UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549

                                   FORM 10-KSB

[X] ANNUAL REPORT PURSUANT TO SECTION 13 or 15(d) OF THE SECURITIES EXCHANGE
    ACT OF 1934

         For the fiscal year ended              FEBRUARY 28, 2005
                                                -----------------

         Commission File Number                 0-12305
                                                -------

                             REPRO-MED SYSTEMS, INC.
                             -----------------------
             (Exact name of registrant as specified in its charter)

                New York                                    13-3044880
                --------                                    ----------
      (State or other jurisdiction of                     (IRS Employer
       incorporation or organization)                   Identification No.)

         24 Carpenter Road, Chester, NY                        10918
         ------------------------------                        -----
    (Address of principal executive offices)                 (Zip Code)

Registrant's telephone number, including area code (845) 469-2042
                                                   --------------

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

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

                                                Name of each exchange on
         Title of each class                        which registered
         -------------------                        ----------------
    Common stock, $.01 Par Value             Over the Counter Bulletin Board

         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
during the past 12 months (or for such shorter period that the registrant was
required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days. Yes [X] No[ ]

         Indicate by check mark if the disclosure of delinquent filers pursuant
to Item 405 of Regulation S-B, is not contained herein, and will not be
contained, to the best of registrant's knowledge, in definitive proxy or
information statements incorporated by reference in Part III of this form 10-KSB
or any amendment to this Form 10-KSB. [ ]

         Based on the closing sales price of February 28, 2005, the aggregate
market value of the voting and nonvoting common equity held by non-affiliates of
the registrant was $2,862,970.

         The number of issued outstanding of the registrant's common stock, $.01
par value was 26,027,000 at February 28, 2005 which includes 2,275,000 shares of
Treasury Stock.

<PAGE>
                             Repro-Med Systems, Inc.

                                Table of Contents


PART I                                                                      Page

         Item 1.    Business ...............................................   3

         Item 2.    Description of Property ................................  13

         Item 3.    Legal Proceedings ......................................  13

         Item 4.    Submission of Matters to a Vote of Security Holders ....  13

PART II

         Item 5.    Market for the Registrant's Common Equity and Related
                    Shareholder Matters ....................................  13

         Item 6.    Management's Discussion and Analysis of Financial
                    Condition and Results of Operations ....................  14

         Item 7.    Financial Statements ...................................  20

         Item 8.    Changes in and Disagreements with Accountants on
                    Accounting and Financial Disclosures ...................  21

PART III

         Item 9.    Directors, Executive Officers, Promoters and Control
                    Persons: Compliance With Section 16(a) of the
                    Exchange Act ...........................................  21

         Item 10.   Executive Compensation .................................  22

         Item 11.   Security Ownership of Certain Beneficial Owners
                    and Management .........................................  22

         Item 12.   Certain Relationships and Related Transactions .........  24

PART IV

         Item 13.   Exhibits and Reports on Form 8-K .......................  25


                                        2
<PAGE>
                                     PART I

ITEM 1.  BUSINESS

THE COMPANY

Repro-Med Systems, Inc. went public in 1982 (OTC - symbol REPR). We design and
manufacture medical devices directing resources to the global markets for
medical respiratory products and infusion therapy. We maintain a presence in the
US markets for impotency treatments and gynecological instruments. These
products are regulated by the FDA.

Repro-Med Systems, Inc. was incorporated under the laws of the State of New
York, March 1980. The corporate offices are located at 24 Carpenter Road,
Chester, New York 10918. The telephone number is 845-469-2042, fax is
845-469-5518 and the Internet site is www.repro-med.com

PRODUCTS

The primary growth strategy is to develop unique, proprietary medical devices.
These devices are intended to out-perform current medical devices, to save money
for the user, and create a repetitive demand for replacement of the disposable
component - "razor - blade model". This strategy led to our development of
products for the ambulatory infusion systems and emergency medical equipment
markets. Historically, contract manufacturing was a strong source of revenue,
but the Company is transitioning away from this market in order to concentrate
on our own proprietary devices. Male infertility and impotency treatments were
the first markets entered in the early 1980's. Our presence in this market has
decreased due to a shift in focus towards the RES-Q-VAC and FREEDOM60. The
Company is seeking outside funding to increase market penetration and introduce
additional products into this market. The Gyneco gynecological instrument
product line was acquired in 1986 and sales continue primarily through repeat
business.

         The table below presents the product mix for the last two fiscal years.

                                                        2005         2004
                                                     % of Sales   % of sales
                                                     ----------   ----------
         Infusion Therapy                                21%          20%
         Medical Suction                                 68%          62%
         Contract Manufacturing                           3%           9%
         Gynecological Instruments                        7%           9%
         Male Impotency Treatments              Less than 1%         < 1%

We have also been developing other new proprietary medical devices. These
products include a device for female incontinence and a device that can be used
to detect certain cancers non-invasively using special imaging techniques. Thus,
we have products currently on the market, new short-term products about to be
marketed, and long range products to support and enhance future growth. Research
and Development efforts have been temporarily suspended for some new products
and continue at a reduced rate for others. The Company will focus more efforts
on the Research and Development front once funds become available through
internal cash flow or outside financing.

                                        3
<PAGE>

FREEDOM60 SYRINGE INFUSION SYSTEM

The FREEDOM60 Syringe Infusion Pump was designed for ambulatory infusions.
Ambulatory infusion pumps are most prevalent in the home care market. We are
also considering using the FREEDOM60 for pain control applications, specialized
drugs such as Igg, and chemotherapy. The home infusion therapy market is
comprised of 4,500 sites of service, including local and national organizations,
hospital-affiliated organizations, and national home infusion organizations with
approximately $4.5 Billion in revenue annually (Ref: www.nhianet.org). With
insurance reimbursement in a severe decline, there is a tremendous need for a
low-cost, effective alternative to electronic and expensive disposable IV
administration devices for the home care and nursing home market.

The FREEDOM60 provides a high-quality delivery to the patient at costs similar
to gravity and is targeted for the home health care industry, patient emergency
transportation, and for any time a low-cost infusion is required.

For the home care patient, FREEDOM60 is an easy-to-use lightweight mechanical
pump using a 60cc syringe, completely portable, cost effective and maintenance
free--no batteries to replace, no cumbersome IV pole. For the infusion
professional, FREEDOM60 delivers precise infusion rates and uniform flow
profiles providing consistent transfer of medication. A Form 510(k) Premarket
Notification for initial design of the FREEDOM60 as a Class II device was
approved by the FDA in May 1994.

During 2001, we developed a new version of the pump called the FREEDOM60-FM
containing an electronic flow monitor system (occlusion and end of infusion
alarm) which has opened excellent marketing avenues in nursing homes, hospitals
and pediatric ambulatory applications where alarms are generally required for
nursing acceptance. Nurses also appreciate being able to visualize the drug
volume by reading the scale on the syringe.

We have expanded the use of the FREEDOM60 to cover most antibiotics including
the widely used and somewhat difficult to administer vancomycin. We have also
found a following for FREEDOM60 for use in treating thalissemia with the drug
desferal. In Europe, our distributor has found great success in using the
FREEDOM60 for pain control, specifically post-operative epidural pain
administration. Europe is also using the FREEDOM60 for chemotherapy.

We recently began providing the FREEDOM60 to a Veteran's Administration hospital
in Philadelphia for use in IV push in the hospital, a new market. There are many
medications which need to be injected or infused into patients and the FREEDOM60
is capable of providing safe quality infusions and save nursing labor in the
hospital setting. In the Philadelphia location the IV push is used for stress
testing with the drug percantine.

We have also tested the FREEDOM60 for use with MRI systems and have determined
that they can be safely employed in these locations if maintained at a distance
of one meter from the MRI magnet. This also opens up potential new uses for the
FREEDOM60 Syringe Infusion System.

Recently we have had many inquiries for the FREEDOM 60 for use in Primary Immune
Deficiency, injecting immune globulin under the skin as a sub cutaneous
administration. This method has provided patients with vastly improved quality
of life with much fewer unpleasant side effects over the

                                        4
<PAGE>

traditional intravenous route. The FREEDOM 60 is an ideal system for this
administration since the patient is able to self-medicate at home, the pump is
easily configured for this application, and the FREEDOM60 is the lowest cost
infusion system available in a heavily cost constrained market.

We are looking to increase our marketing penetration into home care in the
domestic market, and introduce pain control and chemotherapy into our market as
well. We believe we are well-positioned to meet the needs of the current medical
realities: low reimbursement and an aging population.

Repro-Med Systems' objective is to build a product franchise with FREEDOM60 and
the sale of patented disposable tubing sets. FREEDOM60 uses rate-controlled
tubing with standard slide clamp and luer-lock connector on the patient end.
Connecting to the pump is a patented syringe disc connector insures that only
FREEDOM60 tubing sets sold by us will function within the pump. Non-conforming
tubing sets, without the patented disc connector, are ejected from the pump and
prevent an overdose or runaway pump from injuring the patient.

THE MARKET FOR PUMPS & DISPOSABLES

The ambulatory market has been rapidly changing due to reimbursement issues.
Insurance reimbursement has been drastically reduced providing opportunity for
FREEDOM60. The market share of high-end electronic type delivery systems is on
the decline as well as high-cost disposable non-electric devices. Market
pressures have forced patients to go on low-cost gravity systems or IV push
where the drug is pushed into the vein directly from a syringe. This is a
low-cost option but has been associated with complications and considered by
many to be a high-risk procedure. Thus, the overall trend has been towards
syringe pumps due to the low-cost of disposables. FREEDOM60-FM addresses the
largest market segments with the lowest cost alarm syringe pump system.

The chart below summarizes the market trends of devices.

                     METHOD OF                    MARKET
                   ADMINISTRATION                 TREND
                   --------------                 -----

                   Ambulatory Pump              Flat/Declining
                  Gravity Infusion              Increasing
                  Pole Mounted Pump             Declining
                     Elastomeric                Declining
                       Syringe                  Increasing
                       Implant                  Increasing
                       IV Push                  Increasing

ECONOMIC BENEFITS OF FREEDOM60 DISPOSABLE SALES

We have sold approximately 3,270 pumps since March, 2000. We sold approximately
580 pumps during the past fiscal year. Although it is impossible to determine
exactly how many pumps are in operation at any given time, we estimate that,
after allowing for lost pumps and those no longer in use by the purchaser, there
are approximately 1,700 FREEDOM60 pumps currently in operation. The FREEDOM60
pump is designed for a minimum use of 4,000

                                        5
<PAGE>

cycles which at our list price is amortized at a low $.06 per use. The tubing
sets currently have an average price of $3.20. In the past, we have noted that
each pump is used an average of 12 times per month. However, customers are
becoming much more cost-conscious and are increasing the number of uses per set
through sterile filters, changes in protocols and other means. We now estimate
that each pump uses an average of six sets per month. This monthly rate amounts
to annual usage of 72 sets producing typical gross revenues of $230 per pump. If
the pump is operated up to 4 times per day, the total uses per month would be
48, and thus the pump life expectancy is anticipated to be over six and a half
years.

Installed bases for various levels of pumps produce the following sales:

               Pumps In                        Annual Sales
                Market                        of Disposables
                ------                        --------------

                  5000                           $1,152,000
                 10000                           $2,304,000
                 50000                          $11,520,000
                100000                          $23,040,000

Most of our current sales are sold directly to health care providers. We have a
few distributors in both the domestic and foreign markets. Distributors
typically receive discounts from list price depending upon servicing and volumes
of up to 30%.

