##### Table of Contents

---

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, DC 20549

FORM 10-Q

(Mark One)



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

For the period ended: September 30, 2006



| ̈ | TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ----------------------------------------------------------------------------------

For the transition period from to

Commission File Number: 0-28260

EP MEDSYSTEMS, INC.

(Exact name of registrant as specified in its charter)



|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|New Jersey                                                     |  | 22-3212190                          
|(State or other jurisdiction of incorporation or organization) |  | (I.R.S. Employer Identification No.)
|                                                               | 
|575 Route 73 N. Building D, West Berlin, New Jersey            |  | 08091                               
|(Address of principal executive offices)                       |  | (Zip Code)                          

(856) 753-8533

(Registrants telephone number)

Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Exchange Act during the past 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past
90 days.     x  Yes ̈No

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

Indicate by check mark whether the registrant is a large accelerated filer, accelerated filer, or a non-accelerated filer. See definition of accelerated filer and
non-accelerated filer in Rule 12b-2 of the Exchange Act. (Check One);

Large accelerate filer ̈Accelerated
filer ̈Non-accelerated filer    x

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). ̈Yes    x  No

APPLICABLE ONLY TO CORPORATE ISSUERS

Indicate the number of shares outstanding of each of the issuers classes of
common stock, as of the latest practicable date:



|                           |  |                                 
|-------------------------- |  | --------------------------------
|Class                      |  | Outstanding at November 10, 2006
|Common Stock, no par value |  | 30,365,236 shares               



---



---

##### Table of Contents

EP MEDSYSTEMS, INC. AND SUBSIDIARIES

FORM 10-Q

CONTENTS



|                               |  |                                                                                                                     |  |   
|------------------------------ |  | ------------------------------------------------------------------------------------------------------------------- |  | --
|                               |  | Page                                                                                                               
|PART I  FINANCIAL INFORMATION |  |                                                                                                                    
|                               |  |                                                                                                                    
|Item 1.                        |  | Financial Statements                                                                                                |  |   
|                               |  |                                                                                                                    
|                               |  | Consolidated Balance Sheets at September 30, 2006 (unaudited) and December 31, 2005                                 |  | 3 
|                               |  |                                                                                                                    
|                               |  | Consolidated Statements of Operations for the three months ended September 30, 2006 and 2005 (unaudited)            |  | 4 
|                               |  |                                                                                                                    
|                               |  | Consolidated Statements of Operations for the nine months ended September 30, 2006 and 2005 (unaudited)             |  | 5 
|                               |  |                                                                                                                    
|                               |  | Consolidated Statements of Changes in Shareholders Equity for the nine months ended September 30, 2006 (unaudited) |  | 6 
|                               |  |                                                                                                                    
|                               |  | Consolidated Statements of Cash Flows for the nine months ended September 30, 2006 and 2005 (unaudited)             |  | 7 
|                               |  |                                                                                                                    
|                               |  | Notes to Consolidated Financial Statements (unaudited)                                                              |  | 8 
|                               |  |                                                                                                                    
|Item 2.                        |  | Managements Discussion and Analysis of Financial Condition and Results of Operations                               |  | 15
|                               |  |                                                                                                                    
|Item 3.                        |  | Quantitative and Qualitative Disclosures About Market Risk                                                          |  | 24
|                               |  |                                                                                                                    
|Item 4.                        |  | Controls and Procedures                                                                                             |  | 24
|                               | 
|PART II  OTHER INFORMATION    |  |                                                                                                                    
|                               |  |                                                                                                                    
|Item 1.                        |  | Legal Proceedings                                                                                                   |  | 25
|                               |  |                                                                                                                    
|Item 1A.                       |  | Risk Factors                                                                                                        |  | 26
|                               |  |                                                                                                                    
|Item 2.                        |  | Unregistered Sales of Equity Securities and Use of Proceeds                                                         |  | 27
|                               |  |                                                                                                                    
|Item 3.                        |  | Defaults Upon Senior Securities                                                                                     |  | 27
|                               |  |                                                                                                                    
|Item 4.                        |  | Submission of Matters to a Vote of Security Holders                                                                 |  | 27
|                               |  |                                                                                                                    
|Item 5.                        |  | Other Information                                                                                                   |  | 27
|                               |  |                                                                                                                    
|Item 6.                        |  | Exhibits                                                                                                            |  | 27
|                               | 
|Signatures                     |  | 28                                                                                                                 
|                               | 
|Exhibit Index                  |  | 29                                                                                                                 



2



---

##### Table of Contents

PART I. FINANCIAL INFORMATION



|Item 1. | Financial Statements.
|------- | ---------------------

EP MEDSYSTEMS, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS



|                                                                                                                                                                 |  |                   |             |   |                  |   |             |  
|---------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ----------------- | ----------- | - | ---------------- | - | ----------- | -
|                                                                                                                                                                 |  | September 30,2006 |             |   | December 31,2005 |  
|                                                                                                                                                                 |  | (Unaudited)       |             |   |                  |  
|ASSETS                                                                                                                                                           |  |                   |             |   |                  |   |             |  
|Current assets:                                                                                                                                                  |  |                   |             |   |                  |   |             |  
|Cash and cash equivalents                                                                                                                                        |  | $                 | 10,000,438  |   |                  | $ | 5,180,001   |  
|Accounts receivable, net of allowances for doubtful accounts of $292,000 and $215,000 as of September 30, 2006 and December 31,
2005, respectively               |  |                   | 3,419,219   |   |                  |   | 3,372,426   |  
|Inventories, net of reserves                                                                                                                                     |  |                   | 2,991,305   |   |                  |   | 3,223,783   |  
|Prepaid expenses and other current assets                                                                                                                        |  |                   | 305,640     |   |                  |   | 408,402     |  
|                                                                                                                                                                 |  |                   |             |   |                  |   |             |  
|Total current assets                                                                                                                                             |  |                   | 16,716,602  |   |                  |   | 12,184,612  |  
|Property, Plant and equipment, net                                                                                                                               |  |                   | 2,053,168   |   |                  |   | 2,289,495   |  
|Goodwill                                                                                                                                                         |  |                   | 341,730     |   |                  |   | 341,730     |  
|Other intangible assets, net                                                                                                                                     |  |                   | 198,171     |   |                  |   | 190,164     |  
|Other assets                                                                                                                                                     |  |                   | 63,789      |   |                  |   | 125,370     |  
|                                                                                                                                                                 |  |                   |             |   |                  |   |             |  
|Total assets                                                                                                                                                     |  |                   | 19,373,460  |   |                  |   | 15,131,371  |  
|                                                                                                                                                                 |  |                   |             |   |                  |   |             |  
|LIABILITIES AND SHAREHOLDERS EQUITY                                                                                                                             |  |                   |             |   |                  |   |             |  
|Current liabilities:                                                                                                                                             |  |                   |             |   |                  |   |             |  
|Accounts payable                                                                                                                                                 |  |                   | 1,406,955   |   |                  |   | 2,221,934   |  
|Accrued expenses                                                                                                                                                 |  |                   | 1,952,605   |   |                  |   | 1,716,770   |  
|Deferred revenue                                                                                                                                                 |  |                   | 513,059     |   |                  |   | 487,536     |  
|                                                                                                                                                                 |  |                   |             |   |                  |   |             |  
|Total current liabilities                                                                                                                                        |  |                   | 3,872,619   |   |                  |   | 4,426,240   |  
|Deferred warranty revenue, non-current                                                                                                                           |  |                   | 328,645     |   |                  |   | 372,309     |  
|Secured convertible note, non-current                                                                                                                            |  |                   | 1,987,435   |   |                  |   | 1,980,198   |  
|                                                                                                                                                                 |  |                   |             |   |                  |   |             |  
|Total liabilities                                                                                                                                                |  | $                 | 6,188,699   |   |                  | $ | 6,778,747   |  
|                                                                                                                                                                 |  |                   |             |   |                  |   |             |  
|Commitments and contingencies                                                                                                                                    |  |                   |            |   |                  |   |            |  
|Shareholders equity:                                                                                                                                            |  |                   |             |   |                  |   |             |  
|Preferred stock, no par value, 5,000,000 shares authorized, no shares issued or outstanding at September 30, 2006 and at
December 31, 2005                       |  |                   |            |   |                  |   |            |  
|Common stock, $.001 stated value, 40,000,000 shares authorized 30,365,236 and 25,970,176 shares issued at September 30, 2006 and
December 31, 2005, respectively |  |                   | 30,366      |   |                  |   | 25,971      |  
|Additional paid-in capital                                                                                                                                       |  |                   | 67,229,163  |   |                  |   | 56,829,190  |  
|Accumulated other comprehensive loss                                                                                                                             |  |                   | (239,437    | ) |                  |   | (67,148     | )
|Treasury stock, 50,000 shares at cost                                                                                                                            |  |                   | (100,000    | ) |                  |   | (100,000    | )
|Accumulated deficit                                                                                                                                              |  |                   | (53,735,331 | ) |                  |   | (48,335,389 | )
|                                                                                                                                                                 |  |                   |             |   |                  |   |             |  
|Total shareholders equity                                                                                                                                       |  |                   | 13,184,761  |   |                  |   | 8,352,624   |  
|                                                                                                                                                                 |  |                   |             |   |                  |   |             |  
|Total liabilities and shareholders equity                                                                                                                       |  | $                 | 19,373,460  |   |                  | $ | 15,131,371  |  
|                                                                                                                                                                 |  |                   |             |   |                  |   |             |  

The accompanying notes are an integral part of these statements.



3



---

##### Table of Contents

EP MEDSYSTEMS, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

(unaudited)



|                                                                                     |  |                            |            |   |                   |   |            |  
|------------------------------------------------------------------------------------ |  | -------------------------- | ---------- | - | ----------------- | - | ---------- | -
|                                                                                     |  | For the Three Months Ended |           
|                                                                                     |  | September 30,2006          |            |   | September 30,2005 |  
|Net sales                                                                            |  | $                          | 3,799,358  |   |                   | $ | 4,269,781  |  
|Cost of products sold(1)                                                             |  |                            | 1,552,690  |   |                   |   | 1,591,354  |  
|                                                                                     |  |                            |            |   |                   |   |            |  
|Gross profit                                                                         |  |                            | 2,246,668  |   |                   |   | 2,678,427  |  
|Operating costs and expenses:                                                        |  |                            |            |   |                   |   |            |  
|Sales and marketing expenses(2)                                                      |  |                            | 2,378,033  |   |                   |   | 2,110,433  |  
|General and administrative expenses(3)                                               |  |                            | 978,438    |   |                   |   | 1,811,112  |  
|Research and development expenses(4)                                                 |  |                            | 669,352    |   |                   |   | 587,535    |  
|                                                                                     |  |                            |            |   |                   |   |            |  
|Total operating expenses                                                             |  |                            | 4,025,823  |   |                   |   | 4,509,080  |  
|                                                                                     |  |                            |            |   |                   |   |            |  
|Loss from operations                                                                 |  |                            | (1,779,155 | ) |                   |   | (1,830,653 | )
|Interest income                                                                      |  |                            | 154,081    |   |                   |   | 50,299     |  
|Interest expense                                                                     |  |                            | (67,256    | ) |                   |   | (68,399    | )
|                                                                                     |  |                            |            |   |                   |   |            |  
|Net loss                                                                             |  | $                          | (1,692,330 | ) |                   | $ | (1,848,753 | )
|                                                                                     |  |                            |            |   |                   |   |            |  
|Basic and diluted loss per share                                                     |  | $                          | (0.06      | ) |                   | $ | (0.07      | )
|                                                                                     |  |                            |            |   |                   |   |            |  
|Weighted average shares outstanding used to compute basic and diluted loss per share |  |                            | 30,365,236 |   |                   |   | 25,847,567 |  
|                                                                                     |  |                            |            |   |                   |   |            |  

---

|(1) | Includes share-based compensation expense of $4,140 for the three months ended September 30, 2006.
|--- | --------------------------------------------------------------------------------------------------



|(2) | Includes share-based compensation expense of $86,863 for the three months ended September 30, 2006.
|--- | ---------------------------------------------------------------------------------------------------



|(3) | Includes share-based compensation expense of $228,120 for the three months ended September 30, 2006.
|--- | ----------------------------------------------------------------------------------------------------



|(4) | Includes share-based compensation expense of $25,256 for the three months ended September 30, 2006.
|--- | ---------------------------------------------------------------------------------------------------

The accompanying notes are an integral part of these statements.



