---

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549



---



FORM 10-Q/A

(Amendment No. 1)



---



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



FOR THE QUARTERLY PERIOD ENDED MARCH 31, 2005



or



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



For the transaction 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 is an accelerated filer (as defined in Rule 12b-2) of the Exchange Act.    Yes  x    No ̈



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 shell company (as defined in Rule 12b-2 of
the Exchange Act).:    Yes ̈No  x



As of May 1, 2005, the Company had outstanding 14,305,004 shares of common
stock, $.01 par value.



---



---

EXPLANATORY STATEMENT



This Amendment No. 1 on Form 10-Q/A amends and restates the Companys Form 10-Q for the quarter ended March 31, 2005, initially filed with the
Securities and Exchange Commission (the SEC) on May 10, 2005 (the Original Filing), and is being filed to reflect the restatement of the condensed financial statements and other financial information of the Company for the
third fiscal 2005 quarter ended March 31, 2005. During the fiscal 2005 year end close process, the Company determined that, historically, the deferred income tax liability for the basis difference in goodwill and trademarks created since the
adoption of SFAS 142 was incorrectly offset against deferred income tax assets. The deferred tax liability relating to this basis difference was assumed to reverse against the deferred tax asset relating to the net operating loss carryforwards, and
thus the Company did not provide sufficient valuation allowance against deferred tax assets that were not more likely than not to be realized. Since the deferred tax liability relating to the goodwill and trademark basis difference relates to
indefinite lived assets and the net operating loss carryforwards have a definite life of 20 years or less, it was not correct to net these deferred tax assets and liabilities. Therefore, the Company has recorded additional deferred tax expense of
$68,000 and $204,000, respectively for the third quarter and year-to-date period ended March 31, 2005, and $72,000 and $216,000, respectively for the third quarter and year-to-date period ended March 31, 2004 to increase its deferred tax asset
valuation allowance. See Note 2 to the condensed financial statements for further details.



For the convenience of the reader, this Form 10-Q/A sets forth the Original Filing in its entirety. However, this Form 10-Q/A only amends and restates certain information in Items 1, 2 and 4 of Part I of the Original
Filing, in each case solely as a result of and to reflect the restatement, and no other information in the Original Filing is amended hereby. The foregoing items have not been updated to reflect other events occurring after the Original Filing or to
modify or update those disclosures affected by subsequent events. In addition, pursuant to the rules of the SEC, Item 6 of Part II of the Original Filing has been amended to include certifications re-executed as of the date of this Form 10-Q/A from
the Companys Chief Executive Officer and Chief Financial Officer as required by Sections 302 and 906 of the Sarbanes-Oxley Act of 2002. The certifications of the Chief Executive Officer and Chief Financial Officer are attached to this Form
10-Q/A as exhibits 31.1, 31.2 and 32.



Except for the foregoing
amended information, this Form 10-Q/A continues to describe conditions as of the date of the Original Filing, and the disclosures contained herein have not been updated to reflect events, results or developments that occurred after the Original
Filing, or to modify or update those disclosures affected by subsequent events. Among other things, forward looking statements made in the Original Filing have not been revised to reflect events, results or developments that occurred or facts that
became known to the Company after the date of the Original Filing (other than the restatement), and such forward looking statements should be read in their historical context.



---

PART I  FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS



Urologix, Inc.

Condensed Balance Sheets

(In thousands, except per share data)



|                                                                                                        |  |                        |         |   |                        |   |         |  
|------------------------------------------------------------------------------------------------------- |  | ---------------------- | ------- | - | ---------------------- | - | ------- | -
|                                                                                                        |  | Restated March 31,2005 |         |   | Restated June 30, 2004 |  
|                                                                                                        |  | (unaudited)            |         |   | (*)                    |  
|ASSETS                                                                                                  |  |                        |         |   |                        |   |         |  
|Current assets:                                                                                         |  |                        |         |   |                        |   |         |  
|Cash and cash equivalents                                                                               |  | $                      | 9,411   |   |                        | $ | 5,142   |  
|Available-for-sale investments                                                                          |  |                        | 773     |   |                        |   | 2,462   |  
|Accounts receivable, net of allowances of $326 and $299                                                 |  |                        | 3,299   |   |                        |   | 2,689   |  
|Inventories                                                                                             |  |                        | 2,125   |   |                        |   | 2,144   |  
|Prepaids and other current assets                                                                       |  |                        | 176     |   |                        |   | 371     |  
|                                                                                                        |  |                        |         |   |                        |   |         |  
|Total current assets                                                                                    |  |                        | 15,784  |   |                        |   | 12,808  |  
|                                                                                                        |  |                        |         |   |                        |   |         |  
|Property and equipment:                                                                                 |  |                        |         |   |                        |   |         |  
|Machinery, equipment and furniture                                                                      |  |                        | 9,774   |   |                        |   | 9,256   |  
|Less accumulated depreciation                                                                           |  |                        | (7,315  | ) |                        |   | (6,583  | )
|                                                                                                        |  |                        |         |   |                        |   |         |  
|Property and equipment, net                                                                             |  |                        | 2,459   |   |                        |   | 2,673   |  
|Other assets                                                                                            |  |                        | 1,771   |   |                        |   | 2,049   |  
|Goodwill, net                                                                                           |  |                        | 10,193  |   |                        |   | 10,193  |  
|Other intangible assets, net                                                                            |  |                        | 7,951   |   |                        |   | 8,449   |  
|                                                                                                        |  |                        |         |   |                        |   |         |  
|Total assets                                                                                            |  | $                      | 38,158  |   |                        | $ | 36,172  |  
|                                                                                                        |  |                        |         |   |                        |   |         |  
|LIABILITIES AND SHAREHOLDERS EQUITY                                                                    |  |                        |         |   |                        |   |         |  
|Current liabilities:                                                                                    |  |                        |         |   |                        |   |         |  
|Accounts payable                                                                                        |  | $                      | 1,311   |   |                        | $ | 949     |  
|Accrued compensation                                                                                    |  |                        | 786     |   |                        |   | 1,425   |  
|Other accrued expenses                                                                                  |  |                        | 1,338   |   |                        |   | 1,532   |  
|Note payable                                                                                            |  |                        |        |   |                        |   | 165     |  
|Deferred income                                                                                         |  |                        | 1,238   |   |                        |   | 1,383   |  
|                                                                                                        |  |                        |         |   |                        |   |         |  
|Total current liabilities                                                                               |  |                        | 4,673   |   |                        |   | 5,454   |  
|                                                                                                        |  |                        |         |   |                        |   |         |  
|Deferred tax liability                                                                                  |  |                        | 1,062   |   |                        |   | 858     |  
|                                                                                                        |  |                        |         |   |                        |   |         |  
|Total liabilities                                                                                       |  |                        | 5,735   |   |                        |   | 6,312   |  
|COMMITMENTS AND CONTINGENCIES (Note 12)                                                                 |  |                        |         |   |                        |   |         |  
|Shareholders equity:                                                                                   |  |                        |         |   |                        |   |         |  
|Common stock, $.01 par value, 25,000 shares authorized; 14,305 and 14,194 shares issued and outstanding |  |                        | 143     |   |                        |   | 142     |  
|Additional paid-in capital                                                                              |  |                        | 110,094 |   |                        |   | 109,653 |  
|Accumulated deficit                                                                                     |  |                        | (77,813 | ) |                        |   | (79,944 | )
|Accumulated other comprehensive (loss) income                                                           |  |                        | (1      | ) |                        |   | 9       |  
|                                                                                                        |  |                        |         |   |                        |   |         |  
|Total shareholders equity                                                                              |  |                        | 32,423  |   |                        |   | 29,860  |  
|                                                                                                        |  |                        |         |   |                        |   |         |  
|Total liabilities and shareholders equity                                                              |  | $                      | 38,158  |   |                        | $ | 36,172  |  
|                                                                                                        |  |                        |         |   |                        |   |         |  

---

|(*) | The Balance Sheet at June 30, 2004 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)



|                                                                         |  |                                      |        |                                     |   |        |  |      |        |  |   |        |  
|------------------------------------------------------------------------ |  | ------------------------------------ | ------ | ----------------------------------- | - | ------ |  | ---- | ------ |  | - | ------ | -
|                                                                         |  | Restated Three MonthsEnded March 31, |        | Restated Nine Months EndedMarch 31, |  
|                                                                         |  | 2005                                 |        | 2004                                |   | 2005   |  | 2004 |       
|Sales                                                                    |  | $                                    | 6,524  |                                     | $ | 6,668  |  | $    | 18,925 |  | $ | 17,348 |  
|Cost of goods sold                                                       |  |                                      | 2,002  |                                     |   | 2,491  |  |      | 5,751  |  |   | 6,787  |  
|                                                                         |  |                                      |        |                                     |   |        |  |      |        |  |   |        |  
|Gross profit                                                             |  |                                      | 4,522  |                                     |   | 4,177  |  |      | 13,174 |  |   | 10,561 |  
|                                                                         |  |                                      |        |                                     |   |        |  |      |        |  |   |        |  
|Costs and expenses:                                                      |  |                                      |        |                                     |   |        |  |      |        |  |   |        |  
|Selling, general and administrative                                      |  |                                      | 2,926  |                                     |   | 3,096  |  |      | 8,454  |  |   | 9,068  |  
|Research and development                                                 |  |                                      | 795    |                                     |   | 559    |  |      | 2,230  |  |   | 1,774  |  
|Amortization of intangible assets                                        |  |                                      | 41     |                                     |   | 41     |  |      | 123    |  |   | 123    |  
|Restructuring                                                            |  |                                      |       |                                     |   |       |  |      |       |  |   | (175   | )
|                                                                         |  |                                      |        |                                     |   |        |  |      |        |  |   |        |  
|Total costs and expenses                                                 |  |                                      | 3,762  |                                     |   | 3,696  |  |      | 10,807 |  |   | 10,790 |  
|                                                                         |  |                                      |        |                                     |   |        |  |      |        |  |   |        |  
|Operating earnings (loss)                                                |  |                                      | 760    |                                     |   | 481    |  |      | 2,367  |  |   | (229   | )
|Interest income, net                                                     |  |                                      | 34     |                                     |   | 21     |  |      | 91     |  |   | 34     |  
|                                                                         |  |                                      |        |                                     |   |        |  |      |        |  |   |        |  
|Net earnings (loss) before taxes                                         |  |                                      | 794    |                                     |   | 502    |  |      | 2,458  |  |   | (195   | )
|Provision for income taxes                                               |  |                                      | 108    |                                     |   | 72     |  |      | 327    |  |   | 216    |  
|                                                                         |  |                                      |        |                                     |   |        |  |      |        |  |   |        |  
|Net earnings (loss)                                                      |  | $                                    | 686    |                                     | $ | 430    |  | $    | 2,131  |  | $ | (411   | )
|                                                                         |  |                                      |        |                                     |   |        |  |      |        |  |   |        |  
|Net earnings (loss) per common share - basic                             |  | $                                    | 0.05   |                                     | $ | 0.03   |  | $    | 0.15   |  | $ | (0.03  | )
|                                                                         |  |                                      |        |                                     |   |        |  |      |        |  |   |        |  
|Net earnings (loss) per common share - diluted                           |  | $                                    | 0.05   |                                     | $ | 0.03   |  | $    | 0.14   |  | $ | (0.03  | )
|                                                                         |  |                                      |        |                                     |   |        |  |      |        |  |   |        |  
|Weighted average number of shares used in basic per share calculations   |  |                                      | 14,304 |                                     |   | 14,015 |  |      | 14,270 |  |   | 13,989 |  
|                                                                         |  |                                      |        |                                     |   |        |  |      |        |  |   |        |  
|Weighted average number of shares used in diluted per share calculations |  |                                      | 14,606 |                                     |   | 14,769 |  |      | 14,834 |  |   | 13,989 |  
|                                                                         |  |                                      |        |                                     |   |        |  |      |        |  |   |        |  



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



---

Urologix, Inc.

Condensed Statements of Cash Flows

(In thousands)

(Unaudited)



|                                                                                           |  |                                     |        |   |      |   |       |  
|------------------------------------------------------------------------------------------ |  | ----------------------------------- | ------ | - | ---- | - | ----- | -
|                                                                                           |  | Restated Nine Months EndedMarch 31, |       
|                                                                                           |  | 2005                                |        |   | 2004 |  
|Operating Activities:                                                                      |  |                                     |        |   |      |   |       |  
|Net earnings (loss)                                                                        |  | $                                   | 2,131  |   |      | $ | (411  | )
|Adjustments to reconcile net earnings (loss) to net cash provided by operating activities: |  |                                     |        |   |      |   |       |  
|Depreciation and amortization                                                              |  |                                     | 1,422  |   |      |   | 1,527 |  
|Provision for bad debts                                                                    |  |                                     | 58     |   |      |   | 17    |  
|Deferred income taxes                                                                      |  |                                     | 204    |   |      |   | 216   |  
|Change in operating items:                                                                 |  |                                     |        |   |      |   |       |  
|Accounts receivable                                                                        |  |                                     | (668   | ) |      |   | (54   | )
|Inventories                                                                                |  |                                     | (599   | ) |      |   | 594   |  
|Prepaids and other assets                                                                  |  |                                     | 473    |   |      |   | 600   |  
|Accounts payable                                                                           |  |                                     | 362    |   |      |   | (512  | )
|Accrued expenses and deferred income                                                       |  |                                     | (1,039 | ) |      |   | (462  | )
|                                                                                           |  |                                     |        |   |      |   |       |  
|Net cash provided by operating activities                                                  |  |                                     | 2,344  |   |      |   | 1,515 |  
|                                                                                           |  |                                     |        |   |      |   |       |  
|Investing Activities:                                                                      |  |                                     |        |   |      |   |       |  
|Purchase of property and equipment                                                         |  |                                     | (92    | ) |      |   | (24   | )
|Proceeds from sale / maturity of available-for-sale investments, net                       |  |                                     | 1,679  |   |      |   | 1,029 |  
|                                                                                           |  |                                     |        |   |      |   |       |  
|Net cash provided by investing activities                                                  |  |                                     | 1,587  |   |      |   | 1,005 |  
|                                                                                           |  |                                     |        |   |      |   |       |  
|Financing Activities:                                                                      |  |                                     |        |   |      |   |       |  
|Payments made on capital lease obligations                                                 |  |                                     |       |   |      |   | (351  | )
|Payments made on note payable                                                              |  |                                     | (104   | ) |      |   | (410  | )
|Proceeds from exercise of stock options                                                    |  |                                     | 442    |   |      |   | 262   |  
|                                                                                           |  |                                     |        |   |      |   |       |  
|Net cash provided by ( used for) financing activities                                      |  |                                     | 338    |   |      |   | (499  | )
|                                                                                           |  |                                     |        |   |      |   |       |  
|Net increase in cash and cash equivalents                                                  |  |                                     | 4,269  |   |      |   | 2,021 |  
|Cash and cash equivalents:                                                                 |  |                                     |        |   |      |   |       |  
|Beginning of period                                                                        |  |                                     | 5,142  |   |      |   | 727   |  
|                                                                                           |  |                                     |        |   |      |   |       |  
|End of period                                                                              |  | $                                   | 9,411  |   |      | $ | 2,748 |  
|                                                                                           |  |                                     |        |   |      |   |       |  
|Supplemental cash-flow information                                                         |  |                                     |        |   |      |   |       |  
|                                                                                           |  |                                    
|Cash paid during the period for interest                                                   |  | $                                   | 16     |   |      | $ | 157   |  
|Net value of inventory transferred to / (from) property and equipment                      |  | $                                   | 618    |   |      | $ | (101  | )



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



---

Urologix, Inc.

Notes to Condensed Financial Statements

March 31, 2005

(Unaudited)



1. Basis of presentation



The accompanying unaudited condensed financial statements of Urologix, Inc. (the Company or Urologix) have been prepared in
accordance with U.S. 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, 2005, and the statements of operations for
the three and nine month periods ended March 31, 2005 and 2004 and statements of cash flows for the nine month periods ended March 31, 2005 and 2004 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 U.S. 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/A for the year ended June 30, 2004.



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. Restatement of Financial
Statements



During the fiscal 2005 year end close process,
the Company determined that, historically, the deferred income tax liability for the basis difference in goodwill and trademarks created since the adoption of SFAS 142 was incorrectly offset against deferred income tax assets. The deferred tax
liability relating to this basis difference was assumed to reverse against the deferred tax asset relating to the net operating loss carryforwards, and thus the Company did not provide sufficient valuation allowance against deferred tax assets that
were not more likely than not to be realized. Since the deferred tax liability relating to the goodwill and trademark basis difference relates to indefinite lived assets and the net operating loss carryforwards have a definite life of 20 years or
less, it was not correct to net these deferred tax assets and liabilities. Therefore, the Company has recorded additional deferred tax expense of $68,000 and $204,000, respectively, for the third quarter and year-to-date period ended March 31, 2005,
and $72,000 and $216,000, respectively, for the third quarter and year-to-date period ended March 31, 2004 to increase its deferred tax asset valuation allowance.



The Company has restated its balance sheets as of March 31, 2005 and June 30, 2004, and its statements of operations for the
fiscal quarters and year-to-date periods ended March 31, 2005 and 2004 for the impact of this deferred tax liability as follows:



|                                   |  |                                  |         |   |                                  |   |         |                       |  |   |             |   |  |   |         |  
|---------------------------------- |  | -------------------------------- | ------- | - | -------------------------------- | - | ------- | --------------------- |  | - | ----------- | - |  | - | ------- | -
|                                   |  | March 31, 2005                   |         |   | June 30, 2004                    |  
|                                   |  | As previouslyreported            |         |   | As restated                      |   |         | As previouslyreported |  |   | As restated |  
|BALANCE SHEET DATA:                |  |                                  |         |   |                                  |   |         |                       |  |   |             |   |  |   |         |  
|Non-current deferred tax liability |  | $                                |        |   |                                  | $ | 1,062   |                       |  | $ |            |   |  | $ | 858     |  
|Total liabilities                  |  |                                  | 4,673   |   |                                  |   | 5,735   |                       |  |   | 5,454       |   |  |   | 6,312   |  
|Accumulated deficit                |  |                                  | (76,751 | ) |                                  |   | (77,813 | )                     |  |   | (79,086     | ) |  |   | (79,944 | )
|Total shareholders equity         |  |                                  | 33,485  |   |                                  |   | 32,423  |                       |  |   | 30,718      |   |  |   | 29,860  |  
|                                   |  |                                 
|                                   |  | Three Months EndedMarch 31, 2005 |         |   | Three Months EndedMarch 31, 2004 |  
|                                   |  | As previouslyreported            |         |   | As restated                      |   |         | As previouslyreported |  |   | As restated |  
|STATEMENT OF OPERATIONS DATA:      |  |                                  |         |   |                                  |   |         |                       |  |   |             |   |  |   |         |  
|Income tax expense                 |  | $                                | 40      |   |                                  | $ | 108     |                       |  | $ |            |   |  | $ | 72      |  
|Net income (loss)                  |  |                                  | 754     |   |                                  |   | 686     |                       |  |   | 502         |   |  |   | 430     |  
|Net income (loss) per common share |  |                                  |         |   |                                  |   |         |                       |  |   |             |   |  |   |         |  
|Basic                              |  | $                                | 0.05    |   |                                  | $ | 0.05    |                       |  | $ | 0.04        |   |  | $ | 0.03    |  
|Diluted                            |  | $                                | 0.05    |   |                                  | $ | 0.05    |                       |  | $ | 0.03        |   |  | $ | 0.03    |  
|                                   |  |                                 
|                                   |  | Nine Months Ended March 31, 2005 |         |   | Nine Months Ended March 31, 2004 |  
|                                   |  | As previouslyreported            |         |   | As restated                      |   |         | As previouslyreported |  |   | As restated |  
|STATEMENT OF OPERATIONS DATA:      |  |                                  |         |   |                                  |   |         |                       |  |   |             |   |  |   |         |  
|Income tax expense                 |  | $                                | 123     |   |                                  | $ | 327     |                       |  | $ |            |   |  | $ | 216     |  
|Net income (loss)                  |  |                                  | 2,335   |   |                                  |   | 2,131   |                       |  |   | (195        | ) |  |   | (411    | )
|Net income (loss) per common share |  |                                  |         |   |                                  |   |         |                       |  |   |             |   |  |   |         |  
|Basic                              |  | $                                | 0.16    |   |                                  | $ | 0.15    |                       |  | $ | (0.01       | ) |  | $ | (0.03   | )
|Diluted                            |  | $                                | 0.16    |   |                                  | $ | 0.14    |                       |  | $ | (0.01       | ) |  | $ | (0.03   | )



There was no impact in
any period on net cash provided by operating, financing, or investing activities on the statements of cash flows. The restatement also impacts note 6 and note 9 to the financial statements.



3. New Accounting Pronouncements



In November 2004, the Financial Accounting Standards Board (FASB) issued
Statement of Financial Accounting Standard (SFAS) No. 151 Inventory Costs, an amendment of ARB No. 43, Chapter 4, which clarifies the types of costs that should be expensed rather than capitalized as inventory. This statement also
clarifies the circumstances under which fixed overhead costs associated with operating facilities involved in inventory processing should be capitalized. The provisions of SFAS No. 151 are effective for fiscal years beginning after June 15, 2005 and
we will adopt this standard on July 1, 2005. No material impact on our financial statements is expected from the adoption of this standard.



In December 2004, the FASB issued SFAS No. 123 (Revised 2004), Share-Based Payment. SFAS No. 123R is a revision of SFAS No. 123,
Accounting for Stock-Based Compensation and supersedes Accounting Principles Board (APB) Opinion No. 25, Accounting for Stock Issued to Employees, and its related implementation guidance. SFAS No. 123R focuses primarily on
accounting for transactions in which an entity obtains employee services through share-based payment transactions. SFAS No. 123R requires a public entity to measure the cost of employee services received in exchange for an award of equity
instruments based on the fair value of the award at the date of grant. The cost will be recognized over the period during which an employee is required to provide service in exchange for the award. SFAS No. 123R is effective as of the beginning of
the first annual reporting period that begins after June 15, 2005 and we will adopt this standard on July 1, 2005. While we cannot precisely determine the impact on net earnings as a result of the adoption of SFAS No. 123R, estimated compensation
expense related to prior periods can be found in Note 6 in the Notes to Condensed Financial Statements included in this Form 10-Q/A and in note 3 in the Financial Statements included in our Form 10-K/A for the fiscal year ended June 30, 2004. The
ultimate amount of increased compensation expense will be dependent on a number of factors including whether we adopt SFAS 123R using the modified prospective or retrospective method, the number of option shares granted during the year, their timing
and vesting period, and the method used to calculate the fair value of the awards.



---

Urologix, Inc.

Notes to Condensed Financial Statements

March 31, 2005

(Unaudited)



4. 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.



5. Basic and diluted earnings
(loss) per share



Basic earnings (loss) per share was
computed by dividing the net earnings (loss) 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 earnings per share computations are as follows (in thousands):



|                                                     |  |                             |  |                            |  |        |  |       
|---------------------------------------------------- |  | --------------------------- |  | -------------------------- |  | ------ |  | ------
|                                                     |  | Three months endedMarch 31, |  | Nine months endedMarch 31,
|                                                     |  | 2005                        |  | 2004                       |  | 2005   |  | 2004  
|Weighted average common shares outstanding - basic   |  | 14,304                      |  | 14,015                     |  | 14,270 |  | 13,989
|Dilutive effect of stock options                     |  | 302                         |  | 754                        |  | 564    |  |      
|                                                     |  |                             |  |                            |  |        |  |       
|Weighted average common shares outstanding - diluted |  | 14,606                      |  | 14,769                     |  | 14,834 |  | 13,989
|                                                     |  |                             |  |                            |  |        |  |       



The dilutive effect of
stock options in the above table excludes 598,000, 431,000, and 270,000 of options, respectively, for which the exercise price was higher than the average closing price for the three and nine month periods ended March 31, 2005 and the three month
period ended March 31, 2004.



As a result of the net loss for
the nine month period ended March 31, 2004, dilutive potential common shares from stock options of 460,000 were excluded from the calculation of diluted earnings per share as the effect would be antidilutive.



---

Urologix, Inc.

Notes to Condensed Financial Statements

March 31, 2005

(Unaudited)



6. Stock-Based Compensation



We account for stock-based employee compensation arrangements in accordance with the provisions and related interpretations of APB Opinion No. 25,
Accounting for Stock Issued to Employees, and have elected to follow the disclosure only alternative prescribed by SFAS No. 123, Accounting for Stock-Based Compensation.



Had compensation cost for stock-based compensation been determined consistent
with SFAS No. 123, the net earnings (loss) and net earnings (loss) per share would have been adjusted to the following pro-forma amounts (in thousands, except for per share data):



|                                                                                                     |  |                             |      |   |                            |   |       |      |  |   |        |   |  |   |        |  
|---------------------------------------------------------------------------------------------------- |  | --------------------------- | ---- | - | -------------------------- | - | ----- | ---- |  | - | ------ | - |  | - | ------ | -
|                                                                                                     |  | Three months endedMarch 31, |      |   | Nine months endedMarch 31, |  
|                                                                                                     |  | 2005                        |      |   | 2004                       |   |       | 2005 |  |   | 2004   |  
|Net earnings (loss), as reported (restated)                                                          |  | $                           | 686  |   |                            | $ | 430   |      |  | $ | 2,131  |   |  | $ | (411   | )
|Total stock-based employee compensation expense determined under fair value based method, net of tax |  |                             | (725 | ) |                            |   | (652  | )    |  |   | (1,966 | ) |  |   | (1,945 | )
|                                                                                                     |  |                             |      |   |                            |   |       |      |  |   |        |   |  |   |        |  
|Pro forma net earnings (loss) (restated)                                                             |  | $                           | (39  | ) |                            | $ | (222  | )    |  | $ | 165    |   |  | $ | (2,356 | )
|                                                                                                     |  |                             |      |   |                            |   |       |      |  |   |        |   |  |   |        |  
|Net earnings (loss) per share: (restated)                                                            |  |                             |      |   |                            |   |       |      |  |   |        |   |  |   |        |  
|Basic - as reported                                                                                  |  | $                           | 0.05 |   |                            | $ | 0.03  |      |  | $ | 0.15   |   |  | $ | (0.03  | )
|Basic - pro forma                                                                                    |  | $                           |     |   |                            | $ | (0.02 | )    |  | $ | 0.01   |   |  | $ | (0.17  | )
|                                                                                                     |  |                             |      |  
|Diluted - as reported                                                                                |  | $                           | 0.05 |   |                            | $ | 0.03  |      |  | $ | 0.14   |   |  | $ | (0.03  | )
|Diluted - pro forma                                                                                  |  | $                           |     |   |                            | $ | (0.02 | )    |  | $ | 0.01   |   |  | $ | (0.17  | )



7. Inventories



Inventories consisted of the following as of (in thousands):



|                  |  |               |       |              |   |      
|----------------- |  | ------------- | ----- | ------------ | - | -----
|                  |  | March 31,2005 |       | June 30,2004
|Raw materials     |  | $             | 1,338 |              | $ | 1,304
|Work in process   |  |               | 242   |              |   | 163  
|Finished goods    |  |               | 545   |              |   | 677  
|                  |  |               |       |              |   |      
|Total inventories |  | $             | 2,125 |              | $ | 2,144
|                  |  |               |       |              |   |      









---

Urologix, Inc.

Notes to Condensed Financial Statements

March 31, 2005

(Unaudited)



8. 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 unless it is determined that the useful life
is no longer indefinite.



Effective July 1, 2004, we began
including amortization expense relating to developed technologies within cost of goods sold. This expense was previously reported within amortization of intangible assets on the statements of operations. Consistent with this change, we have
re-classified $125,000 and $375,000 of such expense to cost of goods sold for the three and nine month periods ended March 31, 2004, respectively. Amortization expense related to other intangible assets was $166,000 and $498,000 respectively, for
the three and nine month periods ended March 31, 2005, of which, $125,000 and $375,000, respectively, was reported in cost of goods sold. Amortization expense for the final three months of fiscal 2005 and for each of the next four fiscal years is
expected to be $166,000 and $664,000, respectively.



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



|                              |  |                      |       |                         |   |       |  |   |      
|----------------------------- |  | -------------------- | ----- | ----------------------- | - | ----- |  | - | -----
|                              |  | As of March 31, 2005
|                              |  | CarryingAmount       |       | AccumulatedAmortization |   | Net  
|Amortizing intangibles:       |  |                      |       |                         |   |       |  |   |      
|Developed technologies        |  | $                    | 7,500 |                         | $ | 2,250 |  | $ | 5,250
|Customer base                 |  |                      | 2,300 |                         |   | 739   |  |   | 1,561
|                              |  |                      |       |                         |   |       |  |   |      
|Subtotal                      |  |                      | 9,800 |                         |   | 2,989 |  |   | 6,811
|                              |  |                      |       |                         |   |       |  |   |      
|Non-amortizing intangibles:   |  |                      |       |                         |   |       |  |   |      
|Trademarks                    |  |                      |       |                         |   |       |  |   | 1,140
|                              |  |                      |       |                         |   |       |  |   |      
|Total other intangible assets |  |                      |       |                         |   |       |  | $ | 7,951
|                              |  |                      |       |                         |   |       |  |   |      







---

Urologix, Inc.

Notes to Condensed Financial Statements

March 31, 2005

(Unaudited)



9. Comprehensive income (loss)



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



|                                                                          |  |                             |     |      |                            |     |      |  |   |       |   |  |   |      |  
|------------------------------------------------------------------------- |  | --------------------------- | --- | ---- | -------------------------- | --- | ---- |  | - | ----- | - |  | - | ---- | -
|                                                                          |  | Three months endedMarch 31, |     |      | Nine months endedMarch 31, |    
|                                                                          |  | 2005                        |     | 2004 |                            |     | 2005 |  |   | 2004  |  
|Net earnings (loss) (restated)                                            |  | $                           | 686 |      | $                          | 430 |      |  | $ | 2,131 |   |  | $ | (411 | )
|Change in net unrealized gains (losses) on available-for-sale investments |  |                             |    |      |                            | (10 | )    |  |   | (10   | ) |  |   | (56  | )
|                                                                          |  |                             |     |      |                            |     |      |  |   |       |   |  |   |      |  
|Comprehensive income (loss) (restated)                                    |  | $                           | 686 |      | $                          | 420 |      |  | $ | 2,121 |   |  | $ | (467 | )
|                                                                          |  |                             |     |      |                            |     |      |  |   |       |   |  |   |      |  



10. 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, 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, 2005 and 2004 were as follows (in thousands):



|            |  |                             |     |                     |   |                 |  |   |                            |   |  |   |    
|----------- |  | --------------------------- | --- | ------------------- | - | --------------- |  | - | -------------------------- | - |  | - | ---
|Fiscal Year |  | Beginning Balance at July 1 |     | Warranty Provisions |   | Warranty Claims |  |   | Ending Balance at March 31
|2005        |  | $                           | 215 |                     | $ | 238             |  | $ | (310                       | ) |  | $ | 143
|2004        |  | $                           | 159 |                     | $ | 203             |  | $ | (127                       | ) |  | $ | 235



---

Urologix, Inc.

Notes to Condensed Financial Statements

March 31, 2005

(Unaudited)



11. Restructuring Liability



In May 2003, we announced plans for an organizational restructuring which eliminated 28 positions within the Company and also resulted in our vacating a
portion of our leased facility. All of the targeted headcount reductions were completed by June 2003, and we reached an agreement to sublet the vacated space beginning in the second quarter of fiscal 2004. All of the severance obligations were paid
in fiscal 2004. The lease term on the vacated space currently runs through fiscal 2008.



Restructuring activity for the nine month periods ended March 31, 2005 and 2004 were as follows (in thousands):



|                             |  |             |   |       |             |     |       |  |   |           |   |  |       |      |   |       |   |     |   |  |   |      |  
|---------------------------- |  | ----------- | - | ----- | ----------- | --- | ----- |  | - | --------- | - |  | ----- | ---- | - | ----- | - | --- | - |  | - | ---- | -
|                             |  | Fiscal 2005 |   |       | Fiscal 2004 |    
|                             |  | Severance   |   | Lease |             |     | Total |  |   | Severance |   |  | Lease |      |   | Total |  
|Beginning balance at July 1  |  | $           |  |       | $           | 169 |       |  | $ | 169       |   |  | $     | 636  |   |       | $ | 264 |   |  | $ | 900  |  
|Expense accurals (reversals) |  |             |  |       |             |    |       |  |   |          |   |  |       | (185 | ) |       |   | 10  |   |  |   | (175 | )
|Cash payments                |  |             |  |       |             | (33 | )     |  |   | (33       | ) |  |       | (426 | ) |       |   | (94 | ) |  |   | (520 | )
|                             |  |             |   |       |             |     |       |  |   |           |   |  |       |      |   |       |   |     |   |  |   |      |  
|Ending balance at March 31   |  | $           |  |       | $           | 136 |       |  | $ | 136       |   |  | $     | 25   |   |       | $ | 180 |   |  | $ | 205  |  
|                             |  |             |   |       |             |     |       |  |   |           |   |  |       |      |   |       |   |     |   |  |   |      |  



12. Legal Proceedings



Our business exposes us to product liability claims that
are inherent in the testing, production, marketing and sale of medical devices. As a consequence, we are involved in various legal actions in the ordinary course of our business. Although the outcome of any such legal actions cannot be predicted,
management believes any losses that may occur from these matters are adequately covered by insurance, subject to applicable deductibles, and that there is no pending legal proceeding against or involving the Company for which the outcome is likely
to have a material adverse effect upon the Companys statement of financial position or results of operations.



---

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 as of March 31, 2005 and results of operations for the three and nine month periods ended March 31, 2005 and 2004. 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/A for the year ended June 30, 2004.



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 products, Urologix sole products, by the medical community; the impact of competitive treatments, products and pricing; 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 (transurethral microwave thermotherapy); the ability
of third-party suppliers to produce and supply products; the risk of product liability claims and the adequacy of our product liability insurance coverage; 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/A for the year ended June 30, 2004.



OVERVIEW



Urologix, Inc., based in Minneapolis, Minnesota 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 benign prostatic hyperplasia (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 superior to medication without the
complications and side effects inherent in more invasive surgical procedures.



We believe that third-party reimbursement is essential to the acceptance of Cooled ThermoTherapy, and that clinical efficacy, overall cost effectiveness and physician advocacy will be keys to obtaining this
reimbursement. We estimate that 60% to 80% of patients who receive Cooled ThermoTherapy 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 acceptance of Cooled ThermoTherapy in the United States.



The level of Medicare reimbursement for Cooled ThermoTherapy
is dependent on the site of service. Beginning on August 1, 2000, the Centers for Medicare and Medicaid Services (CMS) replaced the reasonable cost basis of reimbursement for outpatient hospital-based procedures, including Cooled ThermoTherapy, with
a new 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 2005, 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. The reimbursement rates for calendar 2005 are
consistent with the 2004 rates.



---

In January 2001, CMS began to reimburse for Cooled ThermoTherapy treatments performed in the
urologists office. The reimbursement rate (inclusive of the physicians fee) in calendar year 2005 for Cooled ThermoTherapy procedures performed in the urologists office is approximately $3,900, compared to $4,000 in calendar 2004,
which is subject to geographic adjustment.



In July 2003, CMS
added the CPT Code covering Cooled ThermoTherapy to the ASC list of Medicare approved procedures providing a reimbursement rate for ambulatory surgical centers (ASC). Procedures in an ASC are reimbursed under a two part system similar to hospital
reimbursement. The ASC receives a fixed reimbursement for each Cooled ThermoTherapy procedure performed. Cooled ThermoTherapy is in ASC payment group 9 which reimburses approximately $1,300, the highest amount allowed under this system. The
urologist performing the procedure is reimbursed the same amount as if the treatment occurred in a hospital, approximately $500. This low facility reimbursement rate relative to the cost of the procedure potentially limits the number of Cooled
ThermoTherapy treatments done in an ASC.



Private insurance
companies and HMOs make their own determinations regarding coverage and reimbursement based upon usual and customary fees. To date, we have received coverage and reimbursement in various geographies from private insurance companies
and HMOs throughout the United States. We intend to continue our efforts to gain coverage and reimbursement across the United States. There can be no assurance that we will receive favorable coverage or reimbursement determinations for Cooled
ThermoTherapy from these payers or that amounts reimbursed to physicians for performing Cooled ThermoTherapy procedures will be sufficient to encourage physicians to use Cooled ThermoTherapy. Internationally, reimbursement approvals for the Cooled
ThermoTherapy procedure are awarded on an individual-country basis.



Our goal is to grow Cooled ThermoTherapy as a standard of care for the treatment of BPH. The key aspects of our business strategy to achieve this goal are to (i) increase the use of Cooled ThermoTherapy by physicians who already have access
to a Cooled ThermoTherapy system, (ii) satisfy additional demand for Cooled ThermoTherapy systems through the efficient use of our installed base of Cooled ThermoTherapy system control units, and (iii) increase market awareness of Cooled
ThermoTherapy.



Our revenues are primarily generated through
the sale of our disposable treatment catheters, and to a lesser extent, sales of our Cooled ThermoTherapy system control units. We believe that continued growth in revenue from the sale of our disposable treatment catheters will be key to
maintaining profitability and positive cash flow.



We will
continue to invest and focus our resources on growing our revenues, developing new products that expand our product platform, and continuing clinical trials in support of regulatory and reimbursement approvals. Our ability to maintain profitability
in the future will be dependent upon, among other factors, our success in achieving increased treatment volume and market acceptance of the Cooled ThermoTherapy procedures in the physicians office, 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
hospitals, ambulatory surgery centers and physicians offices and the amount of reimbursement provided.



We anticipate fiscal 2005 annual revenues in the range of $25.5 million to $26.2 million, compared to $24.3 million in fiscal year 2004. Diluted net
earnings per share are expected to be $0.20 to $0.22 per share compared to $0.04 per share last fiscal year.



Restatement of Financial Statements



During the fiscal 2005 year end close process, the Company determined that, historically, the deferred income tax liability for the basis difference in goodwill and trademarks created since the adoption of SFAS 142
was incorrectly offset against deferred income tax assets. The deferred tax liability relating to this basis difference was assumed to reverse against the deferred tax asset relating to the net operating loss carryforwards, and thus the Company did
not provide sufficient valuation allowance against deferred tax assets that were not more likely than not to be realized. Since the deferred tax liability relating to the goodwill and trademark basis difference relates to indefinite lived assets and
the net operating loss carryforwards have a definite life of 20 years or less, it was not correct to net these deferred tax assets and liabilities. Therefore, the Company has recorded additional deferred tax expense of $68,000 and $204,000,
respectively, for the third quarter and year-to-date period ended March 31, 2005, and $72,000 and $216,000, respectively, for the third quarter and year-to-date period ended March 31, 2004 to increase its deferred tax asset valuation allowance.



The Company has restated its balance sheets as of March 31,
2005 and June 30, 2004, and its statements of operations for the fiscal quarters and year-to-date periods ended March 31, 2005 and 2004 for the impact of this deferred tax liability as follows:



|                                   |  |                                   |         |   |                                   |   |         |                        |  |   |             |   |  |   |         |  
|---------------------------------- |  | --------------------------------- | ------- | - | --------------------------------- | - | ------- | ---------------------- |  | - | ----------- | - |  | - | ------- | -
|                                   |  | March 31, 2005                    |         |   | June 30, 2004                     |  
|                                   |  | As previously reported            |         |   | As restated                       |   |         | As previously reported |  |   | As restated |  
|BALANCE SHEET DATA:                |  |                                   |         |   |                                   |   |         |                        |  |   |             |   |  |   |         |  
|Non-current deferred tax liability |  | $                                 |        |   |                                   | $ | 1,062   |                        |  | $ |            |   |  | $ | 858     |  
|Total liabilities                  |  |                                   | 4,673   |   |                                   |   | 5,735   |                        |  |   | 5,454       |   |  |   | 6,312   |  
|Accumulated deficit                |  |                                   | (76,751 | ) |                                   |   | (77,813 | )                      |  |   | (79,086     | ) |  |   | (79,944 | )
|Total shareholders equity         |  |                                   | 33,485  |   |                                   |   | 32,423  |                        |  |   | 30,718      |   |  |   | 29,860  |  
|                                   |  |                                  
|                                   |  | Three Months Ended March 31, 2005 |         |   | Three Months Ended March 31, 2004 |  
|                                   |  | As previously reported            |         |   | As restated                       |   |         | As previously reported |  |   | As restated |  
|STATEMENT OF OPERATIONS DATA:      |  |                                   |         |   |                                   |   |         |                        |  |   |             |   |  |   |         |  
|Income tax expense                 |  | $                                 | 40      |   |                                   | $ | 108     |                        |  | $ |            |   |  | $ | 72      |  
|Net income (loss)                  |  |                                   | 754     |   |                                   |   | 686     |                        |  |   | 502         |   |  |   | 430     |  
|Net income (loss) per common share |  |                                   |         |   |                                   |   |         |                        |  |   |             |   |  |   |         |  
|Basic                              |  | $                                 | 0.05    |   |                                   | $ | 0.05    |                        |  | $ | 0.04        |   |  | $ | 0.03    |  
|Diluted                            |  | $                                 | 0.05    |   |                                   | $ | 0.05    |                        |  | $ | 0.03        |   |  | $ | 0.03    |  
|                                   |  |                                  
|                                   |  | Nine Months Ended March 31, 2005  |         |   | Nine Months Ended March 31, 2004  |  
|                                   |  | As previously reported            |         |   | As restated                       |   |         | As previously reported |  |   | As restated |  
|STATEMENT OF OPERATIONS DATA:      |  |                                   |         |   |                                   |   |         |                        |  |   |             |   |  |   |         |  
|Income tax expense                 |  | $                                 | 123     |   |                                   | $ | 327     |                        |  | $ |            |   |  | $ | 216     |  
|Net income (loss)                  |  |                                   | 2,335   |   |                                   |   | 2,131   |                        |  |   | (195        | ) |  |   | (411    | )
|Net income (loss) per common share |  |                                   |         |   |                                   |   |         |                        |  |   |             |   |  |   |         |  
|Basic                              |  | $                                 | 0.16    |   |                                   | $ | 0.15    |                        |  | $ | (0.01       | ) |  | $ | (0.03   | )
|Diluted                            |  | $                                 | 0.16    |   |                                   | $ | 0.14    |                        |  | $ | (0.01       | ) |  | $ | (0.03   | )



There was no impact in
any period on net cash provided by operating, financing, or investing activities on the statements of cash flows.



---

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 statements, 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. We recognize revenue from treatment
catheter sales at the time of shipment. 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.
We retain title to these control units and do not recognize any revenue on these control units until title has transferred. These programs are designed to expand access to our technology, and thus expand the market for our single-use treatment
catheters. Under these programs, we generally charge a higher price for each single-use treatment catheter to include the use of our Cooled ThermoTherapy system control unit by the customer. We recognize revenue on these single-use treatment
catheters 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. If the historical data used to calculate these estimates does not properly reflect future returns, our revenues
could be overstated.



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 historical ratio of 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 quarterly 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 Long-Lived and Intangible Assets and Goodwill



In accordance with Statement of Financial Accounting Standards (SFAS) No.
142, Goodwill and Other Intangible Assets, we have ceased to amortize approximately $10.2 million of goodwill and $1.1 million of trademarks. Goodwill and trademarks are 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 tests are considered critical, due to the amount of goodwill and trademarks recorded on our balance sheet and the judgment required in determining fair value amounts, including projected future cash flows.



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 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 the definite lived 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 regularly assess the likelihood that our deferred tax assets will
be recovered from future taxable income. 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 reversed period. We consider
projected future taxable income and ongoing tax planning strategies in assessing the amount of the valuation allowance. If we determine it is more likely than not that we will realize all or part of our deferred tax assets, we will adjust our
earnings for the deferred tax in the period we make the determination. With our last five quarters of profit and in light of our historical losses, 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 reversed period. The valuation allowance at June 30, 2004 was $32.5 million. We expect to provide a full valuation allowance on our future tax benefits until we can sustain
a level of profitability that demonstrates our ability to realize these assets.



---

RESULTS OF OPERATIONS



Net Sales



Net sales for the three month period ended March 31, 2005 decreased to $6.5 million from $6.7 million in the prior year period. The decrease in revenue
during the period was primarily due to a decrease in the number of Cooled ThermoTherapy system control units sold during the quarter, partially offset by an increase in revenue from the sale of single-use treatment catheters. Net sales for the
nine-month period ended March 31, 2005 increased to $18.9 million from $17.3 million in the same period of fiscal 2004. The sales growth resulted primarily from increased revenues from the sale of our single-use treatment catheters in the United
States partially offset by a decrease in the number of Cooled ThermoTherapy system control units sold during the period as well as lower revenues from the sale of our single-use treatment catheters internationally. Average per unit selling prices of
our single-use treatment catheters increased in both the three and nine month periods ended March 31, 2005 compared to the same periods in the prior year, due primarily to our price standardization initiative that was implemented effective January
1, 2004, as well as a stronger mix of sales to our direct office accounts. Sales of our single-use treatment catheters accounted for approximately 94% of our revenue in the three month period ended March 31, 2005 compared to approximately 91% of
revenue in the same period of the prior year. For the first nine months of fiscal 2005, sales of single-use treatment catheters accounted for approximately 94% of revenue compared to 92% of revenue in the first nine months of fiscal 2004.



At March 31, 2005, we had a domestic installed base of 481
Cooled ThermoTherapy systems, including the units that are being used by customers pursuant to our evaluation and long-term use programs. This compares to an installed base of 453 units at December 31, 2004 and 427 units at June 30, 2004.



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, and amortization expense relating to developed technologies. Effective July 1, 2004, we began including amortization
expense related to developed technologies within cost of goods sold. This expense was previously reported within amortization of intangibles and consistent with this change, we have re-classified this expense to cost of goods sold for the periods
prior to July 1, 2004. For the three and nine month periods ended March 31, 2004, the re-classification adjustment was $125,000 and $375,000, respectively.



Cost of goods sold for the three month period ended March 31, 2005 decreased to $2.0 million from $2.5 million during the same period of the prior fiscal
year. The decrease in cost of goods sold resulted primarily from a decrease in the number Cooled ThermoTherapy system control units sold during the period combined with lower per unit manufacturing costs of our single-use treatment catheters. Cost
of goods sold for the nine month period ended March 31, 2005 decreased to $5.8 million from $6.8 million in the same period last fiscal year. The decrease resulted primarily from a decrease in the number of Cooled ThermoTherapy system control units
sold during the period combined with lower per unit manufacturing costs of our single-use treatment catheters as well as the $160,000 charge that occurred in the first quarter of fiscal 2004 for a commitment to purchase additional control unit
inventory at prices which exceeded the expected future sales value.



Gross profit as a percentage of sales for the three and nine month periods ended March 31, 2005 increased to 69% and 70%, respectively, from 63% and 61%, respectively, in the three and nine month periods ended March 31, 2004. The increase
in gross profit rates in both periods resulted primarily from an increased percentage of treatment catheter revenue in both periods of fiscal 2005 combined with increased average per unit selling prices of our single-use treatment catheters and
reductions in their per unit manufacturing cost.



Selling, General &
Administrative



Selling, general and administrative
expenses decreased to $2.9 million and $8.5 million, respectively, for the three and nine month periods ended March 31, 2005 from $3.1 million and $9.1 million, respectively, in the same periods of fiscal year 2004. The decrease in expenses for the
third quarter of fiscal 2005 resulted primarily from a reduction in corporate overhead expenses, partially offset by an increase in expenses related to Sarbanes-Oxley Section 404 compliance efforts. The decrease in expenses for the first nine months
of fiscal 2005 resulted primarily from a reduction in legal expenses related to the patent infringement suit we filed to protect our intellectual property which was settled in January 2004 and a reduction in corporate overhead expenses, partially
offset by an increase in expenses related to Sarbanes-Oxley Section 404 compliance.



---

Research and Development



Research and development expenses, which include expenditures for product development, regulatory compliance and clinical
studies, increased to $795,000 and $2.2 million, respectively, for the three and nine month periods ended March 31, 2005, from $559,000 and $1.8 million in the same periods of fiscal 2004. The increase in expenses in both periods resulted primarily
from increased expenditures on product development activities partially offset by lower clinical trial expenses.



Amortization of Intangible Assets



As noted above, effective July 1, 2004, we began including amortization expense relating to developed technologies within cost of goods sold. This expense
was previously reported within amortization of intangible assets. Consistent with this change, we have re-classified this expense from amortization of intangible assets to cost of goods sold for the periods prior to this change. For the three and
nine month periods ended March 31, 2004, the re-classification adjustment was $125,000 and $375,000, respectively.



Amortization of intangible assets was $41,000 and $123,000 for both of the three and nine month periods ended March 31, 2005 and 2004, respectively. This
amortization expense is related to the acquired customer base that resulted from the purchase of the Prostatron Cooled ThermoTherapy product line from EDAP in October 2000.



Restructuring



In May 2003, we announced plans for organizational restructuring which eliminated 28 positions within the Company and also resulted in our vacating a
portion of our leased facility. During the fourth quarter of fiscal 2003, we recorded a $1.3 million restructuring charge to cover the expenses associated with these items. All of the targeted headcount reductions were completed by June 2003, and we
began to sublet the vacated space in the second quarter of fiscal 2004.



The $175,000 restructuring benefit for the nine month period ended March 31, 2004, resulted from a reduction in our severance obligations related to the May 2003 workforce reduction.



Net Interest Income



Net interest income for the three and nine month periods ended March 31,
2005 increased to $34,000 and $91,000, respectively, from $21,000 and $34,000, respectively, in the same periods of fiscal 2004. The increase in both periods is due to higher cash and investment balances as well as a reduction in interest expense
associated with the lease obligation assumed as part of the Prostatron acquisition in October 2000. The lease obligation was completed during the third fiscal quarter of 2004.



Provision for Income Taxes



Income tax expense increased to $108,000 and $327,000, respectively, for the three and nine month periods ended

March 31, 2005 from $72,000 and $216,000, respectively, in the prior year periods. The increase in income tax expense is primarily due to federal alternative minimum
taxes and state taxes.



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, 2005, we had total cash, cash equivalents and available-for-sale investments of $10.2 million compared to
$7.6 million as of June 30, 2004. Working capital increased to $11.1 million at March 31, 2005 from $7.4 million at June 30, 2004.



---

During the nine months ended March 31, 2005, we generated $2.3 million of cash from operating activities.
Our net earnings of $2.1 million combined with depreciation and amortization of $1.4 million were partially offset by a decrease in accrued expenses and deferred income of $1.0 million. The significant decrease in accrued expenses and deferred
income resulted primarily from the payment of employee bonuses and fiscal 2004 year-end sales commissions during the first quarter of fiscal 2005. These expenses were accrued in fiscal 2004. Increases in accounts receivable and inventory of $610,000
and $599,000, respectively, were partially offset by a decrease in prepaids and other assets of $473,000 and an increase in accounts payable of $362,000. The increased investment in inventory resulted primarily from an increase in the number of
control units produced during the first nine months of fiscal 2005. A portion of this inventory was transferred into property and equipment in support of our customer evaluation and long-term use programs, and a portion remained in inventory at
March 31, 2005.



During the first nine months of fiscal 2005,
we generated $1.6 million from investing activities, resulting from the net sale and maturity of $1.7 million of available-for-sale investments partially offset by the purchase of $92,000 of property and equipment.



During the nine months ended March 31, 2005, we generated $338,000 from
financing activities as a result of $442,000 of proceeds from the exercise of stock options partially offset by a $104,000 principal payment to EDAP for the retirement of the promissory note associated with the Prostatron acquisition. The final
payment on the promissory note was made to EDAP on December 31, 2004.



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 of March 31, 2005, our property and equipment, net,
included approximately $2.0 million of control units used in evaluation or long-term use programs. Depending on the growth of these programs, we may use additional capital to finance the units used by these customers.



Based upon our financial performance in fiscal 2004 and the first nine months
of fiscal 2005, we believe our $10.2 million in cash, cash equivalents, and available-for-sale investments at March 31, 2005, together with the funds generated from operations, will be sufficient to fund our working capital and capital resources
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.



---

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 financial condition and operating results. Even if we are able to compete successfully, we may not be able to do so in a profitable manner.



We have only attained profitability recently.



Although we produced net earnings of $2.1 million for the nine months ended
March 31, 2005 and $356,000 for the year ended June 30, 2004, we have incurred losses of approximately $78 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.



Our products 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.



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 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
provide 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 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.



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. 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, 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 and adverse
effect on us.



---

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, results of operations, liquidity and financial condition.



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 that will 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 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. 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 system control unit and treatment catheters, we outsource all other manufacturing for our products. We assemble Targis control units
and treatment catheters 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. Additionally, we currently have a supply agreement with
VTI Corporation (formerly Venusa) for the production of the Prostatron single-use treatment catheter that extends though April 2006 with an automatic renewal term.



---

The termination or interruption of any of these relationships, or the failure of these manufacturers or
suppliers 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 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 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.



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 on a timely basis, or at all, and delays in receipt of 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. 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 limited cash resources and may
not have additional financing available to us.



We
generated approximately $2.3 million of cash and cash equivalents from operating activities in the nine month period ended March 31, 2005 and ended that period with approximately $10.2 million of cash, cash equivalents, and available-for-sale
investments. We believe our $10.2 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 resource 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,
| | - |  | ----------------------------------------------------------



| |  |  | 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,
| | - |  | -------------------------------------------------------------------------------------------



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



| |  |  | 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 and warrants, 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.



Anti-takeover
provisions in our articles of incorporation may have a possible negative effect on our stock price.



Certain provisions of our certificate of incorporation and bylaws may make it more difficult for a third party to acquire, or discourage a third party
from attempting to acquire, control of us. We have in place several anti-takeover measures that could discourage or prevent a takeover, even if an acquisition would be beneficial to our shareholders. Our stock option plans contain provisions that
allow 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. In addition, we have adopted a shareholder rights plan that 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.



---

ITEM 3. QUALITATIVE AND QUANTITATIVE DISCLOSURE ABOUT MARKET RISK



Our financial instruments include cash, cash equivalents, and
available-for-sale investments. Our available-for-sale investments at March 31, 2005 are carried at market value. 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 for the issues contained in the available-for-sale investment portfolio and was not materially different from the carrying value at March 31, 2005. Due to the nature of
our short-term investments, 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 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 and due to the identification of a material weakness in internal control over financial reporting related to the
Companys accounting for income taxes, as described below, concluded that the Companys disclosure controls and procedures were not effective, at the reasonable assurance level, in ensuring that information required to be disclosed by the
Company in reports filed with the Securities and Exchange Commission is recorded, processed, summarized and reported on a timely basis. Due to this material weakness in internal control over financial reporting, the Company performed other
procedures related to the calculation of deferred income taxes in preparing its restated financial statements as of and for the quarter ended March 31, 2005 to ensure that such financial statements were presented fairly, in all material respects, in
accordance with U.S. generally accepted accounting principles.



In connection
with managements evaluation of the effectiveness of the Companys internal control over financial reporting for its fiscal year ended June 30, 2005, management identified a material weakness in internal control over financial reporting
related to the Companys accounting for income taxes that led management to conclude that as of March 31, 2005, there was more than a remote likelihood that a material misstatement of the Companys annual or interim financial statements
would not be prevented or detected on a timely basis by Company employees in the normal course of performing their assigned functions. This material weakness occurred as of March 31, 2005 because the Companys management did not have adequate
technical expertise with respect to income tax accounting to effectively oversee and review the Companys accounting over this area. This lack of adequate technical expertise resulted in a material error in the Companys accounting for
income taxes, which was identified during the course of the Companys 2005 audit. This error related to the Company not providing a sufficient valuation allowance against deferred tax assets that are not more likely than not to be realized. The
Company had incorrectly netted deferred tax liabilities related to intangibles with indefinite lives against deferred tax assets related to net operating loss carryforwards with finite lives in determining the amount of allowance necessary. As a
result, the Company has restated its financial statements for all periods presented in this report and its previously issued annual financial statements as of June 30, 2004 and 2003 and for each of the years in the three-year period ended June 30,
2004 and interim financial statements as of December 31, 2004 and September 30, 2004 and for the quarters ended December 31, 2004 and September 30, 2004 and for all the quarters for the year ended June 30, 2004.



(b) Changes in Internal Controls over Financial Reporting



There was no change in the Companys internal control over financial reporting during
the quarter ended March 31, 2005 that has materially affected, or is reasonably likely to materially affect, the Companys internal control over financial reporting.



Regarding the material weakness described above, the Company is taking steps to ensure that the material weakness is remediated by
implementing enhanced control procedures over accounting for income taxes which include education and training of Company management and staff to improve technical expertise with respect to income tax accounting. The Company is also evaluating
whether to engage additional independent tax consulting resources to assist with the Companys evaluation of complex issues concerning tax accounting and tax reserves and to assist management in developing its judgments with respect to such
issues. The Company expects to have the remediation completed no later than December 31, 2005.



The Companys management, including the Chief Executive Officer and Chief Financial Officer, does not expect that its disclosure controls and procedures and its internal controls over financial reporting will
prevent all errors and all fraud. A control system, no matter how well conceived and operated, can provide only reasonable, not absolute, assurance that the objectives of the control system are met.



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



---

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. As a consequence,
we are involved in various legal actions in the ordinary course of our business. Although the outcome of any such legal actions cannot be predicted, management believes any losses that may occur from these matters are adequately covered by
insurance, subject to applicable deductibles, and that there is no pending legal proceeding against or involving the Company for which the outcome is likely to have a material adverse effect upon the Companys statement of financial position or
results of operations. See Factors that May Affect our Future Results and the Trading Price of our Common Stock  Our business of the manufacturing, marketing and sale of medical devices involves risk of liability claims and such claims
could seriously harm our business, particularly if our insurance coverage is inadequate.



---

ITEM 6. EXHIBITS



|(a) | 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 amended report to be signed on its behalf by the undersigned
thereunto duly authorized.



Date September 28, 2005



Urologix, Inc.

(Registrant)



/s/ Fred B. Parks.

---

Fred B. Parks

Chairman and Chief Executive Officer

(Principal Executive Officer)



/s/ Todd E. Paulson

---

Todd E. Paulson

Vice President and Chief Financial Officer

(Principal Financial Officer)