<PAGE>

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.c. 20549

                                    Form 10-Q


(Mark One)

XX      Quarterly Report Pursuant to Section 13 or 15(d) of the Securities
---     Exchange Act of 1934.

For the period ended December 31, 2005.

        Transition Report Pursuant to Section 13 or 15(d) of the Securities
---     Exchange Act of 1934.

For the transition period from__ to__.


Commission File Number:                                                  0-16128

                              TUTOGEN MEDICAL, INC.
             (Exact name of registrant as specified in its charter)

Florida                                                               59-3100165
(State or other Jurisdiction of                                 (I.R.S. Employer
Incorporation or Organization)                               Identification No.)


13709 Progress Boulevard, Alachua, Florida                                 32615
(Address of Principal Executive Offices)                              (Zip Code)


Registrant's Telephone Number, Including Area Code:               (386) 462-0402


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 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 checkmark whether the registrant is an accelerated filer (as defined
in Rule 12b-2 of the Exchange Act). Yes    No X .
                                       ---   ---

As of January 15 2006 there were outstanding 15,950,460 shares of Tutogen
Medical, Inc. Common Stock, par value $0.01.

<PAGE>

                     TUTOGEN MEDICAL, INC. AND SUBSIDIARIES

                                      INDEX


PART I.              Financial Information.                             Page No.

           ITEM 1.   Financial Statements.

                     Condensed consolidated Balance Sheets - December       1
                     31, 2005 and September 30, 2005.

                     Condensed consolidated Statements of Operations        2
                     for the three months ended December 31, 2005 and
                     2004.

                     Condensed consolidated Statements of Cash Flows        3
                     for the three months ended December 31, 2005 and
                     2004.

                     Condensed consolidated Statements of Stockholders'     4
                     Equity for the year ended September 30, 2005 and
                     the three months ended December 31, 2005.

                     Notes to Condensed Consolidated Financial              5
                     Statements.

           ITEM 2.   Management's Discussion and Analysis of Financial     12
                     Condition and Results of Operations.

           ITEM 3.   Quantitative Statements and Supplementary             17
                     Data.

           ITEM 4.   Controls and Procedures.                              17

PART II.             Other Information.                                    18


SIGNATURES                                                                 19

<PAGE>
<TABLE>
<CAPTION>

                                 PART I. FINANCIAL INFORMATION

Item 1. Financial Statements.


                             TUTOGEN MEDICAL, INC. AND SUBSIDIARIES
                             CONDENSED CONSOLIDATED BALANCE SHEETS
                                         (in thousands)


                                                                   (unaudited)
                                                                   December 31,  September 30,
                                                                      2005           2005
                                                                  -------------  -------------
<S>                                                               <C>             <C>
ASSETS

Current Assets
  Cash and cash equivalents                                       $       1,834   $      3,562
  Accounts receivable - net of allowance for doubtful accounts
    of $467 in December 2005 and $462 in September 2005                   3,749          3,473
  Inventories - net                                                      11,465         10,558
  Deferred income taxes                                                     682            695
  Other current assets                                                      622            623
                                                                  -------------  -------------
                                                                         18,352         18,911

Property, plant and equipment, net                                        6,904          6,612

Deferred income taxes                                                     1,703          1,619
                                                                  -------------  -------------

TOTAL ASSETS                                                      $      26,959  $      27,142
                                                                  =============  =============


LIABILITIES AND SHAREHOLDERS' EQUITY

Current Liabilities
  Accounts payable and other liabilities                          $       5,997  $       6,273
  Accrued commissions                                                     2,128          1,765
  Short-term borrowing                                                    1,436          1,048
  Current portion of deferred distribution fees                             558            589
  Current portion of long-term debt                                         185            184
                                                                  -------------  -------------
                                                                         10,304          9,859

Other Liabilities
  Deferred distribution fees                                              1,784          1,925
  Long-term debt                                                            584            630

Shareholders' Equity                                                     14,287         14,728
                                                                  -------------  -------------

TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY                        $      26,959  $      27,142
                                                                  =============  =============


See accompanying Notes to Consolidated Financial Statements.
</TABLE>

                                               1
<PAGE>

                     TUTOGEN MEDICAL, INC. AND SUBSIDIARIES
                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                      (in thousands except per share data)
                                   (unaudited)


                                                       Three Months Ended
                                                       ------------------
                                                          December 31,
                                                          ------------
                                                      2005             2004
                                                      ----             ----

REVENUE                                           $       8,034   $       7,073

COST OF REVENUE                                           3,797           3,760
                                                  -------------   -------------

    Gross margin                                          4,237           3,313

OPERATING EXPENSES
  General and administrative                              1,489           1,142
  Distribution and marketing                              2,862           2,711
  Research and development                                  427             390
                                                  -------------   -------------
                                                          4,778           4,243

OPERATING LOSS                                             (541)           (930)

FOREIGN EXCHANGE GAIN (LOSS)                                119            (579)
OTHER INCOME (LOSS)                                          15              (4)
INTEREST EXPENSE                                            (78)            (17)
                                                  -------------   -------------
                                                             56            (600)

LOSS BEFORE INCOME TAX BENEFIT                             (485)         (1,530)

Income tax benefit                                         (106)           (148)
                                                  -------------   -------------

NET LOSS                                          $        (379)  $      (1,382)
                                                  =============   =============

Comprehensive (loss) income:
  Foreign currency translation adjustments                 (203)            286
                                                  -------------   -------------

COMPREHENSIVE LOSS                                $        (582)  $      (1,096)
                                                  =============   =============

AVERAGE SHARES OUTSTANDING FOR BASIC AND DILUTED
  LOSS PER SHARE                                     15,945,243      15,915,960
                                                  =============   =============

BASIC AND DILUTED LOSS PER SHARE                  $       (0.02)  $       (0.09)
                                                  =============   =============


See accompanying Notes to Consolidated Financial Statements


                                        2
<PAGE>
<TABLE>
<CAPTION>

                              TUTOGEN MEDICAL, INC. AND SUBSIDIARIES
                          CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                          (in thousands)
                                            (unaudited)


