
respectively, pursuant to a clinical assessment agreement, and in 2002, we issued 37,835 shares of Common Stock valued at $69,998 to our non-employee directors in consideration for their services.



In 2002, we incurred capital lease obligations of $125,000.



In 2004, 2003 and 2002, cash paid for interest expense and revenue interest expense was
$933,592, $732,535 and $466,383, respectively. The Company paid no income taxes in 2004, 2003 and 2002.



In 2002, pursuant to a product development and equity financing, 860,882 shares of our Common Stock were surrendered to us. The value of the surrendered shares of our Common Stock on March 22, 2002 was $2.26 per
share, or $1,945,593 in the aggregate (see Note 6).



Recent Accounting
Pronouncements



In December 2004, the Financial Accounting Standards Board
(FASB) issued SFAS No. 123R (revised 2004), Share-Based Payment. This statement revises SFAS No. 123, Accounting for Stock-Based Compensation, and requires companies to expense the value of employee stock options
and similar awards. The effective date of this standard is interim and annual periods beginning after June 15, 2005. Historically, we have elected to follow the intrinsic value method in accounting for our employee stock options. Accordingly,
because the exercise price of our employee stock options equals the market price of the underlying stock on the date of grant, no compensation expense is recognized. Upon the adoption of SFAS No. 123R, we will be required to expense stock options in
our Consolidated Statements of Operations when they are granted. We estimate that the effect on net loss and loss per share in the periods following adoption of SFAS No. 123R will be consistent with our proforma disclosure under SFAS No. 123, except
that estimated forfeitures will be considered in the calculation of compensation expense under SFAS No. 123R. However, the actual effect on net loss and loss per share will vary depending upon the number of grants of options in 2005 compared to
prior years. Further, we have not yet determined the actual model we will use to calculate fair value.



In December 2004, the FASB issued SFAS No. 151, Inventory Costs, which clarifies the accounting for abnormal amounts of idle facility expense, freight, handling costs, and wasted material (spoilage). Under
SFAS No. 151, such items will be recognized as current-period charges. In addition, SFAS No. 151 requires that allocation of fixed production overheads to the costs of conversion be based on the normal capacity of the production facilities. SFAS No.
151 will be effective for the Company for inventory costs incurred on or after January 1, 2006. We do not expect the adoption of SFAS No. 151 to have a material impact on our financial statements.



In January 2003, the FASB issued Interpretation No. 46, Consolidation of Variable
Interest Entities, an Interpretation of ARB No. 51 (Interpretation No. 46). Interpretation No. 46 addresses the consolidation by business enterprises of variable interest entities as defined in Interpretation No. 46. Interpretation
No. 46 applies immediately to variable interests in variable interest entities created after January 31 2003, and to variable interests in variable interest entities obtained after January 31, 2003. For public enterprises with a variable interest in
a variable interest entity created before February 1, 2003, Interpretation No. 46 is applied to the enterprise no later than the beginning of the first interim or annual reporting period beginning after June 15, 2003. In December 2003, the FASB
issued Interpretation No. 46 (revised December 2003), Consolidation of Variable Interest Entities, (Interpretation No. 46-R) to address certain Interpretation No. 46 implementation issues. The effective dates and impact of
Interpretation No. 46 and Interpretation No. 46-R are as follows:



| | (i) | Special purpose entities created prior to February 1, 2003: The Company must apply either the provisions of Interpretation No. 46 or early adopt the provisions of Interpretation No.
46-R at the end of the first interim or annual reporting period ending after December 31, 2003.
| | --- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | (ii) | Non-special purpose entities created prior to February 1, 2003: The Company is required to adopt Interpretation No. 46-R at the end of the first interim or annual reporting period
ending after March 15, 2004.
| | ---- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | (iii) | All entities, regardless of whether a special purpose entity, that were created subsequent to January 31, 2003: The provisions of Interpretation No. 46 were applicable for variable
interests in entities obtained after January 31, 2003.
| | ----- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



The
Company adopted Interpretation No. 46-R in March 2004.



The adoption of
Interpretation No. 46-R did not have any impact on our financial statements.



Reclassifications



Certain amounts from prior years have been
reclassified to conform with the 2004 presentation.



3. Cash, Cash
Equivalents and Investments:



We invest excess cash in highly liquid
investment-grade marketable securities including corporate commercial paper and U.S. government agency bonds. For financial reporting purposes, we consider all highly liquid investment instruments purchased with an original maturity of three months
or less to be cash equivalents. Investments are considered available-for-sale and, accordingly, unrealized gains and losses are included as a separate component of shareholders equity. As of December 31, 2004 and 2003, cash, cash equivalents
and investments consisted of the following:



|                                                                          |  |                  |            |       |   |        |  |   |                   |   |  |   |           
|------------------------------------------------------------------------- |  | ---------------- | ---------- | ----- | - | ------ |  | - | ----------------- | - |  | - | ----------
|                                                                          |  | Gross Unrealized
|                                                                          |  | Book Value       |            | Gains |   | Losses |  |   | Fair Market Value
|December 31, 2004:                                                        |  |                  |            |       |   |        |  |   |                   |   |  |   |           
|Cash and cash equivalents                                                 |  | $                | 9,831,544  |       | $ |       |  | $ |                  |   |  | $ | 9,831,544 
|Short-term investments: due in less than one year                         |  |                  | 15,857,774 |       |   | 834    |  |   | (25,056           | ) |  |   | 15,833,552
|Long-term investments: due in one to two years                            |  |                  | 3,045,763  |       |   | 27     |  |   | (6,305            | ) |  |   | 3,039,485 
|                                                                          |  | $                | 28,735,081 |       | $ | 861    |  | $ | (31,361           | ) |  | $ | 28,704,581
|December 31, 2003:                                                        |  |                  |            |       |   |        |  |   |                   |   |  |   |           
|Cash and cash equivalents                                                 |  | $                | 20,464,350 |       | $ |       |  | $ |                  |   |  | $ | 20,464,350
|Short-term investments: certificates of deposit due in less than one year |  |                  | 1,998,000  |       |   |       |  |   |                  |   |  |   | 1,998,000 
|                                                                          |  | $                | 22,462,350 |       |   |       |  |   |                  |   |  | $ | 22,462,350



Amortization expense related to
long-term investments was $24,482 for the year ended December 31, 2004.



4.
Inventories:



As of December 31, 2004 and 2003, inventories consisted of
the following:



|                |  |             |           |      |   |          
|--------------- |  | ----------- | --------- | ---- | - | ---------
|                |  | December 31
|                |  | 2004        |           | 2003
|Raw materials   |  | $           | 504,217   |      | $ | 197,016  
|Work-in-process |  |             | 3,414,068 |      |   | 1,784,789
|Finished goods  |  |             | 5,080,076 |      |   | 1,621,329
|                |  |            
|                |  | $           | 8,998,361 |      | $ | 3,603,134



The increase in inventories from 2003
to 2004 has primarily been a result of production of inventory to support the multiple commercial launches of new product configurations under our VITOSS FOAM product platform. For the year ended December 31, 2004 and December 31, 2003, inventories
include a provision of $1,590,856 and $300,233, respectively, to write down inventory to its net realizable value.



F-8



---

##### Table of Contents

5. Property and Equipment:



As of December 31, 2004 and 2003, property and equipment consisted of the following:



|                                                              |  |             |            |   |      |   |            |  
|------------------------------------------------------------- |  | ----------- | ---------- | - | ---- | - | ---------- | -
|                                                              |  | December 31 |           
|                                                              |  | 2004        |            |   | 2003 |  
|Machinery and equipment                                       |  | $           | 4,723,545  |   |      | $ | 4,040,995  |  
|Furniture and computer, sales, marketing and office equipment |  |             | 2,408,181  |   |      |   | 2,111,474  |  
|Leasehold improvements                                        |  |             | 4,460,991  |   |      |   | 4,130,470  |  
|                                                              |  |            
|                                                              |  |             | 11,592,717 |   |      |   | 10,282,939 |  
|Less  Accumulated depreciation and amortization              |  |             | (6,986,430 | ) |      |   | (5,921,210 | )
|                                                              |  |            
|                                                              |  | $           | 4,606,287  |   |      | $ | 4,361,729  |  



Total assets under capital lease are
$2,648,493 and $2,694,140 with related accumulated amortization of $2,364,512 and $2,238,401 at December 31, 2004 and 2003, respectively (see Note 7). Depreciation expense for the years ended December 31, 2004, 2003 and 2002 was $1,165,475,
$1,146,178, and $1,171,439, respectively.



6. Revenue Interest Obligation:



During October 2001, we completed a $10,000,000 product development and
equity financing with Paul Royalty. The net proceeds from the financing were first allocated to the fair value of the Common Stock on the date of the transaction (which was $4,777,893), and the $5,222,107 remainder of the net proceeds was allocated
to the revenue interest obligation in accordance with EITF 88-18. On March 22, 2002, we amended the original financing, which resulted in a one-time increase to the revenue interest obligation of $1,945,593, which made the balance of the
revenue interest obligation $7,167,700 as of December 31, 2004 and 2003.



The
revenue interest provides for Paul Royalty to receive 3.5% on the first $100,000,000 of annual sales, reducing to 1.75% of annual sales in excess of $100,000,000 of certain of our products, including VITOSS Bone Graft Substitute, CORTOSS Synthetic
Cortical Bone and RHAKOSS, in North America and Europe through 2016, subject to certain adjustments. This revenue interest percentage is subject to increase to a maximum of 4.375% if we fail to meet contractually specified levels of annual net sales
of products for which Paul Royalty is entitled to receive its revenue interest. As a result of this provision, during 2003 and 2004, Paul Royalty received 4.375% on that portion of product sales that specifically related to VITOSS Bone Graft
Substitute and CORTOSS.



Throughout the term of the Paul Royalty revenue
interest agreement, we are required to make advance payments on the revenue interest obligation at the beginning of each year. In January 2003, we paid to Paul Royalty the contractually required advance payment of $1,000,000. Of the $1,000,000 paid
to Paul Royalty, $642,850 was earned in 2003 and the balance of $357,150 was included in prepaid revenue interest expense on the accompanying consolidated balance sheet as of December 31, 2003. In January 2004, the revenue interest assignment
agreement with Paul Royalty was amended by mutual agreement to reduce the advance payment for 2004 from $2,000,000 to $1,100,000, which was paid to Paul Royalty during February 2004, net of the $357,150 balance in prepaid revenue interest expense
outstanding as of December 31, 2003. During the year ended December 31, 2004, $837,844 of revenue interest expense was earned by Paul Royalty. The prepaid balance of $262,154 was included in prepaid revenue interest expense on the accompanying
consolidated balance sheet as of December 31, 2004. In January 2005, the revenue interest assignment agreement with Paul Royalty was amended by mutual agreement to reduce the advance payment for 2005 from $3,000,000 to $1,600,000, which was paid to
Paul Royalty during January 2005. Paul Royalty paid to us the $262,154 balance in prepaid revenue interest expense outstanding as of December 31, 2004. The amount of the advance payment remains $3,000,000 in each of the years 2006 through 2016.
While we believe that we will have sufficient cash at the end of 2005 to make the required $3,000,000 advance payments to Paul Royalty during 2006, we cannot be certain that we will have sufficient cash to meet our advance payment obligations for
the years 2007 through 2016. Advance payments impact cash flow when made, and they affect earnings only as the advance payments are credited within each period against the revenue interest actually earned by Paul Royalty during that year, with any
excess advance payments refunded to us shortly after the end of the year.



The
products that are subject to the revenue interest have been approved and marketed for less than three years or are still under development. For these reasons, as of December 31, 2004 and for the foreseeable future, we cannot currently make a
reasonable estimate of future revenues and payments that may become due to Paul Royalty under this financing. Therefore, it is premature to estimate the expected impact of this financing on our results of operations, liquidity and financial
position. Given these uncertainties, we have charged and, for the foreseeable future, we will continue to charge revenue interest expense for the revenue interest due to Paul Royalty as revenues subject to the revenue interest obligation are
recognized. Revenue interest expense of $837,844, $642,850 and $386,893 has been recorded for the years ended December 31, 2004, 2003 and 2002, respectively. The revenue interest under this agreement is treated as interest expense in accordance with
EITF 88-18, Sales of Future Revenues.



Our
obligation to pay the revenue interest is secured by our licenses, patents and trademarks relating to certain of our products, including VITOSS Bone Graft Substitute, CORTOSS and RHAKOSS, in North America and Europe, and the 12% revenue interest we
pay to one of our wholly-owned subsidiaries, on the sales of these products (collectively, the Pledged Assets). We are also required to maintain:



| |  | cash and cash equivalent balances equal to or greater than the product of (i) 1.5 times (ii) total operating losses, net of non-cash charges, for the preceding fiscal quarter; and
|- |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | total shareholders equity of at least $8,664,374; provided, however, that under the provisions of the agreement with Paul Royalty, when calculating shareholders equity
for the purposes of the financial covenants, the revenue interest obligation is included in shareholders equity at its carrying value.
|- |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



As of December 31, 2004, we were in compliance with all financial covenants. However, if we fail to maintain certain specified balances and shareholders equity,
Paul Royalty can demand that we repurchase its revenue interest. In addition to the failure to comply with the financial covenants described above, the occurrence of certain events, including those set forth below, triggers Paul Royaltys right
to require us to repurchase its revenue interest:



| |  | a judicial decision that has a material adverse effect on our business, operations, assets or financial condition;
|- |  | ------------------------------------------------------------------------------------------------------------------



| |  | the acceleration of our obligations or the exercise of default remedies by a secured lender under certain debt instruments;
|- |  | ---------------------------------------------------------------------------------------------------------------------------



| |  | a voluntary or involuntary bankruptcy that involves us or one of our wholly owned subsidiaries;
|- |  | -----------------------------------------------------------------------------------------------



| |  | our insolvency;
|- |  | ---------------



| |  | a change in control of our company; and
|- |  | ---------------------------------------



| |  | the breach of a representation, warranty or certification made by us in the agreements with Paul Royalty that, individually or in the aggregate, would reasonably be expected to have
a material adverse effect on our business, operations, assets or financial condition, and such breach is not cured within 30 days after notice of the breach from Paul Royalty.
|- |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



F-9



---

##### Table of Contents

In addition, our failure to maintain strategic reserve supplies of each significant single-source material used to
manufacture VITOSS, CORTOSS and certain products that we may develop in the future may result in a breach of our material financing agreement with Paul Royalty. We may not have sufficient cash funds to repurchase the revenue interest upon a
repurchase event. The exact amount of the repurchase price is dependent upon certain factors, including when the repurchase event occurs. If a repurchase event had been triggered and Paul Royalty exercised its right to require us to repurchase its
revenue interest as of December 31, 2004, we would have owed Paul Royalty $20,993,264. As of December 31, 2004, we do not expect to be out of compliance in the foreseeable future with the financial covenants of the revenue interest obligation.



The repurchase price for Paul Royaltys revenue interest as of a given
date is calculated in three steps. First, a specified annual rate of return (not to exceed 45%) is applied to Paul Royaltys $10,000,000 original purchase price from October 16, 2001 to the date of determination of the repurchase price. Second,
the result obtained from the first step of the calculation is added to the original $10,000,000 purchase price. Third, the sum obtained from the second step of the calculation is reduced by the sum of $3,333,333 and the actual revenue interest paid
during the specified period.



If we were unable to repurchase the revenue
interest upon a repurchase event, Paul Royalty could foreclose on the Pledged Assets, and we could be forced into bankruptcy. Paul Royalty could also foreclose on the Pledged Assets if we became insolvent or involved in a voluntary or involuntary
bankruptcy proceeding. In the event that we were required to repurchase Paul Royaltys revenue interest, Paul Royalty would have no obligation to surrender the shares of our Common Stock that it had purchased as part of the revenue interest
transaction.



If we know that we will not be in compliance with our covenants
under the Paul Royalty agreement, we will be required to adjust the revenue interest obligation to equal the amount required to repurchase Paul Royaltys revenue interest.



7. Notes Payable and Capital Lease Obligations:



During July 2002, we entered into a financing arrangement with a lending institution. The arrangement provided individual notes payable with
a term of 35 months from each individual notes inception and consisted of the following:



|                                                   |  |      |         |   |      |   |         |      |  |   |         |   |  |   |          
|-------------------------------------------------- |  | ---- | ------- | - | ---- | - | ------- | ---- |  | - | ------- | - |  | - | ---------
|                                                   |  | 2004 |         |   | 2003 |   |         | 2002 |  |   | Total  
|Notes payable issued                               |  | $    | 537,974 |   |      | $ | 292,292 |      |  | $ | 788,381 |   |  | $ | 1,618,647
|Annual interest rate (approximate)                 |  |      | 11.43   | % |      |   | 10.42   | %    |  |   | 11.29   | % |  |   |         
|Aggregate outstanding balance at December 31, 2004 |  | $    | 518,157 |   |      | $ | 201,235 |      |  | $ | 196,415 |   |  | $ | 915,807  
|Aggregate outstanding balance at December 31, 2003 |  |      |        |   |      | $ | 282,504 |      |  | $ | 464,171 |   |  | $ | 746,675  



The notes payable are secured by
certain capital assets.



Capital lease obligations consisted of the following:



|                                                 |  |             |         |   |      |   |         |  
|------------------------------------------------ |  | ----------- | ------- | - | ---- | - | ------- | -
|                                                 |  | December 31 |        
|                                                 |  | 2004        |         |   | 2003 |  
|Capital lease obligations                        |  | $           | 68,256  |   |      | $ | 148,069 |  
|                                                 |  |            
|Less  amount representing interest              |  |             | (7,515  | ) |      |   | (16,082 | )
|Present value of minimum lease payments          |  |             | 60,741  |   |      |   | 131,987 |  
|Less  current portion of minimum lease payments |  |             | (28,648 | ) |      |   | (73,499 | )
|                                                 |  |            
|                                                 |  | $           | 32,093  |   |      | $ | 58,488  |  



During January 2002, we entered into a
$125,000 capital lease financing arrangement with a different lending institution. The term of this lease is 60 months with an annual interest rate of 11.45%. The lease is secured by the underlying capital asset. As of December 31, 2004 and 2003,
the outstanding balance under this arrangement was $60,741 and $86,302, respectively.



In 1997, we secured a $1,200,000 capital asset lease financing arrangement with a lending institution which was increased an additional $1,500,000 in December 1998. The term of each individual lease is 42 months from each individual
leases inception and annual interest is approximately 10.85% and 9.4% under the 1997 and 1998 arrangements, respectively. We have utilized all available financing under this capital lease arrangement. As of December 31, 2003, the outstanding
balance under this arrangement was $45,685. We had no outstanding balance under this arrangement as of December 31, 2004.



Borrowing and capital lease obligation maturities as of December 31, 2004 are as follows:



|      |  |                |        |               |   |        
|----- |  | -------------- | ------ | ------------- | - | -------
|      |  | Capital Leases |        | Notes Payable
|2005  |  | $              | 28,648 |               | $ | 456,024
|2006  |  |                | 32,093 |               |   | 278,105
|2007  |  |                |       |               |   | 181,678
|      |  |               
|Total |  | $              | 60,741 |               | $ | 915,807



Interest expense on notes payable and
capital lease obligations was $95,748, $89,685, and $79,490 for the years ended December 31, 2004, 2003, and 2002, respectively.



8. Other Accrued Expenses:



As of December 31, 2004 and 2003, other accrued expenses consisted of the following:



|                          |  |             |           |      |   |          
|------------------------- |  | ----------- | --------- | ---- | - | ---------
|                          |  | December 31
|                          |  | 2004        |           | 2003
|Commissions payable       |  | $           | 613,660   |      | $ | 415,316  
|Royalties payable         |  |             | 206,246   |      |   | 117,548  
|Accrued professional fees |  |             | 580,050   |      |   | 224,558  
|Other                     |  |             | 597,887   |      |   | 464,095  
|                          |  |            
|                          |  | $           | 1,997,843 |      | $ | 1,221,517



F-10



---

##### Table of Contents

9. Profit Sharing Plan:



The Company has a Section 401(k) plan for all qualified employees, as defined. Company contributions are discretionary and determined annually and were $189,284,
$139,374 and $124,754 for the years ended December 31, 2004, 2003 and 2002, respectively.



10. Shareholders Equity:



Preferred Stock and Warrants



In July and October 2002, we sold an
aggregate of 1,900 shares of Series A Preferred Stock at $10,000 per share together with five-year warrants to purchase 8,352,872 shares of Common Stock at $1.612 per share, for net cash proceeds of $17,337,350. We incurred additional costs of
$124,404 the year ended December 31, 2003 associated with the sale of the Series A Preferred Stock and warrants, which were offset against the proceeds of the transaction.



In March 2003, 85 shares of Series A Preferred Stock were voluntarily converted into 498,241 shares of Common Stock in accordance with the
terms of the Series A Preferred Stock.



On June 27, 2003, the shares of Series
A Preferred Stock became subject to an automatic conversion provision set forth in the Statement of Designations, Rights and Preferences of the Series A Preferred Stock (the Series A Preferred Stock Designations) as a result of the
average of the closing prices of our Common Stock as reported on the Nasdaq National Market over the 20 trading days ended June 26, 2003. During 2004 and 2003, 190 shares and 1,508 shares of Series A Preferred Stock, respectively, automatically
converted into 1,113,714 and 8,839,388 shares of Common Stock, respectively. As of December 31, 2004 and 2003, the remaining 117 and 307 shares, respectively, of Series A Preferred Stock (the Blocked Series A Preferred Shares) have not
yet converted as a result of provisions in the Series A Preferred Stock Designations, which limit the number of shares of Series A Preferred Stock that automatically convert by virtue of beneficial ownership limitations applicable to certain
shareholders. However, the Blocked Series A Preferred Shares as of December 31, 2004 and 2003 shall automatically convert into an aggregate of 685,817 and 1,799,531 shares, respectively, of Common Stock as soon as the beneficial ownership limitation
would not prevent such conversion. The 685,817 and 1,799,531 shares of Common Stock have been included in the computation of basic and diluted loss per share for years ended December 31, 2004 and 2003.



As of June 27, 2003, dividends ceased to accrue on the Blocked Series A Preferred Shares. In
addition, holders of the Blocked Series A Preferred Shares are no longer entitled to liquidation preferences, veto rights, anti-dilution protection or redemption rights. Accordingly, holders of the Blocked Series A Preferred Shares have no rights
superior to holders of our Common Stock, and do not have voting rights.



On
July 9, 2003, following the automatic conversion of the Series A Preferred Stock into shares of Common Stock, we called for redemption on July 25, 2003 all of the warrants to purchase an aggregate 9,466,588 shares of our Common Stock that were
issued during July and October 2002 as part of our Series A Preferred Stock financing (see above) and offered all holders of the warrants the option to pay the exercise price by the surrender and cancellation of a portion of shares of Common Stock
then held by the holder of such warrants or issuable upon such exercise of the warrants. Any shares so surrendered by holders electing the cashless exercise alternative offered by us were to be valued at $3.59 per share of Common Stock
and credited toward the total exercise price due us upon the exercise of the warrants. This amount was equal to the average of the closing sale prices of our Common Stock as reported on the Nasdaq National Market for the 20 trading days preceding
July 8, 2003, the date on which our Board of Directors approved the redemption of the warrants. Holders of the warrants called for redemption elected to exercise all of their warrants pursuant to the cashless exercise alternative offered by us and
described above. Accordingly, during July 2003, we issued an aggregate 5,186,681 shares of our Common Stock upon the cashless exercise of the warrants to purchase an aggregate 9,466,588 shares of our Common Stock. In accordance with the Series A
Preferred Stock Designations, all of the redemption features of the Series A Preferred Stock were within our control; therefore, the Series A Preferred Stock is classified within shareholders equity on our consolidated balance sheets.



For each of the Series A Preferred Stock closings during July and October
2002, the respective proceeds were allocated to the Series A Preferred Stock and the warrants based on the relative fair values of each instrument. The fair value of the warrants issued, in both July and in October 2002, were determined based on an
independent third party valuation.



Accordingly, approximately $8,565,000 of
the July 2002 proceeds was allocated to the Series A Preferred Stock and approximately $3,504,000 of the proceeds was allocated to the warrants. Similarly, approximately $2,885,000 of the October 2002 proceeds was allocated to the Series A Preferred
Stock and approximately $1,296,000 of the proceeds was allocated to the warrants. In addition, in accordance with EITF Issue No. 00-27, Application of Issue No. 98-5 to Certain Convertible Instruments, the issuance costs were not offset
against the proceeds received in the issuance in calculating the intrinsic value of the conversion option but were considered in the calculation of the amount shown on the consolidated balance sheets. After considering the allocation of the proceeds
based on the relative fair values, it was determined that the Series A Preferred Stock has a beneficial conversion feature (BCF) in accordance with EITF Issue No. 98-5, Accounting for Convertible Securities with the Beneficial
Conversion Features or Contingently Adjustable Conversion Ratios and EITF Issue No. 00-27. Accordingly, a BCF adjustment of $3,604,962 was recorded, with respect to the Series A Preferred Stock at the July 2002 closing. The value of the BCF
was recorded in a manner similar to a deemed dividend, and since the Series A Preferred Stock has no maturity date and is convertible at the date of issuance, the BCF was fully amortized through retained earnings during the third quarter of 2002. We
recorded a similar deemed dividend charge during the fourth quarter of 2002 of $4,375,710 for the BCF with respect to the Series A Preferred Stock sold at the October 2002 closing.



Dividends on Series A Preferred Stock



Dividends on the Series A Preferred Stock accrued and were cumulative from the date of issuance of the Series A Preferred Stock, and were paid in-kind on March 31, 2003,
December 31, 2002 and September 30, 2002. The dividend rate (the Dividend Rate) on each share of Series A Preferred Stock was 6% per year on the $10,000 stated value of the Series A Preferred Stock. During the years ended December 31,
2003 and 2002, we declared and paid dividends of $268,521 and $423,618 on the Series A Preferred Stock. These dividends were paid in-kind by issuing an aggregate of 84,281 and 146,311 shares of our Common Stock. Due to the automatic conversion
during the second quarter of 2003 of the Series A Preferred Stock described above, no dividends were required to be paid for periods after March 31, 2003.



The original terms of the Series A Preferred Stock stated that beginning after June 30, 2004, for any shares of Series A Preferred Stock still outstanding and not
converted to Common Stock, the dividend rate will increase each quarter by an additional two percentage points per year, up to a maximum dividend rate of 14% per year. Accordingly, for the years ended December 31, 2003 and 2002, we recorded $850,869
and $218,168, respectively, of dividend accretion related to the higher dividend rates applicable to the Series A Preferred Stock for periods beginning after June 30, 2004 in accordance with Staff Accounting Bulletin No. 68, Increasing Rate
Preferred Stock (SAB 68). We consider the quarterly reporting period in which the BCF was recognized to be appropriately excludable from the period of dividend attribution as described in SAB 68, since the third quarter of 2002
already included a disproportionate dividend attribution. Due to the BCF on the July 2002 closing, we commenced recognition of the implied discount addressed in SAB 68 in the fourth quarter of 2002. Similarly, for the October 2002 closing, no
additional dividend was recorded pursuant to SAB 68 as the fourth quarter of 2002 included the BCF for the October 2002 closing. The SAB 68 discount relating to the October 2002 closing began to be recorded in the first quarter of 2003.



F-11



---

##### Table of Contents

Common Stock



In July 2004, we sold 5,681,818 shares of our Common Stock to Angiotech for net proceeds of $24,024,375. Additionally, in 2004 and 2003, we issued 10,434 and 25,000
shares of Common Stock, respectively, valued at $47,798 and $93,000, respectively, pursuant to a clinical assessment agreement, which was included in selling and marketing expenses on the consolidated statements of operations.



During June and July 2003, we sold 4,892,856 shares of Common Stock for net proceeds of
$12,392,785. The investors also received five-year warrants to purchase 978,573 shares of Common Stock, exercisable for cash only, at an exercise price of $4.00 per share, subject to certain weighted average anti-dilution adjustments. Additionally,
we issued to the placement agent for the transaction five-year warrants to purchase an aggregate 146,786 shares of our Common Stock at an exercise price of $4.00 per share which were valued at $278,000. We incurred additional costs of $10,767 during
2004 associated with the sale of the Common Stock and warrants, which were offset against the proceeds of the transaction.



During October 2001, we completed a $10,000,000 product development and equity financing with Paul Royalty. In this financing, we sold Paul Royalty 2,582,645 shares of
Common Stock, which was recorded at its market value of $4,777,893. In March 2002, Paul Royalty exchanged 860,882 shares of our Common Stock (See Note 6) for our right to receive certain credits against the revenue interest obligation.



Treasury Stock



As previously discussed above, we sold Paul Royalty a revenue interest and 2,582,645 shares of our Common Stock. Net proceeds of the
financing were first allocated to the fair value of the Common Stock on the date of the transaction. Pursuant to the March 2002 Amendment, Paul Royalty surrendered to us 860,882 shares of our Common Stock that it had originally purchased in the
October 2001 financing. The value of the surrendered shares of our Common Stock on March 22, 2002 was $2.26 per share, or $1,945,593 in the aggregate. The March 2002 Amendment also provided for a reduction in the amount required for us to repurchase
Paul Royaltys revenue interest, if a repurchase event was to occur. This modification was accounted for as a treasury stock transaction with a decrease to shareholders equity and an increase to the revenue interest obligation based upon
the fair market value of the Common Stock on the date of the modification. Since this represents a non-monetary transaction, we utilized the fair market value of the Common Stock surrendered to us on March 22, 2002, or $1,945,593, to determine the
fair value of the non-monetary consideration. This approach is in accordance with APB 29. The treasury stock was then retired in September 2002.



Equity Compensation Plan



We have an Equity Compensation Plan (the Plan) that provides for incentive and nonqualified stock options, restricted stock awards and other equity incentives to be granted to key employees, consultants
and advisors. The Plan is the only plan under which stock options have been granted, and has been approved by our Shareholders.



Stock Options



Options are granted with exercise prices equal to or greater than the fair market value of the Common Stock on the date of grant. Generally, incentive stock options become exercisable in equal installments over a
four-year period and nonqualified stock options to non-employee consultants are issued fully vested. The options remain exercisable for a maximum period of ten years.



As of December 31, 2004, there were 8,000,000 options authorized for issuance under the Plan, 510,908 options available for grant under the
Plan and 2,866,534 exercisable options outstanding with a weighted average exercise price of $3.79 per share.



F-12



---

##### Table of Contents

For all outstanding options, the weighted average exercise price per share is $3.85 with a weighted average remaining
contractual life of approximately seven and one-half years. Summary stock option information is as follows:



|                               |  |                 |   |  |                         |            |   |                     |   |             
|------------------------------ |  | --------------- | - |  | ----------------------- | ---------- | - | ------------------- | - | ------------
|                               |  | AggregateNumber |   |  | AggregateExercise Price |            |   | Exercise PriceRange
|Outstanding, December 31, 2001 |  | 2,470,800       |   |  | $                       | 10,923,512 |   |                     | $ | 1.00 - 11.63
|Granted                        |  | 1,185,000       |   |  |                         | 3,016,109  |   |                     |   | 1.64 - 4.35 
|Exercised                      |  | (35,000         | ) |  |                         | (42,000    | ) |                     |   | 1.00 - 1.70 
|Cancelled                      |  | (518,250        | ) |  |                         | (2,312,814 | ) |                     |   | 1.85 - 5.31 
|                               |  |                 |  
|Outstanding, December 31, 2002 |  | 3,102,550       |   |  |                         | 11,584,807 |   |                     |   | 1.00 - 11.63
|Granted                        |  | 1,715,372       |   |  |                         | 5,412,062  |   |                     |   | 2.65 - 4.13 
|Exercised                      |  | (39,250         | ) |  |                         | (80,564    | ) |                     |   | 1.00 - 3.00 
|Cancelled                      |  | (88,500         | ) |  |                         | (377,570   | ) |                     |   | 1.70 - 6.38 
|                               |  |                 |  
|Outstanding, December 31, 2003 |  | 4,690,172       |   |  |                         | 16,538,735 |   |                     |   | 1.00 - 11.63
|Granted                        |  | 2,629,283       |   |  |                         | 11,396,477 |   |                     |   | 3.03 - 5.15 
|Exercised                      |  | (264,595        | ) |  |                         | (696,932   | ) |                     |   | 1.65  4.13 
|Cancelled                      |  | (466,982        | ) |  |                         | (1,860,852 | ) |                     |   | 1.65 - 6.60 
|                               |  |                 |  
|Outstanding, December 31, 2004 |  | 6,587,878       |   |  | $                       | 25,377,428 |   |                     | $ | 1.00 - 11.63



Additional information regarding stock
options as of December 31, 2004 is as follows:



|                     |  |                              
|-------------------- |  | -----------------------------
|Exercise Price Range |  | Number of Options Outstanding
|$1.65 - $1.98        |  | 117,500                      
|2.02 - 2.49          |  | 342,300                      
|2.56 - 2.95          |  | 472,190                      
|3.00 - 3.25          |  | 1,554,240                    
|3.26 - 3.99          |  | 687,015                      
|4.00 - 4.25          |  | 537,050                      
|4.26 - 4.50          |  | 1,968,783                    
|4.51  4.99          |  | 236,200                      
|5.00  5.75          |  | 578,000                      
|5.90  11.63         |  | 94,600                       
|                     |  | 6,587,878                    



During 2004, 2003 and 2002,
respectively, we issued options for the purchase of 129,250, 354,100 and 163,850 shares of Common Stock with various exercise prices to certain vendors in consideration for services valued at $439,068, $1,007,262 and $233,813, respectively.



During 2004, we modified the terms of certain incentive stock option
agreements in consideration for services valued at $16,477.



Employee Stock
Purchase Plan



In November 1998, an Employee Stock Purchase Plan (the
ESPP) was established to provide eligible employees an opportunity to purchase our Common Stock. Under the terms of the ESPP, eligible employees may have up to 10% of eligible compensation deducted from their pay to purchase Common
Stock. The per share purchase price is 85% of the lower closing price on the first or last trading day of each calendar quarter. The amount that may be offered pursuant to the ESPP is 300,000 shares of our Common Stock. There were 25,387, 16,641 and
22,824 shares purchased under the ESPP during 2004, 2003 and 2002, respectively, for cash proceeds of $82,135, $45,762, and $38,635, respectively. As of December 31, 2004, there were 191,120 shares of Common Stock available for purchase under the
Plan.



Common Stock Purchase Warrants



Common stock purchase warrant information as of December 31, 2004 is as follows:



|           |  |                                     |  |                     
|---------- |  | ----------------------------------- |  | --------------------
|Expiration |  | Number of WarrantShares Outstanding |  | Exercise Price Range
|2005       |  | 113,559                             |  | $5.26 - $5.90       
|2007       |  | 10,000                              |  | $1.75               
|2008       |  | 104,000                             |  | $2.80               
|2008       |  | 1,004,540                           |  | $2.90 - $4.00       
|           |  |                                    
|Total      |  | 1,232,099                           |  | $1.75 - $5.90       



During 2004 and 2003, warrants to
purchase 128,572 and 100,000 shares, respectively, of Common Stock were exercised for proceeds of $514,288 and $175,000, respectively.



During 2004, warrants to purchase 10,000 shares of our Common Stock expired unexercised at an exercise price of $6.00. During 2003, warrants to purchase 677,831 shares of
our Common Stock expired unexercised at exercise prices ranging from $4.00 to $8.60. During 2002, warrants to purchase 547,010 shares of our Common Stock expired unexercised at an exercise price of $4.25 per share.



During October 2003, as partial payment for services rendered, we modified the exercise price
and expiration date of the warrants to purchase 104,000 shares of Common Stock that were previously issued. The per share exercise price of these warrants has been reduced from $4.625 to $2.80 and the expiration date has been extended from October
1, 2005 to October 1, 2008. We recorded the Black-Scholes value of this modification, which was $317,500.



During July 2003, 4,602,217 shares of Common Stock were issued upon the cashless exercise of outstanding warrants to purchase 8,352,872 shares of Common Stock that we sold to investors and 584,464 shares of Common
Stock were issued upon the cashless exercise of 1,113,716 shares of Common Stock issued to the placement agent in connection with the Series A Preferred Stock and warrant financing completed in July and October, 2002 (see Preferred Stock and
Warrants above).



During 2002, pursuant to a clinical assessment agreement, we
issued warrants to purchase an aggregate 110,000 shares of our Common Stock. These warrants have an exercise price of $1.75 per share and an exercise period of five years. The warrants were valued at $92,280 using the Black-Scholes Model.



F-13



---

##### Table of Contents

During June and July 2003, in connection with the sale of our Common Stock, we issued to investors five-year warrants to
purchase 978,573 shares of Common Stock, exercisable for cash only, at an exercise price of $4.00 per share, subject to certain weighted average anti-dilution adjustments. Additionally, we issued to the placement agent for the transaction five-year
warrants to purchase an aggregate 146,786 shares of our Common Stock at an exercise price of $4.00 per share which were valued at $278,000.



In July and October 2002, in connection with the Series A Preferred Stock financings we sold five-year warrants to purchase 8,352,872 shares of Common Stock at $1.612 per
share. Additionally, in July and October 2002, we issued to the designees of the placement agent for the transaction, five-year warrants to purchase an aggregate 1,113,716 shares of our Common Stock at $1.706 per share, which were valued at
$1,207,503.



11. Product Sales:



For the years ended December 31, 2004, 2003 and 2002, product sales by geographic market
were as follows:



|                          |  |                        |            |      |   |            |  |   |           
|------------------------- |  | ---------------------- | ---------- | ---- | - | ---------- |  | - | ----------
|                          |  | Year Ended December 31
|                          |  | 2004                   |            | 2003 |   | 2002      
|United States             |  | $                      | 22,850,522 |      | $ | 14,191,293 |  | $ | 9,689,798 
|Outside the United States |  |                        | 1,810,860  |      |   | 1,277,328  |  |   | 689,407   
|                          |  |                        |           
|Total product sales       |  | $                      | 24,661,382 |      | $ | 15,468,621 |  | $ | 10,379,205



12. Income Taxes:



Income taxes are accounted for under the asset and liability method. Deferred tax assets
and liabilities are recognized for the future tax consequences attributable to the differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases and operating loss and tax credit
carryforwards. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets
and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date. The components of income taxes are as follows:



|                    |  |                        |            |   |      |   |            |      |  |   |            |  
|------------------- |  | ---------------------- | ---------- | - | ---- | - | ---------- | ---- |  | - | ---------- | -
|                    |  | Year Ended December 31 |           
|                    |  | 2004                   |            |   | 2003 |   |            | 2002 | 
|Current             |  | $                      |           |   |      | $ |           |      |  | $ |           |  
|Deferred            |  |                        | (8,333,503 | ) |      |   | (4,041,131 | )    |  |   | (6,744,448 | )
|                    |  |                        |            |   |      |   |            |      |  |   |            |  
|                    |  |                        | (8,333,503 | ) |      |   | (4,041,131 | )    |  |   | (6,744,448 | )
|                    |  |                        |           
|Valuation allowance |  | $                      | 8,333,503  |   |      | $ | 4,041,131  |      |  | $ | 6,744,448  |  
|                    |  |                        |            |   |      |   |            |      |  |   |            |  
|                    |  |                        |           
|                    |  | $                      |           |   |      | $ |           |      |  | $ |           |  



The difference between our federal
statutory income tax rate and our effective income tax rate is primarily due to the valuation allowance and the state income taxes.



Components of our deferred tax asset as of December 31, 2004 and 2003 are as follows:



|                                                       |  |             |             |   |      |   |             |  
|------------------------------------------------------ |  | ----------- | ----------- | - | ---- | - | ----------- | -
|                                                       |  | December 31 |            
|                                                       |  | 2004        |             |   | 2003 |  
|Deferred tax assets:                                   |  |             |             |   |      |   |             |  
|Net operating loss carryforwards                       |  | $           | 24,561,863  |   |      | $ | 18,794,412  |  
|Accrued expenses not currently deductible and other    |  |             | 5,635,748   |   |      |   | 4,455,478   |  
|Research and patent costs capitalized for tax purposes |  |             | 10,550,226  |   |      |   | 9,271,073   |  
|Research and development credits                       |  |             | 1,049,084   |   |      |   | 942,455     |  
|                                                       |  |            
|                                                       |  |             | 41,796,921  |   |      |   | 33,463,418  |  
|Valuation allowance                                    |  |             | (41,796,921 | ) |      |   | (33,463,418 | )
|                                                       |  |            
|Net deferred tax asset                                 |  | $           |            |   |      | $ |            |  



The asset and liability method
requires that deferred tax assets and liabilities be recorded without consideration as to their realizability. The portion of any deferred tax asset for which it is more likely than not that a tax benefit will not be realized must then be offset by
recording a valuation allowance. A valuation allowance has been established against all of our deferred tax assets since the realization of the deferred tax asset is not assured given our history of operating losses. The deferred tax asset includes
net operating loss carryforwards and the cumulative temporary differences related to certain research and patent costs, which have been charged to expense in the accompanying Statements of Operations but have been recorded as assets for income tax
purposes. These tax assets are amortized over periods generally ranging from 10 to 17 years for tax purposes.



As of December 31, 2004, we had approximately $53,500,000 of federal net operating loss carryforwards, $46,790,000 of state net operating loss carryforwards and $9,700,000 of foreign net operating loss carryforwards.
Federal and state net operating loss carryforwards begin to expire in 2009 and 2005, respectively. The foreign net losses have an unlimited carryforward period. The amount of U.S. federal net operating loss carryforwards which can be utilized in any
one period may be limited by federal income tax regulations, since a change in ownership as defined in Section 382 of the Internal Revenue Code occurred in prior years. Research and development tax credits begin expiring in 2010.



13. Commitments and Contingencies:



Operating Leases



We lease office space and equipment under non-cancelable operating leases. For the years ended December 31, 2004, 2003 and 2002, lease
expense was $368,468, $423,059 and $493,202, respectively. At December 31, 2004, future minimum rental payments under operating leases are as follows:



|                    |  |   |          
|------------------- |  | - | ---------
|2005                |  | $ | 422,695  
|2006                |  |   | 436,907  
|2007                |  |   | 425,328  
|2008                |  |   | 374,254  
|2009                |  |   | 381,694  
|2010 and thereafter |  |   | 1,014,890
|                    | 
|                    |  | $ | 3,055,768



F-14



---

##### Table of Contents

Revenue Interest Obligation (see Note 6)



Agreement with Kensey Nash Corporation (see Note 16)



In March 2003, we entered into an agreement with Kensey to jointly develop and commercialize new biomaterials-based products. Kensey has the
exclusive right to manufacture any jointly developed approved product for seven years from first commercial sale of the first jointly developed product and we will market and sell the product worldwide. Following the regulatory clearance of a new
product under the agreement, we have obligations to pay Kensey for manufacturing the product, to achieve minimum sales levels in the first two years for such approved product and make royalty payments to Kensey based on the net sales of such
product. In December 2003, we received FDA 510(k) clearance for the first jointly developed product platform, VITOSS FOAM, and we commenced sales of the first of several product configurations under the VITOSS FOAM product platform during February
2004.



During the year ended December 31, 2004, we purchased $6,614,458 of
product inventory manufactured by Kensey on our behalf. As of December 31, 2004, we owed Kensey $1,329,050 for manufactured product inventory, which is included in accounts payable on the consolidated balance sheet. Amounts due to Kensey as of
December 31, 2004 are expected to be paid by us during the first quarter of 2005. All product royalty expense paid to Kensey is included in cost of sales on the consolidated statements of operations.



Since the initial launch of VITOSS Bone Graft Substitute in 2000, we have been obligated to
pay to one of the products co-inventors a royalty up to an aggregate payment of $5,000,000 on VITOSS Bone Graft Substitute product sales. In July 2004, Kensey purchased this royalty right effective April 1, 2004 from the co-inventor. We will
now pay these royalties to Kensey.



Agreement with Cohesion Technologies, Inc.
(a shareholder of the Company)



In June 2004, we entered into an agreement
with Cohesion Technologies, Inc., a wholly-owned subsidiary of Angiotech, to distribute, market and sell CoStasis® (re-branded as VITAGEL),
a composite liquid hemostat, and the CELLPAKER®
plasma collection system, used together with VITAGEL, to surgical customers throughout North America, with an option to expand the territory to include the European Union and the rest of the world. Under the agreement, we have obligations to
purchase the products and make royalty payments to Angiotech based on the net sales of such products and have begun the process to allow us to assume full responsibility for the oversight and management of the manufacturing of such products by early
2006. In accordance with the agreement, during the third quarter of 2004, we purchased approximately $400,000 of assets from Angiotech. The gross margin percentage for CoStatsis and the CELLPAKER system is expected to be lower than that for our
current VITOSS Bone Graft Substitute product line.



All product royalty expense
paid to Angiotech is included in cost of sales on the consolidated statements of operations.



During the year ended December 31, 2004, we purchased $164,565 of product inventory from Angiotech.



14. Quarterly Financial Data (Unaudited):



|                                                                        |  |                            |            |   |         |   |            |              |  |   |             |   |  |       |            |   |  |   |             |  
|----------------------------------------------------------------------- |  | -------------------------- | ---------- | - | ------- | - | ---------- | ------------ |  | - | ----------- | - |  | ----- | ---------- | - |  | - | ----------- | -
|                                                                        |  | For the Three Months Ended |            |   |         |  
|                                                                        |  | March 31                   |            |   | June 30 |   |            | September 30 |  |   | December 31 |   |  | Total |           
|2004:                                                                   |  |                            |            |   |         |   |            |              |  |   |             |   |  |       |            |   |  |   |             |  
|Product sales                                                           |  | $                          | 5,102,518  |   |         | $ | 5,612,129  |              |  | $ | 6,853,788   |   |  | $     | 7,092,947  |   |  | $ | 24,661,382  |  
|Gross profit                                                            |  |                            | 4,173,406  |   |         |   | 4,448,037  |              |  |   | 3,728,292   |   |  |       | 4,552,755  |   |  |   | 16,902,490  |  
|Total operating expenses                                                |  |                            | 6,625,478  |   |         |   | 6,924,781  |              |  |   | 7,564,700   |   |  |       | 8,324,552  |   |  |   | 29,439,511  |  
|Net interest expense                                                    |  |                            | 171,264    |   |         |   | 157,230    |              |  |   | 119,547     |   |  |       | 212,962    |   |  |   | 661,003     |  
|Net loss applicable to common shareholders                              |  |                            | (2,623,336 | ) |         |   | (2,633,974 | )            |  |   | (3,955,955  | ) |  |       | (3,984,759 | ) |  |   | (13,198,024 | )
|Net loss per share applicable to common shareholders, basic and diluted |  | $                          | (0.06      | ) |         | $ | (0.06      | )            |  | $ | (0.08       | ) |  | $     | (0.08      | ) |  | $ | (0.29       | )
|                                                                        |  |                           
|                                                                        |  | For the Three Months Ended |            |   |         |  
|                                                                        |  | March 31                   |            |   | June 30 |   |            | September 30 |  |   | December 31 |   |  | Total |           
|2003:                                                                   |  |                            |            |   |         |   |            |              |  |   |             |   |  |       |            |   |  |   |             |  
|Product sales                                                           |  | $                          | 3,215,135  |   |         | $ | 3,686,302  |              |  | $ | 4,185,621   |   |  | $     | 4,381,563  |   |  | $ | 15,468,621  |  
|Gross profit                                                            |  |                            | 2,707,177  |   |         |   | 3,076,425  |              |  |   | 3,445,064   |   |  |       | 3,602,483  |   |  |   | 12,831,149  |  
|Total operating expenses                                                |  |                            | 5,096,555  |   |         |   | 5,207,764  |              |  |   | 5,418,078   |   |  |       | 5,530,184  |   |  |   | 21,252,581  |  
|Net interest expense                                                    |  |                            | 103,767    |   |         |   | 153,060    |              |  |   | 158,262     |   |  |       | 164,935    |   |  |   | 580,024     |  
|Net loss                                                                |  |                            | (2,493,145 | ) |         |   | (2,284,399 | )            |  |   | (2,131,276  | ) |  |       | (2,092,636 | ) |  |   | (9,001,456  | )
|Dividends paid on Preferred Stock                                       |  |                            | 268,521    |   |         |   |           |              |  |   |            |   |  |       |           |   |  |   | 268,521     |  
|Deemed dividends on Preferred Stock                                     |  |                            | 286,833    |   |         |   | 564,036    |              |  |   |            |   |  |       |           |   |  |   | 850,869     |  
|Net loss applicable to common shareholders                              |  |                            | (3,048,499 | ) |         |   | (2,848,435 | )            |  |   | (2,131,276  | ) |  |       | (2,092,636 | ) |  |   | (10,120,846 | )
|Net loss per share applicable to common shareholders, basic and diluted |  | $                          | (0.15      | ) |         | $ | (0.13      | )            |  | $ | (0.05       | ) |  | $     | (0.05      | ) |  | $ | (0.33       | )





F-15



---

##### Table of Contents

15. Valuation and Qualifying Accounts:



|                                      |  |                            |         |                  |   |               |  |                      |        |  |   |        
|------------------------------------- |  | -------------------------- | ------- | ---------------- | - | ------------- |  | -------------------- | ------ |  | - | -------
|Description                           |  | Balance,Beginningof Period |         | Cost andExpenses |   | Deductions(1) |  | Balance,End ofPeriod
|For the year ended December 31, 2004: |  |                            |         |                  |   |               |  |                      |        |  |   |        
|Reserve for doubtful accounts         |  | $                          | 150,000 |                  | $ |              |  | $                    | 74,319 |  | $ | 75,681 
|                                      |  |                            |         |                 
|For the year ended December 31, 2003: |  |                            |         |                  |   |               |  |                      |        |  |   |        
|Reserve for doubtful accounts         |  | $                          | 60,000  |                  | $ | 110,000       |  | $                    | 20,000 |  | $ | 150,000
|                                      |  |                            |         |                 
|For the year ended December 31, 2002: |  |                            |         |                  |   |               |  |                      |        |  |   |        
|Reserve for doubtful accounts         |  | $                          | 40,000  |                  | $ | 20,000        |  | $                    |       |  | $ | 60,000 

---

|(1) | Represents write-offs of specific accounts receivable.
|--- | ------------------------------------------------------



|16. | Subsequent Events:
|--- | ------------------



On March 3, 2005, we expanded our existing relationship with Kensey and agreed to pursue co-development of soft tissue repair products for orthopedics. In addition, we agreed to a lengthened term of our original
co-development agreement signed in March 2003. Similar to the terms of the original agreement, Kensey will manufacture the new co-developed soft tissue products and we will market and sell the products worldwide, with Kensey receiving a royalty on
the net sales. The new products are expected to be available for launch in 2006 pending receipt of required regulatory clearances. In addition, the first agreement, under which the VITOSS FOAM products have been commercialized, has been extended
until 2014.



F-16



---

##### Table of Contents

|              |  |                                                                                                                                                                                                                                                                                                          
|------------- |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|ExhibitNumber |  | Description                                                                                                                                                                                                                                                                                              
|              | 
|3.1           |  | Amended and Restated Articles of Incorporation of the Company (3)                                                                                                                                                                                                                                        
|              | 
|3.2           |  | Amended and Restated Bylaws of the Company, as amended (15)                                                                                                                                                                                                                                              
|              | 
|4.1           |  | Specimen of Common Stock Certificate of the Company (6)                                                                                                                                                                                                                                                  
|              | 
|4.2           |  | Statement of Designation of Series A 6% Adjustable Cumulative Convertible Voting Preferred Stock (11)                                                                                                                                                                                                    
|              | 
|4.3           |  | Registration Rights Agreement dated August 22, 2000 among the Company, Brown Simpson Partners I, Ltd., Janney Montgomery Scott LLC, Emerging Growth Equities, Ltd. and VFT Special Ventures
Ltd. (4)                                                                                                     
|              | 
|4.7           |  | Investor Rights Agreement dated as of July 19, 2002 between the Company and the other parties named therein. (11)                                                                                                                                                                                        
|              | 
|4.8           |  | Warrant to Purchase Shares of Common Stock dated as of November 3, 1999 in favor of Progress Capital, Inc. (6)                                                                                                                                                                                           
|              | 
|4.9           |  | Warrant to Purchase 31,779 Shares of Common Stock dated August 22, 2000 in favor of Janney Montgomery Scott LLC (4)                                                                                                                                                                                      
|              | 
|4.10          |  | Warrant to Purchase 31,780 Shares of Common Stock dated August 22, 2000 in favor of VFT Special Ventures Ltd. (4)                                                                                                                                                                                        
|              | 
|4.15          |  | Warrant to Purchase 50,000 Shares of Common Stock dated October 23, 2001 in favor of Tucker Anthony Incorporated (7)                                                                                                                                                                                     
|              | 
|4.17          |  | Form of Warrant issued to the Designees of Placement Agent SmallCaps Online Group, LLC (11)                                                                                                                                                                                                              
|              | 
|*10.1         |  | Employment Letter dated as of March 12, 1999 by and between the Company and Dr. Maarten Persenaire (14)                                                                                                                                                                                                  
|              | 
|*10.2         |  | Employment Agreement dated as of December 31, 1999 by and between the Company and David Joseph (6)                                                                                                                                                                                                       
|              | 
|*10.3         |  | Addendum to Employment Agreement dated as of January 1, 2002 between the Company and David S. Joseph (7)                                                                                                                                                                                                 
|              | 
|*10.4         |  | Employment Agreement dated as of January 1, 2002 by and between the Company and Erik M. Erbe (7)                                                                                                                                                                                                         
|              | 
|*10.5         |  | Employment Agreement, dated as of May 10, 2002 by and between the Company and Erik M. Erbe (10)                                                                                                                                                                                                          
|              | 
|*10.6         |  | Employment Agreement, dated as of May 10, 2002 by and between the Company and Antony Koblish (10)                                                                                                                                                                                                        
|              | 
|*10.7         |  | Employment Agreement, dated as of May 10, 2002 by and between the Company and Joseph M. Paiva (10)                                                                                                                                                                                                       
|              | 
|10.8          |  | Change of Control Agreement, dated as of April 23, 2001 between the Company and David McIlhenny (14)                                                                                                                                                                                                     
|              | 
|*10.9         |  | 1993 Stock Option Plan (3)                                                                                                                                                                                                                                                                               
|              | 
|*10.10        |  | Amended and Restated 1997 Equity Compensation Plan (13)                                                                                                                                                                                                                                                  
|              | 
|10.11         |  | Amended and Restated Employee Stock Purchase Plan (3)                                                                                                                                                                                                                                                    
|              | 
|10.12         |  | Master Equipment Lease Agreement dated as of July 11, 1997 between the Company and Finova Technology Finance, Inc. (2)                                                                                                                                                                                   
|              | 
|10.13         |  | Amendment to the Master Equipment Lease Agreement dated as of April 15, 1999 between the Company and Finova Technology Finance, Inc. (5)                                                                                                                                                                 
|              | 
|10.14         |  | Revenue Interests Assignment Agreement dated as of October 16, 2001 among Vita Special Purpose Corp., the Company and Paul Capital Royalty Acquisition Fund, L.P. (portions of this document
have been omitted pursuant to the Companys confidential treatment request under Exchange Act Rule 24b-2)(9)
|              | 
|10.15         |  | Amendment to Revenue Interests Assignment Agreement and Stock Purchase Agreement dated March 22, 2002 among the Company, Paul Capital Royalty Acquisition Fund, L.P. and Vita Special Purpose
Corp. (7)                                                                                                  
|              | 
|10.16         |  | Assignment dated as of October 16, 2001 between Vita Special Purpose Corp. and Paul Capital Royalty Acquisition Fund, L.P. (8)                                                                                                                                                                           
|              | 
|10.17         |  | Security Agreement dated as of October 16, 2001 between Vita Special Purpose Corp. and Paul Capital Royalty Acquisition Fund, L.P. (8)                                                                                                                                                                   
|              | 
|10.18         |  | Pledge Agreement dated as of October 16, 2001 between Vita Licensing, Inc. and Paul Capital Royalty Acquisition Fund, L.P. (8)                                                                                                                                                                           
|              | 
|10.19         |  | Stock Purchase Agreement dated as of October 16, 2001 between the Company and Paul Capital Royalty Acquisition Fund, L.P. (8)                                                                                                                                                                            
|              | 
|10.20         |  | Third Amendment to Line of Credit, Term Loan and Security Agreement dated October 25, 2000 between the Company and Progress Bank (6)                                                                                                                                                                     
|              | 
|10.21         |  | Capital Expenditure Loan Note dated October 25, 2000 between the Company and Progress Bank (6)                                                                                                                                                                                                           
|              | 
|10.32         |  | Preferred Stock and Warrant Purchase Agreement dated as of July 19, 2002 between the Company and the Purchasers named therein. (12)                                                                                                                                                                      
|              | 
|10.33         |  | Master Security Agreement dated as of October 4, 2001 between the Company and General Electric Capital Corporation (14)                                                                                                                                                                                  
|              | 
|10.34         |  | Form of Promissory Note relating to Master Security Agreement dated as of October 4, 2001 between the Company and General Electric Capital Corporation (14)                                                                                                                                              
|              | 
|21.1          |  | Subsidiaries (14)                                                                                                                                                                                                                                                                                        
|              | 
|23.1          |  | Consent of KPMG LLP (1)                                                                                                                                                                                                                                                                                  
|              | 
|31.1          |  | Certification of Chief Executive Officer pursuant to Rule 13a-14(a) and Rule 15d-14(a) of the Securities Exchange Act, as amended (1)                                                                                                                                                                    
|              | 
|31.2          |  | Certification of Chief Financial Officer pursuant to Rule 13a-14(a) and Rule 15d-14(a) of the Securities Exchange Act, as amended (1)                                                                                                                                                                    
|              | 
|32.1          |  | Certification of Chief Executive Officer pursuant to 18 U.S.C. 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (1)                                                                                                                                                            
|              | 
|32.2          |  | Certification of Chief Financial Officer pursuant to 18 U.S.C. 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (1)                                                                                                                                                            
|             
|*             |  | Constitutes management contract or compensatory plan or arrangement required to be filed as an exhibit to this form.                                                                                                                                                                                     
|(1)           |  | Filed herewith.                                                                                                                                                                                                                                                                                          
|(2)           |  | Filed as an Exhibit to the Companys Registration Statement on Form S-1 (File No. 333-51689) filed on May 1, 1998 and incorporated herein by reference.                                                                                                                                                  
|(3)           |  | Filed as an Exhibit to Amendment No. 3 to the Companys Registration Statement on Form S-1 (File No. 333-51689) filed on June 15, 1998 and incorporated herein by
reference.                                                                                                                             
|(4)           |  | Filed as an Exhibit to the Companys Registration Statement on Form S-3 (File No. 333-47386) filed on October 5, 2000 and incorporated herein by reference.                                                                                                                                              



|    |   |  |                                                                                                                                                  
|--- | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------
|(5  | ) |  | Filed as an Exhibit to the Companys Annual Report on Form 10-K for the year ended December 31, 1999 and incorporated herein by reference.       
|(6  | ) |  | Filed as an Exhibit to the Companys Annual Report on Form 10-K for the year ended December 31, 2000 and incorporated herein by reference.       
|(7  | ) |  | Filed as an Exhibit to the Companys Annual Report on Form 10-K for the year ended December 31, 2001 and incorporated herein by reference.       
|(8  | ) |  | Filed as an Exhibit to the Companys Current Report on Form 8-K filed on November 13, 2001 and incorporated herein by reference.                 
|(9  | ) |  | Filed as an Exhibit to the Companys Current Report on Form 8-K/A filed on November 27, 2001 and incorporated herein by reference.               
|(10 | ) |  | Filed as an Exhibit to the Companys Current Report on Form 8-K filed on June 13, 2002 and incorporated herein by reference.                     
|(11 | ) |  | Filed as an Exhibit to the Companys Current Report on Form 8-K filed on July 23, 2002 and incorporated herein by reference.                     
|(12 | ) |  | Filed as an Exhibit to the Amendment to the Companys Current Report on Form 8-K filed on July 31, 2002 and incorporated herein by reference.    
|(13 | ) |  | Filed as an Exhibit to the Companys Quarterly Report on Form 10-Q for the quarter ended September 30, 2002 and incorporated herein by reference.
|(14 | ) |  | Filed as an Exhibit to the Companys Annual Report on Form 10-K for the year ended December 31, 2002 and incorporated herein by reference.       
|(15 | ) |  | Filed as an Exhibit to the Companys Current Report on Form 8-K filed on July 21, 2003 and incorporated herein by reference.                     





F-17