OSTEOTECH INC
10-Q, 1996-08-13
MISC HEALTH & ALLIED SERVICES, NEC
Previous: ALKERMES INC, 10-Q, 1996-08-13
Next: CASH CAN INC, NT 10-Q, 1996-08-13





<PAGE> 1

                                 UNITED STATES
                      SECURITIES AND EXCHANGE COMMISSION
                            Washington, D.C.  20549


                                   FORM 10-Q


                                  (Mark One)

[x]   Quarterly Report Pursuant to Section 13 or 15(d) of the Securities
Exchange Act of 1934 For the Period Ended JUNE 30, 1996


                                      or

[ ]   Transition Report Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934 For the Transition Period
from __________ to __________


Commission File Number 0-19278


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

           DELAWARE                                   13-3357370
 (State or other jurisdiction of                 (I.R.S. Employer
  incorporation or organization)                  Identification No.)

  51 JAMES WAY, EATONTOWN, NEW JERSEY                   07724
    (Address of principal executive offices)          (Zip Code)

                            (908) 542-2800
           (Registrant's telephone number, including area code)

                            NOT APPLICABLE
(Former name, former address and former fiscal year, if changed since
last report)

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

                     Applicable Only to Corporate Issuers

Indicate the number of shares outstanding of each of the issuer's classes of
common stock, as of the latest practical date.

Common Stock, $.01 par value - 7,787,235 shares as of July 31, 1996








<PAGE> 2
PART I.  FINANCIAL INFORMATION
ITEM 1.  Financial Statements



                       OSTEOTECH, INC. AND SUBSIDIARIES
                CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                                  (unaudited)
                 (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)



<TABLE>
<CAPTION>
                                                              <C>                                        <C>
                                                             Three Months                               Six Months
                                                             Ended June 30,                             Ended June 30,
</TABLE>
<TABLE>
<CAPTION>
                                                        1996                  1995                  1996                 1995
<S>                                                 <C>             <C>   <C>            <C>    <C>            <C>   <C>
Net Revenues:
     Service                                         $7,578                $5,598                $15,101              $11,843
     Product                                            641                   844                  1,365                1,407
     Grant                                              156                   184                    318                  358
                                                      8,375                 6,626                 16,784               13,608
Costs and expenses:
     Cost of services                                 3,046                 2,459                  6,127                5,017
     Cost of products                                   569                   572                  1,085                1,097
     Marketing, general and administrative            3,189                 2,776                  6,526                5,724
     Research and development                           917                   756                  1,797                1,552
     Provision for termination of
            distribution agreement                                            980                                         980
                                                      7,721                 7,543                 15,535               14,370
{Other income (expense):
     Recovery of principal on note from
            a significant customer                                             69                                          69
     Interest income, net                                44                    96                    80                   256
     Other                                                5                   (48)                   25                    (2)
                                                         49                   117                   105                   323


Income (loss) before income taxes                       703                  (800)                1,354                  (439)

Income tax provision (benefit), net                     501                   (55)                  981                   270

Net income (loss)                                    $  202                $ (745)               $  373                 $(709)

Net income (loss) per share                          $  .02                $ (.10)               $  .04                 $(.09)

Shares used in computing net                                                                      
         income (loss) per share                  8,319,023              7,818,299            8,354,163             7,813,154
</TABLE>



    See accompanying notes to condensed consolidated financial statements.





                                      -2-





<PAGE>  3

                       {OSTEOTECH, INC. AND SUBSIDIARIES
                     CONDENSED CONSOLIDATED BALANCE SHEETS
                                  (unaudited)
                            (DOLLARS IN THOUSANDS)

<TABLE>
<CAPTION>
                                                                                June 30,                         December 31,
<S>                                                                      <C>                     <C>        <C>
                                                                                  1996                               1995
ASSETS
Current assets:
     Cash and cash equivalents                                                   $ 7,309                            $ 2,788
     Short-term investments                                                          987                              4,919 
     Accounts receivable, net                                                      5,407                              4,561
     Inventories                                                                   1,090                              1,081
     Deferred income taxes                                                           995                              1,429
     Prepaid expenses and other current assets                                     2,299                              2,882
        Total current assets                                                      18,087                             17,660

Equipment and leasehold improvements, net                                          9,079                              8,624
Excess of cost over net assets of business acquired,
         less accumulated amortization of $1,071 in 1996
         and $945 in 1995                                                          2,627                              2,753
Intangible assets, net of accumulated amortization of
         $258 in 1996 and $113 in 1995                                               483                                610
Other assets                                                                         527                                523
Total assets                                                                     $30,803                            $30,170

LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
     Accounts payable and accrued liabilities                                    $ 4,772                            $ 4,078
     Notes payable                                                                   314                                647
     Current maturities of long-term debt and
          obligations under capital leases                                           785                                800
        Total current liabilities                                                  5,871                              5,525

Long-term debt and obligations under capital leases                                1,204                              1,598
Other liabilities                                                                    488                                453
Total liabilities                                                                  7,563                              7,576

Commitments and contingencies
Stockholders' equity:
     Preferred stock, $.01 par value; 5,676,595 shares
             authorized; no shares issued or outstanding
     Common stock, $.01 par value; 20,000,000 shares
             authorized; issued and outstanding 7,787,235
         shares in 1996 and 7,198,179 shares in 1995                                  78                                 72
     Additional paid-in capital                                                   30,099                             29,782
     Currency translation adjustments                                               (99)                               (48)
     Accumulated deficit                                                         (6,838)                            (7,212)
Total stockholders' equity                                                        23,240                             22,594
Total liabilities and stockholders' equity                                       $30,803                            $30,170
</TABLE>

    See accompanying notes to condensed consolidated financial statements.


                                      -3-





<PAGE> 4
                                       
                       OSTEOTECH, INC. AND SUBSIDIARIES
                CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                  (unaudited)
                            (DOLLARS IN THOUSANDS)

<TABLE>
<CAPTION>
    Six Months Ended June 30,                                                            1996                        1995
<S>                                                                        <C>       <C>                <C>      <C>
CASH FLOW FROM OPERATING ACTIVITIES}
   Net income (loss)                                                                  $   373                     $  (709)
   Adjustments to reconcile net income (loss) to net cash
          provided by (used in) operating activities:
         Provision for termination of distribution agreement                                                          980
         Depreciation and amortization                                                  1,168                         742
         Deferred income taxes                                                            434                         226
         Other items, net                                                                   6                           9
         Changes in assets and liabilities:
               Accounts receivable                                                       (875)                       (110)
               Inventories                                                                (28)                       (506)
               Prepaid expenses and other current assets                                  533                         166
               Accounts payable and other liabilities                                     716                          76
Net cash provided by (used in) operating activities                                     2,327                         874


CASH FLOW FROM INVESTING ACTIVITIES
   Capital expenditures                                                                (1,200)                     (2,013)
   Purchases of investments                                                            (2,974)                     (2,970)
   Proceeds from sale of investments                                                    6,907                       1,957
   Increase in other assets                                                              (213)                        (71)
Net cash provided by (used in) investing activities                                     2,520                      (3,097)