COMPETITION FOR THE FREEDOM60

FREEDOM60 competes in the United States infusion pump market based on price,
service and product performance. Some of the competitors have significantly
greater resources for research and development, manufacturing and marketing, and
as a result may be better prepared to compete for market share even in areas in
which FREEDOM60 products may be superior. The industry is subject to
technological changes and there can be no assurance that we will be able to
maintain any existing technological lead long enough to establish our products
and to sustain profitability.

PORTABLE MEDICAL SUCTION

RES-Q-VAC products provide a complete airway suction system for neonates,
children and adults for use in any location, as it is non-electric. RES-Q-VAC
removes fluids from a patient's airway. RES-Q-VAC consists of a hand-held,
portable suction pump that can be connected to various sized sterile or
non-sterile catheters. The one-hand operation makes it extremely effective
particularly in emergencies. The disposable features of the RES-Q-VAC reduce the
risk of contaminating the technician, for example, from HIV when suctioning a
patient or during post treatment cleanup. All the parts that connect to the pump
are disposable. RES-Q-VAC was introduced in 1990 and is now sold in 31
countries. The product is generally found in emergency vehicles, hospitals and
as backup support for powered suction systems.

The RES-Q-VAC is currently the market leader for manual, portable suction
instruments. In the emergency market, the primary competition is the V-Vac from
Laerdal. The V-Vac is more difficult to use, cannot suction infants, and cannot
be used while wearing heavy gloves such as in chemical warfare or

                                        6
<PAGE>

extreme cold. Laerdal had more resources than Repro-Med Systems and had begun
marketing the V-Vac before RES-Q-VAC entered the market. The RES-Q-VAC, however,
has proven to be significantly superior and dominates the market to date.
Another competitor is Ambu, with the Res-Cue brand pump, a product similar to
RES-Q-VAC, made in China. We believe that the product is not as well made or as
versatile, and may not be purchased by the military segment of the market due to
lines of supply concerns. With additional capital, we believe we will continue
to maintain and build market share with an improved RES-Q-VAC (discussed below)
and gain a significant portion of the electric suction pump market with the
introduction of the RES-Q-VAC Plus system currently under development.

On June 10, 2003, we received notice that a patent approval was issued for our
new FULL STOP PROTECTION. This upgrade to the RES-Q-VAC system prevents any
fluids from exiting the system. It also serves to trap airborne and fluid
pathogens. We believe that the addition of the full stop design substantially
separates the RES-Q-VAC from competitive units, which tend to leak fluid when
becoming full or could pass air born pathogens during use. There is a heightened
concern from health care professionals concerning exposure to disease and the
new RES-Q-VAC provides substantially improved protection for these users.

OSHA 29CFR 1910.1030 - Occupational Exposure to Bloodborne Pathogens requires
that employers of "...emergency medical technicians, paramedics, and other
emergency medical service providers; fire fighters, law enforcement personnel,
and correctional officers... must consider and implement devices that are
appropriate [to contain bloodborne pathogens], commercially available and
effective." These first responders risk exposure to serious disease, and the
employers may risk OSHA violations and lawsuits if they fail to consider
protective measures such as Repro-Med's FULL STOP PROTECTION for RES-Q-VAC. The
Company has received a letter from OSHA indicating the RES-Q-VAC meets the
intent of this regulation.

On April 29, 2003, the Centers for Disease Control issued additional guidelines
for the control of SARS (Sudden Acute Respiratory Syndrome) which requires all
suction systems to have filtration equivalent to a HEPA filter to prevent the
spread of this disease. At the current time, we believe that the RES-Q-VAC with
FULL STOP PROTECTION is the only portable device to comply with the CDC
directives.

Since the introduction of our patented and trademarked Full Stop Protection,
which prevents overflow and any pathogens from entering the pump or being
dispersed in the air, the number of applications for RES-Q-VAC has substantially
increased. We are making changes to our marketing to take full advantage of
these new markets, and to position our product to successfully penetrate them.

We have also added new sturdier connectors to our pediatric catheters, which
allow them to connect directly to the adult containers with FSP. These
connectors allow pediatric suctioning with the benefit of the Full Stop
Protection device as well as with sterile catheters. These improved features
come at a lower cost for the user, and a more compact kit for easier transport.
Many infants are born with contagious diseases and the new system eliminates
this concern among paramedics during an emergency delivery. The adult large bore
yankuer is also fitted with an improved connector, for easier changeability and
convenience.

                                        7
<PAGE>

The main advantage of our RES-Q-VAC airway suction system is versatility. With
the addition of Full Stop Protection, we increased the complexity of ordering
exactly what each new customer requires. Another issue to address was the need
for different product configurations for each market. These issues were solved
by making specific custom RES-Q-VAC kits for each vertical market. We now offer
separate product offerings based on the market served:

Emergency Medicine - we make several special kits for emergency use which
contain all the catheters necessary to treat adults as well was infants or
children. These first responder kits are generally non-sterile. We also have
special attachments available for the advanced paramedic to treat patients who
are intubated.

Respiratory - in homes, long term care, for situations requiring frequent
suctioning such as cystic fibrosis patients, patients with swallowing disorders,
elderly, patients on ventilators, tracheotomies--all can benefit from the
portability, cost and performance of the RES-Q-VAC. Even in the hospital,
emergency back up due to power loss or breakdown of the wall suction system,
RES-Q-VAC can provide quality lifesaving care at an affordable cost. Typically
for the home, these devices are non-sterile and reusable.

Hospital Use - for crash carts, the emergency room, patients in isolation,
moving patients about the hospitals (e.g.,from ICU to Radiology) and backup for
respiratory, RES-Q-VAC is available sterile with Full Stop Protection for the
ultimate in performance and to meet all the OSHA regulations and CDC guidelines
for use in treating patients in isolation, and in any location. We provide
special hospital kits which are fully stocked to meet all hospital applications
for both adult and pediatric.

Nursing homes, hospice, sub-acute - we provide special configurations for dining
areas, portable suctioning for outside events and travel. Chronic suction can be
accommodated with RES-Q-VAC which can be left by the bed side for rapid use
during critical times.

Dental applications - we have configured a version called Dental-Evac which
addresses the needs of oral surgeons for emergency back up suction during a
procedure. Dental-Evac is supplied with the dental suction attachments such as
saliva ejector and high volume evacuator.

Military Applications - we had met with the Surgeon General of the US Army who
advised us that products like ours are needed for the types of non battlefield
warfare currently facing our soldiers. Due to its light-weight, portability, and
rapid deployment, RES-Q-VAC is ideal for many military situations. In addition,
exposure to chemical weapons of mass destruction such as sarin are best treated
by rapid, aggressive, repeated suctioning. We believe that the RES-Q-VAC's
compact size, powerful pump, and full protection of the user from any
contamination, gives us a competitive edge in this market.

RES-Q-VAC is sold domestically and internationally by emergency medical device
distributors. These distributors generally advertise these products in their
catalogs.

                                        8
<PAGE>

IMPOTENCY TREATMENTS

We market the RESTORE Kit for the treatment of impotency. RESTORE uses vacuum
therapy to naturally induce blood flow to enable an erection. The kit includes
Pro-Long constriction rings that make it possible to trap the blood and maintain
the erection.

The US market for impotency treatments is estimated at 30 million men. Pfizer
reports that Viagra will not work for 30%-40% of impotent men. Consequently, the
potential market for the RESTORE Kit in the US is approximately 10 million men.
We have been compelled by limited resources to rely heavily on a dedicated web
site to generate interest and sales for the RESTORE Kit.

GYNECOLOGICAL INSTRUMENTS

We purchased the Gyneco product line in 1986. Products included the Masterson
Endometrial Biopsy Kit for in-office biopsy sampling procedures and the Thermal
Cautery System used for tubal ligation procedures.

Masterson Endometrial Biopsy Kit is a self-contained unit that offers a quick
and easy procedure for in-office tissue sampling. The powerful vacuum pump is
easily operated with one hand. The pump is supplied with sterile disposable
curettes and specimen containers presented in a kit.

The Thermal Cautery System is designed to provide a safe, reliable and effective
method of female sterilization. The unit is small, compact and portable. A
rechargeable battery supplies power. The unit uses disposable components that
include the cautery hook assembly, cannula and Trocar stylette.

CONTRACT MANUFACTURING

Historically, we have used OEM profits to partially fund internal product
development that has resulted in RES-Q-VAC and FREEDOM60. OEM sales have been as
high as 70% of sales (1996). In 2005 and 2004, contract manufacturing amounted
to 3% and 7% of sales, respectively. In late 1998, one customer substantially
reduced marketing support for its product and consequently requested
postponement of shipments. We have been manufacturing a portable, hand-operated
suction pump for sale to the remaining active customer but were informed that
the demand for this product has diminished. As a result, the Company has
transitioned from these contracts to building and selling its own proprietary
products due to the much-improved margins associated with directly marketed
devices.

SALES AND DISTRIBUTION

Distribution channels for the products are those generally common to their
respective markets. Emergency medical products are sold through a wide network
of domestic and international distributors in 31 overseas countries. Ambulatory
infusion systems are sold through both direct sales efforts concentrated on
large national accounts and a network of medical device distributors.
Gynecological instruments are sold from the corporate offices primarily through
repeat business. Male impotency treatment products are marketed primarily
through the web site and a limited number of distributors of personal care
items.

                                        9
<PAGE>

Over the past year, we have begun upgrading our EMS RES-Q-VAC distribution
channels by selecting key distributors to work with as master distribution
outlets. The domestic emergency medical market has softened somewhat due to a
decrease in Federal reimbursement to the states and cities for firefighters,
police and emergency services. We have concluded that we can have more effective
market penetration with major master distributors who will have much greater
sales volume and be able to better support our products. In the domestic market,
there are currently two major distributors who have expressed interest in
working with us in this capacity, and we are moving aggressively towards
finalizing these arrangements.

We are also moving to consolidate international RES-Q-VAC distribution, as well,
by selecting one or two master distributors in each country. We already have
master distribution in Norway, Sweden, Denmark, Iceland, Finland, Estonia,
Latvia, and Lithuania. We are currently negotiating single-point distribution in
the United Kingdom. We believe that one main distributor will be more
predisposed to advertising, promotion, and building the product franchise in
each market. In return, we will be able work more closely with the distributors
and be able to hold them accountable for the sales in each region.

Near the end of the third quarter we began an extensive mail and telephone
marketing program to introduce RES-Q-VAC to the nursing home market. After a
one-time mailing to seven states, we have received more than 100 direct
responses, with several being national and regional accounts involving
potentially hundreds of additional nursing homes, and resulting in a number of
new customers during the past several weeks. We plan to continue the mail and
telemarketing to the greatest extent possible with our resources.

Additional new markets we have recently sold into include schools, and
hospital-based respiratory centers. We plan mailings into those markets, as
well. In the school market, we have been informed that any school with a
swimming pool is normally required to have suction equipment available. In
addition, many schools are installing automatic electronic defibrillators
(AED's) for which suction is mandatory in more than 50% of uses for this device.
Our mailings to nursing homes also resulted in some interest by respiratory
centers, and we believe there may be additional sales opportunities in this
market.

To enhance our FREEDOM60 marketing efforts, we recently joined the National Home
Infusion Association (NHIA) and begun a mailing and telemarketing to all their
members. This effort has resulted in several new customers including a large
heath maintenance service in Utah, two centers of a national provider of
intravenous services to children, one large health insurance carrier and one of
largest providers of infusion services in North Florida. The decrease in
reimbursement continues to encourage home health care providers to seek out
effective lower cost infusion systems. We have new trials for FREEDOM60 in
progress and a number of new leads have been generated from the recent mailings.
We also have begun video conferencing to provide easier, faster and more
cost-effective in-servicing and training for the FREEDOM60.