4



---

##### Table of Contents

EP MEDSYSTEMS, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

(unaudited)



|                                                                                     |  |                           |            |   |                   |   |            |  
|------------------------------------------------------------------------------------ |  | ------------------------- | ---------- | - | ----------------- | - | ---------- | -
|                                                                                     |  | For the Nine Months Ended |           
|                                                                                     |  | September 30,2006         |            |   | September 30,2005 |  
|Net sales                                                                            |  | $                         | 11,189,327 |   |                   | $ | 12,500,664 |  
|Cost of products sold(1)                                                             |  |                           | 4,385,178  |   |                   |   | 4,619,099  |  
|                                                                                     |  |                           |            |   |                   |   |            |  
|Gross profit                                                                         |  |                           | 6,804,149  |   |                   |   | 7,881,565  |  
|Operating costs and expenses:                                                        |  |                           |            |   |                   |   |            |  
|Sales and marketing expenses(2)                                                      |  |                           | 7,348,019  |   |                   |   | 6,412,717  |  
|General and administrative expenses(3)                                               |  |                           | 2,935,081  |   |                   |   | 4,071,536  |  
|Research and development expenses(4)                                                 |  |                           | 2,048,064  |   |                   |   | 1,760,475  |  
|                                                                                     |  |                           |            |   |                   |   |            |  
|Total operating expenses                                                             |  |                           | 12,331,164 |   |                   |   | 12,244,728 |  
|                                                                                     |  |                           |            |   |                   |   |            |  
|Loss from operations                                                                 |  |                           | (5,527,015 | ) |                   |   | (4,363,163 | )
|Interest income                                                                      |  |                           | 318,455    |   |                   |   | 138,304    |  
|Interest expense                                                                     |  |                           | (191,382   | ) |                   |   | (197,112   | )
|                                                                                     |  |                           |            |   |                   |   |            |  
|Net loss                                                                             |  | $                         | (5,399,942 | ) |                   | $ | (4,421,971 | )
|                                                                                     |  |                           |            |   |                   |   |            |  
|Basic and diluted loss per share                                                     |  | $                         | (0.19      | ) |                   | $ | (0.17      | )
|                                                                                     |  |                           |            |   |                   |   |            |  
|Weighted average shares outstanding used to compute basic and diluted loss per share |  |                           | 28,981,397 |   |                   |   | 25,755,732 |  
|                                                                                     |  |                           |            |   |                   |   |            |  

---

|(1) | Includes share-based compensation expenses of $13,109 for the nine months ended September 30, 2006.
|--- | ---------------------------------------------------------------------------------------------------



|(2) | Includes share-based compensation expenses of $261,208 for the nine months ended
September 30, 2006.
|--- | ----------------------------------------------------------------------------------------------------



|(3) | Includes share-based compensation expenses of $377,970 for the nine months ended
September 30, 2006.
|--- | ----------------------------------------------------------------------------------------------------



|(4) | Includes share-based compensation expenses of $76,452 for the nine months ended
September 30, 2006.
|--- | ---------------------------------------------------------------------------------------------------

The accompanying notes are an integral part of these statements.



5



---

##### Table of Contents

EP MEDSYSTEMS, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS EQUITY

FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2006

(unaudited)



|                                                                                     |  |                    |  |                   |        |                      |   |                      |   |                          |   |                                   |  |   |               |   |  |                    |          |   |       |   |             |   |  |   |            |  
|------------------------------------------------------------------------------------ |  | ------------------ |  | ----------------- | ------ | -------------------- | - | -------------------- | - | ------------------------ | - | --------------------------------- |  | - | ------------- | - |  | ------------------ | -------- | - | ----- | - | ----------- | - |  | - | ---------- | -
|                                                                                     |  | CommonStock Shares |  | CommonStockAmount |        | PreferredStockShares |   | PreferredStockAmount |   | AdditionalPaid-inCapital |   | AccumulatedOtherComprehensiveLoss |  |   | TreasuryStock |   |  | AccumulatedDeficit |          |   | Total |  
|Balance, December 31, 2005                                                           |  | 25,970,176         |  | $                 | 25,971 |                      |  |                      |  |                          | $ | 56,829,190                        |  | $ | (67,148       | ) |  | $                  | (100,000 | ) |       | $ | (48,335,389 | ) |  | $ | 8,352,624  |  
|Issuance of common stock in connection with private placement, net of offering costs |  | 4,395,060          |  |                   | 4,395  |                      |  |                      |  |                          |   | 9,474,754                         |  |   |              |   |  |                    |         |   |       |   |            |   |  |   | 9,479,149  |  
|Vesting of options in connection with options issued to consultant                   |  |                   |  |                   |       |                      |  |                      |  |                          |   | 196,480                           |  |   |              |   |  |                    |         |   |       |   |            |   |  |   | 196,480    |  
|Share-based Compensation                                                             |  |                   |  |                   |       |                      |  |                      |  |                          |   | 728,739                           |  |   |              |   |  |                    |         |   |       |   |            |   |  |   | 728,739    |  
|Foreign currency translation                                                         |  |                   |  |                   |       |                      |  |                      |  |                          |   |                                  |  |   | (172,289      | ) |  |                    |         |   |       |   |            |   |  |   | (172,289   | )
|Net loss                                                                             |  |                   |  |                   |       |                      |  |                      |  |                          |   |                                  |  |   |              |   |  |                    |         |   |       |   | (5,399,942  | ) |  |   | (5,399,942 | )
|                                                                                     |  |                    |  |                   |        |                      |   |                      |   |                          |   |                                   |  |   |               |   |  |                    |          |   |       |   |             |   |  |   |            |  
|Balance, September 30, 2006                                                          |  | 30,365,236         |  | $                 | 30,366 |                      |  |                      |  |                          | $ | 67,229,163                        |  | $ | (239,437      | ) |  | $                  | (100,000 | ) |       | $ | (53,735,331 | ) |  | $ | 13,184,761 |  
|                                                                                     |  |                    |  |                   |        |                      |   |                      |   |                          |   |                                   |  |   |               |   |  |                    |          |   |       |   |             |   |  |   |            |  

The accompanying notes are an integral part of this statement.



6



---

##### Table of Contents

EP MEDSYSTEMS, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(unaudited)



|                                                                            |  |                           |            |   |                   |   |            |  
|--------------------------------------------------------------------------- |  | ------------------------- | ---------- | - | ----------------- | - | ---------- | -
|                                                                            |  | For the Nine Months Ended |           
|                                                                            |  | September 30,2006         |            |   | September 30,2005 |  
|Cash flows from operating activities:                                       |  |                           |            |   |                   |   |            |  
|Net loss                                                                    |  | $                         | (5,399,942 | ) |                   | $ | (4,421,971 | )
|Adjustments to reconcile net loss to net cash used in operating activities: |  |                           |            |   |                   |   |            |  
|Depreciation and amortization                                               |  |                           | 534,832    |   |                   |   | 594,020    |  
|Accretion of note discount                                                  |  |                           | 7,237      |   |                   |   | 19,105     |  
|Amortization of beneficial conversion feature                               |  |                           | 15,143     |   |                   |   | 40,026     |  
|Non cash expenses in connection with issuance of options to consultant      |  |                           | 196,480    |   |                   |   | 101,000    |  
|Share-based compensation                                                    |  |                           | 728,739    |   |                   |   |           |  
|Bad debt expense                                                            |  |                           | 77,000     |   |                   |   |           |  
|Changes in assets and liabilities:                                          |  |                           |            |   |                   |   |            |  
|(Increase) decrease in accounts receivable                                  |  |                           | (123,793   | ) |                   |   | 260,570    |  
|Decrease (increase) in inventories                                          |  |                           | 140,011    |   |                   |   | (701,695   | )
|Decrease in prepaid expenses and other assets                               |  |                           | 149,200    |   |                   |   | 202,544    |  
|(Decrease) increase in accounts payable                                     |  |                           | (814,979   | ) |                   |   | 509,411    |  
|Increase in accrued expenses and deferred revenue                           |  |                           | 217,694    |   |                   |   | 498,400    |  
|                                                                            |  |                           |            |   |                   |   |            |  
|Net cash used in operating activities                                       |  | $                         | (4,272,378 | ) |                   | $ | (2,898,590 | )
|                                                                            |  |                           |            |   |                   |   |            |  
|Cash flows from investing activities:                                       |  |                           |            |   |                   |   |            |  
|Capital expenditures                                                        |  |                           | (129,053   | ) |                   |   | (176,457   | )
|Patent costs                                                                |  |                           | (84,992    | ) |                   |   | (101,995   | )
|                                                                            |  |                           |            |   |                   |   |            |  
|Net cash used in investing activities                                       |  | $                         | (214,045   | ) |                   | $ | (278,452   | )
|                                                                            |  |                           |            |   |                   |   |            |  
|Cash flows from financing activities:                                       |  |                           |            |   |                   |   |            |  
|Proceeds from issuance of common stock, net of offering expenses            |  |                           | 9,479,149  |   |                   |   | 269,790    |  
|                                                                            |  |                           |            |   |                   |   |            |  
|Net cash provided by financing activities                                   |  | $                         | 9,479,149  |   |                   | $ | 269,790    |  
|                                                                            |  |                           |            |   |                   |   |            |  
|Effect of exchange rate changes                                             |  |                           | (172,289   | ) |                   |   | 169,067    |  
|Net increase (decrease) in cash and cash equivalents                        |  |                           | 4,820,437  |   |                   |   | (2,738,185 | )
|Cash and cash equivalents, beginning of period                              |  |                           | 5,180,001  |   |                   |   | 9,345,000  |  
|                                                                            |  |                           |            |   |                   |   |            |  
|Cash and cash equivalents, end of period                                    |  | $                         | 10,000,438 |   |                   | $ | 6,606,815  |  
|                                                                            |  |                           |            |   |                   |   |            |  
|Supplemental cash flow information                                          |  |                           |            |   |                   |   |            |  
|Cash paid for interest                                                      |  | $                         | 178,992    |   |                   | $ | 148,774    |  

The accompanying notes are an integral part of these statements.



7



---

##### Table of Contents

EP MEDSYSTEMS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(unaudited)

Note 1. Basis of Presentation

The accompanying unaudited consolidated financial statements have been prepared in accordance with generally accepted accounting
principles in the United States of America for interim financial information and in accordance with the instructions to Form 10-Q. Accordingly, they do not include all of the financial information and footnotes required by generally accepted
accounting principles for complete financial statements. In the opinion of management, all adjustments (including normal recurring adjustments) considered necessary for a fair presentation have been included.

The preparation of financial statements in conformity with generally accepted accounting principles in the United States of America requires management
to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes. Actual results could differ from those estimates.

The results of operations for the respective interim periods are not necessarily indicative of the results to be expected for the full year. The accompanying unaudited consolidated financial statements should be read
in conjunction with the audited consolidated financial statements and the notes thereto included in EP MedSystems, Inc.s (the Company or EP MedSystems) Annual Report on Form 10-K for the year ended
December 31, 2005 filed with the Securities and Exchange Commission (SEC or Commission).

Note 2. Inventories

Inventories are valued at the lower of cost or market with cost being determined on a first-in, first-out basis. Inventories consisted
of the following at September 30, 2006 and December 31, 2005:



|                         |  |                    |           |   |                   |   |           |  
|------------------------ |  | ------------------ | --------- | - | ----------------- | - | --------- | -
|                         |  | September 30, 2006 |           |   | December 31, 2005 |  
|                         |  | (unaudited)        |           |   |                   |  
|Raw materials            |  | $                  | 1,260,469 |   |                   | $ | 1,531,746 |  
|Work in process          |  |                    | 314,105   |   |                   |   | 538,567   |  
|Finished goods           |  |                    | 1,657,731 |   |                   |   | 1,367,470 |  
|Reserve for obsolescence |  |                    | (241,000  | ) |                   |   | (214,000  | )
|                         |  |                    |           |   |                   |   |           |  
|                         |  | $                  | 2,991,305 |   |                   | $ | 3,223,783 |  
|                         |  |                    |           |   |                   |   |           |  

Note 3. Notes payable

On August 28, 2003, the Company issued a secured convertible note (the Convertible Note) to Laurus Master Fund, Ltd. (Laurus) and entered into a related Security Agreement with Laurus,
pursuant to which Laurus provided the Company with a revolving asset-based credit facility in the form of a three-year convertible note in a principal amount of $4,000,000 secured by the accounts receivable, inventory, real property and other assets
of the Company, other than intellectual property. On November 9, 2005, the Convertible Notes maturity date was extended to February 28, 2008.

The Company received net proceeds of $3,661,600, $1,000,000 of which was restricted until the third quarter of 2004. The balance of the proceeds was used to pay fees incurred in connection with this transaction.
Deferred financing fees are being amortized over the life of the Convertible Note using the effective interest method. In addition, the Company paid a portion of the fees payable to an intermediary, Biscayne Capital Markets, Inc.
(Biscayne), in 40,000 shares of the Companys common stock having a market value on the date of closing of this transaction equal to $100,000. The net proceeds of the Convertible Note were used by the Company for working capital
purposes and payment of outstanding debt.

The portion of the Convertible Note against which Laurus advances funds based on the
Companys accounts receivable bears interest at the prime rate, with a floor of 4%, and the balance (the Advance Amounts) bears interest at the prime rate plus 2%, an effective interest rate of approximately 21% for the year ended
December 31, 2005,including accretion of debt discount and amortization of the beneficial conversion feature. One half of the Advance Amounts outstanding on February 28, 2005 was required to be repaid on or before that date.
However, there were no Advance Amounts on that date as the net collateral exceeded the principal amount outstanding on the Convertible Note. The remaining balance of the Advance Amounts outstanding on the date of the closing was required to be
repaid on or before August 28, 2006. On November 9, 2005, the Convertible Notes maturity date was extended to February 28, 2008. The Company evaluated the impact of the change in the maturity date on the present value of the
cash flows of the Convertible Note in conjunction with Emerging Issues Tax Force (EITF) Issue No. 96-19, Debtors Accounting for a Modification or Exchange of Debt Instruments.



