THERMOGENESIS CORP
10KSB/A, 1997-05-08
LABORATORY APPARATUS & FURNITURE
Previous: THERMOGENESIS CORP, S-3/A, 1997-05-08
Next: PRUDENTIAL VARIABLE CONTRACT ACCOUNT 24, 497, 1997-05-08



                SECURITIES AND EXCHANGE COMMISSION
                      Washington D.C.  20549

                          FORM 10-KSB/A-2

[X]  Annual Report Under Section 13 or 15(d) of the Securities Exchange Act
     of 1934 For the fiscal year ended June 30, 1996

                 Commission File Number:  0-16375

                                  THERMOGENESIS CORPORATION
               (Exact name of Registrant as specified in its charter)

             DELAWARE                           94-3018487
   (State or other jurisdiction      (I.R.S. Employer
   of incorporation or organization) Identification No.)

         3146 GOLD CAMP DRIVE,  RANCHO CORDOVA, CA          95670
           (Address of principal executive offices)             (Zip code)

Registrant's telephone number, including area code:(916) 858-5100

Securities registered pursuant to section 12(b) of the Act: NONE

Securities registered pursuant to section 12(g) of the Act: Common Stock,
$.001 Par Value Per Share

Indicate  by  check  mark  whether the registrant (1) has filed all reports
required to be filed by section 13 or 15 (d) of the Securities Exchange Act
of 1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file  such reports), and (2) has been subject to
such filing requirements for the past 90 days. Yes X No__

[X] Check if there is no disclosure  of  delinquent  filers  in response to
Item  405  of Regulation SB, and no disclosures will be contained,  to  the
best of the  Registrant's  knowledge,  in  definitive  proxy or information
statements incorporated by reference in part III of the Form 10KSB.

Issuer's revenues for its most recent fiscal year were $4,124,634.

The  aggregate  market value of the voting stock held by non-affiliates  of
the registrant was $47,805,593 as of June 30, 1996.

The  Registrant had  12,898,967  shares  of  common  stock  outstanding  on
September 23, 1996.

DOCUMENTS INCORPORATED BY REFERENCE: None.

<PAGE>                                     1


                                  PART II

ITEM 7.  FINANCIAL STATEMENTS.


                                                      Page

Report of Independent Auditors                         17

Balance Sheet at June 30, 1996                         18

Statements of Operations for the
  years ended June 30, 1996 and 1995                   20

Statements of Shareholders' Equity
  for the years ended June 30, 1996 and 1995           21

Statements of Cash Flows for the
  years ended June 30, 1996  and 1995                  22

Notes to Financial Statements                          23























<PAGE>                                    16









REPORT OF INDEPENDENT AUDITORS


Board of Directors and Shareholders
THERMOGENESIS CORP.


We have audited the accompanying balance sheet of THERMOGENESIS CORP. as of
June 30,  1996,  and  the  related  statements of operations, shareholders'
equity, and cash flows for the years  ended  June 30, 1996 and 1995.  These
financial statements are the responsibility of  the  Company's  management.
Our  responsibility  is to express an opinion on these financial statements
based on our audits.

We conducted our audits  in  accordance  with  generally  accepted auditing
standards.  Those standards require that we plan and perform  the  audit to
obtain reasonable assurance about whether the financial statements are free
of  material  misstatement.   An audit includes examining, on a test basis,
evidence  supporting  the  amounts   and   disclosures   in  the  financial
statements.   An  audit  also includes assessing the accounting  principles
used and significant estimates  made  by  management, as well as evaluating
the overall financial statement presentation.   We  believe that our audits
provide a reasonable basis for our opinion.

In our opinion, the financial statements referred to  above present fairly,
in all material respects, the financial position of THERMOGENESIS  CORP. at
June 30, 1996 and the results of its operations and its cash flows for  the
years  ended  June 30, 1996 and 1995, in conformity with generally accepted
accounting principles.


