---

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549



---

FORM 10-Q



---



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

FOR THE QUARTERLY PERIOD ENDED March 31, 2006

or



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

For the transition period from  to

Commission File Number 0-28414



---

UROLOGIX, INC.

(Exact name of registrant as specified in its charter)



---

|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|Minnesota                                                      |  | 41-1697237                          
|(State or other jurisdiction of incorporation or organization) |  | (I.R.S. Employer Identification No.)

14405 21st Avenue North, Minneapolis, MN 55447

(Address of principal executive offices)

Registrants telephone number, including area code: (763) 475-1400



---

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934
during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.    Yes  x    No ̈

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

Large Accelerated Filer ̈Accelerated Filer  x    Non-Accelerated Filer ̈

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

As of May 1, 2006, the Company
had outstanding 14,327,795 shares of common stock, $.01 par value.



---



---

PART I  FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

Urologix, Inc.

Condensed Balance Sheets

(In thousands, except per share data)



|                                                                                                        |  |               |         |   |               |   |         |  
|------------------------------------------------------------------------------------------------------- |  | ------------- | ------- | - | ------------- | - | ------- | -
|                                                                                                        |  | March 31,2006 |         |   | June 30, 2005 |  
|                                                                                                        |  | (unaudited)   |         |   | (*)           |  
|ASSETS                                                                                                  |  |               |         |   |               |   |         |  
|Current assets:                                                                                         |  |               |         |   |               |   |         |  
|Cash and cash equivalents                                                                               |  | $             | 10,824  |   |               | $ | 10,599  |  
|Available-for-sale investments                                                                          |  |               |        |   |               |   | 171     |  
|Accounts receivable, net of allowances of $183 and $167                                                 |  |               | 4,455   |   |               |   | 4,243   |  
|Inventories                                                                                             |  |               | 3,307   |   |               |   | 1,742   |  
|Prepaids and other current assets                                                                       |  |               | 198     |   |               |   | 252     |  
|                                                                                                        |  |               |         |   |               |   |         |  
|Total current assets                                                                                    |  |               | 18,784  |   |               |   | 17,007  |  
|                                                                                                        |  |               |         |   |               |   |         |  
|Property and equipment:                                                                                 |  |               |         |   |               |   |         |  
|Property and equipment                                                                                  |  |               | 11,176  |   |               |   | 9,977   |  
|Less accumulated depreciation                                                                           |  |               | (8,397  | ) |               |   | (7,526  | )
|                                                                                                        |  |               |         |   |               |   |         |  
|Property and equipment, net                                                                             |  |               | 2,779   |   |               |   | 2,451   |  
|Other assets                                                                                            |  |               | 1,387   |   |               |   | 1,670   |  
|Goodwill                                                                                                |  |               | 10,193  |   |               |   | 10,193  |  
|Other intangible assets, net                                                                            |  |               | 7,286   |   |               |   | 7,785   |  
|                                                                                                        |  |               |         |   |               |   |         |  
|Total assets                                                                                            |  | $             | 40,429  |   |               | $ | 39,106  |  
|                                                                                                        |  |               |         |   |               |   |         |  
|LIABILITIES AND SHAREHOLDERS EQUITY                                                                    |  |               |         |   |               |   |         |  
|Current liabilities:                                                                                    |  |               |         |   |               |   |         |  
|Accounts payable                                                                                        |  | $             | 1,785   |   |               | $ | 1,533   |  
|Accrued compensation                                                                                    |  |               | 275     |   |               |   | 811     |  
|Other accrued expenses                                                                                  |  |               | 928     |   |               |   | 1,175   |  
|Deferred income                                                                                         |  |               | 248     |   |               |   | 314     |  
|                                                                                                        |  |               |         |   |               |   |         |  
|Total current liabilities                                                                               |  |               | 3,236   |   |               |   | 3,833   |  
|Deferred tax liability                                                                                  |  |               | 1,340   |   |               |   | 1,152   |  
|Deferred income                                                                                         |  |               | 758     |   |               |   | 896     |  
|Other accrued expenses                                                                                  |  |               | 50      |   |               |   | 80      |  
|                                                                                                        |  |               |         |   |               |   |         |  
|Total liabilities                                                                                       |  |               | 5,384   |   |               |   | 5,961   |  
|                                                                                                        |  |               |         |   |               |   |         |  
|COMMITMENTS AND CONTINGENCIES (Note 9)                                                                  |  |               |         |   |               |   |         |  
|Shareholders equity:                                                                                   |  |               |         |   |               |   |         |  
|Common stock, $.01 par value, 25,000 shares authorized; 14,328 and 14,308 shares issued and outstanding |  |               | 143     |   |               |   | 143     |  
|Additional paid-in capital                                                                              |  |               | 111,171 |   |               |   | 110,110 |  
|Accumulated deficit                                                                                     |  |               | (76,278 | ) |               |   | (77,107 | )
|Accumulated other comprehensive income (loss)                                                           |  |               | 9       |   |               |   | (1      | )
|                                                                                                        |  |               |         |   |               |   |         |  
|Total shareholders equity                                                                              |  |               | 35,045  |   |               |   | 33,145  |  
|                                                                                                        |  |               |         |   |               |   |         |  
|Total liabilities and shareholders equity                                                              |  | $             | 40,429  |   |               | $ | 39,106  |  
|                                                                                                        |  |               |         |   |               |   |         |  

---

|(*) | The Balance Sheet at June 30, 2005 has been derived from the audited financial statements at that date but does not include all of the information and footnotes required by
generally accepted accounting principles for complete financial statements.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

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



---

Urologix, Inc.

Condensed Statements of Operations

(In thousands, except per share data)

(Unaudited)



|                                                                         |  |                             |        |   |                            |   |        |      |  |   |        |   |  |   |        |  
|------------------------------------------------------------------------ |  | --------------------------- | ------ | - | -------------------------- | - | ------ | ---- |  | - | ------ | - |  | - | ------ | -
|                                                                         |  | Three Months EndedMarch 31, |        |   | Nine Months EndedMarch 31, |  
|                                                                         |  | 2006                        |        |   | 2005                       |   |        | 2006 |  |   | 2005   |  
|Sales                                                                    |  | $                           | 6,551  |   |                            | $ | 6,524  |      |  | $ | 19,243 |   |  | $ | 18,925 |  
|Cost of goods sold                                                       |  |                             | 2,183  |   |                            |   | 2,002  |      |  |   | 6,397  |   |  |   | 5,751  |  
|                                                                         |  |                             |        |   |                            |   |        |      |  |   |        |   |  |   |        |  
|Gross profit                                                             |  |                             | 4,368  |   |                            |   | 4,522  |      |  |   | 12,846 |   |  |   | 13,174 |  
|                                                                         |  |                             |        |   |                            |   |        |      |  |   |        |   |  |   |        |  
|Costs and expenses:                                                      |  |                             |        |   |                            |   |        |      |  |   |        |   |  |   |        |  
|Selling, general and administrative                                      |  |                             | 3,241  |   |                            |   | 2,926  |      |  |   | 9,634  |   |  |   | 8,454  |  
|Research and development                                                 |  |                             | 701    |   |                            |   | 795    |      |  |   | 2,282  |   |  |   | 2,230  |  
|Amortization of intangible assets                                        |  |                             | 41     |   |                            |   | 41     |      |  |   | 123    |   |  |   | 123    |  
|                                                                         |  |                             |        |   |                            |   |        |      |  |   |        |   |  |   |        |  
|Total costs and expenses                                                 |  |                             | 3,983  |   |                            |   | 3,762  |      |  |   | 12,039 |   |  |   | 10,807 |  
|                                                                         |  |                             |        |   |                            |   |        |      |  |   |        |   |  |   |        |  
|Operating earnings                                                       |  |                             | 385    |   |                            |   | 760    |      |  |   | 807    |   |  |   | 2,367  |  
|Interest income, net                                                     |  |                             | 102    |   |                            |   | 34     |      |  |   | 247    |   |  |   | 91     |  
|                                                                         |  |                             |        |   |                            |   |        |      |  |   |        |   |  |   |        |  
|Net earnings before taxes                                                |  |                             | 487    |   |                            |   | 794    |      |  |   | 1,054  |   |  |   | 2,458  |  
|Provision for income taxes                                               |  |                             | (123   | ) |                            |   | (108   | )    |  |   | (225   | ) |  |   | (327   | )
|                                                                         |  |                             |        |   |                            |   |        |      |  |   |        |   |  |   |        |  
|Net earnings                                                             |  | $                           | 364    |   |                            | $ | 686    |      |  | $ | 829    |   |  | $ | 2,131  |  
|                                                                         |  |                             |        |   |                            |   |        |      |  |   |        |   |  |   |        |  
|Net earnings per common share - basic                                    |  | $                           | 0.03   |   |                            | $ | 0.05   |      |  | $ | 0.06   |   |  | $ | 0.15   |  
|                                                                         |  |                             |        |   |                            |   |        |      |  |   |        |   |  |   |        |  
|Net earnings per common share - diluted                                  |  | $                           | 0.03   |   |                            | $ | 0.05   |      |  | $ | 0.06   |   |  | $ | 0.14   |  
|                                                                         |  |                             |        |   |                            |   |        |      |  |   |        |   |  |   |        |  
|Weighted average number of shares used in basic per share calculations   |  |                             | 14,323 |   |                            |   | 14,304 |      |  |   | 14,316 |   |  |   | 14,270 |  
|                                                                         |  |                             |        |   |                            |   |        |      |  |   |        |   |  |   |        |  
|Weighted average number of shares used in diluted per share calculations |  |                             | 14,362 |   |                            |   | 14,606 |      |  |   | 14,369 |   |  |   | 14,834 |  
|                                                                         |  |                             |        |   |                            |   |        |      |  |   |        |   |  |   |        |  

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



---

Urologix, Inc.