8



---

##### Table of Contents

This EITF provides guidance when a modification of a debt instrument should be considered an extinguishment. The change in the present value of the
modification did not meet the criteria to be treated as an extinguishment. The Company, subject to certain rights of cancellation in favor of Laurus, may extend the credit facility by Laurus, on a year-by-year basis, commencing February 28,
2008. The Company may repay in cash, without penalty, up to $500,000 of the Convertible Note in any one calendar year, plus all Advance Amounts.

Subject to certain volume limitations and other conditions, all or a portion of the Convertible Note was convertible into the common stock of the Company at the Companys option if the market price of the Companys common stock
reached a level, for 11 consecutive trading days, which is above 120% of $2.55 (the Fixed Conversion Price), which through December 14, 2004 was $2.55 and which was a price in excess of the market price of the Companys common
stock on the date of closing. Subject to certain volume limitations and other conditions, Laurus has the option to convert all or a portion of the Convertible Note into shares of the Companys common stock at the Fixed Conversion Price.

Following the conversion into the Companys common stock by the Company and/or Laurus of an aggregate of $2,000,000 of the principal
amount of the Convertible Note (a Conversion Event), the Fixed Conversion Price will be adjusted upward to a price which is 115% of the average of the closing price of the Companys common stock for the three trading days prior to
the Conversion Event. On December 15, 2004, the balance of the first $2,000,000 of the principal amount was converted into shares of the Companys common stock. The Fixed Conversion Price was adjusted upwards from $2.55 to $4.20, on the
remaining $2,000,000 principal balance. Subject to certain limitations, including the repayment obligations with respect to Advance Amounts described above, the dollar amounts of the Convertible Note converted may be re-borrowed. In connection with
the private placement of common stock of the Company consummated in March 2006, certain anti-dilution provisions of the Laurus Convertible Note resulted in a reduction of the conversion price of the Convertible Note that note from $4.20 to $3.96.

The Fixed Conversion Price is subject to adjustment, with customary exceptions and on a weighted-average basis, in connection with sales
of the Companys securities below the Fixed Conversion Price then in effect, and is also subject to adjustment for stock splits, combinations, stock dividends and similar events. As part of the credit facility transaction, Laurus and Biscayne
also received warrants to purchase an aggregate of 240,750 shares of the Companys Common Stock (the Warrants), with exercise prices set as follows: $2.93 per share for the purchase of up to the first 133,750 shares, $3.19 per share
for the purchase of up to the next 80,250 shares, and $3.70 per share for the purchase of up to the final 26,750 shares. The expiration date of the Warrants is August 28, 2010. The exercise price of the Warrants and the number of shares
underlying the Warrants are subject to adjustments for stock splits, combinations, stock dividends and similar events. The shares underlying the debt and the Warrants have been registered.

In accordance with the provisions of EITF Issue No. 00-27, Application of EITF Issue No. 98-5 Accounting for Convertible Securities with
Beneficial Conversion Features of Contingently Adjustable Conversion Ratios, to Certain Convertible Securities, the allocated value of the Convertible Note contained a beneficial conversion feature calculated based on the difference
between the effective conversion price of the proceeds allocated to the Convertible Notes and the Warrants at the date of issuance. The amount arising from the beneficial conversion feature aggregated approximately $486,000 and is being amortized as
interest expense from the date of the issuance of the Convertible Note to the mandatory redemption date of February 28, 2008. The Company valued the Convertible Note and the Warrants at issuance. The fair value of the Warrants at the time of
issue was $407,500. In accordance with EITF 00-19, Accounting for Derivative Financial Instruments Indexed to, and Potentially Settled in, a Companys Own Stock, the Company marked the Warrants to market at September 30, 2003
incurring a non-cash charge of $264,000. The registration rights agreement associated with the Convertible Note was amended on November 25, 2003 and, as a result, the amount associated with the Warrants was transferred to equity. The Company
marked the Warrants to market at the date of the amendment which reduced the overall expense to $210,750 for the year ended December 31, 2003. The net carrying value of the Convertible Note, after allocation of the fair value of the Warrants is
being accreted to interest expense over the term of the Convertible Note using the effective interest method.

Note 4. Shareholders Equity

Preferred Stock

EP MedSystems is
authorized to issue 5,000,000 shares of undesignated preferred stock, no par value per share. The Board of Directors has the authority to issue preferred stock in one or more classes, to fix the number of shares constituting a class and the stated
value thereof, and to fix the terms of any such class, including dividend rights, dividend rates, conversion or exchange rights, voting rights, rights and terms of redemption, the redemption price and the liquidation preference of such shares or
class.



9



---

##### Table of Contents

Common Stock

EP MedSystems is authorized to issue 40,000,000 shares of common stock, no par value, $.001 stated value per share, of which a total of 30,365,236 and 25,970,176 shares were issued and outstanding 50,000 shares were held in Treasury Stock
at September 30, 2006 and December 31, 2005, respectively.

In May of 2004, we engaged a physician as a consultant to head our
clinical affairs department as senior medical advisor. In connection with that agreement, the Company issued 10,000 shares of the Companys common stock to the physician and granted the physician an option to purchase 10,000 shares of the
common stock which vests three years from the date of grant. Also in connection with the agreement, the Company granted the physician an option to purchase 40,000 shares of the Companys common stock which vests in equal installments over three
years. The exercise price of each of the options was the fair market value of the Companys common stock on the date of the grant. The transactions were accounted for in accordance with Emerging Issues Task Force Issue No. 96-18,
Accounting for Equity Instruments That Are Issued to Other Than Employees for Acquiring, or in Conjunction with Selling, Goods or Services. The fair value was measured using the Black-Scholes option pricing model under Statement of
Financial Accounting Standard No. 123 using the following assumptions for each grant as follows: risk free rate: 3.07%, 10 year life, and a volatility percentage of 83.86%.

During 2005, three additional options to purchase shares of the Companys common stock were issued to a physician consultant engaged as the
Companys senior medical advisor, in the amounts of 40,000, 40,000 and 100,000 shares of common stock, respectively, on which the exercise price of the options was equal to the fair market value of the Companys common stock on the date of
the grant. With respect to the two 40,000 option issuances, they vest in equal installments over three years and the Company expensed $171,000 representing the fair value of the options measured using the Black-Scholes option pricing model for each
grant as follows: risk free rate of 3.77% and 4.33%; 10 year life, and volatility percentage of 77.98% and 81.1%. The issuance of an option in the amount of 100,000 shares of the Companys common stock did not meet the criteria for expensing in
2005. In the first quarter of 2006, the consultants performance obligation in connection with these options was fulfilled and the Company recorded an expense of $196,480, valued using the Black-Scholes option pricing model for each grant as
follows: risk free rate of 4.82%, 10 year life, and volatility percentage of 84.23%.

On March 27, 2006, the Company completed a
$10,000,000 private placement of its common stock to a number of accredited investors. The Company issued 3.78 million shares of its common stock at a purchase price of $2.25 per share. In addition, FatBoy Capital, LP purchased approximately
617,000 shares of common stock at a price of $2.43 per share in accordance with NASDAQ marketplace rules. David Jenkins, the Companys then President, Chief Executive Officer, Chief Operating Officer and Chairman is a managing member of FatBoy
Capitals general partner. In connection with this transaction, certain anti-dilution provisions of the Laurus Convertible Note resulted in a reduction of the conversion price of that note from $4.20 to $3.96.

Note 5. Stock Based Compensation

Effective
January 1, 2006, the Company follows Financial Accounting Standards Board (FASB) Statement No. 123R, Shared-Based Payment. Statement 123R requires that the compensation cost relating to share-based payment
transactions be recognized in financial statements. That cost is measured based on the fair value of the equity or liability instruments issued. Statement 123R covers a wide range of share-based compensation arrangements including share options,
restricted share plans, performance-based awards, share appreciation rights, and employee share purchase plans. In addition to the accounting standard that sets forth the financial reporting objectives and related accounting principles, Statement
123R includes an appendix that provides expanded guidance on measuring the fair value of share-based payment awards. Statement 123R replaces FASB Statement No. 123, Accounting for Stock-Based Compensation, and supersedes APB Opinion
No. 25, Accounting for Stock Issued to Employees. Statement 123, as originally issued in 1995, established a fair-value-based method of accounting for share-based payment transactions with employees. However, Statement 123 permitted entities
the option of continuing to apply the guidance in Opinion 25, as long as the footnotes to financial statements disclosed what net income would have been had the preferable fair-value-based method been used. The impact of Statement 123R, if it had
been in effect, on the net loss and related per share amounts for years ended December 31, 2005, 2004, and 2003 was disclosed in Note 9 Stock Option Plans included in the Companys Form 10-K for the year ended December 31, 2005.

Since the Company adopted Statement 123R using the modified-prospective-transition-method, prior periods have not been restated. Under
this method, we are required to record compensation expense for all awards granted after the date of adoption and for the unvested portion of previously granted awards that remain outstanding as of the beginning of the period of adoption. The
Company measured share-based compensation cost using the Black-Scholes option pricing model.

The Company currently has five share-based
employee compensation plans. Share-based compensation of $344,379 and $728,739, net of a fully reserved tax benefit, or $.02 per share, was recognized for the three and nine months ended September 30, 2006, respectively. At this time the
Company anticipates that share-based compensation for its employees will not exceed $1,200,000, net of tax benefits for the year ended December 31, 2006. Reported net income, adjusting for share-



10



---

##### Table of Contents

based compensation that would have been recognized in last years comparative three and nine month periods if Statement 123R had been followed is as
follows:



|                                                                                             |  |                    |            |   |                   |   |            |                   |  |   |                   |   |  |   |            |  
|-------------------------------------------------------------------------------------------- |  | ------------------ | ---------- | - | ----------------- | - | ---------- | ----------------- |  | - | ----------------- | - |  | - | ---------- | -
|                                                                                             |  | Three Months Ended |            |   | Nine Months Ended |  
|                                                                                             |  | September 30,2006  |            |   | September 30,2005 |   |            | September 30,2006 |  |   | September 30,2005 |  
|Net loss, as reported                                                                        |  | $                  | (1,692,330 | ) |                   | $ | (1,848,753 | )                 |  | $ | (5,399,942        | ) |  | $ | (4,421,971 | )
|Less: stock-based compensation costs determined under fair value based method for all awards |  |                    |           |   |                   |   | (241,635   | )                 |  |   |                  |   |  |   | (558,819   | )
|                                                                                             |  |                    |            |   |                   |   |            |                   |  |   |                   |   |  |   |            |  
|Adjusted net loss                                                                            |  | $                  | (1,692,330 | ) |                   | $ | (2,090,388 | )                 |  | $ | (5,399,942        | ) |  | $ | (4,980,790 | )
|                                                                                             |  |                    |            |   |                   |   |            |                   |  |   |                   |   |  |   |            |  
|Loss per share of common stock:                                                              |  |                    |            |   |                   |   |            |                   |  |   |                   |   |  |   |            |  
|As reported                                                                                  |  | $                  | (0.06      | ) |                   | $ | (0.07      | )                 |  | $ | (0.19             | ) |  | $ | (0.17      | )
|                                                                                             |  |                    |            |   |                   |   |            |                   |  |   |                   |   |  |   |            |  
|Shared-based compensation costs                                                              |  |                    |           |   |                   |   | (0.01      | )                 |  |   |                  |   |  |   | (0.02      | )
|                                                                                             |  |                    |            |   |                   |   |            |                   |  |   |                   |   |  |   |            |  
|Adjusted net earnings                                                                        |  | $                  | (0.06      | ) |                   | $ | (0.08      | )                 |  | $ | (0.19             | ) |  | $ | (0.19      | )
|                                                                                             |  |                    |            |   |                   |   |            |                   |  |   |                   |   |  |   |            |  

The fair value of each option grant is estimated on the date of grant using the Black-Scholes
options-pricing model with the following weighted average assumptions used for grants in 2006: expected volatility of 83%; risk-free interest rate of 4.60% and an expected life of a range of 7.5 to 10 years.

Expected volatility is based on the historical volatility of the price of shares of our common stock over the past approximately 10 years. Management
uses historical information to estimate expected forfeitures and uses the simplified method to estimate the expected lives within the valuation model. The expected term of awards represents the period of time that options granted are expected to be
outstanding. The risk-free interest rate for periods within the expected life of the option is based on the U.S. Treasury yield curve in effect at the time of grant. Compensation cost is recognized using a straight-line method over the vesting or
service period and is net of estimated forfeitures.

EP MedSystems records the fair value of stock issuances to non-employees based on the
market price on the date issued. The amount is expensed, capitalized or recorded as a reduction of paid-in capital, depending on the purpose for which the stock is issued. It is EP MedSystems policy to account for stock options granted to
non-employees in accordance with Emerging Issues Task Force Issue No. 96-18, Accounting for Equity Instruments That Are Issued to Other Than Employees for Acquiring, or in Conjunction with Selling, Goods or Services, and the fair
value is measured using the Black-Scholes option pricing model under SFAS No. 123.

Note 6. Industry Segment and Geographic Information

EP MedSystems manages its business based on one reportable segment, the manufacture and sale of cardiac electrophysiology products. EP
MedSystems chief operating decision-makers use consolidated results to make operating and strategic decisions.