                                                          ERNST & YOUNG LLP



Sacramento, California
September 17, 1996






<PAGE>                                    17


                                      THERMOGENESIS CORP.
                                         Balance Sheet
                                         June 30, 1996

ASSETS
Current assets:
  Cash and cash equivalents                                        $1,243,079
   Accounts  receivable,  net of allowance for
   doubtful of $97,913                                              1,441,148
  Inventory                                                         2,137,198
  Net investment in sales-type leases                                  31,882
  Prepaid expenses                                                     44,177
     
     Total current assets                                           4,897,484
  
  Equipment, at cost less accumulated
  depreciation of $312,307                                            689,562
  
  Long-term net investment in sales-type leases                        50,716
  
  Prepaid    royalties,   net   of   accumulated 
  amortization of $332,733                                            221,767

  Leased    equipment,    net   of   accumulated
  depreciation of $101,337                                             20,228

Other assets                                                           57,383
                 
                                                                   $5,937,140
                          See accompanying notes.


<PAGE>                                 18


                                THERMOGENESIS CORP.
                               Balance Sheet (Cont'd)
                                   June 30, 1996


LIABILITIES AND SHAREHOLDERS' EQUITY

Current liabilities:
  Accounts payable and accrued liabilities                            $931,944
   Current  portion  of  long-term  capital  lease                     124,050
   obligations
  Accrued payroll and related expenses                                184,660
  Customer deposits                                                    35,891

      Total current liabilities                                     1,276,545

Deferred rent                                                           3,365

Long-term capital lease obligations                                   282,919

Commitments
Shareholders' equity:
  Common stock, $.001 par value;
    50,000,000 shares authorized:
      12,708,967 issued and outstanding                                12,709
  Paid in capital in excess of par                                 10,744,530
  Accumulated deficit                                              (6,382,928)
   
    Total shareholders' equity                                      4,374,311
   
                                                                   $5,937,140

                            See accompanying notes.





<PAGE>                                    19


                                    THERMOGENESIS CORP.
                                 Statements of Operations
                            Years ended June 30, 1996 and 1995

                                                     1996              1995

Net sales                                       $4,124,634         $3,311,880
Cost of sales                                    1,759,659          2,096,116
    Gross profit                                 2,364,975          1,215,764

Development and distribution fees                   60,000            280,000

Expenses:
  General and administrative                       426,318            334,028
  Selling and marketing                          1,173,254            827,269
  Research and development                       1,317,330            446,780
  Issuance of stock options for services            60,000               -
  Interest                                          41,454               -
           
    Total expenses                               3,018,356          1,608,077

Interest income                                     24,847             11,498

Other income                                           -               12,519
                                                        
Net loss                                         ($568,534)          ($88,296)
Net loss per share                                  ($0.05)            ($0.01)

Shares used in computing
  net loss per share                            11,491,000         10,170,000
                               See accompanying notes.








<PAGE>                                    20


                                     THERMOGENESIS CORP.
                             Statements of Shareholders' Equity
                              Years Ended June 30, 1996 and 1995

                                       Paid in
                                        capital      Accumu-           Total
                            Common    in excess     lated         shareholders
                             stock     of par        deficit           equity

Balance at June 30, 1994    $10,166   $ 7,786,569   $(5,726,098)  $ 2,070,637

Issuance of10,000 common
 shares for exercise of          10        10,590           -          10,600
  options
Issuance of 2,352 common
shares for patent services        2         7,640           -           7,642
Net loss                         -            -         (88,296)      (88,296)

Balance at June 30, 1995     10,178     7,804,799    (5,814,394)    2,000,583

Issuance of 5,000 common
 shares for exercise of           5         5,295            -          5,300
 options
Issuance of 2,200,000 common
 shares in private placement  2,200     1,896,012            -      1,898,212
Issuance  of  326,250 common
 shares for exercise of         326       978,424            -        978,750
 warrants
Issuance of options for          -         60,000            -         60,000
Net loss                         -           -        (568,534)      (568,534)

Balance at June 30, 1996   $ 12,709   $10,744,530  $(6,382,928)    $4,374,311
                               See accompanying notes.