CASH FLOW FROM FINANCING ACTIVITIES
   Proceeds from issuance of common stock                                                 324                          73
   Proceeds from issuance of notes payable                                                 94                         110
   Proceeds from issuance of long-term debt                                                                           215
   Principal payments on notes payable                                                   (427)                       (226)
   Principal payments on long-term debt
         and obligations under capital leases                                            (393)                       (223)
Net cash provided by (used in) financing activities                                      (402)                        (51)

Effect of exchange rate changes on cash                                                    76                         (36)

Net increase (decrease) in cash and cash equivalents                                    4,521                      (2,310)
Cash and cash equivalents at beginning of period                                        2,788                       3,785
Cash and cash equivalents at end of period                                            $ 7,309                      $1,475

Supplementary cash flow data:
   Cash paid during the period for interest                                             $ 133                      $  101
   Cash paid during the period for taxes                                                  519                          68
   Capital lease obligations entered into during the period                                                           138
</TABLE>





    See accompanying notes to condensed consolidated financial statements.



                                      -4-





<PAGE> 5
                       OSTEOTECH, INC. AND SUBSIDIARIES

             NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                  (unaudited)


1.    BASIS OF PRESENTATION
      The accompanying unaudited condensed consolidated financial statements
      reflect all adjustments (consisting only of normal recurring accruals)
      considered necessary by management to present fairly the Company's
      consolidated financial position as of June 30, 1996 and December 31,
      1995, and the consolidated  results of operations for the three-month and
      six-month periods ended June 30, 1996 and 1995, and the consolidated cash
      flows for the six-month periods then ended.  The results of operations
      for the respective interim periods are not necessarily indicative of the
      results to be expected for the full year.  The condensed consolidated
      financial statements should be read in conjunction with the audited
      financial  statements  for  the year ended December 31, 1995  which  were
      included as part of the Company's Report on Form 10-K.


2.    FINANCING ARRANGEMENTS
      Effective as of March 1996, the  Company  amended   its loan and security
      agreement with a Dutch bank which provides for borrowings up to 5,000,000
      Dutch Guilders ("dfl"), or approximately $2,925,000 at  the June 30, 1996
      exchange  rate.  The amendment extends the term of the agreement  through
      June 1997 and  reduces the annual rate of interest on borrowings from the
      bank's prime rate  plus  a margin of 2.5% to the bank's prime rate plus a
      margin of 2.0%. Additionally, the Company has voluntarily agreed to limit
      its borrowings in 1996, if  any,  to  no  more  than  3,000,000  dfl,  or
      approximately $1,755,000.

      Effective  as  of  May  1996,  the  Company amended its loan and security
      agreement  with  a  U.S.  bank  which provides  for  borrowings  under  a
      revolving line of credit and an equipment  line of credit.  The amendment
      extends the term of the agreement through May 1997 and reduces the annual
      rate of interest on equipment advances from  the bank's prime rate plus a
      margin of .75% to the bank's prime rate plus a margin of .25%.

3.    Reclassifications
      Certain of the 1995 amounts have been reclassified for comparative 
       purposes.















                                      -5-

<PAGE> 6

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


FOR THE THREE-MONTH AND SIX-MONTH PERIODS ENDED JUNE 30, 1996 AND 1995



RESULTS OF OPERATIONS

NET INCOME (LOSS)

Net  income in the second quarter of 1996 increased to  $202,000  or  $.02  per
share  compared  to  a  net  loss  of  $745,000 or $.10 per share in the second
quarter of 1995. Net income in the first  six  months  of  1996 was $373,000 or
$.04 per share compared to net loss of $709,000 or $.09 per  share in the first
six months of 1995.  Results of operations in 1995 were affected  by  a pre-tax
charge  of  $980,000  resulting  from  the  Company's decision to terminate its
distribution agreement for trauma implant products.

Following is a discussion of factors which affected  results  of operations for
the three-month and six-month periods ended June 30, 1996 and 1995.


REVENUES

Revenues  in  the  second  quarter  of  1996  increased 26% to $8,375,000  from
$6,626,000 in the second quarter of 1995. Revenues  in  the first six months of
1996 increased 23% to $16,784,000 as compared to $13,608,000  in the six months
ended June 30, 1995.  During the second quarter and first six months  of  1996,
two of the Company's major customers accounted for 64% and 23% and 62% and 17%,
respectively, of revenues.

The  increase  in  revenues  in the second quarter and first six months of 1996
resulted  principally  from  increased   demand  for  the  Company's  allograft
processed tissue including Grafton<reg-trade-mark>  Demineralized  Bone  Matrix
(DBM) Gel and Grafton DBM Flex which was introduced in January 1996.



COST OF SERVICES AND PRODUCTS

Cost of services as a percentage of service revenues was 40% and 41% in the
second quarter and first six months of 1996, respectively, compared to 44% and
42% in the same periods last year.  The decrease in costs as a percentage of
revenues results primarily from a shift in revenue mix toward services with
higher gross margins.

Cost of products as a percentage of product revenues was 89% and 79% in the
second quarter and first six months of 1996, respectively, compared to 68% and
78% in the same periods last year.  The increase in costs as a percentage of
revenues results primarily from a shift in revenue mix toward products with
lower gross margins.





                                      -6-




<PAGE> 7

Marketing, General and Administrative

Marketing, general and administrative expenses increased $413,000 or 15% in the
second quarter and $802,000 or 14% in the first six months of 1996, compared to
the  same  periods last year.  The increases were primarily attributable to  an
increase in  facilities  and  expanded marketing activities associated with the
development of a national network of independent agents.


RESEARCH AND DEVELOPMENT

Research and development expenses increased $161,000 and $245,000 in the second
quarter and first six months of  1996, respectively, or 21% and 16% compared to
the  same  periods last year.  The increases  were  primarily  attributable  to
increased spending  associated  with  the  development  of additional allograft
tissue forms which have been or are expected to be introduced  into  the market
during 1996, expansion of the Company's viral inactivation process to a broader
range of allograft tissue and continued development of PolyActive products.


PROVISION FOR TERMINATION OF DISTRIBUTION AGREEMENT

In  June  1995,  the  Company  terminated its distribution agreement for trauma
implant products with its supplier, aap, GmbH, of Berlin, Germany, due to aap's
inability to meet certain material  covenants of the agreement.  As a result of
this  termination  the  Company  recorded   a  charge  of  $980,000  consisting
principally of inventory write-offs, employee termination costs and legal fees.


OTHER INCOME, NET

Other income, net decreased $68,000 and $218,000  in  the  second  quarter  and
first  six  months  of  1996 primarily due to the repayment of a fully reserved
note receivable from a significant  customer  during  1995  which  had a higher
interest  rate  than  current  investments.  During the second quarter of  1995
$69,000 of principal payments were  received  on  the fully reserved note.  The
note had an outstanding balance of $4.1 million at June 30,1995.