Condensed Statements of Cash Flows

(In thousands)

(Unaudited)



|                                                                                    |  |                             |        |   |      |   |        |  
|----------------------------------------------------------------------------------- |  | --------------------------- | ------ | - | ---- | - | ------ | -
|                                                                                    |  | Nine Months Ended March 31, |       
|                                                                                    |  | 2006                        |        |   | 2005 |  
|Operating Activities:                                                               |  |                             |        |   |      |   |        |  
|Net earnings                                                                        |  | $                           | 829    |   |      | $ | 2,131  |  
|Adjustments to reconcile net earnings to net cash provided by operating activities: |  |                             |        |   |      |   |        |  
|Depreciation and amortization                                                       |  |                             | 1,509  |   |      |   | 1,422  |  
|Provision for bad debts                                                             |  |                             | 16     |   |      |   | 58     |  
|Loss on disposal of assets                                                          |  |                             | 1      |   |      |   |       |  
|Employee stock-based compensation expense                                           |  |                             | 992    |   |      |   |       |  
|Deferred income taxes                                                               |  |                             | 188    |   |      |   | 204    |  
|Change in operating items:                                                          |  |                             |        |   |      |   |        |  
|Accounts receivable                                                                 |  |                             | (228   | ) |      |   | (668   | )
|Inventories                                                                         |  |                             | (2,146 | ) |      |   | (599   | )
|Prepaids and other assets                                                           |  |                             | 337    |   |      |   | 473    |  
|Accounts payable                                                                    |  |                             | 252    |   |      |   | 362    |  
|Accrued expenses and deferred income                                                |  |                             | (1,017 | ) |      |   | (1,039 | )
|                                                                                    |  |                             |        |   |      |   |        |  
|Net cash provided by operating activities                                           |  |                             | 733    |   |      |   | 2,344  |  
|                                                                                    |  |                             |        |   |      |   |        |  
|Investing Activities:                                                               |  |                             |        |   |      |   |        |  
|Purchase of property and equipment                                                  |  |                             | (758   | ) |      |   | (92    | )
|Proceeds from sale/maturity of available-for-sale investments                       |  |                             | 181    |   |      |   | 1,679  |  
|                                                                                    |  |                             |        |   |      |   |        |  
|Net cash (used for) provided by investing activities                                |  |                             | (577   | ) |      |   | 1,587  |  
|                                                                                    |  |                             |        |   |      |   |        |  
|Financing Activities:                                                               |  |                             |        |   |      |   |        |  
|Payments made on note payable                                                       |  |                             |       |   |      |   | (104   | )
|Proceeds from exercise of stock options                                             |  |                             | 69     |   |      |   | 442    |  
|                                                                                    |  |                             |        |   |      |   |        |  
|Net cash provided by financing activities                                           |  |                             | 69     |   |      |   | 338    |  
|                                                                                    |  |                             |        |   |      |   |        |  
|Net increase in cash and cash equivalents                                           |  |                             | 225    |   |      |   | 4,269  |  
|Cash and cash equivalents:                                                          |  |                             |        |   |      |   |        |  
|Beginning of period                                                                 |  |                             | 10,599 |   |      |   | 5,142  |  
|                                                                                    |  |                             |        |   |      |   |        |  
|End of period                                                                       |  | $                           | 10,824 |   |      | $ | 9,411  |  
|                                                                                    |  |                             |        |   |      |   |        |  
|Supplemental cash-flow information                                                  |  |                             |        |   |      |   |        |  
|Cash paid during the period for interest                                            |  | $                           |       |   |      | $ | 16     |  
|Net value of inventory transferred to property and equipment                        |  | $                           | 581    |   |      | $ | 618    |  

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



---

Urologix, Inc.

Notes to Condensed Financial Statements

March 31, 2006

(Unaudited)

1. Basis of presentation

The accompanying unaudited condensed financial statements of Urologix, Inc. (the Company or Urologix) have been
prepared in accordance with generally accepted accounting principles for interim financial information and with the instructions for Form 10-Q and Article 10 of Regulation S-X. The balance sheet as of March 31, 2006 and the statements of
operations for the three and nine month periods ended March 31, 2006 and 2005 and the statements of cash flows for the nine month periods ended March 31, 2006 and 2005 are unaudited but include all adjustments (consisting of normal
recurring adjustments) necessary for a fair presentation of the financial position at such date and the operating results and cash flows for those periods. Certain information normally included in financial statements and related footnotes prepared
in accordance with generally accepted accounting principles has been condensed or omitted pursuant to the rules and regulations of the Securities and Exchange Commission. The accompanying financial statements should be read in conjunction with the
financial statements and notes included in Urologix Annual Report on Form 10-K for the year ended June 30, 2005.

Results for
any interim period shown in this report are not necessarily indicative of results to be expected for any other interim period or for the entire year. Certain prior year amounts have been reclassified to conform to current year presentation.

2. Use of Estimates

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



---

Urologix, Inc.

Notes to Condensed Financial Statements

March 31, 2006

(Unaudited)

3. Stock-Based Compensation

We have a stock option plan that provides for the granting of incentive stock options to employees and nonqualified stock options to
employees, directors and consultants. As of March 31, 2006, we had reserved 4,450,910 shares of common stock under this plan, and 1,050,305 shares were available for future grants. Options expire ten years from the date of grant and typically
vest 25 percent after the first year of service with the remaining vesting 1/36theach month thereafter. Under the
current terms of our stock option plan, persons serving as non-employee directors at the date of the annual shareholder meeting automatically receive a grant to purchase 10,000 shares of common stock at a price equal to fair market value on the date
of grant. Generally, such options are immediately exercisable on the date of grant, and expire 10 years from the date of grant, subject to earlier termination one year after the person ceases to be a director of the Company.

In addition to the stock option plan described above, Fred B. Parks, the Companys Chairman and Chief Executive Officer, received an option to
purchase 225,000 shares in connection with his original employment agreement dated May 21, 2003. The option is a non-qualified option exercisable at a price of $2.75. The 225,000 share grant began vesting over the period commencing on
May 27, 2003 and ends on May 27, 2007, with 56,268 shares vesting on May 27, 2004, and 1/36th of the remaining 168,732 shares vesting on the 27th of each of the 36 months following May 27, 2004.

On July 1, 2005 we adopted the fair value recognition provisions of SFAS No. 123R Share-Based Payment using the modified
prospective method. As a result, our fiscal 2006 results of operations reflect compensation expense for new stock options granted and vested in fiscal 2006 under our stock incentive plan, and the unvested portion of previous stock option grants
which vested during fiscal 2006. Amounts recognized in the financial statements related to stock-based compensation for the three and nine month periods ended March 31, 2006 were as follows (in thousands, except per share amounts):



|                                    |  |                                 |      |                                |   |     
|----------------------------------- |  | ------------------------------- | ---- | ------------------------------ | - | ----
|                                    |  | Three monthsended March 31,2006 |      | Nine monthsended March 31,2006
|Cost of goods sold                  |  | $                               | 14   |                                | $ | 39  
|Selling, general and administrative |  |                                 | 241  |                                |   | 827 
|Research and development            |  |                                 | 36   |                                |   | 126 
|                                    |  |                                 |      |                                |   |     
|Total stock-based compensation      |  | $                               | 291  |                                | $ | 992 
|                                    |  |                                 |      |                                |   |     
|Impact on net earnings per share:   |  |                                 |      |                                |   |     
|Basic                               |  | $                               | 0.02 |                                | $ | 0.07
|Diluted                             |  | $                               | 0.02 |                                | $ | 0.07



---

Urologix, Inc.

Notes to Condensed Financial Statements

March 31, 2006

(Unaudited)

Prior to July 1,
2005, we accounted for stock-based employee compensation arrangements in accordance with the provisions and related interpretations of Accounting Principles Board Opinion 25, Accounting for Stock Issued to Employees. Had compensation
cost for stock-based compensation been determined consistent with SFAS No. 123, the net earnings and net earnings per share would have been adjusted to the following pro-forma amounts (in thousands, except for per share data):



|                                                                                                     |  |                                   |      |   |                                  |   |        |  
|---------------------------------------------------------------------------------------------------- |  | --------------------------------- | ---- | - | -------------------------------- | - | ------ | -
|                                                                                                     |  | Three months ended March 31, 2005 |      |   | Nine months ended March 31, 2005 |  
|Net earnings, as reported                                                                            |  | $                                 | 686  |   |                                  | $ | 2,131  |  
|Employee stock-based compensation included in net earnings                                           |  |                                   |     |   |                                  |   |       |  
|Total stock-based employee compensation expense determined under fair value based method, net of tax |  |                                   | (725 | ) |                                  |   | (1,966 | )
|                                                                                                     |  |                                   |      |   |                                  |   |        |  
|Pro forma net earnings                                                                               |  | $                                 | (39  | ) |                                  | $ | 165    |  
|                                                                                                     |  |                                   |      |   |                                  |   |        |  
|Net earnings per share:                                                                              |  |                                   |      |   |                                  |   |        |  
|Basic - as reported                                                                                  |  | $                                 | 0.05 |   |                                  | $ | 0.15   |  
|Basic - pro forma                                                                                    |  | $                                 | 0.00 |   |                                  | $ | 0.01   |  
|                                                                                                     |  |                                  
|Diluted - as reported                                                                                |  | $                                 | 0.05 |   |                                  | $ | 0.14   |  
|Diluted - pro forma                                                                                  |  | $                                 | 0.00 |   |                                  | $ | 0.01   |  

The fair value of each option grant is estimated on the date of grant using the Black-Scholes
option-pricing model. We use historical data to estimate expected volatility, the period of time that option grants are expected to be outstanding, as well as employee termination behavior. The risk-free rate is based on the U.S. Treasury yield
curve in effect at the time of grant for the estimated life of the option. The following weighted-average assumptions were used to estimate the fair value of options granted during the nine-month periods ended March 31, 2006 and 2005 using the
Black-Scholes option-pricing model:



|                         |  |         |   |  |         |  
|------------------------ |  | ------- | - |  | ------- | -
|                         |  | 2006    |   |  | 2005    |  
|Volatility               |  | 86.6    | % |  | 88.3    | %
|Risk-free interest rates |  | 4.1     | % |  | 3.0     | %
|Expected option life     |  | 4 years |   |  | 4 years |  
|Stock dividend yield     |  |        |   |  |        |  



---

Urologix, Inc.