                                                                         THREE MONTHS ENDED
                                                                         ------------------
                                                                            DECEMBER 31,
                                                                            ------------
                                                                       2005             2004
                                                                       ----             ----
<S>                                                               <C>              <C>
Cash flows from operating activities
Net loss                                                          $        (379)   $      (1,382)
Adjustments to reconcile net loss to net cash
  used in operating activities:
  Depreciation and amortization                                             172              190
  Amortization of deferred distribution fees revenue                       (139)            (172)
  Deferred income taxes                                                    (106)            (148)
  Provision for inventory write-downs                                       (58)             (62)
  Share-based compensation                                                   96                -
  Changes in assets and liabilities:
    Accounts receivable                                                    (303)             469
    Inventories                                                            (903)             359
    Other current assets                                                     (4)             633
    Accounts payable and other liabilities                                 (214)          (1,737)
    Accrued commissions                                                     363              107
                                                                  -------------    -------------
      Net cash used in operating activities                              (1,475)          (1,743)


Cash flows used in investing activities
  Investment in a marketable security                                         -             (491)
  Purchase of property and equipment                                       (554)            (389)
                                                                  -------------    -------------
      Net cash used in investing activities                                (554)            (880)


Cash flows from financing activities
  Proceeds from issuance of common stock                                     45                -
  Proceeds from short-term borrowings                                       405                -
  Repayment of long-term borrowings                                         (37)             (34)
                                                                  -------------    -------------
      Net cash provided by (used in) financing activities                   413              (34)


Effect of exchange rate changes on cash                                    (112)             793
                                                                  -------------    -------------

Net decrease in cash and cash equivalents                                (1,728)          (1,864)

Cash and cash equivalents at beginning of period                          3,562            5,063
                                                                  -------------    -------------

Cash and cash equivalents at end of period                        $       1,834    $       3,199
                                                                  =============    =============


------------------------------------------------------------------------------------------------


Supplemental cash flow disclosures
  Interest paid                                                   $          41    $          17
                                                                  =============    =============

  Income taxes paid                                               $           -    $          61
                                                                  =============    =============


See accompanying Notes to Consolidated Financial Statements
</TABLE>

                                                 3
<PAGE>
<TABLE>
<CAPTION>

TUTOGEN MEDICAL, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
YEAR ENDED SEPTEMBER 30, 2005 AND THREE MONTHS ENDED DECEMBER 31, 2005
(In Thousands, Except for Share Data)
------------------------------------------------------------------------------------------------------------------------------------
(Unaudited)
------------------------------------------------------------------------------------------------------------------------------------


                                                                             Accumulated                                  Common
                                                  Common      Additional        Other                                     Shares
                                                  Stock        Paid-in      Comprehensive    Accumulated                Issued and
                                                ($.01 par)     Capital        Income (1)       Deficit       Total      Outstanding
<S>                                               <C>          <C>            <C>             <C>          <C>           <C>
BALANCE, OCTOBER 1, 2004                          $  159       $ 36,345       $   2,248       $ (16,669)   $  22,083     15,915,960

  Stock issued on exercise of options                  -             36               -               -           36         17,000
  Net loss                                             -              -               -          (6,621)      (6,621)             -
  Foreign currency translation adjustment              -              -            (770)              -         (770)             -
                                                  ------       --------       ---------       ---------    ---------     ----------

BALANCE, SEPTEMBER 30, 2005                          159         36,381           1,478         (23,290)      14,728     15,932,960

  Stock issued on exercise of options                  1             44               -               -           45         17,500
  Share-based compensation                             -             96               -               -           96              -
  Net loss                                             -              -               -            (379)        (379)             -
  Foreign currency translation adjustment              -              -            (203)              -         (203)             -
                                                  ------       --------       ---------       ---------    ---------     ----------

BALANCE, December 31, 2005                        $  160       $ 36,521       $   1,275       $ (23,669)   $  14,287     15,950,460
                                                  ======       ========       =========       =========    =========     ==========


(1) Represents foreign currency translation adjustments.


See accompanying Notes to Consolidated Financial Statements.
</TABLE>

                                                                  4

<PAGE>

                     TUTOGEN MEDICAL, INC. AND SUBSIDIARIES
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
                                December 31, 2005
                        (in thousands, except share data)


(1)  OPERATIONS AND ORGANIZATION

     Tutogen Medical, Inc. with its consolidated subsidiaries (the "Company")
     processes manufactures and distributes worldwide, specialty surgical
     products and performs tissue processing services for neuro, orthopedic,
     reconstructive and general surgical applications. The Company's core
     business is processing human donor tissue, utilizing its patented
     Tutoplast(R) process, for distribution to hospitals and surgeons. The
     Company processes at its two manufacturing facilities in Germany and the
     United States and distributes its products and services to over 30
     countries worldwide.

(2)  BASIS OF PRESENTATION

     The accompanying unaudited consolidated balance sheet of the Company as of
     December 31, 2005 and September 30, 2005, the unaudited results of
     operations for the three months ended December 31, 2005 and 2004, and the
     unaudited cash flows for the three months ended December 31, 2005 and 2004
     have been prepared in conformity with accounting principles generally
     accepted in the United States of America for interim financial reporting.
     Accordingly, they do not include all of the information and notes required
     by accounting principles generally accepted in the United States of America
     for complete financial statements. In the opinion of management, all
     adjustments necessary in order to make the financial statements not
     misleading have been made. Operating results for the three months ended
     December 31, 2005 are not necessarily indicative of the results, which may
     be expected for the fiscal year ending September 30, 2006. The interim
     financial statements should be read in conjunction with the audited
     consolidated financial statements of the Company included in the Company's
     Annual Report on Form 10-K for the year ended September 30, 2005.

(3)  NEW ACCOUNTING PRONOUNCEMENTS

     In December 2004, the Financial Accounting Standards Board ("FASB") issued
     Statement No. 123R ("SFAS No. 123R"), Share-Based Payment, that will
     require compensation costs related to share-based payment transactions to
     be recognized in the financial statements. The Company is required to
     comply with SFAS No. 123R for the three months ended December 31, 2005. In
     March 2005, the Securities and Exchange Commission (the "SEC") issued Staff
     Accounting Bulletin ("SAB") No. 107, Share-Based Payment ("SAB No. 107"),
     which provides interpretive guidance related to the interaction between
     SFAS No. 123R and certain SEC rules and regulations, as well as provides
     the SEC staff's views regarding the valuation of share-based payment
     arrangements. See Footnote 4 regarding the impact of these pronouncements
     on the Company's financial statements.