<PAGE>                                    21


                       THERMOGENESIS CORP.Statements of Cash Flows
                           Years Ended June 30, 1996 and 1995
                  Increase (Decrease) in Cash and Cash Equivalents

                                                 1996                    1995
Cash flows from operating activities:
  Net loss                                  ($568,534)               ($88,296)
  Adjustments to reconcile net loss to
      net   cash   provided   (used)  by
      operating activities:
   Depreciation and amortization              190,356                 162,811
   Issuance  of  stock  options  for           60,000                    -
       services           
   Net changes in operating assets and
    liabilities:
      Accounts receivable                    (790,908)                198,912
      Allowance    for   doubtful              25,000                  14,458
       accounts
      Investment   in  sales  type             39,593                (37,496)
       leases
      Inventory                            (1,122,889)              (460,222)
      Prepaid expenses                        (34,466)                34,235
      Other assets                            (39,096)                  -
      Accounts payable and
            accrued liabilities               419,013                199,514
      Accrued payroll and related
       expenses                               129,314                 (7,320)
      Customer deposits                        16,368                (34,156)
      Deferred revenue                        (60,000)                60,000
      Deferred rent                           (11,091)                14,456
              Total adjustments            (1,178,806)               145,192
    Net   cash   provided   (used)  by     (1,747,340)                56,896
      operating activities
 Cash flows from investing activities:
  Capital expenditures                       (152,547)              (139,742)
  Sale of investment                            -                     45,000
  Investment in leased equipment                -                     (2,200)
     Net   cash   used   in   investing      (152,547)               (96,942)
      activities
  Cash flows from financing activities:
    Principal payments on long-term lease     (65,261)                  -
     obligations    
  Issuance of common stock                  2,882,262                 18,242
      Net  cash  provided  by  financing    2,817,001                 18,242
       activities
      Net increase (decrease) in cash         917,114                (21,804)
       and cash equivalents
  Cash and  cash  equivalents at beginning    325,965                347,769
      of period
  Cash  and  cash  equivalents  at  end of $1,243,079                $325,965
     period

                         See accompanying notes.

<PAGE>                                  22



                           THERMOGENESIS CORP.
                      NOTES TO FINANCIAL STATEMENTS
                              June 30, 1996

1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

ORGANIZATION AND BUSINESS

THERMOGENESIS   CORP.  (the  Company)  was  incorporated  in  Delaware  on
September 26, 1986.  The  Company  designs and sells devices which utilize
its proprietary thermodynamic technology  for the processing of biological
substances including the cryopreservation, thawing and harvesting of blood
components (THERMOGENESIS Proprietary Technology).  Currently, the Company
is  manufacturing six core line, FDA Class I thermodynamic  devices  which
are being sold to the blood collection industry with FDA permission. Other
potential   applications   for   the   technology   include   medical  and
pharmaceutical  uses,  and  industrial  applications.  During fiscal  1988
through 1996, the Company has focused on refining product  design  of  the
core  line products and developing a pipeline of five FDA Class II devices
which utilize  sterile  disposable  containers for processing of the blood
components.

USE OF ESTIMATES

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

CASH EQUIVALENTS

The  Company  considers  all highly liquid investments  with  an  original
maturity of three months or less to be cash equivalents.

INVENTORY

Inventory is stated at the  lower  of  cost  (first-in  first-out basis) or
market and consists of the following at June 30, 1996:

                Raw materials                                     $1,273,889
                Work in process                                        1,490
                Finished goods                                       861,819

                  Total                                           $2,137,198



<PAGE>                                    23




                            THERMOGENESIS CORP.
                  NOTES TO FINANCIAL STATEMENTS (Cont'd)
                               June 30, 1996


1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONT'D)


EQUIPMENT

Depreciation  is  computed under the straight-line method over  the  useful
lives of 3 to 10 years.