Notes to Condensed Financial Statements

March 31, 2006

(Unaudited)

A summary of our option
activity for the nine-month period ended March 31, 2006 is as follows:



|                              |  |                   |  |                                        |      |                                        |     |                          |  
|----------------------------- |  | ----------------- |  | -------------------------------------- | ---- | -------------------------------------- | --- | ------------------------ | -
|                              |  | Number of Options |  | Weighted-avg.Exercise Price Per Option |      | Weighted-avg.RemainingContractual Term |     | Aggregate IntrinsicValue
|Outstanding at July 1, 2005   |  | 1,574,800         |  | $                                      | 6.60 |                                        |     |                          |  
|Options granted               |  | 387,500           |  |                                        | 5.11 |                                        |     |                          |  
|Options forfeited             |  | 112,678           |  |                                        | 6.80 |                                        |     |                          |  
|Options expired               |  | 80,623            |  |                                        | 9.82 |                                        |     |                          |  
|Options exercised             |  | 20,069            |  |                                        | 3.44 |                                        |     |                          |  
|Outstanding at March 31, 2006 |  | 1,748,930         |  |                                        | 6.12 |                                        | 6.7 |                          | 
|Exercisable at March 31, 2006 |  | 1,090,312         |  |                                        | 6.44 |                                        | 6.6 |                          | 

There is no aggregate intrinsic value for options outstanding or exercisable at March 31, 2006 as the average
price of our stock for the nine month period ended March 31, 2006 was less than the average exercise price of options outstanding or exercisable.

The weighted average fair value of our options at their grant date was approximately $3.16 and $6.82 for the nine-month periods ended March 31, 2006 and 2005, respectively. The total intrinsic value of options
exercised during the nine-month periods ended March 31, 2006 and 2005 was approximately $15,000 and $568,000, respectively.

A summary
of the status of our nonvested shares as of March 31, 2006 is as follows:



|                            |  |                   |   |  |                                   
|--------------------------- |  | ----------------- | - |  | ----------------------------------
|                            |  | Number of Options |   |  | Weighted-avg. Grant-DateFair Value
|Nonvested at July 1, 2005   |  | 668,584           |   |  | 4.15                              
|Options granted             |  | 387,500           |   |  | 3.16                              
|Options forfeited           |  | (112,678          | ) |  | 4.26                              
|Options vested              |  | (284,788          | ) |  | 4.06                              
|Nonvested at March 31, 2006 |  | 658,618           |   |  | 3.44                              

As of March 31, 2006, there was $2.3 million of total unrecognized compensation cost related
to nonvested share-based compensation granted under our plan. That cost is expected to be recognized over a weighted-average period of 2.4 years. The total fair value of shares vested during the nine-month periods ended March 31, 2006 and 2005
were $1.2 million and $1.4 million, respectively.



---

Urologix, Inc.

Notes to Condensed Financial Statements

March 31, 2006

(Unaudited)

4. Basic and diluted earnings per
share

Basic earnings per share was computed by dividing the net earnings by the weighted average number of shares of common stock
outstanding during the periods presented. Diluted earnings per share was computed by dividing the net earnings by the weighted average number of shares of common stock outstanding plus all dilutive potential common shares that result from stock
options. The number of shares used in the earnings per share computations are as follows (in thousands):



|                                                     |  |                             |  |                            |  |        |  |       
|---------------------------------------------------- |  | --------------------------- |  | -------------------------- |  | ------ |  | ------
|                                                     |  | Three monthsended March 31, |  | Nine monthsended March 31,
|                                                     |  | 2006                        |  | 2005                       |  | 2006   |  | 2005  
|Weighted average common shares outstanding - basic   |  | 14,323                      |  | 14,304                     |  | 14,316 |  | 14,270
|Dilutive effect of stock options                     |  | 39                          |  | 302                        |  | 53     |  | 564   
|                                                     |  |                             |  |                            |  |        |  |       
|Weighted average common shares outstanding - diluted |  | 14,362                      |  | 14,606                     |  | 14,369 |  | 14,834
|                                                     |  |                             |  |                            |  |        |  |       

The dilutive effect of stock options in the above table excludes 1.4 million and 598,000,
respectively, for the three month periods ended March 31, 2006 and 2005, and 1.2 million and 431,000, respectively, for the nine month periods ended March 31, 2006 and 2005 of options for which the exercise price was higher than the
average market price.

5. Inventories



|                  |  |               |       |              |   |      
|----------------- |  | ------------- | ----- | ------------ | - | -----
|                  |  | March 31,2006 |       | June 30,2005
|Raw materials     |  | $             | 2,041 |              | $ | 1,153
|Work in process   |  |               | 551   |              |   | 320  
|Finished goods    |  |               | 715   |              |   | 269  
|                  |  |               |       |              |   |      
|Total inventories |  | $             | 3,307 |              | $ | 1,742
|                  |  |               |       |              |   |      



---

Urologix, Inc.

Notes to Condensed Financial Statements

March 31, 2006

(Unaudited)

6. Other intangible assets, net

Other intangible assets consist of developed technologies, customer base and trademarks. Developed technologies and customer base are
amortized using the straight-line method over their estimated useful lives of 15 and 14 years, respectively. The trademark asset is considered to be an intangible with an indefinite useful life, and it will not be amortized until its useful life is
determined to be no longer indefinite.

Balances of other intangible assets, net, were as follows (in thousands):



|                              |  |                      |       |                         |   |       |  |   |      
|----------------------------- |  | -------------------- | ----- | ----------------------- | - | ----- |  | - | -----
|                              |  | As of March 31, 2006
|                              |  | CarryingAmount       |       | AccumulatedAmortization |   | Net  
|Amortizing intangibles:       |  |                      |       |                         |   |       |  |   |      
|Developed technologies        |  | $                    | 7,500 |                         | $ | 2,750 |  | $ | 4,750
|Customer base                 |  |                      | 2,300 |                         |   | 904   |  |   | 1,396
|                              |  |                      |       |                         |   |       |  |   |      
|Subtotal                      |  |                      | 9,800 |                         |   | 3,654 |  |   | 6,146
|                              |  |                      |       |                         |   |       |  |   |      
|Non-amortizing intangibles:   |  |                      |       |                         |   |       |  |   |      
|Trademarks                    |  |                      |       |                         |   |       |  |   | 1,140
|                              |  |                      |       |                         |   |       |  |   |      
|Total other intangible assets |  |                      |       |                         |   |       |  | $ | 7,286
|                              |  |                      |       |                         |   |       |  |   |      

7. Comprehensive earnings

Comprehensive earnings includes all changes in equity during a period except those resulting from investments by and distributions to shareholders. Our comprehensive earnings are as follows (in thousands):



|                                                       |  |                             |     |                            |   |      |  |      |     |  |   |       |  
|------------------------------------------------------ |  | --------------------------- | --- | -------------------------- | - | ---- |  | ---- | --- |  | - | ----- | -
|                                                       |  | Three months endedMarch 31, |     | Nine months endedMarch 31, |  
|                                                       |  | 2006                        |     | 2005                       |   | 2006 |  | 2005 |    
|Net earnings                                           |  | $                           | 364 |                            | $ | 686  |  | $    | 829 |  | $ | 2,131 |  
|Change in net unrealized gains (losses) on investments |  |                             | 1   |                            |   |     |  |      | 10  |  |   | (10   | )
|                                                       |  |                             |     |                            |   |      |  |      |     |  |   |       |  
|Comprehensive income                                   |  | $                           | 365 |                            | $ | 686  |  | $    | 839 |  | $ | 2,121 |  
|                                                       |  |                             |     |                            |   |      |  |      |     |  |   |       |  



---

Urologix, Inc.

Notes to Condensed Financial Statements

March 31, 2006

(Unaudited)

8. Warranty

Some of our products are covered by warranties against defects in material and workmanship for periods of up to twenty-four months. We record a liability
for warranty claims at the time of sale. The amount of the liability is based on the trend in the historical ratio of product failure rates, material usage and service delivery costs to sales, the historical length of time between the sale and
resulting warranty claim and other factors.