     In November 2004, the FASB issued SFAS No. 151, Inventory Costs, an
     amendment of ARB No. 43. SFAS No. 151 requires idle facility expenses,
     freight, handling costs, and wasted material (spoilage) costs to be
     excluded from the cost of inventory and expensed when incurred. It also
     requires that allocation of fixed overheads to the costs of conversion be
     based on the normal capacity of the production facilities. This statement
     is effective for inventory costs incurred during fiscal years beginning
     after June 15, 2005. The adoption of SFAS No. 151 during the three months
     ended December 31, 2005 did not have a material impact on the results of
     operations or financial position of the Company.


                                        5
<PAGE>

(4)  STOCK-BASED AWARDS

     The Company maintains the 1996 Stock Option Plan (the "Plan") (4,000,000
     shares authorized) under which incentive and nonqualified options have been
     granted to employees, directors and certain key affiliates. Under the Plan,
     options may be granted at not less than the fair market value on the date
     of grant. Options may be subject to a vesting schedule and expire four,
     five or ten years from grant.

     Effective October 1, 2005, the Company adopted the provisions of SFAS No.
     123R which establishes the financial accounting and reporting standards for
     stock-based compensation plans. SFAS No. 123R requires the measurement and
     recognition of compensation expense for all stock-based awards made to
     employees and directors. Under the provisions of SFAS No. 123R, stock-based
     compensation cost is measured at the grant date, based on the calculated
     fair value of the award, and is recognized as an expense over the requisite
     service period of the entire award (generally the vesting period of the
     award). As a result of adopting SFAS No. 123R, the Company's net loss
     before income taxes and net loss for the three months ended December 31,
     2005 was $96 more than if the Company had continued to account for
     stock-based compensation under Accounting Principles Board Opinion No. 25,
     "Accounting for Stock Issued to Employees" ("APB 25") and its related
     interpretations. Basic and diluted net loss per share for the three months
     ended December 31, 2005 was not affected by the adoption of SFAS No. 123R.
     In addition, there was no tax effect related to the adoption of SFAS No.
     123R due to the recording of a full valuation allowance against U.S. net
     deferred tax assets.

     The Company elected to use the modified prospective transition method as
     permitted by SFAS No. 123R and, therefore, financial results for prior
     periods have not been restated. Under this transition method, stock-based
     compensation expense for the three months ended December 31, 2005 includes
     expense for all equity awards granted prior to, but not yet vested as of
     October 1, 2005, based on the grant date fair value estimated in accordance
     with the original provisions of SFAS No. 123, "Accounting for Stock-Based
     Compensation" ("SFAS No. 123,") as amended by SFAS No. 148, "Accounting for
     Stock-Based Compensation--Transition and Disclosure." Since the adoption of
     SFAS No. 123R, there have been no changes to the Company's stock
     compensation plans or modifications to outstanding stock-based awards which
     would increase the value of any awards outstanding. Compensation expense
     for all stock-based compensation awards granted subsequent to October 1,
     2005 was based on the grant-date fair value determined in accordance with
     the provisions of SFAS No. 123R. During the quarter ended December 31,
     2005, the Company recognized compensation expense of $96 relating to stock
     options granted during the three months ended December 31, 2005 in addition
     to the vesting of options outstanding as of October 1, 2005. All such
     expense was recognized within "General and administrative expense" in the
     Statement of Operations. There were no significant capitalized stock-based
     compensation costs at December 31, 2005.

     Prior to October 1, 2005, the Company accounted for stock-based
     compensation in accordance with APB 25 and also followed the disclosure
     requirements of SFAS No. 123. Under APB 25, the Company accounted for
     stock-based awards to employees and directors using the intrinsic value
     method as allowed under SFAS No. 123. Under the intrinsic value method, no
     stock-based compensation expense had been recognized in the Company's
     Statement of Operations because the exercise price of the Company's stock
     options granted to employees and directors equaled the fair market value of
     the underlying stock at the date of grant. The following table sets forth
     the computation of basic and diluted loss per share for the three months
     ended December 31, 2004 and illustrates the effect on net loss and loss per
     share as if the Company had applied the fair value recognition provisions
     of SFAS 123 to its stock plans:

                                        6

<PAGE>

                                                              Three Months Ended
                                                                  December 31,
                                                                     2004
                                                                     ----

          Net loss as reported:                                    ($1,382)

          Pro-forma expense as if stock options were
           charged against net loss(1)                                  10
                                                                   -------

          Pro-forma net loss using the fair value method           ($1,392)
                                                                   =======

          Basic and diluted Loss per Share:
          As reported                                               ($0.09)
          Pro forma using the fair value method                     ($0.09)

          (1)  The pro forma stock-based compensation expense was not
               tax-effected due to the recording of a full valuation allowance
               against U.S. net deferred tax assets.

     The fair value of each stock option grant is estimated on the grant date
     using the Black-Scholes option-pricing model with the following
     assumptions:

                                                   December 31,

                                                2005          2004
                                            ------------- -------------
          Dividend Yield                            0.0%          0.0%
          Expected Volatility                      48.6%         48.6%
          Risk-free interest rate (range)         4-4.1%      3.3-3.6%
          Expected term (in years)                 5.00          5.00

          Expected Volatility. The Company's methodology for computing the
          expected volatility is based solely on the Company's historical
          volatility.

          Expected Term. The expected term is based on employee exercise
          patterns during the Company's history and expectations of employee
          exercise behavior in the future giving consideration to the
          contractual terms of the stock-based awards.

          Risk-Free Interest Rate. The interest rate used in valuing awards is
          based on the yield at the time of grant of a U.S. Treasury security
          with an equivalent remaining term.

          Dividend Yield. The Company has never paid cash dividends, and does
          not currently intend to pay cash dividends, and thus has assumed a 0%
          dividend yield.

          Pre-Vesting Forfeitures. Estimates of pre-vesting option forfeitures
          are based on Company experience and industry trends. The Company will
          adjust its estimate of forfeitures over the requisite service period
          based on the extent to which actual forfeitures differ, or are
          expected to differ, from such estimates. Changes in estimated
          forfeitures will be recognized through a cumulative catch-up
          adjustment in the period of change and will also impact the amount of
          compensation expense to be recognized in future periods.

                                        7
<PAGE>

     Presented below is a summary of the status of the Company's stock options
     as of December 31, 2005, and related transactions for the quarter then
     ended:

<TABLE>
<CAPTION>
                                                                              Weighted
                                                                Weighted      Average
                                                                 Average     Remaining     Aggregate
                                                                Exercise    Contractual    Intrinsic
      Stock Options                            Shares (000'S)     Price         Life          Value
      -------------                            --------------     -----         ----          -----
<S>                                                    <C>       <C>               <C>      <C>
      Outstanding at September 30, 2005                2,481     $ 2.64             5.1     $      -
      Granted                                             28       3.12            10.0            -
      Canceled                                             -
      Exercised                                          (18)      2.53               -            -
      ------------------------------------------------------------------------------------------------
      Outstanding at December 31, 2005                 2,491     $ 2.65             5.3     $      -

      Vested or expected to vest                       2,242     $ 2.65             5.3     $      -

      Fully vested at December 31, 2005                1,877     $ 2.50             2.4     $      -
</TABLE>

     The weighted-average grant-date fair value of options granted during the
     fiscal quarters ended December 31, 2005 and December 31, 2004 was $1.48 and
     $1.43, respectively. Cash received from option exercises for the quarters
     ended December 31, 2005 and December 31, 2004, was $45 and $0,
     respectively.

     As of December 31, 2005, there was $473 of total unrecognized compensation
     cost related to nonvested stock options. That cost is expected to be
     recognized over a weighted-average period of 1.4 years.

(5)  INVENTORIES

     Major classes of inventory at December 31, 2005 and September 30, 2005 were
     as follows:

                                                 December 31,    September 30,
                                                     2005             2005
                                                     ----             ----


           Raw materials                          $     1,835     $     1,753
           Work in process                              5,458           4,469
           Finished goods                               7,367           7,614
                                                  -----------     -----------
                                                       14,660          13,836
           Less reserves for obsolescence               3,195           3,278
                                                  -----------     -----------

                                                  $    11,465     $    10,558
                                                  ===========     ===========

                                        8

<PAGE>

(6)  INCOME TAXES

     The Company has approximately $14,000 of federal net operating loss
     carryforwards expiring beginning in 2008 and state net operating loss
     carryforwards of approximately $13,500 that will begin to expire in 2006.

     The Company has a corporate net operating loss carryforward for German
     income tax purposes of approximately $3,863 (3,262 Euros), and a trade net
     operation loss carryforward for German income tax purposes of approximately
     $1,456 (1,229 Euros), which can be carried forward indefinitely. The
     Company continually reviews the adequacy and necessity of the valuation
     allowance in accordance with the provisions of FASB Statement No. 109,
     Accounting for Income Taxes. As of December 31, 2005, the Company continues
     to maintain a full valuation allowance on the net deferred tax assets
     attributable to its domestic operations. The Company does not maintain a
     valuation allowance on its International deferred tax assets, because
     management believes it is more likely than not that these tax benefits will
     be realized through the generation of future International taxable income.

     The Company has not recorded deferred income taxes on the undistributed
     earnings of its foreign subsidiaries because it is management's intent to
     indefinitely reinvest such earnings. Upon distribution of these earnings,
     the Company may be subject to U.S. income taxes and/or foreign withholding
     taxes.

(7)  SEGMENT DATA

     The Company operates principally in one industry providing specialty
     surgical products and tissue processing services. These operations include
     two geographically determined segments: the United States and Europe
     ("International"). The accounting policies of these segments are the same
     as those described in the summary of significant accounting policies. The
     Company evaluates performance based on the operating income of each
     segment. The Company accounts for inter-segment sales and transfers at
     contractually agreed-upon prices.

     The Company's reportable segments are strategic business units that offer
     products and services to different geographic markets. They are managed
     separately because of the unique regulatory and marketing differences in
     these markets as well as their physical location.


                                        9

<PAGE>

     A summary of the operations and assets by segment as of and for the three
     months ended December 31, 2005 and 2004, respectively are as follows:

<TABLE>
<CAPTION>

     2005                                International     United States     Consolidated
<S>                                        <C>              <C>               <C>
     Gross revenue                         $    3,816       $     5,409       $   9,225
     Less - intercompany                       (1,191)                -          (1,191)
                                           ==========       ===========       ==========

     Total revenue - third party           $    2,625       $     5,409       $    8,034
                                           ==========       ===========       ==========

     Operating loss                        $     (230)      $      (311)      $     (541)
                                           ==========       ===========       ==========

     Depreciation and amortization         $      113       $        59       $      172
                                           ==========       ===========       ==========

     Interest expense                      $       28       $        50       $       78
                                           ==========       ===========       ==========

     Net Segment  losses, net of taxes     $     (312)      $       (67)      $     (379)
                                           ==========       ===========       ==========

     Capital expenditures                  $      388       $       166       $      554
                                           ==========       ===========       ==========

     Total identifiable assets             $    9,059       $    17,900       $   26,959
                                           ==========       ===========       ==========


     2004                                International     United States     Consolidated

     Gross revenue                         $    3,964       $     4,916       $    8,880
     Less - intercompany                       (1,807)                -           (1,807)
                                           ==========       ===========       ==========

     Total revenue - third party           $    2,157       $     4,916       $    7,073
                                           ==========       ===========       ==========

     Operating loss                        $     (405)      $      (525)      $     (930)
                                           ==========       ===========       ==========

     Depreciation and amortization         $      126       $        64       $      190
                                           ==========       ===========       ==========

     Net Segment  losses, net of taxes     $     (438)      $      (944)      $   (1,382)
                                           ==========       ===========       ==========

     Capital expenditures                  $      355       $        34       $      389
                                           ==========       ===========       ==========

     Total identifiable assets             $   11,062       $    21,590       $   32,652
                                           ==========       ===========       ==========
</TABLE>

                                       10

<PAGE>

(8)  LEGAL PROCEEDINGS

     In 2003, the Company received a proposed judgment in Germany as the result
     of a dispute between the Company and a former international distributor.
     The estimated settlement, including legal costs was accrued as a litigation
     contingency. In 2004, a decision by the court of appeal in Germany resulted
     in a reduction of the original proposed judgment received against the
     Company by $406. At December 31, 2005 and September 30, 2005 the Company
     maintains an accrual of $476 with respect to the remaining appeal and legal
     costs. Management believes that such accrual is sufficient and that the
     final settlement will not have a material impact on results of operations.

     On October 12, 2005, the Company issued a voluntary recall of all product
     units, which utilized donor tissue received from BioMedical Tissue
     Services/BioTissue Recovery Services ("BioMedical"). This action was taken
     because the Company was unable to satisfactorily confirm that BioMedical
     had properly obtained donor consent. The Company quarantined all BioMedical
     products in its inventory, having a value of $1,035, and has notified all
     customers and distributors of record regarding this action. In connection
     with this recall, the Company has destroyed $174 of the quarantined
     products and accrued $872 of inventory write-downs and $250 of other
     related costs at September 30, 2005 and December 31, 2005. In January 2006,
     the Company was named as one of several defendants in a class action suit
     related to this recall. It is management's opinion that it is too early in
     the process to determine the effect of this class action on the financial
     condition of the Company. However, the Company intends to vigorously defend
     this matter and does not believe that settlement of this class action will
     have an adverse material effect on the Company's operations, cash flow or
     financial position.

     The Company is party to various claims, legal actions, complaints and
     administrative proceedings arising in the ordinary course of business. In
     management's opinion, the ultimate disposition of these matters will not
     have a material adverse effect on its financial condition, cash flows or
     results of operations.

(9)  SUBSEQUENT EVENT

     In January 2006, the Company entered into a four-year exclusive worldwide
     distribution agreement with Davol Inc., a subsidiary of C.R. Bard Inc., to
     promote, market and distribute the Company's line of allograft biologic
     tissues for hernia repair and the reconstruction of the chest and abdominal
     wall. Davol, in addition to purchasing the product is required to pay
     approximately $3.3 million in up-front distribution fees, with the first
     payment in January 2006 and the final payment due in May 2006 as certain
     milestones are met.



                                       11

<PAGE>

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
                             RESULTS OF OPERATIONS
                                December 31, 2005
                        (in thousands, except share data)

This report contains forward-looking statements made pursuant to the safe harbor
provisions of the Private Securities Litigation Reform Act of 1995.
Forward-looking statements typically are identified by use of terms such as
"may," "will," "should," "plan," "expect," "anticipate," "estimate," and similar
words, although some forward-looking statements are expressed differently.
Actual results could differ significantly from those discussed herein. Some of
the matters described in the "Risk Factors" and "Description of Business"
sections of its Form 10-K and other reports filed with the Securities and
Exchange Commission, constitute cautionary statements, including certain risks
and uncertainties, that could cause actual results to vary materially from the
future results indicated in such forward-looking statements. Other factors could
also cause actual results to vary materially from the future results indicated
in such forward-looking statements.

Fiscal year 2005 for the Company was devoted to assembling an effective team of
industry professionals, re-engaging our distribution partners and dramatically
expanding our manufacturing capabilities. Product manufacturing capabilities to
support growing sales within the United States have been transitioned from the
Company's facility in Neunkirchen, Germany to Alachua, Florida. Tutogen now
manufactures 80 percent of the U.S. product requirement in our facility in
Alachua. This compares to 5 percent of the U.S. requirements at this time last
year. Additionally, manufacturing and product management executives were added
to the operations team in fiscal year 2005 with the goal of increasing revenues
and improving operating efficiencies. The Company established a strategic goal
to develop new products in the spine, dental, general surgery markets and to
enter new markets for hernia repair.

Dental sales continue to grow. The Company has re-worked the fee agreement that
governs the distribution relationship with Zimmer Dental. This, combined with
the transfer of manufacturing for all dental products to the Alachua facility
with improved costs, will have a positive impact on our dental operating
margins. For spine sales, management believes that the second half of fiscal
year 2006 will improve as it is anticipated that Zimmer will substantially
work-off existing inventories during the first half of the year and commence new
purchases during the second half of fiscal 2006. The Company is solidifying the
product/market foundation in 2006 by entering, as planned, the important hernia
repair market with Davol as the Company's distribution partner.

The Company is now positioned in Europe to return that business to more
historical double-digit growth patterns, starting with the first quarter. In
conjunction with this, the Company is also expanding the physical plant in
Neunkirchen, Germany in order to fully support the growing and important
international business.

The Company's ability to generate positive operational cash flow is dependent
upon increasing revenues supported by increased raw tissue recoveries by tissue
banks in the U.S. and Europe, controlling costs and the development of
additional markets and surgical applications worldwide. While the Company
believes that it continues to make progress in these areas, there can be no
assurances.



                                       12

<PAGE>

Results of Operations - Three months ended December 31, 2005 compared with the
                        three months ended December 31, 2004

Revenue

Revenues for the three months ended December 31, 2005, increased 14% to $8,034
from $7,073 in 2004. The U.S. operation had a 10% increase in revenues from
$4,916 in 2004 to $5,409 for the quarter ended December 31, 2005. This increase
was fueled by the continuing increase in the demand for the Company's
Tutoplast(R) bone products for dental applications sold by Zimmer Dental
("Dental"), the Company's marketing partner. The Dental business increased 49%
from a year ago. The spine revenues continue to be impacted by the high
inventory levels at the Company's marketing partner, Zimmer Spine. The spine
revenues decreased $676 from the same quarter a year ago. The surgical
specialties, consisting of urology, ophthalmic and ENT businesses decreased 10%
compared to last year from $1,266 in 2004 to $1,150 this quarter, partially due
to a backlog on certain product lines. The International revenues for the three
months ended December 31, 2005 increased 22% this quarter to $2,625 from $2,157
in 2004. The International segment has increased its revenues primarily through
improved product sales in Germany for the Company's Xenograft product lines,
offset by decreased sales in Europe recovering from its regulatory compliance
matters, which have since been resolved. An analysis of revenues by major
business segment is as follows:

            ----------------------------- ------------- -------------
            (000's omitted)                   Three         Three
                                              Months        Months
            ----------------------------- ------------- -------------
                                            12/30/05       12/31/04
            ----------------------------- ------------- -------------

            ----------------------------- ------------- -------------
            Spine                           $    374        $  1,050
            ----------------------------- ------------- -------------
            Dental                             3,885           2,600
            ----------------------------- ------------- -------------
            Surgical Specialties               1,150           1,266
            ----------------------------- ------------- -------------
               Total - U.S.                 $  5,409        $  4,916
            ----------------------------- ------------- -------------

            ----------------------------- ------------- -------------
            Germany                              795             320
            ----------------------------- ------------- -------------
            France                               274             418
            ----------------------------- ------------- -------------
            ROW                                1,430           1,266
            ----------------------------- ------------- -------------
            Other                                126             153
            ----------------------------- ------------- -------------
               Total-International          $  2,625        $  2,157
            ----------------------------- ------------- -------------

            ----------------------------- ------------- -------------
            Total Consolidated              $  8,034        $  7,073
            ----------------------------- ------------- -------------

Margin

Gross margin, for the three months ended December 31, 2005 was 53% as compared
to 47% for the three month comparable period last year. The increased gross
margin for the three months was due primarily to the favorable impact of the
manufacturing efficiencies realized in the U.S. operating segment as the result
of transferring the manufacturing of the dental product lines from the German
operation to the U.S.

General and Administrative

General and administrative expenses increased 30% for the three months ended
December 31, 2005 from the

                                       13

<PAGE>

comparable period last year. The increase for the quarter was primarily due to
higher compensation from new and unfilled positions ($178), higher bank charges
directly related to increased dental revenues as customers pay by credit card
($30), stock compensation ($96), compliance with Sarbanes Oxley ($9) and other
increases ($34). As a percentage of revenues, for the three months ended
December 31, 2005, General and Administrative expenses were 19% compared to 16%
of revenues for the comparable period in 2004.

Distribution and Marketing

Distribution and marketing expenses increased 6% for the three months ended
December 31, 2005 from the comparable period last year. The increase was
primarily due to an increase in U.S. sales and marketing expenses paid to Zimmer
Dental of $1,545 versus $1,252 a year ago as a result of 49% increase in dental
revenues offset partially by the benefits realized from the reorganization of
the international sales group. As a percentage of revenues, for the three months
ended December 31, 2005, Distribution and Marketing expenses decreased to 36%
from 38% in 2004.

Research and Development

Research and development expenses increased 9% for the three months ended
December 31, 2005, from the comparable period last year. The increase was
primarily due to increased spending on new product developments for the upcoming
year. As a percentage of revenues, for the three months ended December 31, 2005,
Research and Development expenses decreased to 5% from 6% in 2004.

Foreign Exchange Gain/(Loss)

The Company recognized a foreign currency exchange gain for the quarter ended
December 31, 2005 of $119 due to the dollars' improved exchange rate against the
Euro.

Other Income

Other income increased by $19 for the three months ended December 31, 2005 from
the comparable period a year ago, primarily due to favorable increases in the
investment returns recognized in interest income.

Interest Expense

Interest expense increased $61 for the three months ended December 31, 2005 from
the comparable period a year ago, primarily due to the leasing of costs
associated with new equipment used to facilitate growth and the facility
expansion programs in Florida and Germany.

Net Loss

As a result of the above, net loss for the three months ended December 31, 2005
totaled $379 or $0.02 basic and diluted loss per share, as compared to a net
loss of $1,382 or $0.09 basic and diluted earnings per share for the comparable
period in 2004.

Inventory

Inventory increased 8%, from $10.6 million at last fiscal year-end to $11.5
million at December 31, 2005. Raw materials and work-in-process ("WIP"),
increased 5% and 22%, respectively, which reflects the plan to replace inventory
quarantined or destroyed last year-end as a result of the voluntary recall of
certain products. Finished goods inventory remained consistent with year end
balances.

                                       14

<PAGE>

Critical Accounting Policies

The Company's significant accounting policies are more fully described in Note 2
to the consolidated financial statements in the annual report. However, certain
of the accounting policies are particularly important to the portrayal of the
financial position and results of operations and require the application of
significant judgment by management; as a result, they are subject to an inherent
degree of uncertainty. In applying those policies, management uses its judgment
to determine the appropriate assumptions to be used in the determination of
certain estimates. Those estimates are based on historical experience, terms of
existing contracts, observance of trends in the industry, information provided
by customers and information available from other outside sources, as
appropriate. The Company's significant accounting policies include:

     Inventories. Inventories are valued at the lower of cost (weighted average
basis) or market. Work in process and finished goods include costs attributable
to direct labor and overhead. Reserves for slow moving and obsolete inventories
are provided based on historical experience, current product demand and the
remaining shelf life. The adequacy of these reserves is evaluated quarterly.

     Revenue Recognition and Accounts Receivable. Revenue on product sales is
recognized when persuasive evidence of an arrangement exists, the price is fixed
and final, delivery has occurred and there is a reasonable assurance of
collection of the sales proceeds. Oral or written purchase authorizations are
generally obtained from customers for a specified amount of product at a
specified price. Delivery is to have occurred at the time of shipment. Customers
are provided with a limited right of return. Revenue is recognized at shipment.
Reasonable and reliable estimates of product returns are made in accordance with
SFAS No. 48 and allowances for doubtful accounts based on significant historical
experience. Revenue from service sales is recognized when the service procedures
have been completed or applicable milestones have been achieved. Revenue from
distribution fees includes nonrefundable payments received as a result of
exclusive distribution agreements between the Company and independent
distributors. Distribution fees under these arrangements are recognized as
revenue as products are delivered.

     Foreign Currency Translation. The functional currency of the Company's
German subsidiary is the Euro for the years 2005 and 2004. Assets and
liabilities of foreign subsidiaries are translated at the period end exchange
rate while revenues and expenses are translated at the average exchange rate for
the year. The resulting translation adjustments, representing unrealized,
non-cash losses are made directly to comprehensive income. Gains and losses
resulting from transactions of the Company and its subsidiaries, which are made
in currencies different from their own, are included in income as they occur.
The Company recognized a foreign currency translation loss of $203 and a
currency translation gain of $286 for the three months ending December 31, 2005
and 2004, respectively.

Liquidity and Capital Resources

At December 31, 2005, the Company has working capital of $8.0 million as
compared to September 30, 2005 of $9.1 million. The Company maintains current
working capital credit lines totaling 1.5 million euros (approximately $1.8
million) with several German banks and a $1.5 million credit line with a U.S.
bank. At December 31, 2005, the Company had no borrowings against the German and
U.S. credit lines.

The Company has experienced a negative cash flow of $1.7 million for the three
months ended December 31, 2005 as compared to a negative cash flow of $1.9
million for the same period in 2004. The primary reasons for the negative cash
flow during the quarter ended December 31, 2005 was due to a net loss for the
three-

                                       15
<PAGE>

month period, higher inventory levels compared to year-end caused by a plan to
manufacture and replace recalled products, increased capital spending levels
associated with the expansion of the U.S. and German manufacturing facilities,
partially offset by an increase in short-term borrowings.

The Company's ability to generate positive operational cash flow is dependent
upon increasing revenues supported by increased raw tissue recoveries by tissue
banks in the U.S. and Europe, controlling costs and the development of
additional markets and surgical applications worldwide. While the Company
believes that it continues to make progress in these areas, there can be no
assurances.

Future minimum rental payments required under the Company's leases that have
initial or remaining non-cancelable lease terms in excess of one year as of
December 31, 2005 are as follows:

                     2006                         $   886
                     2007                             616
                     2008                             590
                     2009                             338
                     2010                              25
                                               ------------

                                                  $ 2,455
                                               ============

Long-term debt consists of senior debt, 5.75% interest until March 30, 2008 when
terms are renegotiable, due 2008. Future minimum payments as of December 31,
2005 are as follows:

                     2006                         $   388
                     2007                             196
                     2008                             121
                     2009                              60
                     2010                               4
                                               ------------
                                                      769
                     Less current portion             185
                                                  $   584
                                               ============




                                       16



<PAGE>

Item 3. QUANTITATIVE STATEMENTS AND SUPPLEMENTARY DATA

For information regarding the Company's exposure to certain market risks, see
Item 7A, Quantitative Statements and Supplementary Data, in the Annual Report on
Form 10K for the year ended September 30, 2005. There have been no significant
changes in our market risk exposures from the fiscal 2005 year-end.

We are subject to market risk from exposure to changes in interest rates based
upon our financing, investing and cash management activities. A 1% increase in
interest rates would not have a material effect on our results of operations.

Item 4. CONTROLS AND PROCEDURES

Within 90 days prior to the date of this report, the Company carried out an
evaluation, under the supervision and with the participation of the Company's
management, including the Company's Chief Executive Officer and Chief Financial
Officer, of the effectiveness of the design and operation of the Company's
disclosure controls and procedures pursuant to Exchange Act Rule 13 a-14. Based
upon that evaluation, the Company's Chief Executive Officer and Chief Financial
Officer concluded that the Company's disclosure controls and procedures are
effective in timely alerting them to material information relating to the
Company (including its consolidated subsidiaries) that is required to be
included in the Company's periodic filings with the Securities and Exchange
Commission. There have been no significant changes in the Company's internal
controls or, to the Company's knowledge, in other factors that could
significantly affect those internal controls subsequent to the date the Company
carried out its evaluation.



                                       17


<PAGE>

Part II.   OTHER INFORMATION

           Item 1. Legal Proceedings

           Please refer to Footnote 8 of the Interim Financial Statements.

           Item 6. Reports on Form 8-K

           The Company filed no Reports on Form 8-K during the quarter ended
           December 31, 2005.






                                       18

<PAGE>

SIGNATURES

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

                                             TUTOGEN MEDICAL, INC.


Date: February 10, 2006                      /s/ Guy L. Mayer
                                             ----------------
                                             Chief Executive Officer


Date: February 10, 2006                      /s/ George Lombardi
                                             -------------------
                                             Chief Financial Officer, Treasurer
                                             and Secretary (Principal Financial
                                             and Accounting Officer)



                                       19

<PAGE>

            Certification of the Chief Financial Officer Pursuant to
                 18 U.S.C. Section 1350, as Adopted Pursuant to
                  Section 906 of the Sarbanes-Oxley Act of 2002


     In connection with the Quarterly Report on Form 10Q of Tutogen Medical,
Inc. (the "Company") for the three months ended December 31, 2005 as filed with
the Securities and Exchange commission on the date hereof (the "Report"), I
George Lombardi, as the Chief Financial Officer of the Company, hereby certify,
pursuant to 18 U.S.C. ss. 1350, as adopted pursuant to ss. 906 of the
Sarbanes-Oxley Act of 2002, that to the best of my knowledge:

     (1)  The Report fully complies with the requirements of Section 13 (a) or
          15 (d) of the Securities Exchange Act of 1934; and

     (2)  The information contained in the Report fairly presents, in all
          material respects, the financial condition and results of operation of
          the Company.

Date: February 10, 2006

                                              TUTOGEN MEDICAL, INC.


                                              /s/ George Lombardi
                                              -------------------
                                              George Lombardi
                                              Chief Financial Officer, Treasurer
                                              and Secretary

<PAGE>

            Certification of the Chief Executive Officer Pursuant to
                 18 U.S.C. Section 1350, as Adopted Pursuant to
                  Section 906 of the Sarbanes-Oxley Act of 2002


     In connection with the Quarterly Report on Form 10Q of Tutogen Medical,
Inc. (the "Company") for the three months ended December 31, 2005 as filed with
the Securities and Exchange commission on the date hereof (the "Report"), I Guy
L. Mayer, as the Chief Executive Officer of the Company, hereby certify,
pursuant to 18 U.S.C. ss. 1350, as adopted pursuant to ss. 906 of the
Sarbanes-Oxley Act of 2002, that to the best of my knowledge:

     (1)  The Report fully complies with the requirements of Section 13 (a) or
          15 (d) of the Securities Exchange Act of 1934; and

     (2)  The information contained in the Report fairly presents, in all
          material respects, the financial condition and results of operation of
          the Company.

Date: February 10, 2006

                                              TUTOGEN MEDICAL, INC.


                                              /s/ Guy L. Mayer
                                              ----------------
                                              Guy L. Mayer
                                              Chief Executive Officer

<PAGE>

                                  CERTIFICATION

I, George Lombardi certify that:

1.   I have reviewed this Quarterly Report on Form 10-Q of Tutogen Medical, Inc.

2.   Based on my knowledge, this Annual Report does not contain any untrue
     statement of a material fact or omit to state a material fact necessary to
     make the statements made, in light of the circumstances under which such
     statements were made, not misleading with respect to the period covered by
     this Annual Report;

3.   Based on my knowledge, the financial statements and other financial
     information included in the Quarterly Report fairly present in all material
     respects, the financial condition, results of operations and cash flows of
     the registrant as of, and for, the periods presented in this Quarterly
     Report;

4.   The registrant's other certifying officer and I am responsible for
     establishing and maintaining disclosure controls and procedures (as defined
     in Exchange Act Rules 13a-15e and 15d-15e) and internal control over
     financial reporting (as defined in Exchange Act Rules 13a-15f and 15d-15f)
     for the registrant and have:

     a)   Designed such disclosure controls and procedures, or caused such
          disclosure controls procedures to be designed under our supervision,
          to ensure that material information relating to the registrant,
          including its consolidated subsidiaries, is made known to us by others
          within those entities, particularly during the period in which this
          Annual Report is being prepared;

     b)   Designed such internal control over financial reporting, or caused
          such internal control over financial reporting to be designed under
          our supervision, to provide reasonable assurance regarding the
          reliability of financial reporting and the preparation of financial
          statements for external purposes in accordance with generally accepted
          accounting principles;

     c)   Evaluated the effectiveness of the registrant's disclosure controls
          and procedures and presented in this report our conclusions about the
          effectiveness of the disclosure controls and procedures, as of the end
          of the period covered by this Annual Report based on such evaluation;
          and

     d)   Disclosed in this report any change in the registrant's internal
          control over financial reporting that occurred during the registrant's
          most recent fiscal quarter that has materially affected, or is
          reasonably likely to materially affect, the registrant's internal
          control over financial reporting; and

5.   The registrant's other certifying officer and I have disclosed, based on
     our most recent evaluation of internal control over financial reporting, to
     the registrant's auditors and the Audit Committee of registrant's Board of
     Directors (or persons performing the equivalent functions):

<PAGE>

     a)   All significant deficiencies and material weaknesses in the design or
          operation of internal controls which are reasonably likely to
          adversely affect the registrant's ability to record, process,
          summarize and report financial information; and

     b)   Any fraud, whether or not material, that involves management or other
          employees who have a significant role in the registrant's internal
          controls over financial reporting.

Date:     February 10, 2006

BY:
Name:     /s/ George Lombardi

Title:    Chief Financial Officer, Treasurer and Secretary






                                     Page 2

<PAGE>

                                  CERTIFICATION

I, Guy L. Mayer certify that:

1.   I have reviewed this Quarterly Report on Form 10-Q of Tutogen Medical, Inc.

2.   Based on my knowledge, this Quarterly Report does not contain any untrue
     statement of a material fact or omit to state a material fact necessary to
     make the statements made, in light of the circumstances under which such
     statements were made, not misleading with respect to the period covered by
     this Quarterly Report;

3.   Based on my knowledge, the financial statements and other financial
     information included in the Quarterly Report fairly present in all material
     respects, the financial condition, results of operations and cash flows of
     the registrant as of, and for, the periods presented in this Quarterly
     Report;

4.   The registrant's other certifying officer and I am responsible for
     establishing and maintaining disclosure controls and procedures (as defined
     in Exchange Act Rules 13a-15e and 15d-15e) and internal control over
     financial reporting (as defined in Exchange Act Rules 13a-15f and 15d-15f)
     for the registrant and have:

     a)   Designed such disclosure controls and procedures, or caused such
          disclosure controls procedures to be designed under our supervision,
          to ensure that material information relating to the registrant,
          including its consolidated subsidiaries, is made known to us by others
          within those entities, particularly during the period in which this
          Annual Report is being prepared;

     b)   Designed such internal control over financial reporting, or caused
          such internal control over financial reporting to be designed under
          our supervision, to provide reasonable assurance regarding the
          reliability of financial reporting and the preparation of financial
          statements for external purposes in accordance with generally accepted
          accounting principles;

     c)   Evaluated the effectiveness of the registrant's disclosure controls
          and procedures and presented in this report our conclusions about the
          effectiveness of the disclosure controls and procedures, as of the end
          of the period covered by this Annual Report based on such evaluation;
          and

     d)   Disclosed in this report any change in the registrant's internal
          control over financial reporting that occurred during the registrant's
          most recent fiscal quarter that has materially affected, or is
          reasonably likely to materially affect, the registrant's internal
          control over financial reporting; and

<PAGE>

5.   The registrant's other certifying officer and I have disclosed, based on
     our most recent evaluation of internal control over financial reporting, to
     the registrant's auditors and the Audit Committee of registrant's Board of
     Directors (or persons performing the equivalent functions):

     a)   All significant deficiencies and material weaknesses in the design or
          operation of internal controls which are reasonably likely to
          adversely affect the registrant's ability to record, process,
          summarize and report financial information; and

     b)   Any fraud, whether or not material, that involves management or other
          employees who have a significant role in the registrant's internal
          controls over financial reporting.

Date:     February 10, 2006
BY:
Name:     /s/ Guy L. Mayer
Title:    Chief Executive Officer






































                                                      Page 2