In 1995, the Financial Accounting Standards Board released the Statement of
Financial Accounting  Standards  No.  121  (SFAS  121), "Accounting for the
Impairment of Long-Lived Assets and for Long-Lived  Assets  to  be Disposed
of."  SFAS  121 requires recognition of impairment of long-lived assets  in
the event the net book value of such assets exceeds the future undiscounted
cash flows attributable  to  such assets.  SFAS 121 is effective for fiscal
years beginning after December  15, 1995.  Adoption of SFAS is not expected
to have a material impact on the Company's financial position or results of
operations.

PREPAID ROYALTIES

Prepaid royalties are amortized on  a straight line basis over an estimated
useful life of 10 years.

NET INVESTMENT IN SALES-TYPE LEASE

The net investment in sales-type leases  consists  of the following at June
30, 1996:



                Total minimum lease payments receivable              $91,888
                Less unearned interest                                (9,290)
      
                  Net investment in sales type leases                $82,598












<PAGE>                                    24




                            THERMOGENESIS CORP.
                  NOTES TO FINANCIAL STATEMENTS (Cont'd)
                               June 30, 1996


1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONT'D)

INCOME TAXES

The liability method is used for accounting for income  taxes.  Under  this
method,  deferred  tax  assets  and  liabilities  are  determined  based on
differences  between  the  financial reporting and tax bases of assets  and
liabilities and are measured using the enacted tax rates and laws that will
be in effect when the differences  are  expected  to  reverse.  The Company
uses the flow-through method to account for income tax credits.

NET LOSS PER SHARE

Net  loss per share is computed by dividing the net loss  by  the  weighted
average number of common shares outstanding.

SUPPLEMENTAL CASH FLOW INFORMATION

                                       Year ended                Year ended
                                     June 30, 1996             June 30, 1995

 Cash paid for state income taxes       $    -                     1,600
 Cash paid for interest                41,454                       -

THE COMPANY  INCURRED  APPROXIMATELY  $472,000 IN CAPITAL LEASE OBLIGATIONS
FOR THE PURCHASE OF EQUIPMENT DURING THE YEAR ENDED JUNE 30, 1996.













<PAGE>                                    25




                            THERMOGENESIS CORP.
                  NOTES TO FINANCIAL STATEMENTS (Cont'd)
                               June 30, 1996

1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONT'D)

REVENUE RECOGNITION

Revenues from the sale of the Company's products are recognized at the time
of shipment.

CREDIT RISK

The Company manufactures and sells thermodynamic devices principally to the
blood component processing industry and performs ongoing evaluations of the
credit  worthiness of its customers. The  Company  believes  that  adequate
provisions  for  uncollectible  accounts have been made in the accompanying
financial statements.

STOCK-BASED COMPENSATION

The Company accounts for stock-based  compensation  in  accordance with the
intrinsic value method prescribed by APB 25, "Accounting  for  Stock Issued
to   Employees"   ("APB  25").  Under  the  intrinsic  value-based  method,
compensation cost is the excess, if any, of the quoted market price or fair
value of the stock  at  the  grant  date or other measurement date over the
amount an employee must pay to acquire the stock.

In October 1995, the Financial Accounting  Standards Board issued Statement
of   Financial  Accounting  Standards  123,  Accounting   for   Stock-Based
Compensation"  ("SFAS  123"),  which is effective for the Company in fiscal
1997.  SFAS 123 allows companies  the  option of estimating and recognizing
compensation cost under the provisions of  APB  25,  or  alternatively,  by
estimating  and  recognizing  stock-based compensation using a "fair value"
based methodology.  Under the fair value based method, compensation cost is
estimated  at the grant date based  on  the  value  of  the  award  and  is
recognized over  the  service  period, which is usually the vesting period.
The Company anticipates that it  will  continue  the  use  of the intrinsic
value method for accounting for stock-based compensation, and  accordingly,
the  adoption  of SFAS 123 is not expected to have a significant effect  on
the Company's financial condition or results of operations.

2. SHAREHOLDERS' EQUITY

On May 29, 1996,  the  Company's  Board  of Directors approved to amend the
Certificate of Incorporation to effect a one-for  -two  reverse stock split
which was effective on June 14, 1996 to holders of record on June 14, 1996.
The  authorized  shares  of  common  stock  was  unchanged and remained  at
50,000,000.   All  share  and  per share data have been  restated  for  all
periods presented to reflect the reverse stock split.