Warranty provisions and claims for the nine month periods ended March 31, 2006 and 2005
were as follows (in thousands):



|            |  |                             |     |                     |   |                 |  |   |                            |   |  |   |    
|----------- |  | --------------------------- | --- | ------------------- | - | --------------- |  | - | -------------------------- | - |  | - | ---
|Fiscal Year |  | Beginning Balance at
July 1 |     | Warranty Provisions |   | Warranty Claims |  |   | Ending Balance at March 31
|2006        |  | $                           | 141 |                     | $ | 165             |  | $ | (198                       | ) |  | $ | 108
|            |  |                             |     |                    
|2005        |  | $                           | 215 |                     | $ | 238             |  | $ | (310                       | ) |  | $ | 143

9. Legal Proceedings

Our business exposes us to product liability claims that are inherent in the testing, production, marketing and sale of medical devices. Management believes any losses that may occur from these matters are adequately
covered by insurance, and the ultimate outcome of these matters will not have a material effect on the financial position or results of operations of the Company.

10. Asset Acquisition

During the first quarter of fiscal 2006 we acquired the Cooled ThermoTherapy assets of three regional
mobile service providers for a purchase price of $391,000. The asset acquisition was to facilitate the launch of our own Cooled ThermoTherapy mobile service also during the first quarter of fiscal 2006. The purchase price was assigned to the fair
value of the assets acquired as follows (in thousands):



|          |  |   |    
|--------- |  | - | ---
|Equipment |  | $ | 309
|Inventory |  |   | 81 
|Supplies  |  |   | 1  
|          |  |   |    
|          |  | $ | 391
|          |  |   |    



---

ITEM 2. MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS

The following is a discussion and analysis of Urologix financial condition and results of operations as of and for the
three and nine month periods ended March 31, 2006 and 2005. This section should be read in conjunction with the condensed financial statements and related notes in Item 1 of this report and Urologix Annual Report on Form 10-K for the
year ended June 30, 2005.

Cautionary Note Regarding Forward-Looking Statements

This Managements Discussion and Analysis of Financial Condition and Results of Operations contains, in addition to historical information,
forward-looking statements that are based on our current expectations, beliefs, intentions or future strategies. These statements are subject to risks and uncertainties that could cause actual results to differ materially from the statements,
including the need to maintain profitability and increase revenues; the rate of adoption of Cooled ThermoTherapy (transurethral microwave thermotherapy) products, our sole products, by the medical community; approval by the FDA of the
Companys products; the ability of third-party suppliers to produce and supply products; the impact of competitive treatments, products and pricing; the Companys ability to develop and market new products, including the company-owned
Cooled ThermoTherapy mobile service and the CoolWave  control unit, and the Companys ability to generate revenue from new products; the development and effectiveness of the Companys sales organization and marketing efforts;
developments in the reimbursement environment for the Companys products including the determination of reimbursement rates for Cooled ThermoTherapy; the Companys ability to successfully defend its intellectual property against
infringement and the cost and expense associated with that effort. We caution readers not to place undue reliance on any of these forward-looking statements, which speak only as of the date made. A detailed discussion of risks and uncertainties may
be found below in Factors That May Affect Our Future Results and The Trading Price of Our Common Stock and in our Annual Report on Form 10-K for the year ended June 30, 2005.

OVERVIEW

Urologix, Inc., based in Minneapolis,
develops, manufactures and markets minimally invasive medical products for the treatment of urological disorders.

We have developed and
offer non-surgical, catheter-based therapies that use a proprietary cooled microwave technology for the treatment of BPH, a disease that dramatically affects more than 23 million men worldwide by causing adverse changes in urinary voiding
patterns. We market our products under the Targis and Prostatron names. Both systems utilize Cooled ThermoTherapy, a targeted microwave energy combined with a unique cooling mechanism that protects healthy tissue and enhances patient comfort while
providing safe, effective, lasting relief from the symptoms of BPH. Cooled ThermoTherapy can be performed without anesthesia or intravenous sedation and, as a result, can be performed in a physicians office or an outpatient clinic. We believe
Cooled ThermoTherapy provides an efficacious, safe and cost-effective solution for BPH that is clinically superior to medication and is without the complications and side effects inherent in surgical procedures.

We believe that third-party reimbursement is essential to the adoption of Cooled ThermoTherapy, and that clinical efficacy, overall cost effectiveness
and physician advocacy is key to obtaining this reimbursement. We estimate that 60% to 80% of patients who receive treatment in the United States will be eligible for Medicare coverage. The remaining patients will either be covered by private
insurers, including traditional indemnity health insurers and managed care organizations, or they will be private-paying patients. As a result, Medicare reimbursement is particularly critical for widespread market adoption of Cooled ThermoTherapy in
the United States.

The level of Medicare reimbursement for Cooled ThermoTherapy is dependent on the site of service. The Centers for
Medicare and Medicaid Services (CMS) reimburses for Cooled ThermoTherapy treatments performed in the urologists office. The reimbursement rate (inclusive of the physicians fee) in calendar year 2006 for Cooled ThermoTherapy procedures
performed in the urologists office is approximately $3,800 compared to $3,900 in calendar 2005, which is subject to geographic adjustment.



---

CMS reimburses for outpatient hospital-based procedures, including Cooled ThermoTherapy, with a fixed
rate or prospective payment system. Under this method of reimbursement, a hospital receives a fixed reimbursement for each Cooled ThermoTherapy treatment performed in its facility, approximately $2,100 in calendar year 2006, although the rate varies
depending on a wage index and other factors for each hospital. The urologist performing the Cooled ThermoTherapy treatment receives reimbursement of approximately $500 per procedure.

CMS had a CPT Code covering Cooled ThermoTherapy on the ASC list of Medicare approved procedures providing a reimbursement rate for ambulatory surgical
centers (ASC). As a result, procedures performed in an ASC were reimbursed under a two part system similar to hospitals: the ASC received a fixed fee of approximately $1,300, the highest amount allowable under the system, while the urologist
performing the procedure was reimbursed the same amount as if the treatment had occurred in a hospital, approximately $500. The relatively low facility reimbursement rate relative to the cost of the procedure potentially limited the number of Cooled
ThermoTherapy treatments done in an ASC. Effective July 2005, the CPT code covering Cooled ThermoTherapy was deleted from the ASC list of Medicare approved procedures. As a result, effective with that change, urologists who perform Cooled
ThermoTherapy procedures in an ASC are reimbursed at the office-based reimbursement rates, approximately $3,800 (inclusive of the physicians fee) in calendar year 2006, subject to geographic adjustment.

Our goal is to grow Cooled ThermoTherapy as a standard of care for the treatment of BPH. Our business strategy to achieve this goal is (i) educate
both patients and physicians on the benefits of Cooled ThermoTherapy compared to other treatment options, (ii) increase the use of Cooled ThermoTherapy by physicians who already have access to a Cooled ThermoTherapy system, (iii) increase
the number of physicians who provide Cooled ThermoTherapy to their patients, and (iv) efficiently provide more physicians with access to Cooled ThermoTherapy through the launch and expansion of our Cooled ThermoTherapy mobile service.

We expect to continue to invest in sales and marketing programs, the expansion of our Cooled ThermoTherapy mobile service, and research
and development and clinical trials as we focus on growing revenues and continuing to improve our therapy. In addition, we recently received FDA approval for our CoolWave control unit which we expect to launch in the first quarter of fiscal 2007.
Our future profitability will be dependent upon, among other factors, our success in achieving increased treatment volume and market adoption of the Cooled ThermoTherapy procedures in the physicians office, including treatments delivered
through our Cooled ThermoTherapy mobile service, our success in obtaining and maintaining necessary regulatory clearances, our ability to manufacture at the volumes and quantities the market requires, the extent to which Medicare and other health
care payers continue to reimburse costs of Cooled ThermoTherapy procedures performed in physicians offices, hospitals, and ambulatory surgery centers and the amount of reimbursement provided.

In addition, on July 1, 2005 we adopted the fair value recognition provisions of SFAS No. 123R Share-Based Payment. The adoption of
this statement resulted in the Company recognizing $291,000 and $992,000, respectively, of stock-based compensation expense for the three and nine month periods ended March 31, 2006. This expense is reflected as follows:



|                                    |  |                                  |         |                                 |   |        
|----------------------------------- |  | -------------------------------- | ------- | ------------------------------- | - | -------
|                                    |  | Three months endedMarch 31, 2006 |         | Nine months endedMarch 31, 2006
|Cost of goods sold                  |  | $                                | 14,000  |                                 | $ | 39,000 
|Selling, general and administrative |  |                                  | 241,000 |                                 |   | 827,000
|Research and development            |  |                                  | 36,000  |                                 |   | 126,000
|                                    |  |                                  |         |                                 |   |        
|Total stock-based compensation      |  | $                                | 291,000 |                                 | $ | 992,000
|                                    |  |                                  |         |                                 |   |        

The decrease in stock-based compensation expense compared to the pro-forma expense of $725,000 and $1,966,000 in
the three and nine month periods ended March 31, 2005 is due primarily to the reduction in unvested options as of the beginning of fiscal 2006, and to the final vesting of options granted in fiscal 2001 and 2002 with weighted average fair
values of $4.76 and $8.99, respectively, compared to the continuing vesting and expense associated with options granted in fiscal 2003 and 2004 with lower weighted-average fair values of $2.72 and $2.70, respectively.



---

Critical Accounting Policies:

In accordance with Securities and Exchange Commission guidance, we set forth below those material accounting policies that we believe are the most critical to an investors understanding of our financial results
and condition, and require complex management judgment.