The following table
sets forth product sales by geographic segment for the three and nine months ended September 30, 2006 and 2005, respectively.



|                     |  |                                          |           |                                         |   |           |  |      |            |  |   |           
|-------------------- |  | ---------------------------------------- | --------- | --------------------------------------- | - | --------- |  | ---- | ---------- |  | - | ----------
|                     |  | For The Three Months Ended September 30, |           | For The Nine Months Ended September 30,
|                     |  | 2006                                     |           | 2005                                    |   | 2006      |  | 2005
|United States        |  | $                                        | 3,000,000 |                                         | $ | 3,468,000 |  | $    | 7,920,000  |  | $ | 9,965,000 
|Europe/Middle East   |  |                                          | 465,000   |                                         |   | 352,000   |  |      | 1,590,000  |  |   | 1,297,000 
|Asia and Pacific Rim |  |                                          | 334,000   |                                         |   | 450,000   |  |      | 1,679,000  |  |   | 1,239,000 
|                     |  |                                          |           |                                         |   |           |  |      |            |  |   |           
|                     |  | $                                        | 3,799,000 |                                         | $ | 4,270,000 |  | $    | 11,189,000 |  | $ | 12,501,000
|                     |  |                                          |           |                                         |   |           |  |      |            |  |   |           

Sales of EP MedSystems cardiac electrophysiology equipment and related catheters aggregated
approximately $9,761,000 and $1,428,000, respectively, for the nine months ended September 30, 2006, and $11,195,000 and $1,306,000,



11



---

##### Table of Contents

respectively, for the comparable period in 2005. EP MedSystems long-lived assets are primarily located in the United States. One customer accounted for
14% of the Companys sales for the nine months ended September 30, 2006. At September 30, 2006, one customer accounted for 22% of the gross outstanding accounts receivables.

Net sales for the nine months ended September 30, 2006 were billed in two currencies: $10,653,000 in U.S. dollars and the equivalent of $536,000 in
Euros. Management has determined the impact of foreign currency risk on sales to be minimal since a majority of sales are billed in U.S. dollars. EP MedSystems does incur translation gains and losses, which are recorded in shareholders equity.
Cumulative translation losses amounted to approximately $239,000 as of September 30, 2006. In addition, EP MedSystems had not entered into any derivative financial instruments for hedging or other purposes.

Note 7. Net Loss Per Share

Basic net loss per share
is computed using the weighted-average number of shares of common stock outstanding. Due to the losses incurred, diluted net loss per share does not differ from basic net loss per share for each period presented, since potential shares of common
stock issuable upon the exercise of stock options, warrants, and convertible debt are anti-dilutive for all periods presented. Accordingly, potential common shares of 3,781,000 and 3,773,000 at September 30, 2006 and 2005, respectively, have
been excluded from the diluted per share calculation.

Note 8. Comprehensive Income/Loss

For the three and nine months ended September 30, 2006 and 2005, respectively, EP MedSystems comprehensive loss consisted of net loss and
foreign currency translation adjustments. The comprehensive losses for the three and nine months ended September 30, 2006 and 2005, were approximately $1,746,000 and $1,802,000 and $5,572,000 and $4,253,000, respectively.

Note 9. Recently Issued Accounting Standards

In July
2006, the FASB issued Financial Interpretation No. (FIN) 48, Accounting for Uncertainty in Income Taxes, which applies to all tax positions related to income taxes subject to SFAS No. 109 (SFAS 109, Accounting for Income
Taxes). This includes tax positions considered to be routine as well as those with a high degree of uncertainty. FIN 48 utilizes a two-step approach for evaluating tax positions. Recognition (step one) occurs when an enterprise
concludes that a tax position, based solely on its technical merits, is more-likely-than-not to be sustained upon examination. Measurement (step two) is only addressed if step one has been satisfied (i.e., the position is more-likely-than-not to be
sustained). Under step two, the tax benefit is measured as the largest amount of benefit, determined on a cumulative probability basis that is more-likely-than-not to be realized upon ultimate settlement. FIN 48s use of the term
more-likely-than-not in steps one and two is consistent with how that term is used in SFAS 109 (i.e., a likelihood of occurrence greater than 50 percent).

Those tax positions failing to qualify for initial recognition are recognized in the first subsequent interim period they meet the more-likely-than-not standard, or are resolved through negotiation or litigation with
the taxing authority, or upon expiration of the statute of limitations. Derecognition of a tax position that was previously recognized would occur when a company subsequently determines that a tax position no longer meets the more-likely-than-not
threshold of being sustained. FIN 48 specifically prohibits the use of a valuation allowance as a substitute for derecognition of tax positions.

In addition, FIN 48 requires expanded disclosure requirements, which include a tabular rollforward of the beginning and ending aggregate unrecognized tax benefits, as well as specific detail related to tax uncertainties for which it is
reasonably possible the amount of unrecognized tax benefit will significantly increase or decrease within twelve months. These disclosures are required at each annual reporting period unless a significant change occurs in an interim period.

FIN 48 is effective for fiscal years beginning after December 15, 2006. The Company expects to adopt FIN 48 in its first quarter of
fiscal 2007. Differences between the amounts recognized in the statements of financial position prior to the adoption of FIN 48 and the amounts reported after adoption should be accounted for as a cumulative-effect adjustment recorded to the
beginning balance of retained earnings. The cumulative effect adjustment would not apply to those items that would not have been recognized in earnings, such as the effect of adopting FIN 48 on tax positions related to business combinations.

The Company is currently evaluating the impact of the adoption of FIN 48.

In September 2006, the Securities and Exchange Commission (SEC) issued Staff Accounting Bulletin (SAB) No. 108, Considering the
Effects of Prior Year Misstatements when Quantifying Misstatements in Current Year Financial



12



---

##### Table of Contents

Statements (SAB 108). SAB 108 is effective for fiscal years ending on or after November 15, 2006 and addresses how financial statement
errors should be considered from a materiality perspective and corrected. The literature provides interpretive guidance on how the effects of the carryover or reversal of prior year misstatements should be considered in quantifying a current year
misstatement. Historically, there have been two common approaches used to quantify such errors: (i) the rollover approach, which quantifies the error as the amount by which the current year income statement is misstated, and
(ii) the iron curtain approach, which quantifies the error as the cumulative amount by which the current year balance sheet is misstated. The SEC Staff believes that companies should quantify errors using both approaches and
evaluate whether either of these approaches results in quantifying a misstatement that, when all relevant quantitative and qualitative factors are considered, is material. Historically, the Company has evaluated uncorrected differences utilizing the
rollover approach, and the Company is currently evaluating the impact, if any, of adopting the provisions of SAB 108 on our financial position, results of operations and liquidity.

Note 10. Commitments and Contingencies

Export Compliance

During the second quarter of 2005, the Company received an Administrative Subpoena from the Bureau of Industry and Security of the
United States Department of Commerce (the Department of Commerce) seeking production of records and documents relating to the sale and/or export of the Companys products to Iran and to Syria. In the third quarter of 2005, the
Company was informed that the United States Attorneys Office for the District of New Jersey had commenced a criminal investigation into the same matter. In March 2006, the United States Attorneys Office informed the Company that it would
not prosecute the Company in connection with this matter.

In a letter dated August 16, 2005, the Company was informed by the
Philadelphia District Office of the SEC (the SEC District Office) that the SEC was conducting a confidential, informal inquiry to determine whether there had been violations of certain provisions of the federal securities laws in
connection with the Companys financial and accounting reporting, including relating to disclosures the Company made in its Form 8-K filed with the Commission on August 12, 2005 regarding on-going government investigations of sales by the
Company of its products to Iran.

The Company is cooperating fully with the federal government in connection with these matters.

Based on the Companys investigation of these matters, management believes that a limited number of the Companys heart monitor
systems and various components were distributed to medical facilities in Iran in prior periods without United States governmental authorization. We believe the aggregate revenues generated by these transactions were not material to the
Companys cumulative financial results during the period in which such transactions occurred, and the Company has taken steps to implement certain control procedures designed to prevent the Companys products or services from being
provided to any foreign countries in violation of applicable law.

The fact that certain of the Companys heart monitor systems were
distributed to medical facilities in Iran without United States government authorization was voluntarily disclosed by the Company in 2003 to the Department of Commerce and to the Office of Foreign Assets Control of the United States Treasury
Department. The federal government is also investigating the accuracy and completeness of those voluntary disclosures.

Separately, the
Audit Committee of the Companys Board of Directors has conducted an independent investigation into these matters and has retained outside counsel to assist it in its investigation. In the third quarter of 2005, the Company incurred
approximately $911,000 in legal, consulting and accounting expenses associated with the governmental and Audit Committee investigations. Additional amounts in the third quarter of 2005 over previously estimated costs were associated with the
additional resource requirements for the SECs inquiry, additional document review, additional interviews and the termination of Reinhard Schmidt, our former President, Chief Executive Officer and Chief Operating Officer. In the fourth quarter
of 2005, the Company incurred approximately $474,000 in legal, consulting and accounting expenses associated with the governmental and Audit Committee investigations and approximately $45,000 associated with the Companys defense and
negotiations with the government. In the first nine months of 2006, the Company incurred approximately $187,000 in connection with negotiations with various governmental entities. Management cannot predict whether such fees and other expenses will
be significantly higher as these costs, as well as possible additional penalties and fines, as more fully described below, are not completely estimable at this time.

On October 9, 2005, the Board of Directors of the Company terminated Reinhard Schmidts employment as its President, Chief Executive Officer and Chief Operating Officer for cause. Mr. Schmidts
termination resulted from his certification and authorization of statements to the Department of Commerce, some of which the Audit Committee has



13



---

##### Table of Contents

determined in its independent investigation to have been inaccurate or incomplete. Mr. Schmidts termination was not a result of the discovery of
any financial or accounting irregularity during the course of the investigation. Pursuant to Mr. Schmidts employment agreement, his position as a director of the Company ceased upon the termination of his employment.

At this time, Mr. Schmidt has not contested this termination, but it is possible he could contest it at a later time. The likelihood of such a
contest, if any, or results of any arbitration or adjudication, cannot be estimated at this time.

In the fourth quarter of 2005, we
terminated our agreements with our Armenian and German distributors. The German distributor was contesting the termination, which was settled with no cash payment to the ex-distributor.

In November 2005, the Company met with various governmental agencies to review the results of their investigations and inquiries. Since that time there
have been numerous communications and meetings with various governmental agencies, including ongoing settlement negotiations. While the Company has been cooperating fully in each of these investigations, we cannot predict when we will have a
resolution to these outstanding issues.

On July 20, 2006, the Company received a proposed charging letter stating that the Department
of Commerce has reason to believe that the Company violated export control regulations arising out of sales between October 1999 and January 2004 of cardiac equipment to end-users in Iran without the required U.S. Government authorization, and that
the disclosures made by the Company and certified by Reinhard Schmidt, then the Companys Chief Executive Officer, regarding these transactions in October and November 2003 were false and misleading. The proposed charging letter set forth
possible administrative sanctions which may be imposed, which included civil penalties of up to $407,000, denial of export privileges and/or exclusion from practice before the Department of Commerce. On November 7, 2006, we signed a settlement
agreement to settle this matter prior to issuance of a formal charging letter with the payment of $244,000 in civil penalties, which was accrued at September 30, 2006, with no restrictions on commercial or export activities. The Company had
accrued $345,000 as of June 30, 2006 based on the proposed charging letter at that time.

Notwithstanding the settlement agreement
with the Commerce Department, the investigations by the U.S. Treasury Department and the SEC have not been closed, and could result in findings that the Company violated applicable law resulting in additional civil, administrative or criminal fines
or penalties. The Treasury Department has orally indicated to the Company the maximum penalty the Department would be seeking is $44,000 with no denial of export privileges. The Company has made a settlement offer to the Treasury Department and has
accrued the $44,000 estimated penalty as of September 30, 2006. However, we cannot assure that the ongoing investigations by the SEC or the U.S. Treasury Department will not result in other significant costs, fines or penalties that could, in
the aggregate, have a material adverse effect on our business, financial condition, prospects or results of operations. The Company has made no provision for any future costs associated with these investigations or any costs associated with the
Companys defense or negotiations with the various governmental entities to resolve these outstanding issues.

Product Field Action

The Company initiated a field action recall for its stimulator product in March 2006. This field action consists of an upgrade of
the installed base in a phased process and will consist of bringing the units in-house and making certain modifications. The Company has accrued approximately $250,000 in costs associated with this field action, consisting of shipping of the product
and the associated modifications. Through September 30, 2006, the Company has incurred approximately $123,000 in costs associated with this process. Management derived this estimate by evaluating all associated costs including, but not limited
to, shipping of the units, parts to upgrade the units, outside labor to implement the modifications and associated costs to upgrade software at customers sites. This is managements best estimates of the associated costs based on
information available at this time. There are factors that could increase these costs, such as additional rework, the impact of decisions of regulatory bodies as well as additional unforeseen costs, among others, and therefore there can be no
assurance that additional expenses arising from this field action may not be incurred in the future. Besides costs, other factors that could impact the Company include an impact on revenue based on the availability of units for sale and possible
damage to our reputation.