<PAGE>                                    26




                            THERMOGENESIS CORP.
                  NOTES TO FINANCIAL STATEMENTS (Cont'd)
                               June 30, 1996

2. SHAREHOLDERS' EQUITY (CONT'D)

COMMON STOCK

The Company completed a private  placement  of  2,200,000  common shares on
December  9,  1995  and received $1,890,212 net of expenses. The  placement
consisted of 88 units.  Each  unit  consisted  of  25,000 common shares and
6,250 warrants to purchase common shares at $3.00 per share for six months.
The  Company  filed  a registration statement covering  the  shares  issued
within 90 days of completion  of  the  offering as required by the terms of
the financing.

WARRANTS

In  conjunction  with the above placement,  warrants  to  purchase  550,000
common shares of the  company  at  $3.00 per share were issued. At June 30,
1996, 326,250 warrants were exercised,  180,000  were  exercised before the
expiration date of July 31, 1996 and the remaining 43,750 warrants expired.

In conjunction with the placement of Series C Preferred  stock in 1993, the
placement agent, Paradise Valley Securities, received warrants  to purchase
42,500  shares  of  the  Company's  common  stock  at  $1.20 per share. The
warrants expire in February 1998.

 STOCK OPTIONS

The Company has issued options to purchase shares of common  stock pursuant
to its Amended 1994 Stock Option Plan. These options are granted  at prices
which are equal to 100% of the fair market value on the date of grant,  and
expire over a term not to exceed ten years. Options generally vest rateable
over a five year period. A summary of activity of the Plan follows:

                                                  Number of          Price
                               Available           Shares            Per
                               For grant         Outstanding         Share


Balance at June 30, 1994       255,000            945,000        $1.06-$2.70
Options canceled                67,500            (67,500)             $2.70
Options exercised               -                 (10,000)             $1.06
Balance at June 30, 1995       322,500            867,500        $1.06-$2.70
Options granted               (606,000)           606,000        $1.64-$3.88
Options canceled               304,167           (304,167)       $1.06-$2.32
Options exercised                -                 (5,000)             $1.06
Balance at June 30, 1996        20,667           1,164,333       $1.64-$3.88


Options for 1,048,667 shares are exercisable at June 30, 1996.
<PAGE>                                    27



                            THERMOGENESIS CORP.
                  NOTES TO FINANCIAL STATEMENTS (Cont'd)
                               June 30, 1996

2. SHAREHOLDERS' EQUITY (CONT'D)

 STOCK OPTIONS (CONT'D)

On  May  29,  1996,  the  Company issued options to purchase 100,000 common
shares of the Company for consulting  services. The exercise price is equal
to the market value of $4.25 per share  on  the date of grant. Accordingly,
the Company has recorded consulting expense recognizing  the estimated fair
value of the options of $60,000.

3. COMMITMENTS

PURCHASE AND ROYALTY COMMITMENTS

In July 1990 the Company acquired the THERMOGENESIS Proprietary  Technology
including  but  not  limited to all patents, drawings, know-how, trademarks
and trade names and prepaid  all future royalties for a total consideration
which was recorded at $554,500. This amount represents the present value of
the future royalty payment obligation.  The  consideration was comprised of
$50,000 cash, a 10% four year convertible note  for  $200,000  and  900,000
shares  of  the  Company's common stock. The transaction has been accounted
for as a prepayment  of  future  royalties  and  is  being  amortized  on a
straight line basis over an estimated useful life of 10 years.

 OPERATING LEASES

The   Company   leases  its  manufacturing  and  research  and  development
facilities, and its corporate, and sales and marketing facilities, pursuant
to operating leases.  The  annual  obligations  under  these  leases are as
follows:

     1997              $101,976
     1998                80,106
     1999                52,860
     2000                22,025
                       $256,967

Rent expense was $78,587 in 1996 and $53,560 in 1995.