Revenue Recognition

We recognize revenue from the sale of Cooled ThermoTherapy system control units upon delivery to the customer. In addition to our sales of Cooled
ThermoTherapy system control units, we place our Cooled ThermoTherapy system control units with customers under a variety of programs for both evaluation and long-term use, and also provide access to Cooled ThermoTherapy treatments via our Cooled
ThermoTherapy mobile service. We retain title to the control units placed with our customers for evaluation and long-term use and do not recognize any revenue on these control units until title has transferred. These programs, as well as our Cooled
ThermoTherapy mobile service, are designed to expand access to our technology, and thus expand the market for our single-use treatment catheters. Revenue from our mobile service is recognized upon treatment of the patient. Revenue from the sale of
single-use treatment catheters is recognized at the time of shipment. Revenue for warranty service contracts is deferred and recognized over the contract period. We record a provision for estimated sales returns on product sales in the same period
as the related revenue is recorded. The provision for estimated sales returns is based on historical sales returns, analysis of credit memo data and other known factors.

Allowance for Doubtful Accounts

We maintain allowances for doubtful accounts for estimated
losses resulting from the inability of our customers to make required payments. This allowance is a significant estimate and is regularly evaluated by us for adequacy by taking into consideration factors such as past experience, credit quality of
the customer base, age of the receivable balances, both individually and in the aggregate, and current economic conditions that may affect a customers ability to pay. If the financial condition of our customers were to deteriorate, resulting
in an impairment of their ability to make payments, additional allowances may be required.

Product Warranty

We record a liability for warranty claims at the time of sale. The amount of the liability is based on the trend in the product failure rates, material
usage and service delivery costs, the historical length of time between the sale and resulting warranty claim and other factors. Should actual product failure rates, material usage or repair costs differ from our estimates, revisions to the
estimated warranty liability would be required.

Inventories and Related Allowance for Excess and Obsolete Inventory

We value our inventories, consisting primarily of control units, single-use treatment catheters, and raw materials to produce the control units and
treatment catheters, at the lower of cost or market value on the first-in, first-out (FIFO) basis. The inventory cost includes both merchandise and freight. A periodic review of the inventory on hand is performed to determine if the
inventory is properly stated at the lower of cost or market. In performing this analysis we consider, at a minimum, the following factors: average selling prices, reimbursement changes, and changes in demand for our products due to competitive
conditions or market acceptance. Each type of inventory is analyzed to determine net realizable values. A provision is recorded to reduce the cost of inventories to the estimated net realizable values, if required.

We also analyze the level of inventory on hand on a periodic basis, in relation to estimated customer requirements to determine whether write-downs for
excess, obsolete, or slow-moving inventory are required. Any significant or unanticipated change in the factors noted above could have a significant impact on the value of our inventories and on our reported operating results.



---

Valuation of Intangible Assets and Goodwill

At March 31, 2006, the net carrying value of goodwill was $10.2 million. Goodwill is tested for impairment annually or more frequently if changes in
circumstance or the occurrence of events suggests an impairment exists. The test for impairment requires us to make several estimates about fair value, most of which are based on projected future cash flows. Our estimates associated with the
impairment test are considered critical, due to the amount of goodwill recorded on our balance sheet and the judgment required in determining fair value amounts, including projected future cash flows.

As of March 31, 2006, other intangible assets, net of amortization, consist of developed technologies, customer base and trademarks of $4.8 million,
$1.4 million and $1.1 million, respectively. Developed technologies and customer base are amortized using the straight-line method over their estimated useful lives of 15 and 14 years, respectively. The trademark asset is considered to be an
intangible asset with an indefinite useful life, and it will not be amortized until its useful life is determined to be no longer indefinite. We review intangible assets for impairment as changes in circumstance or the occurrence of events suggests
the remaining value is not recoverable.

Income Taxes

We utilize the asset and liability method of accounting for income taxes. We recognize deferred tax liabilities or assets for the expected future tax consequences of temporary differences between the book and tax
bases of assets and liabilities. We have recorded and continue to carry a full valuation allowance against our gross deferred tax assets that will not reverse against deferred tax liabilities within the scheduled reversal period. The valuation
allowance at June 30, 2005 was $32.2 million. We continue to assess the need for a full valuation allowance against our gross deferred tax assets that will not reverse against deferred tax liabilities within the scheduled reversal period. If we
determine it is more likely than not that we will realize all or part of our deferred tax assets, we will reduce our valuation allowance and recognize an income tax benefit in the period we make the determination. In assessing the amount of the
valuation allowance, we consider projected future taxable income and ongoing tax planning strategies along with factors such as having a cumulative loss of $8.7 million in the past twelve quarters versus having nine consecutive quarters of income
through March 31, 2006. In connection with our fiscal 2007 budgeting during the fourth quarter of fiscal 2006, we will assess whether it continues to be more likely than not that no portion of our deferred tax asset will be realized.

Quarterly income tax expense is based on the expected annual tax rate for all of fiscal 2006. Changes in expected annual income and other
factors could cause our annualized tax rate to change during the year.

Stock-Based Compensation

On July 1, 2005, we adopted the fair value recognition provisions of SFAS No. 123R Share-Based Payment using the modified
prospective method. Under the modified prospective method, we recognize compensation expense on all stock option awards granted subsequent to July 1, 2005, as well as on any existing awards modified, repurchased or cancelled after July 1,
2005. In addition, compensation expense is recognized on the unvested portion of stock options granted prior to July 1, 2005. The amount of compensation expense is based on the fair value of the option award at the date of grant and is
recognized over the requisite service period which corresponds to the option vesting period. Options typically vest 25 percent after the first year of service with the remaining vesting 1/36theach month thereafter. Generally, options granted to non-employee directors are immediately exercisable at the date of grant. Options are priced based on the
closing price of a share of our common stock at the date of grant. The fair value of each option grant is estimated on the date of grant using the Black-Scholes option-pricing model. To determine the inputs for the Black-Scholes option pricing model
we use historical data to estimate expected volatility, the period of time that option grants are expected to be outstanding, as well as employee termination behavior. The risk-free rate is based on the U.S. Treasury yield curve in effect at the
time of grant for the estimated life of the option. The range of these assumptions and the range of option pricing at the different grant dates will impact our calculation of the fair value of the awards and will therefore impact the amount of
expense reflected in our statement of operations for any given period.



---

RESULTS OF OPERATIONS

Net Sales

Net sales for the three and nine month periods ended March 31, 2006 were $6.6 million
and $19.2 million, respectively, compared to $6.5 million and $18.9 million, respectively, during the same periods of the prior fiscal year. The modest sales growth for both the three and nine month periods ended March 31, 2006 is largely
attributable to sales from our Cooled ThermoTherapy mobile service which was launched in September 2005. This increase was partially offset by a decrease in average per unit selling prices of single-use treatment catheters primarily due to increased
competition in the office-based BPH treatment market as well as a decrease in sales of control units. Sales of our single-use treatment catheters and mobile treatments accounted for approximately 97% of our revenue in the three month period ended
March 31, 2006 compared to approximately 94% of revenue from catheters in the same period of the prior year. For the first nine months of fiscal 2006, sales of single-use treatment catheters accounted for approximately 96% of revenue, compared
to 94% in the first nine months of fiscal 2005.

At March 31, 2006, we had a domestic installed base of 544 Cooled
ThermoTherapy systems, including the units that are being used by customers pursuant to our evaluation and long-term use programs and units being used in our Company-owned mobile service, compared to an installed base of 535 units at
December 31, 2005 and 498 units at June 30, 2005.

Cost of Goods Sold and Gross Profit

Cost of goods sold includes raw materials, labor, overhead, and royalties incurred in connection with the production of our Cooled ThermoTherapy system
control units and single-use treatment catheters as well as costs associated with the delivery of our Cooled ThermoTherapy mobile service. Cost of goods sold for the three and nine month periods ended March 31, 2006 increased to $2.2 million
and $6.4 million, respectively, from $2.0 million and $5.8 million during the same period of the prior year. The increase in cost of goods sold is primarily the result of an increase in the number of treatment catheters sold, additional costs
associated with the delivery of our Cooled ThermoTherapy mobile service that was launched in September 2005, as well as approximately $14,000 and $39,000, respectively, of equity-based compensation expense for the three and nine month periods ended
March 31, 2006 related to the adoption of SFAS No. 123R on July 1, 2005.

Gross profit as a percentage of sales for both the
three and nine month periods ended March 31, 2006 decreased to 67% from 69% and 70%, respectively in the three and nine month periods ended March 31, 2005. The decrease in gross profit rates is primarily the result of decreased
year-over-year average per unit selling prices of our single-use treatment catheters and the equity-based compensation expense mentioned above.

Selling, General & Administrative

Selling, general and administrative expenses increased to $3.2 million
and $9.6 million, respectively, for the three and nine month periods ended March 31, 2006 from $2.9 million and $8.5 in the same period of fiscal year 2005. The increase in expense for the three-month period ended March 31, 2006 is almost
entirely the result of $241,000 of equity-based compensation related to the adoption of SFAS No. 123R. The increase in selling, general and administrative expense for the nine-month period ended March 31, 2006 is also largely the result of
$827,000 of equity-based compensation expense, as well as increased expenses associated with sales and marketing programs designed to increase the awareness of Cooled ThermoTherapy, as well as the expansion of our sales force in the second half of
the prior fiscal year.

Research and Development

Research and development expenses, which include expenditures for product development, regulatory compliance and clinical studies, decreased slightly to $701,000 from $795,000 for the three month periods ended
March 31, 2006 and 2005, respectively. The decrease in expenses is primarily from decreased expenditures on product development activities related to our CoolWave  control unit. Research and development expenses for the nine months ended
March 31, 2006 increased slightly to $2.3 million from $2.2 million in the same period of the prior year. The increase in expenses is primarily the result of $126,000 of equity-based compensation expense from the adoption of SFAS No. 123R.