PROVISION FOR INCOME TAXES

The provision for income taxes increased by $556,000 and $711,000 in the second
quarter and first six months of 1996 as a result of  higher  US taxable income.
The provision for income taxes in each period reflects a rate  in excess of the
Federal statutory income tax rate due to state income taxes and  foreign losses
for which no current tax benefits were available.

The tax benefit of $55,000 in the second quarter of 1995 is due to  U.S. losses
resulting primarily from the $980,000 charge associated with the termination of
the distribution agreement for trauma implant products.






                                      -7-

<PAGE> 8

LIQUIDITY AND CAPITAL RESOURCES

At  June  30,  1996,  the  Company had cash and cash equivalents and short-term
investments of $8,296,000 compared to $7,707,000 at December 31, 1995.  Working
capital increased by $81,000 to $12,216,000.

The Company has a loan and security agreement with a US bank which provides for
borrowings of up to $3,000,000  under a revolving line of credit and $4,000,000
under  an  equipment  line  of  credit.   At  June  30,  1996,  $1,728,000  was
outstanding under the equipment line  of  credit  and  there were no borrowings
outstanding under the revolving line of credit.

The  Company  also has a line of credit with a Dutch bank  which  provides  for
borrowings  of  up  to  5,000,000  Dutch  Guilders  ("dfl"),  or  approximately
$2,925,000 at the  June  30,  1996 exchange rate.  An analysis of the Company's
cash position and anticipated cash flow indicated that it most likely would not
be necessary to utilize a significant portion of the line of credit during 1996
and, therefore, the Company has  voluntarily agreed to limit its borrowings, if
any,  to  no more than 3,000,000 dfl,  or  approximately  $1,755,000  in  1996.
Additionally,  one  of  the Company's facility leases requires it to maintain a
declining bank guarantee  which  reduced the amount available for borrowings to
2,237,000 dfl, or approximately $1,310,000  at the June 30, 1996 exchange rate.
There were no borrowings under this credit line as of June 30, 1996.

The Company is involved in lawsuits principally involving allegations of spinal
fixation device products liability.  See Part  II  - Item 1. LEGAL PROCEEDINGS.
The Company believes the claims to be without merit  and  all  such  cases have
been  and will continue to be vigorously defended. Pursuant to its distribution
agreement  with  Ulrich,  KG  ("Ulrich"),the  manufacturer of the spinal system
distributed by the Company which is the subject  of  these lawsuits, Ulrich has
agreed to indemnify the Company for liabilities incurred in connection with the
distribution  of  Ulrich's  products.   Additionally,  the   Company  maintains
products  liability  insurance  coverage  and is also named as a co-insured  on
Ulrich's products liability insurance policy.   Although  the  Company believes
that it will ultimately prevail in these cases, litigation is subject  to  many
uncertainties  and  it  is  possible  that  some  of the pending cases could be
decided against the Company.  It is possible that the  results of operations or
liquidity  and capital resources of the Company could be  materially  adversely
affected by  the  ultimate  outcome of the pending litigation or as a result of
the costs of contesting such suits if the ultimate liability exceeds the amount
that the Company recovers from  Ulrich  and/or such insurance policies.  The 
Company is unable to estimate the potential liability, if any, that may 
result from the pending litigation and, accordingly, no provision for any 
possible future liability has been made in the consolidated financial 
statements.

The Company believes that its cash and cash equivalents, short-term investments
and  available lines of  credit,  together  with  anticipated  cash  flow  from
operations,  will be sufficient to meet its near-term requirements, but may not
be adequate to  fully  develop  and  commercialize all products currently under
development by the Company.  From time  to time the Company may seek additional
funds through equity or debt financing.   However,  there  can be no assurances
that such additional funds will be available to the Company,  or  if available,
that such funds will be available on terms favorable to the Company.



                                      -8-

<PAGE> 9

PART II.    OTHER INFORMATION


ITEM 1.     LEGAL PROCEEDINGS

1. ORTHOPAEDIC BONE SCREW PRODUCTS LIABILITY LITIGATION

As  of  August  9,  1996,  the Company has been named defendant in 100 lawsuits
involving   approximately  4,000   plaintiffs   which   name   spinal   implant
manufacturers,   distributors   (including   the  Company)and/or  promoters  as
defendants.  The lawsuits against the Company  are  based in products liability
and  involve  allegations, either alone or in combination,  of  negligence  and
conspiracy  or  other   concerted   action   between   the  Company  and  other
distributors,  manufacturers  and promoters of similar products.   The  Company
believes the claims to be without  merit and all such cases have been, and will
continue to be, vigorously defended.  These lawsuits have been filed in various
federal and state courts throughout  the country and are in preliminary stages.
Of these lawsuits, 94 are pending in federal court and have been, or are being,
consolidated with other similar actions  for  coordinated  proceedings  in  the
District  Court  for the Eastern District of Pennsylvania in an action entitled
In re:  ORTHOPAEDIC  BONE  SCREW  PRODUCTS  LIABILITY  LITIGATION, MDL Dkt 1014
(E.D.  Pa.) (the "MDL Litigation").  These individual lawsuits  are  not  class
action lawsuits.   However,  they  will remain coordinated for further pretrial
proceedings.  Since the lawsuits are  not  class  action  lawsuits,  additional
plaintiffs may file additional lawsuits in the future alleging similar claims.

The  Company  believes  that  it  has  affirmative defenses, including, without
limitation, defenses based on the learned  intermediary  defense (the Company's
labeling  and  literature  contain proper warnings to healthcare  professionals
regarding the use of the product),  the  failure  of a cause of action to exist
where no malfunction of a Company-distributed spinal  implant has occurred, the
fact that the product at issue was substantially modified  in  an unforeseeable
manner,  the  fact  that  the  product distributed by the Company was  not  the
product at issue, the fact that  the  Company  has  not engaged in a conspiracy
with  other manufacturers or distributors and the fact  that  these  individual
lawsuits  otherwise  are  without  merit.   On June 26, 1996, the United States
Supreme Court, in a case with facts somewhat similar to these, ruled that state
law claims against manufacturers and distributors  of  medical  devices are not
necessarily preempted by federal law regulating medical devices.   Thus,  it is
likely that the MDL Court will modify its April 8, 1996 order, which  dismissed
plaintiffs'  state  law  claims  for failure to warn, manufacturing, design and
testing defect, and implied warranty,  to conform with the Supreme Court's June
26, 1996 ruling.  With respect to the conspiracy  and  concerted action claims,
the  Company has joined in an "omnibus" motion to dismiss  these  claims  which
was   filed  in  April  1996.   The  MDL  Court  heard  oral  argument  on  the
constitutional and jurisdictional issues raised in the motion on June 24, 1996.
Argument  on the substantive issues were heard on July 25, 1996.  A decision on
the motion  is  expected  by late summer, or early fall, of 1996.  Although the
Company believes that it will  ultimately  prevail in these cases litigation is
subject to many uncertainties and it is possible that some of the pending cases
could be decided against the Company.






                                      -9-

<PAGE> 10

All of the actions seek monetary damages of no less than $50,000 per plaintiff.
The aggregate monetary damages eventually sought  by  all of the plaintiffs and
the related costs to defend such action may be substantial.   Pursuant  to  the
Company's  distribution  agreement with Ulrich, KG ("Ulrich"), the manufacturer
of the spinal system distributed by the Company, Ulrich has agreed to indemnify
the Company for liabilities  incurred  in  connection  with the distribution of
Ulrich's products.  However, there can be no assurance that  Ulrich  will  have
the financial resources necessary to comply with its indemnification obligation
to the Company.  Additionally, the Company maintains its own products liability
insurance  coverage and has also been named as a co-insured on Ulrich's product
liability insurance  policy.   The  Company's insurance company has denied, and
Ulrich's  insurance company has indicated  that  it  may  deny,  coverage  with
respect to  certain  of  these  cases.   There  can  be no assurance that these
insurance  policies  will  provide  the  Company  with  adequate   coverage  in
connection with those lawsuits for which coverage has not been denied.


2. KEHR ET AL. V. MUSCULOSKELETAL TRANSPLANT FOUNDATION AND OSTEOTECH, INC.

On March 26, 1996, the Company was served with a lawsuit that was filed in Kent
County  Circuit  Court  in  Grand  Rapids,  Michigan.   The action is based  on
products  liability alleging that the Company and co-defendant  Musculoskeletal
Transplant  Foundation  ("MTF") mislabeled and mispackaged processed human bone
tissue.   On April 24, 1996,  codefendant  MTF,  with  the  Company's  consent,
removed this  action  to  the  United  States  District  Court  for the Western
District of Michigan.

On  May 29, 1996, the Company filed its answer, denying any and all  liability,
and setting forth affirmative defenses, including, without limitation, defenses
based  on  the  surgical staff's substantial modification of the product during
surgery and the fact  that plaintiffs' injuries were caused by what the Company
believes to be the failure  of  the surgical staff to adhere to proper surgical
procedure in connection with the use of the product.  The Company believes that
this lawsuit is without merit and  the  case is currently being defended by the
Company's products liability insurance carrier, with the general reservation of
rights.


ITEM 4.     SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

      (a)   An annual meeting of stockholders was held on June 6, 1996.

      (b)   The directors elected at the  annual meeting to serve a term of one
            year or until the next annual meeting of stockholders were:  Richard
            W.  Bauer,  Kenneth  P.  Fallon, III,  Michael  J.  Jeffries,
            Donald D. Johnston, Walter J. McNerney, and Stephen J. Sogin.
            They constitute the entire board of directors of the Company.











                                     -10-
<PAGE> 11

      (c)   The matters voted upon at the annual meeting and the results of the
            voting are set forth below.



             i)   With respect to  a  proposal  to  ratify amendments to the
                  Company's   Restated   Certificate   of   Incorporation,   to
                  henceforth  classify the Board of Directors  of  the  Company
                  into three classes and, generally, to require the affirmative
                  vote of eighty percent (80%) of the outstanding voting shares
                  of the Company  to  amend  or  repeal  such  requirement, the
                  stockholders voted 3,703,890 shares in favor, 553,597 against
                  and 13,475 abstained.  Broker non-votes were 2,348,827.  This
                  proposal did not receive the affirmative vote  of  a majority
                  of  the  outstanding  shares  entitled  to vote at the annual
                  meeting  as required under Delaware General  Corporation  Law
                  ("DGCL") for approval.


             ii)  With respect  to  a  proposal  to ratify amendments to the
                  Company's Restated Certificate of Incorporation  to allow for
                  action  by   stockholders  only at duly called meetings  and,
                  generally, to require an affirmative  vote  of eighty percent
                  (80%)  of  the  outstanding voting shares of the  Company  to
                  amend  or repeal such  requirement,  the  stockholders  voted
                  3,693,141   shares  in  favor,  562,589  against  and  14,782
                  abstained.  Broker  non-votes  were  1,349,277. This proposal
                  did not receive the affirmative vote of  a  majority  of  the
                  outstanding  shares entitled to vote at the annual meeting as
                  required under DGCL for approval.


             iii) With respect to  the election of Directors of the Company, the
                  persons named below received the following number of votes:

<TABLE>
<CAPTION>
                                     Director                                For                           Withheld
<S>                      <C>                              <C>      <C>                     <C>      <C>
                         Richard W. Bauer                                 6,491,046                         128,743
                         Kenneth P. Fallon, III                           6,491,046                         128,743
                         Michael J. Jeffries                              6,491,046                         128,743
                         Donald D. Johnston                               6,491,046                         128,743
                         Walter J. McNerney                               6,491,046                         128,743
                         Stephen J. Sogin, Ph.D.                          6,490,946                         128,843

</TABLE>
               iv) With  respect  to  a   proposal  to  amend,  the  Independent
                   Directors'  Stock Option  Plan,  as  amended,  to  take  into
                   account the classification  of  the  Board  of Directors; the
                   stockholders voted 3,866,116 shares in favor, 546,751 against
                   and  19,875  abstained.   Broker  non-votes  were  2,187,047.
                   Because  the  proposal  to  classify  the Board of  Directors
                   discussed  in  (c)  (i)  above was not approved  by  the  the
                   stockholders, this proposal was deemed withdrawn.






                                            -11-
<PAGE> 12
             v)   With respect to a proposal to ratify amendments to the the
                  Independent Directors' Stock Option Plan, as amended,
                  increasing number of shares reserved for issuance under that
                  plan by 250,000 shares from 250,000 to 500,000 shares, the
                  stockholders voted 3,805,552 shares in favor, 575,487 against
                  and 12,003 abstained.  Broker non-votes were 2,226,747. This
                  proposal  received the vote required by DGCL and the
                  Company's by-laws for approval (i.e. affirmative vote of a
                  majority of the outstanding shares present at the meeting, by
                  proxy or in person, and entitled to vote at the annual
                  meeting).

             vi)  With respect to a proposal to ratify the selection of Coopers
                  & Lybrand L.L.P. as the Company's independent auditors for
                  the fiscal year ending December 31, 1996; the stockholders
                  voted 6,592,807 shares in favor, 18,950 against and 8,032
                  abstained.  Broker non-votes were not applicable. This
                  proposal received the vote required by DGCL and the Company's
                  by-laws for approval (i.e. affirmative vote of a majority of
                  the outstanding shares present at the meeting, by proxy or in
                  person, and entitled to vote at the annual meeting).



ITEM 6.     EXHIBITS AND REPORTS ON FORM 8-K


      (a)  Exhibits (numbered in accordance with Item 601 of
           Regulation S-K)


      Exhibit                                                      Page
      NUMBER      DESCRIPTION                                     NUMBER

      10.1        Third Amendment to Loan and Security Agreement
                  between the Company and United Jersey
                  Bank/Central, N.A. dated May 31, 1996             E-1

      10.2        Second Restated Equipment Promissory Note
                  between the Company and United Jersey
                  Bank/Central, N.A. dated May 31, 1996             E-4

      10.3        Credit agreement between Osteotech b.v.
                  and ING Bank N.V. dated March 14, 1996            E-8

      11.1        Computation of Primary Net Income (Loss)
                  Per Share                                         E-13

      11.2        Computation of Fully Diluted Net Income
                 (Loss) Per Share                                   E-14

      27.0        Financial Data Schedule                           E-15



    (b)  Reports on Form 8-K - None

                                     -12-




<PAGE> 13
                                  SIGNATURES



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


                                                OSTEOTECH, INC.
                                                (Registrant)



Date: August 9, 1996          By:         /S/ RICHARD W. BAUER
                                          Richard W. Bauer
                                          President, Chief
                                          Executive Officer



Date: August 9, 1996          By:         /S/ MICHAEL J. JEFFRIES
                                          Michael J. Jeffries
                                          Executive Vice President
                                          Chief Operating Officer
                                          Chief Financial Officer








                                     -13-




          THIRD AMENDMENT TO LOAN AND SECURITY AGREEMENT

     This Third Amendment to Loan and Security Agreement is dated as of May
31, 1996 (this "Amendment") by and among:

UNITED JERSEY BANK (successor by consolidation with United Jersey
Bank/Central, N.A.) (the "Bank"), having an address at 210 Main Street
Hackensack, New Jersey 07602; and,

OSTEOTECH, INC. (the "Borrower"), a Delaware corporation having its
principal place of business at 1151 Shrewsbury Avenue, Shrewsbury, New
Jersey 07702.

                       W I T N E S S E T H:

     WHEREAS, pursuant to the terms of a Loan and Security Agreement dated
May 27, 1993 (the "Loan Agreement"), the Bank provided a $4,000,000 credit
facility (the "Credit Facility") to the Borrower, including a $2,000,000
Revolving Loan and a $2,000,000 Equipment Loan; and,

     WHEREAS, pursuant to a First Amendment to the Loan and Security
Agreement dated July 14, 1994 (the "First Amendment"), the Bank, among
other things, extended the term of the Credit Facility to May 31, 1995;
and,

     WHEREAS, pursuant to a Second Amendment to the Loan and Security
Agreement dated June 30, 1995 (the "Second Amendment"), the Bank, among
other things, extended the term of the Credit Facility to May 31, 1996;
and,

     WHEREAS, the term of the Credit Facility expired on May 31, 1996 and
the Borrower has requested the Bank to extend the term of the Credit
Facility, among other things, and the Bank has agreed to do so subject to
the terms and conditions set forth herein.

     NOW THEREFORE, in consideration of the recitals and the mutual
covenants contained herein and in the other agreements executed in
connection with the Credit Facility, the parties hereto agree as follows:

     1. Notwithstanding anything to the contrary contained in the Loan
Agreement, the Notes or any other Fundamental Document as amended by the
First Amendment or Second Amendment (the "Amended Fundamental Documents"),
the terms of this Amendment

                                E-1

<PAGE>

shall control. All capitalized terms used herein and not otherwise defined
herein shall have the meanings ascribed to them pursuant to the Amended
Fundamental Documents.

2. The Loan Agreement is hereby amended as follows:

     (a) The following definition is hereby amended and restated in its
entirety to read as follows:

          "Loan Termination Date" means May 31, 1997.

          "Equipment Advance Limit" means the maximum amount of Equipment
          Advances which the Bank may make to Borrower which amount shall
          not, in the aggregate at any time outstanding, exceed $4,000,000,
          provided, however, that no Equipment Advance shall be made in
          excess of one hundred percent (100%) of the pre-tax cost of any
          Eligible Equipment purchased by the Borrower.

     (b) Section 2.06(b) is hereby amended and restated in its entirety as
follows:

          (b) All amounts due to the Bank in connection with Equipment
          Advances shall bear interest during each calendar month at a
          fluctuating interest rate per annum equal at all times to one
          quarter of one percent (0.25%) greater than the Base Rate in
          effect from time to time.

     3. Except as expressly otherwise provided herein, the terms of the
Amended Fundamental Documents shall remain in full force and effect and are
incorporated herein by reference. In the event of a conflict between the
terms of this Amendment and any other Amended Fundamental Document, the
terms of this Amendment shall control.

     4. The Borrower acknowledges that the Bank has no obligation to make
any further amendments to the Amended Fundamental Documents or any other
agreement executed in connection therewith. The Borrower further
acknowledges that it has no defenses to any of its obligations to the Bank
and represents that no Event of Default has occurred.

     5. The Borrower shall be liable for all reasonable costs and expenses
(comprising legal fees and disbursements) incurred by the Bank in
connection with this Amendment, and shall promptly pay or reimburse the
Bank for all such costs.

                               E - 2
<PAGE>

     6. This Amendment shall be construed in accordance with, and shall be
governed by, the laws of the State of New Jersey. Except as otherwise
expressly set forth herein, nothing in this Amendment shall be construed as
a waiver or release by the Bank of any rights or remedies of the Bank. This
Amendment shall be binding upon and inure to the benefit of the parties
hereto and their respective successors and assigns.

     IN WITNESS WHEREOF, the undersigned have set their hands and seals or
caused this Third Amendment to Loan and Security Agreement to be executed
by their proper corporate officers and sealed with their seal as of May 31,
1996.

ATTEST:                            Osteotech, Inc., Borrower

/s/ STEVEN SOBIESKI
Steve Sobieski                     By: /s/ MICHAEL J. JEFFRIES
                                   Michael J. Jeffries, Exec. V.P
                                   COO  & CFO


WITNESS:                           UNITED JERSEY BANK, Bank

/s/ DEBRA AGRESTI                  By: /s/ JOHN F. GANNING
Debra Agresti                      John F. Ganning
                                   Title: Vice President

                                E-3


      
                       UNITED JERSEY BANK
                       8 Industrial Way East
                             2nd Floor
                        Eatontown, NJ 07724

                          SECOND RESTATED
                     EQUIPMENT PROMISSORY NOTE

$4,000,000                                 Middletown, New Jersey
                                         Dated as of May 31, 1996

     FOR VALUE RECEIVED, the undersigned ("Borrower") promises to pay to
the order of United Jersey Bank (successor by consolidation with United
Jersey Bank/Central, N.A.) ("Bank"), at its executive office at 210 Main
Street, Hackensack, New Jersey 07602, or at such other place as the Bank
may from time to time designate by notice to the Borrower, the principal
sum of FOUR MILLION DOLLARS ($4,000,000.00), or so much thereof as may be
advanced as Equipment Advances pursuant to the Loan and Security Agreement
between the Bank and the Borrower dated May 27, 1993, as amended (the
"Agreement"), in lawful money of the United States of America with
interest, calculated on the basis of a 360 day year, on the unpaid balance
from the date of this Promissory Note ("Note") at the rates set forth below
until paid. Any capitalized terms used herein shall have the meanings
ascribed to them in the Agreement.

     All amounts due to the Bank in connection with Equipment Advances
shall bear interest during each calendar month at a fluctuating interest
rate per annum equal at all times to one quarter of one percent (0.25%)
above the Bank's Base Rate in effect from time to time, until the Loan
Termination Date. Each change in such fluctuating rate shall take effect
simultaneously with the corresponding change in such Base Rate, without
notice to the-undersigned or any endorser, surety or guarantor. Any such
change shall not affect or alter any of the other terms and conditions of
this Note. All computations of interest shall be calculated on a daily
basis upon the unpaid balance with each day representing 1/360th of a year.
The undersigned shall make monthly payments of interest, which payments
shall be due no later than the first day of each calendar month.

     The Borrower shall make monthly payments of principal of amounts due
in connection with Equipment Advances until the earlier of the date on
which all amounts due in connection with the Equipment Advances have been
paid in full or the Loan Termination Date on which date all amounts due
hereunder shall be immediately due and payable. Such payments shall be
equal to 1/48th of the total amount of principal due in connection with
Equipment Advances and shall be due on the first day of each month.


                                E-4

     The terms, covenants and conditions of the Agreement are hereby made a
part of this Note, to the extent and with the same effect as if more fully
set forth herein and the Borrower hereby covenants and promises to abide by
and comply with each and every term, covenant and condition set forth in
this Note and in the Agreement.

     Notwithstanding the foregoing, and in addition to the terms of the
Agreement, the unpaid balance of the principal amount owing hereunder,
together with interest thereon, shall immediately become due and payable,
at the election of the holder hereof, in the event of:

     (a) Failure to make any payment of principal or interest when due;

     (b) Failure to observe or perform any term, covenant or condition of
this Note or the Agreement with respect to the payment of money; and

     (c) Any Event of Default as defined in the Agreement.

     For each amount payable by the Borrower to the Bank under this Note
that is not paid by the tenth (10th) day following the date on which such
payment is due (whether at the Loan Termination Date, by acceleration or
otherwise) and to the extent permitted by applicable law, the Bank reserves
the right, without notice to the Borrower, to charge interest, from the
date on which such amount shall have first become due and payable by the
Borrower to the date on which such amount shall be paid by the Borrower
(whether before or after judgment), at an annual rate of interest that
shall at all times be five percent (5%) above the annual rate of interest
if such amount were not overdue. The unpaid interest accrued on any overdue
amount in accordance with Section 2.08 of the Agreement shall become and be
absolutely due and payable by the Borrower to the Bank on written demand by
the Bank at any time. Interest on each overdue amount will continue to
accrue monthly until the obligations of the Borrower in respect of the
payment of such overdue amounts are discharged (whether before or after
judgment).

     In the event that any payment shall not be received by the Bank by the
tenth (10th) day following the date on which such payment is due, the Bank
shall, in addition to and not to the exclusion of its other rights under
this Note, be entitled to charge, and the Borrower shall pay the Bank a
late charge equal to the lesser of five percent (5%) of the overdue payment
or One Thousand Dollars ($1,000.00) for the purpose of defraying the
expense incident to handling the delinquent payment. Late charges assessed
by the Bank are immediately due and payable. Payments are deemed made on
the Business Day payment is received by the Bank. Payments received after
11:00 a.m. will be deemed received the next Business Day.


                               E - 5
<PAGE>


     The Borrower agrees to pay all costs of enforcement or collection of
this Note and the Agreement, including reasonable attorney's fees and court
costs, in the event that the Borrower defaults in its obligations hereunder
or under the Agreement, whether suit be brought against the Borrower or
not.

     This Note shall be the obligation of the maker and shall be binding
upon it and upon its successors, representatives and assigns.

     If any provision contained in this Note is in conflict with, or
inconsistent with, any provision in the Agreement, the provision contained
in the Agreement shall govern and control.

     This Note is referred to in the Agreement and is entitled to the
benefits thereof and may be prepaid in whole or in part as provided therein
without premium or penalty. Upon the occurrence of any one or more of the
Events of Default specified in the Agreement, all amounts then remaining
unpaid on this Note may be declared to be immediately due and payable as
provided therein.

     If this Note or any installment of principal or interest hereunder is
not paid when due, the Bank may hold and apply any amounts which the Bank,
from time to time, may owe to the Borrower, including any balance or share
of any deposit or other account, and any other property, tangible or
intangible, owned by or in which the Borrower has an interest which may be
in the possession or control of the Bank. This right is in addition to the
Bank's right of set-off.

     The Borrower, and any endorsers, guarantors, sureties and all other
parties liable for payment of any sum or sums due or to become due under
the terms of this Note, jointly and severally waive presentment, demand for
payment, protest and notice of dishonor of this Note, and authorize the
holder hereof, without notice, to grant extensions in the time of payment
of any reduction or increase in the rate of interest on any money owing on
this Note.

     All notices and other communications hereunder shall be given in
accordance with the terms and conditions of the Agreement.

     This Note has been executed and delivered in the State of New Jersey
and is to be governed in all respects by the laws of the State of New
Jersey as an agreement to be wholly performed in the State of New Jersey.

     This Note shall replace and supersede the Equipment Promissory Note
dated May 27, 1993 and the First Restated Equipment Promissory Note dated
July 14, 1994 issued in connection with the Agreement as modified by an
Extension and/or Modification and/or Renewal Agreement dated October 3,
1995 to


                               E - 6
<PAGE>

evidence the indebtedness of the Borrower to the Bank represented thereby
which indebtedness hereafter shall be represented by this Note, but shall
not be discharged, released or reduced by this Note nor shall this Note
constitute a novation with respect to any such indebtedness.

     IN WITNESS WHEREOF, the undersigned have set their hands and seals or
caused this $4,000,000 Second Restated Equipment Promissory Note to be
executed by their proper corporate officers and sealed with their seal the
day and year first above written.

WITNESS/ATTEST                     OSTEOTECH, INC.

/S/ STEVE SOBIESKI                 By: /S/ MICHAEL J. JEFFRIES
Steve Sobieski                          Michael J. Jeffries
                                        Executive Vice President
                                        COO & CFO

                                E-7



ING BANK NEDERLAND
KANTOOR LEIDEN SCHUTTERSVELD
Postbus lO,2300 AA Leiden
                         ACCEPTANCE COPY
                                                         Afdeling
                                        Corporate Customers Dept
                                                         Telefoon
                                                 (071) 525 55 54
                                                       Referentie
                                           G.J. van den Toorn/LD
                                                            Datum
                                                    14 March 1996
CONFIDENTIAL
Osteotech B.V. c.s. attn Mr Michael. J. Jeffries
51 James Way
EATONTOWN NJ 07724 USA

Dear Mr Jeffries,

With reference to our discussions with you concerning the rearrangement of
the current account overdraft facility granted to you, we hereby inform you
that we shall be pleased to continue the credit facility ad f 5,000,000.
Without prejudice to the provisions of the attached clause sheet and the
General Conditions, including the rules for safekeeping of securities, as
drawn up by the Nederlandse Bankiersvereniging (Netherlands Bankers'
Association), the present credit facility will be subject to the following
terms and conditions:

Borrower:      the private limited companies:
               - Osteotech B.V.
               - HC Implants B.V.
               - CAM Implants B.V.
               - Osteotech/CAM Services B.V.
               all of them having their registered offices in Leiden

Purpose:       to finance working capital.

Credit limit:  f 5,000,000 (in words: five million Dutch guilders), to be
               administered under account number 67.89.11.630. The limit
               will be reviewed annually by reference to the annual figures
               and any other information received by us in the course of
               the year. Under this facility you are offered the
               possibility to draw cash loans up to an amount of f
               1,000,000. Drawdown is permitted in round amounts of f
               500,000 at the AIBOR rate corresponding with the tenor opted
               for (maximum 6 months) plus a surcharge of 0.75% per annum.

Debit
interest
rate:          2% per annum and above the ING Basisrente (currently
               standing at 3,5% per annum), as published by us in the
               national daily newspapers, subject to a minimum of S% per
               annum.

                                E-8
<PAGE>


Credit
interest rate: 0,5% per annum.

Costs of domestic
funds
transfer:      f 250 per quarter.

Daily
statements:    f 1.50 per statement of account.

Value dating:  In the case of single amounts below f 500,000, the
               applicable value date will be the settlement date plus one
               day for credits and settlement date less one day for
               withdrawals. For transfers of f 500,000 and higher, the
               value date is the same as the settlement date.

Settlement:    Interest, commission and costs will be debited to the
               current account quarterly in arrears on 1 January, 1 April,
               1 July and 1 October of each year. Should you so wish, we
               can send you detailed transaction statements, for which a
               fee will be charged.

Security:      The following collateral shall be furnished as security for
               the credit facilities and for all that which the borrower
               may now and in the future owe us on whatever grounds:
               - Corporate guarantee by Osteotech INC.
               - A joint account and joint liability agreement, to be
               signed by Osteotech B.V., HC.Implants B.V., CAM Implants
               B.V. and Osteotech/CAM Services B.V.

               The credit facilities will be disbursed as soon as the
               required collateral has been furnished and any special
               stipulations have been met.

Annual
figures:       Each year the borrower shall provide the bank with the
               balance sheet and profit and loss account, drawn up by a
               (chartered) accountant within six months after the close of
               the financial year in question.

Cancellation:  Both the borrower and the bank are at all times entitled to
               cancel the current account overdraft facility.

Special
stipulations:  - The present overdraft facility shall not be used for
               repayment by Osteotech B.V. c.s. of debt(s) to Osteotech
               INC.

               - Based on the information we have received from you we
               further assume that this overdraft facility will not be used
               to finance operating losses.

               - Every six months we wish to receive your internal figures
               as well as the half-yearly figures of Osteotech INC.

                                E-9
<PAGE>

               - In addition to the restriction on account of the bank
               guarantee for a remaining sum of f 1,265,925, issued to MB0,
               f 2,000,000 of the overdraft facility will be frozen for the
               time being, since - on the basis of the information we have
               received from you - this is not yet needed. We will discuss
               the availability of this portion of the overdraft facility
               with you in further detail at the end of 1996 with reference
               to your semi-annual figures for 1996 and the profitability
               and liquidity forecasts for 1997.

Validity:      This offer is valid until 1 April 1996.

We trust to have been of service. If you are in agreement with this offer,
please return the enclosed copy and the attached clause sheet, duly signed
where required, and having initialled the other pages to indicate your
approval, prior to the expiry date. Your signature also serves to
acknowledge receipt of a copy of the General Conditions.

The agreement between Osteotech B.V. c.s. and our institution will then
have come into effect.

Yours sincerely,
ING Bank
Leiden Branch

/s/R. VAN DEN BERG                      /s/G.J. VAN DEN TOORN
R. Van Den Berg                         G.J. van den Toorn
Head of Corporate Customers Department  Account Manager


Enclosures:

 - Acceptance copy
 - Clause sheet
 - General Conditions

APPROVAL:

                              Borrowers signature:

                              /s/MICHAEL J. JEFFRIES
                              Michael J. Jeffries,
                              Executive Vice President
                              Managing Director
Date:
March 15, 1996

                               E-10
<PAGE>

Clause sheet

This sheet of clauses forms part of our offer dated 14 March 1996

to: the private limited companies: - Osteotech B.V.
                                   - HC Implants B.V.
                                   - CAM Implants B.V.
                                   - Osteotech/CAM Services B.V.

AlI of them having their registered offices in Leiden.

Clauses

1.   The current account overdraft facility which is described in more
     detail in the attached letter and all further current account
     overdrafts or any increases therein which the bank may make available
     to you shall, in so far as no other provision is made in this respect,
     be governed by the following provisions.

2.   The bank reserves the right at all times to alter the percentage of
     the debit interest, credit interest and commissions and, if special
     circumstances or special credit facilities - including any withdrawal
     beyond the credit limit- necessitate this, to charge the rates which
     it customarily applies. The interest and commissions shall be charged
     every three months in arrears on the dates customarily used by the
     bank, or in the interim upon closure of the account.

3.   At the first written and reasoned request of the bank, the borrower
     shall, as cover for his debts and future obligations, provide the bank
     at all times with such personal and real security as the bank requires
     and considers appropriate.

4.   The overdraft facility may at all times be terminated by the bank
     either orally or in writing or be reduced by such sums as the bank or
     the borrower may specify. As a consequence of the termination of the
     overdraft facility, the balance of the account(s) (or, in the case of
     a lowering - of the overdraft limit, the sum owed above the new limit)
     shall be immediately due and payable. The provisions of this paragraph
     shall also apply if a special arrangement for repayment or reduction
     of the overdraft facility is agreed.

5.   If the borrower (being a natural person) dies or (being a partnership,
     civil law partnership, limited partnership or legal entity) is
     terminated or dissolved (or a resolution to this effect is passed),
     terminates or makes a substantial change in its business activities or
     enters into a merger or is taken over by a third party, petitions for
     bankruptcy or has such a petition filed against it, offers a
     composition or requests a suspension of payment of debts, or if any of
     the above contingencies occurs with regard to one or more of the
     parties comprising the borrower or to one or more of the borrower's
     sureties or co-debtors jointly and severally liable, or to one or more
     natural persons or legal entities which have provided real security,
     or if the movable and/or immovable property and/or rights of the
     borrower (or of one or more of the parties comprising the borrower)
     are attached, or if the movable and/or immovable property and/or
     rights of third parties furnished by these third parties as security
     for the credit are attached, the balance of the account shall become
     due and payable forthwith without it being necessary for the bank to
     give any notice hereof.

                               E-11
<PAGE>

6.   Unless agreed otherwise in writing, all acts with regard to an account
     held jointly by two or more (natural or legal) persons shall, if
     performed by one or more of them, be binding upon all of them, and all
     of them shall be jointly and severally liable to the bank for the
     entire amount.

7.   As additional security for the repayment or return of everything which
     the borrower owes the bank now or at any time in the future on any
     account whatsoever, the borrower pledges - in so far as necessary in
     advance - to the bank, which accepts such pledge, everything which the
     bank may now, or at any time in the future, owe the borrower on any
     ground whatsoever. In so far as necessary, the bank declares that in
     its capacity of debtor in respect of the claims it has been informed
     of the pledge. As long as the remainder after disposal still
     constitutes sufficient cover for that which the borrower owes the bank
     now or in the future, the bank shall grant the borrower permission,
     should the latter so desire, to dispose of a pledged debt as if it
     were not encumbered with a pledge.

8.   If the overdraft facility is terminated and the overdraft on the
     account(s) has not been cleared, the borrower shall be bound to pay
     the bank, up to the date of full and final settlement, debit interest
     and commission in accordance with the provisions of this agreement.

9.   The borrower shall at all times allow the bank, or such persons as are
     designated by it, to inspect his books and shall also provide all
     information which may be required. The borrower shall also supply the
     bank with a copy of his balance sheet and profit and loss account each
     year within six months of the end of the financial year, unless a
     different frequency or a different date of submission has been agreed.

10.  In granting this overdraft facility, the bank has assumed that the
     borrower will not use either all or part of it to obtain interest
     profits (or to conduct interest rate arbitrage) by effecting
     transactions which cannot be regarded as being part of his normal
     business.

11.  The borrower shall not bind himself as a surety or as a  co-debtor
     having joint and several liability without the prior knowledge of the
     bank.

12.  The borrower shall wherever possible channel his financial
     transactions through the bank.

13.  Any costs, such as all judicial or extrajudicial costs, incurred at
     any time under the agreements made with the bank. shall be for the
     account of the borrower.

N.B. In the event of a discrepancy between this translation and the Dutch
original, the latter shall prevail.


Place                               Date


Signature of borrower              March 15, 1996

/s/ MICHAEL J. JEFFRIES
Michael J. Jeffries




                       OSTEOTECH, INC. AND SUBSIDIARIES
               COMPUTATION OF PRIMARY NET INCOME(LOSS) PER SHARE



<TABLE>
<CAPTION>
                                                             <C>                                             <C>
                                                        Three Months                                       Six Months
                                                       Ended June 30,                                    Ended June 30,
</TABLE>
<TABLE>
<CAPTION>
                                                <C>                    <C>                        <C>                      <C>
                                               1996                   1995                      1996                     1995
</TABLE>

<TABLE>
<CAPTION>
Net income (loss)                                $202,000             ($745,000)                     $373,000            ($709,000)
<S>                                      <C>              <C>   <C>              <C>     <C>                  <C>  <C>

Shares used in computing net
 income (loss) per share:

  Weighted average Common shares
   outstanding                                  7,760,941              7,106,452                    7,662,884            7,101,400
  Weighted average Common shares
   issuable upon the exercise of
   outstanding stock options and
   warrants                                     1,587,724                716,669                    1,693,852              716,669

  Application of assumed
   proceeds towards repurchase
   of outstanding Common shares
   using the Treasury Stock
   method                                      (1,029,642)(a)             (4,822)(a)               (1,002,573)(b)        (4,915)(b)

      Shares used in computation                8,319,023              7,818,299                    8,354,163         7,813,154

Primary net income (loss) per share                  $.02                  ($.10)                        $.04             ($.09)
</TABLE>

       a)  Computed using assumed proceeds of $7,242,503 and average market 
           value of $7.034 in 1996 and proceeds of $24,000 and an average market
           value of $5.05 in 1995.

       b)  Computed using assumed proceeds of $7,322,793 and an average 
           market value of $7.304 in 1996 and proceeds of $24,000 and an
           average market value of $4.96 in 1995.





<PAGE>

                                     E-13





                       OSTEOTECH, INC. AND SUBSIDIARIES
            COMPUTATION OF FULLY DILUTED NET INCOME(LOSS) PER SHARE



<TABLE>
<CAPTION>
                                                            <C>                                                <C>
                                                        Three Months                                       Six Months
                                                       Ended June 30,                                    Ended June 30,
</TABLE>
<TABLE>
<CAPTION>                                  <C>                  <C>                        <C>             <C>
                                         1996                   1995                      1996           1995
</TABLE>

<TABLE>
<CAPTION>
Net income (loss)                                $202,000               ($745,000)                   $373,000             ($709,000)
<S>                                              <C>              <C>   <C>              <C>     <C>                  <C>  <C>

Shares used in computing net
 income (loss) per share:

  Weighted average Common shares
   outstanding                                  7,760,941              7,106,452                    7,662,884             7,101,400

  Weighted average Common shares
   issuable upon the exercise of
   outstanding stock options and
   warrants                                     1,587,724                716,669                    1,693,852               716,669

  Application of assumed
   proceeds towards repurchase
   of outstanding Common shares
   using the Treasury Stock
   method                                        (998,966)(a)             (4,822)(a)               (1,002,573)(b)         (4,873)(b)

      Shares used in computation                8,349,699              7,818,299                    8,354,163          7,813,196

Net income (loss) per share
     assuming full dilution                          $.02                   ($.10)                       $.04             ($.09)
</TABLE>

             a) Computed using assumed proceeds of $7,242,503 and a closing
                market value of $7.25 in 1996 and proceeds of $24,000 and an
                average market value of $5.05 in 1995.

             b) Computed using assumed proceeds of $7,322,793 and an average
                market value of $7.304 in 1996 and proceeds of $24,000 and a 
                closing market value of $5.00 in 1995.

                                     E-14



<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
This schedule contains summary financial information extracted from the
Osteotech, Inc. and Subsidiaries Consolidated Balance Sheet as of June 30, 1996
and the Condensed Consolidated Statement of Operations for the six months ended
June 30, 1996 and is qualified in its entirety by reference to such financial
statements.
</LEGEND>
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-END>                               JUN-30-1996
<CASH>                                       7,309,000
<SECURITIES>                                   987,000
<RECEIVABLES>                                5,587,000
<ALLOWANCES>                                   180,000
<INVENTORY>                                  1,090,000
<CURRENT-ASSETS>                            18,087,000
<PP&E>                                      14,778,000
<DEPRECIATION>                               5,069,000
<TOTAL-ASSETS>                              30,803,000
<CURRENT-LIABILITIES>                        5,871,000
<BONDS>                                      1,204,000
                                0
                                          0
<COMMON>                                        78,000
<OTHER-SE>                                  23,162,000
<TOTAL-LIABILITY-AND-EQUITY>                30,803,000
<SALES>                                      1,365,000
<TOTAL-REVENUES>                            16,784,000
<CGS>                                        1,085,000
<TOTAL-COSTS>                               15,535,000
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                10,000
<INTEREST-EXPENSE>                             129,000
<INCOME-PRETAX>                              1,354,000
<INCOME-TAX>                                   981,000
<INCOME-CONTINUING>                            373,000
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                   373,000
<EPS-PRIMARY>                                      .04
<EPS-DILUTED>                                      .04
        

</TABLE>


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