---

U.S. SECURITIES AND EXCHANGE COMMISSIONWASHINGTON, D.C. 20549  FORM 10-QSB  QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OFTHE
SECURITIES EXCHANGE ACT OF 1934   For Quarter Ended
     
     June 30, 2004Commission File Number
     
     1-31070    Derma Sciences, Inc.(Exact name of small business issuer as specified in its charter)   Pennsylvania
     23-2328753(State or other jurisdiction of
     incorporation or organization)
     (I.R.S. Employer Identification
     No.)  214 Carnegie Center, Suite 100Princeton, New Jersey
08540(609) 514-4744(Address including zip code and
telephonenumber, of principal executive offices)


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

State the number of shares of each of the issuer's classes of
common equity, as of the latest practicable date.

|Date: June 30, 2004 | Class: Common Stock, par value $.01 per share
|------------------- | ---------------------------------------------
|                    | Shares Outstanding: 9,524,007                

---

DERMA SCIENCES, INC.FORM
10-QSBINDEX

|Description |  | Page
|----------- |  | ----

Part I - Financial Information

|        |                                                                                                |   
|------- | ---------------------------------------------------------------------------------------------- | --
|Item 1. | Consolidated Financial Statements                                                              |   
|        |                                                                                                |   
|        | Consolidated Balance Sheets - June 30,
     2004 and December 31, 2003                         | 3 
|        |                                                                                                |   
|        | Consolidated Statements of Operations
     - Three months ended June 30, 2004and June 30, 2003 | 4 
|        |                                                                                                |   
|        | Consolidated Statements of Operations
     - Six months ended June 30, 2004and June 30, 2003   | 5 
|        |                                                                                                |   
|        | Consolidated Statements of Cash Flows -
     Six months ended June 30, 2004and June 30, 2003   | 6 
|        |                                                                                                |   
|        | Notes to Consolidated Financial
     Statements                                                | 7 
|        |                                                                                                |   
|Item 2. | Management's Discussion and Analysis of
     Financial Condition and Results of Operations     | 19
|        |                                                                                                |   
|Item 3. | Controls and Procedures                                                                        | 27

Part II - Other Information

|Item 1. | Legal Proceedings                     | 28
|------- | ------------------------------------- | --
|        |                                       |   
|Item 6. | Exhibits and Reports on Form
     8-K | 28
|        |                                       |   

Forward Looking Statements

This document includes certain "forward-looking statements" within the meaning of the Private Securities Litigation
Reform Act of 1995. These statements are based on management's current expectations and are subject to uncertainty and changes in
circumstances. Actual results may differ materially from these expectations due to changes in political, economic, business,
competitive, market and regulatory factors.

1

---

Index

Part I - Financial Information

Item 1.  FINANCIAL STATEMENTS

2

---

DERMA SCIENCES, INC.Consolidated Balance Sheets

`===================================================================================================
                                                                       June 30,       December 31,
                                                                         2004             2003*
                                                                     (Unaudited)
ASSETS
---------------------------------------------------------------------------------------------------

Current Assets
Cash and cash equivalents                                            $     30,763     $    439,837
Cash, restricted                                                        1,002,295             -
Accounts receivable, net                                                2,598,470        2,627,092
Inventories                                                             5,043,282        4,003,258
Prepaid expenses and other current assets                                 333,489          351,962
---------------------------------------------------------------------------------------------------
Total current assets                                                    9,008,299        7,422,149
Property and equipment, net                                             3,391,315        1,077,688
Goodwill                                                                1,110,967        1,110,967
Other intangible assets, net                                              454,202          158,604
Other assets, net                                                         132,677          156,765
---------------------------------------------------------------------------------------------------
Total Assets                                                         $ 14,097,460     $  9,926,173
---------------------------------------------------------------------------------------------------
LIABILITIES AND SHAREHOLDERS' EQUITY
---------------------------------------------------------------------------------------------------
Current Liabilities
Lines of credit                                                      $  1,907,354     $  1,361,708
Current maturities of long-term debt                                      216,111          178,720
Note payable                                                            1,566,000             -
Accounts payable                                                        1,764,134          731,438
Accrued expenses and other current liabilities                            393,041          313,315
---------------------------------------------------------------------------------------------------
Total current liabilities                                               5,846,640        2,585,181
---------------------------------------------------------------------------------------------------
Long-term Liabilities
Long-term debt                                                            897,526          849,981
Other long-term liabilities                                               226,896             -
---------------------------------------------------------------------------------------------------
Total long-term liabilities                                             1,124,422          849,981
---------------------------------------------------------------------------------------------------
Total Liabilities                                                       6,971,062        3,435,162
---------------------------------------------------------------------------------------------------
Shareholders' Equity
Common stock, $.01 par value, 30,000,000 shares authorized;
issued and outstanding: 9,524,007 shares at June 30, 2004 and
7,462,695 shares at December 31, 2003                                      95,240           74,627
Convertible preferred stock, $.01 par value; 11,750,000 shares
authorized; issued and outstanding: 2,280,407 shares at June 30, 2004
(liquidation preference of $4,210,231) and 2,284,574 shares at             22,804           22,846
December 31, 2003 (liquidation preference of $4,235,233)
Additional paid-in capital                                             18,689,093       16,746,690
Accumulated other comprehensive income                                    273,363          294,185
Accumulated deficit                                                   (11,954,102)     (10,647,337)
---------------------------------------------------------------------------------------------------
Total Shareholders' Equity                                              7,126,398        6,491,011
---------------------------------------------------------------------------------------------------
Total Liabilities and Shareholders' Equity                           $ 14,097,460     $  9,926,173
===================================================================================================`

*Consolidated balance sheet at December 31, 2003 has been derived from the
audited financial statements at that date.See accompanying notes.

3

---

Index

DERMA SCIENCES, INC.Consolidated Statements of Operations (Unaudited)

`===================================================================================================
                                                                           Three months ended
                                                                                June 30,
                                                                         2004             2003
---------------------------------------------------------------------------------- ----------------
Net sales                                                            $  4,914,011     $  4,636,189

Cost of sales                                                           3,501,816        2,949,660
---------------------------------------------------------------------------------------------------
Gross Profit                                                            1,412,195        1,686,529
---------------------------------------------------------------------------------------------------
Operating expenses                                                      1,697,175        1,545,895
Interest expense, net                                                      51,479           57,047
Other (income) expense, net                                                (6,160)           2,220
---------------------------------------------------------------------------------------------------
Total Expenses                                                          1,742,494        1,605,162
---------------------------------------------------------------------------------------------------
(Loss) income before provision for income taxes                          (330,299)          81,367
Provision for income taxes                                                   -                -
---------------------------------------------------------------------------------------------------
Net (Loss) Income                                                    $   (330,299)    $     81,367
---------------------------------------------------------------------------------------------------
(Loss) income per common share - basic                                    $(0.03)            $0.02
---------------------------------------------------------------------------------------------------
(Loss) income per common share - diluted                                  $(0.03)            $0.01
---------------------------------------------------------------------------------------------------
Shares used in computing (loss) income per common share - basic         9,524,007        5,000,507
---------------------------------------------------------------------------------------------------
Shares used in computing (loss) income per common share - diluted       9,524,007       10,154,959
===================================================================================================`

See accompanying notes.

4

---

Index

DERMA SCIENCES, INC.Consolidated Statements of Operations (Unaudited)

`===================================================================================================
                                                                            Six months ended
                                                                                June 30,
                                                                         2004             2003
------------------------------------------------------------------------------------ --------------
Net sales                                                            $  9,943,433     $  8,852,428

Cost of sales                                                           7,081,429        5,638,889
---------------------------------------------------------------------------------------------------
Gross Profit                                                            2,862,004        3,213,539
---------------------------------------------------------------------------------------------------
Operating expenses                                                      3,959,133        3,000,992
Interest expense                                                           98,146          170,486
Other expense (income), net                                               111,490          (47,376)
---------------------------------------------------------------------------------------------------
Total Expenses                                                          4,168,769        3,124,102
---------------------------------------------------------------------------------------------------
(Loss) income before provision for income taxes                        (1,306,765)          89,437
Provision for income taxes                                                   -                -
---------------------------------------------------------------------------------------------------
Net (Loss) Income                                                    $ (1,306,765)    $     89,437
---------------------------------------------------------------------------------------------------
(Loss) income per common share - basic                                    $(0.14)           $0.02
---------------------------------------------------------------------------------------------------
(Loss) income per common share - diluted                                  $(0.14)           $0.01
---------------------------------------------------------------------------------------------------
Shares used in computing (loss) income per common share - basic         9,166,579        4,815,892
---------------------------------------------------------------------------------------------------
Shares used in computing (loss) income per common share - diluted       9,166,579        8,664,538
===================================================================================================`

See accompanying notes.