---

Amortization of Intangible Assets

Amortization of intangible assets was $41,000 and $123,000 for both of the three and nine month periods ended March 31, 2006 and 2005, respectively.

Net Interest Income

Net
interest income for the three and nine month periods ended March 31, 2006 increased to $102,000 and $247,000, respectively, from $34,000 and $91,000 in the same period of the prior fiscal year. The increase is due to higher cash and investment
balances and higher interest rates.

Provision for Income Taxes

Income tax expense increased to $123,000 from $108,000 for the three month periods ended March 31, 2006 and 2005, respectively. Quarterly income tax expense is based on the expected annual tax rate for all of
fiscal 2006. The increase in income tax expense for the quarter is a result of an adjustment of our projected annual tax rate as changes in our expected annual income and other factors caused our annualized tax rate to change. Income tax expense
decreased to $225,000 for the nine month period ended March 31, 2006 from $327,000 for the nine month period ended March 31, 2005. The decrease is primarily the result of the overall decrease in operating earnings. We currently expect
income tax expense for the full year of fiscal 2006 to be approximately $375,000 which consists of federal alternative minimum taxes, state taxes and deferred tax expense related to deferred tax liabilities which can not be offset against our
deferred tax assets.

LIQUIDITY AND CAPITAL RESOURCES

We have financed our operations since inception through sales of equity securities and, to a lesser extent, sales of our Cooled ThermoTherapy system control units and single-use treatment catheters. As of
March 31, 2006, we had total cash and cash equivalents of just over $10.8 million, a slight increase compared with the June 30, 2005 balance of cash and cash equivalents and available-for-sale investments, which was just under $10.8
million. Working capital increased to $15.5 million at March 31, 2006 from $13.2 million at June 30, 2005.

During the nine
months ended March 31, 2006, we generated $733,000 of cash from operating activities primarily as a result of depreciation and amortization of $1.5 million, employee stock-based compensation of $992,000 and our net earnings of $829,000. The
depreciation and amortization, employee stock-based compensation and net earnings were partially offset by increases in inventory of $2.1 million and decreases in our accrued expenses and deferred income of $1.0 million. The increase in inventory is
a result of purchases related to the anticipated release of our CoolWave product, as well as inventory to support increased production of Targis and CTC catheters. A portion of this inventory was transferred to property and equipment in support of
our customer evaluation and long-term use programs and to support the expansion of our Cooled ThermoTherapy mobile service. The decrease in accrued expenses and deferred income is the result of previously accrued fiscal 2005 employee bonuses and
June 2005 sales commissions paid in fiscal 2006, as well as decreases in the amount accrued for employee bonuses and sales commissions in fiscal 2006. The decrease in net cash provided by operating activities of $1.6 million in the nine months ended
March 31, 2006 compared to the nine months ended March 31, 2005 is primarily due to the increase in inventory.

During the first
nine months of fiscal 2006, we used $577,000 for investing activities mainly from the purchase of $758,000 of property and equipment, partially offset by the maturity of $181,000 of available-for-sale investments. The increase in the purchase of
property and equipment is the result of the purchase of approximately $309,000 of equipment from three regional mobile service providers in the first quarter of fiscal 2006 to facilitate the launch of our own Cooled ThermoTherapy mobile service. The
equipment purchased for the mobile service providers consisted of vans, control units, ultrasounds and monitors and patient monitoring equipment. The remaining increase in property and equipment is largely the result of additional equipment
purchased during the second and third quarters of fiscal 2006 to expand our mobile service offering. During the second and third quarters of fiscal 2006 we established seven new mobile routes resulting in mobile service being offered in twelve
select geographies in the United States as of March 31. 2006.

During the nine months ended March 31, 2006, we generated $69,000
in financing activities as a result of proceeds from the exercise of stock options.



---

We plan to continue offering customers a variety of programs for both evaluation and long-term use of our
Cooled ThermoTherapy system control units in addition to purchase options, as well as grow our mobile service which provides physicians and patients with efficient access to our Cooled ThermoTherapy system control units on a pre-scheduled basis. As
of March 31, 2006, our property and equipment, net, included approximately $2 million of control units used in evaluation or long-term use programs and units used in our Company-owned mobile service. Depending on the growth of these programs,
we may use additional capital to finance these programs.

Based upon our financial performance in fiscal 2005 and the first nine months of
fiscal 2006, we believe our $10.8 million in cash and cash equivalents at March 31, 2006, together with the funds generated from operations, will be sufficient to fund our working capital and capital resource needs for the next 12 months. There
can be no assurance, however, that we will not require additional financing in the future or that any additional financing will be available to us on satisfactory terms, if at all.

Off Balance Sheet Arrangements

We do not have any off balance sheet arrangements.



---

FACTORS THAT MAY AFFECT OUR FUTURE RESULTS AND THE TRADING PRICE OF OUR COMMON STOCK

The risks and uncertainties described below are not the only ones we face. Additional risks and uncertainties not presently known to us or that we
currently deem immaterial may also affect our operations. The occurrence of any of the following risks could harm our business. In that case, the trading price of our common stock could decline, and investors may lose all or part of their
investment.

We are faced with intense competition and rapid technological and industry change.

The medical device industry is characterized by rapid technological change, changing customer needs and frequent new product introductions. Our products
may be rendered obsolete as a result of future innovations. We face intense competition from other device manufacturers and surgical manufacturers, as well as from pharmaceutical companies. Nearly all of our competitors are significantly larger than
we are and have greater financial, technical, research, marketing, sales, distribution and other resources than we do. We believe that price competition will continue among products developed in our markets. Our competitors may develop or market
technologies and products, including drug-based treatments that are more effective or commercially attractive than any we are developing or marketing. Our competitors may succeed in obtaining regulatory approval and introducing or commercializing
products before we do. Such developments could have a significant negative effect on our business, financial condition and results of operations. Even if we are able to compete successfully, we may not be able to do so in a profitable manner.

Our products, including our Cooled ThermoTherapy mobile service and recently approved CoolWave control unit, may not achieve market acceptance,
which could limit our future revenue.

Physicians will not recommend Cooled ThermoTherapy procedures unless they conclude, based on
clinical data and other factors, that it is an effective alternative to other methods of enlarged prostate treatment, including more established methods. Patient acceptance of the procedure will depend in part upon physician recommendations and on
other factors, including the degree of invasiveness and the rate and severity of complications associated with the Cooled ThermoTherapy procedure compared with other therapies. Patient acceptance of the Cooled ThermoTherapy procedure also will
depend upon the ability of physicians to educate these patients on their treatment choices. Health care payer acceptance of our procedure will require, among other things, evidence of the cost effectiveness of Cooled ThermoTherapy compared to other
BPH therapies. Our marketing strategy must overcome the difficulties inherent in the introduction of new technology to the medical community. If our Cooled ThermoTherapy procedure is not widely accepted by physicians, patients or payers, or is
accepted more slowly than expected, our business will be harmed. Further, we recently introduced our own mobile Cooled ThermoTherapy service and recently received FDA approval of our CoolWave control unit which we expect to launch in the first
quarter of fiscal 2007. If our mobile service or our CoolWave control unit are not accepted by physicians, patients, or payers, or are accepted more slowly than expected, our business will be harmed.

Third- party reimbursement is critical to market acceptance of our products.

Our future revenues are subject to uncertainties regarding health care reimbursement and reform. In the United States, health care providers, such as hospitals and physicians, generally rely on third-party payers.
Third-party reimbursement is dependent upon decisions by the CMS, contract Medicare carriers, individual managed care organizations, private insurers, foreign governmental health programs and other payers of health care cost. Failure to receive or
maintain favorable coding, coverage and reimbursement determinations for Cooled ThermoTherapy by these organizations could discourage physicians from using our products. We may be unable to sell our products on a profitable basis if third-party
payers deny coverage, provide low reimbursement rates or reduce their current levels of reimbursement.

The continuing efforts of
government, insurance companies, health maintenance organizations and other payers of health care costs to contain or reduce costs of health care may affect our future revenues and profitability. With recent federal and state government initiatives
directed at lowering the total cost of health care, the United States Congress and state legislatures will likely continue to focus on health care reform including the reform of Medicare and Medicaid



---

systems, and on the cost of medical products and services. Additionally, third-party payers are increasingly challenging
the prices charged for medical products and services. Also, the trend toward managed health care in the United States and the concurrent growth of organizations such as HMOs that could control or significantly influence the purchase of health
care services and products, as well as legislative proposals to reform health care or reduce government insurance programs, may also result in lower prices for, or rejection of, our products. The cost containment measures that health care payers and
providers are instituting and the effect of any health care reform could cause reductions in the amount of reimbursement available, and could have a materially adverse effect on our revenues and ability to operate profitably.

We depend upon our Cooled ThermoTherapy products for all of our revenues.

All of our revenues are derived from sales of our Cooled ThermoTherapy system control units and single-use treatment catheters and treatments delivered through our Cooled ThermoTherapy mobile service. As a result, our
success is solely dependent upon the success of our Cooled ThermoTherapy products. To date, our Cooled ThermoTherapy systems have not achieved widespread market adoption. If we are unable to widely commercialize the use of these systems successfully
through our marketing initiatives, including our company-owned Cooled ThermoTherapy mobile service, our business, financial condition and results of operations will be materially and adversely affected. Further, higher than expected manufacturing,
marketing and distribution costs, lower than expected reimbursement levels, lower than expected usage by physicians, and/or other competitive forces may require us to alter our pricing or marketing structure in a manner that could have a material
adverse effect on us.