In addition, the FDA performed an audit of the subject facility and issued the Company a report containing
several observations and the Company responded to this report. As a result of this audit, on September 27, 2006, the FDA sent a warning letter (the Warning Letter) to the Company that identified certain issues with respect to the
Companys conformity with the FDAs quality system regulations and certain reporting requirements. The FDA has requested a written plan outlining the steps to address the issues identified in the Warning Letter. The Company has already
undertaken steps toward addressing the observations from the FDAs audit of the Companys facility and has responded to the FDAs request for a written plan. Failure to promptly address these issues may



14



---

##### Table of Contents

result in regulatory action, including but not limited, to seizure of assets, injunction and/or civil monetary penalties. The Company believes it can fully
address the concerns of the FDA without a material impact to its business.



|Item 2. | Managements Discussion and Analysis of Financial Condition and Results of Operations.
|------- | --------------------------------------------------------------------------------------

Overview

EP MedSystems was incorporated in January 1993 and operates in a single industry segment.
We develop, manufacture, market and sell a line of capital equipment as single-use devices for the cardiac rhythm management, or electrophysiology (EP), market used to diagnose, monitor, visualize and treat irregular heartbeats known as
arrhythmias. Since our inception, we have acquired technology and marketing rights, have developed new products and have begun marketing various electrophysiology products, including our EP-WorkMate®computerized electrophysiology workstation, the RPM RealTime Position Management navigation technology, our EP-4
Computerized Cardiac Stimulator, diagnostic electrophysiology catheters (including our unique one-piece catheter), our ViewFlex intracardiac ultrasound catheter and ViewMate® ultrasound system and related disposable supplies and our ALERT®System (including the ALERT®Companion II and ALERT®family of internal cardioversion catheters).

Our core diagnostic product is the
EP-WorkMate®which consists of the EP- WorkMate®, the EP-WorkMate® integrated with RPM RealTime Position Management System and the EP-4 Computerized Cardiac Stimulator. The EP-WorkMate®is a computerized electrophysiology workstation that monitors, displays and stores cardiac electrical
activity and arrhythmia data. It offers, among other features, display and storage of up to 192 intracardiac signals, real-time diagnosis, analysis and integration with our EP-4 Stimulator, as well as with the systems of other market leaders
and with other technologies and systems such as x-ray fluoroscopy imaging, advanced mapping and 3-D navigation features. Integration between systems allows electrophysiology studies to be more efficient and user friendly. The EP-4 Stimulator
is a computerized signal generator and processor which, when integrated with the EP-WorkMate®, is used to stimulate the heart with electrical impulses in order to locate arrhythmia. For the nine months ended September 30, 2006 and 2005, the EP-WorkMate®platform accounted for approximately 86%, of our total sales. We also market a line of diagnostic electrophysiology catheters for
stimulation and sensing of electrical signals during electrophysiology studies, which represented approximately 2% of our total sales revenues for the nine months ended September 30, 2006 and 2005.

We have also developed the ViewFlex intracardiac imaging catheter, for use with our ViewMate®intracardiac ultrasound imaging system. These products offer high-resolution, real-time ultrasound capability designed to improve a
physicians or clinicians ability to visualize inside the chambers of the heart. We believe the ViewFlex imaging catheters may play an important role for a broad range of potential applications in electrophysiology and cardiology. Sales of the
ViewMate®system and related ViewFlex catheters accounted for approximately 8% and
9% of our total sales revenues in the nine months ended September 30, 2006 and 2005, respectively.

We have also developed a product
for the treatment of atrial fibrillation known as the ALERT®System, which uses a patented
electrode catheter to deliver measured, variable, low-energy electrical impulses directly to the inside of the heart to convert atrial fibrillation to a normal heart rhythm. Sales of the ALERT®System and related catheters accounted for approximately 4% and 3% of our total sales revenues for the nine months ended
September 30, 2006 and 2005, respectively. Due to limited resources and the potential of our other products, we will continue to service the ALERT®installed base, but will not expend significant company resources on this product line at this time.

Critical Accounting Policies

Financial Reporting Release No. 60 requires all companies to
include a discussion of critical accounting policies or methods used in the preparation of financial statements. The SEC indicated that a critical accounting policy is one which is important to the portrayal of the companys financial condition
and results and requires managements most difficult, subjective or complex judgments, often as a result of the need to make estimates about the effect of matters that are inherently uncertain. In addition, Financial Reporting Release
No. 61 requires all companies to include a discussion to address, among other things, liquidity, off-balance sheet arrangements, contractual obligations and commercial commitments. The information provided below describing our debt and future
commitments is provided to facilitate a review of our liquidity and capital resources. The following is a brief discussion of the more significant accounting policies and methods used by us.

General

The preparation of financial statements in
conformity with accounting principles generally accepted in the United States requires management to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes. The primary estimates used by
management are in the determination of the allowance for doubtful



15



---

##### Table of Contents

accounts, inventory obsolescence reserve and warranty reserve. Although these estimates are based upon managements knowledge of current events, the
estimates may ultimately differ from actual results.

Revenue Recognition

We ship products to our customers based on FOB shipping point and, as such, recognize product sales on the date of shipment. Installation of the products
is considered perfunctory. Payments received in advance of shipment of product are deferred until such products are shipped. We do not have royalty agreements that result in revenue to EP Med and we do not provide distributors or end-users with a
general right to return products purchased.

We have three sales channels: direct sales to customers, sales to independent distributors,
and sales to alliance partners. Our products do not require installation in the traditional sense, but the EP-WorkMate®does require a set-up process. For sales to distributors, the distributor is responsible for all set-up of all electronic hardware products. For direct sales, the customer can perform the set-up on
its own; however, EP Med personnel generally will assist customers in this process. The set-up process, which takes approximately 1-2 hours to complete, is usually performed shortly after shipment and primarily consists of assembling the workstation
cart and plugging in the monitors, printer, isolation transformer, and the EP-4 Stimulator to the main computer. This process does not impact our standard payment terms. For sales to distributors, payment terms are defined in the distributor
agreements as 100% of the purchase price being due within 30 to 60 days after shipment. For direct sales, payment terms are agreed in advance of the sale and generally require a 50% deposit prior to shipment, with the balance due within 30 to 60
days after shipment.

EP MedSystems provides a one-year warranty on all of its electronic products, and in accordance with Statement of
Financial Accounting Standard No. 5 Accounting for Contingencies, accrues for the estimated cost of providing the warranty at the time of sale. Further, the Company incurs discretionary costs to service its products in connection
with product performance issues. The estimates of the future warranty costs are based on historical experience.



|                  |  |                                         |         |   |                                      |   |          |      |  |   |          |   |  |   |          |  
|----------------- |  | --------------------------------------- | ------- | - | ------------------------------------ | - | -------- | ---- |  | - | -------- | - |  | - | -------- | -
|                  |  | For The Three Months EndedSeptember 30, |         |   | For The Nine Months EndSeptember 30, |  
|                  |  | 2006                                    |         |   | 2005                                 |   |          | 2006 |  |   | 2005     |  
|Beginning balance |  | $                                       | 291,000 |   |                                      | $ | 312,000  |      |  | $ | 313,000  |   |  | $ | 331,000  |  
|Warranties        |  |                                         | 61,000  |   |                                      |   | 172,000  |      |  |   | 208,000  |   |  |   | 359,000  |  
|Warranty payments |  |                                         | (83,000 | ) |                                      |   | (176,000 | )    |  |   | (252,000 | ) |  |   | (382,000 | )
|                  |  |                                         |         |   |                                      |   |          |      |  |   |          |   |  |   |          |  
|Ending balance    |  | $                                       | 269,000 |   |                                      | $ | 308,000  |      |  | $ | 269,000  |   |  | $ | 308,000  |  
|                  |  |                                         |         |   |                                      |   |          |      |  |   |          |   |  |   |          |  

Valuation of Accounts Receivable

We continuously monitor customers balances, collections and payments, and maintain a provision for estimated credit losses based upon our historical
experience and any specific customer collection issues that we have identified. We may request letters of credit from our customers when we believe that there is a significant risk of credit loss. While such credit losses have historically been
within our expectations and the provisions established, we cannot guarantee that we will continue to experience the same credit loss rates that we have in the past.

Valuation of Inventory

We value our inventory at the lower of cost or market, with cost being
determined on a first-in, first-out basis. We continually monitor our slow-moving items, and establish reserve amounts on a specific identification basis, as necessary. In addition, due to the fact that our business is dependent on the latest
computer technology, we continually monitor our inventory and products for obsolescence. If we determine market value to be less than cost, we write down the cost to that value. Generally, we do not experience significant writedowns, losses, etc.
with respect to the valuation of our inventory; however, these reserves are estimates, which could change significantly, either favorably or unfavorably, depending on market and competitive conditions. In the third quarter of 2006, the Company
experienced a write-down of approximately $172,000 as the Company assessed the market valuation of our inventory.

Valuation of Goodwill, Intangible
Assets, and Other Long-Lived Assets

We assess the impairment of identifiable intangibles, long-lived assets and enterprise level
goodwill whenever events or changes in circumstances indicate that the carrying value may not be recoverable. Factors we consider important which could trigger an impairment review include the following:



| |  |  | significant underperformance relative to expected historical or projected future operating results;
| | - |  | ---------------------------------------------------------------------------------------------------



16



---

##### Table of Contents

| |  |  | significant changes in the manner of our use of the acquired assets or the strategy for our overall business;
| | - |  | -------------------------------------------------------------------------------------------------------------



| |  |  | significant negative industry or economic trends;
| | - |  | -------------------------------------------------



| |  |  | significant decline in our stock price for a sustained period; and
| | - |  | ------------------------------------------------------------------



| |  |  | our market capitalization relative to net book value.
| | - |  | -----------------------------------------------------

When we determine that the carrying value of intangibles, long-lived assets and related goodwill and enterprise level goodwill may not be recoverable based upon the existence of one or more of the above indicators of impairment, we measure
any impairment based on a projected discounted cash flow method using a discount rate determined by our management to be commensurate with the risk inherent in our current business model.

Income Taxes

We account for our income taxes under
the liability method. Under the liability method, deferred tax assets and liabilities are determined based on the difference between the financial statement and tax bases of assets and liabilities as measured by the enacted tax rates which will be
in effect when these differences reverse. Deferred tax expense is the result of changes in deferred tax assets and liabilities.

Accounting for
Stock-Based Compensation.

Prior to January 1, 2006, we elected to measure our share-based compensation expense relating to grants
to employees under our stock option plans using the intrinsic value method. Under this method, we recorded no compensation expense when we granted stock options to employees if the exercise price for a fixed stock option award to an employee was
equal to the fair value of the underlying common stock at the date we grant the stock option.

A different method for accounting for
employee stock option grants is the fair value method. Under the fair value method, a company is required to determine the fair value of options granted to employees based on an option pricing model which incorporates such factors as the current
stock price, exercise prices of the options, expected volatility of future movements in the price of the underlying stock, risk-free interest rates, the term of the options and any dividends expected to be paid. The fair value determined under this
method is then amortized over the vesting period of the related options. Had we chosen to account for employee stock options using the fair value method, we would have recorded additional share-based compensation expense of approximately $754,000
for the year ended December 31, 2005.

On December 16, 2004 the FASB issued SFAS No. 123R, Share-Based Payment, which is an
amendment to SFAS No. 123, Accounting for Stock-Based Compensation. This new standard eliminates the ability to account for share-based compensation transactions using Accounting Principles Board (APB) Opinion No. 25,
Accounting for Stock Issued to Employees, and generally requires such transactions to be accounted for using a fair-value-based method and the resulting cost recognized in our financial statements. This new standard was effective beginning in the
first fiscal year beginning after June 15, 2005. We adopted this new standard effective for the first quarter of 2006.

The Company
used the modified prospective method upon adoption and therefore did not restate prior period results. Under the modified prospective method, awards granted, modified, or settled after the date of adoption should be measured and
accounted for in accordance with SFAS No. 123R. Unvested equity-classified awards that were granted prior to the effective date should continue to be accounted for in accordance with SFAS 123 except that amounts must be recognized in the
consolidated statements of income. The Company has not accelerated or modified the existing stock option plans to eliminate the recording of stock option expense as required by SFAS No. 123R.

The unrecognized compensation expense associated with unvested stock options was approximately $3,094,000 as of December 31, 2005, which will be
amortized over an average period of approximately 5 years. The Companys 2006 fiscal results are expected to include approximately $1,100,000 of additional pre-tax compensation expense as a result of the adoption of SFAS No. 123R. In the
first nine months of 2006, the Company recorded share-based compensation of approximately $729,000.

Results of Operations.

Nine Months Ended September 30, 2006 and 2005.

The Company had net sales of $11,189,000 for the nine months ended September 30, 2006, as compared to $12,501,000 for the comparable period in 2005. This $1,312,000 (or 10%) decrease was primarily due to lower sales of our
EP-WorkMate® with RPM which has been impacted by a lack of support from Boston Scientific for this
product line. We realized higher sales of our



17



---

##### Table of Contents

EP-WorkMate® product line, but we are not closing higher priced combination systems as we did in 2005. Our sales of consumable products were up 9% over the same period last year. Sales of ALERT® catheters were flat as we are not actively recruiting
new placements. However, sales of ViewFlex
ultrasound catheters increased 30% over the same period in 2005. Sales in the United States were down 21% over the same period in 2005. Sales in Asia increased 36% as a result of an upgrade program by our Japanese distributor, which concluded in the
first quarter. We do not expect this level of sales from Asia for the balance of 2006. Sales in Europe increased 23% due to a strong second and third quarter by our distributors in the region.