We continue to support both of our main product lines at trade shows. In
October, we exhibited at EMS Expo in Atlanta, Georgia. In November, we exhibited
at Medica in Dusseldorf, Germany, the world's largest medical products trade
show. In February, 2005, we exhibited at the annual National Home Infusion
Association conference in New Orleans, followed by an exhibition at EMS Today in
Philadelphia in March, 2005.

                                       10
<PAGE>

MANUFACTURING AND EMPLOYEES

Electromechanical assembly, calibration, pre- and post-assembly quality control
inspection and testing, and final packaging for all products are performed at
the facility by the employees. Products are assembled using molded plastic parts
acquired from several U.S. vendors and one supplier located in Taipei, Taiwan.
The availability of parts has not been a problem. The cost and time required to
fabricate molds to manufacture parts can slow the development of new products
and might temporarily limit supply if we determine it is advisable to seek
alternate sources of supply for existing products. Our policy has been to have
multiple vendors as suppliers, where practicable, that also offer mold-building
capabilities as a service.

In February 2005, we employed 21 employees, 14 were assigned to manufacturing
operations, two to sales and customer support, two to administrative functions,
one to quality assurance functions, one Vice President of Sales, one Vice
President of Operations (responsible for manufacturing, warehouse and
procurement operations), and one Executive Officer. The Company is dependent on
the services of Andrew Sealfon who serves as President and the head of Research
and Development and is also instrumental in marketing and finance. The Company
does not have insurance on the life of Andrew Sealfon and may not be able to
replace him if the need arose.

REGULATIONS GOVERNING THE MANUFACTURING OPERATIONS

The Food, Drug and Cosmetic Act governs the development and manufacturing of all
medical products. The Act requires us to register the facility, list devices,
file notice of intent to market new products, track the locations of certain
products and to report any incidents of death or serious injury relating to the
products with the FDA. We are subject to civil and criminal penalties and/or
recall seizure or injunctions if we fail to comply with regulations of the FDA.

Our last filing of Form 510(k) with the FDA was for the resuscitator and the
vacuum erection device and constriction rings, both approved in 1998.

We are required to comply with federal, state and local environmental laws;
however, there is no significant effect of compliance on capital expenditures,
earnings or competitive position. We do not use significant amounts of hazardous
materials in the assembly of these products.

Periodically we are subject to inspections and audits by FDA inspectors. During
the year ended February 28, 2003, we were subject to a routine QSR review by the
FDA. The FDA inspection did not find any significant violations and no DD483 was
issued. As a result of FDA audits, the Company is always subject to further
audits and could be impacted by adverse findings.

PATENTS AND TRADEMARKS

We have filed and received U.S. protection for many of our products and in some
cases, where it was no longer deemed economically beneficial, we have allowed
certain patent protections to lapse. The RES-Q-VAC, an emergency medical
product, is susceptible in the international market to imitation. In 2002 a
competitor had introduced a competitive product to the RES-Q-VAC into the
market. We responded with the introduction of new innovative features for the
RES-Q-VAC that enhances the product and places it steps above the competition in
safety.

                                       11
<PAGE>

On January 13, 2005, we received a notice of allowability for a patent for a new
mechanical variable flow rate controller. Used with our FREEDOM60 Syringe
Infusion System, this device enables the use to select from a number of flow
rates while using just one set of tubing, allowing flow rates to be changed
during the course of a single infusion to better meet the needs of the patient.
The device may be applied to other infusion systems as well. We have not yet
determined a production or marketing strategy for this product.

On January 14, 2003, we received notice of allowability for a patent for our new
Full Stop Protection. This patent, #6,575,946, was issued on June 10, 2003. This
addition to the RES-Q-VAC system prevents any fluids from exiting the system. It
also serves to trap airborne and fluid pathogens. We believe that the addition
of the flow block design substantially separates the RES-Q-VAC from competitive
units, which tend to leak fluid when becoming full or could pass air born
pathogens during use. There is a heightened concern from health care
professionals concerning exposure to disease and the new RES-Q-VAC provides
improved protection for these users.

OSHA 29CFR 1910.1030 - Occupational Exposure to Bloodborne Pathogens requires
that employers of "...emergency medical technicians, paramedics, and other
emergency medical service providers; fire fighters, law enforcement personnel,
and correctional officers...must consider and implement devices that are
appropriate [to contain bloodborne pathogens], commercially available and
effective." These first responders risk exposure to serious disease, and the
employers may risk OSHA violations and lawsuits if they fail to consider
protective measures such as Repro-Med's FULL STOP PROTECTION for RES-Q-VAC The
Company has received a letter from OSHA indicating the RES-Q-VAC meets the
intent of this regulation

On April 29, 2003, the Centers for Disease Control issued additional guidelines
for the control of SARS (Sudden Acute Respiratory Syndrome) which requires all
suction systems to have filtration equivalent to a HEPA filter to prevent the
spread of this disease. At the current time, we believe that the RES-Q-VAC with
FULL STOP PROTECTION is the only portable device to comply with the CDC
directives.

The third most recent patent granted to us was #5,336,189 for a "Combination IV
Pump & Disposable Syringe" which confers a unique syringe to IV pump interface
design. This patent is for the FREEDOM60 Infusion System, an infusion therapy
product. The cost of filing and maintaining applications has deterred pursuing
international patents.

The patent position of small companies is highly uncertain and involves complex
legal and factual questions. Consequently, there can be no assurance that patent
applications relating to products or technology will result in patents being
granted or that, if issued, the patents will afford protection against
competitors with similar technology. Furthermore, some patent licenses held may
be terminated upon the occurrence of certain events or become non-exclusive
after a specified period. There can be no assurance that we will have the
financial resources necessary to enforce any patent rights we may hold.

Our product names are registered trademarks. There can be no assurance that
patents or trademarks will provide competitive advantages for the products
covered or that they will not be challenged or circumvented by competitors.

                                       12
<PAGE>

In the third quarter of the fiscal year, it was brought to management's
attention that one of the company's German distributors had commenced selling a
copy, manufactured in China, of our basic RES-Q-VAC, using the RES-Q-VAC name.
The distributor eventually agreed to discontinue use of the RES-Q-VAC name,
destroy its existing inventory of the copied pumps and to refrain from selling
the copied pumps in the future.

To strengthen our position in the future, we applied for, and were granted,
trademark status for the RES-Q-VAC name in Germany. An application to register
the name throughout the entire European Union has been filed and is undergoing
review.

ITEM 2.  DESCRIPTION OF PROPERTY

In February 1999, we executed a sale-leaseback for our masonry and steel frame
building erected on 3.27 acres of land located at 24 Carpenter Road, Chester,
New York 10918. The facility is the only location and is used for our
headquarters and manufacturing operations.

Under terms of the contract of sale, we have the option to re-purchase the
building, beginning on the second anniversary of the sale and ending on the
eighth anniversary. We are required to give 12 months prior notice of the intent
to re-purchase the building. The agreed upon amount for re-purchase is as
follows:

         Year Six    $2,431,013               Year Seven    $2,552,563

The property is currently subject to a 20-year lease. We are responsible for
repairs, maintenance and upkeep of the space we occupy. The terms of the lease
call for monthly lease payments of $10,000 per month and 65% of the building's
annual property taxes, amounting to $50,424 for the year ended February 28,
2005. Our monthly rent is $10,000 for the first 10 years of the lease and
$11,042 thereafter.

ITEM 3.  LEGAL PROCEEDINGS

We are not a party to any material litigation, nor to the knowledge of the
officers and directors, is there any material litigation threatened against us.

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

No matters were submitted to a vote of security holders during the fiscal year
ended February 28, 2005.


                                     PART II

ITEM 5.  MARKET FOR THE REGISTRANT'S COMMON EQUITY AND RELATED SHAREHOLDER
         MATTERS

We are authorized to issue 50,000,000 shares of Common Stock, $.01 par value. As
of February 28, 2005, 26,027,000 shares were issued and outstanding and there
were approximately 1,139 holders of record.

                                       13
<PAGE>

Our Common Stock is traded in the over-the-counter market and is quoted through
the National Daily Quotation Service. The following table sets forth the high
and low closing bid quotations for the Common Stock as reported by Commodity
Systems, Inc. for the periods indicated. These quotations do not include retail
mark-up, markdown or commission and may not represent actual transactions.

                                                     High Bid         Low Bid
                                                     --------         -------
Year Ended February 28, 2005
----------------------------
1st Quarter                                           $0.230          $0.011
2nd Quarter                                           $0.160          $0.050
3rd Quarter                                           $0.190          $0.050
4th Quarter                                           $0.180          $0.070

Year Ended February 29, 2004
----------------------------
1st Quarter                                           $0.230          $0.010
2nd Quarter                                           $0.090          $0.040
3rd Quarter                                           $0.050          $0.040
4th Quarter                                           $0.250          $0.040

On February 2, 1993 we issued 10,000 shares of 8% Cumulative Convertible
Preferred Stock in a private placement for $100,000. We are obligated to pay
semi-annual dividend payments of $4,000 until conversion by shareholders or
redemption by us. The 10,000 shares of Cumulative Convertible Preferred Stock
are convertible to 238,095 shares of Repro-Med common stock at $0.40 per share.
The 10,000 shares of Cumulative Convertible Preferred Stock are convertible
based on the following formula: multiply the number of shares of Preferred Stock
to be converted by $10.00, divide the result by the conversion price of $0.20
per share (or by the conversion price as last adjusted and in effect at the date
any shares are surrendered for conversion). The Conversion Price shall increase
by $.02 for each year that the Preferred Stock is outstanding. The current
conversion price is $0.42.

We have not declared or paid any cash dividends on our Common Stock and do not
anticipate that any dividends will be paid in the foreseeable future. During the
fiscal year ended February 28, 2005, dividends on the Convertible Preferred
Stock were accrued in the amount of $8,000 on the balance sheet.

ITEM 6.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
         OF OPERATIONS

This Annual Report on Form 10-KSB contains certain "forward-looking" statements
(as such term is defined in the Private Securities Litigation Reform Act of
1995) and information relating to us that are based on the beliefs of the
management, as well as assumptions made by and information currently available.
Our actual results may vary materially from the forward-looking statements made
in this report due to important factors such as, recent operating losses,
uncertainties associated with future operating results, unpredictability related
to Food and Drug Administration regulations, introduction of competitive
products, limited liquidity, reimbursement related risks, government regulation
of the home health care industry, success of the research and development
effort, market acceptance of FREEDOM60, availability of sufficient capital to
continue operations and dependence on key personnel. When used in this report,

                                       14
<PAGE>

the words "estimate," "project," "believe," "anticipate," "intend," "expect" and
similar expressions are intended to identify forward-looking statements. Such
statements reflect current views with respect to future events based on
currently available information and are subject to risks and uncertainties that
could cause actual results to differ materially from those contemplated in such
forward-looking statements. Readers are cautioned not to place undue reliance on
these forward-looking statements, which speak only as of the date hereof. These
statements involve risks and uncertainties with respect to the ability to raise
capital to develop and market new products, acceptance in the market place of
new and existing products, ability to penetrate new markets, our success in
enforcing and obtaining patents, obtaining required Government approvals and
attracting and maintaining key personnel that could cause the actual results to
differ materially. Repro-Med does not undertake any obligation to release
publicly any revision to these forward-looking statements to reflect events or
circumstances after the date hereof or to reflect the occurrence of
unanticipated events.