Government regulation can have a significant impact on our business.

Government regulation in the United States and other countries is a significant factor affecting the research and development, manufacture and marketing
of our products. In the United States, the FDA has broad authority under the federal Food, Drug and Cosmetic Act and the Public Health Service Act to regulate the distribution, manufacture and sale of medical devices. Sales of medical devices
outside the United States are subject to government regulation and restrictions that vary from country to country. The process of obtaining FDA and other required regulatory approvals is lengthy and expensive.

We may not be able to obtain necessary approvals for clinical testing or for the manufacturing or marketing of our products in the United States or in
other countries. Failure to comply with applicable regulatory approvals can, among other things, result in fines, suspension of regulatory approvals, product recalls, operating restrictions and criminal prosecution. In addition, government
regulations may be established that could prevent, delay, modify or rescind regulatory approval of our products. Any such position or change of position by the FDA may adversely impact our business and financial condition. Regulatory approvals, if
granted, may include significant limitations on the indicated uses for which our products may be marketed in the United States or in other countries. In addition to obtaining such approvals, the FDA and foreign regulatory authorities may impose
numerous other requirements on us. The FDA prohibits the marketing of approved medical devices for unapproved uses. In addition, product approvals can be withdrawn for failure to comply with regulatory standards or the occurrence of unforeseen
problems following initial marketing.

We may not be able to obtain regulatory approvals for our products. If regulatory approvals for our
products are not obtained on a timely basis, or not approved as submitted, or at all, it could have a significant negative effect on our financial condition and results of operations. Additionally, delays in receipt of regulatory approvals for our
products or failure to receive such approvals, the loss of previously obtained approvals, or failure to comply with existing or future regulatory requirements would have a significant negative effect on our financial condition and results of
operations. In addition, the health care industry in the United States is generally subject to fundamental change due to regulatory, as well as political, influences. We anticipate that Congress and state legislatures will continue to review and
assess alternative health care delivery and payment systems. Potential approaches that have been considered include controls on health care spending through limitations on the growth of private purchasing groups and price controls. We cannot predict
what impact the adoption of any federal or state health care reform measures may have on our business.

We, along with our distributors and
health care providers who purchase our products and services, are subject to state and federal laws prohibiting kickbacks or other forms of bribery in the health care industry. We may be subject to civil and criminal prosecution for violations of
any of these laws by our agents or us.



---

We have only attained profitability recently.

Although we produced net earnings of $364,000 and $829,000, respectively, for the three and nine month periods ended March 31, 2006 and $2.8 million
for the year ended June 30, 2005, we have incurred losses of approximately $76 million since our inception. If physicians do not continue to purchase and use our Cooled ThermoTherapy systems to treat patients with BPH, we may not be able to
maintain profitability. Because we will continue to incur additional expenses relating to sales and marketing activities and research and development activities, we will need to increase the revenues we receive from sales of our products in order to
continue to operate in a profitable manner. We cannot assure you that we will be able to increase our revenues, maintain profitable operations, or successfully implement our business plan or future business opportunities.

We have limited manufacturing experience and are dependent upon a limited number of third-party suppliers to manufacture our products.

We produce the single-use treatment catheters for the Targis system and in January 2004 we began manufacturing the Targis system control unit and only
recently began manufacturing the CoolWave control unit. Our success will depend upon our ability to cost-effectively manufacture a reliable product and deliver that product in a timely manner. Because we lack extensive manufacturing experience, we
may encounter difficulties in maintaining production efficiencies, quality control and assurance, component supply and qualified personnel. We cannot assure you that we will be able to manufacture a reliable product and deliver that product to
customers in a timely fashion. Our failure to maintain a reputation among our customers as a timely, responsive manufacturer or higher than expected manufacturing costs would adversely affect our business.

Other than the Targis and CoolWave system control units and procedure kits, we outsource all other manufacturing for our products. We assemble Targis and
CoolWave control units and procedure kits using materials and components supplied by various subcontractors and suppliers, as well as components we fabricate. We rely on single sources for several components, one of which is obtained from a source
that has a patent for the technology. Our reliance on outside suppliers for our components involves risks including limited control over the price and uncertainty regarding timely delivery and quality of parts. We currently have a supply agreement
with Accellent Endoscopy (formerly Venusa) for the production of the Prostatron single-use treatment catheter that extends though April 2007 with an automatic renewal term, and we recently signed an agreement with a new supplier to become a
qualified supplier of our treatment catheter products.

The start-up, transfer, termination or interruption of any of these relationships
or products, or the failure of these manufacturers or suppliers, some of which operate in countries outside of the United States, to supply products or components to us on a timely basis or in sufficient quantities, likely would cause us to be
unable to meet customer orders for our products and harm our reputation with customers and our business. Identifying and qualifying alternative suppliers of components or manufacturers of products takes time and involves significant additional costs
and may delay the production of our products. Further, if we obtain a new supplier for a component, manufacture our product with an alternative component or if our products are manufactured by an alternative manufacturer, we may need to obtain FDA
approval of a PMA supplement to reflect changes in product manufacturing and the FDA may require additional testing of any component from new suppliers prior to our use of these components. Further, if FDA approval of a PMA supplement is required,
any delays in delivery of our product to customers would be extended and our costs associated with the change in product manufacturing would increase.

The failure of our third-party manufacturers to manufacture the products for us, and the failure of our components suppliers to supply us with the components, consistent with our requirements as to quality, quantity
and timeliness would materially harm our business.

We are dependent on adequate protection of our patent and proprietary rights.

We rely on patents, trade secrets, trademarks, copyrights, know-how, license agreements and contractual provisions to establish and protect our
intellectual property rights. However, these legal means afford us only limited protection and may not adequately protect our rights or remedies to gain or keep any advantages we may have over our competitors.



---

We cannot assure you that others may not independently develop the same or similar technologies or
otherwise obtain access to our technology and trade secrets. Our competitors, many of which have substantial resources and may make substantial investments in competing technologies, may apply for and obtain patents that will prevent, limit, or
interfere with our ability to manufacture or market our products. Further, while we do not believe that any of our products or processes interfere with the rights of others, third parties may nonetheless assert patent infringement claims against us
in the future.

Costly litigation may be necessary to enforce patents issued to us, to protect trade secrets or know-how we
own, to defend us against claimed infringement of the rights of others or to determine the ownership, scope, or validity of our proprietary rights and the rights of others. In connection with the settlement of a patent infringement suit we filed in
March 2002, we granted ProstaLund AB, ProstaLund Operations AB and Circon Corporation (a/k/a ACMI Corporation) a non-exclusive, royalty free license under certain of our patents to sell the ProstaLund transurethral microwave thermotherapy system
marketed in the United States by ACMI Corporation as the CoreTherm device.

Any claim of infringement against us may involve significant
liabilities to third parties, could require us to seek licenses from third parties, and could prevent us from manufacturing, selling, or using our products. The occurrence of this litigation or the effect of an adverse determination in any of this
type of litigation could have a material adverse effect on our business, financial condition and results of operations.

Our business of the
manufacturing, marketing, and sale of medical devices involves the risk of liability claims and such claims could seriously harm our business, particularly if our insurance coverage is inadequate.

Our business exposes us to potential product liability claims that are inherent in the testing, production, marketing and sale of medical devices. Like
other participants in the medical device market, we are from time to time involved in lawsuits, claims and proceedings alleging product liability and related claims such as negligence. If product liability claims become substantial, our reputation
could be damaged significantly, thereby harming our business. We may be required to pay substantial damage awards as a result of any successful product liability claims. Any product liability claim against us, whether with or without merit, could
result in costly litigation, and divert the time, attention, and resources of our management.

As a result of our exposure to product
liability claims, we currently carry product liability insurance covering our products with policy limits per occurrence and in the aggregate that we have deemed to be sufficient. We cannot predict, however, whether this insurance is sufficient, or
if not, whether we will be able to obtain sufficient insurance to cover the risks associated with our business or whether such insurance will be available at premiums that are commercially reasonable. In addition, these insurance policies must be
renewed annually. Although we have been able to obtain liability insurance, such insurance may not be available in the future on acceptable terms, if at all. A successful claim against us or settlement by us in excess of our insurance coverage or
our inability to maintain insurance in the future could have a material adverse effect on our business, financial condition and results of operations.

Our products may be subject to product recalls even after receiving FDA clearance or approval, which would harm our reputation and our business.

The FDA and similar governmental authorities in other countries in which our products are sold, have the authority to request and, in some cases, require the recall of our products in the event of material
deficiencies or defects in design or manufacture. A government-mandated or voluntary recall by us could occur as a result of component failures, manufacturing errors or design defects. Any recall of product would divert managerial and financial
resources, harm our reputation with our customers and damage our business.

In December 2003, we determined that a component of one of our
Cooled ThermoTherapy system control units may not perform properly under certain conditions. We advised our customers who are using the affected units of an appropriate product protocol to follow pending our implementation of a software solution to
resolve the performance issue. We submitted the software update addressing the problem to the FDA and have received its approval. We completed the installation of the approved software update during the third quarter of fiscal 2005.



---

We have limited inventory of Prostatron control units and if customer demand exceeds our expectations, we will
experience delays and expense in meeting customer demand that could be significant.

We have previously contracted with third
parties for the production of the Prostatron product line pursuant to written supply agreements. Our supply agreement for the production of the Prostatron control unit with EDAP ended on October 1, 2003. At this time, we do not have plans to
enter into another supply agreement for the manufacture of Prostatron control units, as we believe our current inventory of Prostatron control units combined with Company owned control units located at customer sites will adequately support future
customer requirements. If, for any reason, customer demand exceeds our current projections, we could experience significant delays and expend significant resources in obtaining a new supply agreement with EDAP or another manufacturer to meet this
customer demand. Therefore, we are likely to experience significant delays in fulfilling unexpected, significant customer demand for our Prostatron control units.

We are dependent on key personnel.

Failure to attract and retain skilled personnel could hinder our research and
development as well as our sales and marketing efforts. Our future success depends to a significant degree upon the continued services of key sales, technical and senior management personnel, including Fred B. Parks, our Chairman of the Board and
Chief Executive Officer. We have an employment agreement with Mr. Parks that provides that Mr. Parks will serve as our Chairman and Chief Executive Officer and that either party may terminate Mr. Parks employment at any time
with or without cause. If we terminate Mr. Parks employment without cause, however, we would be required to make specified payments to him as described in his employment agreement. We do not have key person life insurance on
Mr. Parks. Our future success also depends on our continuing ability to attract, retain and motivate highly qualified managerial, technical and sales personnel. Our inability to retain or attract qualified personnel could have a significant
negative effect and thereby materially harm our business and financial condition.

We have limited cash resources and may not have additional
financing available to us.

We generated approximately $733,000 of net cash from operating activities in the nine month period ended
March 31, 2006 and ended that period with just over $10.8 million of cash, cash equivalents and available-for-sale investments. We believe our $10.8 million in cash, cash equivalents and available-for-sale investments, together with the funds
generated from product sales, will be sufficient to fund our working capital and capital resources needs for the next 12 months. Our business plan and financing needs are subject to change depending on, among other things, success of our efforts to
continue to effectively manage expenses, market conditions, business opportunities and cash flow from operations, if any. We may require additional financing to continue our business, the receipt of which cannot be assured. Such additional financing
could be sought from a number of sources, including possible sales of equity or debt securities or loans from banks or other financial institutions. We may not be able to obtain additional financing from any source on reasonable terms, if at all.
Any future capital that is available may be raised on terms that are dilutive to our shareholders.

Fluctuations in our future operating results may
negatively affect the market price of our common stock.

Our operating results have fluctuated in the past and can be expected to
fluctuate from time to time in the future. Some of the factors that may cause these fluctuations include but are not limited to:



| |  |  | the timing, volume and pricing of customer orders for both control units and single-use treatment catheters,
| | - |  | ------------------------------------------------------------------------------------------------------------



| |  |  | the impact to the marketplace of competitive products and pricing,
| | - |  | ------------------------------------------------------------------



| |  |  | costs and expenses related to our effort to protect our intellectual property,
| | - |  | ------------------------------------------------------------------------------



| |  |  | the timing of expenditures related to sales and marketing, and research and development, and
| | - |  | --------------------------------------------------------------------------------------------



| |  |  | product availability.
| | - |  | ---------------------

If our operating results are below
the expectations of securities analysts or investors, the market price of our common stock may fall abruptly and significantly.



---

Our stock price may be volatile and a shareholders investment could decline in value.

Our stock price has fluctuated in the past and may continue to fluctuate significantly, making it difficult for an investor to resell shares or to resell
shares at an attractive price. The market prices for securities of emerging companies have historically been highly volatile. Future events concerning us or our competitors could cause such volatility, including:



| |  |  | actual or anticipated variations in our operating results,
| | - |  | ----------------------------------------------------------



| |  |  | technological innovations or new commercial products introduced by us or our competitors,
| | - |  | -----------------------------------------------------------------------------------------



| |  |  | developments regarding government and third-party reimbursement,
| | - |  | ----------------------------------------------------------------



| |  |  | changes in government regulation,
| | - |  | ---------------------------------



| |  |  | government investigation of us or our products,
| | - |  | -----------------------------------------------



| |  |  | changes in reimbursement rates or methods affecting our products,
| | - |  | -----------------------------------------------------------------



| |  |  | developments concerning proprietary rights,
| | - |  | -------------------------------------------



| |  |  | litigation or public concern as to the safety of our products or our competitors products,
| | - |  | -------------------------------------------------------------------------------------------



| |  |  | investor perception of us and our industry,
| | - |  | -------------------------------------------



| |  |  | general economic and market conditions including market uncertainty,
| | - |  | --------------------------------------------------------------------



| |  |  | national or global political events,
| | - |  | ------------------------------------



| |  |  | public confidence in the securities markets and regulation by or of the securities markets, and
| | - |  | -----------------------------------------------------------------------------------------------



| |  |  | changes in senior management.
| | - |  | -----------------------------

In addition, the stock
market is subject to price and volume fluctuations that affect the market prices for companies in general, and small-capitalization, high-technology companies in particular, which are often unrelated to the operating performance of these companies.
Any failure by us to meet or exceed estimates of financial analysts is likely to cause a decline in our common stock price.

Future sales of shares
of our common stock may negatively affect our stock price.

Future sales of our common stock could have a significant negative
effect on the market price of our common stock. In addition, upon exercise of outstanding options, the number of shares outstanding of our common stock could increase substantially. This increase, in turn, could dilute future earnings per share, if
any, and could depress the market value of our common stock. Dilution and potential dilution, the availability of a large amount of shares for sale, and the possibility of additional issuances and sales of our common stock may negatively affect both
the trading price of our common stock and the liquidity of our common stock. These sales also might make it more difficult for us to sell equity securities or equity-related securities in the future at a time and price that we would deem
appropriate.

Provisions of Minnesota law, our governing documents and other agreements may deter a change of control of us and may have a
possible negative effect on our stock price.

Certain provisions of Minnesota law, our articles of incorporation and
bylaws and other agreements may make it more difficult for a third party to acquire, or discourage a third party from attempting to acquire, control of us, including:



| |  |  | the provisions of Minnesota law relating to business combinations and control share acquisitions;
| | - |  | -------------------------------------------------------------------------------------------------



| |  |  | the provisions of our bylaws regarding the business properly brought before shareholders;
| | - |  | -----------------------------------------------------------------------------------------



| |  |  | the provisions of our articles of incorporation and bylaws regarding our staggered board of directors;
| | - |  | ------------------------------------------------------------------------------------------------------



| |  |  | the right of our board of directors to establish more than one class or series of shares and to fix the relative rights and preferences of any such different classes or series;
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | our shareholder rights plan, which would cause substantial dilution to any person or group attempting to acquire our company on terms not approved in advance by our board of
directors; and
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



---

| |  |  | the provisions of our stock option plans allowing for the acceleration of vesting or payments of awards granted under the plans in the event of specified events that result in a
change in control and provisions of agreements with certain of our executive officers requiring payments if their employment is terminated and there is a change in control.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

These measures could discourage or prevent a takeover of us or changes in our management, even if an acquisition or such changes would be beneficial
to our shareholders. This may have a negative effect on the price of our common stock.

ITEM 3. QUALITATIVE AND QUANTITATIVE DISCLOSURE ABOUT
MARKET RISK

Our financial instruments include cash and cash equivalents. Increases and decreases in prevailing interest rates generally
translate into decreases and increases in the fair value of these instruments. Also, fair values of interest rate sensitive instruments may be affected by the credit worthiness of the issuer, prepayment options, relative values of alternative
instruments, the liquidity of the instrument and other general market conditions.

Market risk was estimated as the potential
decrease in fair value resulting from a hypothetical 1% change in interest rates and was not materially different from the quarter-end carrying value. Due to the nature of our cash and cash equivalents, we have concluded that we do not have a
material market risk exposure.

Our policy is not to enter into derivative financial instruments. We do not have any significant
foreign currency exposure since we do not generally transact business in foreign currencies. Therefore, we do not have significant overall currency exposure. In addition, we do not enter into any futures or forward commodity contracts since we do
not have significant market risk exposure with respect to commodity prices.

ITEM 4. CONTROLS AND PROCEDURES

(a) Evaluation of Disclosure Controls and Procedures

The
Companys Chief Executive Officer, Fred B. Parks, and Vice President and Chief Financial Officer, Todd E. Paulson, have evaluated the Companys disclosure controls and procedures as of the end of the period covered by this report. Based
upon this review, they have concluded that these controls and procedures are effective.

(b) Changes in Internal Controls over Financial Reporting

There have been no changes in internal control over financial reporting that occurred during the fiscal period covered by this report that have materially
affected, or are reasonably likely to materially affect, the Companys internal control over financial reporting.

PART II - OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

Our
business exposes us to product liability claims that are inherent in the testing, production, marketing and sale of medical devices. Management believes any losses that may occur from these matters are adequately covered by insurance, and the
ultimate outcome of these matters will not have a material effect on the financial position or results of operations of the Company.



---

ITEM 6. EXHIBITS



|             |  |                                                                                                    
|------------ |  | ---------------------------------------------------------------------------------------------------
|Exhibit 31.1 |  | Certification of Chief Executive Officer Pursuant to Section 13a-14 and 15d-14 of the Exchange Act.
|Exhibit 31.2 |  | Certification of Chief Financial Officer Pursuant to Section 13a-14 and 15d-14 of the Exchange Act.
|Exhibit 32   |  | Certification pursuant to 18 U.S.C. 1350.                                                          

SIGNATURES

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

Date: May 10, 2006



UROLOGIX, INC./s/ Fred B. Parks.Fred B. ParksChairman and Chief Executive Officer(Principal Executive Officer)/s/ Todd E. PaulsonTodd E. PaulsonVice President and Chief Financial Officer(Principal Financial Officer)