<PAGE>                                    28



                            THERMOGENESIS CORP.
                  NOTES TO FINANCIAL STATEMENTS (Cont'd)
                               June 30, 1996

3. PURCHASE AND ROYALTY COMMITMENTS (CONT'D)

CAPITAL LEASES

The Company leases certain equipment under capital leases.  As  of June 30,
1996, the following amounts are included in equipment as assets under these
capital leases:

 Cost                                $ 472,230
 Less: accumulated amortization         48,555
    Net assets under capital leases  $ 423,675

The future minimum lease payments under these capital leases along with the
present  value  of  the  minimum lease payments as of June 30, 1996 are  as
follows:

     1997                                                 $183,912
     1998                                                  183,912
     1999                                                  110,236
     2000                                                   27,559
     2001                                                   24,314
     Total minimum lease payments                          529,933
     Less amount representing interest                     122,964
     Present value of minimum lease payments               406,969
     Less: current portion of long-term capital lease
     obligations                                           124,050
     Long-term capital lease obligations                  $282,919












<PAGE>                                    29



                            THERMOGENESIS CORP.
                  NOTES TO FINANCIAL STATEMENTS (Cont'd)
                               June 30, 1996

4. RELATED PARTY TRANSACTIONS

Transactions and balances  with  related  party  shareholders  or companies
owned  in whole or in part by related party shareholders are as follows  at
June 30 and for the years then ended:


                                               1996                   1995

              Marketing expense, salaries  $99,536                  $123,277


5. MAJOR CUSTOMERS AND FOREIGN SALES

During the fiscal year ended June 30, 1996, sales to the American Red Cross
regional   centers,   Asahi  Medical  Co.  Ltd.  Japan,  Centeon,  Melville
Biological  and  Hemotech  Sa.  represented  10%,  10%,  9%,  7%,  and  7%,
respectively of the  Company's  total revenues and export sales were 41% of
total revenues. During fiscal 1995, sales to four major customers accounted
for 10%, 5%, 4% and 3%, respectively  and  foreign  sales were 55% of total
revenues.
























<PAGE>                                    30


                            THERMOGENESIS CORP.
                  NOTES TO FINANCIAL STATEMENTS (Cont'd)
                               June 30, 1996


6. DEVELOPMENT AND DISTRIBUTION FEES

In July 1993, the Company exclusively licensed to the  newly  formed  blood
division of the Stryker Corporation the rights to market and distribute the
Company's   proprietary   system   for  the  intraoperative  harvesting  of
autologous    fibrinogen-rich    cryoprecipitate     (now     called    the
CryoSeal<trademark>  System)  for  use  as  a  hemostatic  agent and tissue
sealant for which the Company had applied for a patent. In fiscal 1994, the
Company received a development fee of $250,000 payable over  twelve  months
and  a  royalty  agreement payable on all sales of equipment and associated
disposable products.  As  the system was still in the prototype stage there
were no sales of the product by Stryker.

In January 1994, the Company  and  Stryker filed for FDA 510K permission to
utilize the fibrinogen rich cryoprecipitate  harvested  by  the  system for
surgical  hemostasis  and  as  a  tissue  adhesive.  Subsequently,  the FDA
declined  to approve the autologous fibrinogen-rich cryoprecipitate sourced
from the system for the claims requested in the 510K application.

By September,  1995,  Stryker  decided to dissolve their Blood Division and
agreed to terminate their license agreement with the Company and to provide
the   Company  all  of  their  prototypes   and   documentation   for   the
CryoSeal<trademark>  device and disposables for a 7% royalty which declines
over time. No royalties have been paid to date under the new agreement.

On September 12, 1996, after an intensive year long engineering development
to improve the manufacturability and performance of the CryoSeal<trademark>
system, the Company filed  an amended 510K with the FDA as a system for the
rapid automated preparation of cryoprecipated AHF.