5

---

Index

DERMA SCIENCES, INC.Consolidated Statements of Cash Flows (Unaudited)

`===================================================================================================
                                                                            Six months ended
                                                                                  June 30,
                                                                           2004             2003
------------------------------------------------------------------------------------- -------------
Operating Activities
    Net (loss) income                                                $ (1,306,765)    $     89,437
    Adjustments to reconcile net (loss) income to
      net cash used in operating activities:
       Depreciation                                                       132,852           75,553
       Amortization                                                        89,431           98,834
       Deferred financing costs                                              -              15,000
       Provision for bad debts and rebates                                  5,713            5,000
       Provision for inventory obsolescence                                89,499           14,085
       Loss on disposal of property and equipment                          82,974            2,132
       Changes in operating assets and liabilities:
           Restricted cash                                             (1,002,295)            -
           Accounts receivable                                             27,726         (201,037)
           Inventories                                                 (1,200,710)        (232,356)
           Prepaid expenses and other current assets                       (1,025)        (111,451)
           Other assets                                                    10,302           22,341
           Accounts payable                                             1,040,924           76,227
           Accrued expenses and other current liabilities                  87,442         (196,850)
           Other long-term liabilities                                    226,692             -
---------------------------------------------------------------------------------------------------
Net cash used in operating activities                                  (1,717,240)        (343,085)
---------------------------------------------------------------------------------------------------
Investing Activities
    Cash paid for wound care business                                    (376,797)            -
    Purchases of property and equipment                                  (695,427)         (55,823)
---------------------------------------------------------------------------------------------------
Net cash used in investing activities                                  (1,072,224)         (55,823)
---------------------------------------------------------------------------------------------------
Financing Activities
    Net change in bank lines of credit                                    583,787         (638,348)
    Deferred financing costs                                              (60,617)         (26,923)
    Long-term debt repayments                                             (98,182)        (108,153)
    Proceeds from issuance of stock, net of issuance costs              1,962,974        1,154,992
---------------------------------------------------------------------------------------------------
Net cash provided by financing activities                               2,387,962          381,568
---------------------------------------------------------------------------------------------------
Effect of exchange rate changes on cash                                    (7,572)            (530)
---------------------------------------------------------------------------------------------------
Net decrease in cash and cash equivalents                                (409,074)         (17,870)

Cash and cash equivalents
  Beginning of period                                                     439,837        1,496,357
---------------------------------------------------------------------------------------------------
  End of period                                                      $     30,763     $  1,478,487
---------------------------------------------------------------------------------------------------

Supplemental cash flow information:
  Note payable for acquisition of Kimberly-Clark wound care assets   $  1,566,000             -
  Equipment obtained with capital lease                              $    211,973             -
===================================================================================================`

See accompanying notes.

6

---

Index

DERMA SCIENCES, INC.
Notes To Consolidated Financial Statements

---

1.     Organization and
Summary of Significant Accounting Policies

Derma Sciences, Inc. and its
subsidiaries (the "Company") are full line providers of wound care, wound closure-fasteners and skin care products. The Company
markets its products principally through independent distributors servicing the long-term care, home health and acute care markets
in the United States, Canada and other select international markets. The Company's principal manufacturing and distribution
facilities are located in St. Louis, Missouri and Toronto, Canada. The Company also has a manufacturing facility in Nantong,
China.

Basis
of Presentation

The accompanying unaudited
consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United
States for interim financial information and with the instructions to Form 10-QSB and Item 310(b) of Regulation S-B. Accordingly,
they do not include all of the information and footnotes required by accounting principles generally accepted in the United States
for complete financial statements. In the opinion of management, all adjustments (consisting of normal recurring adjustments)
considered necessary for a fair presentation have been included. Operating results for the six month period ended June 30, 2004,
are not necessarily indicative of the results that may be expected for the year ending December 31, 2004. For further information,
refer to the consolidated financial statements and footnotes thereto for the year ended December 31, 2003, included in Form 10-KSB
filed with the Securities and Exchange Commission.

Summary
of Significant Accounting Policies:

Principles of
Consolidation  The consolidated financial statements include the accounts of Derma Sciences, Inc. and its wholly owned
subsidiaries. All significant intercompany accounts and transactions have been eliminated.

Use of Estimates
 In conformity with accounting principles generally accepted in the United States, the preparation of financial
statements requires management to make estimates and assumptions that affect the amounts reported in the financial statements and
accompanying notes. Although these estimates are based on knowledge of current events and actions which may be undertaken in the
future, actual results may ultimately differ from these estimates.

Foreign Currency
Translation  Assets and liabilities are translated using the exchange rates in effect at the balance sheet date, while
income and expenses are translated using average rates. Translation adjustments are reported as a component of shareholders'
equity in accumulated other comprehensive income (loss).

Cash and Cash
Equivalents  The Company considers cash and cash equivalents as amounts on hand, on deposit in financial institutions
and highly liquid investments purchased with an original maturity of three months or less.

Cash, Restricted
 Restricted cash represents funds deposited with the U.S. Lender in connection with a stand-by letter of
credit (Note 8).

Concentration of Credit
Risk  Financial instruments that subject the Company to a concentration of credit risk consist principally of cash and
cash equivalents and accounts receivable. The Company maintains cash and cash equivalents with various financial institutions. The
Company performs periodic evaluations of the relative credit standing of those financial institutions, and the Company's policy is
designed to limit exposure to any one institution. The Company's accounts receivable is net of an allowance for doubtful accounts.
The Company does not require collateral or other security to support credit sales, but provides an allowance for doubtful accounts
based on historical experience and specifically identified risks. Accounts receivable are charged off against the allowance for
doubtful accounts when management determines that recovery is unlikely and the Company ceases collection efforts.

7

---

Index

DERMA SCIENCES, INC.
Notes To Consolidated Financial Statements

---

Inventories 
Inventories consist primarily of raw materials, packaging materials, work in process and finished goods valued at the lower of
cost or market. Cost is determined on the basis of the first-in, first-out method.

Property and Equipment
 Property and equipment are stated at cost and are depreciated principally by the straight-line method over the estimated
useful lives of the assets ranging from three to ten years. Leasehold improvements are depreciated over the lesser of their useful
lives or the remaining lease term.

Fair Value of Financial
Instruments  The carrying value of cash and cash equivalents, accounts receivable, prepaid expenses and other current
assets, accounts payable and accrued expenses reported in the consolidated balance sheets equal or approximate fair value due to
their short maturities. The fair value of the Company's long-term debt approximates book value as such notes are at market rates
currently available to the Company.

Intangible Assets
 Patents and trademarks and other intangible assets are stated on the basis of cost. Patents and trademarks are amortized
over 12 to 17 years on a straight-line basis. Other intangible assets are amortized over 5 years on a straight line basis.

Goodwill 
Goodwill of $1,110,967 represents the excess of the purchase price over the fair value of identifiable net assets acquired in the
1998 acquisition of Sunshine Products. This business combination was accounted for as a purchase. The Company adopted Statement of
Financial Accounting Standards No. 142 ("SFAS No. 142"), "Goodwill and Other Intangible Assets" on January 1, 2002. Goodwill and
certain other intangible assets having indefinite lives are no longer amortized to earnings, but instead are subject to periodic
(annual) testing for impairment. The Company tests goodwill for impairment using the two-step process prescribed by SFAS No. 142.
The first step tests for potential impairment, while the second step measures the amount of impairment, if any. The Company uses a
discounted cash flow analysis to complete the first step in this process. The Company conducted the required annual impairment
review in the fourth quarter of 2003 and determined that the goodwill carrying value was not impaired. A similar review will be
performed in the fourth quarter of 2004.

Long Lived Assets
 In accordance with SFAS 144, "Accounting for Impairment or Disposal of Long Lived Assets" the Company reviews its
long-lived assets whenever events or changes in circumstances indicate that the carrying amount of such assets may not be
recoverable. If the carrying amount of the asset or group of assets exceeds its net realizable value, the asset will be written
down to its fair value.

Stock Based
Compensation  SFAS No.123, "Accounting for Stock-Based Compensation", as amended by SFAS No. 148, "Accounting for
Stock-Based Compensation-Transition and Disclosure", provides companies with a choice to follow the provisions of SFAS No. 123 in
determination of stock-based compensation expense or to continue with the provisions of APB No. 25, "Accounting for Stock Issued
to Employees" and related interpretations in accounting for stock-compensation plans. The Company has elected to follow the
provisions of APB 25. Under APB 25, if the exercise price of the Company's stock options equals or exceeds the market price of the
underlying Common Stock on the date of grant, generally no compensation expense is recognized. The Company has issued common stock
options to certain executives with vesting contingent upon the achievement of performance targets. These options could result in a
compensation charge in the future based on the difference between the exercise price of the options and the market price of the
Company's common stock if the performance targets are met and the options vest.

Pro forma information
regarding net income (loss) and earnings (loss) per share is required by SFAS No. 123, which also requires that the information be
determined as if the Company has accounted for its stock options granted under the fair value method of that Statement. The fair
value for these options was estimated at the date of grant using a Black-Scholes option pricing model with the following
weighted-average assumptions for 2004 and 2003: risk-free interest rate of 4.25% in the second quarter 2004 and 4.0% in the first
quarter 2004 and 2003; dividend yield of 0%; a volatility factor of the expected market price of the Company's Common Stock of
1.448 in the second quarter 2004, 1.463 in the first quarter 2004 and 1.663 in 2003; and an expected option life of 5 years.

8

---

Index

DERMA SCIENCES, INC.
Notes To Consolidated Financial Statements

---

The Black-Scholes option
valuation model was developed for use in estimating the fair value of traded options which have no vesting restrictions and are
fully transferable. In addition, option valuation models require the input of highly subjective assumptions including the expected
stock price volatility. The Company's stock options have characteristics significantly different from those of traded options.
Further, changes in the subjective input assumptions related to the options can materially affect the fair value estimate.
Therefore, in management's opinion the existing models do not necessarily provide a reliable single measure of the fair value of
the Company's stock options.

For purposes of pro forma
disclosures, the estimated fair value of stock options is amortized to expense over the options' vesting period. Therefore, future
pro forma compensation expense may be greater as additional options are granted. The Company's pro forma information follows:

`Three Months Ended June 30,        Six Months Ended June 30,
                                               ---------------------------        -------------------------
                                                  2004             2003              2004             2003
                                                --------         --------          --------         --------

Net (loss) income - as reported                $(330,299)       $  81,367       $(1,306,765)       $  89,437
Pro forma compensation expense                  (352,442)        (320,335)         (534,348)        (401,582)
                                                 -------          -------           -------          -------

Pro forma net loss                             $(682,741)       $(238,968)      $(1,841,113)       $(312,145)
                                                 =======          =======         =========          =======

(Loss) income per common share - basic
    As reported                                  $(0.03)           $0.02            $(0.14)           $0.02
    Pro forma                                    $(0.07)          $(0.05)           $(0.20)          $(0.06)

(Loss) income per common share - diluted
    As reported                                  $(0.03)           $0.01            $(0.14)           $0.01
    Pro forma                                    $(0.07)          $(0.05)           $(0.20)          $(0.06)`

Income Taxes 
The Company accounts for taxes using an asset and liability approach. The asset and liability approach requires the recognition of
deferred tax assets and liabilities for the expected future tax consequences of temporary differences between the financial
reporting and tax basis of assets and liabilities.

Revenue Recognition
 The Company operates in three segments: wound care, wound closure-fasteners and skin care. Sales are recorded when product
is shipped and title passes to customers. Gross sales are adjusted for cash discounts, Medicaid rebates and trade rebates to
derive net sales. Freight costs billed to and reimbursed by customers are recorded as a component of revenue. Freight costs to
ship product to customers are recorded as a component of cost of sales.

Net Income (Loss) per
Share  Net income (loss) per common share  basic is computed by dividing net income (loss) by the weighted average
number of common shares outstanding for the period. Net income (loss) per common share  diluted reflects the potential
dilution of earnings by including other common stock equivalents, including stock options, warrants and convertible preferred
stock in the weighted average number of common shares outstanding for a period, if dilutive.

Reclassifications
 Certain reclassifications have been made to prior year amounts reported to conform with the 2004 presentation.

2.     Acquisition of Kimberly-Clark
Corporations Wound Care Assets

On January 9, 2004, the
Company purchased certain wound care assets from Kimberly-Clark Corporation. The assets acquired consist of manufacturing
equipment, product rights and other intangibles. The purchase price for the assets was $1,942,797 and was paid as follows: (1)
$300,100 at closing; (2) $1,566,000 via a seller financed promissory note due December 31, 2004, without interest; and (3) $76,697
incurred for transaction costs. The purchase price has been preliminarily allocated to equipment in the amount of $1,600,000 and
intangible assets (Note 6) in the amount of $342,797 based upon the estimated fair values of the assets acquired.

9

---

Index

DERMA SCIENCES, INC.
Notes To Consolidated Financial Statements

---

During the three and six
months ended June 30, 2004, the Kimberly-Clark wound care products generated $432,430 and $1,062,953 in net sales, respectively.
Kimberly-Clark manufactured wound care products, for the account of the Company, at its facility through April 9, 2004 to meet
current customer demand and to build sufficient inventory to cover the period during which production at the Kimberly-Clark
facility is discontinued and the equipment is transferred to the Companys facility in Toronto, Canada. Upon cessation of
manufacturing at Kimberly-Clarks facility, the Company purchased, in accordance with a pre-determined formula, inventory
consisting of raw and packaging materials and up to four months supply of finished goods. The purchase price of this inventory was
approximately $550,000. Cash on hand and borrowings against available credit lines were used to pay for this inventory.

The Company expects to
complete the transfer, installation and validation of the equipment and commence manufacturing in Toronto, Canada in August 2004.
Through June 30, 2004, the Company expended $471,000 on equipment and manufacturing facility upgrades.

The unaudited pro forma
information below presents results of operations as if the acquisition had occurred on January 1, 2003. The pro forma information
is based on historical results and is not necessarily indicative of the operations of the combined entity had the acquisition
occurred on January 1, 2003 , nor is it necessarily indicative of future results. Pro forma results for 2004 have not been
presented as the acquisition occurred on January 9, 2004 and the recorded results would not have been materially different had the
acquisition occurred on January 1, 2004.

`Three Months Ended June 30, 2003    Six Months Ended June 30, 2003
                                          --------------------------------    ------------------------------

Net sales                                          $5,165,000                          $9,915,000
Net loss                                            $(240,000)                          $(555,000)
Loss per common share-basic and diluted                $(0.05)                             $(0.12)`

3.     Accounts Receivable

Accounts
receivable include the following:

`June 30, 2004     December 31, 2003
                                                      -------------     -----------------

        Trade accounts receivable                       $2,768,473          $2,802,985
        Less:  Allowance for doubtful accounts             (42,898)            (35,785)
               Allowance for trade rebates                (168,000)           (212,000)
                                                         ----------          ----------
             Net trade receivables                       2,557,575           2,555,200
        Other receivables                                   40,895              71,892
                                                         ----------          ----------

             Total receivables                          $2,598,470          $2,627,092
                                                         ==========          ==========`

The allowance for trade
rebates reflects estimated rebates embedded in outstanding trade receivables.

10

---

Index

DERMA SCIENCES, INC.
Notes To Consolidated Financial Statements

---

4.     Inventories

Inventories
include the following:

`June 30, 2004     December 31, 2003
                                                      -------------     -----------------

        Finished goods                                  $3,182,833          $2,814,651
        Work in process                                    103,811             172,536
        Packaging materials                                528,442             307,635
        Raw materials                                    1,228,196             708,436
                                                         ----------          ----------

             Total inventory                            $5,043,282          $4,003,258
                                                         ==========          ==========`

5.     Property and Equipment

Property
and equipment include the following:

`June 30, 2004     December 31, 2003
                                                      -------------     -----------------

        Machinery and equipment                         $3,213,050          $1,277,352
        Furniture and fixtures                             196,278             183,967
        Leasehold improvements                             486,438              49,541
                                                         ----------          ----------
             Gross property and equipment                3,895,766           1,510,860
        Less:  accumulated depreciation                   (504,451)           (433,172)
                                                         ----------          ----------

             Net property and equipment                 $3,391,315          $1,077,688
                                                         ==========          ==========`

Machinery and equipment
increased in the six months ended June 30, 2004 principally due to the acquisition of, and infrastructure upgrades to, the
Company's Canadian manufacturing operation to integrate the Kimberly-Clark Corporation wound care assets. The Company incurred a
charge of $82,974 for the six months ended June 30, 2004 related to the disposal of obsolete equipment.

6.     Other Intangible Assets, net

`June 30, 2004     December 31, 2003
                                                      -------------     -----------------

        Patents and trademarks                            $444,067            $444,067
        Other intangible assets                            383,364              40,567
                                                         ----------          ----------

             Gross other intangible assets                 827,431             484,634
             Less: accumulated amortization               (373,229)           (326,030)
                                                         ----------          ----------

             Other intangible assets, net                 $454,202            $158,604
                                                         ==========          ==========`

Intangible assets increased
in the six months ended June 30, 2004 due to the acquisition of Kimberly-Clark Corporation's wound care assets.

11

---

Index

DERMA SCIENCES, INC.
Notes To Consolidated Financial Statements

---

7.     Other Assets, net

Other assets, net include the
following:

`June 30, 2004     December 31, 2003
                                                      -------------     -----------------

        Deferred financing costs, net                     $ 64,989            $ 77,415
        Deposits                                            67,688              69,834
        Other                                                -                   9,516
                                                         ----------          ----------

             Total other assets, net                      $132,677            $156,765
                                                         ==========          ==========`

8.     Short Term Borrowings

Short
term borrowings include the following:

`June 30, 2004     December 31, 2003
                                                      -------------     -----------------

        U.S. line of credit                             $  644,791               -
        Canadian line of credit                          1,262,563          $1,361,708
                                                         ----------          ----------
             Subtotal - lines of credit borrowings       1,907,354           1,361,708
        Note payable - Kimberly-Clark Corporation        1,566,000               -
                                                         ----------          ----------

             Total short-term borrowings                $3,473,354          $1,361,708
                                                         ==========          ==========`

U.S.
Line of Credit

In March 2003 the Company
entered into a one year line of credit agreement (subject to annual renewal) with a U.S. lender (the Agreement) for a
maximum principal amount of $2,000,000. On December 24, 2003, the Company entered into a new one year line of credit agreement
with its U.S. lender for a maximum principal amount of $3,000,000. The Company terminated its prior U.S. line of credit on
February 28, 2003 by repaying the $1,000,000 outstanding indebtedness and paying a $50,000 early termination fee. In addition, the
Company charged $66,342 to interest expense during 2003 for deferred financing costs associated with the prior U.S. line of
credit.

On January 30, 2004 the
Company entered into a new one year line of credit agreement with its U.S. lender. The maximum principal amount of the line
increased to $4,000,000 from $3,000,000. Funds of $644,791 were drawn against the line at June 30, 2004. Advances will be used to
fund strategic initiatives and for general working capital purposes. Estimated maximum potential advances under the agreement are
equal to the lesser of (A) $4,000,000 or (B) the sum of (i) 80% of eligible receivables (as defined), (ii) 50% of eligible
inventory (as defined), (iii) an amount equal to the immediate liquidation value of funds deposited with the U.S. lender in a
restricted account as security for any letters of credit extended by the lender on the Companys behalf up to $1,000,000,
less the aggregate of any outstanding letters of credit issued by the lender. Interest on outstanding advances is payable monthly
in arrears at the one month LIBOR rate (as published in The Wall Street Journal), plus 3.0%, or 4.36% at June 30,
2004. Effective August 1, 2004, this rate has been increased to the one month LIBOR rate plus 5%. Please refer to the discussion
in the last paragraph of this section. In addition, the Company paid an annual line fee of $40,000. This line fee and any one-time
lender or legal costs associated with securing the line of credit will be deferred and amortized to interest expense over the line
term of one year.

In connection with entering
into the new line of credit agreement in January 2004, the Company deposited $1,000,000 of cash in a restricted account with the
U.S. lender and the lender issued an irrevocable standby letter of credit on the Companys behalf for the benefit of
Kimberly-Clark Corporation in the amount of $1,566,000.

12

---

Index

DERMA SCIENCES, INC.
Notes To Consolidated Financial Statements

---

Outstanding advances are
secured by all tangible and intangible assets of the Companys U.S. operations. Over the term of the Agreement, the Company
has agreed to maintain its fixed charge ratio (as defined) at not less than 1.25:1.0 as measured quarterly on a twelve month
trailing basis. Additional covenants governing permitted indebtedness, changes in entity status, purchase of securities and
protection of collateral are included in the Agreement. Outstanding standby letters of credit, less the restricted cash, serve to
reduce the Companys potential borrowing capacity under the Agreement by $766,000.

The first and second quarter
2004 operating losses resulted in the Company being out of compliance with certain U.S. line of credit covenants at March 31 and
June 30, 2004. The U.S. lender agreed to waive these covenant violations upon payment of fees totaling $4,500. Further, effective
August 1, 2004, the U.S. lender has increased the rate of interest payable under the line from the one month LIBOR rate plus 3.0%
to the one month LIBOR rate plus 5.0%. There can be no assurance that the U.S. lender will waive future violations of the
covenants or that the terms of any such waivers would be acceptable to the Company. In the event the U.S. lender does not waive
future covenant violations or agree to restructure the covenants, additional borrowings under the line of credit could be
unavailable. In such case, the Company would be required to seek alternative financing.

Canadian
Line of Credit

On December 30, 2003, the
Company renewed its revolving credit facility agreement (the Derma Canada Agreement) for a maximum principal amount of
$1,649,000 with a Canadian bank. The renewed credit facility expires on December 31, 2004. The Companys wholly owned
Canadian subsidiary, Derma Sciences Canada Inc., may request advances under the Derma Canada Agreement up to the value of
seventy-five percent (75%) of its eligible receivables (as defined) and fifty percent (50%) of eligible inventory (as defined) up
to a maximum of $712,000. Interest on outstanding advances is payable monthly at the prime rate (as defined) plus 1.0%, or 4.75%
for advances outstanding at June 30, 2004. Outstanding advances are secured by all tangible and intangible assets of Derma
Sciences Canada Inc. In addition, the Canadian bank has a second lien security interest in the assets of the Companys U.S.
operations. The Company has also guaranteed payment of amounts due under the Derma Canada Agreement.

Over the term of the Derma
Canada Agreement, the Company has agreed to comply with a number of financial covenants governing minimum working capital, current
ratios, tangible net worth, interest coverage, total indebtedness to tangible net worth and total indebtedness to adjusted pre-tax
earnings. Certain of these covenants are measured monthly while others are measured annually. Additional covenants governing
permitted indebtedness, liens, payments of dividends and protection of collateral are included in the Derma Canada Agreement. In
the event of a margin deficiency (as defined) or covenant violation, the Company is required to advance up to an additional
$375,000 of working capital to Derma Sciences Canada Inc. in order to correct the deficiency. This additional working capital may
be repaid to the Company 45 days after the margin deficiency or covenant violation has been cured upon the condition that such
repayment not result in a margin deficiency, covenant violation or any other event of default. The Company was in compliance with
these covenants at June 30, 2004.

As security for indebtedness
of the Companys subsidiary, Derma Sciences Canada Inc., the Company has accorded a Canadian bank its guarantee of payment
together with a second lien security interest in the Companys assets located in the U.S. In connection with the Derma Canada
Agreement and in return for a standby letter of credit in the amount of $200,000 against the Companys U.S. line of credit,
the Canadian bank has agreed not to exercise its rights under its second lien security interest and guarantee against the
Companys U.S. assets without the U.S. lenders approval.

Note
Payable  Kimberly-Clark Corporation

The Kimberly-Clark
Corporation and the Company amended the January 9, 2004 purchase agreement on January 30, 2004. This amended agreement provides
for payment of the $1,566,000 balance due in accordance with an amended promissory note, secured by an irrevocable letter of
credit issued by the Companys lender, requiring a single payment of $1,566,000, without interest, on or before December 31,
2004.

13

---

Index

DERMA SCIENCES, INC.
Notes To Consolidated Financial Statements

---

9.     Long-Term Debt

Long-term debt includes the
following:

`June 30, 2004     December 31, 2003
                                                       -------------     -----------------

        Canadian term loan                               $  911,681         $1,025,839
        Capital lease obligations                           201,956              2,862
                                                         ----------          ----------

             Total debt                                   1,113,637          1,028,701
        Less:  current maturities                           216,111            178,720
                                                         ----------          ----------

             Long-term debt                             $   897,526        $   849,981
                                                         ==========         ===========`

In connection with the
acquisition of substantially all the assets of Dumex Medical Inc. in 2002, the Company entered into a five-year term loan
agreement with a Canadian Bank. The loan is repayable in monthly payments consisting of principal and interest. Interest on the
outstanding principal balance is payable monthly at the banks prime rate (as defined) plus 1.25%, or 5.00% at June 30, 2004.
The term loan is secured by all tangible and intangible assets of Derma Sciences Canada Inc. and subject to the same financial
covenants applicable to the operating line of credit (See Note 8).

The Company has three capital
lease obligations for certain distribution equipment totaling $154,644, computer equipment for $46,599 and manufacturing equipment
for $713. The distribution, computer equipment and manufacturing equipment capital leases bear interest at annual rates of 7.63%,
3.93% and 10.75%, respectively, and expire in March 2009, April 2007 and August 2004, respectively.

10.   Shareholders Equity

Preferred
Stock

There are 150,003 shares of
series A convertible preferred stock outstanding. The series A preferred stock is convertible into common stock on a one-for-one
basis, bears no dividend, maintains a liquidation preference of $4.00 per share, votes as a class on matters affecting the series
A preferred stock and maintains voting rights identical to the common stock on all other matters.

There are 440,003 shares of
series B convertible preferred stock outstanding. The series B preferred stock is convertible into common stock on a one-for-one
basis, bears no dividend, maintains a liquidation preference of $6.00 per share, votes as a class on matters affecting the series
B preferred stock and maintains voting rights identical to the common stock on all other matters.

There are 619,055 shares of
series C convertible preferred stock outstanding. The series C preferred stock is convertible into common stock on a one-for-one
basis, bears no dividend, maintains a liquidation preference averaging $0.70 per share, votes as a class on matters affecting the
series C preferred stock and maintains voting rights identical to the common stock on all other matters.

There are 1,071,346 shares of
series D convertible preferred stock outstanding. The series D preferred stock is convertible into common stock on a one-for-one
basis, bears no dividend, maintains a liquidation preference averaging $0.50 per share, votes as a class on matters affecting the
series D preferred stock and maintains voting rights identical to the common stock on all other matters.

14

---

Index

DERMA SCIENCES, INC.
Notes To Consolidated Financial Statements

---

Stock
Purchase Warrants

At June 30, 2004, the Company
had warrants outstanding to purchase the Companys common stock as outlined below:

`Series       Number of Warrants      Exercise Price    Expiration Date
            ------       ------------------      --------------    ---------------

               E                1,870,007            $0.85         July 18, 2005
               F                1,309,441            $0.57         January 6, 2007`

Other
Equity Transactions

On
February 25, 2004, the Company closed a private offering of 2,057,145 shares of its common
stock at a price of $1.05 per share. Offering proceeds of $1,962,974, net of $197,026 in
offering expenses, were used to fund strategic initiatives and for general working capital
purposes.

In
June 2003, the Company closed a private offering of 4,000,000 shares of its common stock
at a price of $0.50 per share. Total offering proceeds of $1,879,810, net of $120,190 in
offering expenses, were used to fund strategic initiatives and for general working capital
purposes.

In
March 2004, 4,167 shares of series B preferred stock were converted into 4,167 shares of
common stock. In July 2003, a total of 241,668 shares of series B, C and D preferred stock
were converted into 241,668 shares of common stock.

11.   Comprehensive (Loss) Income

The
Companys comprehensive (loss) income was as follows:

`Three Months Ended June 30,    Six Months Ended June 30,
                                               ---------------------------    -------------------------
                                                  2004           2003            2004           2003
                                                --------       --------        --------       --------

Net (loss) income - as reported                $(330,299)     $  81,367     $(1,306,765)     $  89,437
Other comprehensive income (loss):
    Foreign currency translation adjustment        6,419        141,343         (20,822)       247,510
                                                 -------        -------          ------        -------

Comprehensive (loss) income                    $(323,880)      $222,710     $(1,327,587)      $336,947
                                                 =======        =======       =========        =======`

12.   Operating Segments

The Company consists of three
operating segments: wound care, wound closure-fasteners and skin care. Products in the wound care segment consist of basic and
advanced dressings, ointments and sprays designed to treat wounds. Wound closure-fasteners products include wound closure strips,
nasal tube fasteners, a variety of catheter fasteners and net dressings. The skin care segment consists of bath sponges,
antibacterial skin cleansers, hair and body soaps, lotions and moisturizers designed to enable customers to implement and maintain
successful skin care / hygiene programs.

Products in all three
operating segments are marketed to long-term care facilities, hospitals, physicians, clinics, home health care agencies and other
healthcare institutions. The manufacture of advanced wound care and wound closure-fastener products is primarily outsourced. Basic
wound care and skin care products are manufactured in-house with the exception of the bath sponge line. Internally, the segments
are managed at the gross profit level. The aggregation or allocation of other costs by segment is not practical.

15

---

Index

DERMA SCIENCES, INC.
Notes To Consolidated Financial Statements

---

Segment net sales and gross
profit for the three months and six months ended June 30, 2004 and 2003 are as follows:

`Three Months Ended June 30, 2004
                                        --------------------------------

                                      Wound Closure-                                       Total
                          Wound Care     Fasteners       Skin Care     Other Costs        Company
                          ----------     ---------       ---------     -----------        -------

Net sales                 $3,455,605     $  939,998     $  518,408            -         $ 4,914,011
                           ---------      ---------      ---------       ---------       ----------

Gross profit                 842,241        471,929         98,025            -           1,412,195
Total expenses               -                -               -        $(1,742,494)      (1,742,494)
                                                                                         ----------

Net loss                                                                                $  (330,299)
                                                                                         ==========

Net long-lived assets     $3,359,891          -         $1,313,221     $   283,372      $ 4,956,484
                           =========                     =========      ==========       ==========



                                        Three Months Ended June 30, 2003
                                        --------------------------------

                                       Wound Closure-                                      Total
                          Wound Care     Fasteners       Skin Care     Other Costs        Company
                          ----------     ---------       ---------     -----------        -------

Net sales                 $3,395,393     $  723,108     $  517,688            -         $ 4,636,189
                           ---------      ---------      ---------       ---------        ---------

Gross profit               1,187,213        354,441        144,875            -           1,686,529
Total expenses                  -             -               -        $(1,605,162)      (1,605,162)
                                                                                         ----------

Net income                                                                              $    81,367
                                                                                         ==========

Net long-lived assets     $1,008,985          -         $1,300,487     $    31,420      $ 2,340,892
                           =========                     =========      ==========       ==========



                                         Six Months Ended June 30, 2004
                                        --------------------------------

                                       Wound Closure-                                      Total
                          Wound Care     Fasteners       Skin Care     Other Costs        Company
                          ----------     ---------       ---------     -----------        -------

Net sales                 $7,064,952     $1,898,268     $  980,213            -         $ 9,943,433
                           ---------      ---------      ---------       ---------        ---------

Gross profit               1,723,215        941,381        197,408            -           2,862,004
Total expenses                  -             -               -        $(4,168,769)      (4,168,769)
                                                                                         ----------

Net loss                                                                                $(1,306,765)
                                                                                         ==========

Net long-lived assets     $3,359,891          -         $1,313,221      $  283,372     $  4,956,484
                           =========                     =========      ==========       ==========`

16

---

Index

DERMA SCIENCES, INC.
Notes To Consolidated Financial Statements

---

`Six Months Ended June 30, 2003
                                        --------------------------------

                                       Wound Closure-                                      Total
                          Wound Care     Fasteners       Skin Care     Other Costs        Company
                          ----------     ---------       ---------     -----------        -------

Net sales                 $6,206,378     $1,568,364     $1,077,686            -         $ 8,852,428
                           ---------      ---------      ---------       ---------        ---------

Gross profit               2,152,334        748,875        312,330            -           3,213,539
Total expenses                  -             -               -        $(3,124,102)      (3,124,102)
                                                                                         ----------

Net income                                                                              $    89,437
                                                                                         ==========

Net long-lived assets     $1,008,985          -         $1,300,487     $    31,420      $ 2,340,892
                           =========                     =========      ==========       ==========`

Long-lived assets consist of
property and equipment, patents and trademarks, other intangible assets and goodwill. Wound care long-lived assets consist
principally of Derma Sciences Canada Inc., property and equipment and other intangible assets acquired in the Kimberly-Clark wound
care asset acquisition and patents and trademarks. Wound closure-fasteners are for the most part outsourced and accordingly are
not supported by long-lived assets. Skin care long-lived assets consist of goodwill associated with the acquisition of Sunshine
Products, Inc. and property and equipment associated therewith. Corporate headquarters and the Companys U.S. distribution
center property and equipment are included in the other costs column since they service all three business segments.

The
following table presents net sales by geographic region.

`Three Months Ended June 30,     Six Months Ended June 30,
                           ---------------------------     -------------------------
                              2004             2003          2004             2003
                              ----             ----          ----             ----

         United States         53%              38%           55%              42%
         Canada                43%              57%           41%              53%
         Rest of world          4%               5%            4%               5%`

13.   Income Taxes

No provision for income taxes
has been made in either the three or six months ended June 30, 2004 and 2003 given the Companys loss in 2004 and the
available net operating loss carryforwards. A benefit has not been recorded as the realization of the net operating losses is not
assured.

At December 31, 2003, the
Company has net operating loss carryforwards of approximately $6,750,000 for federal income tax purposes that begin to expire in
years 2012 through 2020. For state income tax purposes, the Company has net operating loss carryforwards of approximately
$6,750,000 that expire in years 2004 through 2010. As of December 31, 2003, the Company has foreign net operating loss
carryforwards of approximately $157,000 which begin to expire in 2009. The timing in which the Company can utilize its net
operating loss carryforwards in any year or in total may be limited under the Internal Revenue Code section 382 regarding changes
in ownership of corporations.

14.   Distribution Agreement

As of November 23, 1999 the
Company entered into a 4 year agreement to serve as the exclusive distributor in the United States for certain catheter fasteners.
The manufacturer of the fasteners has given the Company the required nine months notice of its intention not to renew the
agreement in its present form. Accordingly, the Companys rights under the current agreement will terminate on August 23,
2004. The parties are presently engaged in negotiations with a view to executing a new agreement. However, no assurance can be
given that these negotiations will prove successful. Annual sales of catheter fasteners under the current agreement aggregate
approximately $750,000.

17

---

Index

DERMA SCIENCES, INC.
Notes To Consolidated Financial Statements

---

15.   Employee Termination Costs

On March 9, 2004 the Company
terminated the employment of its Executive Vice President and President of its Derma Sciences Canada Inc. subsidiary. The Company
has recorded an estimated charge of $450,000 representing severance, benefits and other costs associated with this termination.
The charge was recorded against general administrative expense in the statement of operations. Given that the payout (if any) is
expected to be made over a period of up to twenty-four months, the liability has been recorded as $225,000 in other current
liabilities and $225,000 in other long-term liabilities in the 2004 balance sheet. The Company is presently involved in litigation
with this former executive relative to the subject severance and costs.

18

---

Index

Item 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS

QUARTER ENDED JUNE 30, 2004 COMPARED TO QUARTER ENDED JUNE 30, 2003

Results of Operations

The second quarter 2004 and
2003 operating results include the financial results of Derma Sciences, Inc. and its subsidiaries. Unless otherwise indicated by
the context, the term Derma Canada is used throughout this discussion in reference to the operations of Derma Sciences Canada Inc.
and the term Derma U.S. is used throughout this discussion in reference to the operations of the Company excluding Derma Canada.

The Company engages in the
manufacture, marketing and sale of dermatological related product lines consisting of wound care, wound closure-fasteners and skin
care. The wound care line is composed of basic and advanced wound care products. Basic wound care products consists primarily of
gauze dressings, abdominal pads, burn dressings and bandages. Advanced wound care products consists of ointments, packing strips,
hydrogel dressings, hydrocolloid dressings, foam dressings and impregnated gauze dressings. Ointments are sold under the
Companys Dermagran® name and various other advanced wound care products are sold under the Dumex name as well as other
private labels. The wound closure fasteners line consists of wound closure strips, nasal tube fasteners and a variety of catheter
fasteners. The skin care line, sold under the Companys Sunshine Products label, consists of bath sponges, skin cleansers,
soaps, hair and body washes and moisturizers.

The following table
highlights the 2004 and 2003 operating results:

`Quarter Ended June 30,
                                         ----------------------
                                          2004            2003            Variance
                                          ----            ----            --------

Net sales                              $4,914,011     $4,636,189     $ 277,822       6%
Cost of sales                           3,501,816      2,949,660       552,156      19%
                                        ---------      ---------      --------
Gross profit                            1,412,195      1,686,529      (274,334)    (16%)
Gross profit percentage                      29%            36%
Operating expenses                      1,697,175      1,545,895       151,280      10%
Interest expense, net                      51,479         57,047        (5,568)    (10%)
Other (income) expense, net                (6,160)         2,220        (8,380)      -
                                        ---------      ---------      --------
Total expenses                          1,742,494      1,605,162       137,332       9%
(Loss) income before income taxes        (330,299)        81,367      (411,666)      -
Provision for income taxes                   -              -             -          -
                                        ---------      ---------      --------

Net (loss) income                      $ (330,299)    $   81,367     $(411,666)      -
                                        =========      =========      ========`

Net sales increased $277,822,
or 6%, to $4,914,011 in the second quarter 2004 from $4,636,189 in the second quarter 2003. The increase is attributable to
increased sales of the advanced wound care and wound closure fasteners product lines, partially offset by lower basic wound care
sales.

Wound care sales increased
$60,212, or 2%, to $3,455,605 in the second quarter 2004 from $3,395,393 in the second quarter 2003. In the second quarter 2004
versus 2003, advanced wound care sales increased 37% to $940,956 from $689,110. Components of the sales increases in the advanced
wound care products included the addition of the Kimberly-Clark Corporation (KCC) advanced wound care products which the Company
acquired on January 9, 2004, Silverlon advanced wound care products growth and the private label advanced wound care product
sales. The private label advanced wound care products showed sales growth as a result of the Companys focusing a significant
portion of its sales and marketing resources on expanding these products. The foregoing sales increases were partially offset by
35% lower sales of Dermagran advanced wound care products attributable to the work down of higher customer inventory levels
incident to the Companys sales incentive program at the end of 2003 as well as lower sales volumes due to competitive
pressures.

19

---

Index

Basic wound care sales
decreased $191,634, or 7%, in the second quarter of 2004 versus 2003 to $2,514,649 from $2,706,283. The decrease is attributable
to a 12% decrease in Canadian market basic wound care product sales, partially offset by a 24% increase in United States basic
wound care product sales. This latter increase resulted from devoting significant sales and marketing resources to expanding these
products. The decrease in the Canadian market basic wound care sales is attributable to the non-recurrence of second quarter 2003
one-time sales of face masks in response to the Sudden Acute Respiratory Syndrome (SARS) epidemic and a 96% decrease in the Canada
private label sales due to the loss of this business in 2003. The second quarter 2004 Canadian market basic wound care sales to
hospitals and dealers increased after excluding the 2003 second quarter one-time, non-core business SARS sales.

Wound
closure fastener sales increased $216,890, or 30%, to $939,998 in the second quarter 2004
from $723,108 in the second quarter 2003. The second quarter sales increase is primarily
the result of increased sales of Percu Stay catheter fasteners to one customer, related to
the fulfillment of orders placed prior to expiration of the Companys agreement with
the customer in November 2003, and the addition of Shur Strips line of suture strips sales
acquired from KCC in January 2004.

Second
quarter 2004 skin care sales of $518,408, versus $517,688 in 2003, were flat. Although
skin care sales were flat, several new customers were obtained in the second quarter 2004
resulting in reversing a first quarter 2004 and 2003 trend of declining skin care sales.

Gross
profit in the second quarter 2004 versus 2003 decreased $274,334, or 16%, to $1,412,195
from $1,686,529. Overall gross profit percentages were 29% and 36% in the second quarter
2004 and 2003, respectively. The decrease in gross profit percentage is attributable to
the increasingly higher percentage of sales represented by lower margin basic wound care,
KCC and private label advanced wound care products, along with the adverse impact of the
year-end 2003 sales incentive program on 2004 sales of selected higher margin Dermagran
advanced wound care products. Lower skin care product margins due to higher product costs
also contributed. Wound closure fastener gross profit margins remained constant quarter to
quarter.

Wound
care gross profit in the second quarter 2004 versus 2003 decreased $344,972, or 29%, to
$842,241 from $1,187,213. The wound care line experienced gross profit decreases in both
the basic and advanced care products of 28% and 30%, respectively. The gross profit
decline in the basic wound care products is primarily attributable to increases in
material and manufacturing costs, competitive pressure on selling prices and the absence
of the higher margin Canadian private label sales in 2004. The gross profit decrease in
the advanced wound care products is attributable to the above discussed lower sales of the
higher gross profit Dermagran products as well as competitive pressures and a change in
mix to lower margin products. Increases in low margin KCC private label sales contributed
to lower gross profits. Gross profits incident to the acquired KCC and private label
products are anticipated to improve in the third and fourth quarter 2004 when these
products are fully integrated into the Derma Canada manufacturing facility.

Wound
closure fasteners line gross profit in the second quarter 2004 versus 2003 increased
$117,488, or 33%, to $471,929 from $354,441. This increase is attributable to increased
sales of Percu Stay catheter fasteners and the addition of the Shur Strip line of suture
strips acquired from KCC in January 2004.

Skin
care line gross profit in the second quarter 2004 versus 2003 decreased $46,850, or 32%,
to $98,025 from $144,875. The decrease is attributable to increases in overhead expenses
resulting from the relocation to the new U.S. distribution center of the customer service
and distribution functions (that previously absorbed a portion of the manufacturing
facilitys overhead) and increased labor costs.

Operating
expenses increased $151,280, or 10%, to $1,697,175 in the second quarter 2004 from
$1,545,895 in the second quarter 2003. The increase is primarily attributable to a
$100,030, or 64%, increase in warehousing expenses primarily associated with the new U.S.
distribution facility that opened in March 2004 and higher Canadian operating costs. In
addition, marketing expenses increased $62,525, or 106%, in the second quarter 2004 versus
2003 as a result of the hiring of a marketing director, increased trade show and
promotional activity and expenses incident to expansion of the private label wound care
products. In the second quarter 2004 versus 2003, selling expenses decreased 3% while
general and administrative expenses were flat.

20

---

Index

Interest
expense, net decreased $5,568 to $51,479 in the second quarter 2004 from $57,047 in the
second quarter 2003. This decrease is primarily attributable to lower interest expense
incurred by the Companys Canadian subsidiary as a result of lower 2004 interest
rates on its line of credit, partially offset by incremental interest expense incurred on
capital leases initiated in 2004.

Other
income, net increased $8,380 to $6,160 income in the second quarter 2004 from $2,220
expense in the second quarter 2003. The change for the three months ended June 30, 2004
versus 2003 is primarily attributable to a gain on the sale of property and equipment in
the second quarter 2004 and lower temporary storage and demurrage container costs. The
non-recurrence of second quarter 2003 acquisition and ISO consulting expenses during the
three months ended June 30, 2004 also contributed.

Given
available net operating loss carryforwards, no provision for income taxes was made in the
second quarter 2004 and 2003. A benefit has not been recorded as the realization of the
net operating losses is not assured.

The
Company incurred a $330,299 loss or $0.03 loss per share (basic and diluted) in the second
quarter 2004 compared to net income of $81,367 or $0.02 income per share (basic) and $0.01
income per share (diluted) in the second quarter 2003.

SIX MONTHS ENDED JUNE 30,
2004 COMPARED TO SIX MONTHS ENDED JUNE 30, 2003

Results of Operations

The
following table highlights the 2004 and 2003 operating results:

`Six Months Ended June 30,
                                          -------------------------
                                          2004            2003              Variance
                                          ----            ----              --------

Net sales                              $9,943,433     $8,852,428     $ 1,091,005      12%
Cost of sales                           7,081,429      5,638,889       1,442,540      26%
                                        ---------      ---------      ----------
Gross profit                            2,862,004      3,213,539        (351,535)    (11%)
Gross profit percentage                      29%            36%
Operating expenses                      3,959,133      3,000,992         958,141      32%
Interest expense, net                      98,146        170,486         (72,340)     42%
Other expense (income), net               111,490        (47,376)        158,866       -
                                        ---------      ---------      ----------
Total expenses                          4,168,769      3,124,102       1,044,667      33%
(Loss) income before income taxes      (1,306,765)        89,437      (1,396,202)      -
Provision for income taxes                   -              -               -          -
                                        ---------      ---------      ----------

Net (loss) income                     $(1,306,765)    $   89,437     $(1,396,202)      -
                                        =========      =========      ==========`

Net sales
increased $1,091,005, or 12%, to $9,943,433 from $8,852,428 for the six months ended June
30, 2004 versus 2003, respectively. The increase is attributable to a 14% and 21% increase
in wound care and wound closure fasteners sales, respectively, partially offset by a 9%
decrease in skin care sales.

Wound
care sales for the six months ended June 30, 2004 versus 2003 increased $858,574, or 14%,
to $7,064,952 from $6,206,378. For the six months ended June 30, 2004 versus 2003, basic
wound care sales increased 3% to $4,928,202 from $4,798,762, while advanced wound care
sales increased 52% to $2,136,750 from $1,407,616. The basic wound care 3% sales increase
is attributable to a 40% increase in United States basic wound care product sales
resulting from focused sales and marketing efforts, partially offset by a 3% decrease in
Canadian market basic wound care sales. The decrease in Canadian market basic wound care
net sales for the six months ended June 30, 2004 versus 2003 is attributable to the
non-recurrence in 2004 of the one-time sales of face masks in response to the SARS
epidemic and the almost complete cessation of the private label business in 2003. The 52%
increase in the advanced wound care products is attributable to the January 2004
acquisition of the KCCs advanced wound care products, growth of sales of the private
label advanced wound care products, attributable to focusing significant sales and
marketing resources on these products, and the growth of the Silverlon advanced wound care
products. During the six months ended June 30, 2004 versus 2003 advanced wound care net
sales growth was partially offset by a 35% net sales decline of Dermagran advanced wound
care products, primarily resulting from the work down of higher customer inventory levels
incident to the Companys sales incentive program at the end of 2003, as well as
lower sales volumes due to competitive pressures.

21

---

Index

Wound
closure fasteners product line sales for the six months ended June 30, 2004 versus 2003
increased $329,904, or 21%, to $1,898,268 from $1,568,364 as a result of increased sales
of Percu Stay catheter fasteners to one customer, related to fulfillment of orders placed
prior to expiration of the Companys agreement with the customer in November 2003 and
the Shur Strip line of suture strips acquired in January 2004.

Skin
care product line sales decreased $97,473, or 9%, to $980,213 from $1,077,686 for the six
months ended June 30, 2004 versus 2003 due to competitive pressures that resulted in lower
sales volumes in all major product lines except sponges. While sales were lower versus the
first six months of 2004, skin care sales reversed a trend of steady decline in the second
quarter 2004.

Gross
profit for the six months ended June 30, 2004 versus 2003 decreased $351,535, or 11%, to
$2,862,004 from $3,213,539. This decrease is attributable to an increasingly larger
percentage of sales represented by lower margin products and the adverse impact of the
year-end 2003 sales incentive program on 2004 sales of selected higher margin Dermagran
advanced wound care products, coupled with pricing and product cost pressures in certain
product lines. For the six months ended June 30, 2004 versus 2003, the gross profit for
the wound and skin care product lines decreased 20% and 37%, respectively, partially
offset by a 26% increase in the wound closure fasteners product line. Overall gross profit
percentages were 29% and 36% in the first half of 2004 and 2003, respectively.

Wound
care product line gross profit for the six months ended June 30, 2004 versus 2003
decreased $429,119, or 20%, to $1,723,215 from $2,152,334. The basic and advanced wound
care products gross profit for the six months ended June 30, 2004 versus 2003 decreased
14% and 26%, respectively. The basic wound care 14% gross profit decline is primarily
attributable to higher material and manufacturing costs, along with competitive pricing
pressure in both the United States and Canada. The advanced wound care products decrease
of 26% is primarily attributable to lower Dermagran product sales incident to the above
discussed work down of the higher customer inventory levels at year-end 2003, together
with decreases in volume due to competitive pressures and a $60,000 write-off of obsolete
inventory in the first quarter 2004.

Wound
closure fasteners product line gross profit for the six months ended June 30, 2004 versus
2003 increased $192,506, or 26%, to $941,381 from $748,875. This increase is attributable
to higher sales of Percu Stay catheter fasteners and the addition of the Shur Strip line
of suture strips.

Skin
care product line gross profit for the six months ended June 30, 2004 versus 2003
decreased $114,922, or 37%, to $197,408 from $312,330. The decrease is attributable to
higher overhead costs as a result of the relocation of the U.S. customer service and
distribution center, increased labor costs and lower first quarter 2004 sales volumes.

Operating
expenses increased $958,141, or 32%, to $3,959,133 in the first six months of 2004 versus
$3,000,992 in the first six months of 2003. Warehouse expenses increased $234,896, or 71%,
in 2004 versus 2003 as a result of a one-time $50,000 expense provision to close the Old
Forge, Pennsylvania distribution center effective March 31, 2004, higher operating costs
of a new U.S. distribution center and higher operating costs at the Derma Canada Toronto
facility. Marketing expenses increased $103,689, or 98%, in 2004 versus 2003 as a result
of hiring a marketing director, along with higher trade show, promotional activities and
start-up spending related to the private label wound care products. Sales expenses
increased $40,128, or 5%, in 2004 versus 2003 primarily attributable to higher sampling
costs, higher compensation related to the annualized impact of 2003 additions and
increased administrative fees related to private label sales. General and administrative
expenses increased $579,428, or 34%, in 2004 versus 2003 primarily resulting from a
$450,000 provision for severance, benefits and other costs associated with the discharge
of the former Derma Canada President. In addition, general and administrative expenses
increased in 2004 versus 2003 as a result of the Companys investment in information
technology, including hiring an information technology director and upgrades to the
Companys computer equipment and infrastructure, along with higher bad debt,
accounting, compensation and insurance costs, partially offset by lower regulatory costs.

22

---

Index

Interest
expense, net decreased $72,340 to $98,146 in the first six months ended June 30, 2004 from
$170,486 in the first six months ended June 30, 2003. This decrease is primarily
attributable to the February 2003 termination of the Companys existing United States
line of credit facility resulting in the write-off of $66,342 of deferred financing costs.

Other
expense, net increased $158,866 to $111,490 expense for the six months ended June 30, 2004
from $47,376 income in 2003. The change is primarily attributable to the incurrence in
2004 of a $82,974 loss on disposal of property and equipment and the non-recurrence in
2004 of one-time net income items incurred in 2003.

Given
available net operating loss carryforwards, no provision for income taxes has been made in
the first six months ended June 30, 2004 and 2003. A benefit has not been recorded as the
realization of the net operating losses is not assured.

The
Company incurred a $1,306,765 loss or ($0.14) loss per share (basic and diluted) in the
first six months ended June 30, 2004, compared to net income of $89,437, or $0.02 income
per share (basic) and $0.01 income per share (diluted), in the first six months ended June
30, 2003.

Liquidity and Capital
Resources

At
June 30, 2004 and December 31, 2003 the Company had cash and cash equivalents of $30,763
and $439,837, respectively. The $409,074 decrease in cash resulted from net cash used in
operating activities of $1,717,240 and net cash used in investing activities of
$1,072,224, partially offset by net cash provided by financing activities of $2,387,962.

Excluding
$1,002,295 of restricted cash set aside to collateralize the KCC note payable, net cash
used in operating activities was $714,945. The net use of cash stems from the net loss
experienced in the first half of the year offset by non-cash charges and cash generated
from the net change in operating assets and liabilities. An increase in inventory to
support planned growth initiatives, coupled with a comparable increase in accounts payable
and a $450,000 increase in accrued liabilities related to a charge for employee
termination costs in the first quarter, were the primary factors behind the change in
operating assets and liabilities.

Net
cash used in investing activities relates to $376,797 cash paid to acquire the KCC wound
care assets in January 2004 and $695,427 for purchases of equipment and leasehold
improvements. The majority of the equipment and leasehold improvement expenditures relate
to the subsequent transfer and installation of the KCC equipment in the Companys
manufacturing facility in Toronto, Canada. The balance relates to equipment purchases to
improve manufacturing efficiency and expenditures associated with opening the new U.S.
distribution center.

Net
cash provided by financing activities consisted of net proceeds of $1,962,974 from the
sale of common stock in the first quarter coupled with increased line of credit borrowings
of $583,787, principally in the second quarter, partially offset by deferred financing
costs related to annual bank fees associated with the Companys line of credit
agreements and outstanding letters of credit and normally scheduled debt repayment.

Working
capital decreased $1,675,309 at June 30, 2004 to $3,161,659 from $4,836,968 at December
31, 2003. The decrease in cash and increased line of credit borrowing associated with the
Companys net operating loss and significant capital expenditures in the first half
are the primary reasons for the decline. The $1,566,000 seller financed KCC note payable
due on or before December 31, 2004 offset by the increase in restricted cash of $1,002,295
which has be set aside to pay this note also contributed.

The
Company renewed its revolving credit facility agreement with its Canadian lender to fund
its day-to-day Canadian operations on December 31, 2003. Maximum potential advances under
the agreement at June 30, 2004 were $1,649,000. Advances outstanding against the credit
facility were $1,262,563 at June 30, 2004, leaving an additional $386,437 available for
borrowing.

23

---

Index

A
first quarter charge of $450,000 related to an employee termination (see discussion below)
resulted in the Canadian operation being out of compliance with certain of its loan
covenants. The Canadian bank agreed to waive the covenant violations at March 31, 2004 and
adjust the covenants prospectively in anticipation of the significant equity investment
the Company is making in its Canadian operation with the transfer of the equipment
purchased from KCC. The covenants have been reset and the Company was in compliance at
June 30, 2004. The Company anticipates that it will be able to comply with the adjusted
covenants for the foreseeable future.

On
January 30, 2004 the Company entered into a new one year line of credit agreement with its
U.S. lender. The maximum principal amount of the line is $4,000,000. Estimated maximum
potential advances under the agreement are equal to the lesser of (a) $4,000,000, or (b)
the sum of (i) 80% of eligible receivables (as defined), (ii) 50% of eligible inventory
(as defined), (iii) an amount equal to the immediate liquidation value of funds deposited
with the U.S. lender in a restricted account as security for any letters of credit
extended by the lender on the Companys behalf up to $1,000,000, less the aggregate
of any outstanding letters of credits issued by the lender. All other items and conditions
of the agreement remained unchanged. In connection with entering into the new line of
credit agreement, the Company deposited cash in the amount of $1,000,000 in a restricted
account with the U.S. lender and the lender issued an irrevocable standby letter of credit
on the Companys behalf for the benefit of KCC in the amount of $1,566,000. Total
letters of credit outstanding at June 30, 2004 were $1,766,000.

Maximum
potential advances under the U.S. line of credit agreement at June 30, 2004 were
$1,384,600. Advances outstanding against the credit facility were $644,791 at June 30,
2004, leaving an additional $739,820 available for borrowing. Advances are utilized to
fund the U.S. operations day-to-day working capital requirements and the
Companys strategic growth initiatives in the U.S and Canada. The restricted cash of
$1,002,295, together with cash on hand or available line borrowing capacity, will be
utilized to pay the $1,566,000 KCC promissory note due December 31, 2004.

The first half 2004 operating
loss resulted in the Company being out of compliance with certain of its U.S. line of credit covenants at June 30, 2004. The U.S.
lender agreed to waive the covenant violations at June 30, 2004. There can be no assurance that the U.S. lender will waive future
violations of the covenants or that the terms of any such waivers would be acceptable to the Company. In the event the U.S. lender
does not waive future covenant violations or agree to restructure the covenants, additional borrowings under the line of credit
could be unavailable. In such case, the Company would be required to seek alternative financing. The Company believes that if it
becomes necessary to replace the current U.S. line of credit, debt and/or equity financing would be available to the Company in
amounts and upon terms acceptable to it.

On
January 9, 2004, the Company purchased the KCC wound care assets for total consideration
of $1,942,797. The consideration consisted of cash of $376,797 and a seller financed, non
interest bearing promissory note due on or before December 31, 2004 of $1,566,000. The
cash outlay consisted of $300,100 paid at closing and $76,697 for acquisition related
costs. The equipment purchased is being installed in a newly renovated area in the
Companys manufacturing facility in Toronto, Canada scheduled to be completed in
August 2004. Estimated costs, the majority of which will be capitalized, to transfer,
install and validate the equipment are $676,000. Through June 30, 2004, approximately
$471,000 had been expended.

KCC
manufactured its wound care products, for the account of the Company, at its facility
through April 9, 2004 to meet current customer demand and to build sufficient inventory to
cover the period during which production is discontinued at the KCC facility and initiated
at the Companys facility in Toronto, Canada. In the second quarter, the Company
purchased approximately $550,000 worth of raw, packaging and finished goods inventory from
KCC.

On
February 25, 2004, the Company closed a private offering of 2,057,145 shares of its common
stock at a price of $1.05 per share. Offering proceeds were used to fund the acquisition
of the KCC wound care assets and for general working capital purposes. Offering proceeds
of $1,962,974, net of offering expenses of $197,026, have been received.

On
March 9, 2004 the Company terminated the employment of its Executive Vice President and
President of its wholly owned Canadian subsidiary. This executive has brought suit in
Toronto, Canada, to recover severance payments and other damages allegedly due him as a
result of this termination. The Company intends to vigorously defend this action. However,
the Company has recorded an estimated charge of $450,000 representing severance, benefits
and other costs associated with the termination.

24

---

Index

During
the first half of 2004, the Company entered into capital and operating leases of $290,000
with terms ranging from three to five years for equipment at the new U.S. distribution
center that opened in March 2004 and upgrades to the Company-wide telecommunications and
information technology equipment.

Over
the remainder of 2004, the Company seeks to increase sales and gross margins and return to
profitability by increasing the sale of private label products, completing the integration
of the KCC wound care products into the Companys product offering, continuing growth
of the basic wound care products in the U.S. and focusing on organic growth of its core
product lines in the U.S. and Canada. Beginning in August, 2004, significant product cost
savings are anticipated as a result of recently negotiated lower basic wound care costs
and the in-house manufacture of a wide range of products using the equipment purchased
from KCC. Operating expenses, which have gradually increased over the last eighteen months
in anticipation of planned sales growth, will be closely monitored. Steps will be taken to
reduce operating expenses if the anticipated sales and margin growth are not realized.

As
of June 30, 2004, the majority of the incremental capital needed to implement the KCC
wound care asset acquisition, private label contracts and other planned growth initiatives
had been expended. The installation and validation of the KCC equipment in Toronto, Canada
is expected to be completed in August 2004. As such, capital requirements will be
significantly less in the second half of 2004. Plans are in place to reduce the level of
inventory on hand at June 30, 2004 over the balance of the year as higher initial
inventory associated with the KCC wound care products and private label growth initiatives
reach equilibrium and steps are taken to reduce inventory levels in other areas.

The
Company believes that available funds from operations coupled with its available lines of
credit will be sufficient to satisfy the Companys capital requirements for the
foreseeable future. If need be, the Company expects that it can secure additional equity
funding to improve liquidity.

The
common stock of the Company is traded on the OTC Bulletin Board under the symbol
DSCI.OB. The common stock is also traded on the Boston and Pacific Stock
Exchanges under the symbol DMS. The Company has paid no cash dividends in
respect of its common stock and does not intend to pay cash dividends in the foreseeable
future.

Additional Financial
Information

Forward Looking Statements

Statements
that are not historical facts, including statements about the Companys confidence,
strategies, expectations about new or existing products, technologies, opportunities,
market demand or acceptance of new or existing products are forward-looking statements
that involve risks and uncertainties. These uncertainties include, but are not limited to,
product demand and market acceptance risk, impact of competitive products and prices,
product development, commercialization or technological delays or difficulties, and trade,
legal, social, financial and economic risks.

Critical Accounting
Policies

Estimates
and assumptions are required in the determination of sales deductions for trade rebates,
discounts and allowances. Significant estimates and assumptions are also required in
determining the appropriateness of amortization periods for identifiable intangible
assets, the potential impairment of goodwill and the valuation of inventory. Some of these
judgments can be subjective and complex, and, consequently, actual results may differ from
these estimates. For any individual estimate or assumption made by the Company, there may
also be other reasonable estimates or assumptions. The Company believes, however, that
given current facts and circumstances, it is unlikely that applying any such other
reasonable judgment would cause a material adverse effect on the consolidated results of
operations, financial position or cash flows for the periods represented in this section.
The Companys most critical accounting policies are described below:

25

---

Index

Revenue Recognition and
Adjustments to Revenue

Revenue
is recognized when product is shipped and title passes to the customer. When the Company
recognizes revenue from the sale of products, the Company simultaneously adjusts revenue
for estimated trade rebates. A trade rebate represents the difference between invoice
price to the wholesaler and the indirect customers contract price. These rebates are
estimated based on historical experience, estimated future trends, estimated customer
inventory levels, current contract sales terms with customers and other competitive
factors. If the assumptions used to calculate these rebates do not appropriately reflect
future activity, the Companys financial position, results of operations and cash
flows could be impacted. The Company continually monitors the factors that influence these
rebates and makes adjustments as necessary.

Goodwill

At
June 30, 2004, the Companys skin care segment had $1,110,967 of goodwill. The
Company tests goodwill for impairment in the fourth quarter of each year or when
impairment indicators are present. The process of evaluating the potential impairment of
goodwill is highly subjective and requires significant judgments and assumptions in
estimating future cash flows to determine the fair value of the reporting unit. These
assumptions include future growth rates, discount factors, future tax rates and other
factors. The Companys cash flow forecasts are based on assumptions that are
consistent with the plans and estimates used to manage the underlying business. In
addition, the Company makes certain judgments about allocating shared assets to the
balance sheet for this segment. If the expected cash flows are not realized, impairment
losses may be recorded in the future.

Inventory

The
Company writes down the value of inventory by the estimate of the difference between the
cost of the inventory and its net realizable value. The estimate takes into account
projected sales of the inventory on hand and the age of the inventory in stock. If actual
future demand or market conditions are less favorable than those projected by management,
additional inventory write-downs may be required. The provision for the write-down of
inventory is recorded in cost of sales.

26

---

Index

Item 3.  CONTROLS AND PROCEDURES

The
Companys management, including the Chief Executive Officer and Chief Financial
Officer, have conducted an evaluation of the effectiveness of disclosure controls and
procedures pursuant to Exchange Act Rule 13a-14. Based on the evaluation, the Chief
Executive Officer and Chief Financial Officer concluded that the disclosure controls and
procedures are effective in ensuring that all material information required to be filed in
this quarterly report has been made known to them in a timely fashion. There have been no
significant changes in internal controls, or in factors that could significantly affect
internal controls, subsequent to the date the Chief Executive Officer and Chief Financial
Officer completed their evaluation.

27

---

Index

Part II  Other
Information

Item 1. Legal Proceedings

None

Item 6. Exhibits and Reports on Form
8-K

(a)  
          Exhibits. All exhibits required by Item 601 of Regulation S-B and required
          hereunder, as filed with the Securities and Exchange Commission in Form 10-KSB
          on March 31, 2004, are incorporated herein by reference.

| | Exhibit | Description                                                                                                                                           
| | ------- | ------------------------------------------------------------------------------------------------------------------------------------------------------
| |         |                                                                                                                                                       
| | 31.1    | Certification of the Principal Executive Officer pursuant to
     Section 302 of the Sarbanes-Oxley Act of 2002                                       
| |         |                                                                                                                                                       
| | 31.2    | Certification of the Principal Financial Officer pursuant to
     Section 302 of the Sarbanes-Oxley Act of 2002                                       
| |         |                                                                                                                                                       
| | 32.1    | Certification of Principal Executive Officer pursuant to
     U.S.C. Section 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
| |         |                                                                                                                                                       
| | 32.2    | Certification of Principal Financial Officer pursuant to
     U.S.C. Section 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

(b)     
Reports on Form 8-K. No reports on Form 8-K were filed during the quarter for
          which this report is filed.

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

|                       |  | DERMA SCIENCES, INC.                                                                         
|---------------------- |  | ---------------------------------------------------------------------------------------------
|                       |  |                                                                                              
|                       |  |                                                                                              
|                       |  |                                                                                              
|Dated: August 13, 2004 |  | By:/s/ John E.
     Yetter
         John E. Yetter, CPA
         Chief Financial
     Officer

29

---