RESULTS OF OPERATIONS

2005 VS. 2004

We have greatly extended our sales and marketing efforts for our two core
product lines, the RES-Q-VAC Medical Suction system and FREEDOM60 Syringe
Infusion System. This included mail marketing, telemarketing, trade shows, and
increased on site sales calls. We have achieved inroads into several new markets
and have seen the largest increase this year in new customers for both product
lines as compared to the last six.

Domestically, we have added 55% more RES-Q-VAC customers this year as compared
to last year (67 versus 43) with 33% (22) added in the last quarter of the year.
For FREEDOM60, we experienced a 67% increase in new customers over last year (67
versus 43) with 55% (11) of them coming in the last quarter. Since a major
portion of our income stream is derived from the use of disposable supplies, it
will take several months for the full impact of these new customers to be
reflected in our sales figures. Also, new customers tend to purchase smaller
initial quantities and build up over time, thus we expect these sales to
continue to increase.

RES-Q-VAC sales in the domestic Emergency Medical Services saw increased
pressure from reduced spending at the state and local level to fire departments,
police, and emergency services. We began consolidating our marketing channels
this year to key select distributors and we were able to sustain an 8% growth to
$315,361 from $292,073 in spite of the domestic market pressures. Our new
RES-Q-VAC markets showed increases as well. Due to this year's marketing
efforts, the nursing home market increased 642% to $11,004 from $1,483 and new
customers increased 162% (34 versus 13). Dental sales increased by 90% (to
$7,318), and sales to schools, prisons etc., increased by 234% (to $1,985) and
respiratory increased 18% to $2918. This year we have also begun selling
hospice, and hospitals as well. Despite the overall gain in RES-Q-VAC sales,
some specific market segments for that product declined, including sales to the
military which decreased $7,700, and sales to industrial customers who service
the airline, water safety and other specific industries fell slightly by 2.4% to
$52,684.

                                       15
<PAGE>

We added a dedicated product manager for RES-Q-VAC foreign sales and these sales
increased for 2005 by 16%. We have also been working towards consolidating our
foreign distributors to gain additional support and market share.

Sales of our non-core product lines (Gyneco, Restore) declined 19.4% from the
prior year on weaker Gyneco sales. Sales from OEM manufacturing (production for
other manufacturers) decreased 60.2% to $52,600. Collectively, the non-core
product lines and OEM sales accounted for less than 11% of the company's
revenues in 2005. Historically, OEM manufacturing represented as much as 70% (in
1996) of our revenues. However, as we have shifted to our own proprietary
products, OEM sales have diminished in importance. We do not actively seek OEM
business but will accept these contracts when appropriate.

Our total sales increased overall 2.1% for the year ended February 28, 2005 to
$1,560,220 from $1,528,385 in 2004 as we overcame the OEM and non-core product
decreases with increased sales of our two main products.

As a result of increased marketing and administrative expenditures, the Net Loss
for the year ended February 28, 2005, was $400,892, including $74,800 in
stock-based compensation, as compared to the previous year's loss of $277,998
(which included stock-based compensation of $51,350).

Gross profit margin for the year ended February 28, 2005 was 53%, the same as
experienced in the prior year ending February 29, 2004. Selling, General &
Administrative Expenses (SG&A) increased $116,083 year over year from $876,385
to $992,468. Approximately $105,000 of this increase is attributable to
intensified marketing efforts, including the addition of salary and expenses for
an experienced, full-time sales person who joined the company in June, 2004,
trade show costs and new direct marketing efforts. We accelerated our marketing
activities toward the end of the fiscal year, with about 40% of the year's
incremental marketing expenses incurred in the fourth quarter.

Research and development expenses increased slightly by $1,843 from $42,186 to
$44,209 in 2005.

Interest expense increased by $27,656 to $59,572 in 2005 from $31,916 in 2004 as
the result of our financing activities as well as higher interest rates, which
increase the cost of our variable-rate debt.

We've increased RES-Q-VAC sales and anticipate maintaining the franchise though
the addition of our FULL STOP PROTECTION filter, which protects the users from
any contamination from overflow and traps all pathogens inside the suction
container. This feature is also a requirement of the Occupational Safety and
Health Administration under OSHA 29CFR 1910.1030 - Occupational Exposure to
Bloodborne Pathogens. The RES-Q-VAC is the only hand-held non-electric suction
system with sterile catheters for infants, large catheters for adults, and meets
the intent of the OSHA requirements with the FULL STOP PROTECTION device. The
Company has received a letter from OSHA confirming that the Full Stop Protector
falls under the engineering controls of the Bloodborne Pathogen regulation and
therefore would be required by any employer of medical personnel to protect
their employees from potentially infectious materials. The Centers for disease
control have issued Guidelines for medical personnel for the treatment of
patients with SARS which include the recommendation to employ suction devices
containing HEPA type filtration on the output to prevent the spread of this
disease. We believe RES-Q-VAC is the only hand-held portable suction system
which meets this requirement.

                                       16
<PAGE>

We continue to seek funds to increase marketing and sales of both key products
and to design a new improved RES-Q-VAC suction device to expand the market
substantially, although there is no assurance that such funding can be obtained,
or obtained at terms acceptable to us, or that if funded, the markets would
develop as expected. We are also beginning to promote the RES-Q-VAC in the home
care market, for which the RES-Q-VAC is ideally suited due to its low cost,
portability and convenience. We have begun marketing a dental version called
Dental-Evac and have added one distributor. We have signed an agreement with a
company to market RES-Q-VAC and certain other of our products in the veterinary
markets.

LIQUIDITY AND CAPITAL RESOURCES

The net loss of $400,892 was offset by non-cash expenses for depreciation and
stock-based compensation and financed in part by loans. For the year ended
February 28, 2005 Net Cash from Operations was ($191,694) as compared with
($34,925) for the prior year. This adverse change of $156,769 was due primarily
to a $122,894 increase in the net loss. As a result, at the end of fiscal year
2005, the net working capital decreased to ($152,205).

The net loss of $400,892 was offset by non-cash expenses for depreciation and
stock-based compensation and financed in part by loans.

During June 2000, we negotiated a $200,000 line of credit with M&T Bank that is
guaranteed by the President and one of the directors. As of February 28, 2005,
$198,553 had been advanced on the line of credit. In accordance with the
agreement the line of credit was to be renewed or paid off by June 30, 2001. We
have received a verbal continuance from the bank through June 30, 2003. We have
not received a demand for repayment of the loan and continue to make interest
payments.

Commencing in mid February, 2004, we started raising capital from a promissory
note and stock offering which raised $225,000 by the end of the fiscal year. An
additional $100,000 was raised under this program in early fiscal year 2005.
This five year promissory note pays 2% over prime plus four shares of common
stock per year for every year the loan is in place. An additional $25,000 was
raised from related parties in the first and second quarters of 2003 under
similar terms.

Accounts Receivable, net of reserves, decreased at February 28, 2005 to $125,078
as compared to $130,334 for the previous year. Domestic sales are made primarily
on net 30-day payment terms. A variety of terms continue to be employed for
export sales including cash prepayments and net 45 days to allow for increased
delays due to transportation and communications. As of February 28, 2005, 87% of
Accounts Receivable were current or less than 30 days past due, 4% were at 30-60
days and 9% were over 60 days.

Prepaid expenses and other receivables increased $10,756 from $25,775 to
$36,531.

Expenditures for capital equipment and intellectual property protection
increased in 2005 decreased $32,952 to $58,172 as compared to $25,220 in 2004.
These expenditures were for production equipment, molds and the costs for the
filing and issuance of patents and trademarks.

                                       17
<PAGE>

We are contingently liable to rework approximately 15,000 units of a product for
an OEM customer order which was completed in prior years. The total additional
material and labor cost to complete this rework approximates $80,000, which has
not been recorded in the financial statements. These units are deliverable over
the next four years.

In February 1999, we executed a sale-leaseback for our masonry and steel frame
building erected on 3.27 acres of land located at 24 Carpenter Road, Chester,
New York 10918. The facility is our only location and is used for our
headquarters and manufacturing operations.

Under terms of the contract of sale, we have the option to re-purchase the
building, beginning on the second anniversary of the sale and ending on the
eighth anniversary. We are required to give 12 months prior notice of the intent
to re-purchase the building. The agreed upon amount for re-purchase is as
follows:

         Year Six     $2,431,013              Year Seven     $2,552,563

The property is currently subject to a 20-year lease. We are responsible for
repairs, maintenance and upkeep of the space occupied. The terms of the lease
call for monthly lease payments of $10,000 per month and 65% of the building's
annual property taxes, amounting to $50,424 for the year ended February 28,
2005. Our monthly rent is $10,000 for the first 10 years of the lease and
$11,042 thereafter.

We continue to seek funds to enhance our marketing efforts substantially and for
other corporate purposes, although there is no assurance that such funding can
be obtained, or obtained at terms acceptable to us, or that if funded, the
markets would develop as expected. Substantial resources were directed into the
marketing efforts during the past year which produced a 33% increase in new in
new RES-Q-VAC customers and a 55% increase in new FREEDOM60 users--all occurring
in the last quarter of the year ending February 28, 2005. We are aware of this
delay between marketing and the resulting sales in our medical markets.
Furthermore, new customers tend to purchase smaller initial quantities, and
since a major portion of our income stream is derived from the use of disposable
supplies, it will take several months for the full impact of new customers to be
reflected in our sales performance.

We believe we have created and will continue to enhance a new customer base for
our products. If sales continue to meet the Company's targets, which can not be
assured, we believe that we will have sufficient resources to meet our
obligations for the next twelve months. However, if these sales do not continue
to develop to our expectations, and if new funding does not become available,
then our viability could be in question (see going concern qualification NOTE 1
- Notes to Financial Statements). We remain cautiously optimistic that, at a
minimum, these new sales will continue to meet our expectations and needs for
the coming year.

SUBSEQUENT EVENTS

In March and April, 2005, we raised an additional $80,000 under the promissory
note private placement program.

In March, 2005, we signed a contract with a company in the veterinary
(livestock) industry to private label our RES-Q-VAC pump for use in their new,
patented milking product.

                                       18
<PAGE>

2004 VS. 2003

Although sales of the FREEDOM60 Syringe Infusion System for the year ended
February 29, 2004, increased by 20% over 2003, RES-Q-VAC sales experienced a 16%
decline, concentrated in the domestic market. This resulted in a decline in
total sales to $1,528,385 from $1,656,553 in 2003. Net profit declined slightly
to a net loss of $277,998 in 2004 from $268,190 in 2003.

Sales of our non-core product lines (Gyneco, RESTORE) declined 20% from the
prior year. Revenues from OEM manufacturing increased 106%.

Gross profit margin for the year ended February 29, 2004 was 53%, an improvement
from 42% in 2003. Selling, General & Administrative Expenses (SG&A) increased
$48,519 year over year from $827,866 to $876,385 primarily due to the addition
of a sales person who worked for us for part of calendar year 2003 (fiscal year
2004).

Research and development expenses increased slightly by $1,917 from $40,269 to
$42,186 in 2004.

Interest expense increased by $5,433 to $31,916 in 2004 from $26,483 in 2003 as
a result of our financing activities.

                                       19
<PAGE>

ITEM 7.  FINANCIAL STATEMENTS

Index to Financial Statements and Supplementary Data                        Page
----------------------------------------------------                        ----

         Report of Independent Registered Public Accounting Firm             F-1

         Balance Sheets                                                      F-2

         Statements of Operations                                            F-3

         Statement of Stockholders' Deficit                                  F-4

         Summary of Cash Flows                                               F-5

         Notes to Financial Statements                                       F-6


                                       20
<PAGE>

                              MEYLER & COMPANY, LLC
                          CERTIFIED PUBLIC ACCOUNTANTS
                                  ONE ARIN PARK
                                 1715 HIGHWAY 35
                              MIDDLETOWN, NJ 07748



             REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM



To the Board of Directors of
Repro-Med Systems, Inc.
Chester, NY


We have audited the accompanying balance sheets of Repro-Med Systems, Inc. as of
February 28, 2005 and February 29, 2004 and the related statements of
operations, stockholders deficit and cash flows for each of the two years in the
period ended February 28, 2005. These financial statements are the
responsibility of the Company's management. Our responsibility is to express an
opinion on these financial statements based on our audit.

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 audit provides a
reasonable basis for our opinion.

In our opinion, the financial statements referred to above present fairly, in
all material respects, the financial position of Repro-Med Systems, Inc. as of
February 28, 2005 and February 29, 2004 and the results of its operations and
its cash flows for each of the two years in the period ended February 28, 2005,
in conformity with U.S. generally accepted accounting principles.

The accompanying financial statements have been prepared assuming that the
Company will continue as a going concern. As discussed in Note 1 to the
Financial Statements, the Company has incurred cumulative losses of $2,938,475,
has a negative working capital of $152,205, and there are existing uncertain
conditions the Company faces relative to its ability to obtain capital and
operate successfully. These conditions raise substantial doubt about its ability
to continue as a going concern. Management's plans regarding these matters are
also described in Note 1. The financial statements do not include any
adjustments that might result from the outcome of these uncertainties.


                                       /s/ Meyler & Company, LLC

June 1, 2005
Middletown, NJ

                                       F-1
<PAGE>
<TABLE>
                                  REPRO-MED SYSTEMS, INC.
                                      BALANCE SHEETS

                                          ASSETS
<CAPTION>
                                                               February 28,    February 29,
                                                                   2005            2004
                                                               -----------     -----------
<S>                                                            <C>             <C>
CURRENT ASSETS
   Cash ...................................................    $    37,330     $   219,682
   Accounts receivable less allowance for doubtful accounts
    of $19,974 and $20,997 for 2005 and 2004, respectively         125,078         130,334
   Inventory ..............................................        371,569         378,982
   Prepaid expenses .......................................         36,531          25,775
                                                               -----------     -----------
          Total Current Assets ............................        570,508         754,773

PROPERTY AND EQUIPMENT, NET ...............................        337,708         357,735

OTHER ASSETS
   Patents, net of amortization of $75,120 and $68,861 for
    2005 and 2004, respectively ...........................         35,079          38,338
Goodwill, net of amortization of $4,808 and $4,488 for
    2005 and 2004, respectively ...........................          9,329           9,689
Security deposits .........................................         27,652          27,652
                                                               -----------     -----------
                                                                    72,060          75,679
                                                               -----------     -----------
                                                               $   980,276     $ 1,188,187
                                                               ===========     ===========

                           LIABILITIES AND STOCKHOLDERS' DEFICIT

CURRENT LIABILITIES
   Note payable to bank -- demand .........................    $   198,553     $   198,581
   Notes payable to related parties .......................          7,000           7,000
   Accounts payable .......................................        348,316         325,723
   Accrued expenses .......................................         60,588          51,956
   Accrued interest .......................................         31,469          17,985
   Current portion of capital lease obligations ...........         19,084          19,079
   Accrued preferred stock dividends ......................         24,000          16,000
   Accrued payroll and related taxes ......................         33,703          13,264
                                                               -----------     -----------
          Total Current Liabilities .......................        722,713         649,588

OTHER LIABILITIES
   Capital lease obligations, less current portion ........         10,381          24,846
   Deferred capital gain ..................................        314,736         337,215
   Long-term debt - notes payable .........................        450,000         350,000
                                                               -----------     -----------
             Total Liabilities ............................      1,497,830       1,361,649

STOCKHLDERS' DEFICIT
   Preferred stock, 8% cumulative, liquidation value
    $100,000, $0.01 par value, 2,000,000 shares
    authorized, 10,000 shares issued and outstanding
    at February 28, 2005 and February 29, 2004 ............            100             100
   Common stock, $0.01 par value, 50,000,000 shares
    authorized, 26,027,000 and 24,531,000 issued and
    outstanding at February 28, 2005 and
    February 29, 2004, respectively .......................        260,270         245,310
   Additional paid-in capital .............................      2,302,551       2,252,711
   Accumulated deficit ....................................     (2,938,475)     (2,529,583)
                                                               -----------     -----------
                                                                  (375,554)        (31,462)
   Less: Treasury stock, 2,275,000 shares at cost at
         February 28, 2005 and February 29, 2004,
         respectively .....................................       (142,000)       (142,000)
                                                               -----------     -----------
          Total Shareholders' Deficit .....................       (517,554)       (173,462)
                                                               -----------     -----------
                                                               $   980,276     $ 1,188,187
                                                               ===========     ===========

        The accompanying notes are an integral part of these financial statements.

                                            F-2
</TABLE>
<PAGE>
                             REPRO-MED SYSTEMS, INC.
                            STATEMENTS OF OPERATIONS

                                                        For the Year Ended
                                                   February 28,    February 29,
                                                       2005            2004
                                                   ------------    ------------

NET SALES ......................................   $  1,560,220    $  1,528,385

COSTS AND EXPENSES
   Cost of goods sold ..........................        726,458         723,555
   Selling, general and administrative .........        992,468         876,385
   Research and development ....................         44,029          42,186
   Stock based compensation ....................         74,800          51,350
   Depreciation and amortization ...............         81,818          80,547
                                                   ------------    ------------

          Total Costs and Expenses .............      1,919,573       1,774,023
                                                   ------------    ------------

NET OPERATING LOSS .............................       (359,353)       (245,638)

OTHER INCOME (EXPENSE)
   Interest and other income ...................         19,434             387
   Interest expense ............................        (59,572)        (31,916)
                                                   ------------    ------------

          Total Other Expenses .................        (40,138)        (31,529)
                                                   ------------    ------------

NET LOSS BEFORE TAXES ..........................       (399,491)       (277,167)
STATE INCOME TAXES .............................          1,401             831
                                                   ------------    ------------

NET LOSS .......................................   $   (400,892)   $   (277,998)
                                                   ============    ============

NET LOSS PER COMMON SHARE
   Basic diluted ...............................   $      (0.02)   $      (0.01)
                                                   ============    ============
   Fully diluted ...............................   $      (0.02)   $      (0.01)
                                                   ============    ============

WEIGHTED AVERAGE COMMON SHARES OUTSTANDING .....     22,697,808      20,262,000
                                                   ============    ============

   The accompanying notes are an integral part of these financial statements.

                                       F-3
<PAGE>
<TABLE>
                                                  REPRO-MED SYSTEMS, INC.
                                             STATEMENT OF STOCKHOLDERS' DEFICT
                                         For the Two Years Ended February 28, 2005
<CAPTION>

                           Preferred Stock         Common Stock         Paid-in      Accumulated    Treasury
                           Shares   Amount      Shares      Amount      Capital        Deficit        Stock        Total
                           ------   ------    ----------   --------    ----------    -----------    ---------    ---------
<S>                        <C>       <C>      <C>          <C>         <C>           <C>            <C>          <C>
Balance February 28, 2003  10,000    $100     23,504,000   $235,040    $2,211,631     (2,243,585)   $(142,000)   $  61,186

Issurance of common stock
 in connection with
 obtaining loan financing
 @ $0.05 per share ......       -       -        975,000      9,750        39,000              -            -       48,750

Issuance of stock-based
 compensation @$0.05 per
 share ..................       -       -         52,000        520         2,080              -            -        2,600

Preferred stock dividends       -       -              -          -             -         (8,000)           -       (8,000)

Net loss for the year
 ended February 29, 2004        -       -              -          -             -       (277,998)           -     (277,998)
                           ------    ----     ----------   --------    ----------    -----------    ---------    ---------
Balance February 29, 2004  10,000    $100     24,531,000   $245,310    $2,252,711    $(2,529,583)   $ 142,000    $(173,462)
                           ======    ====     ==========   ========    ==========    ===========    =========    =========

Preferred Stock Dividends       -       -              -          -             -         (8,000)           -       (8,000)

Issuance of common stock
 in connection with
 obtaining loan financing
 @$0.05 per share .......       -       -      1,312,000     13,120        52,480              -            -       65,600

Expense in connection
 with note placement ....       -       -              -          -       (10,000)             -            -      (10,000)

Issuance of stock-based
 compensation @$0.05 per
 share ..................       -       -        184,000      1,840         7,360              -            -        9,200

Net loss for the year
 ended February 28, 2005        -       -              -          -             -       (400,892)           -     (400,892)
                           ------    ----     ----------   --------    ----------    -----------    ---------    ---------
Balance February 28, 2005  10,000    $100     26,027,000   $260,270    $2,302,511    $(2,938,475)   $(142,000)   $(517,554)
                           ======    ====     ==========   ========    ==========    ===========    =========    =========

                         The accompanying notes are an integral part of these financial statements.

                                                            F-4
</TABLE>
<PAGE>
<TABLE>
                                  REPRO-MED SYSTEMS, INC.
                                 STATEMENTS OF CASH FLOWS
<CAPTION>
                                                                   For the Year Ended
                                                               February 28,    February 29,
                                                                   2005            2004
                                                               ------------    ------------
<S>                                                             <C>             <C>
CASH FLOWS FROM OPERATING ACTIVITIES
 Net Loss ................................................      $(400,892)      $(277,998)
   Adjustments to reconcile net loss to net cash
    used in operating activities:
     Stock based compensation to obtain loan financing ...         74,800          51,350
     Depreciation and amortization .......................         81,818          80,547
     Deferred capital gain - building lease ..............        (22,481)        (22,481)
   Investment valuation provision ........................              -             801
   Changes in operating assets and liabilities:
     Decrease in accounts receivable .....................          5,256          53,769
     Decrease in inventory ...............................          7,413           2,641
     Increase in prepaid expenses ........................        (10,756)        (14,305)
     Increase in accounts payable ........................         22,593          58,089
     Increase in preferred stock dividend ................          8,000           8,000
   Increase in accrued payroll and related taxes .........         20,439            (753)
   Increase in accrued expenses ..........................          8,632          16,701
   Increase in accrued interest ..........................         13,484           8,714
                                                                ---------       ---------

     NET CASH USED IN OPERATING ACTIVITIES ...............       (191,694)        (34,925)

CASH FLOWS FROM INVESTING ACTIVITIES
   Purchases of property and equipment ...................        (55,172)        (16,380)
   Decrease (Increase) in security deposits ..............              -          27,150
   Additional patent costs ...............................         (3,000)         (8,840)
                                                                ---------       ---------

     NET CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES..        (58,172)          1,930

CASH FLOWS FROM FINANCING ACTIVITIES
   Notes Payable .........................................        100,000         250,000
   Repayment of note payable to bank .....................            (28)           (880)
   Preferred stock dividends .............................         (8,000)         (8,000)
   Costs in connection with note placement ...............        (10,000)              -
   Proceeds from note payable to related party ...........              -          23,000
   Payments on capitalized lease obligations .............        (14,458)        (28,181)
                                                                ---------       ---------

     NET CASH PROVIDED BY FINANCING ACTIVITIES ...........         67,514         235,939
                                                                ---------       ---------

     NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS        (182,352)        202,944

CASH AND CASH EQUIVALENTS-BEGINNING OF YEAR ..............        219,682          16,738
                                                                ---------       ---------
CASH AND CASH EQUIVALENTS-END OF YEAR ....................      $  37,330       $ 219,682
                                                                =========       =========

Supplemental Disclosures of Cash Flow Information:
   Interest paid .........................................      $  46,082       $  30,834
   Income taxes ..........................................          1,401             800

        The accompanying notes are an integral part of these financial statements.

                                            F-5
</TABLE>
<PAGE>
                             REPRO-MED SYSTEMS, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                     February 28, 2005 and February 29, 2004

NOTE 1   DESCRIPTION OF BUSINESS

         Repro-Med Systems, Inc. (the "Company") was incorporated on March 24,
         1980 under the laws of the State of New York. The Company was organized
         to engage in the research, development, laboratory and clinical
         testing, production and marketing of medical devices used in the
         treatment of the human condition.

         Going Concern Uncertainty and Management's Plans

         As shown in the accompanying financial statements, the Company has
         incurred cumulative losses of $2,938,475 and has a negative working
         capital of $152,205 at February 28, 2005. The Company is seeking to
         raise additional working capital through debt or equity channels and is
         working with outside distributors to increase its market share in the
         European and U.S. markets. However, even if the Company does raise
         capital through debt or equity channels or increase its sales through
         new strategies, there can be no assurances that the net proceeds of the
         capital raised or the revenue generated from the new marketing
         strategies will be sufficient to enable it to develop business to a
         level where it will generate profits and cash flows from operations.

         These matters raise substantial doubt about the Company's ability to
         continue as a going concern. However, the accompanying financial
         statements have been prepared on a going concern basis, which
         contemplates the realization of assets and satisfaction of liabilities
         in the normal course of business. These financial statements do not
         include any adjustments relating to the recovery of the recorded assets
         or the classification of the liabilities that might be necessary should
         the Company be unable to continue as a going concern.


NOTE 2   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

         Cash and Cash Equivalents

         For purposes of the statement of cash flows, the Company considers all
         short-term investments with an original maturity of three months or
         less to be cash equivalents.

         Inventory

         Inventories consist primarily of purchased parts and assembled units
         and are stated at the lower of cost (first-in, first-out) or market
         value.

         Patents

         Costs incurred in obtaining patents have been capitalized and are being
         amortized over seventeen years. Costs of goodwill have been capitalized
         and are being amortized over thirty-five years.

                                       F-6
<PAGE>
                             REPRO-MED SYSTEMS, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                     February 28, 2005 and February 29, 2004

NOTE 2   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

         Income Taxes

         The Company accounts for income taxes under the liability method, which
         requires the determination of deferred tax assets and liabilities based
         on the differences between the financial and tax bases of assets and
         liabilities using enacted tax rates expected to be in effect for the
         year in which differences are expected to reverse. Deferred tax assets
         are adjusted by a valuation allowance, since, based on available
         evidence, it is more likely than not that some portion or all of the
         deferred tax assets will not be realized.

         At February 28, 2005, the Company has net operating loss carry forwards
         of approximately $2,400,000 which expire through 2023. Since the
         Company has generated significant operating losses, a deferred tax
         asset of approximately $1,000,000 has been offset by a valuation
         allowance of $1,000,000.

         Property and Equipment and Depreciation

         Property and equipment is stated at cost and is depreciated using the
         straight line method over the estimated useful lives of the respective
         assets. Routine maintenance and repairs and replacement costs are
         expensed as incurred and improvements that extend the useful life of
         the assets are capitalized. When property and equipment are sold or
         otherwise disposed of, the cost and related accumulated depreciation
         are eliminated from the accounts and any resulting gain or loss is
         recognized in operations.

         Net Loss Per Common Share

         The Company computes per share amounts in accordance with Statement of
         Financial Accounting Standards ("SFAS") No. 128, "Earnings per Share".
         SFAS No. 128 eliminates the presentation of primary and fully diluted
         earnings per share ("EPS") and requires presentation of basic and
         diluted EPS. Basic EPS is computed by dividing the income (loss)
         available to Common Stockholders by the weighted-average number of
         common shares outstanding for the period. Diluted EPS is based on the
         weighted-average number of shares of Common Stock and Common stock
         equivalents outstanding during the periods. Common stock equivalents
         have been excluded from the weighted average shares outstanding
         calculation, as inclusion would be anti-dilutive. The diluted earnings
         per share calculation includes the addition of $8,000 for preferred
         stock dividends resulting in no difference between the basic and
         diluted earnings per share.

         Use of Estimates in the Financial Statements

         The preparation of financial statements in conformity with generally
         accepted accounting principles requires management to make estimates
         and assumptions that affect the reported amounts of assets and
         liabilities and disclosure of contingent asset and liabilities at the
         date of the financial statements and the reported amounts of revenues
         and expenses during the reporting period. Actual results could differ
         from those estimates.

                                       F-7
<PAGE>
                             REPRO-MED SYSTEMS, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                     February 28, 2005 and February 29, 2004

         Allowance for Doubtful Accounts

         The Company's policy is to provide an allowance for doubtful accounts
         based on its review of the account receivable and past collection
         experience.

         Revenue Recognition

         The Company ships a product which is assembled on its premises. Revenue
         is recognized when a sales order is completed and shipped.

         Stock-Based Compensation

         SFAS No. 123, "Accounting for Stock-Based Compensation" prescribes
         accounting and reporting standards for all stock-based compensation
         plans, including employee stock options, restricted stock employee
         stock purchase plans and stock appreciation rights. SFAS No. 123
         requires employee compensation expense to be recorded (1) using the
         fair value method or (2) using the intrinsic value method as prescribed
         by accounting Principles Board Opinion No. 25, "Accounting for Stock
         Issued to Employees" ("APB 25") and related interpretations with pro
         forma disclosure of what net income and earnings per share would have
         been had the Company adopted the fair value method. The Company
         accounts for employee stock based compensation in accordance with the
         provisions of APB 25. For non-employee options and warrants, the
         Company uses the fair value method as prescribed in SFAS 123.

         Goodwill and Intangible Assets

         In July 2001, the Financial Accounting Standards Board ("FSAB") issued
         SFAS NO. 141, "Business Combinations". SFAS No. 141 requires the
         purchase method of accounting for business combinations initiated after
         June 30, 2001 and eliminates the pooling-of-interests method. In July
         2001, the FASB issued SFAS NO. 142, "Goodwill and Other Intangible
         Assets", which will become effective for the Company in 2002. SFAS No.
         142 requires, among other things, the discontinuance of goodwill
         amortization. In addition, the standard includes provisions for the
         reclassification of certain existing recognized intangibles as
         goodwill, reassessment of the useful lives of existing recognized
         intangibles, reclassification of certain intangibles out of previously
         reported goodwill and the identification of reporting units for
         purposes of assessing potential future impairment of goodwill.

         In August 2001, the FASB issued SFAS No. 144, "Accounting for the
         Impairment or Disposal of Long-Lived Assets". SFAS No. 144 changes the
         accounting for long-lived assets to be held and used by eliminating the
         requirement to allocate goodwill to long-lived assets to be tested for
         impairment, by providing a probability weighted cash flow estimation
         approach to deal with situations in which alternative courses of action
         to recover the carrying amount of possible future cash flows and by
         establishing a primary-asset approach to determine the cash flow
         estimation period for a group of assets and liabilities that represents
         the unit of accounting for long-lived assets to be held and used. SFAS
         No. 144 changes the accounting for long-lived assets to be disposed of
         other than by sale by requiring that the depreciable life of a
         long-lived asset to be abandoned be revised to reflect a shortened
         useful life and by requiring the impairment loss to be recognized at

                                       F-8
<PAGE>
                             REPRO-MED SYSTEMS, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                     February 28, 2005 and February 29, 2004

         the date a long-lived asset is exchanged for a similar productive asset
         or distributed to owners in a spin-off if the carrying amount of the
         asset exceeds its fair value. SFAS No 144 changes the accounting for
         long-lived assets to be disposed of by sale by requiring that
         discontinued operations no longer be recognized at a net realizable
         value basis (but at the lower of carrying amount or fair value less
         costs to sell), by eliminating the recognition of future operating
         losses of discontinued components before they occur and by broadening
         the presentation of discontinued operations in the income statement to
         include a component of an entity rather than a segment of a business. A
         component of an entity comprises operations and cash flows that can be
         clearly distinguished, operationally and for financial reporting
         purposes, from the rest of the entity.

         The Company adopted SFAS No. 144 in 2002.

NOTE 3   INVENTORY

         Inventory consists of the following at:

                                           February 28,      February 29,
                                               2005              2004
                                           ------------      ------------

         Raw material .............          $283,765          $273,062
         Work in progress .........            12,529                 -
         Finished goods ...........            75,275           105,920
                                             --------          --------

                                             $371,569          $378,982
                                             ========          ========

NOTE 4   PROPERTY AND EQUIPMENT

         Property and equipment consist of the following:

                                                                      Estimated
                                      February 28,    February 29,      Useful
                                          2005            2004          Lives
                                      ------------    ------------    ----------
Furniture and office equipment ....    $  342,291      $  336,692      5 years
Manufacturing equipment and tooling       929,033         879,460     7-12 years
                                       ----------      ----------
                                        1,271,324       1,216,152
Less: accumulated amortization and
  depreciation ....................       933,616         858,417
                                       ----------      ----------
Property and Equipment, Net .......    $  337,708      $  357,735
                                       ==========      ==========

NOTE 5   NOTE PAYABLE TO BANK - DEMAND

         The Company has a demand note with a local financial institution in the
         amount of $198,553. The note bears interest at the rate of 6.25% and is
         secured by the Company's assets as well as personal guarantees of the
         President and a Company Director. The note was due June 30, 2003. To
         date, there has been no demand made by the bank for repayment and the
         Company continues to pay interest monthly as billed.

                                       F-9
<PAGE>
                             REPRO-MED SYSTEMS, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                     February 28, 2005 and February 29, 2004

NOTE 6   RELATED PARTY TRANSACTIONS

         Notes Payable to Related Parties

         The President of the Company has advanced the Company $100,000 under a
         demand loan which bears interest at the rate of 8%. This note has been
         approved by the Board of Directors. The President has agreed to extend
         the maturity date to March 30, 2009. Additionally, included in current
         liabilities are notes payable to related parties of $7,000, $5,000 to
         the President of the Company and $2,000 to the Controller. These latter
         amounts are due in September, 2005 and bear interest at the rate of 2%
         over prime. See also Note 8 for additional loans payable to the
         President.

         Leased Aircraft

         The Company leases an aircraft from a company controlled by the
         President. The lease payment aggregated $22,500 for each of the years
         ended February 28, 2005 and February 29, 2004, respectively. The
         original lease agreement has expired and the Company is currently on a
         month to month basis for rental payments.

                                      F-10
<PAGE>
                             REPRO-MED SYSTEMS, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                     February 28, 2005 and February 29, 2004

NOTE 7   CAPITAL LEASE OBLIGATIONS

         The Company has obtained various pieces of equipment under capital
         leases expiring through April 2008. The assets and liabilities under
         these capital leases are recorded at the lower of the present values of
         the minimum lease payments or the fair values of the assets. The assets
         are included in property and equipment and are being depreciated over
         their estimated useful lives.

         As of February 28, 2005, minimum future lease payments under these
         capital leases are:

                                                     For the
                                                   Years Ending
                                                   February 28,       Amount
                                                   ------------       ------

                                                       2006            25,697
                                                       2007            13,774
                                                       2008               857
                                                                      -------
         Total minimum lease payments (forward) ...                   $40,328
                                                                      =======


                                                   February 28,     February 29,
                                                       2005             2004
                                                   ------------     ------------

         Total minimum lease payments (forward) ...  $40,328          $60,136
         Less: amounts representing interest ......   10,863           16,211
                                                     -------          -------
                Net minimum lease payments ........   29,465           43,925
         Less: current portion ....................   19,084           19,079
                                                     -------          -------

         Long-term portion ........................  $10,381          $24,846
                                                     =======          =======

         Long-term debt consists of the following at:

                                                   February 28,     February 29,
                                                       2005             2004
                                                   ------------     ------------
         In April, 2003, the Company borrowed
         $25,000 from three individuals, one of
         which was the President of the Company
         for $10,000, at 2% over the prime
         lending rate. The loans mature June
         30, 2008. As additional incentive to make
         the loans, the Company agreed to grant one
         share of its common stock for each
         dollar of indebtedness outstanding on
         each calendar quarter. ...................  $25,000          $25,000


                                      F-11
<PAGE>
                             REPRO-MED SYSTEMS, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                     February 28, 2005 and February 29, 2004

NOTE 8   LONG-TERM DEBT (CONTINUED)

         During the period February to May
         2005, the Company borrowed $325,000
         from several individuals, one of which
         was the President of the Company for
         $10,000. These loans mature March 30,
         2009 and bear interest at a rate of 2%
         over the prime lending rate. As
         incentive to make the loans, the
         Company agreed to grant four shares of
         its common stock immediately to each
         of the note holders and, commencing on
         the yearly anniversary date, issue
         four shares of common stock for each
         dollar of unpaid principal. ..............   325,000         $225,000

         The President of the Company has lent
         the Company, at various times over the
         past three years, $100,000 at 8%
         interest. The loans are unsecured and
         mature March 30, 2009. ...................   100,000         $100,000
                                                      -------         --------
                                                     $450,000         $350,000
                                                     ========         ========

NOTE 9   STOCKHOLDERS' EQUITY

         On February 2, 1993, the company issued and sold 10,000 shares of $0.01
         par value Convertible Cumulative Preferred Stock at a price of $10.00
         per share. Dividends are payable semi-annually at an annual rate of
         $8,000 or 8% of the original sale price of $100,000. Effective February
         28, 2005, the Convertible Cumulative Preferred Stock can be converted
         to 238,095 shares of common stock at the conversion price of $0.42 per
         share. The dividends for the years ending February 28, 2005 and
         February 29, 2004 have not been paid and have been accrued.

         On October 31, 1996, the Company purchased, in a private offering,
         275,000 shares of common stock at a price of $0.08 per share or a total
         of $22,000. On September 10, 1996, the Company purchased, in a private
         offering, 2,000,000 shares of common shares at a price of $0.06 per
         share or a total of $120,000. These treasury shares may be sold at a
         future time or utilized for other corporate purposes.

                                      F-12
<PAGE>
                             REPRO-MED SYSTEMS, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                     February 28, 2005 and February 29, 2004

NOTE 9   STOCKHOLDERS' EQUITY (CONTINUED)

         In connection with note agreements executed in April 2003, the Company
         is obligated to issue one share per quarter for each dollar of
         indebtedness which exists at the calendar quarter. In connection with
         the note agreements issued during the period February to May 2004, the
         Company is obligated to issue one share for each dollar of indebtedness
         at the date of note execution and subsequently on every anniversary
         date of the note agreement. For shares issued during 2004 and 2005, the
         shares were valued at $0.05 per share and recorded as stock based
         compensation. Additionally, shares have been issued to consultants for
         services rendered. The consultants also receive shares annually for the
         life of the note agreements. Since inception of the note agreements,
         2,523,000 shares were to be issued as of February 28, 2005 and 371,000
         shares remain to be issued under the note placement agreements. For
         financial reporting, they have been considered issued.

         At February 28, 2005, 956,000 shares of the Company's common stock were
         reserved for the note placement agreement and the exercise of stock
         options.

NOTE 10  STOCK OPTIONS

         On March 1, 1995, the Board of Directors approved two incentive stock
         options programs for the benefit of key employees, directors, and
         officers of the Company. The two plans, termed the 1995 Stock Option
         Plan and the 1995 Stock Plan For Non-Employee Directors (the "Option
         Plans"), provide options to purchase 5,000,000 and 500,000 shares,
         respectively, of Repro-Med common stock. The Company has filed a
         Registration Statement with the Securities and Exchange Commission for
         these Option Plans. The Option Plans originally expired March 1, 2005
         but have been extended to April 2007. Options granted under the 1995
         Stock Option Plan to full time employees are intended as "incentive
         stock options" within the meaning of Section 422A of the Internal
         Revenue Code. The employee options vest over a period of five years
         beginning one year from the grant date and are exercisable until one
         year from the date all options have vested.

                                      F-13
<PAGE>
                             REPRO-MED SYSTEMS, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                     February 28, 2005 and February 29, 2004

NOTE 10  STOCK OPTIONS (CONTINUED)

         Stock option activity for the years February 28, 2005 and February
         29, 2004 is summarized as follows:

         Qualified Options
         -----------------
                                                             Weighted
                                                             Average
                                                             Exercise
                                                 Shares       Price
                                                 ------      --------

         Outstanding at February 28, 2003       2,990,000     $0.08
           Exercised                                    -         -
           Expired or cancelled                   600,000         -
                                                ---------     -----
         Outstanding at February 29, 2004       2,390,000     $0.08
           Exercised                                    -         -
           Expired or cancelled                 2,190,000         -
                                                ---------     -----

         Outstanding at February 28, 2005         200,000     $0.08
                                                =========     =====

         Non-Qualified Options
         ---------------------
                                                             Weighted
                                                             Average
                                                             Exercise
                                                 Shares       Price
                                                 ------      --------
         Outstanding at February 29, 2004
           And February 28, 2005                  385,000     $0.17
                                                =========     =====

         No options were granted during the years ended February 28, 2005 and
         February 29, 2004.

                                      F-14
<PAGE>
                             REPRO-MED SYSTEMS, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                     February 28, 2005 and February 29, 2004

NOTE 10  STOCK OPTIONS (CONTINUED)

         The non-qualified stock options outstanding are fully vested and the
         compensation amount attributable to the issuance of these stock options
         has been expensed. The compensation expense was fully amortized and
         charged to operations during the year ended February 28, 2002. These
         stock options are exercisable for three years from the grant date. The
         employee options are exercisable for ten years from the grant date and
         vest over three years. As of February 28, 2005, all options are vested
         and earned.

         The following table summarizes information about options outstanding
         and exercisable at February 28, 2005:

                                                   Outstanding
                                     ----------------------------------------
                                                    Weighted        Weighted
                                                     average        average
                                                    remaining       exercise
                                       Shares     life in years      price
                                       ------     -------------     ---------
         Range of exercise prices
            $.23 ..................    100,000         0.5            0.23
            $.20 ..................    100,000         1.0            0.20
            $.10 to $.25 ..........    385,000         2.0            0.13
                                       -------
                                       585,000
                                       =======

NOTE 11  SALE-LEASEBACK TRANSACTION - OPERATING LEASE

         On February 25, 1999, the Company entered into a sale-leaseback
         arrangement. Under the arrangement, the company sold its land and
         building at 24 Carpenter Road in Chester, New York and leased it back
         for a period of 20 years. The leaseback is accounted for as an
         operating lease. The gain of $449,617 realized in this transaction has
         been deferred and will be amortized to income in proportion to rental
         expense over the term of the related lease.

                                      F-15
<PAGE>
                             REPRO-MED SYSTEMS, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                     February 28, 2005 and February 29, 2004

NOTE 11  SALE-LEASEBACK TRANSACTION - OPERATING LEASE (CONTINUED)

         At February 28, 2005 the minimum future rental payments are:

                       Year             Minimum Rental Payments
                       ----             -----------------------
                       2006                     120,000
                       2007                     120,000
                       2008                     120,000
                       2009                     120,000
                       2010                     120,000
                       thereafter            $1,205,000
                                             ----------
                                             $1,805,000
                                             ==========

         Rent expense for the year ended February 28, 2005 aggregated $120,000.

         In March 2003, the company negotiated with the landlord to utilize
         $27,150 of the security deposit (currently held by the landlord) to pay
         for March and April 2003 rent. The agreement requires replenishment
         within 90 days. At the date of this report, the Company has not
         replenished the security deposit.

NOTE 12  COMMITMENTS AND CONTINGENCIES

         The Company is contingently liable to rework approximately 15,000 units
         of its product for a customer order which was completed in prior years.
         The total additional material and labor cost to complete this rework
         approximates $80,000. This amount has not been recorded in the
         accompanying financial statements. These units are deliverable over the
         next four years.

NOTE 13  SUBSEQUENT EVENTS

         In March and April 2005, the Company borrowed an additional $80,000
         from several individuals at prime plus 2%. These notes mature March 30,
         2009. As incentive for the note holders to lend the Company these
         funds, the Company will issue 280,000 shares of its common stock to the
         note holders. Additionally, the Company will issue 40,000 shares to
         consultants.

                                      F-16
<PAGE>

ITEM 8.  CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
         FINANCIAL DISCLOSURE

None

                                    PART III

ITEM 9.  DIRECTORS AND EXECUTIVE OFFICERS, PROMOTERS AND CONTROL PERSONS:
         COMPLIANCE WITH SECTION 16(A) OF THE EXCHANGE ACT

The following table sets forth-certain information with respect to the Executive
Officers and Directors:

         Name                      Age          Position/Held Since
         ----                      ---          -------------------

         Andrew I. Sealfon         60           President 1980,
                                                Treasurer 1983,
                                                Chairman 1989,
                                                Director 1980,
                                                CEO 1986

         Paul Mark Baker           55           Director 1991

         Nathan Blumberg           70           Director 2000

         Remo Spagnoli             76           Director 1993

Mr. Sealfon is deemed a "parent" and "promoter" as those terms are defined under
the Securities Act of 1933 as amended.

All directors hold office until the next annual meeting of shareholders or until
their successors are elected. Executive Officers hold office at the discretion
of the Board of Directors.

Mr. Sealfon co-founded Repro-Med Systems, Inc. in 1980. He is an electrical
engineer and inventor and has been granted numerous United States patents. Mr.
Sealfon is a graduate of Lafayette College.

Dr. Baker earned a medical degree from Cornell University Medical College. He is
a practicing pediatrician and is attending at Department of Pediatrics Horton
Memorial Hospital, Middletown, NY and attending at New York Hospital-Cornell
Medical Center in New York City. Dr. Baker assisted us in the development of the
RES-Q-VAC Suction System. In addition, Dr. Baker has published results of use of
the RES-Q-VAC in a letter to Lancet, a medical journal.

Dr. Blumberg was a practicing urologist in the New York area, and has founded
and sold an IV business to 3M. He teaches medicine at Stony Brook University on
Long Island, and now consults for various medical companies. He makes available
a wealth of medical and business acumen to the Company.

Mr. Spagnoli is a principal founder and past President and Chairman of CRS,
Inc., Newburgh, NY, a manufacturer of proprietary inventory control and point of
sale software and distributor of computer equipment. Mr. Spagnoli presently
consults for CRS, Inc.

                                       21
<PAGE>

ITEM 10. EXECUTIVE COMPENSATION

Andrew I. Sealfon, President, received $119,750 in salary from Repro-Med during
the fiscal year ended February 28, 2005. Mr. Sealfon had been granted incentive
stock options, which expired February 28, 2005, in Repro-Med under its 1995
Stock Option Plan.

The officers are reimbursed for travel and other expenses incurred on behalf of
Repro-Med Systems, Inc. We do not have pension or profit sharing plans.

                              Summary Compensation
                              --------------------

         Name & Position            Year        Salary         Other *
         ---------------            ----        ------         -------

         Andrew I. Sealfon,         2005       $119,750             -
                  President         2004       $122,667             -
                                    2003       $133,909             -

* Other compensation includes car allowance (not itemized here).

Table of aggregated options exercised in the fiscal year and option values at
year-end February 2005:

                                                               Value of
                                              Number of       Unexercised
                                             Unexercised      In-the-Money
                      Shares                  Options at        Options
                     Acquired                  Year-end       at Year-end
      Name of           On        Value      Exercisable /    Exercisable/
     Individual      Exercise    Realized    Unexercisable    Unexercisable
     ----------      --------    --------    -------------    -------------

     A. I. Sealfon
     -------------
     Exercisable        0            0             0                $0
     Unexercisable      0            0             0                $0


ITEM 11. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

The following table sets forth, as of February 2005, the number of shares of
Common Stock beneficially owned by each person owning more than 5% of the
outstanding shares, by each officer and director, and by all officers and
directors as a group:

Name of Principal
Shareholders and                   Number of       Percent
Identity of Group                 Shares Owned     Of Class     Notes:
-------------------               ------------     --------     ------

Andrew I. Sealfon*                  5,367,250         20%       1,2,6

Dr. Paul Mark Baker                 1,034,000          4%       6

Dr. Nathan Blumberg                   260,000          1%       5,6

Remo Spagnoli                       1,234,045          6%       3,4,6

All Directors and Officers          7,895,295         30%       7
as a Group (4 Persons)

                                       22
<PAGE>

*Andrew I. Sealfon is deemed a "parent" and a "promoter" of Repro-Med Systems,
Inc. as those terms are defined under the Securities Act of 1933, as amended.

(1) Does not include 690,000 shares of common stock owned by members of Mr.
Sealfon's family, as to which Mr. Sealfon disclaims beneficial ownership.

(2) Under the terms of a voting agreement dated June 30, 1992, Messrs. Sealfon
and Zorgniotti agreed to vote their shares jointly when voting as stockholders.
This agreement which was in effect for 10 years represents 3,571,500 shares
previously owned by the Estate of A. Zorgniotti. In 1996, 2,000,000 shares were
purchased by Repro-Med Systems, Inc., January 1997, 1,571,500 were purchased in
a private transaction by a number of individual investors including at that time
an officer and three directors of Repro-Med. This same group purchased 400,000
shares from the estate of A. Zorgniotti in May 1998. These transactions were
subject to the voting agreement and resulted in 3,971,500 shares being
classified as owned by Mr. Sealfon in prior years. The voting agreement ended
June 30, 2003, and these shares are no longer included in Mr. Sealfon's reported
holdings.

(3) Includes 477,000 shares of Common Stock owned by six members of Mr.
Spagnoli's family.

(4) Mr. Spagnoli directly owns 10,000 shares of Repro-Med Convertible 8%
Preferred Stock. For fiscal 2005, $8,000 in preferred stock dividends has been
accrued on the balance sheet. The preferred stock can be redeemed for 238,095
shares of Repro-Med common stock at $0.42 per share. Consequently, 238,095
shares are deemed beneficially owned by Mr. Spagnoli and included above.

(5) Dr. Blumberg was issued 50,000 shares through an agreement between Princeton
Research and Repro-Med Systems, Inc., which called for a total issue of 250,000
shares of stock in exchange for services rendered.

(6) On March 1, 1995, the Board of Directors approved two incentive stock option
programs for the benefit of key employees, directors, and officers of Repro-Med
Systems, Inc. The two plans, termed the 1995 Stock Option Plan and the 1995
Stock Option Plan For Non-Employee Directors (the "Option Plans"), provide
options to purchase 5,000,000 and 500,000 shares, respectively, of Repro-Med
common stock. We have filed a Registration Statement with the Securities and
Exchange Commission for the Option Plans. The Option Plans expire March 1, 2005.
Options granted under the 1995 Stock Option Plan to full time employees and are
intended as "incentive stock options" within the meaning of Section 422A of the
Internal Revenue Code. On March 1, 1995, the Board of Directors granted options
for 3,800,000 shares. On August 28, 1998 the option price was reduced from $.15
to $.06 per share. The option price of $.06 per share was not less than the fair
market value of the common stock on the date the price was reduced. The option
price of $.066 cents per share was not less than 110% of the fair market value
of the common stock on the date the price was reduced. Options for 100,000
shares are awarded to each Director upon signing on as a Director. Options for
30,000 shares were issued to Dr. Blumberg, Dr. Baker and Mr. Spagnoli for their
efforts during the fiscal year ended February 28, 2001.

                                       23
<PAGE>

(7) Treasury stock totaling 2,275,000 shares acquired by Repro-Med Systems, Inc.
at a cost of $142,000 was excluded from all percentage calculations.

                                                           No. Shares & Earliest
Name             Main Position          Price Per Share       Date of Exercise
----             -------------          ---------------    ---------------------

Sealfon, A.      President                  $0.066          1,500,000, 3/1/95*
Baker, M.        Clinical Consultant        $0.060            300,000, 3/1/95*
                                            $0.250             30,000, 3/9/01*

1995 Stock Option Plan for Non-Employee Directors:
--------------------------------------------------

Spagnoli, R.     Director                   $0.060             20,000, 3/1/96*
                                                               20,000, 3/1/97*
                                                               20,000, 3/1/98*
                                                               20,000, 3/1/99*
                                                               20,000, 3/1/00*
                                            $0.250             30,000, 5/9/01*

Blumberg N.      Director                   $0.230             20,000, 8/1/01
                                                               20,000, 8/1/02
                                                               20,000, 8/1/03
                                                               20,000, 8/1/04
                                                               20,000, 8/1/05
                                            $0.250             30,000, 5/9/01*

* These options expired February 28, 2005.

The above calculations give effect to purchase of shares exercisable under the
terms of the Option Plans on these issued options by each officer and director,
and by all officers and directors as a group.

All new directors were granted an option for 100,000 shares at an exercise price
of $.25 per share during the fiscal year 2002, which are vested at 20,000
options per year for five years. The Company has reminded each of said directors
to file an SEC Form 3 or SEC Form 4, as applicable, with respect to such option
grant. The Company's officers and directors who participated in the debt private
placement have not yet filed their SEC Forms 4 to reflect the shares that they
will receive.

ITEM 12.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

To reduce corporate travel expenses, we maintain and operate a corporate
aircraft. Since 1992, the aircraft has been leased from AMI Aviation, Inc. Mr.
Sealfon is a majority shareholder in AMI Aviation. The lease expenses paid were
$22,500 in each of 2005 and 2004. We believe the AMI lease is on terms
competitive with those that could be obtained from unaffiliated third parties.
As of February 29, 2005, the Company owed AMI Aviation approximately $3,000 for
repairs made to the aircraft during the prior year (in accordance with the lease
agreement).

                                       24
<PAGE>

During Fiscal Year 2004, the Company borrowed $5,000 from AMI Aviation. This
loan is payable September 30, 2005, and bears an interest rate of 2% over prime.

During Fiscal Year 2004, the Company borrowed $6,000 from the President, Andrew
Sealfon, under a demand loan with an annual interest rate of 8%. The note has
been approved by the Board of Directors. The maturity of this loan has been
extended by Mr. Sealfon to March 30, 2009.

During Fiscal Year 2004, the Company borrowed $10,000 from Mr. Sealfon under
terms similar to the private note program. Interest is payable at 2% over the
prime rate plus one share of common stock per quarter for each dollar of
indebtedness. As of the date of this report, these shares have not been issued
to Mr. Sealfon. The loan matures June 30, 2008.

Messrs. Sealfon and Zorgniotti entered into a ten year voting agreement June 30,
1992 pursuant to which they agreed on their behalf and on behalf of their
successors in interest to vote all the shares over which they then had voting
control when voting for the election of directors (or as directors when filling
vacancies in the board) for persons designated jointly by them with one half or
a majority (if there are an odd number of directors) of the designees to be
named by Mr. Sealfon and the remainder by Dr. Zorgniotti. The voting agreement
further provided for either of them to designate all directors or to determine
how all of the shares shall be voted on other matters requiring the approval of
stockholders, in the event of the death of the other. Dr. Zorgniotti died July
7, 1994; therefore Mr. Sealfon had the exclusive right to vote all the shares
covered under the voting agreement until expiration of the agreement on June 30,
2002.

                                     PART IV

ITEM 13.  EXHIBITS AND REPORTS ON FORM 8-K

(a) EXHIBITS

          (3)   Articles of Incorporation and By-Laws

                3(a) - Articles of Incorporation(1)
                3(b) - By-Laws(2)

          (10)  Material Contracts:
                10(c) Voting Agreement for Repro-Med Systems, Inc.
                      Common Stock between Andrew I. Sealfon and Dr. Adrian
                      Zorgniotti(3)
                10(e) 1995 Stock Option Plan(4)
                10(f) 1995 Stock Option Plan for Non-Employee Directors(4)

          (21)  Subsidiary of Registrant:
                NONE

          (31)  Rule 13a-14(a)/15d-14(a) Certifications:

                31.1  Certification pursuant to Section 302 of the
                      Sarbanes-Oxley Act of 2002

          (32)  Section 1350 Certifications:

                32.1  Certification pursuant to Section 906 of the
                      Sarbanes-Oxley Act of 2002


                                       25
<PAGE>

(b) REPORTS ON FORM 8-K:

Form 8-K/A, Item 9, Regulation FD Disclosure, incorporated by reference for May
12, 2004.
__________

(1) Incorporated by reference from the Registration and Offering Statement of
    Repro-Med Systems, Inc., dated November 12, 1982.

(2) Incorporated by reference from the Form 10-KSB Report of Repro-Med Systems,
    Inc., dated February 28, 1987.

(3) Incorporated by reference from Form 10-KSB Report of Repro-Med Systems,
    Inc., dated February 29, 1993.

(4) Incorporated by reference from Form 10-KSB Report of Repro-Med Systems,
    Inc., dated February 28, 1995.


                                       26
<PAGE>

                                   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.

REPRO-MED SYSTEMS, INC.

/s/ Andrew I. Sealfon
Andrew I. Sealfon, President
Dated:  June 14, 2005

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.

/s/ Andrew I. Sealfon                                              June 14, 2005
-----------------------------
Andrew I. Sealfon, President, Treasurer, Chairman of the Board,
Director, and Chief Executive Officer, Chief Financial Officer


/s/ Dr. Nathan Blumberg                                            June 14, 2005
--------------------------------
Dr. Nathan Blumberg, Director


/s/ Dr. Paul Mark Baker                                            June 14, 2005
--------------------------------
Dr. Paul Mark Baker, Director


/s/ Remo Spagnoli                                                  June 14, 2005
-------------------------------
Remo Spagnoli, Director


                                       26