SALE OF DISTRIBUTION RIGHTS FOR BIOARCHIVE<trademark> FREEZER SYSTEM

In June 1995, the Company sold  the  Japanese  distribution  rights  to LN2
BioArchive<trademark>  System and the Vial BioArchive<trademark> System  to
Daido-Hoxan, Japan for $350,000.  Of the $350,000, $280,000 was received at
the time of signing the agreement and  is  non-refundable,  and $70,000 was
due    when    the    Company   delivered   a   prototype   of   the   Vial
BioArchive<trademark>  System.  The  Company  has  recognized  $280,000  of
revenue and offset $10,000  in  expenses  in  fiscal  1995  and  recognized
$60,000 of revenue in fiscal 1996.




<PAGE>                                    31



                            THERMOGENESIS CORP.
                  NOTES TO FINANCIAL STATEMENTS (Cont'd)
                               June 30, 1996

7. SALE OF LICENSE RIGHTS FOR CRYOSEALANT<trademark> SYSTEM

In  June  1996,  the  Company  entered into an exclusive manufacturing  and
distribution   agreement   for   the   territory    of    Japan   for   the
CryoSealant<trademark>  System with Asahi Medical Co., Ltd.,  of  Japan,  a
division  of Asahi Chemical.   Asahi  Medical  is  a  leading  supplier  of
artificial  kidneys,  blood  purification  systems  and  leukocyte  removal
systems.  Under the terms of the agreement, Asahi will manufacture the CP-1
disposable processing container, purchase the CS-1 device and SA-1 and DA-1
surgical     applicators    from    the    Company,    and    market    the
CryoSealant<trademark>  system  in  Japan.  The Company received a $400,000
license fee, a commitment from Asahi to purchase the CryoSealant<trademark>
system and related fibrin applicators from the Company and a 10% royalty on
the  sale  of the CP-1 container. The Company has  recognized  $400,000  of
revenue for the license fee in fiscal 1996.

8. INCOME TAXES

The  reconciliation  of  federal  income  tax  attributable  to  operations
computed  at the federal statutory tax rates (34%) to income tax expense is
as follows:
    
                                              JUNE 30, 1996   JUNE 30, 1995
     Statutory federal income benefit          $ (197,000)     $(30,000)
     Net operating loss with no tax benefit       197,000        30,000
         Total federal income tax              $    -          $    -

At June 30,  1996,  the  Company  had  net operating loss carryforwards for
federal  and  state  income tax purposes of  approximately  $5,882,000  and
$2,519,000 respectively,  that  are available to offset future income.  The
loss carryforwards expire between  the  years 1998 and 2011 for federal and
state income tax purposes.

At  June  30,  1996, the Company has research  and  experimentation  credit
carryforwards of approximately $63,000 for federal tax purposes that expire
between the years  of  2002  and  2008  and  $39,000  for  state income tax
purposes that do not have an expiration date.










<PAGE>                                    32

                                THERMOGENESIS CORP.
                  NOTES TO FINANCIAL STATEMENTS (Cont'd)
                               June 30, 1996


8. INCOME TAXES (CONT'D)

Significant components of the Company's deferred tax assets and liabilities
for  federal and state income taxes as of June 30, 1996 and June  30,  1995
are as follows:

                                      JUNE 30, 1996           JUNE 30, 1995
  Deferred tax assets:
    Net operating loss carryforwards    $2,154,000             $1,963,000
    Research credits                       102,000                 75,000
    Other                                  137,000                 87,000
         Total deferred taxes            2,393,000              2,125,000
   Valuation allowance for deferred     (2,393,000)            (2,125,000)
       tax assets
          Net deferred taxes             $      -              $        -

Because  of  the "change of ownership" provisions of the Tax Reform Act of
1988, a portion  of  the  Company's  federal net operating loss and credit
carryovers  may  be  subject  to  an  annual  limitation  regarding  their
utilization against taxable income in future  periods. The Company expects
that  this limitation should not have a material  adverse  effect  on  the
Company's  ability to utilize the net operating loss and credit carryovers
prior to the expiration of the carryover periods.