Gross profit on sales for the nine months ended September 30, 2006 was $6,804,000 as compared with $7,882,000 for the same period in 2005. Gross
profit as a percentage of sales was relatively flat at 61% when compared to the 63% recorded in the first nine months of 2005. Gross profit for the nine months was impacted by certain write-downs of inventory of approximately $172,000 as the Company
assesses the market valuation of its inventory.

Sales and marketing expenses increased $935,000 (or 15%) to $7,348,000 for the nine months
ended September 30, 2006 as compared to the same period in 2005. Of this increase, our clinical affairs department accounted for approximately $494,000 in symposia costs, share-based compensation for our senior medical advisor and clinical fees
associated with the Companys ICE CHIP study. We completed phase I of the ICE CHIP study in July of 2006 and after data analysis we expect to begin enrollment in phase II in the fourth quarter of 2006. We are also in the initial phase of a
second clinical trial to support additional applications of our ViewMate® cardiac ultrasound catheter system. We also incurred an additional $261,000 in share-based compensation associated with the adoption of FAS 123R. In addition, our costs to manage conventions increased $50,000 as a
result of our increased marketing presence. Also, the Companys bad debt write-offs increased $94,000.

General and administrative
expenses decreased $1,136,000 (or 28%) to $2,935,000 for the nine months ended September 30, 2006 as compared to the same period in 2005. The decrease in general and administrative expenses was due to a number of factors. There was a decrease
in our legal costs of $1,089,000 as a result of what we anticipate is the completion of a significant portion of the legal work associated with the Companys receipt of the Administrative Subpoena and the investigation by the Department of
Commerce and other governmental entitles described more fully in Note 10 of the Consolidated Financial Statements included in this Quarterly Report on Form 10-Q. We incurred approximately $1,430,000 of legal, consulting and accounting expenses in
the third and fourth quarters of 2005 associated with our response to these governmental investigations. These expenses were primarily attributable to the Companys Audit Committee investigation, the Companys negotiations with the
government and the termination of Reinhard Schmidt, our former President and Chief Executive Officer. Although we are unable to estimate the amount of additional legal expenses we may be required to incur to resolve these governmental investigations
and inquiries, we have incurred approximately $187,000 of legal and other fees and expenses in connection with these matters in the nine months ended September 30, 2006. We believe that additional legal and other costs and expenses through the
remainder of 2006 may be significant as we work to resolve these matters and continue to implement control procedures designed to prevent our products or services from being provided to customers in any foreign countries in violation of applicable
law. With respect to this matter, on November 7, 2006, we signed a settlement agreement with the Department of Commerce and recorded an expense of $244,000 associated with the expected fines and penalties with no restrictions on commercial or export
activities. The Company had accrued $345,000 for this penalty as of June 30, 2006 based on the proposed charging letter at the time. Notwithstanding the agreement as to settlement terms with the Commerce Department, the investigations by the
U.S. Treasury Department and the SEC have not been closed, and could result in findings that the Company violated applicable law resulting in additional civil, administrative or criminal fines or penalties. The Treasury Department has orally
indicated to the Company the maximum penalty the Department would be seeking is $44,000 with no restrictions on commercial or export activities. The Company has made a settlement offer to the Treasury Department and expensed the $44,000 estimated
penalty. We cannot assure you that the ongoing investigations by the Commission or the U.S. Treasury Department will not result in other significant costs, fines or penalties that could, in the aggregate, have a material adverse effect on our
business, financial condition, prospects or results of operations. The Company has made no provision for any future costs associated with these investigations or any costs associated with the Companys defense or negotiations with the various
governmental entities to resolve these outstanding issues.

Notwithstanding the penalties accrued, we had a decrease in non-cash expenses
of $398,000 as a result of fluctuations in foreign currency and a decrease of consulting fees of $151,000 associated with the Companys planned compliance with Section 404 of Sarbanes-Oxley. In addition, there were lower deferred financing
fees associated with lower conversions of our Convertible Note. The Company had higher compensation costs of $333,000 primarily associated with share-based compensation costs of $378,000. There was a decrease of $97,000 in other costs associated
with the above mentioned investigations.



18



---

##### Table of Contents

Research and development expenses increased $288,000 (or 16%) to $2,048,000 for the nine months ended
September 30, 2006 as compared to the same period in 2005. The increase was due to an increase of $266,000 in salaries, benefits and recruiter fees associated with additional headcount in the research and development and quality departments,
including $76,000 related to share-based compensation. There was also an increase in destructive testing costs of $65,000 associated with the ViewFlex catheter product. We believe these testing costs will continue in the fourth quarter of 2006 as we manage changes to the catheter to improve
the supply. These costs were offset by a reduction in project costs. Costs for research and development can fluctuate on a quarter-by-quarter basis depending on the status of projects and intellectual property strategies.

Interest expense decreased $6,000 to $191,000 for the nine months ended September 30, 2006, as compared to the same period in 2005. This decrease in
interest expense is a result of a decrease in the beneficial conversion feature and decrease in the accretion of, debt discount as a result of the conversion of debt to equity related to the convertible note issued to Laurus. The decrease in
interest expense was offset by higher interest rates in 2006. Interest income increased $180,000 to $318,000 due to higher cash balances and higher interest rates.

Three Months Ended September 30, 2006 versus June 30, 2005

Net sales were $3,799,000 for the three months ended
September 30, 2006, as compared to $4,270,000 for the comparable period in 2005. This $471,000 (or 11%) decrease is primarily a result of a decrease in sales of the EP-WorkMate® with RPM product line. Sales of the EP WorkMate® with RPM have been negatively impacted by reduced support of this product line by Boston Scientific. Our sale of consumable products increased 24% primarily due
to a 28% increase in sales of the ViewFlex
product line. Sales in the United States were down 13% over the same period in 2005. Sales in Asia were down 26% as a result of an upgrade program by our Japanese distributors, which concluded in the first quarter of 2006. Sales in Europe increased
32% due to a strong third quarter by our distributors in the region.

Gross profit on sales for the three months ended September 30,
2006 was $2,247,000, as compared to $2,678,000 for the same period in 2005. Gross profit was down as a percentage to sales to 59% compared to 63% in the third quarter of 2005. Gross profit in the third quarter of 2006 was impacted by certain
write-downs in inventory of approximately $172,000 as the Company assesses the market valuation of our inventory.

Sales and marketing
expenses increased $268,000 (or 13%) to $2,378,000 for the three months ended September 30, 2006 as compared to the same period in 2005. The increase in sales and marketing expenses is primarily a result of an additional $69,000 in cost
required by our clinical affairs department in 2006 over the comparable period in 2005 as a result of clinical trial costs of $183,000 which was partially offset by $86,000 in lower consulting fees. We also had additional compensation costs of
$107,000 in connection with an investment in head count in our sales and sales support function and clinical departments including $87,000 in share-based compensation costs. Also, the Companys bad debt write-offs increased $59,000 for the
quarter.

General and administrative expenses decreased $833,000 (or 46 %) to $978,000 for the three months ended September 30, 2006,
as compared to the same period in 2005. This was primarily due to an $848,000 decrease in legal costs and $60,000 decrease in other cost associated with our ongoing investigations with various governmental entities in connection with sales of our
products to Iran and Syria resulting from the legal work associated with the Companys receipt of the Administrative Subpoena and the investigation by the Department of Commerce. We incurred approximately $1,430,000 of legal, consulting and
accounting expenses in the third and fourth quarters of 2005 associated with our response to these governmental investigations. These expenses were primarily attributable to the Companys Audit Committee investigation, the Companys
negotiations with the government and the termination of Reinhard Schmidt, our former President and Chief Executive Officer. Although we are unable to estimate the amount of additional legal expenses we may be required to incur to resolve these
governmental investigations and inquiries, we have incurred approximately $187,000 of legal and other fees and expenses in connection with these matters for the nine months ended September 30, 2006. We believe that additional legal and other
costs and expenses through the remainder of 2006 may be significant as we work to resolve these matters and continue to implement control procedures designed to prevent our products or services from being provided to customers in any foreign
countries in violation of applicable law. With respect to this matter, we have signed a settlement an agreement with the Department of Commerce and recorded an expense of $244,000 associated with the expected fines and penalties and no restriction
on commercial or export activities. The Company had accrued $345,000 for this penalty at June 30, 2006 based on the proposed charging letter at the time. The investigations by the U.S. Treasury Department and the Securities and Exchange
Commission have not been closed, and could result in findings that the Company violated applicable law resulting in additional civil, administrative or criminal fines or penalties. The Treasury Department has orally indicated to the Company the
maximum penalty the Department would be seeking is $44,000, and no restrictions on commercial or export activities. The Company has made a settlement offer to the Treasury Department and expensed the $44,000 estimated penalty. We cannot assure you
that the ongoing investigations by the Commission or the U.S. Treasury Department will not result in significant costs, fines or penalties that could, in the aggregate,



19



---

##### Table of Contents

have a material adverse effect on our business, financial condition, prospects or results of operations. The Company has made no provision for any future
costs associated with these investigations or any costs associated with the Companys defense or negotiations with the various governmental entities to resolve these outstanding issues. In addition, there was a decrease in consulting costs of
approximately $79,000 related to the Companys compliance measures for Section 404 of Sarbanes-Oxley and approximately $108,000 due to fluctuations in foreign currency. There was also approximately $228,000 in share-based compensation in
connection with the adoption of FAS 123R.

Research and development costs increased $82,000 (or 14%) to $669,000 for the three months ended
September 30, 2006 as compared to the same period in 2005. This was primarily due to an increase of $32,000 in compensation costs and benefits associated with additional head counts in the quality assurance and research and development
departments including $25,000 in share-based compensation in connection with the adoption of FAS 123R. In addition, there were $35,000 in destructive testing costs associated with manufacturing issues around our ViewFlex catheter product. We believe the testing costs will continue in the fourth
quarter as we manage changes to the catheter to improve the supply.

Interest expense was relatively constant for the three months ended
September 30, 2006, as compared to the same period in 2005. There was a lower accretion of debt discount and amortization of beneficial conversion feature offset by higher interest rates. Interest income increased $104,000 for the three months
ended September 30, 2006 as a result of higher cash balances and higher interest rates.

Liquidity and Capital Resources

Since our incorporation in January 1993, our expenses have exceeded sales, resulting in an accumulated deficit of approximately $53.7 million at
September 30, 2006 and approximately $48.3 million at December 31, 2005.

Financing Activities

On August 28, 2003, we issued the Convertible Note to Laurus and entered into a related Security Agreement, pursuant to which Laurus provided us with
a $4,000,000 revolving asset-based credit facility in the form of a three-year convertible note secured by our accounts receivable, inventory, real property and other assets, other than intellectual property. On November 9, 2005, the
Convertible Notes maturity date was extended to February 28, 2008.

The portion of the Convertible Note against which Laurus
advances funds based on our accounts receivable bears interest at the prime rate, with a floor of 4%, which is an effective interest rate of approximately 21% for the year ended December 31, 2005 (including accretion of discount and
amortization of beneficial conversion feature), and the balance (the Advance Amounts) bears interest at the prime rate plus 2%. One half of the Advance Amounts outstanding on February 28, 2005 was required to be repaid on or before
that date. However, there were no Advance Amounts outstanding on that date, as the net collateral exceeded the principal amount outstanding on the Convertible Note. The remaining balance of the Advance Amounts outstanding on the date of the closing
was required to be repaid on or before August 28, 2006. On November 9, 2005, the Convertible Notes maturity date was extended to February 28, 2008. Subject to certain rights of cancellation in favor of Laurus, we may extend the
Laurus credit facility, on a year-by-year basis, commencing February 28, 2008. We may repay in cash, without penalty, up to $500,000 of the Convertible Note in any one calendar year, plus all Advance Amounts. The Company evaluated the impact of
the change in the maturity date on the present value of the cash flows of the Convertible Note in conjunction with EITF Issue No. 96-19, Debtors Accounting for a Modification or Exchange of Debt Instruments. This EITF provides
guidance when a modification of a debt instrument should be considered an extinguishment. The change in the present value of the modification did not meet the criteria to be treated as an extinguishment. The Company, subject to certain rights of
cancellation, may extend the credit facility by Laurus, on a year-by-year basis, commencing February 28, 2008. The Company may repay in cash, without penalty, up to $500,000 of the Convertible Note in any one calendar year, plus all Advance
Amounts.



20



---

##### Table of Contents

Subject to certain volume limitations and other conditions, all or a portion of the Convertible Note was
convertible into our common stock at our option if the market price of our common stock reached a level, for 11 consecutive trading days, which was more than 120% of the fixed conversion price, as defined (the Fixed Conversion Price).
Subject to certain volume limitations and other conditions, Laurus has the option to convert all or a portion of the Convertible Note into shares of our common stock at the Fixed Conversion Price.

Following the conversion into our common stock by us and/or Laurus of an aggregate of $2,000,000 of the principal amount of the Convertible Note (a
Conversion Event), the Fixed Conversion Price will be adjusted upward to a price which is 115% of the average of the closing price of our common stock for the three trading days prior to the Conversion Event. On December 15, 2004,
the balance of the first $2,000,000 of the principal amount was converted into shares of our common stock at the Fixed Conversion Price, and the Fixed Conversion Price on the remaining $2,000,000 principal balance was adjusted upward from $2.55 to
$4.20. Subject to certain limitations, including the repayment obligations with respect to Advance Amounts described above, the dollar amounts of the Laurus Convertible Note converted may be re-borrowed. In connection with the private placement of
common stock of the Company consummated in March 2006, certain anti-dilution provisions of the Convertible Note resulted in a reduction of the conversion price of the Convertible Note that note from $4.20 to $3.96.

The Fixed Conversion Price is subject to adjustment, with customary exceptions and on a weighted-average basis, in connection with sales of our
securities below the Fixed Conversion Price then in effect, and is also subject to adjustment for stock splits, combinations, stock dividends and similar events. As part of the Convertible Note transaction, Laurus and Biscayne also received warrants
to purchase an aggregate of 240,750 shares of our common stock (the Warrants), with exercise prices set as follows: $2.93 per share for the purchase of up to the first 133,750 shares, $3.19 per share for the purchase of up to the next
80,250 shares, and $3.70 per share for the purchase of up to the final 26,750 shares. The expiration date of the Warrants is August 28, 2010. The exercise price of the Warrants and the number of shares underlying the Warrants are subject to
adjustments for stock splits, combinations, stock dividends and similar events. The shares underlying the debt and the Warrants have been registered.

In accordance with the provisions of EITF Issue No. 00-27, Application of EITF Issue No. 98-5 Accounting for Convertible Securities with Beneficial Conversion Features of Contingently Adjustable
Conversion Ratios, to Certain Convertible Securities, the allocated value of the Convertible Note contained a beneficial conversion feature calculated based on the difference between the effective conversion price of the proceeds
allocated to the Convertible Note and the Warrants at the date of issuance. The amount arising from the beneficial conversion feature aggregated approximately $486,000 and is being amortized as interest expense from the date of the issuance of the
Convertible Note to the mandatory redemption date of August 28, 2006. We valued the Convertible Note and the Warrants at issuance. The fair value of the Warrants at the time of issue was $407,500. In accordance with EITF 00-19, Accounting
for Derivative Financial Instruments Indexed to, and Potentially Settled in, a Companys Own Stock, we marked the Warrants to market at September 30, 2003 incurring a non-cash charge of $264,000. The registration rights agreement
associated with the Convertible Note was amended on November 25, 2003 and, as a result, the amount associated with the Warrants was transferred to equity. We marked the Warrants to market at the date of the amendment which reduced the overall
expense to $210,750 for the year ended December 31, 2003. The net carrying value of the Convertible Note, after allocation of the fair value of the Warrants, is being accreted to interest expense over the life of the agreement using the
effective interest method.

In May 2004, we engaged a physician as a consultant to head our clinical affairs department as senior medical
advisor. In connection with that agreement, the Company issued 10,000 shares of the Companys common stock to the physician and granted the physician an option to purchase 10,000 shares of the common stock which vests three years from the date
of grant. Also in connection with the agreement, the Company granted the physician an option to purchase 40,000 shares of the Companys common stock which vests in equal installments over three years. The exercise price of each of the options
was the fair market value of the Companys common stock on the date of the grant. The transactions were accounted for in accordance with EITF Issue No. 96-18, Accounting for Equity Instruments That Are Issued to Other Than Employees
for Acquiring, or in Conjunction with Selling, Goods or Services. The fair value was measured using the Black-Scholes option pricing model under Statement of Financial Accounting Standard No. 123 using the following assumptions for each
grant as follows: risk free rate: 3.07%, 10 year life, and a volatility percentage of 83.86%.

During 2005, three additional options to
purchase shares of the Companys common stock were issued to this senior physician consultant in the amounts of 40,000, 40,000 and 100,000 shares of common stock respectively, on which the exercise price of the options was the fair market value
of the Companys common stock on the date of the grant. With respect to the two 40,000 option issuances, they vest in equal installments over three years and the Company expensed $171,000 representing the fair value of the options measured
using the Black-Scholes option pricing model for each grant as follows: risk free rate of 3.77% and 4.33%; 10 year life, and volatility percentage of 77.98% and 81.1%. The issuance of an option in the amount of 100,000 shares of the Companys
common stock did not meet the criteria for expensing in 2005. In the first quarter of 2006, the consultants performance obligation in connection with these options was fulfilled and we recorded an expense of $196,480, valued using the
Black-Scholes option pricing model for each grant as follows: risk free rate of 4.82%, 10 year life, and volatility percentage of 84.23%.



21



---

##### Table of Contents

On March 27, 2006, the Company completed a $10,000,000 private placement of its common stock to a
number of accredited investors. The Company issued 3.78 million shares of its common stock at a purchase price of $2.25 per share. In addition, FatBoy Capital, LP (FatBoy Capital) purchased approximately 617,000 shares of common
stock at a price of $2.43 per share in accordance with NASAQ marketplace rules. David Jenkins, the Companys then President, Chief Executive Officer, Chief Operating Officer and Chairman is a managing member of FatBoy Capitals general
partner. In connection with this transaction, certain anti-dilution provisions of the Laurus Convertible Note resulted in a reduction of the conversion price of that note from $4.20 to $3.96.

Operating Activities

Net cash used in operating
activities for the nine months ended September 30, 2006 increased by $1,374,000 to $4,272,000 as compared to the same period in 2005. The increase in our net use of cash in operations during 2006 was primarily due to the increase in our net
loss of $978,000, decrease in accounts payable of $815,000 which was offset by non-cash share-based compensation costs of $729,000 and non-cash expenses in connection with the issuance of options to a consultant of $196,000. Capital expenditures
were $129,000 for the nine months ended September 30, 2006 as compared to $176,000 for the same period in 2005. We expect to purchase capital equipment in 2006 as we grow. We lease office space and certain office equipment under operating
leases.

Assets increased by $4,242,000 from $15,131,000 at December 31, 2005 to $19,373,000 at September 30, 2006 primarily
associated with our influx of cash from the private placement of our common stock in March 2006.

Liabilities decreased $590,000 from
$6,779,000 at December 31, 2005 to $6,189,000 at September 30, 2006 primarily due to a $579,000 reduction in accounts payable and accrued expenses.

We evaluate the collectability of our receivables quarterly. The allowance for bad debts is based upon specific identification of customer accounts for which collection is doubtful and our estimate of the likelihood
of potential loss. To date, we have experienced only modest credit losses with respect to our accounts receivable. To date, we have experienced minor inventory write-downs, and the reserve is consistent with managements expectations.

We have a history of operating losses and we expect to continue to incur operating losses in the near future as we continue to expend
substantial funds for research and development, increased manufacturing activity, expansion of sales and legal and other costs associated with the various ongoing government investigations. The amount and timing of future losses will depend upon,
among other things, volume of sales of our existing products, market acceptance of the ultrasound products, and developmental, regulatory and market success of new products under development, as well as our ability to establish, preserve and enforce
intellectual property rights related to our products and favorable resolution of the various ongoing government investigations. There can be no assurance that any of our development projects will be successful or that if development is successful,
the products will generate any sales or that material cost, or in the case of the government investigations, material fines and possible civil or criminal penalties will not be imposed. Based upon our current plans and projections, we believe that
our existing capital resources will be sufficient to meet our anticipated capital needs through the end of the second quarter of 2007.

We
incurred approximately $1,430,000 of legal, consulting and accounting expenses in the third and fourth quarters of 2005 associated with our response to governmental investigations and inquiries relating to certain sales of our products into Iran and
Syria and certain financial and accounting reporting matters. See Item 1. Legal Proceedings. Although we are unable to estimate the amount of additional legal expenses we may be required to incur to resolve these governmental
investigations and inquiries, we have incurred approximately $187,000 of legal and other fees and expenses in connection with these matters in the nine months ended September 30, 2006. We believe that additional legal and other costs and
expenses through the remainder of 2006 may be significant as we work to resolve these matters and continue to implement control procedures designed to prevent our products or services from being provided to customers in any foreign countries in
violation of applicable law.

On July 20, 2006, we received a proposed charging letter stating that the Department of Commerce had
reason to believe that we violated export control regulations arising out of sales between October 1999 and January 2004 of cardiac equipment to end-users in Iran without the required U.S. governmental authorization, and that the disclosures we made
and certified by Reinhard Schmidt, then the Companys Chief Executive Officer, regarding these transactions in October and November 2003 were false and misleading. The proposed charging letter also set forth possible administrative sanctions
which could be imposed arising out of these charges. On November 7, 2006, the Company signed a settlement agreement with the Department of Commerce to settle this matter prior to issuance of a formal charging letter with the payment of $244,000 in
civil penalties,



22



---

##### Table of Contents

which was accrued at September 30, 2006, and no restrictions on commercial and export activities. The Company had accrued $345,000 as of June 30, 2006
based on the proposed charging letter at the time. The Company will pay this penalty in the fourth quarter of 2006.

Notwithstanding the
agreement as to settlement terms with the Commerce Department, the investigations by the U.S. Treasury Department and the SEC have not been closed, and could result in findings that the Company violated applicable law resulting in additional civil,
administrative or criminal fines or penalties. The Treasury Department has orally indicated the maximum penalty the Department would be seeking is $44,000 with no denial of export privileges. The Company has made a settlement offer to the U.S.
Treasury Department and has accrued the $44,000 estimated penalty as of September 30, 2006. We cannot assure you that the ongoing investigations by the SEC or the U.S. Treasury Department will not result in significant costs, fines or penalties
that could, in the aggregate, have a material adverse effect on our business, financial condition, prospects or results of operations. The Company has made no provision for any future costs associated with these investigations or any costs
associated with the Companys defense or negotiations with the various governmental entities to resolve these outstanding issues.

Off-Balance
Sheet Arrangements

As of September 30, 2006, we did not have any off-balance sheet arrangements as defined in
Item 303(a)(4)(ii) of Regulation S-K.

Summary of Contractual Obligations

The following table summarizes our contractual cash obligations at September 30, 2006, and the effects such obligations are expected to have on
liquidity and cash flow in future periods. We do not have any other commercial commitments.



|                                   |  |                        |           |                  |   |           |  |           |           |               |   |        |  |   |  
|---------------------------------- |  | ---------------------- | --------- | ---------------- | - | --------- |  | --------- | --------- | ------------- | - | ------ |  | - | -
|                                   |  | Payments Due by Period
|Contractual Obligations            |  | Total                  |           | Less than 1 year |   | 1-3 years |  | 4-5 years |           | After 5 years
|Long-Term Debt (1)                 |  | $                      | 2,000,000 |                  | $ | 0         |  | $         | 2,000,000 |               | $ | 0      |  | $ | 0
|Operating Lease Obligations        |  | $                      | 220,000   |                  | $ | 120,000   |  | $         | 80,000    |               | $ | 20,000 |  | $ | 0
|Other Long Term Obligations (2)    |  | $                      | 0         |                  | $ | 0         |  | $         | 0         |               | $ | 0      |  | $ | 0
|                                   |  |                        |           |                  |   |           |  |           |           |               |   |        |  |   |  
|Total Contractual Cash Obligations |  | $                      | 2,220,000 |                  | $ | 120,000   |  | $         | 2,080,000 |               | $ | 20,000 |  | $ | 0
|                                   |  |                        |           |                  |   |           |  |           |           |               |   |        |  |   |  

---

|(1) | We are also contractually obligated to pay variable interest on the Long-Term Debt.
|--- | -----------------------------------------------------------------------------------



|(2) | The Company also has contractual obligations for certain licensing contracts. We have signed a license agreement with BSC that provides for a royalty payment on sales of RPM
units. This royalty is payable upon collection of sales. In addition, we have signed a software license agreement with Johnson and Johnson, in which all payments we made when the licenses are purchased. We also have other license agreements which
the Company may terminate unilaterally in the event that the technology is no longer deemed relevant.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Cautionary Statement Regarding
Forward-Looking Statements

In addition to historical information, this Quarterly Report on Form 10-Q contains forward-looking
statements relating to such matters as anticipated financial and operational performance, business prospects, technological developments, results of clinical trials, new products, research and development activities and similar matters. The Private
Securities Litigation Reform Act of 1995 provides a safe harbor for forward-looking statements. We emphasize to you that a variety of factors could cause our actual results and experience to differ materially from the anticipated results or other
expectations expressed in our forward-looking statements. When we use the words or phrases believe, anticipate, expect, intend, will likely result, estimate, project
or similar expressions in this Quarterly Report on Form 10-Q, we intend to identify such forward-looking statements, but they are not the exclusive means by which such statements are made. The forward-looking statements are only expectations and/or
predictions which are subject to risks and uncertainties, including the significant factors discussed under Risk Factors in our most recent Form 10-K, and general economic, market or business conditions, opportunities or lack of
opportunities that may be presented to us, competitive actions, changes in laws and regulations and



23



---

##### Table of Contents

other matters discussed herein in the section entitled Item 2Managements Discussion and Analysis of Financial Condition and Results of
Operations and in other sections herein.

We caution readers to review the cautionary statements set forth in this Quarterly Report
on Form 10-Q and in our other reports filed with the SEC and caution that other factors may prove to be important in affecting our business and results of operations. We caution you not to place undue reliance on these forward-looking statements,
which speak only as of the date of this Quarterly Report on Form 10-Q. We undertake no obligation to publicly revise these forward-looking statements to reflect events or circumstances that arise after the date of this report.



|Item 3. | Quantitative and Qualitative Disclosures About Market Risk
|------- | ----------------------------------------------------------

We are exposed to a variety of risks, including changes in interest rates affecting our outstanding debt balance and fixed rate investments of our cash and cash equivalents and foreign currency fluctuations. The Company does not have any
market risk with respect to such factors as commodity prices or equity prices. We do not invest in, or otherwise use, foreign currency or other derivative financial or derivative commodity instruments, and we do not engage in hedging transactions
for speculative or trading or any other purposes.

Interest Rate Risk

Our exposure to market risk for changes in interest rates relates primarily to our investment portfolio for our non-current debt obligations and our cash
and cash equivalents.

At September 30, 2006, the Convertible Note had approximately $2,000,000 principal amount outstanding. Interest
on the Convertible Note is based on the prime rate, with a floor of 4%. This floating rate debt may lead to additional interest expense if interest rates increase. Because management does not believe that our exposure to interest rate market risk is
material at this time, we have not developed or implemented a strategy to manage this market risk through the use of derivative financial instruments or otherwise. We will assess the significance of interest rate market risk from time to time and
will develop and implement strategies to manage that market risk as appropriate.

We invest our excess cash in money market funds and
government securities, which creates a degree of interest rate risk. Our primary exposure to market risk relates to changes in interest rates on our cash and cash equivalents. Our primary investment objective with respect to our cash and cash
equivalents is to preserve principal, while at the same time maximizing yields without significantly increasing risk.

Our portfolio
includes money markets funds and/or government securities. The diversity of our portfolio helps us to achieve our investment objective. As of September 30, 2006, 100% of our investment portfolio matures less than 90 days from the date of
purchase. Due to the short-term nature of these investments, we believe that we are not subject to any material market risk exposure, and as a result, the estimated fair value of our cash and cash equivalents approximates their principal amounts. If
market interest rates were to increase immediately and uniformly by 10% from levels at September 30, 2006, we estimate that the fair value of investment portfolio would decline by an immaterial amount.

Foreign Currency Risk

Our
international revenues were 29% and 20% of our total revenues in the nine months ended September 30, 2006 and 2005, respectively. Our international sales are made through international distributors, our direct sales force and sales to alliance
partners, with payments to the Company typically denominated in United States dollars and Euros. Approximately 5% of our sales are denominated in Euros. Management has determined that the impact of foreign currency risk is minimal since a majority
of our sales are billed in United States dollars. Our international business is subject to risks typical of an international business, including, but not limited to, differing economic conditions, changes in political climate, differing tax
structures, other regulations and restrictions, and foreign exchange rate volatility. Accordingly, our future results could be materially adversely affected by changes in these or other factors. We do not currently hedge our foreign currency
exposure.



|Item 4. | Controls and Procedures
|------- | -----------------------

As of September 30,
2006, the Company conducted an evaluation, under the supervision and with the participation of our principal executive officer and principal financial officer, of the effectiveness of the Companys disclosure controls and procedures (as defined
in Rule 13a-15 and 15d-15 of the Exchange Act). Based on this evaluation, our principal executive officer and principal financial officer concluded that our disclosure controls and procedures are effective to ensure that information required to be
disclosed by the Company in reports that it files or submits under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC rules and forms. It should be noted that the design of any system of
controls is based in part upon certain assumptions about the likelihood of future events, and there can



24



---

##### Table of Contents

be no assurance that any design will succeed in achieving its stated goals under all potential future conditions, regardless of how remote.

There was no change in the Companys internal controls over financial reporting during the Companys most recently completed fiscal quarter
that has materially affected, or is reasonably likely to materially effect, the Companys internal controls over financial reporting.

PART II. OTHER INFORMATION



|Item 1. | Legal Proceedings.
|------- | ------------------

During the second quarter of
2005, the Company received an Administrative Subpoena from the Bureau of Industry and Security of the United States Department of Commerce (the Department of Commerce) seeking production of records and documents relating to the sale
and/or export of the Companys products to Iran and to Syria. In the third quarter of 2005, the Company was informed that the United States Attorneys Office for the District of New Jersey had commenced a criminal investigation into the
same matter. In March 2006, the United States Attorneys Office informed the Company that it would not prosecute the Company in connection with this matter.

In a letter dated August 16, 2005, the Company was informed by the Philadelphia District Office of the Securities and Exchange Commission (the SEC District Office) that the SEC was conducting a
confidential, informal inquiry to determine whether there had been violations of certain provisions of the federal securities laws in connection with the Companys financial and accountings reporting, including relating to disclosures the
Company made in its Form 8-K filed with the Commission on August 12, 2005 regarding ongoing government investigations of sales by the Company of its products to Iran.

The Company is cooperating fully with the federal government in connection with these matters.

Based on the Companys investigation of these matters to date, management believes that a limited number of the Companys heart monitor systems
and components were distributed to medical facilities in Iran in prior periods without United States governmental authorization. We believe the aggregate revenues generated by these transactions were not material to the Companys cumulative
financial results during the period in which such transactions occurred, and the Company has taken steps to implement certain control procedures designed to prevent the Companys products or services from being provided to any foreign countries
in violation of applicable law.

The fact that certain of the Companys heart monitor systems were distributed to medical facilities
in Iran without United States governmental authorization was voluntarily disclosed by the Company in 2003 to the Department of Commerce and to the Office of Foreign Assets Control of the United States Treasury Department. The federal government is
also investigating the accuracy and completeness of those voluntary disclosures.

Separately, the Audit Committee of the Companys
Board of Directors has conducted an independent investigation into these matters and has retained outside counsel to assist it in its investigation. In the third quarter of 2005, the Company incurred approximately $911,000 in legal, consulting and
accounting expenses associated with the governmental and Audit Committee investigations. Additional amounts in the third quarter of 2005 over previously estimated costs were associated with the additional resources requirement for the
Commissions inquiry, additional document review, additional interviews and the termination of Reinhard Schmidt, our former President, Chief Executive Officer and Chief Operating Officer. In the fourth quarter of 2005, the Company incurred
$474,000 in legal, consulting and accounting expenses associated with the governmental and Audit Committee investigations and $45,000 associated with the Companys defense and negotiations with the government. In the first nine months of 2006,
the Company incurred approximately $187,000 in connection with negotiations with various governmental entities. Management cannot predict whether such fees and other expenses will be significantly higher as these costs, as well as penalties and
fines, are not estimable at this time.

On July 20, 2006, the Company received a proposed charging letter stating that the Department
of Commerce has reason to believe that the Company violated export control regulations arising out of sales between October 1999 and January 2004 of cardiac equipment to end-users in Iran without the required U.S. governmental authorization, and
that the disclosures the Company made and certified by Reinhardt Schmidt, then the Companys Chief Executive Officer, regarding these transactions in October and November 2003 were false and misleading. The proposed charging letter also sets
forth possible administrative sanctions which could be imposed arising out of these charges. On November 7, 2006, the Company signed an agreement with the Department of Commerce to settle this matter prior to issuance of a formal charging letter
with the payment of $244,000 in civil penalties, which was accrued at September 30, 2006, with no restrictions on commercial or export activities.



25



---

##### Table of Contents

Notwithstanding the agreement as to settlement terms with the Commerce Department, the investigations by
the U.S. Treasury Department and the SEC have not been closed, and could result in findings that the Company violated applicable law resulting in additional civil, administrative or criminal fines or penalties. The Treasury Department has orally
indicated the maximum penalty the Department would be seeking is $44,000 with no denial of export privileges. The Company has made a settlement offer to the Treasury Department and has accrued the $44,000 estimated penalty as of September 30,
2006. The Company cannot assure you that the ongoing investigations by the SEC or the U.S. Treasury Department will not result in significant costs, fines or penalties that could, in the aggregate, have a material adverse effect on our business,
financial condition, prospects or results of operations. The Company has made no provision for any future costs associated with these investigations or any costs associated with the Companys defense or negotiations with the various
governmental entities to resolve these outstanding issues.



|Item 1A. | Risk Factors.
|-------- | -------------

Sales of our products into Iran are under
investigation by the United States Department of Commerce, and we cannot assure you that such investigation will not result in significant fines or penalties that could have a material adverse effect on the Companys business, financial
condition, prospects, or results of operations.

The United States Department of Commerce has requested certain information relating
to, and is conducting an investigation into, certain sales of our products into Iran. In addition, the SEC is conducting an informal inquiry to determine whether there have been violations of certain provisions of the federal securities laws in
connection with the Companys financial and accounting reporting, including relating to disclosures the Company made in its Form 8-K filed with the Commission on August 12, 2005 regarding the ongoing government investigation of sales by
the Company of its products into Iran. We are cooperating fully with the federal government in connection with these matters. In addition, the United States Department of Justice, through the United States Attorneys Office for the District of
New Jersey, had also requested certain information and initiated an investigation into the sales of our products into Iran. In March 2006, the United States Attorneys Office for the District of New Jersey informed the Company that it would not
prosecute the Company in connection with this matter.

Based on the Companys investigation of these matters to date, management
believes that a limited number of the Companys heart monitor systems were distributed to medical facilities in Iran in prior periods without United Sates governmental authorization. We believe the aggregate revenues generated by these
transactions were not material to the Companys cumulative financial results during the period in which the transactions occurred. At this time, we do not have a license to sell products in Iran and have not entered into any agreements with
distributors to distribute our products in Iran. We have incurred legal, consulting and accounting expenses associated with the investigations by the United States Department of Justice, Department of Commerce and the SEC, amounting to $911,000 in
the third quarter of 2005 and $519,000 in the fourth quarter of 2005. In the first nine months of 2006, the Company incurred approximately $187,000 in connection with negotiations with various governmental entities. We cannot assure you that the
ongoing investigations by the Department of Commerce and the SEC will not result in significant costs, fines or penalties that could have a material adverse effect on our business, financial condition, prospects, or results of operations.

On July 20, 2006, the Company received a proposed charging letter stating that the Department of Commerce has reason to believe that
the Company violated export control regulations arising out of sales between October 1999 and January 2004 of cardiac equipment to end-users in Iran without the required U.S. Government authorization, and that the disclosures the Company made and
certified by Reinhardt Schmidt, then the Companys Chief Executive Officer, regarding these transactions in October and November 2003 were false and misleading. The proposed charging letter also sets forth possible administrative sanctions
which could be imposed arising out of these charges. The Company has signed a settlement agreement on November 7, 2006 with the Department of Commerce to settle this matter prior to issuance of a formal charging letter with the payment of $244,000
in civil penalties, which was accrued at September 30, 2006, with no restrictions on commercial or export activities.

Notwithstanding
the agreement as to settlement terms with the Department of Commerce, the investigations by the U.S. Treasury Department and the SEC have not been closed, and could result in findings that the Company violated applicable law resulting in additional
civil, administrative or criminal fines or penalties. The Treasury Department has orally indicated the maximum penalty the Department would be seeking is $44,000 with no denial of export privileges. The Company has made a settlement offer to the
Treasury Department and has accrued the $44,000 estimated penalty at September 30, 2006. The Company cannot assure you that the ongoing investigations by the SEC or the U.S. Treasury Department will not result in significant costs, fines or
penalties that could, in the aggregate, have a material adverse effect on our business, financial condition, prospects or results of operations. The Company has made no provision for any future costs associated



26



---

##### Table of Contents

with these investigations or any costs associated with the Companys defense or negotiations with the various governmental entities to resolve these
outstanding issues.



|Item 2. | Unregistered Sales of Equity Securities and Use of Proceeds.
|------- | ------------------------------------------------------------

(a) None.

(b) None.

(c) None.



|Item 3. | Defaults Upon Senior Securities.
|------- | --------------------------------

(a) None.

(b) None.



|Item 4. | Submission of Matters to a Vote of Security Holders.
|------- | ----------------------------------------------------

None.



|Item 5. | Other Information.
|------- | ------------------

(a) None.

(b) None.



|Item 6. | Exhibits.
|------- | ---------

The exhibits are listed in the Exhibit
Index appearing at page 29 herein.



27



---

##### Table of Contents

SIGNATURES

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



|                        |  |  |  |                                  |  |                     |  |                                                                     
|----------------------- |  |  |  | -------------------------------- |  | ------------------- |  | --------------------------------------------------------------------
|                        |  |  |  | EP MEDSYSTEMS, INC. (Registrant)
|                        |  |  | 
|Date: November 14, 2006 |  |  |  | By:                              |  | /s/ David Bruce    
|                        |  |  |  |                                  |  |                     |  | David Bruce                                                         
|                        |  |  |  |                                  |  |                     |  | President and Chief Executive Officer (Principal Executive Officer) 
|                        |  |  |  |                                 
|                        |  |  | 
|Date: November 14, 2006 |  |  |  | By:                              |  | /s/ Matthew C. Hill
|                        |  |  |  |                                  |  |                     |  | Matthew C. Hill                                                     
|                        |  |  |  |                                  |  |                     |  | Chief Financial Officer (Principal Financial and Accounting Officer)



28



---

##### Table of Contents

Index to Exhibits



|              |  |                                                                                                                        
|------------- |  | -----------------------------------------------------------------------------------------------------------------------
|ExhibitNumber |  | Description                                                                                                            
|              | 
|31.1          |  | Certification Pursuant to Rule 13a-14(a) and 15d-14(a) under the Securities Exchange Act of 1934, as amended.          
|              | 
|31.2          |  | Certification Pursuant to Rule 13a-14(a) and 15d-14(a) under the Securities Exchange Act of 1934, as amended.          
|              | 
|32.1          |  | Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|              | 
|32.2          |  | Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

---



29