9. SUBSEQUENT EVENTS

On July 30,  1996,  the  Company  entered  into  an agreement with On-Time
Manufacturing,  Inc., a current vendor, to produce  up  to  $2,500,000  of
product for the Company.  Under  the  terms  of the agreement, On-Time can
elect to receive payment in restricted common  stock  of  the Company at a
25%  discount  from the market price on the date the election  to  receive
stock is made. If  under  the  terms  of  the  agreement On-Time elects to
receive  stock,  the Company will, in accordance with  generally  accepted
accounting principles,  expense the 25% discount from market price through
operations. On July 30, 1996,  On-Time  elected  to  convert  $225,000  of
existing  payables  from  the  Company to common stock. The Company is not
obligated to purchase product that  is  not required or at a price that is
not competitive and built to all required standards.







<PAGE>                                    33



                                 PART III
                           THERMOGENESIS CORP.
                            Index to Exhibits

Exhibit        Description
- ------- --------------------------------
3.1  (a)  Amended and Restated Certificate of Incorporation       (5)

     (b)  Amended Bylaws                                          (5)

10.1 (a)  Letter of Agreement between Liquid Carbonic, Inc.
          Canada and THERMOGENESIS CORP.                          (2)

     (b)  Letter of Agreement between Fujitetsumo USA and
          THERMOGENESIS CORP.                                     (2)

     (c)  Letter of Agreement between Fujitetsumo
          Japan and THERMOGENESIS CORP.                           (2)

     (d)  Letter of Agreement between THERMOGENESIS
          CORP.and Liquid Carbonic, Inc. Sale of Convertible Debenture(3)

     (e)  License Agreement between Stryker Corp. and
          THERMOGENESIS CORP.                                     (7)

     (f)  Lease of Office and Mfg. Space                          (5)

     (g)  Executive Development and Distribution  Agreement
          between THERMOGENESIS and Daido Hoxan Inc.              (4)

     (h)  Administrative Office Lease                             (8)

     (i)  Employment Agreement for Philip H. Coelho               (9)

     (j)  Employment Agreement for Charles de B. Griffiths        (9)

     (k)  Employment Agreement for Walter Ludt                    (9)

     (l)  Manufacturing and License Agreement between
          On-Time Manufacturing and THERMOGENESIS                 (9)

     (m)  License and Distribution Agreement between Asahi
          Medical and THERMOGENESIS CORP.                         (10)
 
23.1 Consent of Ernst & Young, LLP                                 (9)

<PAGE>                                    35

FOOTNOTES TO INDEX

(1)  Incorporated by reference to Registration Stmt No. 33-12210-A of
     THERMOGENESIS, CORP. filed on June 4, 1987.

(2)  Incorporated by reference to Registration Statement No. 33-37242 of
     THERMOGENESIS, CORP. filed on Feb. 7, 1991.

(3)  Incorporated by reference to Form 8-K for July 19, 1993

(4)  Incorporated by reference to Form 8-K for June 9, 1995.

(5)  Incorporated by reference to Form 10-KSB for the year ended June 30,
     1994

(6)  Incorporated by reference to Form 10-KSB  for the year ended June 30,
     1995

(7)  Incorporated by reference to Form 8-K for September 27, 1995

(8)  Incorporated by reference to Form 10-QSB for the quarter ended
     December 31, 1995

(9)  Incorporated by reference to Form 10-KSB  for  the  year ended June
     30, 1996.

(10) Incorporated by reference to Form 8-K for May 29, 1996



















<PAGE>                                    36



                           THERMOGENESIS CORP.

                                Signatures


In accordance with section 13 or section 15(d) of the Exchange Act, the
Registrant caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.


THERMOGENESIS CORP.



___________________________________         Dated: ____________
By: Philip H. Coelho,
President and Chief Executive Officer



In accordance with the Exchange Act, this report has been signed below by
the following persons on behalf of the registrant and in the capacities
and on the dates indicated.



________________________________________     Dated: ___________
By: Philip H. Coelho,
President, Chief Executive Officer and Chairman of the Board
(Principal Executive Officer)



_________________________________________    Dated: ___________
By: Walter J. Ludt, III
Chief Operating Officer
(Principal Operating Officer)








<PAGE>                                    38






© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission